{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Main","Chart","ExpensesA","ExpensesB","ReVenUes","Bank","AdJusting","Traial","Balance","P-L.Account","R-P.Account","Sheet1"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":9,"comments":4,"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":"Main","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Chart","index":1,"n_rows":79,"n_cols":13,"rows_kept":79,"cut":false,"hidden":false,"merged":[[78,5,78,6],[1,5,1,6]]}
["كود ","الحساب","أصل الحساب","التوجيه",null,"مدين","دائن"]
[null,null,null,null,null,"أرصدة أول المدة",null,{"$f":"IF(F78<>G78,1,0)","v":0}]
[null,"الاصول الثابتة",1100]
[1110,"أراضي ","أصول ثابتة","حــ/ ميزانية عمومية",null,108286.5,null,1,null,null,"حــ/ ميزانية عمومية","أصول ثابتة",1]
[1120,"مباني طنطا","أصول ثابتة","حــ/ ميزانية عمومية",null,405795.13,null,2,null,null,"حــ/ ايرادات ومصروفات","مجمع اهلاك",2]
[1121,"مجمع اهلاك مباني طنطا","مجمع اهلاك","حــ/ ميزانية عمومية",null,null,71293.25,3,null,null,null,"استثمارت طويلة الاجل",3]
[1130,"مباني كفر الزيات","أصول ثابتة","حــ/ ميزانية عمومية",null,9982.5499999999993,null,4,null,null,null,"النقدية وما في حكمها",4]
[1131,"مجمع اهلاك مباني كفر الزيات","مجمع اهلاك","حــ/ ميزانية عمومية",null,null,3993,5,null,null,null,"ارصدة مدينة اخري",5]
[1140,"الاثاث","أصول ثابتة","حــ/ ميزانية عمومية",null,97633.53,null,6,null,null,null,"ارصدة دائنة اخري",6]
[1141,"مجمع اهلاك الاثاث","مجمع اهلاك","حــ/ ميزانية عمومية",null,null,68931.86,7,null,null,null,"فائض",7]
[1150,"عدد وأدوات","أصول ثابتة","حــ/ ميزانية عمومية",null,55338.19,null,8,null,null,null,"مصاريف ادارية",8]
[1151,"مجمع اهلاك العدد والادوات","مجمع اهلاك","حــ/ ميزانية عمومية",null,null,20188.55,9,null,null,null,"مصاريف الانشطة",9]
[1160,"كتب","أصول ثابتة","حــ/ ميزانية عمومية",null,1012.7,null,10,null,null,null,"اهلاكات",10]
[1161,"مجمع اهلاك الكتب","مجمع اهلاك","حــ/ ميزانية عمومية",null,null,1011.7,11,null,null,null,"موارد نقابة عامة",11]
[null,"الأصول طويلة الأجل",1200,null,null,null,null,null,null,null,null,"ايرادات ذاتية",12]
[1210,"سندات اسكان","استثمارت طويلة الاجل","حــ/ ميزانية عمومية",null,6030,null,12,null,null,null,"ايرادات اخري",13]
[1220,"سهم المحلة","استثمارت طويلة الاجل","حــ/ ميزانية عمومية",null,1,null,13]
[1230,"شهادات الادخار","استثمارت طويلة الاجل","حــ/ ميزانية عمومية",null,42000,null,14]
[null,"النقدية وما في حكمها",1300]
[1310,"بنك فيصل الاسلامي ","النقدية وما في حكمها","حــ/ ميزانية عمومية",null,7020.52,null,15]
[1320,"بنك القاهرة ","النقدية وما في حكمها","حــ/ ميزانية عمومية",null,1219011.33,null,16]
[1330,"خطابات ضمان","النقدية وما في حكمها","حــ/ ميزانية عمومية",null,12191,null,17]
[1340,"دمغات نقابية","النقدية وما في حكمها","حــ/ ميزانية عمومية",null,5000,null,18]
[null,"ارصدة مدينة أخري",1400]
[1401,"مقاول المبني","ارصدة مدينة اخري","حــ/ ميزانية عمومية",null,37628.449999999997,null,19]
[1402,"النقابة العامة ","ارصدة مدينة اخري","حــ/ ميزانية عمومية",null,273330,null,20]
[1403,"تأمينات لدي الغير","ارصدة مدينة اخري","حــ/ ميزانية عمومية",null,128.05000000000001,null,22]
[1404,"مستاجر صالتي الافراح","ارصدة مدينة اخري","حــ/ ميزانية عمومية",null,335858.55,null,23]
[1405,"ارصدة مدينة أخري","ارصدة مدينة اخري","حــ/ ميزانية عمومية",null,0,null,46]
[1406,"العهد","ارصدة مدينة اخري","حــ/ ميزانية عمومية",null,0]
[1407,"السلفة","ارصدة مدينة اخري","حــ/ ميزانية عمومية",null,0,null,26]
[null,"ارصدة دائنة أخري",2100]
[2101,"المخصوم من المقاول","ارصدة دائنة اخري","حــ/ ميزانية عمومية",null,null,17752.560000000001,27]
[2102,"تامين المصيف","ارصدة دائنة اخري","حــ/ ميزانية عمومية",null,null,420,28]
[2103,"حي ثان طنطا","ارصدة دائنة اخري","حــ/ ميزانية عمومية",null,null,28923.68,29]
[2104,"النقابة العامة ","ارصدة دائنة اخري","حــ/ ميزانية عمومية",null,null,5000,25]
[2105,"جاري مصلحة الضرائب","ارصدة دائنة اخري","حــ/ ميزانية عمومية"]
[null,"مال النقابة",3000]
[3101,"مال النقابة","فائض","حــ/ ميزانية عمومية",null,null,2295168.61,49]
[3102,"فائض العام","فائض","حــ/ ميزانية عمومية",null,null,103564.29,49]
[null,"مصروفات إدارية",4100]
[4101,"المرتبات","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,37]
[4102,"بريد وتليفون","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,38]
[4103,"بدل سفر وانتقال","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,39]
[4104,"الادوات المكتبية والمطبوعات","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,40]
[4105,"مياه وانارة ","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,41]
[4106,"مصاريف قضائية","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,42]
[4107,"عمومية ونثرية","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,43]
[4108,"نظافة وصيانة واصلاحات ","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,52]
[4109,"مصاريف تأمين","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,45]
[4110,"مصاريف بنكية","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,44]
[4111,"حافز تحصيل اشتراكات","مصاريف ادارية","حــ/ ايرادات ومصروفات",null,null,null,44]
[null,"مصروفات الأنشطة",4200]
[4210,"الانشطة الاجتماعية","مصاريف الانشطة","حــ/ ايرادات ومصروفات",null,null,null,47]
[4220,"مصروفات المصيف","مصاريف الانشطة","حــ/ ايرادات ومصروفات",null,null,null,50]
[4230,"الرعاية الصحية","مصاريف الانشطة","حــ/ ايرادات ومصروفات"]
[null,"الاهلاكات",4300]
[4310,"اهلاك مباني طنطا","اهلاكات","حــ/ ايرادات ومصروفات",null,null,null,53]
[4320,"اهلاك مباني كفر الزيات","اهلاكات","حــ/ ايرادات ومصروفات",null,null,null,54]
[4330,"اهلاك الاثاث","اهلاكات","حــ/ ايرادات ومصروفات",null,null,null,55]
[4340,"اهلاك كتب","اهلاكات","حــ/ ايرادات ومصروفات",null,null,null,56]
[4350,"اهلاك عدد وادوات","اهلاكات","حــ/ ايرادات ومصروفات",null,null,null,57]
[null,"موراد النقابة العامة",5100]
[5110,"الحصة السنوية","موارد نقابة عامة","حــ/ ايرادات ومصروفات",null,null,null,21]
[5120,"عمولة دمغات نقابية","موارد نقابة عامة","حــ/ ايرادات ومصروفات",null,null,null,24]
[5130,"حافز تحصيل اشتراكات","موارد نقابة عامة","حــ/ ايرادات ومصروفات",null,null,null,30]
[null,"إيرادات ذاتية",5200]
[5201,"رعاية صحية","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,31]
[5202,"عائد شهادات ادخار","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,32]
[5203,"عائد استثمار","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,33]
[5204,"رسم شهادة قيد","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,34]
[5205,"رسم ختم بطاقة","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,35]
[5206,"مجلة التجاريين","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,36]
[5207,"ايجار القاعة ","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,48]
[5208,"ايرادات المصيف","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,null,51]
[5209,"إيرادات أخري","ايرادات ذاتية","حــ/ ايرادات ومصروفات",null,null,0,{"$f":"+F76-G76","v":0}]
[]
[null,"الإجمالي",null,null,null,{"$f":"SUM(F4:F77)","v":2616247.4999999995},{"$f":"SUM(G4:G77)","v":2616247.5}]
[null,null,null,null,null,{"$f":"F78-G78","v":0}]

{"sheet":"ExpensesA","index":2,"n_rows":367,"n_cols":28,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["الــتــاريخ","بــنـــد الــصـرف","القيمة","المـسـتلم",null,"طبيعة التعامل","ض.ا.ت.ص",null,"الصافي",{"$f":"IF(Traial!K66<>Traial!L66,Traial!K66-Traial!L66,\"\")","v":""},"شيك الاستعاضة","الــتــاريخ",null,"الــبــنـــك","قيمة الشيك",{"$f":"IF(Traial!K66<>Traial!L66,Traial!K66-Traial!L66,\"\")","v":""},"الضريبة المحسوبة",null,"رصيد العهدة",null,null,"النشاط","نسبة الخصم",null,"اليوم","وارد","صادر","رصيد"]
[null,null,null,null,null,null,null,null,{"$f":"C2-G2","v":0},null,null,null,{"$f":"IF(K2<>\"\",I2,0)","v":0},null,{"$f":"IF(K2<>\"\",SUMIF($K$2:$M$100,K2,$M$2:$M$100),0)","v":0},null,{"$f":"IF(C2<>\"\",IF(AND(F2=$V$7,C2>100),(C2)*$W$7,IF(C2>300,IFERROR(VLOOKUP(F2,$V$2:$W$6,2,0)*(C2),\"خطأ\"),\"دون الحد\")),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(A2,$Y$2:$AB$367,4,0),\"\")","v":""},null,{"$f":"Chart!B20","v":"بنك فيصل الاسلامي "},"غير خاضع",0,null,{"$f":"Bank!A3","v":"2012-01-01"},{"$f":"SUMIF($L$2:$O$100,Y2,$O$2:$O$100)+SUMIF(ExpensesB!$D$2:$F$100,1406,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF($A$2:$I$100,Y2,$I$2:$I$100)","v":0},{"$f":"Z2-AA2","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"C3-G3","v":0},null,null,null,{"$f":"IF(K3<>\"\",I3,0)","v":0},null,{"$f":"IF(K3<>\"\",SUMIF($K$2:$M$100,K3,$M$2:$M$100),0)","v":0},null,{"$f":"IF(C3<>\"\",IF(AND(F3=$V$7,C3>100),(C3)*$W$7,IF(C3>300,IFERROR(VLOOKUP(F3,$V$2:$W$6,2,0)*(C3),\"خطأ\"),\"دون الحد\")),\"\")","v":""},null,"",null,{"$f":"Chart!B21","v":"بنك القاهرة "},"مقاولات ،توريدات",5.0000000000000001E-3,null,{"$f":"+Y2+1","v":"2012-01-02"},{"$f":"SUMIF($L$2:$O$100,Y3,$O$2:$O$100)","v":0},0,{"$f":"AB2+Z3-AA3","v":0}]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,"مشتريات",5.0000000000000001E-3,null,{"$f":"+Y3+1","v":"2012-01-03"},0,0,{"$f":"AB3+Z4-AA4","v":0}]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,"خدمات",0.02,null,{"$f":"+Y4+1","v":"2012-01-04"},0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,"سمسرة",0.05,null,"2012-01-05",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,"مهن",0.05,null,"2012-01-06",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-07",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-08",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-09",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-10",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-11",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-12",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-13",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-14",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-15",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-16",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-17",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-18",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-19",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-20",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-21",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-22",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-23",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-24",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-25",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-26",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-27",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-28",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-29",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-30",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-01-31",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-01",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,{"$f":"IFERROR(VLOOKUP(A34,$Y$2:$AB$367,4,0),\"\")","v":""},null,null,null,null,null,"2012-02-02",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-03",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-04",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-05",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-06",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-07",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-08",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-09",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-10",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-11",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-12",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-13",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-14",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-15",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-16",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-17",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-18",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-19",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-20",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-21",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-22",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-23",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-24",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-25",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-26",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-27",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-28",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-02-29",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-01",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-02",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-03",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-04",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,{"$f":"IFERROR(VLOOKUP(A66,$Y$2:$AB$367,4,0),\"\")","v":""},null,null,null,null,null,"2012-03-05",0,{"$f":"SUMIF($A$2:$I$100,Y66,$I$2:$I$100)","v":0},0]
[null,null,null,null,null,null,null,null,{"$f":"C67-G67","v":0},null,null,null,{"$f":"IF(K67<>\"\",I67,0)","v":0},null,{"$f":"IF(K67<>\"\",SUMIF($K$2:$M$100,K67,$M$2:$M$100),0)","v":0},null,{"$f":"IF(C67<>\"\",IF(AND(F67=$V$7,C67>100),(C67)*$W$7,IF(C67>300,IFERROR(VLOOKUP(F67,$V$2:$W$6,2,0)*(C67),\"خطأ\"),\"دون الحد\")),\"\")","v":""},null,"",null,null,null,null,null,"2012-03-06",{"$f":"SUMIF($L$2:$O$100,Y67,$O$2:$O$100)","v":0},0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-07",0,0,{"$f":"AB67+Z68-AA68","v":0}]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,{"$f":"+Y68+1","v":"2012-03-08"},0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-09",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-10",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-11",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-12",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-13",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-14",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-15",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-16",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-17",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-18",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-19",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-20",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-21",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-22",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-23",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-24",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-25",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-26",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-27",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-28",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-29",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-30",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-03-31",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-01",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-02",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-03",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-04",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-05",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-06",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-07",0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,0,null,0,null,"",null,"",null,null,null,null,null,"2012-04-08",0,0,0]
[null,null,{"$f":"SUM(C2:C100)","v":0},null,null,null,{"$f":"SUM(G2:G100)","v":0},null,{"$f":"SUM(I2:I100)","v":0},null,null,null,{"$f":"SUM(M2:M100)","v":0},null,{"$f":"SUM(O2:O100)","v":0},null,null,null,null,null,null,null,null,null,"2012-04-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-11",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-12",0,{"$f":"SUMIF($A$2:$I$100,Y104,$I$2:$I$100)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-13",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-14",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-16",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-08",0,{"$f":"SUMIF($A$2:$I$100,Y130,$I$2:$I$100)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-09",{"$f":"SUMIF($L$2:$O$100,Y131,$O$2:$O$100)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-10",0,0,{"$f":"AB131+Z132-AA132","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y132+1","v":"2012-05-11"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-12",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-13",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-14",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-16",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-31",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-08",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-11",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-12",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-13",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-14",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-16",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-08",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-11",0,{"$f":"SUMIF($A$2:$I$100,Y194,$I$2:$I$100)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-12",{"$f":"SUMIF($L$2:$O$100,Y195,$O$2:$O$100)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-13",0,0,{"$f":"AB195+Z196-AA196","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y196+1","v":"2012-07-14"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-16",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-31",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-08",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-11",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-12",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-13",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-14",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-16",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-31",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-08",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-11",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-12",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-13",0,{"$f":"SUMIF($A$2:$I$100,Y258,$I$2:$I$100)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-14",{"$f":"SUMIF($L$2:$O$100,Y259,$O$2:$O$100)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-15",0,0,{"$f":"AB259+Z260-AA260","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y260+1","v":"2012-09-16"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-08",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-11",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-12",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-13",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-14",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-16",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-31",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-08",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-11",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-12",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-13",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-14",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-16",0,{"$f":"SUMIF($A$2:$I$100,Y322,$I$2:$I$100)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-17",{"$f":"SUMIF($L$2:$O$100,Y323,$O$2:$O$100)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-18",0,0,{"$f":"AB323+Z324-AA324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y324+1","v":"2012-11-19"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-01",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-02",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-03",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-04",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-05",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-06",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-07",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-08",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-09",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-10",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-11",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-12",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-13",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-14",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-15",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-16",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-17",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-18",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-19",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-20",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-21",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-22",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-23",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-24",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-25",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-26",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-27",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-28",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-29",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-30",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-31",0,{"$f":"SUMIF($A$2:$I$100,Y367,$I$2:$I$100)+SUMIF(AdJusting!$E$2:$G$100,1406,AdJusting!$G$2:$G$100)","v":0},0]

{"sheet":"ExpensesB","index":3,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["الــتــاريخ","رقم الشيك","الـــبــنــك","الــكــود","بــيــان الــحــســاب","الـقـيـمـة","المـسـتلم",{"$f":"IF(Traial!K66<>Traial!L66,Traial!K66-Traial!L66,\"\")","v":""},"طبيعة التعامل","ض.ا.ت.ص",{"$f":"IF(Traial!K66<>Traial!L66,Traial!K66-Traial!L66,\"\")","v":""},"الصافي",null,"الضريبة المحسوبة",{"$f":"IF(Traial!K66<>Traial!L66,Traial!K66-Traial!L66,\"\")","v":""},null,null,null,null,null,null,null,null,null,"النشاط","نسبة الخصم"]
[null,null,null,null,{"$f":"IF(D2=\"\",\"\",IFERROR(VLOOKUP(D2,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,{"$f":"F2-J2","v":0},null,{"$f":"IF(F2<>\"\",IF(AND(I2=$Y$7,F2>100),(F2)*$Z$7,IF(F2>300,IFERROR(VLOOKUP(I2,$Y$2:$Z$6,2,0)*(F2),\"خطأ\"),\"دون الحد\")),\"\")","v":""},{"$f":"Chart!B20","v":"بنك فيصل الاسلامي "},null,null,null,null,null,null,null,null,null,"غير خاضع",0]
[null,null,null,null,{"$f":"IF(D3=\"\",\"\",IFERROR(VLOOKUP(D3,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,{"$f":"IF(F3<>\"\",IF(AND(I3=$Y$7,F3>100),(F3)*$Z$7,IF(F3>300,IFERROR(VLOOKUP(I3,$Y$2:$Z$6,2,0)*(F3),\"خطأ\"),\"دون الحد\")),\"\")","v":""},{"$f":"Chart!B21","v":"بنك القاهرة "},null,null,null,null,null,null,null,null,null,"مقاولات ،توريدات",5.0000000000000001E-3]
[null,null,null,null,{"$f":"IF(D4=\"\",\"\",IFERROR(VLOOKUP(D4,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,"مشتريات",5.0000000000000001E-3]
[null,null,null,null,{"$f":"IF(D5=\"\",\"\",IFERROR(VLOOKUP(D5,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,"خدمات",0.02]
[null,null,null,null,{"$f":"IF(D6=\"\",\"\",IFERROR(VLOOKUP(D6,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,"سمسرة",0.05]
[null,null,null,null,{"$f":"IF(D7=\"\",\"\",IFERROR(VLOOKUP(D7,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,"",null,null,null,null,null,null,null,null,null,null,"مهن",0.05]
[null,null,null,null,{"$f":"IF(D8=\"\",\"\",IFERROR(VLOOKUP(D8,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D9=\"\",\"\",IFERROR(VLOOKUP(D9,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D10=\"\",\"\",IFERROR(VLOOKUP(D10,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D11=\"\",\"\",IFERROR(VLOOKUP(D11,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D12=\"\",\"\",IFERROR(VLOOKUP(D12,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D13=\"\",\"\",IFERROR(VLOOKUP(D13,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D14=\"\",\"\",IFERROR(VLOOKUP(D14,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D15=\"\",\"\",IFERROR(VLOOKUP(D15,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D16=\"\",\"\",IFERROR(VLOOKUP(D16,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D17=\"\",\"\",IFERROR(VLOOKUP(D17,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D18=\"\",\"\",IFERROR(VLOOKUP(D18,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D19=\"\",\"\",IFERROR(VLOOKUP(D19,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D20=\"\",\"\",IFERROR(VLOOKUP(D20,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D21=\"\",\"\",IFERROR(VLOOKUP(D21,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D22=\"\",\"\",IFERROR(VLOOKUP(D22,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D23=\"\",\"\",IFERROR(VLOOKUP(D23,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D24=\"\",\"\",IFERROR(VLOOKUP(D24,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D25=\"\",\"\",IFERROR(VLOOKUP(D25,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D26=\"\",\"\",IFERROR(VLOOKUP(D26,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D27=\"\",\"\",IFERROR(VLOOKUP(D27,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D28=\"\",\"\",IFERROR(VLOOKUP(D28,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D29=\"\",\"\",IFERROR(VLOOKUP(D29,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D30=\"\",\"\",IFERROR(VLOOKUP(D30,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D31=\"\",\"\",IFERROR(VLOOKUP(D31,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D32=\"\",\"\",IFERROR(VLOOKUP(D32,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D33=\"\",\"\",IFERROR(VLOOKUP(D33,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D34=\"\",\"\",IFERROR(VLOOKUP(D34,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,{"$f":"F34-J34","v":0},null,""]
[null,null,null,null,{"$f":"IF(D35=\"\",\"\",IFERROR(VLOOKUP(D35,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D36=\"\",\"\",IFERROR(VLOOKUP(D36,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D37=\"\",\"\",IFERROR(VLOOKUP(D37,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D38=\"\",\"\",IFERROR(VLOOKUP(D38,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D39=\"\",\"\",IFERROR(VLOOKUP(D39,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D40=\"\",\"\",IFERROR(VLOOKUP(D40,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D41=\"\",\"\",IFERROR(VLOOKUP(D41,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D42=\"\",\"\",IFERROR(VLOOKUP(D42,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D43=\"\",\"\",IFERROR(VLOOKUP(D43,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D44=\"\",\"\",IFERROR(VLOOKUP(D44,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D45=\"\",\"\",IFERROR(VLOOKUP(D45,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D46=\"\",\"\",IFERROR(VLOOKUP(D46,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D47=\"\",\"\",IFERROR(VLOOKUP(D47,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D48=\"\",\"\",IFERROR(VLOOKUP(D48,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D49=\"\",\"\",IFERROR(VLOOKUP(D49,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D50=\"\",\"\",IFERROR(VLOOKUP(D50,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D51=\"\",\"\",IFERROR(VLOOKUP(D51,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D52=\"\",\"\",IFERROR(VLOOKUP(D52,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D53=\"\",\"\",IFERROR(VLOOKUP(D53,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D54=\"\",\"\",IFERROR(VLOOKUP(D54,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D55=\"\",\"\",IFERROR(VLOOKUP(D55,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",IFERROR(VLOOKUP(D56,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",IFERROR(VLOOKUP(D57,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D58=\"\",\"\",IFERROR(VLOOKUP(D58,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D59=\"\",\"\",IFERROR(VLOOKUP(D59,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D60=\"\",\"\",IFERROR(VLOOKUP(D60,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D61=\"\",\"\",IFERROR(VLOOKUP(D61,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D62=\"\",\"\",IFERROR(VLOOKUP(D62,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D63=\"\",\"\",IFERROR(VLOOKUP(D63,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D64=\"\",\"\",IFERROR(VLOOKUP(D64,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D65=\"\",\"\",IFERROR(VLOOKUP(D65,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D66=\"\",\"\",IFERROR(VLOOKUP(D66,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,{"$f":"F66-J66","v":0},null,""]
[null,null,null,null,{"$f":"IF(D67=\"\",\"\",IFERROR(VLOOKUP(D67,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,{"$f":"IF(F67<>\"\",IF(AND(I67=$Y$7,F67>100),(F67)*$Z$7,IF(F67>300,IFERROR(VLOOKUP(I67,$Y$2:$Z$6,2,0)*(F67),\"خطأ\"),\"دون الحد\")),\"\")","v":""}]
[null,null,null,null,{"$f":"IF(D68=\"\",\"\",IFERROR(VLOOKUP(D68,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",IFERROR(VLOOKUP(D69,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D70=\"\",\"\",IFERROR(VLOOKUP(D70,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D71=\"\",\"\",IFERROR(VLOOKUP(D71,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D72=\"\",\"\",IFERROR(VLOOKUP(D72,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D73=\"\",\"\",IFERROR(VLOOKUP(D73,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D74=\"\",\"\",IFERROR(VLOOKUP(D74,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D75=\"\",\"\",IFERROR(VLOOKUP(D75,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D76=\"\",\"\",IFERROR(VLOOKUP(D76,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D77=\"\",\"\",IFERROR(VLOOKUP(D77,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D78=\"\",\"\",IFERROR(VLOOKUP(D78,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D79=\"\",\"\",IFERROR(VLOOKUP(D79,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D80=\"\",\"\",IFERROR(VLOOKUP(D80,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D81=\"\",\"\",IFERROR(VLOOKUP(D81,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",IFERROR(VLOOKUP(D82,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D83=\"\",\"\",IFERROR(VLOOKUP(D83,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D84=\"\",\"\",IFERROR(VLOOKUP(D84,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D85=\"\",\"\",IFERROR(VLOOKUP(D85,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D86=\"\",\"\",IFERROR(VLOOKUP(D86,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D87=\"\",\"\",IFERROR(VLOOKUP(D87,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D88=\"\",\"\",IFERROR(VLOOKUP(D88,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D89=\"\",\"\",IFERROR(VLOOKUP(D89,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D90=\"\",\"\",IFERROR(VLOOKUP(D90,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D91=\"\",\"\",IFERROR(VLOOKUP(D91,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D92=\"\",\"\",IFERROR(VLOOKUP(D92,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D93=\"\",\"\",IFERROR(VLOOKUP(D93,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D94=\"\",\"\",IFERROR(VLOOKUP(D94,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",IFERROR(VLOOKUP(D95,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D96=\"\",\"\",IFERROR(VLOOKUP(D96,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D97=\"\",\"\",IFERROR(VLOOKUP(D97,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D98=\"\",\"\",IFERROR(VLOOKUP(D98,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D99=\"\",\"\",IFERROR(VLOOKUP(D99,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,{"$f":"IF(D100=\"\",\"\",IFERROR(VLOOKUP(D100,Chart!$A$4:$B$75,2,0),\"خطأ تكويد\"))","v":""},null,null,null,null,null,null,0,null,""]
[null,null,null,null,null,{"$f":"SUM(F2:F100)","v":0},null,null,null,{"$f":"SUM(J2:J100)","v":0},null,{"$f":"SUM(L2:L100)","v":0}]

{"sheet":"ReVenUes","index":4,"n_rows":3,"n_cols":10,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["تاريخ","رقم الايصال","بند الايراد","تاريخ الايداع","البنك","القيمة","بــــــــــــــــــــــــــيــــــــــــــــــــــــان"]
[null,null,null,null,null,null,null,null,null,{"$f":"Chart!B20","v":"بنك فيصل الاسلامي "}]
[null,null,null,null,null,null,null,null,null,{"$f":"Chart!B21","v":"بنك القاهرة "}]

{"sheet":"Bank","index":5,"n_rows":369,"n_cols":21,"rows_kept":369,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,12,1,12],[0,13,0,14],[0,16,0,17],[0,18,1,18],[0,2,1,2],[0,3,0,4],[0,6,0,7],[0,8,1,8]]}
["التاريخ",{"$f":"Chart!B21","v":"بنك القاهرة "},"من حــ/ بنك القاهرة","إلي حــ/ مذكورين",null,null,"من حــ/ مذكورين",null,"إلي حــ/ بنك القاهرة",null,"الرصيد",{"$f":"Chart!B20","v":"بنك فيصل الاسلامي "},"من حــ/ بنك فيصل","إلي حــ/ مذكورين",null,null,"من حــ/ مذكورين",null,"إلي حــ/ بنك فيصل",null,"الرصيد"]
[null,null,null,"ايراد","مقبوضات اخري",null,"مدفوعات","عهدة / مباشر",null,null,{"$f":"Chart!F21","v":1219011.33},null,null,"ايراد","مقبوضات اخري",null,"مدفوعات","عهدة / مباشر",null,null,{"$f":"Chart!F20","v":7020.52}]
["2012-01-01",null,{"$f":"SUM(D3:E3)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A3,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A3,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A3,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A3)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A3,ExpensesB!$C$2:$C$100,$B$1)","v":0},{"$f":"SUM(G3:H3)","v":0},null,{"$f":"K2+C3-I3","v":1219011.33},null,{"$f":"SUM(N3:O3)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A3,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A3,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A3,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A3)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A3,ExpensesB!$C$2:$C$100,$L$1)","v":0},{"$f":"SUM(Q3:R3)","v":0},null,{"$f":"U2+M3-S3","v":7020.52}]
[{"$f":"A3+1","v":"2012-01-02"},null,{"$f":"SUM(D4:E4)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A4,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A4,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A4,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A4)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A4,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,{"$f":"SUM(N4:O4)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A4,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A4,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A4,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A4)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A4,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
