{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Rugby Template","Movies Template","PowWow Template","HS Track Template","Luau Template","DC Template","HS Swim Template","LOL Template","Lacrosse Template","Event Info","Soccer Template","MPC Template","Dancesport Template","Swing Template","HumorU Template","1DayGeneric Template","1WeekGeneric Template","2WeekGeneric Template"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":8,"comments":17,"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":"Rugby Template","index":0,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":true,"merged":[[33,0,33,4],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,4],[32,0,32,4],[11,13,11,20],[26,7,26,9],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","RUGBY",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","EXTRAMURAL",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","12330021-4580-00000",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-23"]
["Adult",8,null,{"$f":"SUM(M15)","v":0},null,null,{"$f":"B15*D15","v":0},null,{"$f":"B15*(0)","v":0},null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:U15)","v":0}]
["Student",5,null,{"$f":"SUM(M16)","v":0},null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,{"$f":"SUM(N16:U16)","v":0}]
["Student under 12",2,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B22*D22","v":0},null,0,null,{"$f":"G22-I22","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M22*$B$15:$B$22)","v":0},{"$f":"SUM(N15:N22*$B$15:$B$22)","v":0},{"$f":"SUM(O15:O22*$B$15:$B$22)","v":0},{"$f":"SUM(P15:P22*$B$15:$B$22)","v":0},{"$f":"SUM(Q15:Q22*$B$15:$B$22)","v":0},{"$f":"SUM(R15:R22*$B$15:$B$22)","v":0},{"$f":"SUM(S15:S22*$B$15:$B$22)","v":0},{"$f":"SUM(T15:T22*$B$15:$B$22)","v":0},{"$f":"SUM(U15:U22*$B$15:$B$22)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D15:D22)-SUM(D19)","v":0},null,null,{"$f":"SUM(G15:G22)","v":0},null,{"$f":"SUM(I15:I22)","v":0},null,{"$f":"SUM(K15:K22)","v":0},{"$f":"SUM(M24)","v":0},{"$f":"SUM(N24:U24)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24-M23","v":0},{"$f":"N24-N23","v":0},0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L24-K24","v":0}]
[null,null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K24","v":0}]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: james_slaughter@byu.edu, taylor.g.frank@gmail.com"]
["Contact Person: Jim Slaughter"]
["Phone: "]

{"sheet":"Movies Template","index":1,"n_rows":47,"n_cols":73,"rows_kept":47,"cut":false,"hidden":true,"merged":[[45,0,45,4],[46,0,46,4],[40,0,40,1],[41,0,41,1],[42,0,42,1],[44,0,44,4],[11,48,11,51],[11,53,11,56],[11,58,11,61],[11,63,11,66],[11,68,11,71],[38,7,38,9],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41],[11,43,11,46],[11,13,11,16],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","VARSITY THEATER MOVIE",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","EVENTS MANAGEMENT",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","12523000-4580-15756",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"},null,null,null,{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ13","v":"2013-03-11"},null,null,null,{"$f":"AV13","v":"2013-03-12"},{"$f":"AV13","v":"2013-03-12"},null,null,null,{"$f":"BA13","v":"2013-03-13"},{"$f":"BA13","v":"2013-03-13"},null,null,null,{"$f":"BF13","v":"2013-03-14"},{"$f":"BF13","v":"2013-03-14"},null,null,null,{"$f":"BK13","v":"2013-03-15"},{"$f":"BK13","v":"2013-03-15"},null,null,null,{"$f":"BP13","v":"2013-03-16"},{"$f":"BP13","v":"2013-03-16"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AL13+2","v":"2013-03-11"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AQ13+1","v":"2013-03-12"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AV13+1","v":"2013-03-13"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BA13+1","v":"2013-03-14"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BF13+1","v":"2013-03-15"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BK13+1","v":"2013-03-16"},"bag 21","bag 22","bag 23","bag 24"]
["Friday Early",1,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14,AQ14,AV14,BA14,BF14,BK14,BP14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0},null,null,null,null,{"$f":"SUM(AR14:AU14)","v":0},null,null,null,null,{"$f":"SUM(AW14:AZ14)","v":0},null,null,null,null,{"$f":"SUM(BB14:BE14)","v":0},null,null,null,null,{"$f":"SUM(BG14:BJ14)","v":0},null,null,null,null,{"$f":"SUM(BL14:BO14)","v":0},null,null,null,null,{"$f":"SUM(BQ14:BT14)","v":0}]
["Friday Late",1,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15,AQ15,AV15,BA15,BF15,BK15,BP15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0},null,null,null,null,{"$f":"SUM(AR15:AU15)","v":0},null,null,null,null,{"$f":"SUM(AW15:AZ15)","v":0},null,null,null,null,{"$f":"SUM(BB15:BE15)","v":0},null,null,null,null,{"$f":"SUM(BG15:BJ15)","v":0},null,null,null,null,{"$f":"SUM(BL15:BO15)","v":0},null,null,null,null,{"$f":"SUM(BQ15:BT15)","v":0}]
["Saturday Early",1,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Saturday Late",1,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M19*$B$14:$B$19)","v":0},{"$f":"SUM(N14:N19*$B$14:$B$19)","v":0},{"$f":"SUM(O14:O19*$B$14:$B$19)","v":0},{"$f":"SUM(P14:P19*$B$14:$B$19)","v":0},{"$f":"SUM(Q14:Q19*$B$14:$B$19)","v":0},{"$f":"SUM(R14:R19*$B$14:$B$19)","v":0},{"$f":"SUM(S14:S19*$B$14:$B$19)","v":0},{"$f":"SUM(T14:T19*$B$14:$B$19)","v":0},{"$f":"SUM(U14:U19*$B$14:$B$19)","v":0},{"$f":"SUM(V14:V19*$B$14:$B$19)","v":0},{"$f":"SUM(W14:W19*$B$14:$B$19)","v":0},{"$f":"SUM(X14:X19*$B$14:$B$19)","v":0},{"$f":"SUM(Y14:Y19*$B$14:$B$19)","v":0},{"$f":"SUM(Z14:Z19*$B$14:$B$19)","v":0},{"$f":"SUM(AA14:AA19*$B$14:$B$19)","v":0},{"$f":"SUM(AB14:AB19*$B$14:$B$19)","v":0},{"$f":"SUM(AC14:AC19*$B$14:$B$19)","v":0},{"$f":"SUM(AD14:AD19*$B$14:$B$19)","v":0},{"$f":"SUM(AE14:AE19*$B$14:$B$19)","v":0},{"$f":"SUM(AF14:AF19*$B$14:$B$19)","v":0},{"$f":"SUM(AG14:AG19*$B$14:$B$19)","v":0},{"$f":"SUM(AH14:AH19*$B$14:$B$19)","v":0},{"$f":"SUM(AI14:AI19*$B$14:$B$19)","v":0},{"$f":"SUM(AJ14:AJ19*$B$14:$B$19)","v":0},{"$f":"SUM(AK14:AK19*$B$14:$B$19)","v":0},{"$f":"SUM(AL14:AL19*$B$14:$B$19)","v":0},{"$f":"SUM(AM14:AM19*$B$14:$B$19)","v":0},{"$f":"SUM(AN14:AN19*$B$14:$B$19)","v":0},{"$f":"SUM(AO14:AO19*$B$14:$B$19)","v":0},{"$f":"SUM(AP14:AP19*$B$14:$B$19)","v":0},{"$f":"SUM(AQ14:AQ19*$B$14:$B$19)","v":0},{"$f":"SUM(AR14:AR19*$B$14:$B$19)","v":0},{"$f":"SUM(AS14:AS19*$B$14:$B$19)","v":0},{"$f":"SUM(AT14:AT19*$B$14:$B$19)","v":0},{"$f":"SUM(AU14:AU19*$B$14:$B$19)","v":0},{"$f":"SUM(AV14:AV19*$B$14:$B$19)","v":0},{"$f":"SUM(AW14:AW19*$B$14:$B$19)","v":0},{"$f":"SUM(AX14:AX19*$B$14:$B$19)","v":0},{"$f":"SUM(AY14:AY19*$B$14:$B$19)","v":0},{"$f":"SUM(AZ14:AZ19*$B$14:$B$19)","v":0},{"$f":"SUM(BA14:BA19*$B$14:$B$19)","v":0},{"$f":"SUM(BB14:BB19*$B$14:$B$19)","v":0},{"$f":"SUM(BC14:BC19*$B$14:$B$19)","v":0},{"$f":"SUM(BD14:BD19*$B$14:$B$19)","v":0},{"$f":"SUM(BE14:BE19*$B$14:$B$19)","v":0},{"$f":"SUM(BF14:BF19*$B$14:$B$19)","v":0},{"$f":"SUM(BG14:BG19*$B$14:$B$19)","v":0},{"$f":"SUM(BH14:BH19*$B$14:$B$19)","v":0},{"$f":"SUM(BI14:BI19*$B$14:$B$19)","v":0},{"$f":"SUM(BJ14:BJ19*$B$14:$B$19)","v":0},{"$f":"SUM(BK14:BK19*$B$14:$B$19)","v":0},{"$f":"SUM(BL14:BL19*$B$14:$B$19)","v":0},{"$f":"SUM(BM14:BM19*$B$14:$B$19)","v":0},{"$f":"SUM(BN14:BN19*$B$14:$B$19)","v":0},{"$f":"SUM(BO14:BO19*$B$14:$B$19)","v":0},{"$f":"SUM(BP14:BP19*$B$14:$B$19)","v":0},{"$f":"SUM(BQ14:BQ19*$B$14:$B$19)","v":0},{"$f":"SUM(BR14:BR19*$B$14:$B$19)","v":0},{"$f":"SUM(BS14:BS19*$B$14:$B$19)","v":0},{"$f":"SUM(BT14:BT19*$B$14:$B$19)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D19)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G19)","v":0},null,{"$f":"SUM(I14:I19)","v":0},null,{"$f":"SUM(K14:K19)","v":0},{"$f":"SUM(M21,R21,W21,AB21,AG21,AL21,AQ21,AV21,BA21,BF21,BK21,BP21)","v":0},{"$f":"SUM(N21:Q21)","v":0},null,null,null,null,{"$f":"SUM(S21:V21)","v":0},null,null,null,null,{"$f":"SUM(X21:AA21)","v":0},null,null,null,null,{"$f":"SUM(AC21:AF21)","v":0},null,null,null,null,{"$f":"SUM(AH21:AK21)","v":0},null,null,null,null,{"$f":"SUM(AM21:AP21)","v":0},null,null,null,null,{"$f":"SUM(AR21:AU21)","v":0},null,null,null,null,{"$f":"SUM(AW21:AZ21)","v":0},null,null,null,null,{"$f":"SUM(BB21:BE21)","v":0},null,null,null,null,{"$f":"SUM(BG21:BJ21)","v":0},null,null,null,null,{"$f":"SUM(BL21:BO21)","v":0},null,null,null,null,{"$f":"SUM(BQ21:BT21)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21-M20","v":0},{"$f":"N21-N20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L21-K21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AQ12","v":"2013-03-11"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AV12","v":"2013-03-12"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BA12","v":"2013-03-13"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BF12","v":"2013-03-14"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BK12","v":"2013-03-15"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BP12","v":"2013-03-16"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M25","v":"2013-03-04"},{"$f":"N25","v":"2013-03-04"},{"$f":"O25","v":"2013-03-04"},{"$f":"P25","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R25","v":"2013-03-05"},{"$f":"S25","v":"2013-03-05"},{"$f":"T25","v":"2013-03-05"},{"$f":"U25","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W25","v":"2013-03-06"},{"$f":"X25","v":"2013-03-06"},{"$f":"Y25","v":"2013-03-06"},{"$f":"Z25","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB25","v":"2013-03-07"},{"$f":"AC25","v":"2013-03-07"},{"$f":"AD25","v":"2013-03-07"},{"$f":"AE25","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG25","v":"2013-03-08"},{"$f":"AH25","v":"2013-03-08"},{"$f":"AI25","v":"2013-03-08"},{"$f":"AJ25","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL25","v":"2013-03-09"},{"$f":"AM25","v":"2013-03-09"},{"$f":"AN25","v":"2013-03-09"},{"$f":"AO25","v":"2013-03-09"},{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ25","v":"2013-03-11"},{"$f":"AR25","v":"2013-03-11"},{"$f":"AS25","v":"2013-03-11"},{"$f":"AT25","v":"2013-03-11"},{"$f":"AV13","v":"2013-03-12"},{"$f":"AV25","v":"2013-03-12"},{"$f":"AW25","v":"2013-03-12"},{"$f":"AX25","v":"2013-03-12"},{"$f":"AY25","v":"2013-03-12"},{"$f":"BA13","v":"2013-03-13"},{"$f":"BA25","v":"2013-03-13"},{"$f":"BB25","v":"2013-03-13"},{"$f":"BC25","v":"2013-03-13"},{"$f":"BD25","v":"2013-03-13"},{"$f":"BF13","v":"2013-03-14"},{"$f":"BF25","v":"2013-03-14"},{"$f":"BG25","v":"2013-03-14"},{"$f":"BH25","v":"2013-03-14"},{"$f":"BI25","v":"2013-03-14"},{"$f":"BK13","v":"2013-03-15"},{"$f":"BK25","v":"2013-03-15"},{"$f":"BL25","v":"2013-03-15"},{"$f":"BM25","v":"2013-03-15"},{"$f":"BN25","v":"2013-03-15"},{"$f":"BP13","v":"2013-03-16"},{"$f":"BP25","v":"2013-03-16"},{"$f":"BQ25","v":"2013-03-16"},{"$f":"BR25","v":"2013-03-16"},{"$f":"BS25","v":"2013-03-16"}]
[{"$f":"A14","v":"Friday Early"},1,null,{"$f":"SUM(M26,R26,W26,AB26,AG26,AL26,AQ26,AV26,BA26,BF26,BK26,BP26)","v":0},null,null,{"$f":"B26*D26","v":0},null,{"$f":"B26*(0)","v":0},null,{"$f":"G26-I26","v":0},null,{"$f":"SUM(N26:Q26)","v":0},null,null,null,null,{"$f":"SUM(S26:V26)","v":0},null,null,null,null,{"$f":"SUM(X26:AA26)","v":0},null,null,null,null,{"$f":"SUM(AC26:AF26)","v":0},null,null,null,null,{"$f":"SUM(AH26:AK26)","v":0},null,null,null,null,{"$f":"SUM(AM26:AP26)","v":0},null,null,null,null,{"$f":"SUM(AR26:AU26)","v":0},null,null,null,null,{"$f":"SUM(AW26:AZ26)","v":0},null,null,null,null,{"$f":"SUM(BB26:BE26)","v":0},null,null,null,null,{"$f":"SUM(BG26:BJ26)","v":0},null,null,null,null,{"$f":"SUM(BL26:BO26)","v":0},null,null,null,null,{"$f":"SUM(BQ26:BT26)","v":0}]
[{"$f":"A15","v":"Friday Late"},1,null,{"$f":"SUM(M27,R27,W27,AB27,AG27,AL27,AQ27,AV27,BA27,BF27,BK27,BP27)","v":0},null,null,0,null,0,null,{"$f":"G27-I27","v":0},null,{"$f":"SUM(N27:Q27)","v":0},null,null,null,null,{"$f":"SUM(S27:V27)","v":0},null,null,null,null,{"$f":"SUM(X27:AA27)","v":0},null,null,null,null,{"$f":"SUM(AC27:AF27)","v":0},null,null,null,null,{"$f":"SUM(AH27:AK27)","v":0},null,null,null,null,{"$f":"SUM(AM27:AP27)","v":0},null,null,null,null,{"$f":"SUM(AR27:AU27)","v":0},null,null,null,null,{"$f":"SUM(AW27:AZ27)","v":0},null,null,null,null,{"$f":"SUM(BB27:BE27)","v":0},null,null,null,null,{"$f":"SUM(BG27:BJ27)","v":0},null,null,null,null,{"$f":"SUM(BL27:BO27)","v":0},null,null,null,null,{"$f":"SUM(BQ27:BT27)","v":0}]
[{"$f":"A16","v":"Saturday Early"},1,null,0,null,null,0,null,0,null,{"$f":"G28-I28","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"A17","v":"Saturday Late"},1,null,0,null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M26:M31*$B$26:$B$31)","v":0},{"$f":"SUM(N26:N31*$B$26:$B$31)","v":0},{"$f":"SUM(O26:O31*$B$26:$B$31)","v":0},{"$f":"SUM(P26:P31*$B$26:$B$31)","v":0},{"$f":"SUM(Q26:Q31*$B$26:$B$31)","v":0},{"$f":"SUM(R26:R31*$B$26:$B$31)","v":0},{"$f":"SUM(S26:S31*$B$26:$B$31)","v":0},{"$f":"SUM(T26:T31*$B$26:$B$31)","v":0},{"$f":"SUM(U26:U31*$B$26:$B$31)","v":0},{"$f":"SUM(V26:V31*$B$26:$B$31)","v":0},{"$f":"SUM(W26:W31*$B$26:$B$31)","v":0},{"$f":"SUM(X26:X31*$B$26:$B$31)","v":0},{"$f":"SUM(Y26:Y31*$B$26:$B$31)","v":0},{"$f":"SUM(Z26:Z31*$B$26:$B$31)","v":0},{"$f":"SUM(AA26:AA31*$B$26:$B$31)","v":0},{"$f":"SUM(AB26:AB31*$B$26:$B$31)","v":0},{"$f":"SUM(AC26:AC31*$B$26:$B$31)","v":0},{"$f":"SUM(AD26:AD31*$B$26:$B$31)","v":0},{"$f":"SUM(AE26:AE31*$B$26:$B$31)","v":0},{"$f":"SUM(AF26:AF31*$B$26:$B$31)","v":0},{"$f":"SUM(AG26:AG31*$B$26:$B$31)","v":0},{"$f":"SUM(AH26:AH31*$B$26:$B$31)","v":0},{"$f":"SUM(AI26:AI31*$B$26:$B$31)","v":0},{"$f":"SUM(AJ26:AJ31*$B$26:$B$31)","v":0},{"$f":"SUM(AK26:AK31*$B$26:$B$31)","v":0},{"$f":"SUM(AL26:AL31*$B$26:$B$31)","v":0},{"$f":"SUM(AM26:AM31*$B$26:$B$31)","v":0},{"$f":"SUM(AN26:AN31*$B$26:$B$31)","v":0},{"$f":"SUM(AO26:AO31*$B$26:$B$31)","v":0},{"$f":"SUM(AP26:AP31*$B$26:$B$31)","v":0},{"$f":"SUM(AQ26:AQ31*$B$26:$B$31)","v":0},{"$f":"SUM(AR26:AR31*$B$26:$B$31)","v":0},{"$f":"SUM(AS26:AS31*$B$26:$B$31)","v":0},{"$f":"SUM(AT26:AT31*$B$26:$B$31)","v":0},{"$f":"SUM(AU26:AU31*$B$26:$B$31)","v":0},{"$f":"SUM(AV26:AV31*$B$26:$B$31)","v":0},{"$f":"SUM(AW26:AW31*$B$26:$B$31)","v":0},{"$f":"SUM(AX26:AX31*$B$26:$B$31)","v":0},{"$f":"SUM(AY26:AY31*$B$26:$B$31)","v":0},{"$f":"SUM(AZ26:AZ31*$B$26:$B$31)","v":0},{"$f":"SUM(BA26:BA31*$B$26:$B$31)","v":0},{"$f":"SUM(BB26:BB31*$B$26:$B$31)","v":0},{"$f":"SUM(BC26:BC31*$B$26:$B$31)","v":0},{"$f":"SUM(BD26:BD31*$B$26:$B$31)","v":0},{"$f":"SUM(BE26:BE31*$B$26:$B$31)","v":0},{"$f":"SUM(BF26:BF31*$B$26:$B$31)","v":0},{"$f":"SUM(BG26:BG31*$B$26:$B$31)","v":0},{"$f":"SUM(BH26:BH31*$B$26:$B$31)","v":0},{"$f":"SUM(BI26:BI31*$B$26:$B$31)","v":0},{"$f":"SUM(BJ26:BJ31*$B$26:$B$31)","v":0},{"$f":"SUM(BK26:BK31*$B$26:$B$31)","v":0},{"$f":"SUM(BL26:BL31*$B$26:$B$31)","v":0},{"$f":"SUM(BM26:BM31*$B$26:$B$31)","v":0},{"$f":"SUM(BN26:BN31*$B$26:$B$31)","v":0},{"$f":"SUM(BO26:BO31*$B$26:$B$31)","v":0},{"$f":"SUM(BP26:BP31*$B$26:$B$31)","v":0},{"$f":"SUM(BQ26:BQ31*$B$26:$B$31)","v":0},{"$f":"SUM(BR26:BR31*$B$26:$B$31)","v":0},{"$f":"SUM(BS26:BS31*$B$26:$B$31)","v":0},{"$f":"SUM(BT26:BT31*$B$26:$B$31)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D26:D31)","v":0},null,null,{"$f":"SUM(G26:G31)","v":0},null,{"$f":"SUM(I26:I30)","v":0},null,{"$f":"SUM(K26:K31)","v":0},{"$f":"SUM(M33,R33,W33,AB33,AG33,AL33,AQ33,AV33,BA33,BF33,BK33,BP33)","v":0},{"$f":"SUM(N33:Q33)","v":0},null,null,null,null,{"$f":"SUM(S33:V33)","v":0},null,null,null,null,{"$f":"SUM(X33:AA33)","v":0},null,null,null,null,{"$f":"SUM(AC33:AF33)","v":0},null,null,null,null,{"$f":"SUM(AH33:AK33)","v":0},null,null,null,null,{"$f":"SUM(AM33:AP33)","v":0},null,null,null,null,{"$f":"SUM(AR33:AU33)","v":0},null,null,null,null,{"$f":"SUM(AW33:AZ33)","v":0},null,null,null,null,{"$f":"SUM(BB33:BE33)","v":0},null,null,null,null,{"$f":"SUM(BG33:BJ33)","v":0},null,null,null,null,{"$f":"SUM(BL33:BO33)","v":0},null,null,null,null,{"$f":"SUM(BQ33:BT33)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M33-M32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D36:D39)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L33-K33","v":0}]
[null,{"$f":"A14","v":"Friday Early"},null,{"$f":"SUMIF($A$14:$D$31,B36,$D$14:$D$31)","v":0}]
[null,{"$f":"A15","v":"Friday Late"},null,{"$f":"SUMIF($A$14:$D$31,B37,$D$14:$D$31)","v":0}]
[null,{"$f":"A16","v":"Saturday Early"},null,{"$f":"SUMIF($A$14:$D$31,B38,$D$14:$D$31)","v":0}]
[null,{"$f":"A17","v":"Saturday Late"},null,{"$f":"SUMIF($A$14:$D$31,B39,$D$14:$D$31)","v":0},null,null,null,"GRAND TOTAL",null,null,{"$f":"K21+K33","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: ron_jones@byu.edu"]
["Contact Person: Ron Jones"]
["Phone: "]

