From c2f52095219e20717763ee86718d762e642d409b Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:39:24 +0530 Subject: [PATCH 01/17] Rename Business Loan Proceeds14.xls to Business_Loan_Proceeds14.xls --- ... Proceeds14.xls => Business_Loan_Proceeds14.xls} | Bin 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{Business Loan Proceeds14.xls => Business_Loan_Proceeds14.xls} (100%) diff --git a/Website/excelinterop/tmp/Business Loan Proceeds14.xls b/Website/excelinterop/tmp/Business_Loan_Proceeds14.xls similarity index 100% rename from Website/excelinterop/tmp/Business Loan Proceeds14.xls rename to Website/excelinterop/tmp/Business_Loan_Proceeds14.xls From 2e56fff9cac977873a530a95835be1d25c1ca9ff Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:41:52 +0530 Subject: [PATCH 02/17] Rename EXCEL Gantt_v4.xls to EXCEL_Gantt_v4.xls --- .../tmp/{EXCEL Gantt_v4.xls => EXCEL_Gantt_v4.xls} | Bin 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{EXCEL Gantt_v4.xls => EXCEL_Gantt_v4.xls} (100%) diff --git a/Website/excelinterop/tmp/EXCEL Gantt_v4.xls b/Website/excelinterop/tmp/EXCEL_Gantt_v4.xls similarity index 100% rename from Website/excelinterop/tmp/EXCEL Gantt_v4.xls rename to Website/excelinterop/tmp/EXCEL_Gantt_v4.xls From 305cc1c9883385997157bd049f20bf62f68da973 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:42:37 +0530 Subject: [PATCH 03/17] Rename Eating Disorder (7) to Eating_Disorder(7) --- .../tmp/{Eating Disorder (7) => Eating_Disorder(7)} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{Eating Disorder (7) => Eating_Disorder(7)} (99%) diff --git a/Website/excelinterop/tmp/Eating Disorder (7) b/Website/excelinterop/tmp/Eating_Disorder(7) similarity index 99% rename from Website/excelinterop/tmp/Eating Disorder (7) rename to Website/excelinterop/tmp/Eating_Disorder(7) index 1dc0dbc..202fe21 100644 --- a/Website/excelinterop/tmp/Eating Disorder (7) +++ b/Website/excelinterop/tmp/Eating_Disorder(7) @@ -1 +1 @@ -{"numsheets":3,"currentid":"sheet1","currentname":"sheet9","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\ncell:A1:l:4:f:1:tvf:4:ntvf:4\ncell:B1:l:4:f:1:tvf:4:ntvf:4\ncell:A2:l:4:f:1:tvf:4:ntvf:4\ncell:B2:l:4:f:1:tvf:4:ntvf:4\ncell:A3:l:4:f:1:tvf:4:ntvf:4\ncell:B3:l:4:f:1:tvf:4:ntvf:4\ncell:C3:t:Weekly Meal Planner :b:3:3:3:3:l:2:f:13:c:3:bg:1:cf:1:colspan:9\ncell:D3:l:2:f:2\ncell:E3:l:2:f:2\ncell:F3:l:1:f:6\ncell:G3:l:1:f:6\ncell:H3:l:1:f:6\ncell:I3:l:1:f:6\ncell:J3:l:1:f:6\ncell:K3:l:1:f:6\ncell:A4:l:4:f:1:tvf:4:ntvf:4\ncell:B4:l:4:f:1:tvf:4:ntvf:4\ncell:C4:t:Week 2:l:3:f:9:cf:2:colspan:9\ncell:D4:t::l:1:f:17:cf:2\ncell:E4:t::l:1:f:17:cf:2\ncell:F4:t::l:1:f:17:cf:2\ncell:G4:t::l:1:f:17:cf:2\ncell:K4:l:1:f:16:cf:3\ncell:A5:l:4:f:1:tvf:4:ntvf:4\ncell:B5:l:4:f:1:tvf:4:ntvf:4\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:H5:l:1:f:5\ncell:I5:l:1:f:5\ncell:J5:l:1:f:5\ncell:K5:l:1:f:5\ncell:A6:l:4:f:1:tvf:4:ntvf:4\ncell:B6:l:4:f:1:tvf:4:ntvf:4\ncell:C6:l:1:f:3:cf:2\ncell:D6:t::l:1:f:3:cf:2\ncell:E6:t::l:1:f:3:cf:2\ncell:F6:t::l:1:f:3:cf:2\ncell:G6:t::l:1:f:3:cf:2\ncell:H6:t::l:1:f:3:cf:2\ncell:I6:t::l:1:f:3:cf:2\ncell:J6:t::l:1:f:3:cf:2\ncell:K6:t::l:1:f:3:cf:2\ncell:A7:l:4:f:1:tvf:4:ntvf:4\ncell:B7:l:4:f:1:tvf:4:ntvf:4\ncell:C7:l:1:f:4\ncell:D7:l:1:f:4\ncell:E7:l:1:f:4\ncell:F7:l:1:f:4\ncell:G7:l:1:f:5\ncell:H7:l:1:f:5\ncell:I7:l:1:f:5\ncell:J7:l:1:f:5\ncell:K7:l:1:f:5\ncell:A8:l:4:f:1:tvf:4:ntvf:4\ncell:B8:l:4:f:1:tvf:4:ntvf:4\ncell:C8:t:Monday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D8:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E8:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F8:b:::5::l:2:f:9:bg:1:cf:1:ntvf:5\ncell:G8:l:5:f:9:bg:3:cf:1\ncell:H8:t:Saturday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:I8:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:J8:t:Date\\c:b:3:3:3:3:l:2:f:12:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:K8:vtf:t::IF(F44=\"\",\"\",F44+1):b:::5::l:2:f:7:cf:2:ntvf:5\ncell:A9:l:4:f:1:tvf:4:ntvf:4\ncell:B9:l:4:f:1:tvf:4:ntvf:4\ncell:C9:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D9:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E9:b:2::2::l:1:f:7:bg:3:cf:2\ncell:F9:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G9:l:5:f:7:bg:3:cf:2\ncell:H9:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I9:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J9:b:::4::l:1:f:15:cf:1\ncell:K9:b:::4::l:1:f:15\ncell:A10:l:4:f:1:tvf:4:ntvf:4\ncell:B10:l:4:f:1:tvf:4:ntvf:4\ncell:C10:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D10:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E10:t::b:2::2::l:1:f:7:cf:2\ncell:F10:b:2::2::l:1:f:7:cf:2\ncell:G10:l:5:f:7:bg:3:cf:2\ncell:H10:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I10:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J10:t::b:4::4::l:1:f:15:cf:2\ncell:K10:b:::4::l:1:f:15\ncell:A11:l:4:f:1:tvf:4:ntvf:4\ncell:B11:l:4:f:1:tvf:4:ntvf:4\ncell:C11:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D11:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E11:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F11:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G11:l:5:f:7:bg:3:cf:2\ncell:H11:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I11:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J11:t::b:4::4::l:1:f:15:cf:2\ncell:K11:b:::4::l:1:f:15\ncell:A12:l:4:f:1:tvf:4:ntvf:4\ncell:B12:l:4:f:1:tvf:4:ntvf:4\ncell:C12:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D12:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E12:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F12:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G12:l:5:f:7:bg:3:cf:2\ncell:H12:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I12:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J12:t::b:4::4::l:1:f:4:cf:2\ncell:K12:b:4::4::l:1:f:4\ncell:A13:l:4:f:1:tvf:4:ntvf:4\ncell:B13:l:4:f:1:tvf:4:ntvf:4\ncell:C13:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D13:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E13:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F13:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G13:l:5:f:7:bg:3:cf:2\ncell:H13:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I13:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J13:t::b:4::4::l:1:f:4:cf:2\ncell:K13:b:::4::l:1:f:4\ncell:A14:l:4:f:1:tvf:4:ntvf:4\ncell:B14:l:4:f:1:tvf:4:ntvf:4\ncell:C14:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D14:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E14:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F14:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G14:l:5:f:7:bg:3:cf:2\ncell:H14:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I14:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J14:t::b:4::4::l:1:f:4:cf:2\ncell:K14:b:::4::l:1:f:4\ncell:A15:l:4:f:1:tvf:4:ntvf:4\ncell:B15:l:4:f:1:tvf:4:ntvf:4\ncell:C15:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D15:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E15:t::b:2::2::l:1:f:7:cf:2\ncell:F15:b:2::2::l:1:f:7:cf:2\ncell:G15:l:5:f:7:bg:3:cf:2\ncell:H15:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:I15:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:J15:t::b:4::4::l:1:f:4:cf:2\ncell:K15:b:::4::l:1:f:4\ncell:A16:l:4:f:1:tvf:4:ntvf:4\ncell:B16:l:4:f:1:tvf:4:ntvf:4:colspan:10\ncell:C16:l:1:f:7:colspan:4\ncell:D16:l:1:f:7:colspan:3\ncell:E16:l:1:f:7\ncell:F16:l:1:f:7\ncell:G16:l:5:f:14:bg:3:cf:1\ncell:H16:l:1:f:7:colspan:4\ncell:I16:l:1:f:7:colspan:3\ncell:J16:l:1:f:7\ncell:K16:l:1:f:7\ncell:A17:l:4:f:1:tvf:4:ntvf:4\ncell:B17:l:4:f:1:tvf:4:ntvf:4\ncell:C17:t:Tuesday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D17:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E17:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F17:vtf:t::IF(F8=\"\",\"\",F8+1):b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5\ncell:G17:l:5:f:9:bg:3:cf:1\ncell:H17:t:Sunday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:I17:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:J17:t:Date\\c:b:3:3:3:3:l:2:f:12:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:K17:vtf:t::IF(K8=\"\",\"\",K8+1):b:::5::l:2:f:7:cf:2:ntvf:5\ncell:A18:l:4:f:1:tvf:4:ntvf:4\ncell:B18