[{"$f":"A4+1","v":"2012-01-03"},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A5,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A5,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A5,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A5)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A5,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A5,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A5,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A5,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A5)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A5,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A6,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A6,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A6,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A6)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A6,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A6,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A6,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A6,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A6)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A6,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A7,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A7,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A7,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A7)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A7,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A7,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A7,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A7,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A7)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A7,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A8,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A8,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A8,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A8)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A8,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A8,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A8,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A8,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A8)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A8,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A9,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A9,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A9,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A9)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A9,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A9,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A9,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A9,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A9)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A9,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A10,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A10,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A10,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A10)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A10,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A10,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A10,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A10,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A10)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A10,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A11,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A11,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A11,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A11)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A11,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A11,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A11,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A11,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A11)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A11,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A12,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A12,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A12,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A12)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A12,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A12,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A12,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A12,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A12)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A12,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A13,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A13,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A13,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A13)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A13,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A13,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A13,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A13,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A13)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A13,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A14,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A14,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A14,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A14)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A14,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A14,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A14,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A14,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A14)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A14,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A15,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A15,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A15,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A15)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A15,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A15,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A15,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A15,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A15)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A15,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A16,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A16,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A16,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A16)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A16,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A16,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A16,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A16,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A16)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A16,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A17,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A17,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A17,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A17)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A17,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A17,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A17,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A17,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A17)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A17,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A18,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A18,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A18,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A18)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A18,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A18,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A18,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A18,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A18)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A18,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A19,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A19,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A19,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A19)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A19,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A19,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A19,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A19,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A19)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A19,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A20,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A20,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A20,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A20)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A20,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A20,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A20,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A20,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A20)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A20,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A21,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A21,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A21,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A21)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A21,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A21,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A21,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A21,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A21)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A21,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A22,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A22,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A22,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A22)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A22,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A22,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A22,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A22,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A22)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A22,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A23,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A23,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A23,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A23)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A23,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A23,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A23,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A23,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A23)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A23,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A24,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A24,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A24,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A24)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A24,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A24,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A24,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A24,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A24)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A24,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A25,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A25,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A25,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A25)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A25,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A25,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A25,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A25,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A25)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A25,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A26,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A26,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A26,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A26)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A26,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A26,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A26,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A26,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A26)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A26,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A27,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A27,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A27,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A27)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A27,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A27,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A27,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A27,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A27)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A27,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A28,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A28,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A28,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A28)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A28,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A28,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A28,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A28,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A28)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A28,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A29,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A29,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A29,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A29)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A29,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A29,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A29,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A29,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A29)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A29,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A30,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A30,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A30,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A30)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A30,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A30,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A30,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A30,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A30)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A30,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A31,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A31,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A31,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A31)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A31,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A31,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A31,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A31,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A31)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A31,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A32,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A32,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A32,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A32)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A32,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A32,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A32,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A32,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A32)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A32,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-01-31",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A33,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A33,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A33,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A33)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A33,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A33,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A33,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A33,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A33)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A33,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A34,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A34,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A34,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A34)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A34,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A34,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A34,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A34,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A34)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A34,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A35,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A35,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A35,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A35)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A35,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A35,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A35,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A35,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A35)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A35,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A36,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A36,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A36,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A36)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A36,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A36,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A36,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A36,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A36)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A36,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A37,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A37,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A37,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A37)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A37,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A37,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A37,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A37,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A37)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A37,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A38,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A38,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A38,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A38)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A38,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A38,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A38,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A38,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A38)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A38,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A39,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A39,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A39,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A39)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A39,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A39,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A39,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A39,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A39)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A39,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A40,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A40,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A40,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A40)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A40,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A40,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A40,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A40,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A40)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A40,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A41,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A41,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A41,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A41)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A41,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A41,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A41,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A41,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A41)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A41,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A42,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A42,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A42,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A42)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A42,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A42,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A42,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A42,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A42)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A42,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A43,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A43,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A43,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A43)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A43,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A43,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A43,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A43,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A43)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A43,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A44,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A44,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A44,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A44)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A44,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A44,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A44,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A44,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A44)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A44,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A45,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A45,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A45,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A45)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A45,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A45,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A45,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A45,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A45)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A45,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A46,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A46,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A46,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A46)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A46,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A46,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A46,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A46,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A46)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A46,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A47,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A47,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A47,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A47)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A47,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A47,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A47,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A47,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A47)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A47,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A48,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A48,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A48,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A48)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A48,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A48,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A48,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A48,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A48)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A48,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A49,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A49,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A49,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A49)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A49,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A49,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A49,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A49,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A49)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A49,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A50,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A50,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A50,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A50)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A50,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A50,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A50,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A50,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A50)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A50,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A51,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A51,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A51,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A51)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A51,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A51,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A51,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A51,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A51)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A51,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A52,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A52,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A52,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A52)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A52,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A52,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A52,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A52,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A52)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A52,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A53,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A53,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A53,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A53)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A53,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A53,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A53,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A53,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A53)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A53,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A54,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A54,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A54,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A54)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A54,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A54,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A54,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A54,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A54)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A54,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A55,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A55,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A55,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A55)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A55,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A55,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A55,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A55,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A55)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A55,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A56,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A56,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A56,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A56)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A56,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A56,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A56,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A56,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A56)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A56,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A57,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A57,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A57,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A57)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A57,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A57,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A57,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A57,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A57)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A57,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A58,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A58,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A58,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A58)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A58,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A58,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A58,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A58,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A58)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A58,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A59,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A59,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A59,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A59)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A59,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A59,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A59,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A59,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A59)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A59,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A60,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A60,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A60,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A60)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A60,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A60,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A60,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A60,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A60)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A60,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A61,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A61,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A61,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A61)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A61,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A61,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A61,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A61,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A61)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A61,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-02-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A62,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A62,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A62,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A62)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A62,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A62,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A62,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A62,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A62)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A62,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A63,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A63,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A63,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A63)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A63,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A63,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A63,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A63,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A63)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A63,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A64,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A64,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A64,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A64)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A64,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A64,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A64,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A64,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A64)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A64,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A65,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A65,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A65,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A65)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A65,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A65,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A65,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A65,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A65)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A65,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A66,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A66,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A66,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A66)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A66,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A66,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A66,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A66,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A66)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A66,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A67,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A67,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A67,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A67)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A67,ExpensesB!$C$2:$C$100,$B$1)","v":0},{"$f":"SUM(G67:H67)","v":0},null,{"$f":"K66+C67-I67","v":1219011.33},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A67,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A67,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A67,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A67)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A67,ExpensesB!$C$2:$C$100,$L$1)","v":0},{"$f":"SUM(Q67:R67)","v":0},null,{"$f":"U66+M67-S67","v":7020.52}]
["2012-03-06",null,{"$f":"SUM(D68:E68)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A68,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A68,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A68,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A68)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A68,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,{"$f":"SUM(N68:O68)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A68,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A68,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A68,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A68)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A68,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