{"sheet":"PowWow Template","index":2,"n_rows":47,"n_cols":73,"rows_kept":47,"cut":false,"hidden":true,"merged":[[45,0,45,4],[46,0,46,4],[40,0,40,1],[41,0,41,1],[42,0,42,1],[44,0,44,4],[11,48,11,51],[11,53,11,56],[11,58,11,61],[11,63,11,66],[11,68,11,71],[38,7,38,9],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41],[11,43,11,46],[11,13,11,16],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","POW WOW",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","MULTICULTURAL",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","19520055-4570-15019",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"},null,null,null,{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ13","v":"2013-03-11"},null,null,null,{"$f":"AV13","v":"2013-03-12"},{"$f":"AV13","v":"2013-03-12"},null,null,null,{"$f":"BA13","v":"2013-03-13"},{"$f":"BA13","v":"2013-03-13"},null,null,null,{"$f":"BF13","v":"2013-03-14"},{"$f":"BF13","v":"2013-03-14"},null,null,null,{"$f":"BK13","v":"2013-03-15"},{"$f":"BK13","v":"2013-03-15"},null,null,null,{"$f":"BP13","v":"2013-03-16"},{"$f":"BP13","v":"2013-03-16"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AL13+2","v":"2013-03-11"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AQ13+1","v":"2013-03-12"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AV13+1","v":"2013-03-13"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BA13+1","v":"2013-03-14"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BF13+1","v":"2013-03-15"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BK13+1","v":"2013-03-16"},"bag 21","bag 22","bag 23","bag 24"]
["Friday Student",5,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14,AQ14,AV14,BA14,BF14,BK14,BP14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0},null,null,null,null,{"$f":"SUM(AR14:AU14)","v":0},null,null,null,null,{"$f":"SUM(AW14:AZ14)","v":0},null,null,null,null,{"$f":"SUM(BB14:BE14)","v":0},null,null,null,null,{"$f":"SUM(BG14:BJ14)","v":0},null,null,null,null,{"$f":"SUM(BL14:BO14)","v":0},null,null,null,null,{"$f":"SUM(BQ14:BT14)","v":0}]
["Friday General",6,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15,AQ15,AV15,BA15,BF15,BK15,BP15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0},null,null,null,null,{"$f":"SUM(AR15:AU15)","v":0},null,null,null,null,{"$f":"SUM(AW15:AZ15)","v":0},null,null,null,null,{"$f":"SUM(BB15:BE15)","v":0},null,null,null,null,{"$f":"SUM(BG15:BJ15)","v":0},null,null,null,null,{"$f":"SUM(BL15:BO15)","v":0},null,null,null,null,{"$f":"SUM(BQ15:BT15)","v":0}]
["Saturday Student",5,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Saturday General",6,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M19*$B$14:$B$19)","v":0},{"$f":"SUM(N14:N19*$B$14:$B$19)","v":0},{"$f":"SUM(O14:O19*$B$14:$B$19)","v":0},{"$f":"SUM(P14:P19*$B$14:$B$19)","v":0},{"$f":"SUM(Q14:Q19*$B$14:$B$19)","v":0},{"$f":"SUM(R14:R19*$B$14:$B$19)","v":0},{"$f":"SUM(S14:S19*$B$14:$B$19)","v":0},{"$f":"SUM(T14:T19*$B$14:$B$19)","v":0},{"$f":"SUM(U14:U19*$B$14:$B$19)","v":0},{"$f":"SUM(V14:V19*$B$14:$B$19)","v":0},{"$f":"SUM(W14:W19*$B$14:$B$19)","v":0},{"$f":"SUM(X14:X19*$B$14:$B$19)","v":0},{"$f":"SUM(Y14:Y19*$B$14:$B$19)","v":0},{"$f":"SUM(Z14:Z19*$B$14:$B$19)","v":0},{"$f":"SUM(AA14:AA19*$B$14:$B$19)","v":0},{"$f":"SUM(AB14:AB19*$B$14:$B$19)","v":0},{"$f":"SUM(AC14:AC19*$B$14:$B$19)","v":0},{"$f":"SUM(AD14:AD19*$B$14:$B$19)","v":0},{"$f":"SUM(AE14:AE19*$B$14:$B$19)","v":0},{"$f":"SUM(AF14:AF19*$B$14:$B$19)","v":0},{"$f":"SUM(AG14:AG19*$B$14:$B$19)","v":0},{"$f":"SUM(AH14:AH19*$B$14:$B$19)","v":0},{"$f":"SUM(AI14:AI19*$B$14:$B$19)","v":0},{"$f":"SUM(AJ14:AJ19*$B$14:$B$19)","v":0},{"$f":"SUM(AK14:AK19*$B$14:$B$19)","v":0},{"$f":"SUM(AL14:AL19*$B$14:$B$19)","v":0},{"$f":"SUM(AM14:AM19*$B$14:$B$19)","v":0},{"$f":"SUM(AN14:AN19*$B$14:$B$19)","v":0},{"$f":"SUM(AO14:AO19*$B$14:$B$19)","v":0},{"$f":"SUM(AP14:AP19*$B$14:$B$19)","v":0},{"$f":"SUM(AQ14:AQ19*$B$14:$B$19)","v":0},{"$f":"SUM(AR14:AR19*$B$14:$B$19)","v":0},{"$f":"SUM(AS14:AS19*$B$14:$B$19)","v":0},{"$f":"SUM(AT14:AT19*$B$14:$B$19)","v":0},{"$f":"SUM(AU14:AU19*$B$14:$B$19)","v":0},{"$f":"SUM(AV14:AV19*$B$14:$B$19)","v":0},{"$f":"SUM(AW14:AW19*$B$14:$B$19)","v":0},{"$f":"SUM(AX14:AX19*$B$14:$B$19)","v":0},{"$f":"SUM(AY14:AY19*$B$14:$B$19)","v":0},{"$f":"SUM(AZ14:AZ19*$B$14:$B$19)","v":0},{"$f":"SUM(BA14:BA19*$B$14:$B$19)","v":0},{"$f":"SUM(BB14:BB19*$B$14:$B$19)","v":0},{"$f":"SUM(BC14:BC19*$B$14:$B$19)","v":0},{"$f":"SUM(BD14:BD19*$B$14:$B$19)","v":0},{"$f":"SUM(BE14:BE19*$B$14:$B$19)","v":0},{"$f":"SUM(BF14:BF19*$B$14:$B$19)","v":0},{"$f":"SUM(BG14:BG19*$B$14:$B$19)","v":0},{"$f":"SUM(BH14:BH19*$B$14:$B$19)","v":0},{"$f":"SUM(BI14:BI19*$B$14:$B$19)","v":0},{"$f":"SUM(BJ14:BJ19*$B$14:$B$19)","v":0},{"$f":"SUM(BK14:BK19*$B$14:$B$19)","v":0},{"$f":"SUM(BL14:BL19*$B$14:$B$19)","v":0},{"$f":"SUM(BM14:BM19*$B$14:$B$19)","v":0},{"$f":"SUM(BN14:BN19*$B$14:$B$19)","v":0},{"$f":"SUM(BO14:BO19*$B$14:$B$19)","v":0},{"$f":"SUM(BP14:BP19*$B$14:$B$19)","v":0},{"$f":"SUM(BQ14:BQ19*$B$14:$B$19)","v":0},{"$f":"SUM(BR14:BR19*$B$14:$B$19)","v":0},{"$f":"SUM(BS14:BS19*$B$14:$B$19)","v":0},{"$f":"SUM(BT14:BT19*$B$14:$B$19)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D19)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G19)","v":0},null,{"$f":"SUM(I14:I19)","v":0},null,{"$f":"SUM(K14:K19)","v":0},{"$f":"SUM(M21,R21,W21,AB21,AG21,AL21,AQ21,AV21,BA21,BF21,BK21,BP21)","v":0},{"$f":"SUM(N21:Q21)","v":0},null,null,null,null,{"$f":"SUM(S21:V21)","v":0},null,null,null,null,{"$f":"SUM(X21:AA21)","v":0},null,null,null,null,{"$f":"SUM(AC21:AF21)","v":0},null,null,null,null,{"$f":"SUM(AH21:AK21)","v":0},null,null,null,null,{"$f":"SUM(AM21:AP21)","v":0},null,null,null,null,{"$f":"SUM(AR21:AU21)","v":0},null,null,null,null,{"$f":"SUM(AW21:AZ21)","v":0},null,null,null,null,{"$f":"SUM(BB21:BE21)","v":0},null,null,null,null,{"$f":"SUM(BG21:BJ21)","v":0},null,null,null,null,{"$f":"SUM(BL21:BO21)","v":0},null,null,null,null,{"$f":"SUM(BQ21:BT21)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21-M20","v":0},{"$f":"N21-N20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L21-K21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AQ12","v":"2013-03-11"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AV12","v":"2013-03-12"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BA12","v":"2013-03-13"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BF12","v":"2013-03-14"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BK12","v":"2013-03-15"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BP12","v":"2013-03-16"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M25","v":"2013-03-04"},{"$f":"N25","v":"2013-03-04"},{"$f":"O25","v":"2013-03-04"},{"$f":"P25","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R25","v":"2013-03-05"},{"$f":"S25","v":"2013-03-05"},{"$f":"T25","v":"2013-03-05"},{"$f":"U25","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W25","v":"2013-03-06"},{"$f":"X25","v":"2013-03-06"},{"$f":"Y25","v":"2013-03-06"},{"$f":"Z25","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB25","v":"2013-03-07"},{"$f":"AC25","v":"2013-03-07"},{"$f":"AD25","v":"2013-03-07"},{"$f":"AE25","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG25","v":"2013-03-08"},{"$f":"AH25","v":"2013-03-08"},{"$f":"AI25","v":"2013-03-08"},{"$f":"AJ25","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL25","v":"2013-03-09"},{"$f":"AM25","v":"2013-03-09"},{"$f":"AN25","v":"2013-03-09"},{"$f":"AO25","v":"2013-03-09"},{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ25","v":"2013-03-11"},{"$f":"AR25","v":"2013-03-11"},{"$f":"AS25","v":"2013-03-11"},{"$f":"AT25","v":"2013-03-11"},{"$f":"AV13","v":"2013-03-12"},{"$f":"AV25","v":"2013-03-12"},{"$f":"AW25","v":"2013-03-12"},{"$f":"AX25","v":"2013-03-12"},{"$f":"AY25","v":"2013-03-12"},{"$f":"BA13","v":"2013-03-13"},{"$f":"BA25","v":"2013-03-13"},{"$f":"BB25","v":"2013-03-13"},{"$f":"BC25","v":"2013-03-13"},{"$f":"BD25","v":"2013-03-13"},{"$f":"BF13","v":"2013-03-14"},{"$f":"BF25","v":"2013-03-14"},{"$f":"BG25","v":"2013-03-14"},{"$f":"BH25","v":"2013-03-14"},{"$f":"BI25","v":"2013-03-14"},{"$f":"BK13","v":"2013-03-15"},{"$f":"BK25","v":"2013-03-15"},{"$f":"BL25","v":"2013-03-15"},{"$f":"BM25","v":"2013-03-15"},{"$f":"BN25","v":"2013-03-15"},{"$f":"BP13","v":"2013-03-16"},{"$f":"BP25","v":"2013-03-16"},{"$f":"BQ25","v":"2013-03-16"},{"$f":"BR25","v":"2013-03-16"},{"$f":"BS25","v":"2013-03-16"}]
[{"$f":"A14","v":"Friday Student"},5,null,{"$f":"SUM(M26,R26,W26,AB26,AG26,AL26,AQ26,AV26,BA26,BF26,BK26,BP26)","v":0},null,null,{"$f":"B26*D26","v":0},null,{"$f":"B26*(0)","v":0},null,{"$f":"G26-I26","v":0},null,{"$f":"SUM(N26:Q26)","v":0},null,null,null,null,{"$f":"SUM(S26:V26)","v":0},null,null,null,null,{"$f":"SUM(X26:AA26)","v":0},null,null,null,null,{"$f":"SUM(AC26:AF26)","v":0},null,null,null,null,{"$f":"SUM(AH26:AK26)","v":0},null,null,null,null,{"$f":"SUM(AM26:AP26)","v":0},null,null,null,null,{"$f":"SUM(AR26:AU26)","v":0},null,null,null,null,{"$f":"SUM(AW26:AZ26)","v":0},null,null,null,null,{"$f":"SUM(BB26:BE26)","v":0},null,null,null,null,{"$f":"SUM(BG26:BJ26)","v":0},null,null,null,null,{"$f":"SUM(BL26:BO26)","v":0},null,null,null,null,{"$f":"SUM(BQ26:BT26)","v":0}]
[{"$f":"A15","v":"Friday General"},6,null,{"$f":"SUM(M27,R27,W27,AB27,AG27,AL27,AQ27,AV27,BA27,BF27,BK27,BP27)","v":0},null,null,0,null,0,null,{"$f":"G27-I27","v":0},null,{"$f":"SUM(N27:Q27)","v":0},null,null,null,null,{"$f":"SUM(S27:V27)","v":0},null,null,null,null,{"$f":"SUM(X27:AA27)","v":0},null,null,null,null,{"$f":"SUM(AC27:AF27)","v":0},null,null,null,null,{"$f":"SUM(AH27:AK27)","v":0},null,null,null,null,{"$f":"SUM(AM27:AP27)","v":0},null,null,null,null,{"$f":"SUM(AR27:AU27)","v":0},null,null,null,null,{"$f":"SUM(AW27:AZ27)","v":0},null,null,null,null,{"$f":"SUM(BB27:BE27)","v":0},null,null,null,null,{"$f":"SUM(BG27:BJ27)","v":0},null,null,null,null,{"$f":"SUM(BL27:BO27)","v":0},null,null,null,null,{"$f":"SUM(BQ27:BT27)","v":0}]
[{"$f":"A16","v":"Saturday Student"},5,null,0,null,null,0,null,0,null,{"$f":"G28-I28","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"A17","v":"Saturday General"},6,null,0,null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Friday Dancers",3,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Saturday Dancers",3,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M26:M31*$B$26:$B$31)","v":0},{"$f":"SUM(N26:N31*$B$26:$B$31)","v":0},{"$f":"SUM(O26:O31*$B$26:$B$31)","v":0},{"$f":"SUM(P26:P31*$B$26:$B$31)","v":0},{"$f":"SUM(Q26:Q31*$B$26:$B$31)","v":0},{"$f":"SUM(R26:R31*$B$26:$B$31)","v":0},{"$f":"SUM(S26:S31*$B$26:$B$31)","v":0},{"$f":"SUM(T26:T31*$B$26:$B$31)","v":0},{"$f":"SUM(U26:U31*$B$26:$B$31)","v":0},{"$f":"SUM(V26:V31*$B$26:$B$31)","v":0},{"$f":"SUM(W26:W31*$B$26:$B$31)","v":0},{"$f":"SUM(X26:X31*$B$26:$B$31)","v":0},{"$f":"SUM(Y26:Y31*$B$26:$B$31)","v":0},{"$f":"SUM(Z26:Z31*$B$26:$B$31)","v":0},{"$f":"SUM(AA26:AA31*$B$26:$B$31)","v":0},{"$f":"SUM(AB26:AB31*$B$26:$B$31)","v":0},{"$f":"SUM(AC26:AC31*$B$26:$B$31)","v":0},{"$f":"SUM(AD26:AD31*$B$26:$B$31)","v":0},{"$f":"SUM(AE26:AE31*$B$26:$B$31)","v":0},{"$f":"SUM(AF26:AF31*$B$26:$B$31)","v":0},{"$f":"SUM(AG26:AG31*$B$26:$B$31)","v":0},{"$f":"SUM(AH26:AH31*$B$26:$B$31)","v":0},{"$f":"SUM(AI26:AI31*$B$26:$B$31)","v":0},{"$f":"SUM(AJ26:AJ31*$B$26:$B$31)","v":0},{"$f":"SUM(AK26:AK31*$B$26:$B$31)","v":0},{"$f":"SUM(AL26:AL31*$B$26:$B$31)","v":0},{"$f":"SUM(AM26:AM31*$B$26:$B$31)","v":0},{"$f":"SUM(AN26:AN31*$B$26:$B$31)","v":0},{"$f":"SUM(AO26:AO31*$B$26:$B$31)","v":0},{"$f":"SUM(AP26:AP31*$B$26:$B$31)","v":0},{"$f":"SUM(AQ26:AQ31*$B$26:$B$31)","v":0},{"$f":"SUM(AR26:AR31*$B$26:$B$31)","v":0},{"$f":"SUM(AS26:AS31*$B$26:$B$31)","v":0},{"$f":"SUM(AT26:AT31*$B$26:$B$31)","v":0},{"$f":"SUM(AU26:AU31*$B$26:$B$31)","v":0},{"$f":"SUM(AV26:AV31*$B$26:$B$31)","v":0},{"$f":"SUM(AW26:AW31*$B$26:$B$31)","v":0},{"$f":"SUM(AX26:AX31*$B$26:$B$31)","v":0},{"$f":"SUM(AY26:AY31*$B$26:$B$31)","v":0},{"$f":"SUM(AZ26:AZ31*$B$26:$B$31)","v":0},{"$f":"SUM(BA26:BA31*$B$26:$B$31)","v":0},{"$f":"SUM(BB26:BB31*$B$26:$B$31)","v":0},{"$f":"SUM(BC26:BC31*$B$26:$B$31)","v":0},{"$f":"SUM(BD26:BD31*$B$26:$B$31)","v":0},{"$f":"SUM(BE26:BE31*$B$26:$B$31)","v":0},{"$f":"SUM(BF26:BF31*$B$26:$B$31)","v":0},{"$f":"SUM(BG26:BG31*$B$26:$B$31)","v":0},{"$f":"SUM(BH26:BH31*$B$26:$B$31)","v":0},{"$f":"SUM(BI26:BI31*$B$26:$B$31)","v":0},{"$f":"SUM(BJ26:BJ31*$B$26:$B$31)","v":0},{"$f":"SUM(BK26:BK31*$B$26:$B$31)","v":0},{"$f":"SUM(BL26:BL31*$B$26:$B$31)","v":0},{"$f":"SUM(BM26:BM31*$B$26:$B$31)","v":0},{"$f":"SUM(BN26:BN31*$B$26:$B$31)","v":0},{"$f":"SUM(BO26:BO31*$B$26:$B$31)","v":0},{"$f":"SUM(BP26:BP31*$B$26:$B$31)","v":0},{"$f":"SUM(BQ26:BQ31*$B$26:$B$31)","v":0},{"$f":"SUM(BR26:BR31*$B$26:$B$31)","v":0},{"$f":"SUM(BS26:BS31*$B$26:$B$31)","v":0},{"$f":"SUM(BT26:BT31*$B$26:$B$31)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D26:D31)","v":0},null,null,{"$f":"SUM(G26:G31)","v":0},null,{"$f":"SUM(I26:I30)","v":0},null,{"$f":"SUM(K26:K31)","v":0},{"$f":"SUM(M33,R33,W33,AB33,AG33,AL33,AQ33,AV33,BA33,BF33,BK33,BP33)","v":0},{"$f":"SUM(N33:Q33)","v":0},null,null,null,null,{"$f":"SUM(S33:V33)","v":0},null,null,null,null,{"$f":"SUM(X33:AA33)","v":0},null,null,null,null,{"$f":"SUM(AC33:AF33)","v":0},null,null,null,null,{"$f":"SUM(AH33:AK33)","v":0},null,null,null,null,{"$f":"SUM(AM33:AP33)","v":0},null,null,null,null,{"$f":"SUM(AR33:AU33)","v":0},null,null,null,null,{"$f":"SUM(AW33:AZ33)","v":0},null,null,null,null,{"$f":"SUM(BB33:BE33)","v":0},null,null,null,null,{"$f":"SUM(BG33:BJ33)","v":0},null,null,null,null,{"$f":"SUM(BL33:BO33)","v":0},null,null,null,null,{"$f":"SUM(BQ33:BT33)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M33-M32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D36:D39)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L33-K33","v":0}]
[null,{"$f":"A14","v":"Friday Student"},null,{"$f":"SUMIF($A$14:$D$31,B36,$D$14:$D$31)","v":0}]
[null,{"$f":"A15","v":"Friday General"},null,{"$f":"SUMIF($A$14:$D$31,B37,$D$14:$D$31)","v":0}]
[null,{"$f":"A16","v":"Saturday Student"},null,{"$f":"SUMIF($A$14:$D$31,B38,$D$14:$D$31)","v":0}]
[null,{"$f":"A17","v":"Saturday General"},null,{"$f":"SUMIF($A$14:$D$31,B39,$D$14:$D$31)","v":0},null,null,null,"GRAND TOTAL",null,null,{"$f":"K21+K33","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: diane_hill@byu.edu"]
["Contact Person: Diane Hill"]
["Phone: "]