:l:4:f:1:tvf:4:ntvf:4\ncell:C18:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D18:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E18:b:2::2::l:1:f:7:bg:3:cf:2\ncell:F18:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G18:l:5:f:7:bg:3:cf:2\ncell:H18:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I18:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J18:b:::4::l:1:f:15:cf:1\ncell:K18:b:::4::l:1:f:15\ncell:A19:l:4:f:1:tvf:4:ntvf:4\ncell:B19:l:4:f:1:tvf:4:ntvf:4\ncell:C19:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D19:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E19:t::b:2::2::l:1:f:7:cf:2\ncell:F19:b:2::2::l:1:f:7:cf:2\ncell:G19:l:5:f:7:bg:3:cf:2\ncell:H19:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I19:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J19:t::b:4::4::l:1:f:15:cf:2\ncell:K19:b:::4::l:1:f:15\ncell:A20:l:4:f:1:tvf:4:ntvf:4\ncell:B20:l:4:f:1:tvf:4:ntvf:4\ncell:C20:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D20:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E20:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F20:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G20:l:5:f:7:bg:3:cf:2\ncell:H20:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I20:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J20:t::b:4::4::l:1:f:15:cf:2\ncell:K20:b:::4::l:1:f:15\ncell:A21:l:4:f:1:tvf:4:ntvf:4\ncell:B21:l:4:f:1:tvf:4:ntvf:4\ncell:C21:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D21:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E21:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F21:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G21:l:5:f:7:bg:3:cf:2\ncell:H21:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I21:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J21:t::b:4::4::l:1:f:4:cf:2\ncell:K21:b:4::4::l:1:f:4\ncell:A22:l:4:f:1:tvf:4:ntvf:4\ncell:B22:l:4:f:1:tvf:4:ntvf:4\ncell:C22:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D22:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E22:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F22:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G22:l:5:f:7:bg:3:cf:2\ncell:H22:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I22:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J22:t::b:4::4::l:1:f:4:cf:2\ncell:K22:b:::4::l:1:f:4\ncell:A23:l:4:f:1:tvf:4:ntvf:4\ncell:B23:l:4:f:1:tvf:4:ntvf:4\ncell:C23:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D23:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E23:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F23:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G23:l:5:f:7:bg:3:cf:2\ncell:H23:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I23:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J23:t::b:4::4::l:1:f:4:cf:2\ncell:K23:b:::4::l:1:f:4\ncell:A24:l:4:f:1:tvf:4:ntvf:4\ncell:B24:l:4:f:1:tvf:4:ntvf:4\ncell:C24:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D24:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E24:t::b:2::2::l:1:f:7:cf:2\ncell:F24:b:2::2::l:1:f:7:cf:2\ncell:G24:l:5:f:7:bg:3:cf:2\ncell:H24:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:I24:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:J24:t::b:4::4::l:1:f:4:cf:2\ncell:K24:b:::4::l:1:f:4\ncell:A25:l:4:f:1:tvf:4:ntvf:4\ncell:B25:l:4:f:1:tvf:4:ntvf:4:colspan:10\ncell:C25:l:1:f:4:colspan:4\ncell:D25:l:1:f:4\ncell:E25:l:1:f:4\ncell:F25:l:1:f:4\ncell:G25:l:5:f:14:bg:3:cf:1\ncell:H25:l:1:f:7:colspan:4\ncell:I25:l:1:f:7\ncell:J25:l:1:f:7\ncell:K25:l:1:f:7\ncell:A26:l:4:f:1:tvf:4:ntvf:4\ncell:B26:l:4:f:1:tvf:4:ntvf:4\ncell:C26:t:Wednesday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D26:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E26:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F26:vtf:t::IF(F17=\"\",\"\",F17+1):b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5\ncell:G26:l:5:f:9:bg:3:cf:1\ncell:H26:t:Notes:b:1:1:1:1:l:2:f:9:c:3:bg:1:ntvf:3:colspan:4\ncell:I26:b:::5::l:2:f:10:ntvf:3\ncell:J26:b:::5::l:2:f:10:ntvf:3\ncell:K26:b:::5::l:2:f:10:ntvf:3\ncell:A27:l:4:f:1:tvf:4:ntvf:4\ncell:B27:l:4:f:1:tvf:4:ntvf:4\ncell:C27:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D27:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E27:b:::4::l:1:f:7:cf:2\ncell:F27:b:::4::l:1:f:7:cf:2\ncell:G27:l:5:f:7:bg:3:cf:2\ncell:H27:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I27:l:1:f:4\ncell:J27:l:1:f:4\ncell:K27:l:1:f:4\ncell:A28:l:4:f:1:tvf:4:ntvf:4\ncell:B28:l:4:f:1:tvf:4:ntvf:4\ncell:C28:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D28:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E28:t::b:4::4::l:1:f:7:cf:2\ncell:F28:b:::4::l:1:f:7:cf:2\ncell:G28:l:5:f:7:bg:3:cf:2\ncell:H28:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:4\ncell:I28:l:1:f:4\ncell:J28:l:1:f:4\ncell:K28:l:1:f:4\ncell:A29:l:4:f:1:tvf:4:ntvf:4\ncell:B29:l:4:f:1:tvf:4:ntvf:4\ncell:C29:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D29:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E29:t::b:4::4::l:1:f:7:cf:2\ncell:F29:b:::4::l:1:f:7:cf:2\ncell:G29:l:5:f:7:bg:3:cf:2\ncell:H29:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I29:l:1:f:4\ncell:J29:l:1:f:4\ncell:K29:l:1:f:4\ncell:A30:l:4:f:1:tvf:4:ntvf:4\ncell:B30:l:4:f:1:tvf:4:ntvf:4\ncell:C30:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D30:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E30:t::b:4::4::l:1:f:7:cf:2\ncell:F30:b:4::4::l:1:f:7:cf:2\ncell:G30:l:5:f:7:bg:3:cf:2\ncell:H30:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:4\ncell:I30:l:1:f:4\ncell:J30:l:1:f:4\ncell:K30:l:1:f:4\ncell:A31:l:4:f:1:tvf:4:ntvf:4\ncell:B31:l:4:f:1:tvf:4:ntvf:4\ncell:C31:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D31:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E31:t::b:4::4::l:1:f:7:cf:2\ncell:F31:b:::4::l:1:f:7:cf:2\ncell:G31:l:5:f:7:bg:3:cf:2\ncell:H31:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I31:l:1:f:4\ncell:J31:l:1:f:4\ncell:K31:l:1:f:4\ncell:A32:l:4:f:1:tvf:4:ntvf:4\ncell:B32:l:4:f:1:tvf:4:ntvf:4\ncell:C32:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D32:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E32:t::b:4::4::l:1:f:7:cf:2\ncell:F32:b:::4::l:1:f:7:cf:2\ncell:G32:l:5:f:7:bg:3:cf:2\ncell:H32:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:4\ncell:I32:l:1:f:4\ncell:J32:l:1:f:4\ncell:K32:l:1:f:4\ncell:A33:l:4:f:1:tvf:4:ntvf:4\ncell:B33:l:4:f:1:tvf:4:ntvf:4\ncell:C33:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D33:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E33:t::b:4::4::l:1:f:7:cf:2\ncell:F33:b:::4::l:1:f:7:cf:2\ncell:G33:l:5:f:7:bg:3:cf:2\ncell:H33:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I33:l:1:f:4\ncell:J33:l:1:f:4\ncell:K33:l:1:f:4\ncell:A34:l:4:f:1:tvf:4:ntvf:4\ncell:B34:l:4:f:1:tvf:4:ntvf:4:colspan:10\ncell:C34:l:1:f:4:colspan:4\ncell:D34:l:1:f:4\ncell:E34:l:1:f:4\ncell:F34:l:1:f:4\ncell:G34:l:5:f:1:bg:3:cf:1\ncell:H34:l:1:f:4\ncell:I34:l:1:f:4\ncell:J34:l:1:f:4\ncell:K34:l:1:f:4\ncell:A35:l:4:f:1:tvf:4:ntvf:4\ncell:B35:l:4:f:1:tvf:4:ntvf:4\ncell:C35:t:Thursday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D35:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E35:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F35:vtf:t::IF(F26=\"\",\"\",F26+1):b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5\ncell:G35:l:5:f:9:bg:3:cf:1\ncell:H35:t:Grocery List:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3:colspan:4\ncell:I35:b:1:1:1:1:l:2:f:10:ntvf:3\ncell:J35:b:1:1:1:1:l:2:f:10:ntvf:3\ncell:K35:b:::5::l:2:f:10:ntvf:3\ncell:A36:l:4:f:1:tvf:4:ntvf:4\ncell:B36:l:4:f:1:tvf:4:ntvf:4\ncell:C36:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D36:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E36:b:::4::l:1:f:15:cf:1\ncell:F36:b:::4::l:1:f:15\ncell:G36:l:5:f:1:bg:3:cf:1\ncell:H36:b:1:1:1:1:l:1:f:7:cf:2:ntvf:2:colspan:2\ncell:I36:t::b:1:1:1:1:l:1:f:7:cf:2:ntvf:2\ncell:J36:t: :b:1:1:1:1:l:1:f:7:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K36:t::b:5::4::l:1:f:4:cf:2:ntvf:1\ncell:A37:l:4:f:1:tvf:4:ntvf:4\ncell:B37:l:4:f:1:tvf:4:ntvf:4\ncell:C37:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D37:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E37:t::b:4::4::l:1:f:15:cf:2\ncell:F37:b:::4::l:1:f:15\ncell:G37:l:5:f:1:bg:3:cf:1\ncell:H37:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I37:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J37:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K37:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A38:l:4:f:1:tvf:4:ntvf:4\ncell:B38:l:4:f:1:tvf:4:ntvf:4\ncell:C38:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D38:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E38:t::b:4::4::l:1:f:15:cf:2\ncell:F38:b:::4::l:1:f:15\ncell:G38:l:5:f:1:bg:3:cf:1\ncell:H38:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I38:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J38:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K38:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A39:l:4:f:1:tvf:4:ntvf:4\ncell:B39:l:4:f:1:tvf:4:ntvf:4\ncell:C39:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D39:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E39:t::b:4::4::l:1:f:4:cf:2\ncell:F39:b:4::4::l:1:f:4\ncell:G39:l:5:f:1:bg:3:cf:1\ncell:H39:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I39:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J39:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K39:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A40:l:4:f:1:tvf:4:ntvf:4\ncell:B40:l:4:f:1:tvf:4:ntvf:4\ncell:C40:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D40:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E40:t::b:4::4::l:1:f:4:cf:2\ncell:F40:b:::4::l:1:f:4\ncell:G40:l:5:f:1:bg:3:cf:1\ncell:H40:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I40:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J40:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K40:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A41:l:4:f:1:tvf:4:ntvf:4\ncell:B41:l:4:f:1:tvf:4:ntvf:4\ncell:C41:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D41:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E41:t::b:4::4::l:1:f:4:cf:2\ncell:F41:b:::4::l:1:f:4\ncell:G41:l:5:f:1:bg:3:cf:1\ncell:H41:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I41:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J41:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K41:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A42:l:4:f:1:tvf:4:ntvf:4\ncell:B42:l:4:f:1:tvf:4:ntvf:4\ncell:C42:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D42:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E42:t::b:4::4::l:1:f:4:cf:2\ncell:F42:b:::4::l:1:f:4\ncell:G42:l:5:f:1:bg:3:cf:1\ncell:H42:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I42:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J42:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K42:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A43:l:4:f:1:tvf:4:ntvf:4\ncell:B43:l:4:f:1:tvf:4:ntvf:4:colspan:5\ncell:C43:l:1:f:4:colspan:4\ncell:D43:l:1:f:4\ncell:E43:l:1:f:4\ncell:F43:l:1:f:4\ncell:G43:l:5:f:1:bg:3:cf:1\ncell:H43:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I43:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J43:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K43:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A44:l:4:f:1:tvf:4:ntvf:4\ncell:B44:l:4:f:1:tvf:4:ntvf:4\ncell:C44:t:Friday:b:1:1:1:1:l:2:f:8:c:3:bg:1:cf:1:ntvf:3\ncell:D44:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E44:t:Date\\c:b:3:3:3:3:l:2:f:11:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F44:vtf:t::IF(F35=\"\",\"\",F35+1):b:::5::l:2:f:7:cf:2:ntvf:5\ncell:G44:l:5:f:1:bg:3:cf:1\ncell:H44:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I44:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J44:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K44:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A45:l:4:f:1:tvf:4:ntvf:4\ncell:B45:l:4:f:1:tvf:4:ntvf:4\ncell:C45:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D45:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E45:b:::4::l:1:f:15:cf:1\ncell:F45:b:::4::l:1:f:15\ncell:G45:l:5:f:1:bg:3:cf:1\ncell:H45:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I45:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J45:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K45:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A46:l:4:f:1:tvf:4:ntvf:4\ncell:B46:l:4:f:1:tvf:4:ntvf:4\ncell:C46:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D46:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E46:t::b:4::4::l:1:f:15:cf:2\ncell:F46:b:::4::l:1:f:15\ncell:G46:l:5:f:1:bg:3:cf:1\ncell:H46:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I46:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J46:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K46:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A47:l:4:f:1:tvf:4:ntvf:4\ncell:B47:l:4:f:1:tvf:4:ntvf:4\ncell:C47:t:Snacks:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D47:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E47:t::b:4::4::l:1:f:15:cf:2\ncell:F47:b:::4::l:1:f:15\ncell:G47:l:5:f:1:bg:3:cf:1\ncell:H47:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I47:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J47:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K47:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A48:l:4:f:1:tvf:4:ntvf:4\ncell:B48:l:4:f:1:tvf:4:ntvf:4\ncell:C48:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D48:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E48:t::b:4::4::l:1:f:4:cf:2\ncell:F48:b:4::4::l:1:f:4\ncell:G48:l:5:f:1:bg:3:cf:1\ncell:H48:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I48:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J48:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K48:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A49:l:4:f:1:tvf:4:ntvf:4\ncell:B49:l:4:f:1:tvf:4:ntvf:4\ncell:C49:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D49:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E49:t::b:4::4::l:1:f:4:bg:3:cf:2\ncell:F49:b:::4::l:1:f:4:bg:3\ncell:G49:l:5:f:1:bg:3:cf:1\ncell:H49:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I49:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J49:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K49:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A50:l:4:f:1:tvf:4:ntvf:4\ncell:B50:l:4:f:1:tvf:4:ntvf:4\ncell:C50:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D50:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E50:t::b:4::4::l:1:f:4:bg:2:cf:2\ncell:F50:b:::4::l:1:f:4:bg:2\ncell:G50:l:5:f:1:bg:3:cf:1\ncell:H50:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I50:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J50:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K50:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A51:l:4:f:1:tvf:4:ntvf:4\ncell:B51:l:4:f:1:tvf:4:ntvf:4\ncell:C51:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D51:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E51:t::b:::1::l:1:f:4:bg:3:cf:2\ncell:F51:b:::1::l:1:f:4:bg:3\ncell:G51:l:5:f:1:bg:3:cf:1\ncell:H51:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I51:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J51:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K51:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A52:l:4:f:1:tvf:4:ntvf:4\ncell:B52:l:4:f:1:tvf:4:ntvf:4:colspan:5\ncell:G52:l:5:f:1:bg:3:cf:1\ncell:A53:l:4:f:1:tvf:4:ntvf:4\ncell:B53:l:4:f:1:tvf:4:ntvf:4\ncell:G53:l:5:f:1:bg:3:cf:1\ncell:A54:l:4:f:1:tvf:4:ntvf:4\ncell:B54:l:4:f:1:tvf:4:ntvf:4\ncell:G54:l:5:f:1:bg:3:cf:1\ncell:A55:l:4:f:1:tvf:4:ntvf:4\ncell:B55:l:4:f:1:tvf:4:ntvf:4\ncell:G55:l:5:f:1:bg:3:cf:1\ncell:A56:l:4:f:1:tvf:4:ntvf:4\ncell:B56:l:4:f:1:tvf:4:ntvf:4\ncell:G56:f:1\ncell:A57:l:4:f:1:tvf:4:ntvf:4\ncell:B57:l:4:f:1:tvf:4:ntvf:4\ncell:G57:f:1\ncell:A58:l:4:f:1:tvf:4:ntvf:4\ncell:B58:l:4:f:1:tvf:4:ntvf:4\ncell:G58:f:1\ncell:A59:l:4:f:1:tvf:4:ntvf:4\ncell:B59:l:4:f:1:tvf:4:ntvf:4\ncell:G59:f:1\ncell:A60:l:4:f:1:tvf:4:ntvf:4\ncell:B60:l:4:f:1:tvf:4:ntvf:4\ncell:G60:f:1\ncell:A61:l:4:f:1:tvf:4:ntvf:4\ncell:B61:l:4:f:1:tvf:4:ntvf:4\ncell:G61:f:1\ncell:A62:l:4:f:1\ncell:B62:l:4:f:1\ncell:G62:f:1\ncell:A63:l:4:f:1\ncell:B63:l:4:f:1\ncell:G63:f:1\ncell:A64:l:4:f:1\ncell:B64:l:4:f:1\ncell:G64:f:1\ncell:A65:l