[{"$f":"A68+1","v":"2012-03-07"},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A69,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A69,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A69,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A69)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A69,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A69,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A69,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A69,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A69)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A69,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A70,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A70,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A70,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A70)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A70,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A70,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A70,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A70,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A70)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A70,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A71,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A71,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A71,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A71)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A71,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A71,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A71,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A71,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A71)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A71,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A72,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A72,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A72,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A72)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A72,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A72,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A72,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A72,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A72)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A72,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A73,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A73,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A73,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A73)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A73,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A73,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A73,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A73,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A73)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A73,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A74,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A74,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A74,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A74)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A74,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A74,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A74,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A74,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A74)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A74,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A75,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A75,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A75,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A75)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A75,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A75,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A75,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A75,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A75)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A75,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A76,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A76,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A76,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A76)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A76,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A76,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A76,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A76,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A76)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A76,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A77,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A77,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A77,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A77)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A77,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A77,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A77,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A77,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A77)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A77,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A78,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A78,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A78,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A78)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A78,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A78,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A78,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A78,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A78)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A78,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A79,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A79,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A79,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A79)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A79,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A79,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A79,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A79,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A79)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A79,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A80,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A80,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A80,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A80)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A80,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A80,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A80,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A80,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A80)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A80,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A81,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A81,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A81,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A81)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A81,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A81,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A81,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A81,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A81)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A81,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A82,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A82,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A82,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A82)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A82,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A82,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A82,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A82,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A82)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A82,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A83,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A83,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A83,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A83)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A83,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A83,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A83,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A83,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A83)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A83,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A84,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A84,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A84,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A84)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A84,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A84,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A84,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A84,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A84)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A84,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A85,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A85,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A85,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A85)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A85,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A85,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A85,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A85,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A85)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A85,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A86,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A86,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A86,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A86)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A86,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A86,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A86,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A86,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A86)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A86,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A87,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A87,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A87,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A87)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A87,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A87,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A87,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A87,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A87)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A87,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A88,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A88,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A88,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A88)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A88,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A88,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A88,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A88,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A88)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A88,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A89,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A89,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A89,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A89)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A89,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A89,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A89,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A89,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A89)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A89,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A90,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A90,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A90,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A90)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A90,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A90,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A90,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A90,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A90)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A90,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A91,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A91,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A91,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A91)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A91,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A91,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A91,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A91,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A91)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A91,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A92,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A92,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A92,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A92)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A92,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A92,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A92,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A92,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A92)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A92,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-03-31",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A93,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A93,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A93,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A93)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A93,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A93,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A93,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A93,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A93)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A93,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A94,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A94,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A94,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A94)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A94,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A94,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A94,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A94,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A94)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A94,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A95,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A95,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A95,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A95)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A95,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A95,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A95,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A95,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A95)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A95,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A96,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A96,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A96,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A96)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A96,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A96,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A96,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A96,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A96)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A96,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A97,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A97,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A97,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A97)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A97,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A97,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A97,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A97,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A97)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A97,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A98,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A98,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A98,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A98)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A98,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A98,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A98,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A98,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A98)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A98,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A99,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A99,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A99,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A99)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A99,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A99,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A99,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A99,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A99)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A99,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A100,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A100,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A100,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A100)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A100,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A100,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A100,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A100,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A100)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A100,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A101,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A101,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A101,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A101)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A101,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A101,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A101,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A101,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A101)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A101,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A102,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A102,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A102,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A102)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A102,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A102,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A102,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A102,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A102)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A102,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A103,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A103,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A103,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A103)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A103,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A103,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A103,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A103,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A103)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A103,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A104,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A104,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A104,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A104)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A104,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A104,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A104,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A104,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A104)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A104,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A105,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A105,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A105,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A105)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A105,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A105,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A105,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A105,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A105)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A105,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A106,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A106,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A106,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A106)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A106,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A106,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A106,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A106,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A106)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A106,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A107,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A107,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A107,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A107)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A107,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A107,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A107,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A107,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A107)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A107,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A108,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A108,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A108,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A108)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A108,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A108,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A108,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A108,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A108)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A108,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A109,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A109,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A109,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A109)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A109,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A109,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A109,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A109,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A109)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A109,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A110,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A110,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A110,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A110)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A110,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A110,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A110,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A110,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A110)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A110,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A111,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A111,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A111,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A111)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A111,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A111,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A111,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A111,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A111)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A111,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A112,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A112,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A112,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A112)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A112,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A112,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A112,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A112,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A112)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A112,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A113,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A113,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A113,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A113)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A113,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A113,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A113,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A113,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A113)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A113,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A114,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A114,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A114,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A114)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A114,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A114,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A114,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A114,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A114)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A114,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A115,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A115,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A115,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A115)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A115,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A115,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A115,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A115,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A115)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A115,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A116,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A116,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A116,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A116)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A116,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A116,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A116,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A116,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A116)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A116,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A117,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A117,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A117,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A117)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A117,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A117,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A117,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A117,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A117)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A117,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A118,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A118,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A118,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A118)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A118,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A118,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A118,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A118,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A118)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A118,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A119,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A119,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A119,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A119)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A119,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A119,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A119,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A119,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A119)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A119,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A120,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A120,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A120,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A120)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A120,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A120,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A120,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A120,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A120)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A120,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A121,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A121,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A121,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A121)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A121,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A121,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A121,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A121,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A121)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A121,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A122,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A122,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A122,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A122)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A122,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A122,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A122,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A122,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A122)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A122,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-04-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A123,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A123,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A123,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A123)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A123,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A123,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A123,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A123,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A123)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A123,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A124,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A124,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A124,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A124)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A124,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A124,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A124,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A124,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A124)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A124,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A125,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A125,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A125,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A125)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A125,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A125,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A125,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A125,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A125)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A125,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A126,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A126,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A126,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A126)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A126,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A126,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A126,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A126,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A126)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A126,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A127,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A127,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A127,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A127)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A127,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A127,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A127,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A127,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A127)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A127,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A128,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A128,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A128,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A128)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A128,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A128,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A128,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A128,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A128)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A128,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A129,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A129,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A129,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A129)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A129,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A129,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A129,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A129,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A129)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A129,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A130,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A130,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A130,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A130)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A130,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A130,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A130,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A130,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A130)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A130,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A131,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A131,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A131,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A131)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A131,ExpensesB!$C$2:$C$100,$B$1)","v":0},{"$f":"SUM(G131:H131)","v":0},null,{"$f":"K130+C131-I131","v":1219011.33},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A131,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A131,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A131,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A131)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A131,ExpensesB!$C$2:$C$100,$L$1)","v":0},{"$f":"SUM(Q131:R131)","v":0},null,{"$f":"U130+M131-S131","v":7020.52}]
["2012-05-09",null,{"$f":"SUM(D132:E132)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A132,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A132,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A132,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A132)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A132,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,{"$f":"SUM(N132:O132)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A132,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A132,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A132,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A132)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A132,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
[{"$f":"A132+1","v":"2012-05-10"},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A133,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A133,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A133,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A133)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A133,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A133,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A133,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A133,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A133)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A133,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A134,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A134,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A134,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A134)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A134,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A134,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A134,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A134,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A134)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A134,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A135,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A135,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A135,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A135)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A135,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A135,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A135,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A135,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A135)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A135,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A136,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A136,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A136,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A136)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A136,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A136,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A136,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A136,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A136)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A136,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A137,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A137,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A137,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A137)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A137,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A137,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A137,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A137,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A137)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A137,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A138,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A138,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A138,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A138)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A138,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A138,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A138,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A138,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A138)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A138,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A139,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A139,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A139,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A139)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A139,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A139,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A139,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A139,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A139)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A139,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A140,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A140,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A140,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A140)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A140,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A140,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A140,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A140,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A140)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A140,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A141,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A141,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A141,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A141)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A141,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A141,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A141,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A141,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A141)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A141,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A142,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A142,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A142,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A142)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A142,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A142,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A142,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A142,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A142)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A142,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A143,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A143,