{"sheet":"HS Track Template","index":3,"n_rows":49,"n_cols":22,"rows_kept":49,"cut":false,"hidden":true,"merged":[[48,0,48,4],[42,0,42,1],[43,0,43,1],[44,0,44,1],[46,0,46,4],[47,0,47,4],[26,13,26,20],[11,13,11,20],[41,7,41,9],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","HIGH SCHOOL TRACK MEET",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","Athletics",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","19612056-4510-17132",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-15"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-15"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Friday:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-15"]
["General Admission",3,null,{"$f":"SUM(M15)","v":0},null,null,{"$f":"B15*D15","v":0},null,{"$f":"B15*(0)","v":0},null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:U15)","v":0}]
["T-Shirts",10,null,{"$f":"SUM(M16)","v":0},null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,{"$f":"SUM(N16:U16)","v":0}]
["Registration - Pre",4,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0]
["Registration - 1st Event",10,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0]
["Registration - Additional",6,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0]
["Registration - Relay",16,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B22*D22","v":0},null,0,null,{"$f":"G22-I22","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M22*$B$15:$B$22)","v":0},{"$f":"SUM(N15:N22*$B$15:$B$22)","v":0},{"$f":"SUM(O15:O22*$B$15:$B$22)","v":0},{"$f":"SUM(P15:P22*$B$15:$B$22)","v":0},{"$f":"SUM(Q15:Q22*$B$15:$B$22)","v":0},{"$f":"SUM(R15:R22*$B$15:$B$22)","v":0},{"$f":"SUM(S15:S22*$B$15:$B$22)","v":0},{"$f":"SUM(T15:T22*$B$15:$B$22)","v":0},{"$f":"SUM(U15:U22*$B$15:$B$22)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D15:D22)","v":0},null,null,{"$f":"SUM(G15:G22)","v":0},null,{"$f":"SUM(I15:I22)","v":0},null,{"$f":"SUM(K15:K22)","v":0},{"$f":"SUM(M24)","v":0},{"$f":"SUM(N24:U24)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24-M23","v":0},{"$f":"N24-N23","v":0},0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L24-K24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M29","v":"2013-02-16"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M29","v":"2013-02-16"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Saturday:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-16"]
[{"$f":"A15","v":"General Admission"},{"$f":"B15","v":3},null,{"$f":"SUM(M30)","v":0},null,null,{"$f":"B30*D30","v":0},null,{"$f":"B30*(0)","v":0},null,{"$f":"G30-I30","v":0},null,{"$f":"SUM(N30:U30)","v":0}]
[{"$f":"A16","v":"T-Shirts"},10,null,{"$f":"SUM(M31)","v":0},null,null,{"$f":"B31*D31","v":0},null,0,null,{"$f":"G31-I31","v":0},null,{"$f":"SUM(N31:U31)","v":0}]
["Registration - Pre",4,null,0,null,null,{"$f":"B32*D32","v":0},null,0,null,{"$f":"G32-I32","v":0},null,0]
["Registration - 1st Event",10,null,0,null,null,{"$f":"B33*D33","v":0},null,0,null,{"$f":"G33-I33","v":0},null,0]
["Registration - Additional",6,null,0,null,null,{"$f":"B34*D34","v":0},null,0,null,{"$f":"G34-I34","v":0},null,0]
["Registration - Relay",16,null,0,null,null,{"$f":"B35*D35","v":0},null,0,null,{"$f":"G35-I35","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B36*D36","v":0},null,0,null,{"$f":"G36-I36","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B37*D37","v":0},null,0,null,{"$f":"G37-I37","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M30:M37*$B$15:$B$22)","v":0},{"$f":"SUM(N30:N37*$B$15:$B$22)","v":0},{"$f":"SUM(O30:O37*$B$15:$B$22)","v":0},{"$f":"SUM(P30:P37*$B$15:$B$22)","v":0},{"$f":"SUM(Q30:Q37*$B$15:$B$22)","v":0},{"$f":"SUM(R30:R37*$B$15:$B$22)","v":0},{"$f":"SUM(S30:S37*$B$15:$B$22)","v":0},{"$f":"SUM(T30:T37*$B$15:$B$22)","v":0},{"$f":"SUM(U30:U37*$B$15:$B$22)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D30:D37)","v":0},null,null,{"$f":"SUM(G30:G37)","v":0},null,{"$f":"SUM(I30:I37)","v":0},null,{"$f":"SUM(K30:K37)","v":0},{"$f":"SUM(M39)","v":0},{"$f":"SUM(N39:U39)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M39-M38","v":0},{"$f":"N39-N38","v":0},0,0,0,0,0,0,0,"Daily O/S"]
[null,"TOTAL SOLD:",null,{"$f":"SUM(D39,D24)","v":0},null,null,null,null,null,null,null,"Total O/S:",{"$f":"L39-K39","v":0}]
[null,null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K24+K39","v":0}]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: matthew_nix@byu.edu"]
["Contact Person: Matt Nix"]
["Phone: "]

{"sheet":"Luau Template","index":4,"n_rows":52,"n_cols":73,"rows_kept":52,"cut":false,"hidden":true,"merged":[[51,0,51,4],[45,0,45,1],[46,0,46,1],[47,0,47,1],[49,0,49,4],[11,53,11,56],[11,58,11,61],[11,63,11,66],[50,0,50,4],[11,68,11,71],[43,7,43,9],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41],[11,43,11,46],[11,13,11,16],[11,48,11,51],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","LUAU",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","MULTICULTURAL",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","19520055-4570-15018",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"},null,null,null,{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ13","v":"2013-03-11"},null,null,null,{"$f":"AV13","v":"2013-03-12"},{"$f":"AV13","v":"2013-03-12"},null,null,null,{"$f":"BA13","v":"2013-03-13"},{"$f":"BA13","v":"2013-03-13"},null,null,null,{"$f":"BF13","v":"2013-03-14"},{"$f":"BF13","v":"2013-03-14"},null,null,null,{"$f":"BK13","v":"2013-03-15"},{"$f":"BK13","v":"2013-03-15"},null,null,null,{"$f":"BP13","v":"2013-03-16"},{"$f":"BP13","v":"2013-03-16"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AL13+2","v":"2013-03-11"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AQ13+1","v":"2013-03-12"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AV13+1","v":"2013-03-13"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BA13+1","v":"2013-03-14"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BF13+1","v":"2013-03-15"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BK13+1","v":"2013-03-16"},"bag 21","bag 22","bag 23","bag 24"]
["Dinner",12.5,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14,AQ14,AV14,BA14,BF14,BK14,BP14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0},null,null,null,null,{"$f":"SUM(AR14:AU14)","v":0},null,null,null,null,{"$f":"SUM(AW14:AZ14)","v":0},null,null,null,null,{"$f":"SUM(BB14:BE14)","v":0},null,null,null,null,{"$f":"SUM(BG14:BJ14)","v":0},null,null,null,null,{"$f":"SUM(BL14:BO14)","v":0},null,null,null,null,{"$f":"SUM(BQ14:BT14)","v":0}]
["Dinner and Show",17,null,0,null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Student Show",5,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["General Show",7,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["T-Shirt",7,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},{"$f":"SUM(AQ14:AQ21*$B$14:$B$21)","v":0},{"$f":"SUM(AR14:AR21*$B$14:$B$21)","v":0},{"$f":"SUM(AS14:AS21*$B$14:$B$21)","v":0},{"$f":"SUM(AT14:AT21*$B$14:$B$21)","v":0},{"$f":"SUM(AU14:AU21*$B$14:$B$21)","v":0},{"$f":"SUM(AV14:AV21*$B$14:$B$21)","v":0},{"$f":"SUM(AW14:AW21*$B$14:$B$21)","v":0},{"$f":"SUM(AX14:AX21*$B$14:$B$21)","v":0},{"$f":"SUM(AY14:AY21*$B$14:$B$21)","v":0},{"$f":"SUM(AZ14:AZ21*$B$14:$B$21)","v":0},{"$f":"SUM(BA14:BA21*$B$14:$B$21)","v":0},{"$f":"SUM(BB14:BB21*$B$14:$B$21)","v":0},{"$f":"SUM(BC14:BC21*$B$14:$B$21)","v":0},{"$f":"SUM(BD14:BD21*$B$14:$B$21)","v":0},{"$f":"SUM(BE14:BE21*$B$14:$B$21)","v":0},{"$f":"SUM(BF14:BF21*$B$14:$B$21)","v":0},{"$f":"SUM(BG14:BG21*$B$14:$B$21)","v":0},{"$f":"SUM(BH14:BH21*$B$14:$B$21)","v":0},{"$f":"SUM(BI14:BI21*$B$14:$B$21)","v":0},{"$f":"SUM(BJ14:BJ21*$B$14:$B$21)","v":0},{"$f":"SUM(BK14:BK21*$B$14:$B$21)","v":0},{"$f":"SUM(BL14:BL21*$B$14:$B$21)","v":0},{"$f":"SUM(BM14:BM21*$B$14:$B$21)","v":0},{"$f":"SUM(BN14:BN21*$B$14:$B$21)","v":0},{"$f":"SUM(BO14:BO21*$B$14:$B$21)","v":0},{"$f":"SUM(BP14:BP21*$B$14:$B$21)","v":0},{"$f":"SUM(BQ14:BQ21*$B$14:$B$21)","v":0},{"$f":"SUM(BR14:BR21*$B$14:$B$21)","v":0},{"$f":"SUM(BS14:BS21*$B$14:$B$21)","v":0},{"$f":"SUM(BT14:BT21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23,AQ23,AV23,BA23,BF23,BK23,BP23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,{"$f":"SUM(AR23:AU23)","v":0},null,null,null,null,{"$f":"SUM(AW23:AZ23)","v":0},null,null,null,null,{"$f":"SUM(BB23:BE23)","v":0},null,null,null,null,{"$f":"SUM(BG23:BJ23)","v":0},null,null,null,null,{"$f":"SUM(BL23:BO23)","v":0},null,null,null,null,{"$f":"SUM(BQ23:BT23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS23-AS22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AQ12","v":"2013-03-11"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AV12","v":"2013-03-12"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BA12","v":"2013-03-13"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BF12","v":"2013-03-14"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BK12","v":"2013-03-15"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BP12","v":"2013-03-16"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M27","v":"2013-03-04"},{"$f":"N27","v":"2013-03-04"},{"$f":"O27","v":"2013-03-04"},{"$f":"P27","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R27","v":"2013-03-05"},{"$f":"S27","v":"2013-03-05"},{"$f":"T27","v":"2013-03-05"},{"$f":"U27","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W27","v":"2013-03-06"},{"$f":"X27","v":"2013-03-06"},{"$f":"Y27","v":"2013-03-06"},{"$f":"Z27","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB27","v":"2013-03-07"},{"$f":"AC27","v":"2013-03-07"},{"$f":"AD27","v":"2013-03-07"},{"$f":"AE27","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG27","v":"2013-03-08"},{"$f":"AH27","v":"2013-03-08"},{"$f":"AI27","v":"2013-03-08"},{"$f":"AJ27","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL27","v":"2013-03-09"},{"$f":"AM27","v":"2013-03-09"},{"$f":"AN27","v":"2013-03-09"},{"$f":"AO27","v":"2013-03-09"},{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ27","v":"2013-03-11"},{"$f":"AR27","v":"2013-03-11"},{"$f":"AS27","v":"2013-03-11"},{"$f":"AT27","v":"2013-03-11"},{"$f":"AV13","v":"2013-03-12"},{"$f":"AV27","v":"2013-03-12"},{"$f":"AW27","v":"2013-03-12"},{"$f":"AX27","v":"2013-03-12"},{"$f":"AY27","v":"2013-03-12"},{"$f":"BA13","v":"2013-03-13"},{"$f":"BA27","v":"2013-03-13"},{"$f":"BB27","v":"2013-03-13"},{"$f":"BC27","v":"2013-03-13"},{"$f":"BD27","v":"2013-03-13"},{"$f":"BF13","v":"2013-03-14"},{"$f":"BF27","v":"2013-03-14"},{"$f":"BG27","v":"2013-03-14"},{"$f":"BH27","v":"2013-03-14"},{"$f":"BI27","v":"2013-03-14"},{"$f":"BK13","v":"2013-03-15"},{"$f":"BK27","v":"2013-03-15"},{"$f":"BL27","v":"2013-03-15"},{"$f":"BM27","v":"2013-03-15"},{"$f":"BN27","v":"2013-03-15"},{"$f":"BP13","v":"2013-03-16"},{"$f":"BP27","v":"2013-03-16"},{"$f":"BQ27","v":"2013-03-16"},{"$f":"BR27","v":"2013-03-16"},{"$f":"BS27","v":"2013-03-16"}]
[{"$f":"A14","v":"Dinner"},12.5,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28,AQ28,AV28,BA28,BF28,BK28,BP28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0},null,null,null,null,{"$f":"SUM(AR28:AU28)","v":0},null,null,null,null,{"$f":"SUM(AW28:AZ28)","v":0},null,null,null,null,{"$f":"SUM(BB28:BE28)","v":0},null,null,null,null,{"$f":"SUM(BG28:BJ28)","v":0},null,null,null,null,{"$f":"SUM(BL28:BO28)","v":0},null,null,null,null,{"$f":"SUM(BQ28:BT28)","v":0}]
[{"$f":"A15","v":"Dinner and Show"},17,null,0,null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"A16","v":"Student Show"},5,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"A17","v":"General Show"},7,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["T-Shirt",7,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},{"$f":"SUM(AQ28:AQ35*$B$28:$B$35)","v":0},{"$f":"SUM(AR28:AR35*$B$28:$B$35)","v":0},{"$f":"SUM(AS28:AS35*$B$28:$B$35)","v":0},{"$f":"SUM(AT28:AT35*$B$28:$B$35)","v":0},{"$f":"SUM(AU28:AU35*$B$28:$B$35)","v":0},{"$f":"SUM(AV28:AV35*$B$28:$B$35)","v":0},{"$f":"SUM(AW28:AW35*$B$28:$B$35)","v":0},{"$f":"SUM(AX28:AX35*$B$28:$B$35)","v":0},{"$f":"SUM(AY28:AY35*$B$28:$B$35)","v":0},{"$f":"SUM(AZ28:AZ35*$B$28:$B$35)","v":0},{"$f":"SUM(BA28:BA35*$B$28:$B$35)","v":0},{"$f":"SUM(BB28:BB35*$B$28:$B$35)","v":0},{"$f":"SUM(BC28:BC35*$B$28:$B$35)","v":0},{"$f":"SUM(BD28:BD35*$B$28:$B$35)","v":0},{"$f":"SUM(BE28:BE35*$B$28:$B$35)","v":0},{"$f":"SUM(BF28:BF35*$B$28:$B$35)","v":0},{"$f":"SUM(BG28:BG35*$B$28:$B$35)","v":0},{"$f":"SUM(BH28:BH35*$B$28:$B$35)","v":0},{"$f":"SUM(BI28:BI35*$B$28:$B$35)","v":0},{"$f":"SUM(BJ28:BJ35*$B$28:$B$35)","v":0},{"$f":"SUM(BK28:BK35*$B$28:$B$35)","v":0},{"$f":"SUM(BL28:BL35*$B$28:$B$35)","v":0},{"$f":"SUM(BM28:BM35*$B$28:$B$35)","v":0},{"$f":"SUM(BN28:BN35*$B$28:$B$35)","v":0},{"$f":"SUM(BO28:BO35*$B$28:$B$35)","v":0},{"$f":"SUM(BP28:BP35*$B$28:$B$35)","v":0},{"$f":"SUM(BQ28:BQ35*$B$28:$B$35)","v":0},{"$f":"SUM(BR28:BR35*$B$28:$B$35)","v":0},{"$f":"SUM(BS28:BS35*$B$28:$B$35)","v":0},{"$f":"SUM(BT28:BT35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37,AQ37,AV37,BA37,BF37,BK37,BP37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,{"$f":"SUM(AR37:AU37)","v":0},null,null,null,null,{"$f":"SUM(AW37:AZ37)","v":0},null,null,null,null,{"$f":"SUM(BB37:BE37)","v":0},null,null,null,null,{"$f":"SUM(BG37:BJ37)","v":0},null,null,null,null,{"$f":"SUM(BL37:BO37)","v":0},null,null,null,null,{"$f":"SUM(BQ37:BT37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS37-AS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"Dinner"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"Dinner and Show"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"Student Show"},null,{"$f":"SUMIF($A$14:$D$35,B42,$D$14:$D$35)","v":0}]
[null,{"$f":"A17","v":"General Show"},null,{"$f":"SUMIF($A$14:$D$35,B43,$D$14:$D$35)","v":0}]
[null,{"$f":"A18","v":"T-Shirt"},null,{"$f":"SUMIF($A$14:$D$35,B44,$D$14:$D$35)","v":0},null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: diane_hill@byu.edu"]
["Contact Person: Diane Hill"]
["Phone: "]

