{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Budget","Currencies"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Budget","index":0,"n_rows":67,"n_cols":13,"rows_kept":67,"flags":["formulas_cached_only"]}
[]
["Starter Facility Budget","Local Currency","EUR"]
[]
["START UP COSTS","PROJECTIONS",null,"YEAR ONE",null,"YEAR TWO",null,"YEAR THREE",null,"YEAR FOUR",null,"YEAR FIVE"]
[null,"LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR"]
["Refrigeration Plant",{"v":63000,"d":"63,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":63000,"d":"63,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Grid System",{"v":51000,"d":"51,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":51000,"d":"51,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Collector Pipe",{"v":9500,"d":"9,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":9500,"d":"9,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Glycol",{"v":5500,"d":"5,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":5500,"d":"5,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Outlines, Carpet, Bumpers",{"v":7500,"d":"7,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":7500,"d":"7,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Travel and Assembly",{"v":12000,"d":"12,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":12000,"d":"12,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Eye on the Ice",{"v":11000,"d":"11,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":11000,"d":"11,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Ice Boss and blade",{"v":15000,"d":"15,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":15000,"d":"15,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Stones (Refurbished)",{"v":22500,"d":"22,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":22500,"d":"22,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Dehumidifiers",{"v":12000,"d":"12,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":12000,"d":"12,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Water Purification",{"v":2500,"d":"2,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":2500,"d":"2,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Construction Adjustments",{"v":40000,"d":"40,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":40000,"d":"40,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Public Events",{"$error":"#NAME?"},{"v":10000,"d":"$10,000"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Curling Equipment",{"v":3500,"d":"3,500"},{"$error":"#NAME?"},{"v":3500,"d":"3,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Project Manager Travel Costs",{"v":4500,"d":"4,500"},{"$error":"#NAME?"},{"v":2999.997,"d":"3,000"},{"$error":"#NAME?"},{"v":1499.9985,"d":"1,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Project Manager Fees",{"v":4500,"d":"4,500"},{"$error":"#NAME?"},{"v":2999.997,"d":"3,000"},{"$error":"#NAME?"},{"v":1499.9985,"d":"1,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Tender Administration and Contract Support",{"v":2000,"d":"2,000"},{"$error":"#NAME?"},{"v":2000,"d":"2,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["TOTAL START UP COSTS",0,0,{"$error":"#NAME?"},0,{"v":254499.99699999997,"d":"254,500"},0,0,0,0,0,0,0]
["START UP FUNDING","PROJECTIONS",null,"YEAR ONE",null,"YEAR TWO",null,"YEAR THREE",null,"YEAR FOUR",null,"YEAR FIVE"]
[null,"LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR"]
["Government Funding",{"v":179750,"d":"179,750"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":179750,"d":"179,750"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["City Funding",{"v":51750,"d":"51,750"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":51750,"d":"51,750"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["Member Association Funding",null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},0,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["World Curling Refrigeration Loan*",{"v":63000,"d":"63,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":63000,"d":"63,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["World Curling Payment Deferred Scheme Loan**",{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
["World Curling Olympic Celebration Tour",{"$error":"#NAME?"},{"v":10000,"d":"$10,000"},{"$error":"#NAME?"},{"v":10000,"d":"$10,000"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["TOTAL START UP FUNDING",0,0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,0,0,0,0,0,0]
[]
["OPERATIONAL COSTS","ANNUAL PROJECTIONS",null,"YEAR ONE",null,"YEAR TWO",null,"YEAR THREE",null,"YEAR FOUR",null,"YEAR FIVE"]
[null,"LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR"]
["Energy Costs",{"v":30000,"d":"30,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":30000,"d":"30,000"},{"$error":"#NAME?"},{"v":31500,"d":"31,500"},{"$error":"#NAME?"},{"v":33075,"d":"33,075"},{"$error":"#NAME?"},{"v":34728.75,"d":"34,729"},{"$error":"#NAME?"}]
