{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Feature List","Feature Cards","Initial Prioritization","Balance - Goals","Run","Grow","Transform"],"not_rendered":{"macros":1,"defined_names":17},"read":"whole","date_system":"1900"}

{"sheet":"Feature List","index":0,"n_rows":14,"n_cols":3,"rows_kept":14}
["Adaptu Project","Feature Prioritization Manager"]
["Feature List"]
[]
["Cat.","Feature Name","Feature Description"]
["Prod X","Feature A","Feature A description"]
["Prod X","Feature B","Feature B description"]
["Prod X","Feature C","Feature C description"]
["Prod Z","Feature ZZ","Feature ZZ description"]
["Widget Fix","Fix 1","Fix 1 bug description"]
["Widget Fix","Fix 2","Fix 2 bug description"]
["Widget Fix","Account Sharing - Trusted Advisor","Fix 3 bug description"]
["New Prod","Budget Wizard","Easily create a personalized budget "]
["New Prod","Category Wizard","Personalized spending categorization"]
["New Prod","Corporate Branding","Co-brand, white label, "]

{"sheet":"Feature Cards","index":1,"n_rows":62,"n_cols":6,"rows_kept":62}
[]
[]
[{"$f":"E3","v":"Feature A"},null,{"$f":"E4","v":"Feature B"},null,{"$f":"'Feature List'!B5","v":"Feature A"},{"$f":"'Feature List'!C5","v":"Feature A description"}]
[{"$f":"F3","v":"Feature A description"},null,{"$f":"F4","v":"Feature B description"},null,{"$f":"'Feature List'!B6","v":"Feature B"},{"$f":"'Feature List'!C6","v":"Feature B description"}]
[{"$f":"E5","v":" "},null,{"$f":"F5","v":" "},null," "," "]
[{"$f":"E6","v":"Feature C"},null,{"$f":"E7","v":"Feature ZZ"},null,{"$f":"'Feature List'!B7","v":"Feature C"},{"$f":"'Feature List'!C7","v":"Feature C description"}]
[{"$f":"F6","v":"Feature C description"},null,{"$f":"F7","v":"Feature ZZ description"},null,{"$f":"'Feature List'!B8","v":"Feature ZZ"},{"$f":"'Feature List'!C8","v":"Feature ZZ description"}]
[{"$f":"E8","v":"Fix 1"},null,{"$f":"E9","v":"Fix 2"},null,{"$f":"'Feature List'!B9","v":"Fix 1"},{"$f":"'Feature List'!C9","v":"Fix 1 bug description"}]
[{"$f":"F8","v":"Fix 1 bug description"},null,{"$f":"F9","v":"Fix 2 bug description"},null,{"$f":"'Feature List'!B10","v":"Fix 2"},{"$f":"'Feature List'!C10","v":"Fix 2 bug description"}]
[{"$nulls":4}," "," "]
[{"$f":"E11","v":"Account Sharing - Trusted Advisor"},null,{"$f":"E12","v":{"$error":"#REF!"}},null,{"$f":"'Feature List'!B11","v":"Account Sharing - Trusted Advisor"},{"$f":"'Feature List'!C11","v":"Fix 3 bug description"}]
[{"$f":"F11","v":"Fix 3 bug description"},null,{"$f":"F12","v":{"$error":"#REF!"}},null,{"$f":"'Feature List'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Feature List'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Feature List'!B17","v":0},null,{"$f":"'Feature List'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Feature List'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Feature List'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'Feature List'!C17","v":0},null,{"$f":"'Feature List'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Feature List'!B12","v":"Budget Wizard"},{"$f":"'Feature List'!C12","v":"Easily create a personalized budget "}]