{"sheet":"DC Template","index":5,"n_rows":51,"n_cols":73,"rows_kept":51,"cut":false,"hidden":true,"merged":[[48,0,48,4],[49,0,49,4],[50,0,50,4],[45,0,45,1],[46,0,46,1],[44,0,44,1],[44,7,44,9],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,13,11,16],[1,0,1,10],[11,53,11,56],[11,58,11,61],[11,63,11,66],[11,68,11,71],[11,33,11,36],[11,38,11,41],[11,43,11,46],[5,1,5,4],[6,1,6,4],[3,1,3,4],[4,1,4,4],[11,48,11,51]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","DIVINE COMEDY",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","THEATER AND MEDIA ARTS",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","13264069-4580-00000",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"},null,null,null,{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ13","v":"2013-03-11"},null,null,null,{"$f":"AV13","v":"2013-03-12"},{"$f":"AV13","v":"2013-03-12"},null,null,null,{"$f":"BA13","v":"2013-03-13"},{"$f":"BA13","v":"2013-03-13"},null,null,null,{"$f":"BF13","v":"2013-03-14"},{"$f":"BF13","v":"2013-03-14"},null,null,null,{"$f":"BK13","v":"2013-03-15"},{"$f":"BK13","v":"2013-03-15"},null,null,null,{"$f":"BP13","v":"2013-03-16"},{"$f":"BP13","v":"2013-03-16"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AL13+2","v":"2013-03-11"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AQ13+1","v":"2013-03-12"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AV13+1","v":"2013-03-13"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BA13+1","v":"2013-03-14"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BF13+1","v":"2013-03-15"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BK13+1","v":"2013-03-16"},"bag 21","bag 22","bag 23","bag 24"]
["Friday Early",5,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14,AQ14,AV14,BA14,BF14,BK14,BP14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0},null,null,null,null,{"$f":"SUM(AR14:AU14)","v":0},null,null,null,null,{"$f":"SUM(AW14:AZ14)","v":0},null,null,null,null,{"$f":"SUM(BB14:BE14)","v":0},null,null,null,null,{"$f":"SUM(BG14:BJ14)","v":0},null,null,null,null,{"$f":"SUM(BL14:BO14)","v":0},null,null,null,null,{"$f":"SUM(BQ14:BT14)","v":0}]
["Friday Late",5,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15,AQ15,AV15,BA15,BF15,BK15,BP15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0},null,null,null,null,{"$f":"SUM(AR15:AU15)","v":0},null,null,null,null,{"$f":"SUM(AW15:AZ15)","v":0},null,null,null,null,{"$f":"SUM(BB15:BE15)","v":0},null,null,null,null,{"$f":"SUM(BG15:BJ15)","v":0},null,null,null,null,{"$f":"SUM(BL15:BO15)","v":0},null,null,null,null,{"$f":"SUM(BQ15:BT15)","v":0}]
["Sat Early",5,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Sat Late",5,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["20+ Discount",-1,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},{"$f":"SUM(AQ14:AQ21*$B$14:$B$21)","v":0},{"$f":"SUM(AR14:AR21*$B$14:$B$21)","v":0},{"$f":"SUM(AS14:AS21*$B$14:$B$21)","v":0},{"$f":"SUM(AT14:AT21*$B$14:$B$21)","v":0},{"$f":"SUM(AU14:AU21*$B$14:$B$21)","v":0},{"$f":"SUM(AV14:AV21*$B$14:$B$21)","v":0},{"$f":"SUM(AW14:AW21*$B$14:$B$21)","v":0},{"$f":"SUM(AX14:AX21*$B$14:$B$21)","v":0},{"$f":"SUM(AY14:AY21*$B$14:$B$21)","v":0},{"$f":"SUM(AZ14:AZ21*$B$14:$B$21)","v":0},{"$f":"SUM(BA14:BA21*$B$14:$B$21)","v":0},{"$f":"SUM(BB14:BB21*$B$14:$B$21)","v":0},{"$f":"SUM(BC14:BC21*$B$14:$B$21)","v":0},{"$f":"SUM(BD14:BD21*$B$14:$B$21)","v":0},{"$f":"SUM(BE14:BE21*$B$14:$B$21)","v":0},{"$f":"SUM(BF14:BF21*$B$14:$B$21)","v":0},{"$f":"SUM(BG14:BG21*$B$14:$B$21)","v":0},{"$f":"SUM(BH14:BH21*$B$14:$B$21)","v":0},{"$f":"SUM(BI14:BI21*$B$14:$B$21)","v":0},{"$f":"SUM(BJ14:BJ21*$B$14:$B$21)","v":0},{"$f":"SUM(BK14:BK21*$B$14:$B$21)","v":0},{"$f":"SUM(BL14:BL21*$B$14:$B$21)","v":0},{"$f":"SUM(BM14:BM21*$B$14:$B$21)","v":0},{"$f":"SUM(BN14:BN21*$B$14:$B$21)","v":0},{"$f":"SUM(BO14:BO21*$B$14:$B$21)","v":0},{"$f":"SUM(BP14:BP21*$B$14:$B$21)","v":0},{"$f":"SUM(BQ14:BQ21*$B$14:$B$21)","v":0},{"$f":"SUM(BR14:BR21*$B$14:$B$21)","v":0},{"$f":"SUM(BS14:BS21*$B$14:$B$21)","v":0},{"$f":"SUM(BT14:BT21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23,AQ23,AV23,BA23,BF23,BK23,BP23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,{"$f":"SUM(AR23:AU23)","v":0},null,null,null,null,{"$f":"SUM(AW23:AZ23)","v":0},null,null,null,null,{"$f":"SUM(BB23:BE23)","v":0},null,null,null,null,{"$f":"SUM(BG23:BJ23)","v":0},null,null,null,null,{"$f":"SUM(BL23:BO23)","v":0},null,null,null,null,{"$f":"SUM(BQ23:BT23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},{"$f":"N23-N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AQ12","v":"2013-03-11"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AV12","v":"2013-03-12"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BA12","v":"2013-03-13"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BF12","v":"2013-03-14"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BK12","v":"2013-03-15"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BP12","v":"2013-03-16"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M27","v":"2013-03-04"},{"$f":"N27","v":"2013-03-04"},{"$f":"O27","v":"2013-03-04"},{"$f":"P27","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R27","v":"2013-03-05"},{"$f":"S27","v":"2013-03-05"},{"$f":"T27","v":"2013-03-05"},{"$f":"U27","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W27","v":"2013-03-06"},{"$f":"X27","v":"2013-03-06"},{"$f":"Y27","v":"2013-03-06"},{"$f":"Z27","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB27","v":"2013-03-07"},{"$f":"AC27","v":"2013-03-07"},{"$f":"AD27","v":"2013-03-07"},{"$f":"AE27","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG27","v":"2013-03-08"},{"$f":"AH27","v":"2013-03-08"},{"$f":"AI27","v":"2013-03-08"},{"$f":"AJ27","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL27","v":"2013-03-09"},{"$f":"AM27","v":"2013-03-09"},{"$f":"AN27","v":"2013-03-09"},{"$f":"AO27","v":"2013-03-09"},{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ27","v":"2013-03-11"},{"$f":"AR27","v":"2013-03-11"},{"$f":"AS27","v":"2013-03-11"},{"$f":"AT27","v":"2013-03-11"},{"$f":"AV13","v":"2013-03-12"},{"$f":"AV27","v":"2013-03-12"},{"$f":"AW27","v":"2013-03-12"},{"$f":"AX27","v":"2013-03-12"},{"$f":"AY27","v":"2013-03-12"},{"$f":"BA13","v":"2013-03-13"},{"$f":"BA27","v":"2013-03-13"},{"$f":"BB27","v":"2013-03-13"},{"$f":"BC27","v":"2013-03-13"},{"$f":"BD27","v":"2013-03-13"},{"$f":"BF13","v":"2013-03-14"},{"$f":"BF27","v":"2013-03-14"},{"$f":"BG27","v":"2013-03-14"},{"$f":"BH27","v":"2013-03-14"},{"$f":"BI27","v":"2013-03-14"},{"$f":"BK13","v":"2013-03-15"},{"$f":"BK27","v":"2013-03-15"},{"$f":"BL27","v":"2013-03-15"},{"$f":"BM27","v":"2013-03-15"},{"$f":"BN27","v":"2013-03-15"},{"$f":"BP13","v":"2013-03-16"},{"$f":"BP27","v":"2013-03-16"},{"$f":"BQ27","v":"2013-03-16"},{"$f":"BR27","v":"2013-03-16"},{"$f":"BS27","v":"2013-03-16"}]
[{"$f":"A14","v":"Friday Early"},5,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28,AQ28,AV28,BA28,BF28,BK28,BP28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0},null,null,null,null,{"$f":"SUM(AR28:AU28)","v":0},null,null,null,null,{"$f":"SUM(AW28:AZ28)","v":0},null,null,null,null,{"$f":"SUM(BB28:BE28)","v":0},null,null,null,null,{"$f":"SUM(BG28:BJ28)","v":0},null,null,null,null,{"$f":"SUM(BL28:BO28)","v":0},null,null,null,null,{"$f":"SUM(BQ28:BT28)","v":0}]
[{"$f":"A15","v":"Friday Late"},5,null,{"$f":"SUM(M29,R29,W29,AB29,AG29,AL29,AQ29,AV29,BA29,BF29,BK29,BP29)","v":0},null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,{"$f":"SUM(N29:Q29)","v":0},null,null,null,null,{"$f":"SUM(S29:V29)","v":0},null,null,null,null,{"$f":"SUM(X29:AA29)","v":0},null,null,null,null,{"$f":"SUM(AC29:AF29)","v":0},null,null,null,null,{"$f":"SUM(AH29:AK29)","v":0},null,null,null,null,{"$f":"SUM(AM29:AP29)","v":0},null,null,null,null,{"$f":"SUM(AR29:AU29)","v":0},null,null,null,null,{"$f":"SUM(AW29:AZ29)","v":0},null,null,null,null,{"$f":"SUM(BB29:BE29)","v":0},null,null,null,null,{"$f":"SUM(BG29:BJ29)","v":0},null,null,null,null,{"$f":"SUM(BL29:BO29)","v":0},null,null,null,null,{"$f":"SUM(BQ29:BT29)","v":0}]
["Sat Early",5,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Sat Late",5,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["T-Shirts",8,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Posters",1,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Stickers",1,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},{"$f":"SUM(AQ28:AQ35*$B$28:$B$35)","v":0},{"$f":"SUM(AR28:AR35*$B$28:$B$35)","v":0},{"$f":"SUM(AS28:AS35*$B$28:$B$35)","v":0},{"$f":"SUM(AT28:AT35*$B$28:$B$35)","v":0},{"$f":"SUM(AU28:AU35*$B$28:$B$35)","v":0},{"$f":"SUM(AV28:AV35*$B$28:$B$35)","v":0},{"$f":"SUM(AW28:AW35*$B$28:$B$35)","v":0},{"$f":"SUM(AX28:AX35*$B$28:$B$35)","v":0},{"$f":"SUM(AY28:AY35*$B$28:$B$35)","v":0},{"$f":"SUM(AZ28:AZ35*$B$28:$B$35)","v":0},{"$f":"SUM(BA28:BA35*$B$28:$B$35)","v":0},{"$f":"SUM(BB28:BB35*$B$28:$B$35)","v":0},{"$f":"SUM(BC28:BC35*$B$28:$B$35)","v":0},{"$f":"SUM(BD28:BD35*$B$28:$B$35)","v":0},{"$f":"SUM(BE28:BE35*$B$28:$B$35)","v":0},{"$f":"SUM(BF28:BF35*$B$28:$B$35)","v":0},{"$f":"SUM(BG28:BG35*$B$28:$B$35)","v":0},{"$f":"SUM(BH28:BH35*$B$28:$B$35)","v":0},{"$f":"SUM(BI28:BI35*$B$28:$B$35)","v":0},{"$f":"SUM(BJ28:BJ35*$B$28:$B$35)","v":0},{"$f":"SUM(BK28:BK35*$B$28:$B$35)","v":0},{"$f":"SUM(BL28:BL35*$B$28:$B$35)","v":0},{"$f":"SUM(BM28:BM35*$B$28:$B$35)","v":0},{"$f":"SUM(BN28:BN35*$B$28:$B$35)","v":0},{"$f":"SUM(BO28:BO35*$B$28:$B$35)","v":0},{"$f":"SUM(BP28:BP35*$B$28:$B$35)","v":0},{"$f":"SUM(BQ28:BQ35*$B$28:$B$35)","v":0},{"$f":"SUM(BR28:BR35*$B$28:$B$35)","v":0},{"$f":"SUM(BS28:BS35*$B$28:$B$35)","v":0},{"$f":"SUM(BT28:BT35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37,AQ37,AV37,BA37,BF37,BK37,BP37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,{"$f":"SUM(AR37:AU37)","v":0},null,null,null,null,{"$f":"SUM(AW37:AZ37)","v":0},null,null,null,null,{"$f":"SUM(BB37:BE37)","v":0},null,null,null,null,{"$f":"SUM(BG37:BJ37)","v":0},null,null,null,null,{"$f":"SUM(BL37:BO37)","v":0},null,null,null,null,{"$f":"SUM(BQ37:BT37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"Friday Early"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"Friday Late"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"Sat Early"},null,0,null,null,null,null,null,"2% of ticket sales at the Information Desk",{"$f":"K23*0.02","v":0},0,{"$f":"L42-K42","v":0}]
[null,{"$f":"A17","v":"Sat Late"},null,0,null,null,null,null,null,null,null,null,{"$f":"IF(M42>0,\"A correcting DEBIT JE to \"\"Info ticket Rev\"\" is needed for this difference.\",IF(M42<0,\"A correcting CREDIT JE to \"\"Info ticket Rev\"\" is needed for this difference.\",\"\"))","v":""}]
[]
["Prepared by: Jake Albrechtsen",null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37-K42","v":0}]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: elizabeth_funk@byu.edu"]
["Contact Person: Elizabeth Funk"]
["Phone: "]

{"sheet":"HS Swim Template","index":6,"n_rows":50,"n_cols":22,"rows_kept":50,"cut":false,"hidden":true,"merged":[[49,0,49,4],[23,13,23,20],[13,13,13,20],[33,13,33,20],[1,0,1,11],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[47,0,47,4],[48,0,48,4],[42,7,42,9],[43,0,43,1],[44,0,44,1],[45,0,45,1]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","UHSAA SWIM MEET",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","HHP SERVICES",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","HC000020-4410-17365",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-14"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Thursday:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-14",{"$f":"M14","v":"2013-02-14"}]
["5A Students",4,null,{"$f":"SUM(M15)","v":0},null,null,{"$f":"B15*D15","v":0},null,{"$f":"B15*(0)","v":0},null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:U15)","v":0}]
["5A Adults",6,null,{"$f":"SUM(M16)","v":0},null,null,{"$f":"B16*D16","v":0},null,{"$f":"B16*(0)","v":0},null,{"$f":"G16-I16","v":0},null,{"$f":"SUM(N16:U16)","v":0}]
["'",0,null,{"$f":"SUM(M17)","v":0},null,null,{"$f":"B17*D17","v":0},null,{"$f":"B17*(0)","v":0},null,{"$f":"G17-I17","v":0},null,{"$f":"SUM(N17:U17)","v":0}]
["'",0,null,{"$f":"SUM(M18)","v":0},null,null,{"$f":"B18*D18","v":0},null,{"$f":"B18*(0)","v":0},null,{"$f":"G18-I18","v":0},null,{"$f":"SUM(N18:U18)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M18*$B$15:$B$18)","v":0},{"$f":"SUM(N15:N18*$B$15:$B$18)","v":0},{"$f":"SUM(O15:O18*$B$15:$B$18)","v":0},{"$f":"SUM(P15:P18*$B$15:$B$18)","v":0},{"$f":"SUM(Q15:Q18*$B$15:$B$18)","v":0},{"$f":"SUM(R15:R18*$B$15:$B$18)","v":0},{"$f":"SUM(S15:S18*$B$15:$B$18)","v":0},{"$f":"SUM(T15:T18*$B$15:$B$18)","v":0},{"$f":"SUM(U15:U18*$B$15:$B$18)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D15:D18)","v":0},null,null,{"$f":"SUM(G15:G18)","v":0},null,{"$f":"SUM(I15:I18)","v":0},null,{"$f":"SUM(K15:K18)","v":0},{"$f":"SUM(M20)","v":0},{"$f":"SUM(N20:U20)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M20-M19","v":0},0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Daily O/S:",{"$f":"L20-K20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24","v":"2013-02-15"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Friday:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14+1","v":"2013-02-15"},{"$f":"M24","v":"2013-02-15"}]
["3A, 4A, 5A Students",{"$f":"B15","v":4},null,{"$f":"SUM(M25)","v":0},null,null,{"$f":"B25*D25","v":0},null,{"$f":"B25*(0)","v":0},null,{"$f":"G25-I25","v":0},null,{"$f":"SUM(N25:U25)","v":0}]
["3A, 4A, 5A Adults",{"$f":"B16","v":6},null,{"$f":"SUM(M26)","v":0},null,null,{"$f":"B26*D26","v":0},null,{"$f":"B26*(0)","v":0},null,{"$f":"G26-I26","v":0},null,{"$f":"SUM(N26:U26)","v":0}]
["'",{"$f":"B17","v":0},null,{"$f":"SUM(M27)","v":0},null,null,{"$f":"B27*D27","v":0},null,{"$f":"B27*(0)","v":0},null,{"$f":"G27-I27","v":0},null,{"$f":"SUM(N27:U27)","v":0}]
["'",{"$f":"B18","v":0},null,{"$f":"SUM(M28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:U28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M25:M28*$B$25:$B$28)","v":0},{"$f":"SUM(N25:N28*$B$25:$B$28)","v":0},{"$f":"SUM(O25:O28*$B$25:$B$28)","v":0},{"$f":"SUM(P25:P28*$B$25:$B$28)","v":0},{"$f":"SUM(Q25:Q28*$B$25:$B$28)","v":0},{"$f":"SUM(R25:R28*$B$25:$B$28)","v":0},{"$f":"SUM(S25:S28*$B$25:$B$28)","v":0},{"$f":"SUM(T25:T28*$B$25:$B$28)","v":0},{"$f":"SUM(U25:U28*$B$25:$B$28)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D25:D28)","v":0},null,null,{"$f":"SUM(G25:G28)","v":0},null,{"$f":"SUM(I25:I28)","v":0},null,{"$f":"SUM(K25:K28)","v":0},{"$f":"SUM(M30)","v":0},{"$f":"SUM(N30:U30)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M30-M29","v":0},0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Daily O/S:",{"$f":"L30-K30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M34","v":"2013-02-16"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Saturday:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24+1","v":"2013-02-16"},{"$f":"M34","v":"2013-02-16"}]
["3A & 4A Students",{"$f":"B25","v":4},null,{"$f":"SUM(M35)","v":0},null,null,{"$f":"B35*D35","v":0},null,{"$f":"B35*(0)","v":0},null,{"$f":"G35-I35","v":0},null,{"$f":"SUM(N35:U35)","v":0}]
["3A & 4A Adults",{"$f":"B26","v":6},null,{"$f":"SUM(M36)","v":0},null,null,{"$f":"B36*D36","v":0},null,{"$f":"B36*(0)","v":0},null,{"$f":"G36-I36","v":0},null,{"$f":"SUM(N36:U36)","v":0}]
["'",{"$f":"B27","v":0},null,{"$f":"SUM(M37)","v":0},null,null,{"$f":"B37*D37","v":0},null,{"$f":"B37*(0)","v":0},null,{"$f":"G37-I37","v":0},null,{"$f":"SUM(N37:U37)","v":0}]
["'",{"$f":"B28","v":0},null,{"$f":"SUM(M38)","v":0},null,null,{"$f":"B38*D38","v":0},null,{"$f":"B38*(0)","v":0},null,{"$f":"G38-I38","v":0},null,{"$f":"SUM(N38:U38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M35:M38*$B$35:$B$38)","v":0},{"$f":"SUM(N35:N38*$B$35:$B$38)","v":0},{"$f":"SUM(O35:O38*$B$35:$B$38)","v":0},{"$f":"SUM(P35:P38*$B$35:$B$38)","v":0},{"$f":"SUM(Q35:Q38*$B$35:$B$38)","v":0},{"$f":"SUM(R35:R38*$B$35:$B$38)","v":0},{"$f":"SUM(S35:S38*$B$35:$B$38)","v":0},{"$f":"SUM(T35:T38*$B$35:$B$38)","v":0},{"$f":"SUM(U35:U38*$B$35:$B$38)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D35:D38)","v":0},null,null,{"$f":"SUM(G35:G38)","v":0},null,{"$f":"SUM(I35:I38)","v":0},null,{"$f":"SUM(K35:K38)","v":0},{"$f":"SUM(M40)","v":0},{"$f":"SUM(N40:U40)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M40-M39","v":0},0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Daily O/S:",{"$f":"L40-K40","v":0}]
[null,null,null,null,null,null,null,"GRAND TOTAL  ",null,null,{"$f":"K20+K30+K40","v":0}]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: matthew_nix@byu.edu, widerburg@uhsaa.org"]
["Contact Person: Matt Nix, Jeanne Widerburg"]
["Phone: "]