:4:f:1\ncell:B65:l:4:f:1\ncell:G65:f:1\ncell:A66:l:4:f:1\ncell:B66:l:4:f:1\ncell:G66:f:1\ncell:A67:l:4:f:1\ncell:B67:l:4:f:1\ncell:G67:f:1\ncell:A68:l:4:f:1\ncell:B68:l:4:f:1\ncell:G68:f:1\ncell:A69:l:4:f:1\ncell:B69:l:4:f:1\ncell:G69:f:1\ncell:A70:l:4:f:1\ncell:B70:l:4:f:1\ncell:G70:f:1\ncell:A71:l:4:f:1\ncell:B71:l:4:f:1\ncell:G71:f:1\ncell:A72:l:4:f:1\ncell:B72:l:4:f:1\ncell:G72:f:1\ncell:A73:l:4:f:1\ncell:B73:l:4:f:1\ncell:G73:f:1\ncell:A74:l:4:f:1\ncell:B74:l:4:f:1\ncell:G74:f:1\ncell:A75:l:4:f:1\ncell:B75:l:4:f:1\ncell:G75:f:1\ncell:A76:l:4:f:1\ncell:B76:l:4:f:1\ncell:G76:f:1\ncell:A77:l:4:f:1\ncell:B77:l:4:f:1\ncell:G77:f:1\ncell:A78:l:4:f:1\ncell:B78:l:4:f:1\ncell:G78:f:1\ncell:A79:l:4:f:1\ncell:B79:l:4:f:1\ncell:A80:l:4:f:1\ncell:B80:l:4:f:1\ncell:A81:l:4:f:1\ncell:B81:l:4:f:1\ncell:A82:l:4:f:1\ncell:B82:l:4:f:1\ncell:A83:l:4:f:1\ncell:B83:l:4:f:1\ncell:A84:l:4:f:1\ncell:B84:l:4:f:1\ncell:A85:l:4:f:1\ncell:B85:l:4:f:1\ncell:A86:l:4:f:1\ncell:B86:l:4:f:1\ncell:A87:l:4:f:1\ncell:B87:l:4:f:1\ncell:A88:l:4:f:1\ncell:B88:l:4:f:1\ncell:A89:l:4:f:1\ncell:B89:l:4:f:1\ncell:A90:l:4:f:1\ncell:B90:l:4:f:1\ncell:A91:l:4:f:1\ncell:B91:l:4:f:1\ncell:A92:l:4:f:1\ncell:B92:l:4:f:1\ncell:A93:l:4:f:1\ncell:B93:l:4:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:90\ncol:D:w:26\ncol:E:w:80\ncol:F:w:24\ncol:G:w:30\ncol:H:w:90\ncol:I:w:28\ncol:J:w:80\ncol:K:w:37\nrow:1:h:24\nrow:2:h:24\nrow:3:h:24\nrow:6:h:20.25\nrow:7:h:18\nrow:8:h:18\nrow:9:h:14.1\nrow:10:h:14.1\nrow:11:h:14.1\nrow:12:h:18\nrow:13:h:18\nrow:14:h:18\nrow:15:h:18\nrow:16:h:14.25\nrow:17:h:18\nrow:18:h:14.1\nrow:19:h:14.1\nrow:20:h:14.1\nrow:21:h:18\nrow:22:h:18\nrow:23:h:18\nrow:24:h:18\nrow:25:h:14.25\nrow:26:h:18\nrow:27:h:14.1\nrow:28:h:14.1\nrow:29:h:14.1\nrow:30:h:18\nrow:31:h:18\nrow:32:h:18\nrow:33:h:18\nrow:35:h:18\nrow:36:h:14.1\nrow:37:h:14.1\nrow:39:h:18\nrow:40:h:18\nrow:41:h:18\nrow:42:h:18\nrow:44:h:18\nrow:48:h:18\nrow:49:h:18\nrow:50:h:18\nrow:51:h:18\nsheet:c:11:r:93:h:12.75:layout:6\nborder:1:1px solid rgb(0,0,0)\nborder:2:1px solid rgb(192,192,192)\nborder:3:1px solid rgb(255, 255, 255)\nborder:4:thin dotted rgb(192,192,192)\nborder:5:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal bold 14pt Verdana\nfont:3:normal bold 16pt Arial\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 10pt Tahoma\nfont:6:normal normal 10pt Verdana\nfont:7:normal normal 11pt Arial\nfont:8:normal normal 12pt Arial\nfont:9:normal normal 12pt arial,helvetica,sans-serif\nfont:10:normal normal 14pt Arial\nfont:11:normal normal 16pt Arial\nfont:12:normal normal 16pt arial,helvetica,sans-serif\nfont:13:normal normal 18pt arial,helvetica,sans-serif\nfont:14:normal normal 6pt arial,helvetica,sans-serif\nfont:15:normal normal 8pt Arial\nfont:16:normal normal 8pt Tahoma\nfont:17:normal normal 8pt Verdana\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:0px * 0px *;vertical-align:bottom;\nlayout:4:padding:0px 0px 0px 0px;vertical-align:*;\nlayout:5:padding:0px 0px 0px 0px;vertical-align:middle;\nlayout:6:padding:4px 2px 4px 2px;vertical-align:*;\nvalueformat:1:\"□ \"@\nvalueformat:2:#,##0\nvalueformat:3:dddd\nvalueformat:4:hidden\nvalueformat:5:m/d/yy\n"},"name":"sheet9","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Shopping Checklist:f:6:c:3:bg:1:cf:1:colspan:5\ncell:B4:f:3:cf:1\ncell:B5:t:Ingredient:b:1:1:1:1:f:4:cf:1\ncell:C5:t:Quantity:b:1:1:1:1:f:4:cf:1\ncell:D5:t:Chk:b:1:1:1:1:f:4:cf:1\ncell:E5:t:Replacement:b:1:1:1:1:f:4:cf:1\ncell:F5:t:Notes:b:1:1:1:1:f:4:cf:1\ncell:B6:t:Grains:b:1:1:1:1:l:2:f:5:cf:2:colspan:5\ncell:B7:t:Wheat:b::1::1:l:2:f:1\ncell:C7:b::1::1:ntvf:1\ncell:D7:t:
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E7:b::1::1\ncell:F7:b::1:1:1\ncell:B8:t:Flour:b::1::1:l:2:f:1:bg:2\ncell:C8:b::1::1:bg:2:ntvf:1\ncell:D8:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E8:b::1::1:bg:2\ncell:F8:b:1:1:1:1:bg:2\ncell:B9:t:Corn Meal:b::1::1:l:2:f:1\ncell:C9:b::1::1:ntvf:1\ncell:D9:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E9:b::1::1\ncell:F9:b::1:1:1\ncell:B10:t:Oats:b::1::1:l:2:f:1:bg:2\ncell:C10:b::1::1:bg:2:ntvf:1\ncell:D10:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E10:b::1::1:bg:2\ncell:F10:b:1:1:1:1:bg:2\ncell:B11:t:Rice:b::1::1:l:2:f:1\ncell:C11:b::1::1:ntvf:1\ncell:D11:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E11:b::1::1\ncell:F11:b::1:1:1\ncell:B12:t:Pasta:b::1::1:l:2:f:1:bg:2\ncell:C12:b::1::1:bg:2:ntvf:1\ncell:D12:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E12:b::1::1:bg:2\ncell:F12:b:1:1:1:1:bg:2\ncell:B13:t:Total Grains:b::1::1:l:2:f:1\ncell:C13:vtf:n:0:SUM(C7\\cC12):b::1::1:ntvf:1\ncell:D13:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E13:b::1::1\ncell:F13:b::1:1:1\ncell:B14:t:Fats and Oils:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C14:b::1::1:ntvf:1\ncell:D14:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E14:b::1::1\ncell:F14:b:1:1:1:1\ncell:B15:t:Shortening:b::1::1:l:2:f:1\ncell:C15:b::1::1:ntvf:1\ncell:D15:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E15:b::1::1\ncell:F15:b::1:1:1\ncell:B16:t:Vegetable Oil:b::1::1:l:2:f:1:bg:2\ncell:C16:b::1::1:bg:2:ntvf:1\ncell:D16:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E16:b::1::1:bg:2\ncell:F16:b::1::1:bg:2\ncell:B17:t:Mayonnaise:b::1::1:l:2:f:1\ncell:C17:b::1::1:ntvf:1\ncell:D17:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E17:b::1::1\ncell:F17:b:1:1:1:1\ncell:B18:t:Salad Dressing:b::1::1:l:2:f:1:bg:2\ncell:C18:b::1::1:bg:2:ntvf:1\ncell:D18:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E18:b::1::1:bg:2\ncell:F18:b:1:1:1:1:bg:2\ncell:B19:t:Peanut Butter:b::1::1:l:2:f:1\ncell:C19:b::1::1:ntvf:1\ncell:D19:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E19:b::1::1\ncell:F19:b:1:1:1:1\ncell:B20:t:Total Fats and Oils:b::1::1:l:2:f:1:bg:2\ncell:C20:vtf:n:0:SUM(C15\\cC19):b::1::1:bg:2:ntvf:1\ncell:D20:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E20:b::1::1:bg:2\ncell:F20:b:1:1:1:1:bg:2\ncell:B21:t:Legumes:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C21:b::1::1:ntvf:1\ncell:D21:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E21:b::1::1\ncell:F21:b::1::1\ncell:B22:t:Beans, dry:b::1::1:l:2:f:1:bg:3\ncell:C22:b::1::1:ntvf:1\ncell:D22:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E22:b::1::1\ncell:F22:b::1:1:1\ncell:B23:t:Lima Beans:b::1::1:l:2:f:1:bg:2\ncell:C23:b::1::1:bg:2:ntvf:1\ncell:D23:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E23:b::1::1:bg:2\ncell:F23:b:1:1:1:1:bg:2\ncell:B24:t:Soy Beans:b::1::1:l:2:f:1:bg:3\ncell:C24:b::1::1:ntvf:1\ncell:D24:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E24:b::1::1\ncell:F24:b::1:1:1\ncell:B25:t:Split Peas:b::1::1:l:2:f:1:bg:2\ncell:C25:b::1::1:bg:2:ntvf:1\ncell:D25:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E25:b::1::1:bg:2\ncell:F25:b:1:1:1:1:bg:2\ncell:B26:t:Lentils:b::1::1:l:2:f:1:bg:3\ncell:C26:b::1::1:ntvf:1\ncell:D26:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E26:b::1::1\ncell:F26:b::1:1:1\ncell:B27:t:Dry Soup Mix:b::1::1:l:2:f:1:bg:2\ncell:C27:b::1::1:bg:2:ntvf:1\ncell:D27:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E27:b::1::1:bg:2\ncell:F27:b::1::1:bg:2\ncell:B28:t:Total Legumes:b::1::1:l:2:f:1:bg:3\ncell:C28:vtf:n:0:SUM(C22\\cC27):b::1::1:ntvf:1\ncell:D28:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E28:b::1::1\ncell:F28:b:1:1:1:1\ncell:B29:t:Sugars:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C29:b::1::1:ntvf:1\ncell:D29:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E29:b::1::1\ncell:F29:b::1::1\ncell:B30:t:Honey:b::1::1:l:2:f:1:bg:3\ncell:C30:b::1::1:ntvf:1\ncell:D30:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E30:b::1::1\ncell:F30:b::1:1:1\ncell:B31:t:Sugar:b::1::1:l:2:f:1:bg:2\ncell:C31:b::1::1:bg:2:ntvf:1\ncell:D31:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E31:b::1::1:bg:2\ncell:F31:b::1::1:bg:2\ncell:B32:t:Brown Sugar:b::1::1:l:2:f:1:bg:3\ncell:C32:b::1::1:ntvf:1\ncell:D32:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E32:b::1::1\ncell:F32:b:1:1:1:1\ncell:B33:t:Molasses:b::1::1:l:2:f:1:bg:2\ncell:C33:b::1::1:bg:2:ntvf:1\ncell:D33:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E33:b::1::1:bg:2\ncell:F33:b::1::1:bg:2\ncell:B34:t:Corn