[{"$nulls":4}," "," "]
[{"$f":"E16","v":"Category Wizard"},null,{"$f":"E17","v":"Corporate Branding"},null,{"$f":"'Feature List'!B13","v":"Category Wizard"},{"$f":"'Feature List'!C13","v":"Personalized spending categorization"}]
[{"$f":"F16","v":"Personalized spending categorization"},null,{"$f":"F17","v":"Co-brand, white label, "},null,{"$f":"'Feature List'!B14","v":"Corporate Branding"},{"$f":"'Feature List'!C14","v":"Co-brand, white label, "}]
[{"$f":"E18","v":0},null,{"$f":"E19","v":0},null,{"$f":"'Feature List'!B15","v":0},{"$f":"'Feature List'!C15","v":0}]
[{"$f":"F18","v":0},null,{"$f":"F19","v":0},null,{"$f":"'Feature List'!B16","v":0},{"$f":"'Feature List'!C16","v":0}]
[]
[{"$f":"E21","v":0},null,{"$f":"E22","v":0},null,{"$f":"'Feature List'!B17","v":0},{"$f":"'Feature List'!C17","v":0}]
[{"$f":"F21","v":0},null,{"$f":"F22","v":0},null,{"$f":"'Feature List'!B18","v":0},{"$f":"'Feature List'!C18","v":0}]
[{"$f":"E23","v":0},null,{"$f":"E24","v":0},null,{"$f":"'Feature List'!B19","v":0},{"$f":"'Feature List'!C19","v":0}]
[{"$f":"F23","v":0},null,{"$f":"F24","v":0},null,{"$f":"'Feature List'!B20","v":0},{"$f":"'Feature List'!C20","v":0}]
[]
[{"$f":"E26","v":0},null,{"$f":"E27","v":0},null,{"$f":"'Feature List'!B21","v":0},{"$f":"'Feature List'!C21","v":0}]
[{"$f":"F26","v":0},null,{"$f":"F27","v":0},null,{"$f":"'Feature List'!B22","v":0},{"$f":"'Feature List'!C22","v":0}]
[{"$f":"E28","v":0},null,{"$f":"E29","v":0},null,{"$f":"'Feature List'!B23","v":0},{"$f":"'Feature List'!C23","v":0}]
[{"$f":"F28","v":0},null,{"$f":"F29","v":0},null,{"$f":"'Feature List'!B24","v":0},{"$f":"'Feature List'!C24","v":0}]
[]
[{"$f":"E31","v":0},null,{"$f":"E32","v":0},null,{"$f":"'Feature List'!B25","v":0},{"$f":"'Feature List'!C25","v":0}]
[{"$f":"F31","v":0},null,{"$f":"F32","v":0},null,{"$f":"'Feature List'!B26","v":0},{"$f":"'Feature List'!C26","v":0}]
[{"$f":"E33","v":0},null,{"$f":"E34","v":0},null,{"$f":"'Feature List'!B27","v":0},{"$f":"'Feature List'!C27","v":0}]
[{"$f":"F33","v":0},null,{"$f":"F34","v":0},null,{"$f":"'Feature List'!B28","v":0},{"$f":"'Feature List'!C28","v":0}]
[{"$nulls":4},{"$f":"'Feature List'!B29","v":0},{"$f":"'Feature List'!C29","v":0}]
[{"$f":"E36","v":0},null,{"$f":"E37","v":0},null,{"$f":"'Feature List'!B30","v":0},{"$f":"'Feature List'!C30","v":0}]
[{"$f":"F36","v":0},null,{"$f":"F37","v":0},null,{"$f":"'Feature List'!B31","v":0},{"$f":"'Feature List'!C31","v":0}]
[{"$f":"E38","v":0},null,{"$f":"E39","v":0},null,{"$f":"'Feature List'!B32","v":0},{"$f":"'Feature List'!C32","v":0}]