{"sheet":"LOL Template","index":7,"n_rows":51,"n_cols":73,"rows_kept":51,"cut":false,"hidden":true,"merged":[[50,0,50,4],[11,48,11,51],[11,53,11,56],[11,58,11,61],[11,63,11,66],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,4],[49,0,49,4],[11,68,11,71],[42,7,42,9],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41],[11,43,11,46],[11,13,11,16],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[1,0,1,10]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","LOL",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","BYUSA LAUGH OUT LOUD CLUB",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","47525055-4750-15853",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"},null,null,null,{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ13","v":"2013-03-11"},null,null,null,{"$f":"AV13","v":"2013-03-12"},{"$f":"AV13","v":"2013-03-12"},null,null,null,{"$f":"BA13","v":"2013-03-13"},{"$f":"BA13","v":"2013-03-13"},null,null,null,{"$f":"BF13","v":"2013-03-14"},{"$f":"BF13","v":"2013-03-14"},null,null,null,{"$f":"BK13","v":"2013-03-15"},{"$f":"BK13","v":"2013-03-15"},null,null,null,{"$f":"BP13","v":"2013-03-16"},{"$f":"BP13","v":"2013-03-16"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AL13+2","v":"2013-03-11"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AQ13+1","v":"2013-03-12"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AV13+1","v":"2013-03-13"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BA13+1","v":"2013-03-14"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BF13+1","v":"2013-03-15"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BK13+1","v":"2013-03-16"},"bag 21","bag 22","bag 23","bag 24"]
["Friday Early",3,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14,AQ14,AV14,BA14,BF14,BK14,BP14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0},null,null,null,null,{"$f":"SUM(AR14:AU14)","v":0},null,null,null,null,{"$f":"SUM(AW14:AZ14)","v":0},null,null,null,null,{"$f":"SUM(BB14:BE14)","v":0},null,null,null,null,{"$f":"SUM(BG14:BJ14)","v":0},null,null,null,null,{"$f":"SUM(BL14:BO14)","v":0},null,null,null,null,{"$f":"SUM(BQ14:BT14)","v":0}]
["Friday Late",3,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15,AQ15,AV15,BA15,BF15,BK15,BP15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0},null,null,null,null,{"$f":"SUM(AR15:AU15)","v":0},null,null,null,null,{"$f":"SUM(AW15:AZ15)","v":0},null,null,null,null,{"$f":"SUM(BB15:BE15)","v":0},null,null,null,null,{"$f":"SUM(BG15:BJ15)","v":0},null,null,null,null,{"$f":"SUM(BL15:BO15)","v":0},null,null,null,null,{"$f":"SUM(BQ15:BT15)","v":0}]
["Sat Early",3,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Sat Late",3,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},{"$f":"SUM(AQ14:AQ21*$B$14:$B$21)","v":0},{"$f":"SUM(AR14:AR21*$B$14:$B$21)","v":0},{"$f":"SUM(AS14:AS21*$B$14:$B$21)","v":0},{"$f":"SUM(AT14:AT21*$B$14:$B$21)","v":0},{"$f":"SUM(AU14:AU21*$B$14:$B$21)","v":0},{"$f":"SUM(AV14:AV21*$B$14:$B$21)","v":0},{"$f":"SUM(AW14:AW21*$B$14:$B$21)","v":0},{"$f":"SUM(AX14:AX21*$B$14:$B$21)","v":0},{"$f":"SUM(AY14:AY21*$B$14:$B$21)","v":0},{"$f":"SUM(AZ14:AZ21*$B$14:$B$21)","v":0},{"$f":"SUM(BA14:BA21*$B$14:$B$21)","v":0},{"$f":"SUM(BB14:BB21*$B$14:$B$21)","v":0},{"$f":"SUM(BC14:BC21*$B$14:$B$21)","v":0},{"$f":"SUM(BD14:BD21*$B$14:$B$21)","v":0},{"$f":"SUM(BE14:BE21*$B$14:$B$21)","v":0},{"$f":"SUM(BF14:BF21*$B$14:$B$21)","v":0},{"$f":"SUM(BG14:BG21*$B$14:$B$21)","v":0},{"$f":"SUM(BH14:BH21*$B$14:$B$21)","v":0},{"$f":"SUM(BI14:BI21*$B$14:$B$21)","v":0},{"$f":"SUM(BJ14:BJ21*$B$14:$B$21)","v":0},{"$f":"SUM(BK14:BK21*$B$14:$B$21)","v":0},{"$f":"SUM(BL14:BL21*$B$14:$B$21)","v":0},{"$f":"SUM(BM14:BM21*$B$14:$B$21)","v":0},{"$f":"SUM(BN14:BN21*$B$14:$B$21)","v":0},{"$f":"SUM(BO14:BO21*$B$14:$B$21)","v":0},{"$f":"SUM(BP14:BP21*$B$14:$B$21)","v":0},{"$f":"SUM(BQ14:BQ21*$B$14:$B$21)","v":0},{"$f":"SUM(BR14:BR21*$B$14:$B$21)","v":0},{"$f":"SUM(BS14:BS21*$B$14:$B$21)","v":0},{"$f":"SUM(BT14:BT21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23,AQ23,AV23,BA23,BF23,BK23,BP23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,{"$f":"SUM(AR23:AU23)","v":0},null,null,null,null,{"$f":"SUM(AW23:AZ23)","v":0},null,null,null,null,{"$f":"SUM(BB23:BE23)","v":0},null,null,null,null,{"$f":"SUM(BG23:BJ23)","v":0},null,null,null,null,{"$f":"SUM(BL23:BO23)","v":0},null,null,null,null,{"$f":"SUM(BQ23:BT23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},{"$f":"N23-N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AQ12","v":"2013-03-11"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AV12","v":"2013-03-12"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BA12","v":"2013-03-13"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BF12","v":"2013-03-14"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BK12","v":"2013-03-15"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BP12","v":"2013-03-16"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M27","v":"2013-03-04"},{"$f":"N27","v":"2013-03-04"},{"$f":"O27","v":"2013-03-04"},{"$f":"P27","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R27","v":"2013-03-05"},{"$f":"S27","v":"2013-03-05"},{"$f":"T27","v":"2013-03-05"},{"$f":"U27","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W27","v":"2013-03-06"},{"$f":"X27","v":"2013-03-06"},{"$f":"Y27","v":"2013-03-06"},{"$f":"Z27","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB27","v":"2013-03-07"},{"$f":"AC27","v":"2013-03-07"},{"$f":"AD27","v":"2013-03-07"},{"$f":"AE27","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG27","v":"2013-03-08"},{"$f":"AH27","v":"2013-03-08"},{"$f":"AI27","v":"2013-03-08"},{"$f":"AJ27","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL27","v":"2013-03-09"},{"$f":"AM27","v":"2013-03-09"},{"$f":"AN27","v":"2013-03-09"},{"$f":"AO27","v":"2013-03-09"},{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ27","v":"2013-03-11"},{"$f":"AR27","v":"2013-03-11"},{"$f":"AS27","v":"2013-03-11"},{"$f":"AT27","v":"2013-03-11"},{"$f":"AV13","v":"2013-03-12"},{"$f":"AV27","v":"2013-03-12"},{"$f":"AW27","v":"2013-03-12"},{"$f":"AX27","v":"2013-03-12"},{"$f":"AY27","v":"2013-03-12"},{"$f":"BA13","v":"2013-03-13"},{"$f":"BA27","v":"2013-03-13"},{"$f":"BB27","v":"2013-03-13"},{"$f":"BC27","v":"2013-03-13"},{"$f":"BD27","v":"2013-03-13"},{"$f":"BF13","v":"2013-03-14"},{"$f":"BF27","v":"2013-03-14"},{"$f":"BG27","v":"2013-03-14"},{"$f":"BH27","v":"2013-03-14"},{"$f":"BI27","v":"2013-03-14"},{"$f":"BK13","v":"2013-03-15"},{"$f":"BK27","v":"2013-03-15"},{"$f":"BL27","v":"2013-03-15"},{"$f":"BM27","v":"2013-03-15"},{"$f":"BN27","v":"2013-03-15"},{"$f":"BP13","v":"2013-03-16"},{"$f":"BP27","v":"2013-03-16"},{"$f":"BQ27","v":"2013-03-16"},{"$f":"BR27","v":"2013-03-16"},{"$f":"BS27","v":"2013-03-16"}]
[{"$f":"A14","v":"Friday Early"},5,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28,AQ28,AV28,BA28,BF28,BK28,BP28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0},null,null,null,null,{"$f":"SUM(AR28:AU28)","v":0},null,null,null,null,{"$f":"SUM(AW28:AZ28)","v":0},null,null,null,null,{"$f":"SUM(BB28:BE28)","v":0},null,null,null,null,{"$f":"SUM(BG28:BJ28)","v":0},null,null,null,null,{"$f":"SUM(BL28:BO28)","v":0},null,null,null,null,{"$f":"SUM(BQ28:BT28)","v":0}]
[{"$f":"A15","v":"Friday Late"},5,null,{"$f":"SUM(M29,R29,W29,AB29,AG29,AL29,AQ29,AV29,BA29,BF29,BK29,BP29)","v":0},null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,{"$f":"SUM(N29:Q29)","v":0},null,null,null,null,{"$f":"SUM(S29:V29)","v":0},null,null,null,null,{"$f":"SUM(X29:AA29)","v":0},null,null,null,null,{"$f":"SUM(AC29:AF29)","v":0},null,null,null,null,{"$f":"SUM(AH29:AK29)","v":0},null,null,null,null,{"$f":"SUM(AM29:AP29)","v":0},null,null,null,null,{"$f":"SUM(AR29:AU29)","v":0},null,null,null,null,{"$f":"SUM(AW29:AZ29)","v":0},null,null,null,null,{"$f":"SUM(BB29:BE29)","v":0},null,null,null,null,{"$f":"SUM(BG29:BJ29)","v":0},null,null,null,null,{"$f":"SUM(BL29:BO29)","v":0},null,null,null,null,{"$f":"SUM(BQ29:BT29)","v":0}]
["Sat Early",5,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Sat Late",5,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,{"$f":"SUM(N35:Q35)","v":0},null,null,null,null,{"$f":"SUM(S35:V35)","v":0},null,null,null,null,{"$f":"SUM(X35:AA35)","v":0},null,null,null,null,{"$f":"SUM(AC35:AF35)","v":0},null,null,null,null,{"$f":"SUM(AH35:AK35)","v":0},null,null,null,null,{"$f":"SUM(AM35:AP35)","v":0},null,null,null,null,{"$f":"SUM(AR35:AU35)","v":0},null,null,null,null,{"$f":"SUM(AW35:AZ35)","v":0},null,null,null,null,{"$f":"SUM(BB35:BE35)","v":0},null,null,null,null,{"$f":"SUM(BG35:BJ35)","v":0},null,null,null,null,{"$f":"SUM(BL35:BO35)","v":0},null,null,null,null,{"$f":"SUM(BQ35:BT35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},{"$f":"SUM(AQ28:AQ35*$B$28:$B$35)","v":0},{"$f":"SUM(AR28:AR35*$B$28:$B$35)","v":0},{"$f":"SUM(AS28:AS35*$B$28:$B$35)","v":0},{"$f":"SUM(AT28:AT35*$B$28:$B$35)","v":0},{"$f":"SUM(AU28:AU35*$B$28:$B$35)","v":0},{"$f":"SUM(AV28:AV35*$B$28:$B$35)","v":0},{"$f":"SUM(AW28:AW35*$B$28:$B$35)","v":0},{"$f":"SUM(AX28:AX35*$B$28:$B$35)","v":0},{"$f":"SUM(AY28:AY35*$B$28:$B$35)","v":0},{"$f":"SUM(AZ28:AZ35*$B$28:$B$35)","v":0},{"$f":"SUM(BA28:BA35*$B$28:$B$35)","v":0},{"$f":"SUM(BB28:BB35*$B$28:$B$35)","v":0},{"$f":"SUM(BC28:BC35*$B$28:$B$35)","v":0},{"$f":"SUM(BD28:BD35*$B$28:$B$35)","v":0},{"$f":"SUM(BE28:BE35*$B$28:$B$35)","v":0},{"$f":"SUM(BF28:BF35*$B$28:$B$35)","v":0},{"$f":"SUM(BG28:BG35*$B$28:$B$35)","v":0},{"$f":"SUM(BH28:BH35*$B$28:$B$35)","v":0},{"$f":"SUM(BI28:BI35*$B$28:$B$35)","v":0},{"$f":"SUM(BJ28:BJ35*$B$28:$B$35)","v":0},{"$f":"SUM(BK28:BK35*$B$28:$B$35)","v":0},{"$f":"SUM(BL28:BL35*$B$28:$B$35)","v":0},{"$f":"SUM(BM28:BM35*$B$28:$B$35)","v":0},{"$f":"SUM(BN28:BN35*$B$28:$B$35)","v":0},{"$f":"SUM(BO28:BO35*$B$28:$B$35)","v":0},{"$f":"SUM(BP28:BP35*$B$28:$B$35)","v":0},{"$f":"SUM(BQ28:BQ35*$B$28:$B$35)","v":0},{"$f":"SUM(BR28:BR35*$B$28:$B$35)","v":0},{"$f":"SUM(BS28:BS35*$B$28:$B$35)","v":0},{"$f":"SUM(BT28:BT35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37,AQ37,AV37,BA37,BF37,BK37,BP37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,{"$f":"SUM(AR37:AU37)","v":0},null,null,null,null,{"$f":"SUM(AW37:AZ37)","v":0},null,null,null,null,{"$f":"SUM(BB37:BE37)","v":0},null,null,null,null,{"$f":"SUM(BG37:BJ37)","v":0},null,null,null,null,{"$f":"SUM(BL37:BO37)","v":0},null,null,null,null,{"$f":"SUM(BQ37:BT37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"Friday Early"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"Friday Late"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"Sat Early"},null,0]
[null,{"$f":"A17","v":"Sat Late"},null,0,null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/7/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: michael_bertrand@byu.edu, lol.improv@gmail.com"]
["Contact Person: Michael Bertrand"]
["Phone: "]

{"sheet":"Lacrosse Template","index":8,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":true,"merged":[[33,0,33,4],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,4],[32,0,32,4],[11,13,11,20],[26,7,26,9],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","LACROSSE",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","EXTRAMURAL",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","13330014-4580-33093",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-23"]
["Student K-College",5,null,{"$f":"SUM(M15)","v":0},null,null,{"$f":"B15*D15","v":0},null,{"$f":"B15*(0)","v":0},null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:U15)","v":0}]
["General",7,null,{"$f":"SUM(M16)","v":0},null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,{"$f":"SUM(N16:U16)","v":0}]
["Family",20,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B22*D22","v":0},null,0,null,{"$f":"G22-I22","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M22*$B$15:$B$22)","v":0},{"$f":"SUM(N15:N22*$B$15:$B$22)","v":0},{"$f":"SUM(O15:O22*$B$15:$B$22)","v":0},{"$f":"SUM(P15:P22*$B$15:$B$22)","v":0},{"$f":"SUM(Q15:Q22*$B$15:$B$22)","v":0},{"$f":"SUM(R15:R22*$B$15:$B$22)","v":0},{"$f":"SUM(S15:S22*$B$15:$B$22)","v":0},{"$f":"SUM(T15:T22*$B$15:$B$22)","v":0},{"$f":"SUM(U15:U22*$B$15:$B$22)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D15:D22)-SUM(D19)","v":0},null,null,{"$f":"SUM(G15:G22)","v":0},null,{"$f":"SUM(I15:I22)","v":0},null,{"$f":"SUM(K15:K22)","v":0},{"$f":"SUM(M24)","v":0},{"$f":"SUM(N24:U24)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24-M23","v":0},{"$f":"N24-N23","v":0},0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L24-K24","v":0}]
[null,null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K24","v":0}]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: james_slaughter@byu.edu"]
["Contact Person: Jim Slaughter"]
["Phone: "]