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A143,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A143)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A143,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A143,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A143,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A143,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A143)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A143,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A144,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A144,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A144,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A144)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A144,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A144,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A144,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A144,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A144)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A144,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A145,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A145,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A145,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A145)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A145,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A145,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A145,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A145,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A145)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A145,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A146,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A146,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A146,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A146)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A146,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A146,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A146,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A146,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A146)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A146,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A147,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A147,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A147,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A147)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A147,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A147,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A147,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A147,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A147)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A147,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A148,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A148,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A148,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A148)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A148,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A148,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A148,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A148,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A148)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A148,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A149,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A149,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A149,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A149)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A149,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A149,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A149,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A149,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A149)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A149,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A150,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A150,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A150,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A150)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A150,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A150,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A150,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A150,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A150)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A150,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A151,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A151,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A151,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A151)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A151,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A151,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A151,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A151,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A151)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A151,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A152,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A152,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A152,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A152)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A152,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A152,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A152,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A152,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A152)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A152,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A153,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A153,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A153,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A153)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A153,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A153,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A153,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A153,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A153)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A153,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-05-31",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A154,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A154,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A154,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A154)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A154,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A154,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A154,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A154,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A154)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A154,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A155,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A155,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A155,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A155)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A155,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A155,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A155,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A155,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A155)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A155,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A156,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A156,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A156,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A156)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A156,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A156,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A156,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A156,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A156)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A156,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A157,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A157,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A157,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A157)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A157,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A157,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A157,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A157,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A157)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A157,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A158,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A158,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A158,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A158)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A158,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A158,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A158,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A158,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A158)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A158,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A159,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A159,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A159,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A159)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A159,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A159,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A159,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A159,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A159)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A159,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A160,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A160,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A160,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A160)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A160,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A160,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A160,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A160,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A160)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A160,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A161,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A161,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A161,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A161)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A161,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A161,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A161,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A161,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A161)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A161,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A162,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A162,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A162,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A162)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A162,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A162,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A162,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A162,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A162)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A162,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A163,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A163,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A163,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A163)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A163,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A163,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A163,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A163,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A163)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A163,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A164,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A164,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A164,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A164)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A164,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A164,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A164,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A164,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A164)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A164,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A165,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A165,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A165,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A165)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A165,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A165,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A165,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A165,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A165)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A165,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A166,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A166,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A166,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A166)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A166,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A166,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A166,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A166,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A166)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A166,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A167,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A167,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A167,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A167)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A167,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A167,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A167,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A167,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A167)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A167,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A168,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A168,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A168,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A168)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A168,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A168,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A168,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A168,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A168)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A168,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A169,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A169,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A169,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A169)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A169,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A169,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A169,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A169,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A169)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A169,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A170,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A170,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A170,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A170)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A170,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A170,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A170,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A170,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A170)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A170,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A171,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A171,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A171,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A171)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A171,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A171,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A171,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A171,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A171)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A171,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A172,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A172,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A172,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A172)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A172,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A172,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A172,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A172,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A172)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A172,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A173,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A173,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A173,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A173)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A173,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A173,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A173,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A173,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A173)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A173,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A174,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A174,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A174,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A174)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A174,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A174,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A174,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A174,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A174)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A174,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A175,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A175,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A175,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A175)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A175,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A175,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A175,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A175,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A175)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A175,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A176,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A176,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A176,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A176)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A176,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A176,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A176,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A176,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A176)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A176,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A177,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A177,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A177,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A177)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A177,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A177,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A177,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A177,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A177)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A177,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A178,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A178,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A178,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A178)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A178,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A178,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A178,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A178,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A178)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A178,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A179,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A179,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A179,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A179)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A179,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A179,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A179,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A179,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A179)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A179,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A180,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A180,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A180,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A180)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A180,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A180,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A180,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A180,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A180)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A180,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A181,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A181,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A181,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A181)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A181,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A181,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A181,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A181,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A181)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A181,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A182,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A182,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A182,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A182)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A182,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A182,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A182,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A182,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A182)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A182,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A183,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A183,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A183,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A183)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A183,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A183,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A183,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A183,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A183)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A183,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-06-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A184,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A184,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A184,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A184)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A184,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A184,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A184,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A184,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A184)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A184,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A185,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A185,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A185,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A185)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A185,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A185,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A185,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A185,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A185)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A185,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A186,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A186,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A186,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A186)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A186,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A186,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A186,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A186,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A186)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A186,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A187,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A187,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A187,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A187)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A187,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A187,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A187,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A187,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A187)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A187,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A188,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A188,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A188,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A188)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A188,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A188,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A188,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A188,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A188)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A188,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A189,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A189,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A189,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A189)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A189,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A189,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A189,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A189,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A189)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A189,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A190,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A190,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A190,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A190)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A190,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A190,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A190,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A190,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A190)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A190,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A191,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A191,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A191,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A191)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A191,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A191,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A191,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A191,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A191)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A191,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A192,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A192,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A192,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A192)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A192,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A192,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A192,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A192,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A192)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A192,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A193,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A193,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A193,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A193)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A193,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A193,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A193,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A193,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A193)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A193,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A194,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A194,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A194,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A194)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A194,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A194,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A194,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A194,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A194)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A194,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A195,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A195,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A195,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A195)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A195,ExpensesB!$C$2:$C$100,$B$1)","v":0},{"$f":"SUM(G195:H195)","v":0},null,{"$f":"K194+C195-I195","v":1219011.33},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A195,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A195,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A195,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A195)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A195,ExpensesB!$C$2:$C$100,$L$1)","v":0},{"$f":"SUM(Q195:R195)","v":0},null,{"$f":"U194+M195-S195","v":7020.52}]
["2012-07-12",null,{"$f":"SUM(D196:E196)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A196,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A196,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A196,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A196)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A196,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,{"$f":"SUM(N196:O196)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A196,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A196,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A196,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A196)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A196,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
[{"$f":"A196+1","v":"2012-07-13"},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A197,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A197,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A197,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A197)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A197,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A197,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A197,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A197,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A197)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A197,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A198,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A198,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A198,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A198)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A198,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A198,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A198,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A198,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A198)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A198,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A199,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A199,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A199,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A199)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A199,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A199,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A199,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A199,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A199)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A199,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A200,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A200,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A200,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A200)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A200,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A200,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A200,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A200,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A200)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A200,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A201,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A201,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A201,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A201)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A201,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A201,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A201,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A201,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A201)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A201,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A202,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A202,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A202,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A202)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A202,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A202,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A202,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A202,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A202)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A202,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A203,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A203,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A203,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A203)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A203,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A203,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A203,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A203,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A203)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A203,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A204,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A204,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A204,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A204)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A204,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A204,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A204,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A204,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A204)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A204,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A205,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A205,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A205,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A205)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A205,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A205,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A205,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A205,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A205)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A205,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A206,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A206,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A206,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A206)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A206,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A206,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A206,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A206,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A206)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A206,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A207,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A207,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A207,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A207)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A207,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A207,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A207,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A207,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A207)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A207,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A208,