[{"$f":"F38","v":0},null,{"$f":"F39","v":0},null,{"$f":"'Feature List'!B33","v":0},{"$f":"'Feature List'!C33","v":0}]
[{"$nulls":4},{"$f":"'Feature List'!B34","v":0},{"$f":"'Feature List'!C34","v":0}]
[{"$f":"E41","v":0},null,{"$f":"E42","v":0},null,{"$f":"'Feature List'!B35","v":0},{"$f":"'Feature List'!C35","v":0}]
[{"$f":"F41","v":0},null,{"$f":"F42","v":0},null,{"$f":"'Feature List'!B36","v":0},{"$f":"'Feature List'!C36","v":0}]
[{"$f":"E43","v":0},null,{"$f":"E44","v":0},null,{"$f":"'Feature List'!B37","v":0},{"$f":"'Feature List'!C37","v":0}]
[{"$f":"F43","v":0},null,{"$f":"F44","v":0},null,{"$f":"'Feature List'!B38","v":0},{"$f":"'Feature List'!C38","v":0}]
[{"$f":"E45","v":" "},null,{"$f":"F45","v":" "},null," "," "]
[{"$f":"E46","v":0},null,{"$f":"E47","v":0},null,{"$f":"'Feature List'!B39","v":0},{"$f":"'Feature List'!C39","v":0}]
[{"$f":"F46","v":0},null,{"$f":"F47","v":0},null,{"$f":"'Feature List'!B40","v":0},{"$f":"'Feature List'!C40","v":0}]
[{"$f":"E48","v":0},null,{"$f":"E49","v":0},null,{"$f":"'Feature List'!B41","v":0},{"$f":"'Feature List'!C41","v":0}]
[{"$f":"F48","v":0},null,{"$f":"F49","v":0},null,{"$f":"'Feature List'!B42","v":0},{"$f":"'Feature List'!C42","v":0}]
[{"$f":"E50","v":" "},null,{"$f":"F50","v":" "},null," "," "]
[{"$f":"E51","v":0},null,{"$f":"E52","v":0},null,{"$f":"'Feature List'!B43","v":0},{"$f":"'Feature List'!C43","v":0}]
[{"$f":"F51","v":0},null,{"$f":"F52","v":0},null,{"$f":"'Feature List'!B44","v":0},{"$f":"'Feature List'!C44","v":0}]
[{"$f":"E54","v":0},null,{"$f":"F54","v":0}]
[{"$f":"E55","v":0},null,{"$f":"F55","v":0},null,{"$f":"'Feature List'!B45","v":0},{"$f":"'Feature List'!C45","v":0}]
[{"$nulls":4},{"$f":"'Feature List'!B46","v":0},{"$f":"'Feature List'!C46","v":0}]
[{"$f":"E56","v":0},null,{"$f":"F56","v":0}]
[{"$f":"E57","v":0},null,{"$f":"E58","v":0},null,{"$f":"'Feature List'!B47","v":0},{"$f":"'Feature List'!C47","v":0}]
[{"$f":"F57","v":0},null,{"$f":"F58","v":0},null,{"$f":"'Feature List'!B48","v":0},{"$f":"'Feature List'!C48","v":0}]
[{"$f":"E60","v":0},null,{"$f":"F60","v":0}]
[{"$f":"E61","v":0},null,{"$f":"F61","v":0},null,{"$f":"'Feature List'!B49","v":0},{"$f":"'Feature List'!C49","v":0}]
[{"$nulls":4},{"$f":"'Feature List'!B50","v":0},{"$f":"'Feature List'!C50","v":0}]
[{"$nulls":4},{"$f":"'Feature List'!B51","v":0},{"$f":"'Feature List'!C51","v":0}]

{"sheet":"Initial Prioritization","index":2,"n_rows":28,"n_cols":18,"rows_kept":28,"merged":[[1,2,1,7],[2,2,2,7],[3,2,3,7],[4,2,4,7],[5,2,5,7]]}
["Feature Prioritization Manager"]
["Product Options",null,"Cat:  Enhance, Change, Bug"]
["April ' 14",null,"Bus Val: What is the reward/value?  Scale of 1 to 5 (5 being the highest)"]
[null,null,"Risk:  What is the risk of not making the change? Scale of 1 to 5 (5 being the riskiest)"]
[null,null,"Cost:  Whatever works - dollars, points, hours, etc."]