{"sheet":"Event Info","index":9,"n_rows":69,"n_cols":7,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,"Report Preparer:","Jake Albrechtsen"]
[]
[null,"Event","Sponsor","Account#","Contact Person:","Send to:","Phone:"]
[null,"A CAPPELLA JAM","BYUSA A CAPPELLA CLUB","47525055-4740-15819","Michael Bertrand","byuacappellaclub@gmail.com, michael_bertrand@byu.edu","(801) 422-7344"]
[null,"ARABIC SHOW","ARABIC CLUB",11256520]
[null,"BARBERSHOP","BYUSA BARBERSHOP CLUB","47525055-4740-15898","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7348"]
[null,"BATTLE OF THE BANDS","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7347"]
[null,"BIG BAND NIGHT","EVENTS MANAGEMENT","12523000-4570-15750","Ron Jones","ron_jones@byu.edu"]
[null,"BLACK HISTORY DANCE","MULTICULTURAL","19520055-4580-15752","Diane Hill","diane_hill@byu.edu"]
[null,"BRIGHAM'S YARD SALE","STAB","12523031-4580","Lee Gibbons"]
[null,"CHINESE NEW YEAR","BYUSA CHINESE SCHOLARS CLUB","47525055-4740-15825","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7345"]
[null,"COMEDY SHOW","BYUSA HUMOR U CLUB","47525360-4740-15866"]
[null,"COUGAR FACS","FACS CLUB","47252645-4740-00000"]
[null,"CULTURE-ME-MINE","MPC","19258003-6109","Museums Peoples and Cultures","mpc.byu.edu"]
[null,"DANCESPORT","DANCE DEPARTMENT","13332036-4580","Claudia Beckhill","claudiabeckhill@gmail.com"]
[null,"DIVINE COMEDY","THEATER AND MEDIA ARTS","13264069-4580-00000","Elizabeth Funk","elizabeth_funk@byu.edu"]
[null,"FESTIVAL OF LIGHT","BYUSA INDIAN CLUB","47525055-4740-15779","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7341"]
[null,"FIESTA DANCE","MULTICULTURAL","19520055-4580-15017","Diane Hill","diane_hill@byu.edu"]
[null,"FOLK DANCE FESTIVAL","DANCE DEPARTMENT","47332058-4740-00000","Delynne Peay","delynnepeay@gmail.com","(801) 422-4283"]
[null,"FREEDOM FEAST","BYUSA ANTI-HUMAN TRAFFICKING CLUB","47525055-4740-15809","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7339"]
[null,"FREEZE FEST","BYUSA CAMPUS ACTIVITIES","12525000-4740-15710","Logan Mann","logan_mann@byu.edu"]
[null,"GLOBAL OUTREACH","ENGINEERING COLLEGE","23241013-4790"]
[null,"GOLDEN KEY DANCE","GOLDEN KEY","47525137-4740"]
[null,"GRAD CONNECT ACTIVITY","BYUSA GRAD CONNECT ","47525055-4740-15746","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7340"]
[null,"GUITARS UNPLUGGED","BYUSA CAMPUS ACTIVITIES","12525000-4570","Logan Mann","logan_mann@byu.edu"]
[null,"GYMNASTICS PARTY","WOMEN'S ATHLETICS","15613020-6210-17020","Dallan Moody","dallan_moody@byu.edu"]
[null,"HIGH SCHOOL TRACK MEET","Athletics","19612056-4510-17132","Matt Nix","matthew_nix@byu.edu"]
[null,"HIP HOP SHOWCASE","HIP HOP CLUB","47223589-6180-00000"]
[null,"HOMECOMING","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Logan Mann","logan_mann@byu.edu"]
[null,"HUNGER BANQUET","STUDENTS FOR INTERNATIONAL DEVELOPMENT","23256511-4570-20971",null,"byu.sid@gmail.com"]
[null,"KOREAN FESTIVAL","BYUSA KOREAN CLUB","47525055-4750-15826","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7349"]
[null,"LACROSSE","EXTRAMURAL","13330014-4580-33093","Jim Slaughter","james_slaughter@byu.edu"]
[null,"LADIES PREFERENCE DANCES","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Logan Mann","logan_mann@byu.edu"]
[null,"LATINO DANCE","MEXICAN STUDENT ASSOCIATION","19520055-4580-15017","Diane Hill","diane_hill@byu.edu"]
[null,"LOL","BYUSA LAUGH OUT LOUD CLUB","47525055-4750-15853","Michael Bertrand","michael_bertrand@byu.edu, lol.improv@gmail.com","(801) 422-7350"]
[null,"LUAU","MULTICULTURAL","19520055-4570-15018","Diane Hill","diane_hill@byu.edu"]
[null,"MASON JENNINGS CONCERT","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Logan Mann","logan_mann@byu.edu"]
[null,"MATT COSTA CONCERT","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Logan Mann","logan_mann@byu.edu"]
[null,"MEN'S SOCCER","EXTRAMURAL","12330020-4580-00000","Jim Slaughter","james_slaughter@byu.edu"]
[null,"MPC","MPC","19258003-6109","Museums Peoples and Cultures","mpc.byu.edu"]
[null,"MPC SPHINXES","MPC","19258003-6109","Museums Peoples and Cultures","mpc.byu.edu"]
[null,"MPC WEAVING SWORDS","MPC","19258003-6109","Museums Peoples and Cultures","mpc.byu.edu"]
[null,"NIGHT AT THE RESORT","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Logan Mann","logan_mann@byu.edu"]
[null,"POLYNESIAN CLUB DANCE","BYUSA POLYNESIAN CLUB","47525055-4740-15811","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7343"]
[null,"POW WOW","MULTICULTURAL","19520055-4570-15019","Diane Hill","diane_hill@byu.edu"]
[null,"PREFERENCE","EVENTS MANAGEMENT","12523000-4570-15750","Ron Jones","ron_jones@byu.edu"]
[null,"PRE-LAW CONFERENCE","SCHOOL OF LAW","47280020-4740"]
[null,"PROVO BEACH PARTY","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Logan Mann","logan_mann@byu.edu"]
[null,"REBUILD EAST COAST","ENGINEERING COLLEGE","23240095-4790-19998"]
[null,"REX LEE FUN RUN","REX LEE RUN","47341205-4740-24517"]
[null,"ROBISON INVITATIONAL","Athletics","15612055-4580-17060","Matt Nix","matthew_nix@byu.edu"]
[null,"RUGBY","EXTRAMURAL","12330021-4580-00000","Jim Slaughter","james_slaughter@byu.edu, taylor.g.frank@gmail.com"]
[null,"SALSA DANCE","BYUSA SALSA CLUB","47525055-4740-15840","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7347"]
[null,"SENIOR CELEBRATION","EVENTS MANAGEMENT","12523000-4580-15751","Ron Jones","ron_jones@byu.edu"]
[null,"SING OFF","BYUSA A CAPPELLA CLUB","47525055-4740-15819","Michael Bertrand","byuacappellaclub@gmail.com, michael_bertrand@byu.edu","(801) 422-7344"]
[null,"SKI PASSES","BYUSA CAMPUS ACTIVITIES","12525000-4580-15710","Logan Mann","logan_mann@byu.edu"]
[null,"SPLASH AND DASH","EVENTS MANAGEMENT","12523000-4790-15763","Ron Jones","ron_jones@byu.edu"]
[null,"SURVIVOR DATE NIGHT","MPC","11258000-6109","Museums Peoples and Cultures","mpc.byu.edu"]
[null,"SWING KIDS DANCE","BYUSA SWING KIDS CLUB","47525055-4740-15834","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7346"]
[null,"THE EVENT","EVENTS MANAGEMENT","12523000-4750-15766","Ron Jones","ron_jones@byu.edu"]
[null,"THE WALL","EVENTS MANAGEMENT","15515235-4410-00000","Ron Jones","ron_jones@byu.edu"]
[null,"TRI-MEET","Athletics","15612055-4580-17060","Matt Nix","matthew_nix@byu.edu"]
[null,"UHSAA SWIM MEET","HHP SERVICES","HC000020-4410-17365","Matt Nix, Jeanne Widerburg","matthew_nix@byu.edu, widerburg@uhsaa.org"]
[null,"VALENTINE DANCE","MEXICAN STUDENT ASSOCIATION","19520055-4580-15017","Diane Hill","diane_hill@byu.edu"]
[null,"VARSITY THEATER MOVIE","EVENTS MANAGEMENT","12523000-4580-15756","Ron Jones","ron_jones@byu.edu"]
[null,"VIRTUE 5K","STUDENT HONOR ASSOCIATION","12525000-4580-15711"]
[null,"WHITE TIE BALL","WOMEN'S SERVICES","11520020-6100"]
[null,"WOMEN IN SCIENCE","","47223589-6180-00000"]
[null,"ZUMBA NIGHT","BYUSA FREE THE SLAVES CLUB","47525055-4740-15809","Michael Bertrand","michael_bertrand@byu.edu","(801) 422-7342"]

{"sheet":"Soccer Template","index":10,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":true,"merged":[[33,0,33,4],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[32,0,32,4],[11,13,11,20],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","MEN'S SOCCER",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","EXTRAMURAL",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","12330020-4580-00000",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-23"]
["Student",5,null,{"$f":"SUM(M15)","v":0},null,null,{"$f":"B15*D15","v":0},null,{"$f":"B15*(0)","v":0},null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:U15)","v":0}]
["Adult",6,null,{"$f":"SUM(M16)","v":0},null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,{"$f":"SUM(N16:U16)","v":0}]
["Student White",2,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B22*D22","v":0},null,0,null,{"$f":"G22-I22","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M22*$B$15:$B$22)","v":0},{"$f":"SUM(N15:N22*$B$15:$B$22)","v":0},{"$f":"SUM(O15:O22*$B$15:$B$22)","v":0},{"$f":"SUM(P15:P22*$B$15:$B$22)","v":0},{"$f":"SUM(Q15:Q22*$B$15:$B$22)","v":0},{"$f":"SUM(R15:R22*$B$15:$B$22)","v":0},{"$f":"SUM(S15:S22*$B$15:$B$22)","v":0},{"$f":"SUM(T15:T22*$B$15:$B$22)","v":0},{"$f":"SUM(U15:U22*$B$15:$B$22)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D15:D22)-SUM(D19)","v":0},null,null,{"$f":"SUM(G15:G22)","v":0},null,{"$f":"SUM(I15:I22)","v":0},null,{"$f":"SUM(K15:K22)","v":0},{"$f":"SUM(M24)","v":0},{"$f":"SUM(N24:U24)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24-M23","v":0},{"$f":"N24-N23","v":0},0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L24-K24","v":0}]
[null,null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K24","v":0}]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: james_slaughter@byu.edu"]
["Contact Person: Jim Slaughter"]
["Phone: "]

{"sheet":"MPC Template","index":11,"n_rows":51,"n_cols":43,"rows_kept":51,"cut":false,"hidden":true,"merged":[[49,0,49,4],[50,0,50,4],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,4],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41],[42,7,42,9],[11,13,11,16],[11,18,11,21]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","MPC",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","MPC",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","19258003-6109",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24"]
["'",0,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0}]
["'",0,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0}]
["'",0,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},{"$f":"N23-N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M27","v":"2013-03-04"},{"$f":"N27","v":"2013-03-04"},{"$f":"O27","v":"2013-03-04"},{"$f":"P27","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R27","v":"2013-03-05"},{"$f":"S27","v":"2013-03-05"},{"$f":"T27","v":"2013-03-05"},{"$f":"U27","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W27","v":"2013-03-06"},{"$f":"X27","v":"2013-03-06"},{"$f":"Y27","v":"2013-03-06"},{"$f":"Z27","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB27","v":"2013-03-07"},{"$f":"AC27","v":"2013-03-07"},{"$f":"AD27","v":"2013-03-07"},{"$f":"AE27","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG27","v":"2013-03-08"},{"$f":"AH27","v":"2013-03-08"},{"$f":"AI27","v":"2013-03-08"},{"$f":"AJ27","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL27","v":"2013-03-09"},{"$f":"AM27","v":"2013-03-09"},{"$f":"AN27","v":"2013-03-09"},{"$f":"AO27","v":"2013-03-09"}]
[{"$f":"A14","v":"'"},0,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0}]
[{"$f":"A15","v":"'"},0,null,0,null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,{"$f":"SUM(N29:Q29)","v":0},null,null,null,null,{"$f":"SUM(S29:V29)","v":0},null,null,null,null,{"$f":"SUM(X29:AA29)","v":0},null,null,null,null,{"$f":"SUM(AC29:AF29)","v":0},null,null,null,null,{"$f":"SUM(AH29:AK29)","v":0},null,null,null,null,{"$f":"SUM(AM29:AP29)","v":0}]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"'"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"'"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"'"},null,0]
[null,{"$f":"A17","v":"'"},null,0,null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: mpc.byu.edu"]
["Contact Person: Museums Peoples and Cultures"]
["Phone: "]

{"sheet":"Dancesport Template","index":12,"n_rows":51,"n_cols":73,"rows_kept":51,"cut":false,"hidden":true,"merged":[[49,0,49,4],[50,0,50,4],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[45,0,45,1],[46,0,46,1],[48,0,48,4],[44,0,44,1],[11,58,11,61],[11,63,11,66],[11,68,11,71],[44,7,44,9],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41],[11,43,11,46],[11,13,11,16],[11,48,11,51],[11,53,11,56]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","DANCESPORT",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","DANCE DEPARTMENT",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","13332036-4580",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-08-04"},{"$f":"M13","v":"2013-08-04"},null,null,null,{"$f":"R13","v":"2013-08-05"},{"$f":"R13","v":"2013-08-05"},null,null,null,{"$f":"W13","v":"2013-08-06"},{"$f":"W13","v":"2013-08-06"},null,null,null,{"$f":"AB13","v":"2013-08-07"},{"$f":"AB13","v":"2013-08-07"},null,null,null,{"$f":"AG13","v":"2013-08-08"},{"$f":"AG13","v":"2013-08-08"},null,null,null,{"$f":"AL13","v":"2013-08-09"},{"$f":"AL13","v":"2013-08-09"},null,null,null,{"$f":"AQ13","v":"2013-08-11"},{"$f":"AQ13","v":"2013-08-11"},null,null,null,{"$f":"AV13","v":"2013-08-12"},{"$f":"AV13","v":"2013-08-12"},null,null,null,{"$f":"BA13","v":"2013-08-13"},{"$f":"BA13","v":"2013-08-13"},null,null,null,{"$f":"BF13","v":"2013-08-14"},{"$f":"BF13","v":"2013-08-14"},null,null,null,{"$f":"BK13","v":"2013-08-15"},{"$f":"BK13","v":"2013-08-15"},null,null,null,{"$f":"BP13","v":"2013-08-16"},{"$f":"BP13","v":"2013-08-16"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-08-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-08-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-08-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-08-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-08-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-08-09"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AL13+2","v":"2013-08-11"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AQ13+1","v":"2013-08-12"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AV13+1","v":"2013-08-13"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BA13+1","v":"2013-08-14"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BF13+1","v":"2013-08-15"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BK13+1","v":"2013-08-16"},"bag 21","bag 22","bag 23","bag 24"]
["General Seating",11,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14,AQ14,AV14,BA14,BF14,BK14,BP14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0},null,null,null,null,{"$f":"SUM(AR14:AU14)","v":0},null,null,null,null,{"$f":"SUM(AW14:AZ14)","v":0},null,null,null,null,{"$f":"SUM(BB14:BE14)","v":0},null,null,null,null,{"$f":"SUM(BG14:BJ14)","v":0},null,null,null,null,{"$f":"SUM(BL14:BO14)","v":0},null,null,null,null,{"$f":"SUM(BQ14:BT14)","v":0}]
["Table Seating",16,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15,AQ15,AV15,BA15,BF15,BK15,BP15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0},null,null,null,null,{"$f":"SUM(AR15:AU15)","v":0},null,null,null,null,{"$f":"SUM(AW15:AZ15)","v":0},null,null,null,null,{"$f":"SUM(BB15:BE15)","v":0},null,null,null,null,{"$f":"SUM(BG15:BJ15)","v":0},null,null,null,null,{"$f":"SUM(BL15:BO15)","v":0},null,null,null,null,{"$f":"SUM(BQ15:BT15)","v":0}]
["'",0,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},{"$f":"SUM(AQ14:AQ21*$B$14:$B$21)","v":0},{"$f":"SUM(AR14:AR21*$B$14:$B$21)","v":0},{"$f":"SUM(AS14:AS21*$B$14:$B$21)","v":0},{"$f":"SUM(AT14:AT21*$B$14:$B$21)","v":0},{"$f":"SUM(AU14:AU21*$B$14:$B$21)","v":0},{"$f":"SUM(AV14:AV21*$B$14:$B$21)","v":0},{"$f":"SUM(AW14:AW21*$B$14:$B$21)","v":0},{"$f":"SUM(AX14:AX21*$B$14:$B$21)","v":0},{"$f":"SUM(AY14:AY21*$B$14:$B$21)","v":0},{"$f":"SUM(AZ14:AZ21*$B$14:$B$21)","v":0},{"$f":"SUM(BA14:BA21*$B$14:$B$21)","v":0},{"$f":"SUM(BB14:BB21*$B$14:$B$21)","v":0},{"$f":"SUM(BC14:BC21*$B$14:$B$21)","v":0},{"$f":"SUM(BD14:BD21*$B$14:$B$21)","v":0},{"$f":"SUM(BE14:BE21*$B$14:$B$21)","v":0},{"$f":"SUM(BF14:BF21*$B$14:$B$21)","v":0},{"$f":"SUM(BG14:BG21*$B$14:$B$21)","v":0},{"$f":"SUM(BH14:BH21*$B$14:$B$21)","v":0},{"$f":"SUM(BI14:BI21*$B$14:$B$21)","v":0},{"$f":"SUM(BJ14:BJ21*$B$14:$B$21)","v":0},{"$f":"SUM(BK14:BK21*$B$14:$B$21)","v":0},{"$f":"SUM(BL14:BL21*$B$14:$B$21)","v":0},{"$f":"SUM(BM14:BM21*$B$14:$B$21)","v":0},{"$f":"SUM(BN14:BN21*$B$14:$B$21)","v":0},{"$f":"SUM(BO14:BO21*$B$14:$B$21)","v":0},{"$f":"SUM(BP14:BP21*$B$14:$B$21)","v":0},{"$f":"SUM(BQ14:BQ21*$B$14:$B$21)","v":0},{"$f":"SUM(BR14:BR21*$B$14:$B$21)","v":0},{"$f":"SUM(BS14:BS21*$B$14:$B$21)","v":0},{"$f":"SUM(BT14:BT21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23,AQ23,AV23,BA23,BF23,BK23,BP23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,{"$f":"SUM(AR23:AU23)","v":0},null,null,null,null,{"$f":"SUM(AW23:AZ23)","v":0},null,null,null,null,{"$f":"SUM(BB23:BE23)","v":0},null,null,null,null,{"$f":"SUM(BG23:BJ23)","v":0},null,null,null,null,{"$f":"SUM(BL23:BO23)","v":0},null,null,null,null,{"$f":"SUM(BQ23:BT23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},{"$f":"N23-N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-08-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-08-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-08-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-08-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-08-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-08-09"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AQ12","v":"2013-08-11"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AV12","v":"2013-08-12"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BA12","v":"2013-08-13"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BF12","v":"2013-08-14"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BK12","v":"2013-08-15"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BP12","v":"2013-08-16"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-08-04"},{"$f":"M27","v":"2013-08-04"},{"$f":"N27","v":"2013-08-04"},{"$f":"O27","v":"2013-08-04"},{"$f":"P27","v":"2013-08-04"},{"$f":"R13","v":"2013-08-05"},{"$f":"R27","v":"2013-08-05"},{"$f":"S27","v":"2013-08-05"},{"$f":"T27","v":"2013-08-05"},{"$f":"U27","v":"2013-08-05"},{"$f":"W13","v":"2013-08-06"},{"$f":"W27","v":"2013-08-06"},{"$f":"X27","v":"2013-08-06"},{"$f":"Y27","v":"2013-08-06"},{"$f":"Z27","v":"2013-08-06"},{"$f":"AB13","v":"2013-08-07"},{"$f":"AB27","v":"2013-08-07"},{"$f":"AC27","v":"2013-08-07"},{"$f":"AD27","v":"2013-08-07"},{"$f":"AE27","v":"2013-08-07"},{"$f":"AG13","v":"2013-08-08"},{"$f":"AG27","v":"2013-08-08"},{"$f":"AH27","v":"2013-08-08"},{"$f":"AI27","v":"2013-08-08"},{"$f":"AJ27","v":"2013-08-08"},{"$f":"AL13","v":"2013-08-09"},{"$f":"AL27","v":"2013-08-09"},{"$f":"AM27","v":"2013-08-09"},{"$f":"AN27","v":"2013-08-09"},{"$f":"AO27","v":"2013-08-09"},{"$f":"AQ13","v":"2013-08-11"},{"$f":"AQ27","v":"2013-08-11"},{"$f":"AR27","v":"2013-08-11"},{"$f":"AS27","v":"2013-08-11"},{"$f":"AT27","v":"2013-08-11"},{"$f":"AV13","v":"2013-08-12"},{"$f":"AV27","v":"2013-08-12"},{"$f":"AW27","v":"2013-08-12"},{"$f":"AX27","v":"2013-08-12"},{"$f":"AY27","v":"2013-08-12"},{"$f":"BA13","v":"2013-08-13"},{"$f":"BA27","v":"2013-08-13"},{"$f":"BB27","v":"2013-08-13"},{"$f":"BC27","v":"2013-08-13"},{"$f":"BD27","v":"2013-08-13"},{"$f":"BF13","v":"2013-08-14"},{"$f":"BF27","v":"2013-08-14"},{"$f":"BG27","v":"2013-08-14"},{"$f":"BH27","v":"2013-08-14"},{"$f":"BI27","v":"2013-08-14"},{"$f":"BK13","v":"2013-08-15"},{"$f":"BK27","v":"2013-08-15"},{"$f":"BL27","v":"2013-08-15"},{"$f":"BM27","v":"2013-08-15"},{"$f":"BN27","v":"2013-08-15"},{"$f":"BP13","v":"2013-08-16"},{"$f":"BP27","v":"2013-08-16"},{"$f":"BQ27","v":"2013-08-16"},{"$f":"BR27","v":"2013-08-16"},{"$f":"BS27","v":"2013-08-16"}]
[{"$f":"A14","v":"General Seating"},11,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28,AQ28,AV28,BA28,BF28,BK28,BP28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0},null,null,null,null,{"$f":"SUM(AR28:AU28)","v":0},null,null,null,null,{"$f":"SUM(AW28:AZ28)","v":0},null,null,null,null,{"$f":"SUM(BB28:BE28)","v":0},null,null,null,null,{"$f":"SUM(BG28:BJ28)","v":0},null,null,null,null,{"$f":"SUM(BL28:BO28)","v":0},null,null,null,null,{"$f":"SUM(BQ28:BT28)","v":0}]
[{"$f":"A15","v":"Table Seating"},16,null,{"$f":"SUM(M29,R29,W29,AB29,AG29,AL29,AQ29,AV29,BA29,BF29,BK29,BP29)","v":0},null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,{"$f":"SUM(N29:Q29)","v":0},null,null,null,null,{"$f":"SUM(S29:V29)","v":0},null,null,null,null,{"$f":"SUM(X29:AA29)","v":0},null,null,null,null,{"$f":"SUM(AC29:AF29)","v":0},null,null,null,null,{"$f":"SUM(AH29:AK29)","v":0},null,null,null,null,{"$f":"SUM(AM29:AP29)","v":0},null,null,null,null,{"$f":"SUM(AR29:AU29)","v":0},null,null,null,null,{"$f":"SUM(AW29:AZ29)","v":0},null,null,null,null,{"$f":"SUM(BB29:BE29)","v":0},null,null,null,null,{"$f":"SUM(BG29:BJ29)","v":0},null,null,null,null,{"$f":"SUM(BL29:BO29)","v":0},null,null,null,null,{"$f":"SUM(BQ29:BT29)","v":0}]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},{"$f":"SUM(AQ28:AQ35*$B$28:$B$35)","v":0},{"$f":"SUM(AR28:AR35*$B$28:$B$35)","v":0},{"$f":"SUM(AS28:AS35*$B$28:$B$35)","v":0},{"$f":"SUM(AT28:AT35*$B$28:$B$35)","v":0},{"$f":"SUM(AU28:AU35*$B$28:$B$35)","v":0},{"$f":"SUM(AV28:AV35*$B$28:$B$35)","v":0},{"$f":"SUM(AW28:AW35*$B$28:$B$35)","v":0},{"$f":"SUM(AX28:AX35*$B$28:$B$35)","v":0},{"$f":"SUM(AY28:AY35*$B$28:$B$35)","v":0},{"$f":"SUM(AZ28:AZ35*$B$28:$B$35)","v":0},{"$f":"SUM(BA28:BA35*$B$28:$B$35)","v":0},{"$f":"SUM(BB28:BB35*$B$28:$B$35)","v":0},{"$f":"SUM(BC28:BC35*$B$28:$B$35)","v":0},{"$f":"SUM(BD28:BD35*$B$28:$B$35)","v":0},{"$f":"SUM(BE28:BE35*$B$28:$B$35)","v":0},{"$f":"SUM(BF28:BF35*$B$28:$B$35)","v":0},{"$f":"SUM(BG28:BG35*$B$28:$B$35)","v":0},{"$f":"SUM(BH28:BH35*$B$28:$B$35)","v":0},{"$f":"SUM(BI28:BI35*$B$28:$B$35)","v":0},{"$f":"SUM(BJ28:BJ35*$B$28:$B$35)","v":0},{"$f":"SUM(BK28:BK35*$B$28:$B$35)","v":0},{"$f":"SUM(BL28:BL35*$B$28:$B$35)","v":0},{"$f":"SUM(BM28:BM35*$B$28:$B$35)","v":0},{"$f":"SUM(BN28:BN35*$B$28:$B$35)","v":0},{"$f":"SUM(BO28:BO35*$B$28:$B$35)","v":0},{"$f":"SUM(BP28:BP35*$B$28:$B$35)","v":0},{"$f":"SUM(BQ28:BQ35*$B$28:$B$35)","v":0},{"$f":"SUM(BR28:BR35*$B$28:$B$35)","v":0},{"$f":"SUM(BS28:BS35*$B$28:$B$35)","v":0},{"$f":"SUM(BT28:BT35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37,AQ37,AV37,BA37,BF37,BK37,BP37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,{"$f":"SUM(AR37:AU37)","v":0},null,null,null,null,{"$f":"SUM(AW37:AZ37)","v":0},null,null,null,null,{"$f":"SUM(BB37:BE37)","v":0},null,null,null,null,{"$f":"SUM(BG37:BJ37)","v":0},null,null,null,null,{"$f":"SUM(BL37:BO37)","v":0},null,null,null,null,{"$f":"SUM(BQ37:BT37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"General Seating"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"Table Seating"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"'"},null,0,null,null,null,null,null,"2% of ticket sales at the Information Desk",{"$f":"K23*0.02","v":0},0,{"$f":"L42-K42","v":0}]
[null,{"$f":"A17","v":"'"},null,0,null,null,null,null,null,null,null,null,{"$f":"IF(M42>0,\"A correcting DEBIT JE to \"\"Info ticket Rev\"\" is needed for this difference.\",IF(M42<0,\"A correcting CREDIT JE to \"\"Info ticket Rev\"\" is needed for this difference.\",\"\"))","v":""}]
[]
["Prepared by: Jake Albrechtsen",null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37-K42","v":0}]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: claudiabeckhill@gmail.com"]
["Contact Person: Claudia Beckhill"]
["Phone: "]