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A208,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A208,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A208)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A208,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A208,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A208,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A208,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A208)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A208,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A209,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A209,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A209,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A209)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A209,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A209,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A209,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A209,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A209)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A209,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A210,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A210,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A210,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A210)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A210,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A210,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A210,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A210,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A210)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A210,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A211,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A211,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A211,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A211)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A211,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A211,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A211,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A211,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A211)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A211,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A212,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A212,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A212,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A212)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A212,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A212,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A212,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A212,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A212)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A212,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A213,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A213,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A213,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A213)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A213,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A213,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A213,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A213,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A213)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A213,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A214,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A214,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A214,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A214)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A214,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A214,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A214,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A214,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A214)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A214,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-07-31",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A215,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A215,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A215,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A215)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A215,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A215,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A215,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A215,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A215)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A215,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A216,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A216,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A216,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A216)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A216,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A216,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A216,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A216,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A216)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A216,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A217,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A217,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A217,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A217)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A217,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A217,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A217,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A217,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A217)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A217,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A218,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A218,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A218,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A218)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A218,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A218,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A218,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A218,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A218)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A218,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A219,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A219,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A219,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A219)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A219,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A219,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A219,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A219,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A219)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A219,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A220,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A220,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A220,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A220)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A220,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A220,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A220,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A220,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A220)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A220,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A221,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A221,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A221,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A221)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A221,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A221,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A221,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A221,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A221)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A221,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A222,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A222,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A222,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A222)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A222,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A222,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A222,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A222,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A222)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A222,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A223,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A223,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A223,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A223)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A223,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A223,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A223,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A223,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A223)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A223,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A224,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A224,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A224,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A224)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A224,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A224,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A224,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A224,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A224)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A224,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A225,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A225,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A225,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A225)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A225,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A225,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A225,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A225,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A225)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A225,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A226,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A226,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A226,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A226)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A226,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A226,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A226,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A226,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A226)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A226,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A227,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A227,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A227,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A227)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A227,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A227,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A227,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A227,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A227)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A227,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A228,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A228,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A228,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A228)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A228,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A228,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A228,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A228,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A228)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A228,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A229,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A229,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A229,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A229)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A229,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A229,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A229,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A229,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A229)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A229,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A230,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A230,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A230,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A230)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A230,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A230,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A230,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A230,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A230)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A230,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A231,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A231,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A231,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A231)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A231,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A231,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A231,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A231,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A231)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A231,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A232,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A232,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A232,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A232)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A232,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A232,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A232,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A232,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A232)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A232,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A233,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A233,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A233,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A233)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A233,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A233,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A233,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A233,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A233)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A233,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A234,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A234,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A234,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A234)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A234,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A234,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A234,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A234,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A234)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A234,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A235,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A235,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A235,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A235)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A235,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A235,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A235,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A235,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A235)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A235,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A236,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A236,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A236,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A236)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A236,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A236,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A236,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A236,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A236)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A236,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A237,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A237,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A237,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A237)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A237,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A237,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A237,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A237,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A237)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A237,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A238,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A238,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A238,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A238)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A238,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A238,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A238,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A238,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A238)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A238,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A239,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A239,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A239,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A239)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A239,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A239,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A239,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A239,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A239)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A239,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A240,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A240,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A240,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A240)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A240,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A240,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A240,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A240,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A240)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A240,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A241,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A241,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A241,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A241)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A241,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A241,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A241,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A241,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A241)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A241,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A242,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A242,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A242,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A242)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A242,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A242,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A242,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A242,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A242)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A242,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A243,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A243,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A243,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A243)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A243,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A243,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A243,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A243,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A243)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A243,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A244,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A244,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A244,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A244)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A244,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A244,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A244,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A244,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A244)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A244,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A245,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A245,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A245,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A245)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A245,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A245,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A245,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A245,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A245)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A245,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-08-31",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A246,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A246,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A246,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A246)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A246,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A246,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A246,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A246,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A246)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A246,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A247,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A247,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A247,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A247)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A247,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A247,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A247,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A247,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A247)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A247,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A248,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A248,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A248,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A248)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A248,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A248,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A248,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A248,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A248)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A248,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A249,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A249,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A249,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A249)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A249,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A249,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A249,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A249,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A249)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A249,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A250,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A250,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A250,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A250)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A250,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A250,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A250,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A250,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A250)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A250,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A251,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A251,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A251,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A251)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A251,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A251,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A251,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A251,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A251)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A251,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A252,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A252,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A252,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A252)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A252,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A252,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A252,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A252,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A252)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A252,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A253,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A253,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A253,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A253)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A253,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A253,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A253,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A253,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A253)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A253,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A254,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A254,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A254,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A254)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A254,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A254,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A254,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A254,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A254)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A254,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A255,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A255,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A255,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A255)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A255,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A255,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A255,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A255,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A255)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A255,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A256,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A256,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A256,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A256)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A256,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A256,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A256,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A256,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A256)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A256,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A257,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A257,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A257,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A257)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A257,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A257,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A257,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A257,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A257)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A257,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A258,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A258,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A258,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A258)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A258,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A258,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A258,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A258,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A258)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A258,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A259,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A259,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A259,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A259)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A259,ExpensesB!$C$2:$C$100,$B$1)","v":0},{"$f":"SUM(G259:H259)","v":0},null,{"$f":"K258+C259-I259","v":1219011.33},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A259,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A259,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A259,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A259)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A259,ExpensesB!$C$2:$C$100,$L$1)","v":0},{"$f":"SUM(Q259:R259)","v":0},null,{"$f":"U258+M259-S259","v":7020.52}]
["2012-09-14",null,{"$f":"SUM(D260:E260)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A260,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A260,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A260,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A260)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A260,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,{"$f":"SUM(N260:O260)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A260,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A260,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A260,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A260)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A260,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
[{"$f":"A260+1","v":"2012-09-15"},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A261,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A261,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A261,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A261)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A261,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A261,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A261,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A261,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A261)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A261,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A262,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A262,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A262,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A262)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A262,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A262,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A262,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A262,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A262)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A262,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A263,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A263,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A263,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A263)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A263,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A263,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A263,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A263,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A263)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A263,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A264,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A264,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A264,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A264)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A264,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A264,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A264,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A264,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A264)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A264,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A265,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A265,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A265,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A265)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A265,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A265,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A265,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A265,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A265)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A265,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A266,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A266,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A266,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A266)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A266,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A266,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A266,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A266,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A266)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A266,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A267,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A267,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A267,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A267)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A267,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A267,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A267,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A267,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A267)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A267,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A268,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A268,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A268,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A268)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A268,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A268,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A268,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A268,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A268)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A268,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A269,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A269,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A269,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A269)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A269,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A269,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A269,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A269,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A269)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A269,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A270,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A270,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A270,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A270)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A270,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A270,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A270,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A270,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A270)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A270,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A271,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A271,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A271,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A271)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A271,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A271,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A271,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A271,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A271)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A271,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A272,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A272,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A272,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A272)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A272,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A272,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A272,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A272,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A272)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A272,