Syrup:b::1::1:l:2:f:1:bg:3\ncell:C34:b::1::1:ntvf:1\ncell:D34:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E34:b::1::1\ncell:F34:b:1:1:1:1\ncell:B35:t:Jams:b::1::1:l:2:f:1:bg:2\ncell:C35:b::1::1:bg:2:ntvf:1\ncell:D35:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E35:b::1::1:bg:2\ncell:F35:b:1:1:1:1:bg:2\ncell:B36:t:Fruit drink powdered:b::1::1:l:2:f:1:bg:3\ncell:C36:b::1::1:ntvf:1\ncell:D36:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E36:b::1::1\ncell:F36:b::1:1:1\ncell:B37:t:Flavored Gelatin:b::1::1:l:2:f:1:bg:2\ncell:C37:b::1::1:bg:2:ntvf:1\ncell:D37:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E37:b::1::1:bg:2\ncell:F37:b:1:1:1:1:bg:2\ncell:B38:t:Total Sugars:b::1::1:l:2:f:1:bg:3\ncell:C38:vtf:n:0:SUM(C30\\cC37):b::1::1:ntvf:1\ncell:D38:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E38:b::1::1\ncell:F38:b::1:1:1\ncell:B39:t:Milk:b:1:1:1:1:l:2:f:5:bg:3:colspan:5\ncell:C39:b::1::1:ntvf:1\ncell:D39:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E39:b::1::1\ncell:F39:b::1::1\ncell:B40:t:Dry Milk:b::1::1:l:2:f:1:bg:3\ncell:C40:b::1::1:ntvf:1\ncell:D40:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E40:b::1::1\ncell:F40:b:1:1:1:1\ncell:B41:t:Evaporated Milk:b::1::1:l:2:f:1:bg:2\ncell:C41:b::1::1:bg:2:ntvf:1\ncell:D41:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E41:b::1::1:bg:2\ncell:F41:b::1::1:bg:2\ncell:B42:t:Powdered Eggs:b::1::1:l:2:f:1:bg:3\ncell:C42:b::1::1:ntvf:1\ncell:D42:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E42:b::1::1\ncell:F42:b:1:1:1:1\ncell:B43:t:Cooking Essentials:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C43:b::1::1:ntvf:1\ncell:D43:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E43:b::1::1\ncell:F43:b::1::1\ncell:B44:t:Baking Powder:b::1::1:l:2:f:7:bg:3\ncell:C44:b::1::1:ntvf:1\ncell:D44:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E44:b::1::1\ncell:F44:b::1:1:1\ncell:B45:t:Baking Soda:b::1::1:l:2:f:7:bg:2\ncell:C45:b::1::1:bg:2:ntvf:1\ncell:D45:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E45:b::1::1:bg:2\ncell:F45:b::1::1:bg:2\ncell:B46:t:Yeast:b::1::1:l:2:f:7:bg:3\ncell:C46:b::1::1:ntvf:1\ncell:D46:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E46:b::1::1\ncell:F46:b:1:1:1:1\ncell:B47:t:Salt:b::1::1:l:2:f:7:bg:2\ncell:C47:b::1::1:bg:2:ntvf:1\ncell:D47:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E47:b::1::1:bg:2\ncell:F47:b::1::1:bg:2\ncell:B48:t:Vinegar:b::1::1:l:2:f:7:bg:3\ncell:C48:b::1::1:ntvf:1\ncell:D48:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E48:b::1::1\ncell:F48:b:1:1:1:1\ncell:B49:t:Others:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C49:b::1::1:ntvf:1\ncell:D49:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E49:b::1::1\ncell:F49:b::1::1\ncell:B50:t:Other:b::1::1:l:2:f:7\ncell:C50:b::1::1:ntvf:1\ncell:D50:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E50:b::1::1\ncell:F50:b::1:1:1\ncell:B51:t:Other:b::1::1:l:2:f:7:bg:2\ncell:C51:b::1::1:bg:2:ntvf:1\ncell:D51:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E51:b::1::1:bg:2\ncell:F51:b::1::1:bg:2\ncell:B52:t:Other:b::1::1:l:2:f:7\ncell:C52:b::1::1:ntvf:1\ncell:D52:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E52:b::1::1\ncell:F52:b:1:1:1:1\ncell:B53:t:Other:b::1::1:l:2:f:7:bg:2\ncell:C53:b::1::1:bg:2:ntvf:1\ncell:D53:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E53:b::1::1:bg:2\ncell:F53:b::1::1:bg:2\ncell:B54:t:Other:b::1:1:1:l:2:f:7\ncell:C54:b::1:1:1:ntvf:1\ncell:D54:t:
 
:b::1:1:1:l:1:f:2:cf:1:tvf:2\ncell:E54:b::1:1:1\ncell:F54:b:1:1:1:1\ncol:A:w:10\ncol:B:w:116\ncol:C:w:70\ncol:D:w:40\ncol:E:w:131\ncol:F:w:140\ncol:R:w:80\nsheet:c:18:r:54:font:3:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* * arial,helvetica,sans-serif\nfont:2:* 11pt *\nfont:3:* 11pt arial,helvetica,sans-serif\nfont:4:* 12pt *\nfont:5:* 14pt arial,helvetica,sans-serif\nfont:6:* 18pt arial,helvetica,sans-serif\nfont:7:normal normal 11pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:*;\nvalueformat:1:#,##0\nvalueformat:2:text-html\n"},"name":"sheet4","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Binge Eating Checklist:f:3:c:3:bg:1:cf:1:colspan:3\ncell:B5:t:Chk:b:1:1:1:1:l:1:f:2:cf:1\ncell:C5:t:List:b:1:1:1:1:l:1:f:2:cf:1\ncell:D5:t:Yes/ No:b:1:1:1:1:l:1:f:2:cf:1\ncell:A7:b::1::\ncell:B7:t:
 
:b:1:1::1:tvf:1\ncell:C7:t:Do you eat in a discrete period of time an amount of food that is larger than most people would eat in a similar period?:b:1:1::1\ncell:D7:b:1:1::1\ncell:E7:b::::1\ncell:B8:t:Prior to the episodes, have you :b:1::1::colspan:3\ncell:A9:b::1::\ncell:B9:t:
 
:b:1:1::1:tvf:1\ncell:C9:t:undergone an unintentional period of fasting or starvation? :b::1::1\ncell:D9:b::1::1\ncell:E9:b::::1\ncell:A10:b::1::\ncell:B10:t:
 
:b::1::1:bg:2:tvf:1\ncell:C10:t: performed considerable physical labor or exercise?:b::1::1:bg:2\ncell:D10:b::1::1:bg:2\ncell:E10:b::::1\ncell:A11:b::1::\ncell:B11:t:
 
:b::1:1:1:tvf:1\ncell:C11:t:Does the exertion seem appropriate for the person's background and circumstances? :b::1:1:1\ncell:D11:b::1:1:1\ncell:E11:b::::1\ncell:B12:t:During these episodes, do you experience the feeling :colspan:3\ncell:A13:b::1::\ncell:B13:t:
 
:b:1:1::1:tvf:1\ncell:C13:t:of being unable to stop eating?:b:1:1::1\ncell:D13:b:1:1::1\ncell:E13:b::::1\ncell:A14:b::1::\ncell:B14:t:
 
:b::1::1:bg:2:tvf:1\ncell:C14:t:of controlling what is being eaten?:b::1::1:bg:2\ncell:D14:b::1::1:bg:2\ncell:E14:b::::1\ncell:A15:b::1::\ncell:B15:t:
 
:b::1:1:1:tvf:1\ncell:C15:t:of deciding how much is being eaten? :b::1:1:1\ncell:D15:b::1:1:1\ncell:E15:b::::1\ncol:A:w:10\ncol:B:w:34\ncol:C:w:362\ncol:D:w:70\nsheet:c:5:r:15:font:1:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 11pt arial,helvetica,sans-serif\nfont:2:* 12pt *\nfont:3:* 18pt *\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:*;\nvalueformat:1:text-html\n"},"name":"sheet10","hidden":"0"}},"EditableCells":{"allow":true,"cells":{"sheet9!C3":true,"sheet9!C4":true,"sheet9!C50":true,"sheet9!C51":true,"sheet9!C8":true,"sheet9!C9":true,"sheet9!C10":true,"sheet9!C11":true,"sheet9!C12":true,"sheet9!C13":true,"sheet9!C14":true,"sheet9!C15":true,"sheet9!C17":true,"sheet9!C18":true,"sheet9!C19":true,"sheet9!C20":true,"sheet9!C21":true,"sheet9!C22":true,"sheet9!C23":true,"sheet9!C24":true,"sheet9!C26":true,"sheet9!C27":true,"sheet9!C28":true,"sheet9!C29":true,"sheet9!C30":true,"sheet9!C31":true,"sheet9!C32":true,"sheet9!C33":true,"sheet9!C35":true,"sheet9!C36":true,"sheet9!C37":true,"sheet9!C38":true,"sheet9!C39":true,"sheet9!C40":true,"sheet9!C41":true,"sheet9!C42":true,"sheet9!C43":true,"sheet9!C44":true,"sheet9!C45":true,"sheet9!C46":true,"sheet9!C47":true,"sheet9!C48":true,"sheet9!C49":true,"sheet9!D3":true,"sheet9!D4":true,"sheet9!D50":true,"sheet9!D51":true,"sheet9!D8":true,"sheet9!D9":true,"sheet9!D10":true,"sheet9!D11":true,"sheet9!D12":true,"sheet9!D13":true,"sheet9!D14":true,"sheet9!D15":true,"sheet9!D17":true,"sheet9!D18":true,"sheet9!D19":true,"sheet9!D20":true,"sheet9!D21":true,"sheet9!D22":true,"sheet9!D23":true,"sheet9!D24":true,"sheet9!D26":true,"sheet9!D27":true,"sheet9!D28":true,"sheet9!D29":true,"sheet9!D30":true,"sheet9!D31":true,"sheet9!D32":true,"sheet9!D33":true,"sheet9!D35":true,"sheet9!D36":true,"sheet9!D37":true,"sheet9!D38":true,"sheet9!D39":true,"sheet9!D40":true,"sheet9!D41":true,"sheet9!D42":true,"sheet9!D43":true,"sheet9!D44":true,"sheet9!D45":true,"sheet9!D46":true,"sheet9!D47":true,"sheet9!D48":true,"sheet9!D49":true,"sheet9!H3":true,"sheet9!H4":true,"sheet9!H50":true,"sheet9!H51":true,"sheet9!H17":true,"sheet9!E17":true,"sheet9!H26":true,"sheet9!E26":true,"sheet9!H35":true,"sheet9!H44":true,"sheet9!E8":true,"sheet9!J8":true,"sheet9!H9":true,"sheet9!H10":true,"sheet9!H11":true,"sheet9!H12":true,"sheet9!H13":true,"sheet9!H14":true,"sheet9!H15":true,"sheet9!H18":true,"sheet9!H19":true,"sheet9!H20":true,"sheet9!H21":true,"sheet9!H22":true,"sheet9!H23":true,"sheet9!H24":true,"sheet9!H27":true,"sheet9!H28":true,"sheet9!H29":true,"sheet9!H30":true,"sheet9!H31":true,"sheet9!H32":true,"sheet9!H33":true,"sheet9!H36":true,"sheet9!H37":true,"sheet9!H38":true,"sheet9!H39":true,"sheet9!H40":true,"sheet9!H41":true,"sheet9!H42":true,"sheet9!H43":true,"sheet9!H45":true,"sheet9!H46":