["Staffing",{"v":35000,"d":"35,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":35000,"d":"35,000"},{"$error":"#NAME?"},{"v":36750,"d":"36,750"},{"$error":"#NAME?"},{"v":38587.5,"d":"38,588"},{"$error":"#NAME?"},{"v":40516.875,"d":"40,517"},{"$error":"#NAME?"}]
["Services",{"v":15000,"d":"15,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":15000,"d":"15,000"},{"$error":"#NAME?"},{"v":15750,"d":"15,750"},{"$error":"#NAME?"},{"v":16537.5,"d":"16,538"},{"$error":"#NAME?"},{"v":17364.375,"d":"17,364"},{"$error":"#NAME?"}]
["Building Rental",{"v":34500,"d":"34,500"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":34500,"d":"34,500"},{"$error":"#NAME?"},{"v":36225,"d":"36,225"},{"$error":"#NAME?"},{"v":38036.25,"d":"38,036"},{"$error":"#NAME?"},{"v":39938.0625,"d":"39,938"},{"$error":"#NAME?"}]
["Refrigeration Plant Loan Repayment",{"v":12600,"d":"12,600"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},null,null,{"v":12600,"d":"12,600"},{"$error":"#NAME?"},{"v":12600,"d":"12,600"},{"$error":"#NAME?"},{"v":12600,"d":"12,600"},{"$error":"#NAME?"}]
["World Curling Deferred Payment Scheme Repayment",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":4},{"$error":"#NAME?"},{"v":8111,"d":"$8,111"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["TOTAL OPERATIONAL COSTS",{"v":127100,"d":"127,100"},0,0,{"$error":"#NAME?"},{"v":114500,"d":"114,500"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0]
["OPERATIONAL REVENUE","ANNUAL PROJECTIONS",null,"YEAR ONE",null,"YEAR TWO",null,"YEAR THREE",null,"YEAR FOUR",null,"YEAR FIVE"]
[null,"LOCAL","USD","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR","LOCAL","EUR"]
["Club Ice @ 50/hr",{"v":96000,"d":"96,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":48000,"d":"48,000"},{"$error":"#NAME?"},{"v":76800,"d":"76,800"},{"$error":"#NAME?"},{"v":96000,"d":"96,000"},{"$error":"#NAME?"},{"v":105600.00000000001,"d":"105,600"},{"$error":"#NAME?"}]
["Member Associations Competitions",{"v":15000,"d":"15,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":7500,"d":"7,500"},{"$error":"#NAME?"},{"v":12000,"d":"12,000"},{"$error":"#NAME?"},{"v":15000,"d":"15,000"},{"$error":"#NAME?"},{"v":16500,"d":"16,500"},{"$error":"#NAME?"}]
["Corporate Curling",{"v":30000,"d":"30,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":15000,"d":"15,000"},{"$error":"#NAME?"},{"v":24000,"d":"24,000"},{"$error":"#NAME?"},{"v":30000,"d":"30,000"},{"$error":"#NAME?"},{"v":33000,"d":"33,000"},{"$error":"#NAME?"}]
["Annual City Grant",{"v":5000,"d":"5,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"v":5000,"d":"5,000"},{"$error":"#NAME?"},{"v":5000,"d":"5,000"},{"$error":"#NAME?"},{"v":5000,"d":"5,000"},{"$error":"#NAME?"},{"v":5000,"d":"5,000"},{"$error":"#NAME?"}]
["World Curling Development Assistance Programme***",{"$error":"#NAME?"},{"v":12000,"d":"$12,000"},{"$error":"#NAME?"},{"v":12000,"d":"$12,000"},{"$error":"#NAME?"},{"v":12000,"d":"$12,000"},{"$error":"#NAME?"},{"v":12000,"d":"$12,000"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
["TOTAL OPERATIONAL REVENUE",{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0]
["OPERATIONAL PROFIT/LOSS",null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["CASH FLOW",null,null,"YEAR ONE",null,"YEAR TWO",null,"YEAR THREE",null,"YEAR FOUR",null,"YEAR FIVE"]
[{"$nulls":3},"Local","EUR","Local","EUR","Local","EUR","Local","EUR","Local","EUR"]
["COSTS","Start UP",null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"v":254499.99699999997,"d":"254,500"},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"}]
[null,"Operational",null,0,{"$error":"#NAME?"},{"v":114500,"d":"114,500"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,"SUBTOTAL",null,0,0,{"v":368999.997,"d":"369,000"},0,0,0,0,0,0,0]
["REVENUE","Start Up",null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,{"$error":"#NAME?"}]
[null,"Operational",null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,"SUBTOTAL",null,0,0,0,0,0,0,0,0,0,0]
["CASH FLOW SURPLUS/DEFICIT",null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["BANK OPENING BALANCE",null,null,0,0,{"$error":"#NAME?"},0,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["* Eight year loan with no interest. Payment would start after first year."]
["** Five year loan with no interest. Payment would start after first year."]
["*** Assuming DAP used for the full amount for the first 3 years."]

{"sheet":"Currencies","index":1,"n_rows":48,"n_cols":2,"rows_kept":48,"flags":["formulas_cached_only"]}
["Currency","Exchange v USD"]
["CAD"]
["CHF"]
["EUR",1.0815]
["GBP"]
["JPY"]
["NOK"]
["KRW"]
["SEK"]
["USD",1]
["-","\"-\""]
["AFN"]
["AUD"]
["BGN"]
["BOB"]
["BRL"]
["BYN"]
["CNY"]
["CZK"]
["DKK"]
["DOP"]
["GEL"]
["GYD"]
["HKD"]
["HRK"]
["HUF"]
["ILS"]
["INR"]
["ISK"]
["JMD"]
["KES"]
["KGS"]
["KWD"]
["KZT"]
["MNT"]
["MXN"]
["NGN"]
["NZD"]
["PLN"]
["QAR"]
["RON"]
["RSD"]
["RUB"]
["SAR"]
["TMT"]
["TRY"]
["TWD"]
["UAH"]