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A273,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A273,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A273,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A273)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A273,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A273,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A273,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A273,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A273)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A273,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A274,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A274,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A274,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A274)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A274,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A274,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A274,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A274,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A274)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A274,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A275,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A275,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A275,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A275)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A275,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A275,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A275,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A275,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A275)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A275,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-09-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A276,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A276,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A276,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A276)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A276,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A276,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A276,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A276,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A276)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A276,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A277,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A277,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A277,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A277)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A277,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A277,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A277,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A277,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A277)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A277,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A278,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A278,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A278,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A278)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A278,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A278,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A278,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A278,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A278)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A278,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A279,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A279,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A279,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A279)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A279,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A279,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A279,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A279,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A279)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A279,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A280,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A280,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A280,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A280)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A280,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A280,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A280,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A280,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A280)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A280,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A281,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A281,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A281,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A281)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A281,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A281,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A281,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A281,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A281)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A281,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A282,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A282,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A282,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A282)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A282,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A282,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A282,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A282,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A282)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A282,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A283,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A283,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A283,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A283)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A283,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A283,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A283,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A283,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A283)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A283,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A284,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A284,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A284,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A284)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A284,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A284,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A284,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A284,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A284)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A284,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A285,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A285,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A285,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A285)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A285,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A285,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A285,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A285,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A285)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A285,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A286,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A286,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A286,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A286)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A286,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A286,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A286,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A286,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A286)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A286,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A287,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A287,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A287,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A287)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A287,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A287,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A287,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A287,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A287)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A287,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A288,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A288,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A288,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A288)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A288,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A288,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A288,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A288,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A288)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A288,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A289,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A289,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A289,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A289)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A289,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A289,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A289,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A289,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A289)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A289,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A290,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A290,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A290,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A290)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A290,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A290,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A290,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A290,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A290)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A290,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A291,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A291,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A291,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A291)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A291,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A291,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A291,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A291,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A291)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A291,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A292,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A292,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A292,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A292)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A292,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A292,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A292,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A292,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A292)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A292,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A293,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A293,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A293,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A293)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A293,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A293,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A293,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A293,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A293)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A293,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A294,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A294,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A294,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A294)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A294,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A294,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A294,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A294,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A294)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A294,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A295,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A295,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A295,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A295)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A295,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A295,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A295,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A295,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A295)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A295,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A296,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A296,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A296,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A296)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A296,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A296,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A296,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A296,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A296)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A296,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A297,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A297,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A297,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A297)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A297,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A297,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A297,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A297,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A297)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A297,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A298,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A298,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A298,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A298)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A298,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A298,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A298,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A298,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A298)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A298,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A299,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A299,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A299,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A299)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A299,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A299,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A299,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A299,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A299)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A299,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A300,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A300,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A300,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A300)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A300,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A300,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A300,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A300,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A300)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A300,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A301,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A301,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A301,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A301)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A301,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A301,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A301,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A301,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A301)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A301,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A302,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A302,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A302,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A302)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A302,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A302,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A302,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A302,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A302)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A302,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A303,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A303,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A303,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A303)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A303,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A303,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A303,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A303,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A303)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A303,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A304,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A304,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A304,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A304)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A304,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A304,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A304,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A304,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A304)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A304,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A305,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A305,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A305,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A305)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A305,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A305,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A305,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A305,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A305)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A305,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A306,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A306,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A306,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A306)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A306,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A306,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A306,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A306,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A306)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A306,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-10-31",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A307,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A307,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A307,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A307)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A307,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A307,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A307,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A307,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A307)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A307,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A308,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A308,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A308,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A308)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A308,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A308,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A308,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A308,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A308)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A308,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A309,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A309,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A309,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A309)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A309,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A309,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A309,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A309,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A309)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A309,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A310,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A310,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A310,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A310)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A310,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A310,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A310,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A310,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A310)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A310,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A311,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A311,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A311,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A311)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A311,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A311,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A311,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A311,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A311)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A311,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A312,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A312,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A312,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A312)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A312,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A312,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A312,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A312,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A312)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A312,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A313,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A313,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A313,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A313)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A313,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A313,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A313,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A313,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A313)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A313,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A314,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A314,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A314,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A314)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A314,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A314,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A314,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A314,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A314)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A314,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A315,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A315,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A315,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A315)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A315,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A315,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A315,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A315,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A315)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A315,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A316,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A316,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A316,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A316)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A316,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A316,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A316,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A316,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A316)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A316,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A317,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A317,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A317,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A317)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A317,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A317,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A317,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A317,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A317)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A317,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A318,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A318,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A318,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A318)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A318,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A318,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A318,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A318,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A318)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A318,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A319,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A319,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A319,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A319)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A319,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A319,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A319,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A319,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A319)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A319,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A320,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A320,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A320,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A320)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A320,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A320,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A320,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A320,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A320)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A320,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A321,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A321,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A321,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A321)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A321,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A321,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A321,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A321,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A321)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A321,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A322,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A322,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A322,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A322)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A322,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A322,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A322,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A322,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A322)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A322,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A323,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A323,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A323,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A323)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A323,ExpensesB!$C$2:$C$100,$B$1)","v":0},{"$f":"SUM(G323:H323)","v":0},null,{"$f":"K322+C323-I323","v":1219011.33},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A323,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A323,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A323,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A323)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A323,ExpensesB!$C$2:$C$100,$L$1)","v":0},{"$f":"SUM(Q323:R323)","v":0},null,{"$f":"U322+M323-S323","v":7020.52}]
["2012-11-17",null,{"$f":"SUM(D324:E324)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A324,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A324,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A324,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A324)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A324,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,{"$f":"SUM(N324:O324)","v":0},{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A324,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A324,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A324,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A324)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A324,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
[{"$f":"A324+1","v":"2012-11-18"},null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A325,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A325,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A325,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A325)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A325,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A325,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A325,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A325,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A325)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A325,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A326,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A326,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A326,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A326)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A326,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A326,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A326,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A326,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A326)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A326,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A327,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A327,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A327,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A327)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A327,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A327,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A327,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A327,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A327)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A327,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A328,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A328,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A328,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A328)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A328,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A328,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A328,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A328,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A328)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A328,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A329,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A329,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A329,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A329)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A329,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A329,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A329,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A329,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A329)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A329,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A330,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A330,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A330,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A330)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A330,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A330,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A330,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A330,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A330)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A330,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A331,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A331,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A331,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A331)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A331,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A331,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A331,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A331,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A331)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A331,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A332,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A332,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A332,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A332)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A332,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A332,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A332,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A332,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A332)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A332,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A333,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A333,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A333,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A333)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A333,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A333,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A333,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A333,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A333)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A333,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A334,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A334,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A334,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A334)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A334,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A334,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A334,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A334,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A334)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A334,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A335,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A335,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A335,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A335)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A335,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A335,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A335,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A335,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A335)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A335,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A336,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A336,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A336,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A336)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A336,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A336,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A336,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A336,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A336)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A336,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-11-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A337,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A337,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A337,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A337)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A337,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A337,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A337,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A337,