{"sheet":"Swing Template","index":13,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":true,"merged":[[33,0,33,4],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[31,0,31,4],[32,0,32,4],[11,13,11,20],[27,0,27,1],[28,0,28,1],[29,0,29,1],[26,7,26,9]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","SWING KIDS DANCE",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","BYUSA SWING KIDS CLUB",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","47525055-4740-15834",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-23"]
["Dance",3,null,{"$f":"SUM(M15)","v":0},null,null,{"$f":"B15*D15","v":0},null,{"$f":"B15*(0)","v":0},null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:U15)","v":0}]
["Membership",10,null,{"$f":"SUM(M16)","v":0},null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,{"$f":"SUM(N16:U16)","v":0}]
["T-Shirt",8,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B22*D22","v":0},null,0,null,{"$f":"G22-I22","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M22*$B$15:$B$22)","v":0},{"$f":"SUM(N15:N22*$B$15:$B$22)","v":0},{"$f":"SUM(O15:O22*$B$15:$B$22)","v":0},{"$f":"SUM(P15:P22*$B$15:$B$22)","v":0},{"$f":"SUM(Q15:Q22*$B$15:$B$22)","v":0},{"$f":"SUM(R15:R22*$B$15:$B$22)","v":0},{"$f":"SUM(S15:S22*$B$15:$B$22)","v":0},{"$f":"SUM(T15:T22*$B$15:$B$22)","v":0},{"$f":"SUM(U15:U22*$B$15:$B$22)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D15:D22)-SUM(D19)","v":0},null,null,{"$f":"SUM(G15:G22)","v":0},null,{"$f":"SUM(I15:I22)","v":0},null,{"$f":"SUM(K15:K22)","v":0},{"$f":"SUM(M24)","v":0},{"$f":"SUM(N24:U24)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24-M23","v":0},{"$f":"N24-N23","v":0},0,0,{"$f":"Q24-Q23","v":0},0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L24-K24","v":0}]
[null,null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K24","v":0}]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: michael_bertrand@byu.edu"]
["Contact Person: Michael Bertrand"]
["Phone: "]

{"sheet":"HumorU Template","index":14,"n_rows":51,"n_cols":43,"rows_kept":51,"cut":false,"hidden":true,"merged":[[49,0,49,4],[50,0,50,4],[11,13,11,16],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[44,0,44,1],[45,0,45,1],[46,0,46,1],[42,7,42,9],[48,0,48,4],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT","COMEDY SHOW",null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR","BYUSA HUMOR U CLUB",null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #","47525360-4740-15866",null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24"]
["Friday Early",4,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0}]
["Friday Late",4,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0}]
["Sat Early",4,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Sat Late",4,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},{"$f":"N23-N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M27","v":"2013-03-04"},{"$f":"N27","v":"2013-03-04"},{"$f":"O27","v":"2013-03-04"},{"$f":"P27","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R27","v":"2013-03-05"},{"$f":"S27","v":"2013-03-05"},{"$f":"T27","v":"2013-03-05"},{"$f":"U27","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W27","v":"2013-03-06"},{"$f":"X27","v":"2013-03-06"},{"$f":"Y27","v":"2013-03-06"},{"$f":"Z27","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB27","v":"2013-03-07"},{"$f":"AC27","v":"2013-03-07"},{"$f":"AD27","v":"2013-03-07"},{"$f":"AE27","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG27","v":"2013-03-08"},{"$f":"AH27","v":"2013-03-08"},{"$f":"AI27","v":"2013-03-08"},{"$f":"AJ27","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL27","v":"2013-03-09"},{"$f":"AM27","v":"2013-03-09"},{"$f":"AN27","v":"2013-03-09"},{"$f":"AO27","v":"2013-03-09"}]
[{"$f":"A14","v":"Friday Early"},5,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0}]
[{"$f":"A15","v":"Friday Late"},5,null,{"$f":"SUM(M29,R29,W29,AB29,AG29,AL29)","v":0},null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,{"$f":"SUM(N29:Q29)","v":0},null,null,null,null,{"$f":"SUM(S29:V29)","v":0},null,null,null,null,{"$f":"SUM(X29:AA29)","v":0},null,null,null,null,{"$f":"SUM(AC29:AF29)","v":0},null,null,null,null,{"$f":"SUM(AH29:AK29)","v":0},null,null,null,null,{"$f":"SUM(AM29:AP29)","v":0}]
["Sat Early",5,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Sat Late",5,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Hoodie",15,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["T-Shirt",5,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,{"$f":"SUM(N35:Q35)","v":0},null,null,null,null,{"$f":"SUM(S35:V35)","v":0},null,null,null,null,{"$f":"SUM(X35:AA35)","v":0},null,null,null,null,{"$f":"SUM(AC35:AF35)","v":0},null,null,null,null,{"$f":"SUM(AH35:AK35)","v":0},null,null,null,null,{"$f":"SUM(AM35:AP35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"Friday Early"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"Friday Late"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"Sat Early"},null,0]
[null,{"$f":"A17","v":"Sat Late"},null,0,null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: "]
["Contact Person: "]
["Phone: "]

{"sheet":"1DayGeneric Template","index":15,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":true,"merged":[[33,0,33,4],[27,0,27,1],[28,0,28,1],[29,0,29,1],[31,0,31,4],[32,0,32,4],[11,13,11,20],[26,7,26,9],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT",null,null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR",null,null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #",null,null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14","v":"2013-02-23"},"\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","\"c\"","Cashier"]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-02-23"]
["'",0,null,{"$f":"SUM(M15)","v":0},null,null,{"$f":"B15*D15","v":0},null,{"$f":"B15*(0)","v":0},null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:U15)","v":0}]
["'",0,null,{"$f":"SUM(M16)","v":0},null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,{"$f":"SUM(N16:U16)","v":0}]
["'",0,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0]
["'",0,null,0,null,null,{"$f":"B22*D22","v":0},null,0,null,{"$f":"G22-I22","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M15:M22*$B$15:$B$22)","v":0},{"$f":"SUM(N15:N22*$B$15:$B$22)","v":0},{"$f":"SUM(O15:O22*$B$15:$B$22)","v":0},{"$f":"SUM(P15:P22*$B$15:$B$22)","v":0},{"$f":"SUM(Q15:Q22*$B$15:$B$22)","v":0},{"$f":"SUM(R15:R22*$B$15:$B$22)","v":0},{"$f":"SUM(S15:S22*$B$15:$B$22)","v":0},{"$f":"SUM(T15:T22*$B$15:$B$22)","v":0},{"$f":"SUM(U15:U22*$B$15:$B$22)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D15:D22)-SUM(D19)","v":0},null,null,{"$f":"SUM(G15:G22)","v":0},null,{"$f":"SUM(I15:I22)","v":0},null,{"$f":"SUM(K15:K22)","v":0},{"$f":"SUM(M24)","v":0},{"$f":"SUM(N24:U24)","v":0},null,null,null,null,null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M24-M23","v":0},{"$f":"N24-N23","v":0},0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L24-K24","v":0}]
[null,null,null,null,null,null,null,"GRAND TOTAL",null,null,{"$f":"K24","v":0}]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: "]
["Contact Person: "]
["Phone: "]

{"sheet":"1WeekGeneric Template","index":16,"n_rows":51,"n_cols":43,"rows_kept":51,"cut":false,"hidden":true,"merged":[[49,0,49,4],[50,0,50,4],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[11,38,11,41],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,4],[42,7,42,9],[11,13,11,16],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT",null,null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR",null,null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #",null,null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24"]
["'",0,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0}]
["'",0,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0}]
["'",0,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},{"$f":"N23-N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M27","v":"2013-03-04"},{"$f":"N27","v":"2013-03-04"},{"$f":"O27","v":"2013-03-04"},{"$f":"P27","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R27","v":"2013-03-05"},{"$f":"S27","v":"2013-03-05"},{"$f":"T27","v":"2013-03-05"},{"$f":"U27","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W27","v":"2013-03-06"},{"$f":"X27","v":"2013-03-06"},{"$f":"Y27","v":"2013-03-06"},{"$f":"Z27","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB27","v":"2013-03-07"},{"$f":"AC27","v":"2013-03-07"},{"$f":"AD27","v":"2013-03-07"},{"$f":"AE27","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG27","v":"2013-03-08"},{"$f":"AH27","v":"2013-03-08"},{"$f":"AI27","v":"2013-03-08"},{"$f":"AJ27","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL27","v":"2013-03-09"},{"$f":"AM27","v":"2013-03-09"},{"$f":"AN27","v":"2013-03-09"},{"$f":"AO27","v":"2013-03-09"}]
[{"$f":"A14","v":"'"},0,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0}]
[{"$f":"A15","v":"'"},0,null,0,null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,{"$f":"SUM(N29:Q29)","v":0},null,null,null,null,{"$f":"SUM(S29:V29)","v":0},null,null,null,null,{"$f":"SUM(X29:AA29)","v":0},null,null,null,null,{"$f":"SUM(AC29:AF29)","v":0},null,null,null,null,{"$f":"SUM(AH29:AK29)","v":0},null,null,null,null,{"$f":"SUM(AM29:AP29)","v":0}]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"'"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"'"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"'"},null,0]
[null,{"$f":"A17","v":"'"},null,0,null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: 4/8/2013"]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: "]
["Contact Person: "]
["Phone: "]