[null,null,"Spending Goal:  Release Capacity"]
[]
[{"$nulls":5},"Spending goal:",{"v":150000,"d":"$150,000"}]
[{"$nulls":6}," "]
["\\/",null,"---------------------- Only sort these 6 columns using score/priority  ----------------------",null,null,"\\/","\\/=== Do not sort this column nor past this point"]
["Priority","Feature Name","Type","Bus Value","Risk","Cost $","Cumulative $",null,"No not touch these columns as they are used by other sheets",{"$nulls":6},"Type","Type","Type"]
[0,{"$nulls":4},0,0]
[{"$f":"A12+1","v":1},{"$f":"'Feature List'!B5","v":"Feature A"},"Grow",5,1,{"v":25000,"d":"$25,000"},{"$f":"G12+F13","v":{"v":25000,"d":"$25,000"}},null,{"$f":"IF((B13<>\"\")*(G13<=G$8),1,0)","v":1},{"$nulls":6},"Run","Grow","Transform"]
[{"$f":"A13+1","v":2},{"$f":"'Feature List'!B6","v":"Feature B"},"Grow",5,1,{"v":25000,"d":"$25,000"},{"$f":"G13+F14","v":{"v":50000,"d":"$50,000"}},null,1]
[3,{"$f":"'Feature List'!B7","v":"Feature C"},"Run",5,1,{"v":50000,"d":"$50,000"},{"$f":"G14+F15","v":{"v":100000,"d":"$100,000"}},null,1]
[4,{"$f":"'Feature List'!B8","v":"Feature ZZ"},"Transform",4,1,{"v":25000,"d":"$25,000"},{"v":125000,"d":"$125,000"},null,1]
[5,{"$f":"'Feature List'!B10","v":"Fix 2"},"Run",4,1,{"v":25000,"d":"$25,000"},{"v":150000,"d":"$150,000"},null,1]
[6,{"$f":"'Feature List'!B9","v":"Fix 1"},"Run",3,1,{"v":25000,"d":"$25,000"},{"v":175000,"d":"$175,000"},null,0]
[7,{"$f":"'Feature List'!B12","v":"Budget Wizard"},"Transform",4,1,{"v":10000,"d":"$10,000"},{"v":185000,"d":"$185,000"},null,{"$f":"IF((B19<>\"\")*(G19<=G$8),1,0)","v":0}]
[8,{"$f":"'Feature List'!B13","v":"Category Wizard"},"Transform",3,1,{"v":10000,"d":"$10,000"},{"v":195000,"d":"$195,000"},null,0]
[9,{"$f":"'Feature List'!B14","v":"Corporate Branding"},"Grow",3,1,{"v":10000,"d":"$10,000"},{"v":205000,"d":"$205,000"},null,0]
[10,{"$f":"'Feature List'!B15","v":0},{"$nulls":3},{"v":10000,"d":"$10,000"},{"v":215000,"d":"$215,000"},null,0]
[11,{"$f":"'Feature List'!B16","v":0},{"$nulls":3},{"v":10000,"d":"$10,000"},{"v":225000,"d":"$225,000"},null,0]
[12,{"$f":"'Feature List'!B17","v":0},{"$nulls":3},{"v":10000,"d":"$10,000"},{"v":235000,"d":"$235,000"},null,0]
[13,{"$f":"'Feature List'!B18","v":0},{"$nulls":3},{"v":10000,"d":"$10,000"},{"v":245000,"d":"$245,000"},null,0]
[14,{"$f":"'Feature List'!B19","v":0},{"$nulls":3},{"v":10000,"d":"$10,000"},{"v":255000,"d":"$255,000"},null,0]
[15,{"$f":"'Feature List'!B20","v":0},{"$nulls":4},{"v":255000,"d":"$255,000"},null,{"$f":"IF((B27<>\"\")*(G27<=G$8),1,0)","v":0}]
[{"$nulls":6},{"v":255000,"d":"$255,000"},null,0]

{"sheet":"Balance - Goals","index":3,"n_rows":22,"n_cols":9,"rows_kept":22,"hidden":true}
["Feature Prioritization Manager"]
["Adaptu Product Options"]
[]
[null,"Instructions:  Under Grow, Run and Transform set only the  %-age in cells B10, C10, and D10 for how you want to distribute your spending based on"]
[null,"your company's strategic goals for this spending.  Compare your \"Above the Waterline\" amounts and see how close"]
[null,"or far off you are.  On the gap line are you over allocated for a given area?  Under?"]