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A337)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A337,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-01",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A338,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A338,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A338,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A338)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A338,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A338,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A338,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A338,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A338)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A338,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-02",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A339,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A339,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A339,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A339)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A339,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A339,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A339,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A339,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A339)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A339,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-03",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A340,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A340,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A340,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A340)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A340,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A340,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A340,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A340,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A340)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A340,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-04",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A341,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A341,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A341,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A341)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A341,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A341,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A341,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A341,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A341)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A341,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-05",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A342,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A342,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A342,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A342)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A342,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A342,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A342,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A342,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A342)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A342,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-06",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A343,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A343,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A343,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A343)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A343,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A343,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A343,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A343,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A343)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A343,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-07",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A344,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A344,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A344,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A344)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A344,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A344,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A344,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A344,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A344)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A344,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-08",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A345,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A345,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A345,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A345)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A345,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A345,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A345,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A345,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A345)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A345,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-09",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A346,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A346,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A346,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A346)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A346,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A346,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A346,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A346,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A346)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A346,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-10",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A347,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A347,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A347,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A347)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A347,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A347,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A347,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A347,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A347)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A347,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-11",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A348,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A348,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A348,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A348)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A348,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A348,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A348,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A348,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A348)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A348,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-12",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A349,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A349,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A349,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A349)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A349,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A349,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A349,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A349,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A349)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A349,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-13",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A350,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A350,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A350,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A350)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A350,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A350,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A350,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A350,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A350)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A350,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-14",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A351,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A351,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A351,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A351)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A351,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A351,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A351,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A351,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A351)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A351,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-15",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A352,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A352,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A352,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A352)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A352,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A352,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A352,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A352,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A352)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A352,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-16",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A353,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A353,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A353,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A353)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A353,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A353,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A353,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A353,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A353)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A353,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-17",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A354,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A354,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A354,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A354)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A354,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A354,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A354,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A354,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A354)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A354,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-18",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A355,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A355,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A355,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A355)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A355,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A355,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A355,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A355,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A355)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A355,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-19",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A356,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A356,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A356,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A356)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A356,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A356,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A356,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A356,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A356)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A356,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-20",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A357,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A357,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A357,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A357)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A357,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A357,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A357,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A357,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A357)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A357,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-21",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A358,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A358,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A358,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A358)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A358,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A358,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A358,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A358,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A358)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A358,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-22",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A359,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A359,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A359,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A359)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A359,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A359,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A359,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A359,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A359)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A359,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-23",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A360,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A360,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A360,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A360)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A360,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A360,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A360,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A360,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A360)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A360,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-24",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A361,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A361,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A361,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A361)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A361,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A361,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A361,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A361,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A361)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A361,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-25",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A362,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A362,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A362,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A362)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A362,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A362,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A362,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A362,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A362)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A362,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-26",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A363,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A363,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A363,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A363)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A363,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A363,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A363,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A363,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A363)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A363,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-27",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A364,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A364,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A364,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A364)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A364,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A364,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A364,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A364,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A364)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A364,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-28",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A365,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A365,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A365,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A365)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A365,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A365,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A365,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A365,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A365)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A365,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-29",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A366,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A366,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A366,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A366)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A366,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A366,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A366,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A366,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A366)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A366,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-30",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A367,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A367,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A367,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A367)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A367,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A367,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A367,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A367,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A367)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A367,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["2012-12-31",null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A368,ReVenUes!$E$2:$E$100,$B$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A368,AdJusting!$D$2:$D$100,$B$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A368,AdJusting!$F$2:$F$100,$B$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$B$1,ExpensesA!$L$2:$L$100,A368)+SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A368,ExpensesB!$C$2:$C$100,$B$1)","v":0},0,null,1219011.33,null,0,{"$f":"SUMIFS(ReVenUes!$F$2:$F$100,ReVenUes!$D$2:$D$100,A368,ReVenUes!$E$2:$E$100,$L$1)","v":0},{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A368,AdJusting!$D$2:$D$100,$L$1)","v":0},null,{"$f":"SUMIFS(AdJusting!$G$2:$G$100,AdJusting!$B$2:$B$100,A368,AdJusting!$F$2:$F$100,$L$1)","v":0},{"$f":"SUMIFS(ExpensesA!$O$2:$O$100,ExpensesA!$N$2:$N$100,$L$1,ExpensesA!$L$2:$L$100,A368)++SUMIFS(ExpensesB!$L$2:$L$100,ExpensesB!$A$2:$A$100,A368,ExpensesB!$C$2:$C$100,$L$1)","v":0},0,null,7020.52]
["الإجمالي",null,{"$f":"SUM(C3:C368)","v":0},{"$f":"SUM(D3:D368)","v":0},0,null,0,0,0,null,null,null,0,0,0,null,0,0,0]

{"sheet":"AdJusting","index":6,"n_rows":100,"n_cols":8,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["م","تاريخ القيد","كــــــود ","من حــ/  \" مدين \" ","كــــــود ","إلي حــ/ دائـــن","الــقـيـمـة","شـــــــــــــــرح الـــــــــقـــــــــــيــــــــــد"]
[null,null,3102,{"$f":"IF(C2=\"\",\"\",IFERROR(VLOOKUP(C2,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":"فائض العام"},3101,{"$f":"IF(E2=\"\",\"\",IFERROR(VLOOKUP(E2,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":"مال النقابة"},103564.29]
[null,null,1310,{"$f":"IF(C3=\"\",\"\",IFERROR(VLOOKUP(C3,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":"بنك فيصل الاسلامي "},1403,{"$f":"IF(E3=\"\",\"\",IFERROR(VLOOKUP(E3,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":"تأمينات لدي الغير"},{"$f":"50-28.55","v":21.45}]
[null,null,1110,{"$f":"IF(C4=\"\",\"\",IFERROR(VLOOKUP(C4,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":"أراضي "},1310,{"$f":"IF(E4=\"\",\"\",IFERROR(VLOOKUP(E4,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":"بنك فيصل الاسلامي "},6542]
[null,null,null,{"$f":"IF(C5=\"\",\"\",IFERROR(VLOOKUP(C5,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E5=\"\",\"\",IFERROR(VLOOKUP(E5,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C6=\"\",\"\",IFERROR(VLOOKUP(C6,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E6=\"\",\"\",IFERROR(VLOOKUP(E6,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C7=\"\",\"\",IFERROR(VLOOKUP(C7,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E7=\"\",\"\",IFERROR(VLOOKUP(E7,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C8=\"\",\"\",IFERROR(VLOOKUP(C8,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E8=\"\",\"\",IFERROR(VLOOKUP(E8,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C9=\"\",\"\",IFERROR(VLOOKUP(C9,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E9=\"\",\"\",IFERROR(VLOOKUP(E9,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C10=\"\",\"\",IFERROR(VLOOKUP(C10,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E10=\"\",\"\",IFERROR(VLOOKUP(E10,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C11=\"\",\"\",IFERROR(VLOOKUP(C11,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E11=\"\",\"\",IFERROR(VLOOKUP(E11,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C12=\"\",\"\",IFERROR(VLOOKUP(C12,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E12=\"\",\"\",IFERROR(VLOOKUP(E12,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C13=\"\",\"\",IFERROR(VLOOKUP(C13,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E13=\"\",\"\",IFERROR(VLOOKUP(E13,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C14=\"\",\"\",IFERROR(VLOOKUP(C14,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E14=\"\",\"\",IFERROR(VLOOKUP(E14,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C15=\"\",\"\",IFERROR(VLOOKUP(C15,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E15=\"\",\"\",IFERROR(VLOOKUP(E15,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C16=\"\",\"\",IFERROR(VLOOKUP(C16,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E16=\"\",\"\",IFERROR(VLOOKUP(E16,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C17=\"\",\"\",IFERROR(VLOOKUP(C17,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E17=\"\",\"\",IFERROR(VLOOKUP(E17,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C18=\"\",\"\",IFERROR(VLOOKUP(C18,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E18=\"\",\"\",IFERROR(VLOOKUP(E18,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C19=\"\",\"\",IFERROR(VLOOKUP(C19,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E19=\"\",\"\",IFERROR(VLOOKUP(E19,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C20=\"\",\"\",IFERROR(VLOOKUP(C20,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E20=\"\",\"\",IFERROR(VLOOKUP(E20,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C21=\"\",\"\",IFERROR(VLOOKUP(C21,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E21=\"\",\"\",IFERROR(VLOOKUP(E21,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C22=\"\",\"\",IFERROR(VLOOKUP(C22,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E22=\"\",\"\",IFERROR(VLOOKUP(E22,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C23=\"\",\"\",IFERROR(VLOOKUP(C23,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E23=\"\",\"\",IFERROR(VLOOKUP(E23,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C24=\"\",\"\",IFERROR(VLOOKUP(C24,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E24=\"\",\"\",IFERROR(VLOOKUP(E24,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C25=\"\",\"\",IFERROR(VLOOKUP(C25,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E25=\"\",\"\",IFERROR(VLOOKUP(E25,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C26=\"\",\"\",IFERROR(VLOOKUP(C26,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E26=\"\",\"\",IFERROR(VLOOKUP(E26,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C27=\"\",\"\",IFERROR(VLOOKUP(C27,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E27=\"\",\"\",IFERROR(VLOOKUP(E27,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C28=\"\",\"\",IFERROR(VLOOKUP(C28,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E28=\"\",\"\",IFERROR(VLOOKUP(E28,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C29=\"\",\"\",IFERROR(VLOOKUP(C29,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E29=\"\",\"\",IFERROR(VLOOKUP(E29,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C30=\"\",\"\",IFERROR(VLOOKUP(C30,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E30=\"\",\"\",IFERROR(VLOOKUP(E30,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C31=\"\",\"\",IFERROR(VLOOKUP(C31,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E31=\"\",\"\",IFERROR(VLOOKUP(E31,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C32=\"\",\"\",IFERROR(VLOOKUP(C32,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E32=\"\",\"\",IFERROR(VLOOKUP(E32,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C33=\"\",\"\",IFERROR(VLOOKUP(C33,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E33=\"\",\"\",IFERROR(VLOOKUP(E33,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C34=\"\",\"\",IFERROR(VLOOKUP(C34,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E34=\"\",\"\",IFERROR(VLOOKUP(E34,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C35=\"\",\"\",IFERROR(VLOOKUP(C35,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E35=\"\",\"\",IFERROR(VLOOKUP(E35,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C36=\"\",\"\",IFERROR(VLOOKUP(C36,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E36=\"\",\"\",IFERROR(VLOOKUP(E36,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C37=\"\",\"\",IFERROR(VLOOKUP(C37,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E37=\"\",\"\",IFERROR(VLOOKUP(E37,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C38=\"\",\"\",IFERROR(VLOOKUP(C38,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E38=\"\",\"\",IFERROR(VLOOKUP(E38,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C39=\"\",\"\",IFERROR(VLOOKUP(C39,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E39=\"\",\"\",IFERROR(VLOOKUP(E39,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C40=\"\",\"\",IFERROR(VLOOKUP(C40,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E40=\"\",\"\",IFERROR(VLOOKUP(E40,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C41=\"\",\"\",IFERROR(VLOOKUP(C41,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E41=\"\",\"\",IFERROR(VLOOKUP(E41,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C42=\"\",\"\",IFERROR(VLOOKUP(C42,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E42=\"\",\"\",IFERROR(VLOOKUP(E42,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C43=\"\",\"\",IFERROR(VLOOKUP(C43,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E43=\"\",\"\",IFERROR(VLOOKUP(E43,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C44=\"\",\"\",IFERROR(VLOOKUP(C44,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E44=\"\",\"\",IFERROR(VLOOKUP(E44,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C45=\"\",\"\",IFERROR(VLOOKUP(C45,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E45=\"\",\"\",IFERROR(VLOOKUP(E45,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C46=\"\",\"\",IFERROR(VLOOKUP(C46,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E46=\"\",\"\",IFERROR(VLOOKUP(E46,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C47=\"\",\"\",IFERROR(VLOOKUP(C47,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E47=\"\",\"\",IFERROR(VLOOKUP(E47,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C48=\"\",\"\",IFERROR(VLOOKUP(C48,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E48=\"\",\"\",IFERROR(VLOOKUP(E48,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C49=\"\",\"\",IFERROR(VLOOKUP(C49,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E49=\"\",\"\",IFERROR(VLOOKUP(E49,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C50=\"\",\"\",IFERROR(VLOOKUP(C50,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E50=\"\",\"\",IFERROR(VLOOKUP(E50,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C51=\"\",\"\",IFERROR(VLOOKUP(C51,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E51=\"\",\"\",IFERROR(VLOOKUP(E51,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C52=\"\",\"\",IFERROR(VLOOKUP(C52,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E52=\"\",\"\",IFERROR(VLOOKUP(E52,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C53=\"\",\"\",IFERROR(VLOOKUP(C53,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E53=\"\",\"\",IFERROR(VLOOKUP(E53,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C54=\"\",\"\",IFERROR(VLOOKUP(C54,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E54=\"\",\"\",IFERROR(VLOOKUP(E54,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C55=\"\",\"\",IFERROR(VLOOKUP(C55,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E55=\"\",\"\",IFERROR(VLOOKUP(E55,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C56=\"\",\"\",IFERROR(VLOOKUP(C56,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E56=\"\",\"\",IFERROR(VLOOKUP(E56,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C57=\"\",\"\",IFERROR(VLOOKUP(C57,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E57=\"\",\"\",IFERROR(VLOOKUP(E57,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C58=\"\",\"\",IFERROR(VLOOKUP(C58,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E58=\"\",\"\",IFERROR(VLOOKUP(E58,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C59=\"\",\"\",IFERROR(VLOOKUP(C59,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E59=\"\",\"\",IFERROR(VLOOKUP(E59,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C60=\"\",\"\",IFERROR(VLOOKUP(C60,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E60=\"\",\"\",IFERROR(VLOOKUP(E60,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C61=\"\",\"\",IFERROR(VLOOKUP(C61,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E61=\"\",\"\",IFERROR(VLOOKUP(E61,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C62=\"\",\"\",IFERROR(VLOOKUP(C62,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E62=\"\",\"\",IFERROR(VLOOKUP(E62,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C63=\"\",\"\",IFERROR(VLOOKUP(C63,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E63=\"\",\"\",IFERROR(VLOOKUP(E63,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C64=\"\",\"\",IFERROR(VLOOKUP(C64,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E64=\"\",\"\",IFERROR(VLOOKUP(E64,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C65=\"\",\"\",IFERROR(VLOOKUP(C65,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E65=\"\",\"\",IFERROR(VLOOKUP(E65,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C66=\"\",\"\",IFERROR(VLOOKUP(C66,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E66=\"\",\"\",IFERROR(VLOOKUP(E66,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C67=\"\",\"\",IFERROR(VLOOKUP(C67,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E67=\"\",\"\",IFERROR(VLOOKUP(E67,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C68=\"\",\"\",IFERROR(VLOOKUP(C68,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E68=\"\",\"\",IFERROR(VLOOKUP(E68,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C69=\"\",\"\",IFERROR(VLOOKUP(C69,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E69=\"\",\"\",IFERROR(VLOOKUP(E69,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C70=\"\",\"\",IFERROR(VLOOKUP(C70,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E70=\"\",\"\",IFERROR(VLOOKUP(E70,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C71=\"\",\"\",IFERROR(VLOOKUP(C71,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E71=\"\",\"\",IFERROR(VLOOKUP(E71,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C72=\"\",\"\",IFERROR(VLOOKUP(C72,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E72=\"\",\"\",IFERROR(VLOOKUP(E72,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C73=\"\",\"\",IFERROR(VLOOKUP(C73,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E73=\"\",\"\",IFERROR(VLOOKUP(E73,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C74=\"\",\"\",IFERROR(VLOOKUP(C74,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E74=\"\",\"\",IFERROR(VLOOKUP(E74,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C75=\"\",\"\",IFERROR(VLOOKUP(C75,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E75=\"\",\"\",IFERROR(VLOOKUP(E75,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C76=\"\",\"\",IFERROR(VLOOKUP(C76,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E76=\"\",\"\",IFERROR(VLOOKUP(E76,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C77=\"\",\"\",IFERROR(VLOOKUP(C77,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E77=\"\",\"\",IFERROR(VLOOKUP(E77,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C78=\"\",\"\",IFERROR(VLOOKUP(C78,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E78=\"\",\"\",IFERROR(VLOOKUP(E78,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C79=\"\",\"\",IFERROR(VLOOKUP(C79,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E79=\"\",\"\",IFERROR(VLOOKUP(E79,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C80=\"\",\"\",IFERROR(VLOOKUP(C80,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E80=\"\",\"\",IFERROR(VLOOKUP(E80,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C81=\"\",\"\",IFERROR(VLOOKUP(C81,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E81=\"\",\"\",IFERROR(VLOOKUP(E81,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C82=\"\",\"\",IFERROR(VLOOKUP(C82,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E82=\"\",\"\",IFERROR(VLOOKUP(E82,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C83=\"\",\"\",IFERROR(VLOOKUP(C83,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E83=\"\",\"\",IFERROR(VLOOKUP(E83,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C84=\"\",\"\",IFERROR(VLOOKUP(C84,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E84=\"\",\"\",IFERROR(VLOOKUP(E84,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C85=\"\",\"\",IFERROR(VLOOKUP(C85,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E85=\"\",\"\",IFERROR(VLOOKUP(E85,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C86=\"\",\"\",IFERROR(VLOOKUP(C86,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E86=\"\",\"\",IFERROR(VLOOKUP(E86,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C87=\"\",\"\",IFERROR(VLOOKUP(C87,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E87=\"\",\"\",IFERROR(VLOOKUP(E87,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C88=\"\",\"\",IFERROR(VLOOKUP(C88,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E88=\"\",\"\",IFERROR(VLOOKUP(E88,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C89=\"\",\"\",IFERROR(VLOOKUP(C89,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E89=\"\",\"\",IFERROR(VLOOKUP(E89,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C90=\"\",\"\",IFERROR(VLOOKUP(C90,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E90=\"\",\"\",IFERROR(VLOOKUP(E90,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C91=\"\",\"\",IFERROR(VLOOKUP(C91,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E91=\"\",\"\",IFERROR(VLOOKUP(E91,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C92=\"\",\"\",IFERROR(VLOOKUP(C92,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E92=\"\",\"\",IFERROR(VLOOKUP(E92,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C93=\"\",\"\",IFERROR(VLOOKUP(C93,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E93=\"\",\"\",IFERROR(VLOOKUP(E93,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C94=\"\",\"\",IFERROR(VLOOKUP(C94,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E94=\"\",\"\",IFERROR(VLOOKUP(E94,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C95=\"\",\"\",IFERROR(VLOOKUP(C95,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E95=\"\",\"\",IFERROR(VLOOKUP(E95,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C96=\"\",\"\",IFERROR(VLOOKUP(C96,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E96=\"\",\"\",IFERROR(VLOOKUP(E96,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C97=\"\",\"\",IFERROR(VLOOKUP(C97,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E97=\"\",\"\",IFERROR(VLOOKUP(E97,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C98=\"\",\"\",IFERROR(VLOOKUP(C98,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E98=\"\",\"\",IFERROR(VLOOKUP(E98,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C99=\"\",\"\",IFERROR(VLOOKUP(C99,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E99=\"\",\"\",IFERROR(VLOOKUP(E99,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]
[null,null,null,{"$f":"IF(C100=\"\",\"\",IFERROR(VLOOKUP(C100,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""},null,{"$f":"IF(E100=\"\",\"\",IFERROR(VLOOKUP(E100,Chart!$A$4:$B$75,2),\"خطأ تكويد\"))","v":""}]