true,"sheet9!H47":true,"sheet9!H48":true,"sheet9!H49":true,"sheet9!I3":true,"sheet9!I4":true,"sheet9!I50":true,"sheet9!I51":true,"sheet9!I8":true,"sheet9!I9":true,"sheet9!I10":true,"sheet9!I11":true,"sheet9!I12":true,"sheet9!I13":true,"sheet9!I14":true,"sheet9!I15":true,"sheet9!I17":true,"sheet9!I18":true,"sheet9!I19":true,"sheet9!I20":true,"sheet9!I21":true,"sheet9!I22":true,"sheet9!I23":true,"sheet9!I24":true,"sheet9!I26":true,"sheet9!I27":true,"sheet9!I28":true,"sheet9!I29":true,"sheet9!I30":true,"sheet9!I31":true,"sheet9!I32":true,"sheet9!I33":true,"sheet9!I35":true,"sheet9!I36":true,"sheet9!I37":true,"sheet9!I38":true,"sheet9!I39":true,"sheet9!I40":true,"sheet9!I41":true,"sheet9!I42":true,"sheet9!I43":true,"sheet9!I44":true,"sheet9!I45":true,"sheet9!I46":true,"sheet9!I47":true,"sheet9!I48":true,"sheet9!I49":true,"sheet9!J17":true,"sheet9!E35":true,"sheet9!E44":true,"sheet9!H8":true,"sheet9!J36":true,"sheet9!J37":true,"sheet9!J38":true,"sheet9!J39":true,"sheet9!J40":true,"sheet9!J41":true,"sheet9!J42":true,"sheet9!J43":true,"sheet9!J44":true,"sheet9!J45":true,"sheet9!J46":true,"sheet9!J47":true,"sheet9!J48":true,"sheet9!J49":true,"sheet9!J50":true,"sheet9!J51":true,"sheet4!B3":true,"sheet4!B5":true,"sheet4!C5":true,"sheet4!D5":true,"sheet4!E5":true,"sheet4!F5":true,"sheet4!B6":true,"sheet4!B7":true,"sheet4!C7":true,"sheet4!E7":true,"sheet4!F7":true,"sheet4!B8":true,"sheet4!C8":true,"sheet4!E8":true,"sheet4!F8":true,"sheet4!B9":true,"sheet4!C9":true,"sheet4!E9":true,"sheet4!F9":true,"sheet4!B10":true,"sheet4!C10":true,"sheet4!E10":true,"sheet4!F10":true,"sheet4!B11":true,"sheet4!C11":true,"sheet4!E11":true,"sheet4!F11":true,"sheet4!B12":true,"sheet4!C12":true,"sheet4!E12":true,"sheet4!F12":true,"sheet4!B13":true,"sheet4!B14":true,"sheet4!B15":true,"sheet4!C15":true,"sheet4!D15":true,"sheet4!E15":true,"sheet4!F15":true,"sheet4!B16":true,"sheet4!C16":true,"sheet4!E16":true,"sheet4!F16":true,"sheet4!B17":true,"sheet4!C17":true,"sheet4!E17":true,"sheet4!F17":true,"sheet4!B18":true,"sheet4!C18":true,"sheet4!E18":true,"sheet4!F18":true,"sheet4!B19":true,"sheet4!C19":true,"sheet4!E19":true,"sheet4!F19":true,"sheet4!B20":true,"sheet4!C20":true,"sheet4!F20":true,"sheet4!B21":true,"sheet4!B22":true,"sheet4!C22":true,"sheet4!E22":true,"sheet4!F22":true,"sheet4!B23":true,"sheet4!C23":true,"sheet4!E23":true,"sheet4!F23":true,"sheet4!B24":true,"sheet4!C24":true,"sheet4!E24":true,"sheet4!F24":true,"sheet4!B25":true,"sheet4!C25":true,"sheet4!E25":true,"sheet4!F25":true,"sheet4!B26":true,"sheet4!C26":true,"sheet4!E26":true,"sheet4!F26":true,"sheet4!B27":true,"sheet4!C27":true,"sheet4!E27":true,"sheet4!F27":true,"sheet4!B28":true,"sheet4!B29":true,"sheet4!B30":true,"sheet4!C30":true,"sheet4!E30":true,"sheet4!F30":true,"sheet4!B31":true,"sheet4!C31":true,"sheet4!E31":true,"sheet4!F31":true,"sheet4!B32":true,"sheet4!C32":true,"sheet4!E32":true,"sheet4!F32":true,"sheet4!B33":true,"sheet4!C33":true,"sheet4!E33":true,"sheet4!F33":true,"sheet4!B34":true,"sheet4!C34":true,"sheet4!E34":true,"sheet4!F34":true,"sheet4!B35":true,"sheet4!C35":true,"sheet4!E35":true,"sheet4!F35":true,"sheet4!B36":true,"sheet4!C36":true,"sheet4!E36":true,"sheet4!F36":true,"sheet4!B37":true,"sheet4!C37":true,"sheet4!E37":true,"sheet4!F37":true,"sheet4!B38":true,"sheet4!B39":true,"sheet4!B40":true,"sheet4!C40":true,"sheet4!E40":true,"sheet4!F40":true,"sheet4!B41":true,"sheet4!C41":true,"sheet4!E41":true,"sheet4!F41":true,"sheet4!B42":true,"sheet4!C42":true,"sheet4!E42":true,"sheet4!F42":true,"sheet4!B43":true,"sheet4!B44":true,"sheet4!C44":true,"sheet4!E44":true,"sheet4!F44":true,"sheet4!B45":true,"sheet4!C45":true,"sheet4!E45":true,"sheet4!F45":true,"sheet4!B46":true,"sheet4!C46":true,"sheet4!E46":true,"sheet4!F46":true,"sheet4!B47":true,"sheet4!C47":true,"sheet4!E47":true,"sheet4!F47":true,"sheet4!B48":true,"sheet4!C48":true,"sheet4!E48":true,"sheet4!F48":true,"sheet4!B49":true,"sheet4!B50":true,"sheet4!C50":true,"sheet4!E50":true,"sheet4!F50":true,"sheet4!B51":true,"sheet4!C51":true,"sheet4!E51":true,"sheet4!F51":true,"sheet4!B52":true,"sheet4!C52":true,"sheet4!E52":true,"sheet4!F52":true,"sheet4!B53":true,"sheet4!C53":true,"sheet4!E53":true,"sheet4!F53":true,"sheet4!B54":true,"sheet4!C54":true,"sheet4!E54":true,"sheet4!F54":true,"sheet10!B3":true,"sheet10!B5":true,"sheet10!C5":true,"sheet10!D5":true,"sheet10!C7":true,"sheet10!D7":true,"sheet10!C9":true,"sheet10!C10":true,"sheet10!C11":true,"sheet10!D9":true,"sheet10!D10":true,"sheet10!D11":true,"sheet10!B8":true,"sheet10!B12":true,"sheet10!C13":true,"sheet10!C14":true,"sheet10!C15":true,"sheet10!D13":true,"sheet10!D14":true,"sheet10!D15":true},"constraints":{"sheet10!B7":["tc"],"sheet10!B9":["tc"],"sheet10!B10":["tc"],"sheet10!B11":["tc"],"sheet10!B13":["tc"],"sheet10!B14":["tc"],"sheet10!B15":["tc"]}}} \ No newline at end of file +{"numsheets":3,"currentid":"sheet1","currentname":"sheet9","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\ncell:A1:l:4:f:1:tvf:4:ntvf:4\ncell:B1:l:4:f:1:tvf:4:ntvf:4\ncell:A2:l:4:f:1:tvf:4:ntvf:4\ncell:B2:l:4:f:1:tvf:4:ntvf:4\ncell:A3:l:4:f:1:tvf:4:ntvf:4\ncell:B3:l:4:f:1:tvf:4:ntvf:4\ncell:C3:t:Weekly Meal Planner :b:3:3:3:3:l:2:f:13:c:3:bg:1:cf:1:colspan:9\ncell:D3:l:2:f:2\ncell:E3:l:2:f:2\ncell:F3:l:1:f:6\ncell:G3:l:1:f:6\ncell:H3:l:1:f:6\ncell:I3:l:1:f:6\ncell:J3:l:1:f:6\ncell:K3:l:1:f:6\ncell:A4:l:4:f:1:tvf:4:ntvf:4\ncell:B4:l:4:f:1:tvf:4:ntvf:4\ncell:C4:t:Week 2:l:3:f:9:cf:2:colspan:9\ncell:D4:t::l:1:f:17:cf:2\ncell:E4:t::l:1:f:17:cf:2\ncell:F4:t::l:1:f:17:cf:2\ncell:G4:t::l:1:f:17:cf:2\ncell:K4:l:1:f:16:cf:3\ncell:A5:l:4:f:1:tvf:4:ntvf:4\ncell:B5:l:4:f:1:tvf:4:ntvf:4\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:H5:l:1:f:5\ncell:I5:l:1:f:5\ncell:J5:l:1:f:5\ncell:K5:l:1:f:5\ncell:A6:l:4:f:1:tvf:4:ntvf:4\ncell:B6:l:4:f:1:tvf:4:ntvf:4\ncell:C6:l:1:f:3:cf:2\ncell:D6:t::l:1:f:3:cf:2\ncell:E6:t::l:1:f:3:cf:2\ncell:F6:t::l:1:f:3:cf:2\ncell:G6:t::l:1:f:3:cf:2\ncell:H6:t::l:1:f:3:cf:2\ncell:I6:t::l:1:f:3:cf:2\ncell:J6:t::l:1:f:3:cf:2\ncell:K6:t::l:1:f:3:cf:2\ncell:A7:l:4:f:1:tvf:4:ntvf:4\ncell:B7:l:4:f:1:tvf:4:ntvf:4\ncell:C7:l:1:f:4\ncell:D7:l:1:f:4\ncell:E7:l:1:f:4\ncell:F7:l:1:f:4\ncell:G7:l:1:f:5\ncell:H7:l:1:f:5\ncell:I7:l:1:f:5\ncell:J7:l:1:f:5\ncell:K7:l:1:f:5\ncell:A8:l:4:f:1:tvf:4:ntvf:4\ncell:B8:l:4:f:1:tvf:4:ntvf:4\ncell:C8:t:Monday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D8:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E8:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F8:b:::5::l:2:f:9:bg:1:cf:1:ntvf:5\ncell:G8:l:5:f:9:bg:3:cf:1\ncell:H8:t:Saturday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:I8:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:J8:t:Date\\c:b:3:3:3:3:l:2:f:12:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:K8:vtf:t::IF(F44=\"\",\"\",F44+1):b:::5::l:2:f:7:cf:2:ntvf:5\ncell:A9:l:4:f:1:tvf:4:ntvf:4\ncell:B9:l:4:f:1:tvf:4:ntvf:4\ncell:C9:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D9:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E9:b:2::2::l:1:f:7:bg:3:cf:2\ncell:F9:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G9:l:5:f:7:bg:3:cf:2\ncell:H9:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I9:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J9:b:::4::l:1:f:15:cf:1\ncell:K9:b:::4::l:1:f:15\ncell:A10:l:4:f:1:tvf:4:ntvf:4\ncell:B10:l:4:f:1:tvf:4:ntvf:4\ncell:C10:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D10:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E10:t::b:2::2::l:1:f:7:cf:2\ncell:F10:b:2::2::l:1:f:7:cf:2\ncell:G10:l:5:f:7:bg:3:cf:2\ncell:H10:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I10:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J10:t::b:4::4::l:1:f:15:cf:2\ncell:K10:b:::4::l:1:f:15\ncell:A11:l:4:f:1:tvf:4:ntvf:4\ncell:B11:l:4:f:1:tvf:4:ntvf:4\ncell:C11:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D11:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E11:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F11:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G11:l:5:f:7:bg:3:cf:2\ncell:H11:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I11:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J11:t::b:4::4::l:1:f:15:cf:2\ncell:K11:b:::4::l:1:f:15\ncell:A12:l:4:f:1:tvf:4:ntvf:4\ncell:B12:l:4:f:1:tvf:4:ntvf:4\ncell:C12:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D12:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E12:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F12:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G12:l:5:f:7:bg:3:cf:2\ncell:H12:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I12:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J12:t::b:4::4::l:1:f:4:cf:2\ncell:K12:b:4::4::l:1:f:4\ncell:A13:l:4:f:1:tvf:4:ntvf:4\ncell:B13:l:4:f:1:tvf:4:ntvf:4\ncell:C13:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D13:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E13:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F13:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G13:l:5:f:7:bg:3:cf:2\ncell:H13:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I13:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J13:t::b:4::4::l:1:f:4:cf:2\ncell:K13:b:::4::l:1:f:4\ncell:A14:l:4:f:1:tvf:4:ntvf:4\ncell:B14:l:4:f:1:tvf:4:ntvf:4\ncell:C14:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D14:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E14:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F14:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G14:l:5:f:7:bg:3:cf:2\ncell:H14:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I14:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J14:t::b:4::4::l:1:f:4:cf:2\ncell:K14:b:::4::l:1:f:4\ncell:A15:l:4:f:1:tvf:4:ntvf:4\ncell:B15:l:4:f:1:tvf:4:ntvf:4\ncell:C15:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D15:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E15:t::b:2::2::l:1:f:7:cf:2\ncell:F15:b:2::2::l:1:f:7:cf:2\ncell:G15:l:5:f:7:bg:3:cf:2\ncell:H15:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:I15:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:J15:t::b:4::4::l:1:f:4:cf:2\ncell:K15:b:::4::l:1:f:4\ncell:A16:l:4:f:1:tvf:4:ntvf:4\ncell:B16:l:4:f:1:tvf:4:ntvf:4:colspan:10\ncell:C16:l:1:f:7:colspan:4\ncell:D16:l:1:f:7:colspan:3\ncell:E16:l:1:f:7\ncell:F16:l:1:f:7\ncell:G16:l:5:f:14:bg:3:cf:1\ncell:H16:l:1:f:7:colspan:4\ncell:I16:l:1:f:7:colspan:3\ncell:J16:l:1:f:7\ncell:K16:l:1:f:7\ncell:A17:l:4:f:1:tvf:4:ntvf:4\ncell:B17:l:4:f:1:tvf:4:ntvf:4\ncell:C17:t:Tuesday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D17:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E17:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F17:vtf:t::IF(F8=\"\",\"\",F8+1):b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5\ncell:G17:l:5:f:9:bg:3:cf:1\ncell:H17:t:Sunday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:I17:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:J17:t:Date\\c:b:3:3:3:3:l:2:f:12:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:K17:vtf:t::IF(K8=\"\",\"\",K8+1):b:::5::l:2:f:7:cf:2:ntvf:5\ncell:A18:l:4:f:1:tvf:4:ntvf:4\ncell:B18:l:4:f:1:tvf:4:ntvf:4\ncell:C18:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D18:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E18:b:2::2::l:1:f:7:bg:3:cf:2\ncell:F18:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G18:l:5:f:7:bg:3:cf:2\ncell:H18:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I18:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J18:b:::4::l:1:f:15:cf:1\ncell:K18:b:::4::l:1:f:15\ncell:A19:l:4:f:1:tvf:4:ntvf:4\ncell:B19:l:4:f:1:tvf:4:ntvf:4\ncell:C19:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D19:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E19:t::b:2::2::l:1:f:7:cf:2\ncell:F19:b:2::2::l:1:f:7:cf:2\ncell:G19:l:5:f:7:bg:3:cf:2\ncell:H19:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I19:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J19:t::b:4::4::l:1:f:15:cf:2\ncell:K19:b:::4::l:1:f:15\ncell:A20:l:4:f:1:tvf:4:ntvf:4\ncell:B20:l:4:f:1:tvf:4:ntvf:4\ncell:C20:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D20:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E20:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F20:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G20:l:5:f:7:bg:3:cf:2\ncell:H20:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I20:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J20:t::b:4::4::l:1:f:15:cf:2\ncell:K20:b:::4::l:1:f:15\ncell:A21:l:4:f:1:tvf:4:ntvf:4\ncell:B21:l:4:f:1:tvf:4:ntvf:4\ncell:C21:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D21:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E21:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F21:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G21:l:5:f:7:bg:3:cf:2\ncell:H21:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I21:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J21:t::b:4::4::l:1:f:4:cf:2\ncell:K21:b:4::4::l:1:f:4\ncell:A22:l:4:f:1:tvf:4:ntvf:4\ncell:B22:l:4:f:1:tvf:4:ntvf:4\ncell:C22:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D22:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E22:t::b:2::2::l:1:f:7:bg:3:cf:2\ncell:F22:b:2::2::l:1:f:7:bg:3:cf:2\ncell:G22:l:5:f:7:bg:3:cf:2\ncell:H22:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:I22:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:J22:t::b:4::4::l:1:f:4:cf:2\ncell:K22:b:::4::l:1:f:4\ncell:A23:l:4:f:1:tvf:4:ntvf:4\ncell:B23:l:4:f:1:tvf:4:ntvf:4\ncell:C23:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D23:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E23:t::b:2::2::l:1:f:7:bg:2:cf:2\ncell:F23:b:2::2::l:1:f:7:bg:2:cf:2\ncell:G23:l:5:f:7:bg:3:cf:2\ncell:H23:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:I23:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:J23:t::b:4::4::l:1:f:4:cf:2\ncell:K23:b:::4::l:1:f:4\ncell:A24:l:4:f:1:tvf:4:ntvf:4\ncell:B24:l:4:f:1:tvf:4:ntvf:4\ncell:C24:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D24:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E24:t::b:2::2::l:1:f:7:cf:2\ncell:F24:b:2::2::l:1:f:7:cf:2\ncell:G24:l:5:f:7:bg:3:cf:2\ncell:H24:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:I24:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:J24:t::b:4::4::l:1:f:4:cf:2\ncell:K24:b:::4::l:1:f:4\ncell:A25:l:4:f:1:tvf:4:ntvf:4\ncell:B25:l:4:f:1:tvf:4:ntvf:4:colspan:10\ncell:C25:l:1:f:4:colspan:4\ncell:D25:l:1:f:4\ncell:E25:l:1:f:4\ncell:F25:l:1:f:4\ncell:G25:l:5:f:14:bg:3:cf:1\ncell:H25:l:1:f:7:colspan:4\ncell:I25:l:1:f:7\ncell:J25:l:1:f:7\ncell:K25:l:1:f:7\ncell:A26:l:4:f:1:tvf:4:ntvf:4\ncell:B26:l:4:f:1:tvf:4:ntvf:4\ncell:C26:t:Wednesday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D26:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E26:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F26:vtf:t::IF(F17=\"\",\"\",F17+1):b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5\ncell:G26:l:5:f:9:bg:3:cf:1\ncell:H26:t:Notes:b:1:1:1:1:l:2:f:9:c:3:bg:1:ntvf:3:colspan:4\ncell:I26:b:::5::l:2:f:10:ntvf:3\ncell:J26:b:::5::l:2:f:10:ntvf:3\ncell:K26:b:::5::l:2:f:10:ntvf:3\ncell:A27:l:4:f:1:tvf:4:ntvf:4\ncell:B27:l:4:f:1:tvf:4:ntvf:4\ncell:C27:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D27:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E27:b:::4::l:1:f:7:cf:2\ncell:F27:b:::4::l:1:f:7:cf:2\ncell:G27:l:5:f:7:bg:3:cf:2\ncell:H27:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I27:l:1:f:4\ncell:J27:l:1:f:4\ncell:K27:l:1:f:4\ncell:A28:l:4:f:1:tvf:4:ntvf:4\ncell:B28:l:4:f:1:tvf:4:ntvf:4\ncell:C28:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D28:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E28:t::b:4::4::l:1:f:7:cf:2\ncell:F28:b:::4::l:1:f:7:cf:2\ncell:G28:l:5:f:7:bg:3:cf:2\ncell:H28:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:4\ncell:I28:l:1:f:4\ncell:J28:l:1:f:4\ncell:K28:l:1:f:4\ncell:A29:l:4:f:1:tvf:4:ntvf:4\ncell:B29:l:4:f:1:tvf:4:ntvf:4\ncell:C29:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D29:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E29:t::b:4::4::l:1:f:7:cf:2\ncell:F29:b:::4::l:1:f:7:cf:2\ncell:G29:l:5:f:7:bg:3:cf:2\ncell:H29:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I29:l:1:f:4\ncell:J29:l:1:f:4\ncell:K29:l:1:f:4\ncell:A30:l:4:f:1:tvf:4:ntvf:4\ncell:B30:l:4:f:1:tvf:4:ntvf:4\ncell:C30:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D30:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E30:t::b:4::4::l:1:f:7:cf:2\ncell:F30