[]
[null,"Spending Goal:",{"$f":"'Initial Prioritization'!G8","v":{"v":150000,"d":"$150,000"}},"<- from previous sheet"]
[]
["Data entry:"]
[null,null,"Run/Maint","Grow/Platform","Transform/Innovation",null,"Total (100%)"]
[null,"Goal %-age",{"v":0.2,"d":"20%"},{"v":0.3,"d":"30%"},{"v":0.5,"d":"50%"},null,{"$f":"SUM(C12:E12)","v":{"v":1,"d":"100%"}},null,"<- Should be 100%"]
[]
["Simple Priority Analysis:"]
[null,"Goal $",{"$f":"C8*C12","v":{"v":30000,"d":"$30,000"}},{"$f":"C8*D12","v":{"v":45000,"d":"$45,000"}},{"$f":"E12*C8","v":{"v":75000,"d":"$75,000"}},null,{"$f":"SUM(C15:E15)","v":{"v":150000,"d":"$150,000"}},null,"<- Should be green"]
[null,"Above Waterline",{"$f":"SUMIFS('Initial Prioritization'!F13:F28,'Initial Prioritization'!C13:C28,\"Run\",'Initial Prioritization'!I13:I28,1)","v":{"v":75000,"d":"$75,000"}},{"$f":"SUMIFS('Initial Prioritization'!F13:F28,'Initial Prioritization'!C13:C28,\"Grow\",'Initial Prioritization'!I13:I28,1)","v":{"v":50000,"d":"$50,000"}},{"$f":"SUMIFS('Initial Prioritization'!F13:F28,'Initial Prioritization'!C13:C28,\"Transform\",'Initial Prioritization'!I13:I28,1)","v":{"v":25000,"d":"$25,000"}},null,{"$f":"SUM(C16:E16)","v":{"v":150000,"d":"$150,000"}}]
[null,"Gap",{"$f":"C15-C16","v":{"v":-45000,"d":"$(45,000)"}},{"$f":"D15-D16","v":{"v":-5000,"d":"$(5,000)"}},{"$f":"E15-E16","v":{"v":50000,"d":"$50,000"}},{"$nulls":3},"<- Look where you are misallocated and then rethink priorities…"]
[]
["Analysis After Balancing Run, Grow, Transform:"]
[null,"Goal $",{"$f":"C15","v":{"v":30000,"d":"$30,000"}},{"$f":"D15","v":{"v":45000,"d":"$45,000"}},{"v":75000,"d":"$75,000"},null,{"$f":"SUM(C20:E20)","v":{"v":150000,"d":"$150,000"}},null,"<- Should be green"]
[null,"Above Waterline",{"$f":"SUMIFS(Run!F21:F271,Run!C21:C271,\"Run\",Run!I21:I271,1)","v":{"v":23800,"d":"$23,800"}},{"$f":"SUMIFS(Grow!F21:F271,Grow!C21:C271,\"Grow\",Grow!I21:I271,1)","v":{"v":10000,"d":"$10,000"}},{"$f":"SUMIFS(Transform!F21:F271,Transform!C21:C271,\"Transform\",Transform!I21:I271,1)","v":{"v":25000,"d":"$25,000"}},null,{"$f":"SUM(C21:E21)","v":{"v":58800,"d":"$58,800"}}]
[null,"Gap",{"$f":"C20-C21","v":{"v":6200,"d":"$6,200"}},{"$f":"D20-D21","v":{"v":35000,"d":"$35,000"}},{"$f":"E20-E21","v":{"v":50000,"d":"$50,000"}},{"$nulls":3},"<- Look where you are misallocated and then rethink priorities…"]

{"sheet":"Run","index":4,"n_rows":271,"n_cols":9,"rows_kept":271,"hidden":true}
["Feature Prioritization Manager"]
["Adaptu Product Options"]
[]
["Instructions:  Run the Macro called \"CopyRunInvestments'!!!  Using the spending goal set in the previous tab use your sort tool to"]
["sort the columns Score/Priority through Cost$ to sort by the highest priority items first (do not touch Cumulative $ or columns to its right)."]
