Budget
Salaries
/4200 
/4200 
/4200 
34830 
$D$2 * 1.15
34830 
$D$2 * 1.15
34830 
$D$2 * 1.15
Expenses
1275 
1454 
B3 * 1.14
1657 
C3 * 1.14
1889 
D3 * 1.14
BBS!2
2153 
E3 * 1.14
2455 
F3 * 1.14
Totals
5475 
B2 + B3
35654 
C2 + C3
VX25857 
D2 + D3
36719 
E2 + E3
i26983 
F2 + F3
37285 
G2 + G3