{"sheet":"Traial","index":7,"n_rows":67,"n_cols":14,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,0,3],[0,4,0,5],[0,6,0,7],[0,10,0,11],[66,2,66,3],[66,4,66,5],[66,6,66,7],[66,8,66,9],[66,10,66,11],[0,8,0,9]]}
["كـــود ","الــــحـــــســــاب","ميزان أول",null,"الحركة",null,"التسويات",null,"الـــــمـــــجـــامــيـــع",null,"الأرصــــــــــــــــــدة"]
[null,null,"مدين","دائن","مدين","دائن","مدين","دائن","مدين","دائن","مدين","دائن","قيمة","تدفق"]
[{"$f":"Chart!A4","v":1110},{"$f":"Chart!B4","v":"أراضي "},{"$f":"VLOOKUP(A3,Chart!$A$4:$F$77,6,0)","v":108286.5},{"$f":"VLOOKUP(A3,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B3,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A3,AdJusting!$G$2:$G$100)","v":6542},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A3,AdJusting!$G$2:$G$100)","v":0},{"$f":"C3+E3+G3","v":114828.5},{"$f":"D3+F3+H3","v":0},{"$f":"IF(I3>J3,I3-J3,0)","v":114828.5},{"$f":"IF(J3>I3,J3-I3,0)","v":0},{"$f":"IF(K3>L3,K3,-L3)","v":114828.5},{"$f":"M3-IF(C3>D3,C3,-D3)","v":6542}]
[{"$f":"Chart!A5","v":1120},{"$f":"Chart!B5","v":"مباني طنطا"},{"$f":"VLOOKUP(A4,Chart!$A$4:$F$77,6,0)","v":405795.13},{"$f":"VLOOKUP(A4,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B4,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A4,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A4,AdJusting!$G$2:$G$100)","v":0},{"$f":"C4+E4+G4","v":405795.13},{"$f":"D4+F4+H4","v":0},{"$f":"IF(I4>J4,I4-J4,0)","v":405795.13},{"$f":"IF(J4>I4,J4-I4,0)","v":0},{"$f":"IF(K4>L4,K4,-L4)","v":405795.13},{"$f":"M4-IF(C4>D4,C4,-D4)","v":0}]
[{"$f":"Chart!A6","v":1121},{"$f":"Chart!B6","v":"مجمع اهلاك مباني طنطا"},{"$f":"VLOOKUP(A5,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A5,Chart!$A$4:$G$77,7,0)","v":71293.25},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B5,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A5,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A5,AdJusting!$G$2:$G$100)","v":0},0,71293.25,0,71293.25,-71293.25,0]
[{"$f":"Chart!A7","v":1130},{"$f":"Chart!B7","v":"مباني كفر الزيات"},{"$f":"VLOOKUP(A6,Chart!$A$4:$F$77,6,0)","v":9982.5499999999993},{"$f":"VLOOKUP(A6,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B6,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A6,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A6,AdJusting!$G$2:$G$100)","v":0},9982.5499999999993,0,9982.5499999999993,0,9982.5499999999993,0]
[{"$f":"Chart!A8","v":1131},{"$f":"Chart!B8","v":"مجمع اهلاك مباني كفر الزيات"},{"$f":"VLOOKUP(A7,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A7,Chart!$A$4:$G$77,7,0)","v":3993},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B7,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A7,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A7,AdJusting!$G$2:$G$100)","v":0},0,3993,0,3993,-3993,0]
[{"$f":"Chart!A9","v":1140},{"$f":"Chart!B9","v":"الاثاث"},{"$f":"VLOOKUP(A8,Chart!$A$4:$F$77,6,0)","v":97633.53},{"$f":"VLOOKUP(A8,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B8,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A8,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A8,AdJusting!$G$2:$G$100)","v":0},97633.53,0,97633.53,0,97633.53,0]
[{"$f":"Chart!A10","v":1141},{"$f":"Chart!B10","v":"مجمع اهلاك الاثاث"},{"$f":"VLOOKUP(A9,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A9,Chart!$A$4:$G$77,7,0)","v":68931.86},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B9,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A9,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A9,AdJusting!$G$2:$G$100)","v":0},0,68931.86,0,68931.86,-68931.86,0]
[{"$f":"Chart!A11","v":1150},{"$f":"Chart!B11","v":"عدد وأدوات"},{"$f":"VLOOKUP(A10,Chart!$A$4:$F$77,6,0)","v":55338.19},{"$f":"VLOOKUP(A10,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B10,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A10,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A10,AdJusting!$G$2:$G$100)","v":0},55338.19,0,55338.19,0,55338.19,0]
[{"$f":"Chart!A12","v":1151},{"$f":"Chart!B12","v":"مجمع اهلاك العدد والادوات"},{"$f":"VLOOKUP(A11,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A11,Chart!$A$4:$G$77,7,0)","v":20188.55},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B11,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A11,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A11,AdJusting!$G$2:$G$100)","v":0},0,20188.55,0,20188.55,-20188.55,0]
[{"$f":"Chart!A13","v":1160},{"$f":"Chart!B13","v":"كتب"},{"$f":"VLOOKUP(A12,Chart!$A$4:$F$77,6,0)","v":1012.7},{"$f":"VLOOKUP(A12,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B12,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A12,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A12,AdJusting!$G$2:$G$100)","v":0},1012.7,0,1012.7,0,1012.7,0]
[{"$f":"Chart!A14","v":1161},{"$f":"Chart!B14","v":"مجمع اهلاك الكتب"},{"$f":"VLOOKUP(A13,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A13,Chart!$A$4:$G$77,7,0)","v":1011.7},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B13,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A13,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A13,AdJusting!$G$2:$G$100)","v":0},0,1011.7,0,1011.7,-1011.7,0]
[{"$f":"Chart!A16","v":1210},{"$f":"Chart!B16","v":"سندات اسكان"},{"$f":"VLOOKUP(A14,Chart!$A$4:$F$77,6,0)","v":6030},{"$f":"VLOOKUP(A14,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B14,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A14,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A14,AdJusting!$G$2:$G$100)","v":0},6030,0,6030,0,6030,0]
[{"$f":"Chart!A17","v":1220},{"$f":"Chart!B17","v":"سهم المحلة"},{"$f":"VLOOKUP(A15,Chart!$A$4:$F$77,6,0)","v":1},{"$f":"VLOOKUP(A15,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B15,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A15,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A15,AdJusting!$G$2:$G$100)","v":0},1,0,1,0,1,0]
[{"$f":"Chart!A18","v":1230},{"$f":"Chart!B18","v":"شهادات الادخار"},{"$f":"VLOOKUP(A16,Chart!$A$4:$F$77,6,0)","v":42000},{"$f":"VLOOKUP(A16,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B16,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A16,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A16,AdJusting!$G$2:$G$100)","v":0},42000,0,42000,0,42000,0]
[{"$f":"Chart!A20","v":1310},{"$f":"Chart!B20","v":"بنك فيصل الاسلامي "},{"$f":"VLOOKUP(A17,Chart!$A$4:$F$77,6,0)","v":7020.52},{"$f":"VLOOKUP(A17,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B17,ExpensesB!$F$2:$F$100)+SUMIF(ReVenUes!$E$2:$F$100,B17,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(ExpensesA!$N$2:$O$100,B17,ExpensesA!$O$2:$O$100)+SUMIF(ExpensesB!$C$2:$L$100,B17,ExpensesB!$L$2:$L$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A17,AdJusting!$G$2:$G$100)","v":21.45},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A17,AdJusting!$G$2:$G$100)","v":6542},7041.97,6542,499.97000000000025,0,499.97000000000025,-6520.55]
[{"$f":"Chart!A21","v":1320},{"$f":"Chart!B21","v":"بنك القاهرة "},{"$f":"VLOOKUP(A18,Chart!$A$4:$F$77,6,0)","v":1219011.33},{"$f":"VLOOKUP(A18,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B18,ExpensesB!$F$2:$F$100)+SUMIF(ReVenUes!$E$2:$F$100,B18,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(ExpensesA!$N$2:$O$100,B18,ExpensesA!$O$2:$O$100)+SUMIF(ExpensesB!$C$2:$L$100,B18,ExpensesB!$L$2:$L$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A18,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A18,AdJusting!$G$2:$G$100)","v":0},1219011.33,0,1219011.33,0,1219011.33,0]
[{"$f":"Chart!A22","v":1330},{"$f":"Chart!B22","v":"خطابات ضمان"},{"$f":"VLOOKUP(A19,Chart!$A$4:$F$77,6,0)","v":12191},{"$f":"VLOOKUP(A19,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B19,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A19,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A19,AdJusting!$G$2:$G$100)","v":0},12191,0,12191,0,12191,0]
[{"$f":"Chart!A23","v":1340},{"$f":"Chart!B23","v":"دمغات نقابية"},{"$f":"VLOOKUP(A20,Chart!$A$4:$F$77,6,0)","v":5000},{"$f":"VLOOKUP(A20,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B20,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A20,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A20,AdJusting!$G$2:$G$100)","v":0},5000,0,5000,0,5000,0]
[{"$f":"Chart!A25","v":1401},{"$f":"Chart!B25","v":"مقاول المبني"},{"$f":"VLOOKUP(A21,Chart!$A$4:$F$77,6,0)","v":37628.449999999997},{"$f":"VLOOKUP(A21,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B21,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A21,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A21,AdJusting!$G$2:$G$100)","v":0},37628.449999999997,0,37628.449999999997,0,37628.449999999997,0]
[{"$f":"Chart!A26","v":1402},{"$f":"Chart!B26","v":"النقابة العامة "},{"$f":"VLOOKUP(A22,Chart!$A$4:$F$77,6,0)","v":273330},{"$f":"VLOOKUP(A22,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B22,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A22,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A22,AdJusting!$G$2:$G$100)","v":0},273330,0,273330,0,273330,0]
[{"$f":"Chart!A27","v":1403},{"$f":"Chart!B27","v":"تأمينات لدي الغير"},{"$f":"VLOOKUP(A23,Chart!$A$4:$F$77,6,0)","v":128.05000000000001},{"$f":"VLOOKUP(A23,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B23,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A23,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A23,AdJusting!$G$2:$G$100)","v":21.45},128.05000000000001,21.45,106.60000000000001,0,106.60000000000001,-21.450000000000003]
[{"$f":"Chart!A28","v":1404},{"$f":"Chart!B28","v":"مستاجر صالتي الافراح"},{"$f":"VLOOKUP(A24,Chart!$A$4:$F$77,6,0)","v":335858.55},{"$f":"VLOOKUP(A24,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B24,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A24,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A24,AdJusting!$G$2:$G$100)","v":0},335858.55,0,335858.55,0,335858.55,0]
[{"$f":"Chart!A29","v":1405},{"$f":"Chart!B29","v":"ارصدة مدينة أخري"},{"$f":"VLOOKUP(A25,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A25,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B25,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A25,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A25,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A30","v":1406},{"$f":"Chart!B30","v":"العهد"},{"$f":"VLOOKUP(A26,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A26,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"ExpensesA!M101+SUMIF(ExpensesB!$D$2:$F$100,1406,ExpensesB!$F$2:$F$100)","v":0},{"$f":"ExpensesA!I101","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A26,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A26,AdJusting!$G$2:$G$100)","v":0},{"$f":"C26+E26+G26","v":0},{"$f":"D26+F26+H26","v":0},{"$f":"IF(I26>J26,I26-J26,0)","v":0},{"$f":"IF(J26>I26,J26-I26,0)","v":0},0,0]
[{"$f":"Chart!A31","v":1407},{"$f":"Chart!B31","v":"السلفة"},{"$f":"VLOOKUP(A27,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A27,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B27,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A27,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A27,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A33","v":2101},{"$f":"Chart!B33","v":"المخصوم من المقاول"},{"$f":"VLOOKUP(A28,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A28,Chart!$A$4:$G$77,7,0)","v":17752.560000000001},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B28,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A28,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A28,AdJusting!$G$2:$G$100)","v":0},0,17752.560000000001,0,17752.560000000001,-17752.560000000001,0]
[{"$f":"Chart!A34","v":2102},{"$f":"Chart!B34","v":"تامين المصيف"},{"$f":"VLOOKUP(A29,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A29,Chart!$A$4:$G$77,7,0)","v":420},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B29,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A29,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A29,AdJusting!$G$2:$G$100)","v":0},0,420,0,420,-420,0]
[{"$f":"Chart!A35","v":2103},{"$f":"Chart!B35","v":"حي ثان طنطا"},{"$f":"VLOOKUP(A30,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A30,Chart!$A$4:$G$77,7,0)","v":28923.68},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B30,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A30,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A30,AdJusting!$G$2:$G$100)","v":0},0,28923.68,0,28923.68,-28923.68,0]
[{"$f":"Chart!A36","v":2104},{"$f":"Chart!B36","v":"النقابة العامة "},{"$f":"VLOOKUP(A31,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A31,Chart!$A$4:$G$77,7,0)","v":5000},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B31,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A31,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A31,AdJusting!$G$2:$G$100)","v":0},0,5000,0,5000,-5000,0]
[{"$f":"Chart!A37","v":2105},{"$f":"Chart!B37","v":"جاري مصلحة الضرائب"},{"$f":"VLOOKUP(A32,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A32,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B32,ExpensesB!$F$2:$F$100)","v":0},{"$f":"ExpensesA!G101+ExpensesB!J101","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A32,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A32,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A39","v":3101},{"$f":"Chart!B39","v":"مال النقابة"},{"$f":"VLOOKUP(A33,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A33,Chart!$A$4:$G$77,7,0)","v":2295168.61},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B33,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A33,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A33,AdJusting!$G$2:$G$100)","v":103564.29},{"$f":"C33+E33+G33","v":0},{"$f":"D33+F33+H33","v":2398732.9},{"$f":"IF(I33>J33,I33-J33,0)","v":0},{"$f":"IF(J33>I33,J33-I33,0)","v":2398732.9},-2398732.9,-103564.29000000004]
[{"$f":"Chart!A40","v":3102},{"$f":"Chart!B40","v":"فائض العام"},{"$f":"VLOOKUP(A34,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A34,Chart!$A$4:$G$77,7,0)","v":103564.29},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B34,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A34,AdJusting!$G$2:$G$100)","v":103564.29},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A34,AdJusting!$G$2:$G$100)","v":0},103564.29,103564.29,0,0,0,103564.29]
[{"$f":"Chart!A42","v":4101},{"$f":"Chart!B42","v":"المرتبات"},{"$f":"VLOOKUP(A35,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A35,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B35,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A35,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A35,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A43","v":4102},{"$f":"Chart!B43","v":"بريد وتليفون"},{"$f":"VLOOKUP(A36,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A36,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B36,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A36,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A36,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A44","v":4103},{"$f":"Chart!B44","v":"بدل سفر وانتقال"},{"$f":"VLOOKUP(A37,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A37,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B37,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A37,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A37,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A45","v":4104},{"$f":"Chart!B45","v":"الادوات المكتبية والمطبوعات"},{"$f":"VLOOKUP(A38,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A38,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B38,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A38,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A38,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A46","v":4105},{"$f":"Chart!B46","v":"مياه وانارة "},{"$f":"VLOOKUP(A39,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A39,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B39,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A39,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A39,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A47","v":4106},{"$f":"Chart!B47","v":"مصاريف قضائية"},{"$f":"VLOOKUP(A40,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A40,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B40,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A40,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A40,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A48","v":4107},{"$f":"Chart!B48","v":"عمومية ونثرية"},{"$f":"VLOOKUP(A41,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A41,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B41,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A41,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A41,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A49","v":4108},{"$f":"Chart!B49","v":"نظافة وصيانة واصلاحات "},{"$f":"VLOOKUP(A42,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A42,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B42,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A42,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A42,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A50","v":4109},{"$f":"Chart!B50","v":"مصاريف تأمين"},{"$f":"VLOOKUP(A43,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A43,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesA!$B$2:$C$100,B43,ExpensesA!$C$2:$C$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A43,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A43,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A51","v":4110},{"$f":"Chart!B51","v":"مصاريف بنكية"},{"$f":"VLOOKUP(A44,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A44,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B44,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A44,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A44,AdJusting!$G$2:$G$100)","v":0},{"$f":"C44+E44+G44","v":0},{"$f":"D44+F44+H44","v":0},{"$f":"IF(I44>J44,I44-J44,0)","v":0},{"$f":"IF(J44>I44,J44-I44,0)","v":0},0,0]
[{"$f":"Chart!A52","v":4111},{"$f":"Chart!B52","v":"حافز تحصيل اشتراكات"},{"$f":"VLOOKUP(A45,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A45,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B45,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A45,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A45,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A54","v":4210},{"$f":"Chart!B54","v":"الانشطة الاجتماعية"},{"$f":"VLOOKUP(A46,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A46,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B46,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A46,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A46,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A55","v":4220},{"$f":"Chart!B55","v":"مصروفات المصيف"},{"$f":"VLOOKUP(A47,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A47,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B47,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A47,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A47,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A56","v":4230},{"$f":"Chart!B56","v":"الرعاية الصحية"},{"$f":"VLOOKUP(A48,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A48,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B48,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A48,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A48,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A58","v":4310},{"$f":"Chart!B58","v":"اهلاك مباني طنطا"},{"$f":"VLOOKUP(A49,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A49,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B49,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A49,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A49,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A59","v":4320},{"$f":"Chart!B59","v":"اهلاك مباني كفر الزيات"},{"$f":"VLOOKUP(A50,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A50,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B50,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A50,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A50,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A60","v":4330},{"$f":"Chart!B60","v":"اهلاك الاثاث"},{"$f":"VLOOKUP(A51,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A51,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B51,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A51,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A51,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A61","v":4340},{"$f":"Chart!B61","v":"اهلاك كتب"},{"$f":"VLOOKUP(A52,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A52,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B52,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A52,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A52,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A62","v":4350},{"$f":"Chart!B62","v":"اهلاك عدد وادوات"},{"$f":"VLOOKUP(A53,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A53,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B53,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A53,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A53,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A64","v":5110},{"$f":"Chart!B64","v":"الحصة السنوية"},{"$f":"VLOOKUP(A54,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A54,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B54,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A54,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A54,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A65","v":5120},{"$f":"Chart!B65","v":"عمولة دمغات نقابية"},{"$f":"VLOOKUP(A55,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A55,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B55,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A55,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A55,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A66","v":5130},{"$f":"Chart!B66","v":"حافز تحصيل اشتراكات"},{"$f":"VLOOKUP(A56,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A56,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B56,ExpensesB!$F$2:$F$100)","v":0},null,{"$f":"SUMIF(AdJusting!$C$2:$G$100,A56,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A56,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A68","v":5201},{"$f":"Chart!B68","v":"رعاية صحية"},{"$f":"VLOOKUP(A57,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A57,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B57,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B57,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A57,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A57,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A69","v":5202},{"$f":"Chart!B69","v":"عائد شهادات ادخار"},{"$f":"VLOOKUP(A58,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A58,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B58,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B58,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A58,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A58,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A70","v":5203},{"$f":"Chart!B70","v":"عائد استثمار"},{"$f":"VLOOKUP(A59,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A59,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B59,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B59,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A59,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A59,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A71","v":5204},{"$f":"Chart!B71","v":"رسم شهادة قيد"},{"$f":"VLOOKUP(A60,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A60,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B60,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B60,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A60,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A60,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A72","v":5205},{"$f":"Chart!B72","v":"رسم ختم بطاقة"},{"$f":"VLOOKUP(A61,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A61,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B61,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B61,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A61,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A61,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A73","v":5206},{"$f":"Chart!B73","v":"مجلة التجاريين"},{"$f":"VLOOKUP(A62,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A62,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B62,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B62,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A62,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A62,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A74","v":5207},{"$f":"Chart!B74","v":"ايجار القاعة "},{"$f":"VLOOKUP(A63,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A63,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B63,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B63,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A63,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A63,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[{"$f":"Chart!A75","v":5208},{"$f":"Chart!B75","v":"ايرادات المصيف"},{"$f":"VLOOKUP(A64,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A64,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B64,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B64,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A64,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A64,AdJusting!$G$2:$G$100)","v":0},{"$f":"C64+E64+G64","v":0},{"$f":"D64+F64+H64","v":0},{"$f":"IF(I64>J64,I64-J64,0)","v":0},{"$f":"IF(J64>I64,J64-I64,0)","v":0},0,0]
[{"$f":"Chart!A76","v":5209},{"$f":"Chart!B76","v":"إيرادات أخري"},{"$f":"VLOOKUP(A65,Chart!$A$4:$F$77,6,0)","v":0},{"$f":"VLOOKUP(A65,Chart!$A$4:$G$77,7,0)","v":0},{"$f":"SUMIF(ExpensesB!$E$2:$F$100,B65,ExpensesB!$F$2:$F$100)","v":0},{"$f":"SUMIF(ReVenUes!$C$2:$F$100,B65,ReVenUes!$F$2:$F$100)","v":0},{"$f":"SUMIF(AdJusting!$C$2:$G$100,A65,AdJusting!$G$2:$G$100)","v":0},{"$f":"SUMIF(AdJusting!$E$2:$G$100,A65,AdJusting!$G$2:$G$100)","v":0},0,0,0,0,0,0]
[null,"الإجمالي",{"$f":"SUM(C3:C65)","v":2616247.4999999995},2616247.5,0,0,110127.73999999999,110127.73999999999,2726375.2399999998,2726375.2399999998,2616247.5,2616247.5]
[null,null,{"$f":"IF(C66<>D66,C66-D66,\"\")","v":""},null,{"$f":"IF(E66<>F66,E66-F66,\"\")","v":""},null,{"$f":"IF(G66<>H66,G66-H66,\"\")","v":""},null,{"$f":"IF(I66<>J66,I66-J66,\"\")","v":""},null,{"$f":"IF(K66<>L66,K66-L66,\"\")","v":""}]

{"sheet":"Balance","index":8,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[8,5,9,5],[0,3,0,6],[2,1,2,2],[2,8,2,9],[1,3,2,6],[1,7,2,7]]}
[null,"نقابة التجاريين بالغربية ",null,{"$f":"IF(B31<>G31,\"يوجد فرق في الميزانية بقيمة\"&\"   \"&ROUND(B31-G31,2),\"\")","v":""}]
[null,null,null,"الميزانية العمومية لنقابة التجاريين بالغربية في:- ",null,null,null,"2012-12-31"]
[null,"الأصــــــول",null,null,null,null,null,null,"الــخـــــصــــــوم"]
[]
[null,"كـــــلــــي","جــــــزئي","الـــبـــيـــــــــان","سنة المقارنة",null,"كـــــلــــي","جــــــزئي","الـــبـــيـــــــــان","سنة المقارنة"]
[null,null,null,"الأصول الثابتة",null,null,null,null,"الخصـــوم"]
[null,null,{"$f":"Traial!M3","v":114828.5},"أراضي",null,null,null,{"$f":"Traial!L33","v":2398732.9},"الفائض المجمع"]
[null,null,{"$f":"Traial!M4+Traial!M6","v":415777.68},"مباني",null,null,null,{"$f":"'P-L.Account'!C33","v":0},"فائض العام"]
[null,null,{"$f":"+Traial!M8","v":97633.53},"أثاث",null,"محمود حموده",{"$f":"SUM(H7:H8)","v":2398732.9}]
[null,null,{"$f":"+Traial!M10","v":55338.19},"عدد وأدوات وآلات",null,null,null,null,"المخصصات"]
[null,null,{"$f":"+Traial!M12","v":1012.7},"كتب",null,null,null,{"$f":"-(Traial!M5+Traial!M7)","v":75286.25},"مجمع إهلاك مباني النقابة"]
[null,{"$f":"SUM(C7:C11)","v":684590.59999999986},null,null,null,null,null,{"$f":"-Traial!M9","v":68931.86},"مجمع إهلاك الأثاث"]
[null,null,null,"استثمارات طويلة الأجل",null,null,null,{"$f":"-Traial!M11","v":20188.55},"مجمع إهلاك العدد والأدوات"]
[null,null,{"$f":"+Traial!M14","v":6030},"سندات الاسكان",null,null,null,{"$f":"-Traial!M13","v":1011.7},"مجمع إهلاك الكتب"]
[null,null,{"$f":"+Traial!M15","v":1},"سهم المحلة",null,null,{"$f":"SUM(H11:H14)","v":165418.35999999999}]
[null,null,{"$f":"+Traial!M16","v":42000},"شهادات الإدخار",null,null,null,null,"الدائنون"]
[null,{"$f":"SUM(C14:C16)","v":48031},null,null,null,null,null,{"$f":"-Traial!M28","v":17752.560000000001},"المقاول"]
[null,null,null,"أرصدة مدينة أخري",null,null,null,{"$f":"-Traial!M29","v":420},"تأمين المصيف"]
[null,null,{"$f":"Traial!M22","v":273330},"النقابة العامة",null,null,null,{"$f":"-Traial!M30","v":28923.68},"حي ثان طنطا"]
[null,null,{"$f":"Traial!M21","v":37628.449999999997},"مقاول المبني",null,null,null,{"$f":"-Traial!M31","v":5000},"النقابة العامة"]
[null,null,{"$f":"Traial!M23","v":106.60000000000001},"تأمينات لدي الغري",null,null,null,{"$f":"-Traial!M32","v":0},"جاري مصلحة الضرائب"]
[null,null,{"$f":"Traial!M24+Traial!M25+Traial!M26+Traial!M27","v":335858.55},"أرصدة مدينة أخري",null,null,{"$f":"SUM(H17:H21)","v":52096.240000000005}]
[null,{"$f":"SUM(C19:C22)","v":646923.6}]
[null,null,null,"نقدية بالبنوك"]
[null,null,{"$f":"Traial!M17","v":499.97000000000025},"بنك فيصل الإسلامي"]
[null,null,{"$f":"Traial!M18","v":1219011.33},"بنك القاهرة"]
[null,null,{"$f":"Traial!M19+Traial!M20","v":17191},"أخري"]
[null,{"$f":"SUM(C25:C27)","v":1236702.3}]
[]
[]
[null,{"$f":"SUM(B7:B30)","v":2616247.5},{"$f":"SUM(C7:C30)","v":2616247.5},"جملة الأصول",null,null,{"$f":"SUM(G7:G30)","v":2616247.5},{"$f":"SUM(H7:H30)","v":2616247.5},"جملة الخصوم"]
[null,null,null,null,{"$f":"IF(B31<>G31,1,0)","v":0}]
[]
[null,"مراقب الحسابات",null,"رئيس الحسابات",null,null,"أمين الصندوق",null,"نقيب التجاريين بالغربية"]

{"sheet":"P-L.Account","index":9,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,4,2,7],[1,8,2,8],[8,6,9,6]]}
[null,null,"نقابة التجاريين بالغربية "]
[null,null,null,null,"حــســــاب الإيـــرادات والـمـــصــروفـات لــعـام",null,null,null,2011]
[]
[]
[null,null,"كـــــلــــي","جــــــزئي","الـــبـــيـــــــــان","سنة المقارنة",null,"كـــــلــــي","جــــــزئي","الـــبـــيـــــــــان","سنة المقارنة"]
[null,null,null,null,"المصروفات الإدارية",null,null,null,null,"موارد النقابة العامة"]
[null,null,null,{"$f":"Traial!M35","v":0},"المرتبات",null,null,null,{"$f":"-Traial!M54","v":0},"الحصة السنوية"]
[null,null,null,{"$f":"Traial!M36","v":0},"بريد وتليفون",null,null,null,{"$f":"-Traial!M55","v":0},"عمولة دمغات نقابية"]
[null,null,null,{"$f":"Traial!M37","v":0},"بدل سفر وانتقال",null,null,null,{"$f":"-Traial!M56","v":0},"حافز تحصيل اشتراكات"]
[null,null,null,{"$f":"Traial!M38","v":0},"الادوات المكتبية والمطبوعات",null,null,{"$f":"SUM(I7:I9)","v":0}]
[null,null,null,{"$f":"Traial!M39","v":0},"مياه وانارة ",null,null,null,null,"الإيرادات"]
[null,null,null,{"$f":"Traial!M40","v":0},"مصاريف قضائية",null,null,null,{"$f":"-Traial!M57","v":0},"رعاية صحية"]
[null,null,null,{"$f":"Traial!M41","v":0},"عمومية ونثرية",null,null,null,{"$f":"-Traial!M58","v":0},"عائد شهادات ادخار"]
[null,null,null,{"$f":"Traial!M42","v":0},"نظافة وصيانة واصلاحات ",null,null,null,{"$f":"-Traial!M59","v":0},"عائد استثمار"]
[null,null,null,{"$f":"Traial!M43","v":0},"مصاريف تأمين",null,null,null,{"$f":"-Traial!M60","v":0},"رسم شهادة قيد"]
[null,null,null,{"$f":"Traial!M44","v":0},"مصاريف بنكية",null,null,null,{"$f":"-Traial!M61","v":0},"رسم ختم بطاقة"]
[null,null,null,{"$f":"Traial!M45","v":0},"حافز تحصيل اشتراكات",null,null,null,{"$f":"-Traial!M62","v":0},"مجلة التجاريين"]
[null,null,{"$f":"SUM(D7:D17)","v":0},null,null,null,null,null,{"$f":"-Traial!M63","v":0},"ايجار القاعة "]
[null,null,null,null,"مصاريف الأنشطة",null,null,null,{"$f":"-Traial!M64","v":0},"ايرادات المصيف"]
[null,null,null,{"$f":"Traial!M46","v":0},"الانشطة الاجتماعية",null,null,{"$f":"SUM(I12:I19)","v":0}]
[null,null,null,{"$f":"Traial!M47","v":0},"مصروفات المصيف"]
[null,null,null,{"$f":"Traial!M48","v":0},"الرعاية الصحية",null,null,null,null,"إيرادات أخري"]
[null,null,{"$f":"SUM(D20:D22)","v":0},null,null,null,null,null,{"$f":"-Traial!M65","v":0},"إيرادات أخري"]
[null,null,null,null,"الإهلاكات",null,null,{"$f":"SUM(I23)","v":0}]
[null,null,null,{"$f":"Traial!M49+Traial!M50","v":0},"إهلاك مباني"]
[null,null,null,{"$f":"+Traial!M51","v":0},"اهلاك الاثاث"]
[null,null,null,{"$f":"+Traial!M52","v":0},"اهلاك كتب"]
[null,null,null,{"$f":"+Traial!M53","v":0},"اهلاك عدد وادوات"]
[null,null,{"$f":"SUM(D25:D28)","v":0}]
[]
[null,null,{"$f":"SUM(C7:C29)","v":0},null,"إجمالي المصروفات"]
[]
[null,null,{"$f":"H35-C31","v":0},null,"فائض إيرادات العام"]
[]
[null,null,{"$f":"+C31+C33","v":0},{"$f":"SUM(D7:D34)","v":0},"جـمـلـة الـمـصـروفات",null,null,{"$f":"SUM(H7:H34)","v":0},{"$f":"SUM(I7:I34)","v":0},"جـمـلـة الإيــــرادات"]
[]
[]
[null,null,"مراقب الحسابات",null,"رئيس الحسابات",null,null,"أمين الصندوق",null,"نقيب التجاريين بالغربية"]

{"sheet":"R-P.Account","index":10,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,4,2,7],[1,8,2,8],[8,6,9,6],[0,4,0,8]]}
[null,null,"نقابة التجاريين بالغربية ",null,{"$f":"IF(F37=1,\"يوجد فرق في الحساب بقيمة\"&\"  \"&ROUND(C36-H36,2),\"\")","v":""}]
[null,null,null,null,"حــــساب الـمــقـــبــوضات والـمــدفـوعــات لــعـــام",null,null,null,2011]
[]
[]
[null,null,"كـــــلــــي","جــــــزئي","الـــبـــيـــــــــان","سنة المقارنة",null,"كـــــلــــي","جــــــزئي","الـــبـــيـــــــــان","سنة المقارنة"]
[null,null,null,null,"أرصدة البنوك أول المدة :-",null,null,null,null,"مدفوعات استثمارية :-"]
[null,null,null,{"$f":"Traial!C17","v":7020.52},{"$f":"Traial!B17","v":"بنك فيصل الاسلامي "},null,null,null,{"$f":"Traial!N3+Traial!N4+Traial!N6+Traial!N8+Traial!N10+Traial!N12","v":6542},"شراء أصول"]
[null,null,null,{"$f":"Traial!C18","v":1219011.33},{"$f":"Traial!B18","v":"بنك القاهرة "},null,null,{"$f":"SUM(I7)","v":6542}]
[null,null,null,{"$f":"Traial!C20","v":5000},{"$f":"Traial!B20","v":"دمغات نقابية"},null,null,null,null,"مدفوعات إدارية :-"]
[null,null,{"$f":"SUM(D7:D9)","v":1231031.8500000001},null,null,null,null,null,{"$f":"Traial!N35","v":0},{"$f":"Traial!B35","v":"المرتبات"}]
[null,null,null,null,"موارد من النقابة العامة :- ",null,null,null,{"$f":"Traial!N36","v":0},{"$f":"Traial!B36","v":"بريد وتليفون"}]
[null,null,null,{"$f":"-Traial!M54","v":0},{"$f":"Traial!B54","v":"الحصة السنوية"},null,null,null,{"$f":"Traial!N37","v":0},{"$f":"Traial!B37","v":"بدل سفر وانتقال"}]
[null,null,null,{"$f":"-Traial!M55","v":0},{"$f":"Traial!B55","v":"عمولة دمغات نقابية"},null,null,null,{"$f":"Traial!N38","v":0},{"$f":"Traial!B38","v":"الادوات المكتبية والمطبوعات"}]
[null,null,null,{"$f":"-Traial!M56","v":0},{"$f":"Traial!B56","v":"حافز تحصيل اشتراكات"},null,null,null,{"$f":"Traial!N39","v":0},{"$f":"Traial!B39","v":"مياه وانارة "}]
[null,null,{"$f":"SUM(D12:D14)","v":0},null,null,null,null,null,{"$f":"Traial!N40","v":0},{"$f":"Traial!B40","v":"مصاريف قضائية"}]
[null,null,null,null,"موارد ذاتية :- ",null,null,null,{"$f":"Traial!N41","v":0},{"$f":"Traial!B41","v":"عمومية ونثرية"}]
[null,null,null,{"$f":"-Traial!M57","v":0},{"$f":"Traial!B57","v":"رعاية صحية"},null,null,null,{"$f":"Traial!N42","v":0},{"$f":"Traial!B42","v":"نظافة وصيانة واصلاحات "}]
[null,null,null,{"$f":"-Traial!M58","v":0},{"$f":"Traial!B58","v":"عائد شهادات ادخار"},null,null,null,{"$f":"Traial!N43","v":0},{"$f":"Traial!B43","v":"مصاريف تأمين"}]
[null,null,null,{"$f":"-Traial!M59","v":0},{"$f":"Traial!B59","v":"عائد استثمار"},null,null,null,{"$f":"Traial!N44","v":0},{"$f":"Traial!B44","v":"مصاريف بنكية"}]
[null,null,null,{"$f":"-Traial!M60","v":0},{"$f":"Traial!B60","v":"رسم شهادة قيد"},null,null,null,{"$f":"Traial!N45","v":0},{"$f":"Traial!B45","v":"حافز تحصيل اشتراكات"}]
[null,null,null,{"$f":"-Traial!M61","v":0},{"$f":"Traial!B61","v":"رسم ختم بطاقة"},null,null,{"$f":"SUM(I10:I20)","v":0}]
[null,null,null,{"$f":"-Traial!M62","v":0},{"$f":"Traial!B62","v":"مجلة التجاريين"},null,null,null,null,"مدفوعات الأنشطة :-"]
[null,null,null,{"$f":"-Traial!M63","v":0},{"$f":"Traial!B63","v":"ايجار القاعة "},null,null,null,{"$f":"Traial!N46","v":0},{"$f":"Traial!B46","v":"الانشطة الاجتماعية"}]
[null,null,null,{"$f":"-Traial!M64","v":0},{"$f":"Traial!B64","v":"ايرادات المصيف"},null,null,null,{"$f":"Traial!N47","v":0},{"$f":"Traial!B47","v":"مصروفات المصيف"}]
[null,null,null,{"$f":"-Traial!M65","v":0},{"$f":"Traial!B65","v":"إيرادات أخري"},null,null,null,{"$f":"Traial!N48","v":0},{"$f":"Traial!B48","v":"الرعاية الصحية"}]
[null,null,{"$f":"SUM(D17:D25)","v":0},null,null,null,null,{"$f":"SUM(I23:I25)","v":0}]
[null,null,null,null,"التغيرات في الأرصدة  (المضافة):- ",null,null,null,null,"التغير في الأرصدة (المطروحة):- "]
[null,null,null,{"$f":"ABS(SUMIF(Traial!$N$21:$N$27,\"<0\"))","v":21.450000000000003},"تغيرات سالبة في الأرصدة المدينة",null,null,null,{"$f":"SUMIF(Traial!N21:N27,\">0\")","v":0},"تغيرات موجبة في الأرصدة المدينة"]
[null,null,null,{"$f":"SUMIF(Traial!N28:N32,\">0\")","v":0},"تغيرات موجبة في الأرصدة الدائنة",null,null,null,{"$f":"SUMIF(Traial!N28:N32,\"<0\")","v":0},"تغيرات سالبة في الأرصدة الدائنة"]
[null,null,{"$f":"SUM(D28:D29)","v":21.450000000000003},null,null,null,null,{"$f":"SUM(I28:I29)","v":0}]
[null,null,null,null,null,null,null,null,null,"أرصدة البنوك أخر المدة :-"]
[null,null,null,null,null,null,null,null,{"$f":"Traial!M17","v":499.97000000000025},{"$f":"E7","v":"بنك فيصل الاسلامي "}]
[null,null,null,null,null,null,null,null,{"$f":"Traial!M18","v":1219011.33},{"$f":"E8","v":"بنك القاهرة "}]
[null,null,null,null,null,null,null,null,{"$f":"Traial!M20","v":5000},{"$f":"Traial!B20","v":"دمغات نقابية"}]
[null,null,null,null,null,null,null,{"$f":"SUM(I32:I34)","v":1224511.3}]
[null,null,{"$f":"SUM(C10:C35)","v":1231053.3},{"$f":"SUM(D7:D35)","v":1231053.3},"جـمـلـة الـمـصـروفات",null,null,{"$f":"SUM(H7:H35)","v":1231053.3},{"$f":"SUM(I7:I35)","v":1231053.3},"جـمـلـة الإيــــرادات"]
[null,null,null,null,null,{"$f":"IF(C36<>H36,1,)","v":0}]
[]
[null,null,"مراقب الحسابات",null,"رئيس الحسابات",null,null,"أمين الصندوق",null,"نقيب التجاريين بالغربية"]

{"sheet":"Sheet1","index":11,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,0,21,3]]}
["فضلا قم بتفعيل الماكرو \n حتي تتمكن من تشغيل البرنامج علي النحو الصحيح"]