["Based on where you run out of money, you'll see what you can fund in green and below what you can afford"]
["in red.  These items in red are 'below the waterline' (just like the red waterline painted on a ship)."]
[]
[null,"Score/Priority:  Anything that sorts (no ties).  Use 1-100 or even a formula that computes a score"]
[null,"Description:  What you are considering"]
[null,"Type:  Run, Grow, Transform (based on Meta Group's \"Run the business, Grow the business, Transform the business\" definitions;"]
[null,"     Gartner calls these same groupings \"Maintenance, Platform, and Innovation\")"]
[null,"Bus Value:  On a scale of 1 to 5 (5 being the highest) what is the value?  Also called \"Reward\" in some circles."]
[null,"Risk:  On a scale of 1 to 5 (5 being the riskiest) what is the risk?"]
[null,"Cost:  What is the estimated cost? (if you only know headcount, translate that to $)"]
[]
[{"$nulls":5},"Spending goal:",{"$f":"'Balance - Goals'!C15","v":{"v":30000,"d":"$30,000"}},"<<< Do not touch:  From the 'Balance' tab…"]
[]
["\\/",null,"---------------------- Only sort these 6 columns using score/priority  ----------------------",null,null,"\\/","\\/=== Do not sort this column nor past this point"]
["Score / Priority","Description","Type","Bus Value","Risk","Cost $","Cumulative $",null,"No not touch these columns as they are used by other sheets"]
[10,"second","Run",3,2,{"v":15800,"d":"$15,800"},{"$f":"F21","v":{"v":15800,"d":"$15,800"}},null,{"$f":"IF((B21<>\"\")*(G21<=G$17),1,0)","v":1}]
[3,"fourth","Run",2,2,{"v":8000,"d":"$8,000"},{"$f":"G21+F22","v":{"v":23800,"d":"$23,800"}},null,1]
[{"$nulls":6},{"$f":"G22+F23","v":{"v":23800,"d":"$23,800"}},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,{"$f":"IF((B85<>\"\")*(G85<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"$f":"G86+F87","v":{"v":23800,"d":"$23,800"}},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,{"$f":"IF((B149<>\"\")*(G149<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"$f":"G150+F151","v":{"v":23800,"d":"$23,800"}},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,{"$f":"IF((B213<>\"\")*(G213<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"$f":"G214+F215","v":{"v":23800,"d":"$23,800"}},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]
[{"$nulls":6},{"v":23800,"d":"$23,800"},null,0]

{"sheet":"Grow","index":5,"n_rows":271,"n_cols":9,"rows_kept":271,"hidden":true}
["Feature Prioritization Manager"]
["Adaptu Product Options"]
[]
["Instructions:  Run the Macro called \"CopyGrowInvestments'!!!  Using the spending goal set in the previous tab use your sort tool to"]
["sort the columns Score/Priority through Cost$ to sort by the highest priority items first (do not touch Cumulative $ or columns to its right)."]
["Based on where you run out of money, you'll see what you can fund in green and below what you can afford"]
["in red.  These items in red are 'below the waterline' (just like the red waterline painted on a ship)."]
[]
[null,"Score/Priority:  Anything that sorts (no ties).  Use 1-100 or even a formula that computes a score"]
[null,"Description:  What you are considering"]
[null,"Type:  Run, Grow, Transform (based on Meta Group's \"Run the business, Grow the business, Transform the business\" definitions;"]
[null,"     Gartner calls these same groupings \"Maintenance, Platform, and Innovation\")"]
[null,"Bus Value:  On a scale of 1 to 5 (5 being the highest) what is the value?  Also called \"Reward\" in some circles."]
[null,"Risk:  On a scale of 1 to 5 (5 being the riskiest) what is the risk?"]
