Most show budgets get built on the house you can seat. This one starts from the house you've actually filled before, and does the arithmetic that follows from that one honest number.
You enter your show's facts once. Twelve tabs read from there, and nothing in the workbook will ever ask you to fix a formula.
What it does before the first