{"sheet":"2WeekGeneric Template","index":17,"n_rows":51,"n_cols":73,"rows_kept":51,"cut":false,"hidden":true,"merged":[[49,0,49,4],[50,0,50,4],[1,0,1,10],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[44,0,44,1],[45,0,45,1],[46,0,46,1],[48,0,48,4],[11,53,11,56],[11,58,11,61],[11,63,11,66],[11,68,11,71],[42,7,42,9],[11,18,11,21],[11,23,11,26],[11,28,11,31],[11,33,11,36],[11,38,11,41],[11,43,11,46],[11,13,11,16],[11,48,11,51]]}
[]
["BYU GUEST SERVICES SALES REPORT",null,null,null,null,null,null,null,null,null,null,null,"Legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Editable"]
["EVENT",null,null,null,null,null,null,null,null,null,null,null,"Update"]
["EVENT DATE",null,null,null,null,null,null,null,null,null,null,null,"Don't Edit"]
["SPONSOR",null,null,null,null,null,null,null,null,null,null,null,"Don’t Edit"]
["ACCOUNT #",null,null,null,null,null,null,null,null,null,null,null,"Check Figure"]
[]
["TICKET","TICKET",null,"NO.",null,null,"EXPECTED",null,"LESS",null,"TOTAL"]
["DESCRIPTION","PRICE",null,"SOLD",null,null,"REVENUE",null,"COMPS",null,"REVENUE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M13","v":"2013-03-04"},null,null,null,{"$f":"R13","v":"2013-03-05"},{"$f":"R13","v":"2013-03-05"},null,null,null,{"$f":"W13","v":"2013-03-06"},{"$f":"W13","v":"2013-03-06"},null,null,null,{"$f":"AB13","v":"2013-03-07"},{"$f":"AB13","v":"2013-03-07"},null,null,null,{"$f":"AG13","v":"2013-03-08"},{"$f":"AG13","v":"2013-03-08"},null,null,null,{"$f":"AL13","v":"2013-03-09"},{"$f":"AL13","v":"2013-03-09"},null,null,null,{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ13","v":"2013-03-11"},null,null,null,{"$f":"AV13","v":"2013-03-12"},{"$f":"AV13","v":"2013-03-12"},null,null,null,{"$f":"BA13","v":"2013-03-13"},{"$f":"BA13","v":"2013-03-13"},null,null,null,{"$f":"BF13","v":"2013-03-14"},{"$f":"BF13","v":"2013-03-14"},null,null,null,{"$f":"BK13","v":"2013-03-15"},{"$f":"BK13","v":"2013-03-15"},null,null,null,{"$f":"BP13","v":"2013-03-16"},{"$f":"BP13","v":"2013-03-16"}]
["Pre-sale:",null,null,null,null,null,null,null,null,null,null,null,"2013-03-04","bag 21","bag 22","bag 23","bag 24",{"$f":"M13+1","v":"2013-03-05"},"bag 21","bag 22","bag 23","bag 24",{"$f":"R13+1","v":"2013-03-06"},"bag 21","bag 22","bag 23","bag 24",{"$f":"W13+1","v":"2013-03-07"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AB13+1","v":"2013-03-08"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AG13+1","v":"2013-03-09"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AL13+2","v":"2013-03-11"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AQ13+1","v":"2013-03-12"},"bag 21","bag 22","bag 23","bag 24",{"$f":"AV13+1","v":"2013-03-13"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BA13+1","v":"2013-03-14"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BF13+1","v":"2013-03-15"},"bag 21","bag 22","bag 23","bag 24",{"$f":"BK13+1","v":"2013-03-16"},"bag 21","bag 22","bag 23","bag 24"]
["'",0,null,{"$f":"SUM(M14,R14,W14,AB14,AG14,AL14,AQ14,AV14,BA14,BF14,BK14,BP14)","v":0},null,null,{"$f":"B14*D14","v":0},null,{"$f":"B14*(0)","v":0},null,{"$f":"G14-I14","v":0},null,{"$f":"SUM(N14:Q14)","v":0},null,null,null,null,{"$f":"SUM(S14:V14)","v":0},null,null,null,null,{"$f":"SUM(X14:AA14)","v":0},null,null,null,null,{"$f":"SUM(AC14:AF14)","v":0},null,null,null,null,{"$f":"SUM(AH14:AK14)","v":0},null,null,null,null,{"$f":"SUM(AM14:AP14)","v":0},null,null,null,null,{"$f":"SUM(AR14:AU14)","v":0},null,null,null,null,{"$f":"SUM(AW14:AZ14)","v":0},null,null,null,null,{"$f":"SUM(BB14:BE14)","v":0},null,null,null,null,{"$f":"SUM(BG14:BJ14)","v":0},null,null,null,null,{"$f":"SUM(BL14:BO14)","v":0},null,null,null,null,{"$f":"SUM(BQ14:BT14)","v":0}]
["'",0,null,{"$f":"SUM(M15,R15,W15,AB15,AG15,AL15,AQ15,AV15,BA15,BF15,BK15,BP15)","v":0},null,null,{"$f":"B15*D15","v":0},null,0,null,{"$f":"G15-I15","v":0},null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0},null,null,null,null,{"$f":"SUM(AR15:AU15)","v":0},null,null,null,null,{"$f":"SUM(AW15:AZ15)","v":0},null,null,null,null,{"$f":"SUM(BB15:BE15)","v":0},null,null,null,null,{"$f":"SUM(BG15:BJ15)","v":0},null,null,null,null,{"$f":"SUM(BL15:BO15)","v":0},null,null,null,null,{"$f":"SUM(BQ15:BT15)","v":0}]
["'",0,null,0,null,null,{"$f":"B16*D16","v":0},null,0,null,{"$f":"G16-I16","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B17*D17","v":0},null,0,null,{"$f":"G17-I17","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B18*D18","v":0},null,0,null,{"$f":"G18-I18","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B19*D19","v":0},null,0,null,{"$f":"G19-I19","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B20*D20","v":0},null,0,null,{"$f":"G20-I20","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,{"$f":"B21*D21","v":0},null,0,null,{"$f":"G21-I21","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M14:M21*$B$14:$B$21)","v":0},{"$f":"SUM(N14:N21*$B$14:$B$21)","v":0},{"$f":"SUM(O14:O21*$B$14:$B$21)","v":0},{"$f":"SUM(P14:P21*$B$14:$B$21)","v":0},{"$f":"SUM(Q14:Q21*$B$14:$B$21)","v":0},{"$f":"SUM(R14:R21*$B$14:$B$21)","v":0},{"$f":"SUM(S14:S21*$B$14:$B$21)","v":0},{"$f":"SUM(T14:T21*$B$14:$B$21)","v":0},{"$f":"SUM(U14:U21*$B$14:$B$21)","v":0},{"$f":"SUM(V14:V21*$B$14:$B$21)","v":0},{"$f":"SUM(W14:W21*$B$14:$B$21)","v":0},{"$f":"SUM(X14:X21*$B$14:$B$21)","v":0},{"$f":"SUM(Y14:Y21*$B$14:$B$21)","v":0},{"$f":"SUM(Z14:Z21*$B$14:$B$21)","v":0},{"$f":"SUM(AA14:AA21*$B$14:$B$21)","v":0},{"$f":"SUM(AB14:AB21*$B$14:$B$21)","v":0},{"$f":"SUM(AC14:AC21*$B$14:$B$21)","v":0},{"$f":"SUM(AD14:AD21*$B$14:$B$21)","v":0},{"$f":"SUM(AE14:AE21*$B$14:$B$21)","v":0},{"$f":"SUM(AF14:AF21*$B$14:$B$21)","v":0},{"$f":"SUM(AG14:AG21*$B$14:$B$21)","v":0},{"$f":"SUM(AH14:AH21*$B$14:$B$21)","v":0},{"$f":"SUM(AI14:AI21*$B$14:$B$21)","v":0},{"$f":"SUM(AJ14:AJ21*$B$14:$B$21)","v":0},{"$f":"SUM(AK14:AK21*$B$14:$B$21)","v":0},{"$f":"SUM(AL14:AL21*$B$14:$B$21)","v":0},{"$f":"SUM(AM14:AM21*$B$14:$B$21)","v":0},{"$f":"SUM(AN14:AN21*$B$14:$B$21)","v":0},{"$f":"SUM(AO14:AO21*$B$14:$B$21)","v":0},{"$f":"SUM(AP14:AP21*$B$14:$B$21)","v":0},{"$f":"SUM(AQ14:AQ21*$B$14:$B$21)","v":0},{"$f":"SUM(AR14:AR21*$B$14:$B$21)","v":0},{"$f":"SUM(AS14:AS21*$B$14:$B$21)","v":0},{"$f":"SUM(AT14:AT21*$B$14:$B$21)","v":0},{"$f":"SUM(AU14:AU21*$B$14:$B$21)","v":0},{"$f":"SUM(AV14:AV21*$B$14:$B$21)","v":0},{"$f":"SUM(AW14:AW21*$B$14:$B$21)","v":0},{"$f":"SUM(AX14:AX21*$B$14:$B$21)","v":0},{"$f":"SUM(AY14:AY21*$B$14:$B$21)","v":0},{"$f":"SUM(AZ14:AZ21*$B$14:$B$21)","v":0},{"$f":"SUM(BA14:BA21*$B$14:$B$21)","v":0},{"$f":"SUM(BB14:BB21*$B$14:$B$21)","v":0},{"$f":"SUM(BC14:BC21*$B$14:$B$21)","v":0},{"$f":"SUM(BD14:BD21*$B$14:$B$21)","v":0},{"$f":"SUM(BE14:BE21*$B$14:$B$21)","v":0},{"$f":"SUM(BF14:BF21*$B$14:$B$21)","v":0},{"$f":"SUM(BG14:BG21*$B$14:$B$21)","v":0},{"$f":"SUM(BH14:BH21*$B$14:$B$21)","v":0},{"$f":"SUM(BI14:BI21*$B$14:$B$21)","v":0},{"$f":"SUM(BJ14:BJ21*$B$14:$B$21)","v":0},{"$f":"SUM(BK14:BK21*$B$14:$B$21)","v":0},{"$f":"SUM(BL14:BL21*$B$14:$B$21)","v":0},{"$f":"SUM(BM14:BM21*$B$14:$B$21)","v":0},{"$f":"SUM(BN14:BN21*$B$14:$B$21)","v":0},{"$f":"SUM(BO14:BO21*$B$14:$B$21)","v":0},{"$f":"SUM(BP14:BP21*$B$14:$B$21)","v":0},{"$f":"SUM(BQ14:BQ21*$B$14:$B$21)","v":0},{"$f":"SUM(BR14:BR21*$B$14:$B$21)","v":0},{"$f":"SUM(BS14:BS21*$B$14:$B$21)","v":0},{"$f":"SUM(BT14:BT21*$B$14:$B$21)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D14:D21)-SUM(D18)","v":0},null,null,{"$f":"SUM(G14:G21)","v":0},null,{"$f":"SUM(I14:I21)","v":0},null,{"$f":"SUM(K14:K21)","v":0},{"$f":"SUM(M23,R23,W23,AB23,AG23,AL23,AQ23,AV23,BA23,BF23,BK23,BP23)","v":0},{"$f":"SUM(N23:Q23)","v":0},null,null,null,null,{"$f":"SUM(S23:V23)","v":0},null,null,null,null,{"$f":"SUM(X23:AA23)","v":0},null,null,null,null,{"$f":"SUM(AC23:AF23)","v":0},null,null,null,null,{"$f":"SUM(AH23:AK23)","v":0},null,null,null,null,{"$f":"SUM(AM23:AP23)","v":0},null,null,null,null,{"$f":"SUM(AR23:AU23)","v":0},null,null,null,null,{"$f":"SUM(AW23:AZ23)","v":0},null,null,null,null,{"$f":"SUM(BB23:BE23)","v":0},null,null,null,null,{"$f":"SUM(BG23:BJ23)","v":0},null,null,null,null,{"$f":"SUM(BL23:BO23)","v":0},null,null,null,null,{"$f":"SUM(BQ23:BT23)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23-M22","v":0},{"$f":"N23-N22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,null,null,null,null,null,null,null,null,null,null,"Total O/S:",{"$f":"L23-K23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Cashier:",{"$f":"M12","v":"2013-03-04"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"R12","v":"2013-03-05"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"W12","v":"2013-03-06"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AB12","v":"2013-03-07"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AG12","v":"2013-03-08"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AL12","v":"2013-03-09"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AQ12","v":"2013-03-11"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"AV12","v":"2013-03-12"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BA12","v":"2013-03-13"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BF12","v":"2013-03-14"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BK12","v":"2013-03-15"},"\"c\"","\"c\"","\"c\"","\"c\"",{"$f":"BP12","v":"2013-03-16"},"\"c\"","\"c\"","\"c\"","\"c\""]
["Door:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M13","v":"2013-03-04"},{"$f":"M27","v":"2013-03-04"},{"$f":"N27","v":"2013-03-04"},{"$f":"O27","v":"2013-03-04"},{"$f":"P27","v":"2013-03-04"},{"$f":"R13","v":"2013-03-05"},{"$f":"R27","v":"2013-03-05"},{"$f":"S27","v":"2013-03-05"},{"$f":"T27","v":"2013-03-05"},{"$f":"U27","v":"2013-03-05"},{"$f":"W13","v":"2013-03-06"},{"$f":"W27","v":"2013-03-06"},{"$f":"X27","v":"2013-03-06"},{"$f":"Y27","v":"2013-03-06"},{"$f":"Z27","v":"2013-03-06"},{"$f":"AB13","v":"2013-03-07"},{"$f":"AB27","v":"2013-03-07"},{"$f":"AC27","v":"2013-03-07"},{"$f":"AD27","v":"2013-03-07"},{"$f":"AE27","v":"2013-03-07"},{"$f":"AG13","v":"2013-03-08"},{"$f":"AG27","v":"2013-03-08"},{"$f":"AH27","v":"2013-03-08"},{"$f":"AI27","v":"2013-03-08"},{"$f":"AJ27","v":"2013-03-08"},{"$f":"AL13","v":"2013-03-09"},{"$f":"AL27","v":"2013-03-09"},{"$f":"AM27","v":"2013-03-09"},{"$f":"AN27","v":"2013-03-09"},{"$f":"AO27","v":"2013-03-09"},{"$f":"AQ13","v":"2013-03-11"},{"$f":"AQ27","v":"2013-03-11"},{"$f":"AR27","v":"2013-03-11"},{"$f":"AS27","v":"2013-03-11"},{"$f":"AT27","v":"2013-03-11"},{"$f":"AV13","v":"2013-03-12"},{"$f":"AV27","v":"2013-03-12"},{"$f":"AW27","v":"2013-03-12"},{"$f":"AX27","v":"2013-03-12"},{"$f":"AY27","v":"2013-03-12"},{"$f":"BA13","v":"2013-03-13"},{"$f":"BA27","v":"2013-03-13"},{"$f":"BB27","v":"2013-03-13"},{"$f":"BC27","v":"2013-03-13"},{"$f":"BD27","v":"2013-03-13"},{"$f":"BF13","v":"2013-03-14"},{"$f":"BF27","v":"2013-03-14"},{"$f":"BG27","v":"2013-03-14"},{"$f":"BH27","v":"2013-03-14"},{"$f":"BI27","v":"2013-03-14"},{"$f":"BK13","v":"2013-03-15"},{"$f":"BK27","v":"2013-03-15"},{"$f":"BL27","v":"2013-03-15"},{"$f":"BM27","v":"2013-03-15"},{"$f":"BN27","v":"2013-03-15"},{"$f":"BP13","v":"2013-03-16"},{"$f":"BP27","v":"2013-03-16"},{"$f":"BQ27","v":"2013-03-16"},{"$f":"BR27","v":"2013-03-16"},{"$f":"BS27","v":"2013-03-16"}]
[{"$f":"A14","v":"'"},0,null,{"$f":"SUM(M28,R28,W28,AB28,AG28,AL28,AQ28,AV28,BA28,BF28,BK28,BP28)","v":0},null,null,{"$f":"B28*D28","v":0},null,{"$f":"B28*(0)","v":0},null,{"$f":"G28-I28","v":0},null,{"$f":"SUM(N28:Q28)","v":0},null,null,null,null,{"$f":"SUM(S28:V28)","v":0},null,null,null,null,{"$f":"SUM(X28:AA28)","v":0},null,null,null,null,{"$f":"SUM(AC28:AF28)","v":0},null,null,null,null,{"$f":"SUM(AH28:AK28)","v":0},null,null,null,null,{"$f":"SUM(AM28:AP28)","v":0},null,null,null,null,{"$f":"SUM(AR28:AU28)","v":0},null,null,null,null,{"$f":"SUM(AW28:AZ28)","v":0},null,null,null,null,{"$f":"SUM(BB28:BE28)","v":0},null,null,null,null,{"$f":"SUM(BG28:BJ28)","v":0},null,null,null,null,{"$f":"SUM(BL28:BO28)","v":0},null,null,null,null,{"$f":"SUM(BQ28:BT28)","v":0}]
[{"$f":"A15","v":"'"},0,null,{"$f":"SUM(M29,R29,W29,AB29,AG29,AL29,AQ29,AV29,BA29,BF29,BK29,BP29)","v":0},null,null,0,null,0,null,{"$f":"G29-I29","v":0},null,{"$f":"SUM(N29:Q29)","v":0},null,null,null,null,{"$f":"SUM(S29:V29)","v":0},null,null,null,null,{"$f":"SUM(X29:AA29)","v":0},null,null,null,null,{"$f":"SUM(AC29:AF29)","v":0},null,null,null,null,{"$f":"SUM(AH29:AK29)","v":0},null,null,null,null,{"$f":"SUM(AM29:AP29)","v":0},null,null,null,null,{"$f":"SUM(AR29:AU29)","v":0},null,null,null,null,{"$f":"SUM(AW29:AZ29)","v":0},null,null,null,null,{"$f":"SUM(BB29:BE29)","v":0},null,null,null,null,{"$f":"SUM(BG29:BJ29)","v":0},null,null,null,null,{"$f":"SUM(BL29:BO29)","v":0},null,null,null,null,{"$f":"SUM(BQ29:BT29)","v":0}]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G30-I30","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G31-I31","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G32-I32","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G33-I33","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G34-I34","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["'",0,null,0,null,null,0,null,0,null,{"$f":"G35-I35","v":0},null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M28:M35*$B$28:$B$35)","v":0},{"$f":"SUM(N28:N35*$B$28:$B$35)","v":0},{"$f":"SUM(O28:O35*$B$28:$B$35)","v":0},{"$f":"SUM(P28:P35*$B$28:$B$35)","v":0},{"$f":"SUM(Q28:Q35*$B$28:$B$35)","v":0},{"$f":"SUM(R28:R35*$B$28:$B$35)","v":0},{"$f":"SUM(S28:S35*$B$28:$B$35)","v":0},{"$f":"SUM(T28:T35*$B$28:$B$35)","v":0},{"$f":"SUM(U28:U35*$B$28:$B$35)","v":0},{"$f":"SUM(V28:V35*$B$28:$B$35)","v":0},{"$f":"SUM(W28:W35*$B$28:$B$35)","v":0},{"$f":"SUM(X28:X35*$B$28:$B$35)","v":0},{"$f":"SUM(Y28:Y35*$B$28:$B$35)","v":0},{"$f":"SUM(Z28:Z35*$B$28:$B$35)","v":0},{"$f":"SUM(AA28:AA35*$B$28:$B$35)","v":0},{"$f":"SUM(AB28:AB35*$B$28:$B$35)","v":0},{"$f":"SUM(AC28:AC35*$B$28:$B$35)","v":0},{"$f":"SUM(AD28:AD35*$B$28:$B$35)","v":0},{"$f":"SUM(AE28:AE35*$B$28:$B$35)","v":0},{"$f":"SUM(AF28:AF35*$B$28:$B$35)","v":0},{"$f":"SUM(AG28:AG35*$B$28:$B$35)","v":0},{"$f":"SUM(AH28:AH35*$B$28:$B$35)","v":0},{"$f":"SUM(AI28:AI35*$B$28:$B$35)","v":0},{"$f":"SUM(AJ28:AJ35*$B$28:$B$35)","v":0},{"$f":"SUM(AK28:AK35*$B$28:$B$35)","v":0},{"$f":"SUM(AL28:AL35*$B$28:$B$35)","v":0},{"$f":"SUM(AM28:AM35*$B$28:$B$35)","v":0},{"$f":"SUM(AN28:AN35*$B$28:$B$35)","v":0},{"$f":"SUM(AO28:AO35*$B$28:$B$35)","v":0},{"$f":"SUM(AP28:AP35*$B$28:$B$35)","v":0},{"$f":"SUM(AQ28:AQ35*$B$28:$B$35)","v":0},{"$f":"SUM(AR28:AR35*$B$28:$B$35)","v":0},{"$f":"SUM(AS28:AS35*$B$28:$B$35)","v":0},{"$f":"SUM(AT28:AT35*$B$28:$B$35)","v":0},{"$f":"SUM(AU28:AU35*$B$28:$B$35)","v":0},{"$f":"SUM(AV28:AV35*$B$28:$B$35)","v":0},{"$f":"SUM(AW28:AW35*$B$28:$B$35)","v":0},{"$f":"SUM(AX28:AX35*$B$28:$B$35)","v":0},{"$f":"SUM(AY28:AY35*$B$28:$B$35)","v":0},{"$f":"SUM(AZ28:AZ35*$B$28:$B$35)","v":0},{"$f":"SUM(BA28:BA35*$B$28:$B$35)","v":0},{"$f":"SUM(BB28:BB35*$B$28:$B$35)","v":0},{"$f":"SUM(BC28:BC35*$B$28:$B$35)","v":0},{"$f":"SUM(BD28:BD35*$B$28:$B$35)","v":0},{"$f":"SUM(BE28:BE35*$B$28:$B$35)","v":0},{"$f":"SUM(BF28:BF35*$B$28:$B$35)","v":0},{"$f":"SUM(BG28:BG35*$B$28:$B$35)","v":0},{"$f":"SUM(BH28:BH35*$B$28:$B$35)","v":0},{"$f":"SUM(BI28:BI35*$B$28:$B$35)","v":0},{"$f":"SUM(BJ28:BJ35*$B$28:$B$35)","v":0},{"$f":"SUM(BK28:BK35*$B$28:$B$35)","v":0},{"$f":"SUM(BL28:BL35*$B$28:$B$35)","v":0},{"$f":"SUM(BM28:BM35*$B$28:$B$35)","v":0},{"$f":"SUM(BN28:BN35*$B$28:$B$35)","v":0},{"$f":"SUM(BO28:BO35*$B$28:$B$35)","v":0},{"$f":"SUM(BP28:BP35*$B$28:$B$35)","v":0},{"$f":"SUM(BQ28:BQ35*$B$28:$B$35)","v":0},{"$f":"SUM(BR28:BR35*$B$28:$B$35)","v":0},{"$f":"SUM(BS28:BS35*$B$28:$B$35)","v":0},{"$f":"SUM(BT28:BT35*$B$28:$B$35)","v":0},"Daily Expected"]
[null,"TOTALS",null,{"$f":"SUM(D28:D35)","v":0},null,null,{"$f":"SUM(G28:G35)","v":0},null,{"$f":"SUM(I28:I32)","v":0},null,{"$f":"SUM(K28:K35)","v":0},{"$f":"SUM(M37,R37,W37,AB37,AG37,AL37,AQ37,AV37,BA37,BF37,BK37,BP37)","v":0},{"$f":"SUM(N37:Q37)","v":0},null,null,null,null,{"$f":"SUM(S37:V37)","v":0},null,null,null,null,{"$f":"SUM(X37:AA37)","v":0},null,null,null,null,{"$f":"SUM(AC37:AF37)","v":0},null,null,null,null,{"$f":"SUM(AH37:AK37)","v":0},null,null,null,null,{"$f":"SUM(AM37:AP37)","v":0},null,null,null,null,{"$f":"SUM(AR37:AU37)","v":0},null,null,null,null,{"$f":"SUM(AW37:AZ37)","v":0},null,null,null,null,{"$f":"SUM(BB37:BE37)","v":0},null,null,null,null,{"$f":"SUM(BG37:BJ37)","v":0},null,null,null,null,{"$f":"SUM(BL37:BO37)","v":0},null,null,null,null,{"$f":"SUM(BQ37:BT37)","v":0},null,null,null,null,"Daily Actual"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Daily O/S"]
[null,"Ticket Sales Summary",null,{"$f":"SUM(D40:D43)","v":0},null,null,null,null,null,null,null,"Total O/S",{"$f":"L37-K37","v":0}]
[null,{"$f":"A14","v":"'"},null,{"$f":"SUMIF($A$14:$D$35,B40,$D$14:$D$35)","v":0}]
[null,{"$f":"A15","v":"'"},null,{"$f":"SUMIF($A$14:$D$35,B41,$D$14:$D$35)","v":0}]
[null,{"$f":"A16","v":"'"},null,0]
[null,{"$f":"A17","v":"'"},null,0,null,null,null,"GRAND TOTAL",null,null,{"$f":"K23+K37","v":0}]
[]
["Prepared by: Jake Albrechtsen"]
["Preparation Date: "]
["BYU Guest Services 422-5672"]
[null,null,null,null,null,null,null,null,null,null,null,"PrintRegion"]
["Send to: "]
["Contact Person: "]
["Phone: "]