[null,"Cost:  What is the estimated cost? (if you only know headcount, translate that to $)"]
[]
[{"$nulls":5},"Spending goal:",{"$f":"'Balance - Goals'!D15","v":{"v":45000,"d":"$45,000"}},"<<< Do not touch:  From the 'Balance' tab…"]
[]
["\\/",null,"---------------------- Only sort these 6 columns using score/priority  ----------------------",null,null,"\\/","\\/=== Do not sort this column nor past this point"]
["Score / Priority","Description","Type","Bus Value","Risk","Cost $","Cumulative $",null,"No not touch these columns as they are used by other sheets"]
[5,"third","Grow",2,5,{"v":10000,"d":"$10,000"},{"$f":"F21","v":{"v":10000,"d":"$10,000"}},null,{"$f":"IF((B21<>\"\")*(G21<=G$17),1,0)","v":1}]
[{"$nulls":6},{"$f":"G21+F22","v":{"v":10000,"d":"$10,000"}},null,0]
[{"$nulls":6},{"$f":"G22+F23","v":{"v":10000,"d":"$10,000"}},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,{"$f":"IF((B85<>\"\")*(G85<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"$f":"G86+F87","v":{"v":10000,"d":"$10,000"}},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,{"$f":"IF((B149<>\"\")*(G149<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"$f":"G150+F151","v":{"v":10000,"d":"$10,000"}},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,{"$f":"IF((B213<>\"\")*(G213<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"$f":"G214+F215","v":{"v":10000,"d":"$10,000"}},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]
[{"$nulls":6},{"v":10000,"d":"$10,000"},null,0]

{"sheet":"Transform","index":6,"n_rows":271,"n_cols":9,"rows_kept":271,"hidden":true}
["Feature Prioritization Manager"]
["Adaptu Product Options"]
[]
["Instructions:  Run the Macro called \"CopyTransformInvestments'!!!  Using the spending goal set in the previous tab use your sort tool to"]
["sort the columns Score/Priority through Cost$ to sort by the highest priority items first (do not touch Cumulative $ or columns to its right)."]
["Based on where you run out of money, you'll see what you can fund in green and below what you can afford"]
["in red.  These items in red are 'below the waterline' (just like the red waterline painted on a ship)."]
[]
[null,"Score/Priority:  Anything that sorts (no ties).  Use 1-100 or even a formula that computes a score"]
[null,"Description:  What you are considering"]
[null,"Type:  Run, Grow, Transform (based on Meta Group's \"Run the business, Grow the business, Transform the business\" definitions;"]
[null,"     Gartner calls these same groupings \"Maintenance, Platform, and Innovation\")"]
[null,"Bus Value:  On a scale of 1 to 5 (5 being the highest) what is the value?  Also called \"Reward\" in some circles."]
[null,"Risk:  On a scale of 1 to 5 (5 being the riskiest) what is the risk?"]
[null,"Cost:  What is the estimated cost? (if you only know headcount, translate that to $)"]
[]
[{"$nulls":5},"Spending goal:",{"$f":"'Balance - Goals'!E15","v":{"v":75000,"d":"$75,000"}},"<<< Do not touch:  From the 'Balance' tab…"]
[]
["\\/",null,"---------------------- Only sort these 6 columns using score/priority  ----------------------",null,null,"\\/","\\/=== Do not sort this column nor past this point"]
["Score / Priority","Description","Type","Bus Value","Risk","Cost $","Cumulative $",null,"No not touch these columns as they are used by other sheets"]
[25,"first","Transform",5,4,{"v":25000,"d":"$25,000"},{"$f":"F21","v":{"v":25000,"d":"$25,000"}},null,{"$f":"IF((B21<>\"\")*(G21<=G$17),1,0)","v":1}]
[{"$nulls":6},{"$f":"G21+F22","v":{"v":25000,"d":"$25,000"}},null,0]
[{"$nulls":6},{"$f":"G22+F23","v":{"v":25000,"d":"$25,000"}},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,{"$f":"IF((B85<>\"\")*(G85<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"$f":"G86+F87","v":{"v":25000,"d":"$25,000"}},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,{"$f":"IF((B149<>\"\")*(G149<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"$f":"G150+F151","v":{"v":25000,"d":"$25,000"}},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,{"$f":"IF((B213<>\"\")*(G213<=G$17),1,0)","v":0}]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"$f":"G214+F215","v":{"v":25000,"d":"$25,000"}},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]
[{"$nulls":6},{"v":25000,"d":"$25,000"},null,0]