:b:4::4::l:1:f:7:cf:2\ncell:G30:l:5:f:7:bg:3:cf:2\ncell:H30:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:4\ncell:I30:l:1:f:4\ncell:J30:l:1:f:4\ncell:K30:l:1:f:4\ncell:A31:l:4:f:1:tvf:4:ntvf:4\ncell:B31:l:4:f:1:tvf:4:ntvf:4\ncell:C31:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D31:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E31:t::b:4::4::l:1:f:7:cf:2\ncell:F31:b:::4::l:1:f:7:cf:2\ncell:G31:l:5:f:7:bg:3:cf:2\ncell:H31:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I31:l:1:f:4\ncell:J31:l:1:f:4\ncell:K31:l:1:f:4\ncell:A32:l:4:f:1:tvf:4:ntvf:4\ncell:B32:l:4:f:1:tvf:4:ntvf:4\ncell:C32:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D32:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E32:t::b:4::4::l:1:f:7:cf:2\ncell:F32:b:::4::l:1:f:7:cf:2\ncell:G32:l:5:f:7:bg:3:cf:2\ncell:H32:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:4\ncell:I32:l:1:f:4\ncell:J32:l:1:f:4\ncell:K32:l:1:f:4\ncell:A33:l:4:f:1:tvf:4:ntvf:4\ncell:B33:l:4:f:1:tvf:4:ntvf:4\ncell:C33:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D33:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E33:t::b:4::4::l:1:f:7:cf:2\ncell:F33:b:::4::l:1:f:7:cf:2\ncell:G33:l:5:f:7:bg:3:cf:2\ncell:H33:b:1:1:1:1:l:1:f:7:cf:2:colspan:4\ncell:I33:l:1:f:4\ncell:J33:l:1:f:4\ncell:K33:l:1:f:4\ncell:A34:l:4:f:1:tvf:4:ntvf:4\ncell:B34:l:4:f:1:tvf:4:ntvf:4:colspan:10\ncell:C34:l:1:f:4:colspan:4\ncell:D34:l:1:f:4\ncell:E34:l:1:f:4\ncell:F34:l:1:f:4\ncell:G34:l:5:f:1:bg:3:cf:1\ncell:H34:l:1:f:4\ncell:I34:l:1:f:4\ncell:J34:l:1:f:4\ncell:K34:l:1:f:4\ncell:A35:l:4:f:1:tvf:4:ntvf:4\ncell:B35:l:4:f:1:tvf:4:ntvf:4\ncell:C35:t:Thursday:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3\ncell:D35:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E35:t:Date\\c:b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F35:vtf:t::IF(F26=\"\",\"\",F26+1):b:3:3:3:3:l:2:f:9:c:3:bg:1:cf:2:ntvf:5\ncell:G35:l:5:f:9:bg:3:cf:1\ncell:H35:t:Grocery List:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:3:colspan:4\ncell:I35:b:1:1:1:1:l:2:f:10:ntvf:3\ncell:J35:b:1:1:1:1:l:2:f:10:ntvf:3\ncell:K35:b:::5::l:2:f:10:ntvf:3\ncell:A36:l:4:f:1:tvf:4:ntvf:4\ncell:B36:l:4:f:1:tvf:4:ntvf:4\ncell:C36:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D36:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E36:b:::4::l:1:f:15:cf:1\ncell:F36:b:::4::l:1:f:15\ncell:G36:l:5:f:1:bg:3:cf:1\ncell:H36:b:1:1:1:1:l:1:f:7:cf:2:ntvf:2:colspan:2\ncell:I36:t::b:1:1:1:1:l:1:f:7:cf:2:ntvf:2\ncell:J36:t: :b:1:1:1:1:l:1:f:7:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K36:t::b:5::4::l:1:f:4:cf:2:ntvf:1\ncell:A37:l:4:f:1:tvf:4:ntvf:4\ncell:B37:l:4:f:1:tvf:4:ntvf:4\ncell:C37:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D37:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E37:t::b:4::4::l:1:f:15:cf:2\ncell:F37:b:::4::l:1:f:15\ncell:G37:l:5:f:1:bg:3:cf:1\ncell:H37:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I37:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J37:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K37:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A38:l:4:f:1:tvf:4:ntvf:4\ncell:B38:l:4:f:1:tvf:4:ntvf:4\ncell:C38:t:Snacks\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D38:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E38:t::b:4::4::l:1:f:15:cf:2\ncell:F38:b:::4::l:1:f:15\ncell:G38:l:5:f:1:bg:3:cf:1\ncell:H38:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I38:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J38:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K38:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A39:l:4:f:1:tvf:4:ntvf:4\ncell:B39:l:4:f:1:tvf:4:ntvf:4\ncell:C39:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D39:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E39:t::b:4::4::l:1:f:4:cf:2\ncell:F39:b:4::4::l:1:f:4\ncell:G39:l:5:f:1:bg:3:cf:1\ncell:H39:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I39:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J39:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K39:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A40:l:4:f:1:tvf:4:ntvf:4\ncell:B40:l:4:f:1:tvf:4:ntvf:4\ncell:C40:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D40:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E40:t::b:4::4::l:1:f:4:cf:2\ncell:F40:b:::4::l:1:f:4\ncell:G40:l:5:f:1:bg:3:cf:1\ncell:H40:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I40:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J40:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K40:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A41:l:4:f:1:tvf:4:ntvf:4\ncell:B41:l:4:f:1:tvf:4:ntvf:4\ncell:C41:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D41:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E41:t::b:4::4::l:1:f:4:cf:2\ncell:F41:b:::4::l:1:f:4\ncell:G41:l:5:f:1:bg:3:cf:1\ncell:H41:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I41:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J41:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K41:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A42:l:4:f:1:tvf:4:ntvf:4\ncell:B42:l:4:f:1:tvf:4:ntvf:4\ncell:C42:t:Side\\c:b:1:1:1:1:l:1:f:7:cf:2\ncell:D42:b:1:1:1:1:l:1:f:7:cf:2:colspan:3\ncell:E42:t::b:4::4::l:1:f:4:cf:2\ncell:F42:b:::4::l:1:f:4\ncell:G42:l:5:f:1:bg:3:cf:1\ncell:H42:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I42:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J42:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K42:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A43:l:4:f:1:tvf:4:ntvf:4\ncell:B43:l:4:f:1:tvf:4:ntvf:4:colspan:5\ncell:C43:l:1:f:4:colspan:4\ncell:D43:l:1:f:4\ncell:E43:l:1:f:4\ncell:F43:l:1:f:4\ncell:G43:l:5:f:1:bg:3:cf:1\ncell:H43:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I43:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J43:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K43:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A44:l:4:f:1:tvf:4:ntvf:4\ncell:B44:l:4:f:1:tvf:4:ntvf:4\ncell:C44:t:Friday:b:1:1:1:1:l:2:f:8:c:3:bg:1:cf:1:ntvf:3\ncell:D44:t:Date\\c:b:1:1:1:1:l:2:f:9:c:3:bg:1:cf:1:ntvf:5:colspan:3\ncell:E44:t:Date\\c:b:3:3:3:3:l:2:f:11:c:3:bg:1:cf:2:ntvf:5:colspan:2\ncell:F44:vtf:t::IF(F35=\"\",\"\",F35+1):b:::5::l:2:f:7:cf:2:ntvf:5\ncell:G44:l:5:f:1:bg:3:cf:1\ncell:H44:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I44:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J44:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K44:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A45:l:4:f:1:tvf:4:ntvf:4\ncell:B45:l:4:f:1:tvf:4:ntvf:4\ncell:C45:t:Breakfast\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D45:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E45:b:::4::l:1:f:15:cf:1\ncell:F45:b:::4::l:1:f:15\ncell:G45:l:5:f:1:bg:3:cf:1\ncell:H45:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I45:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J45:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K45:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A46:l:4:f:1:tvf:4:ntvf:4\ncell:B46:l:4:f:1:tvf:4:ntvf:4\ncell:C46:t:Lunch\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D46:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E46:t::b:4::4::l:1:f:15:cf:2\ncell:F46:b:::4::l:1:f:15\ncell:G46:l:5:f:1:bg:3:cf:1\ncell:H46:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I46:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J46:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K46:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A47:l:4:f:1:tvf:4:ntvf:4\ncell:B47:l:4:f:1:tvf:4:ntvf:4\ncell:C47:t:Snacks:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D47:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E47:t::b:4::4::l:1:f:15:cf:2\ncell:F47:b:::4::l:1:f:15\ncell:G47:l:5:f:1:bg:3:cf:1\ncell:H47:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I47:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J47:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K47:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A48:l:4:f:1:tvf:4:ntvf:4\ncell:B48:l:4:f:1:tvf:4:ntvf:4\ncell:C48:t:Dinner\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D48:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E48:t::b:4::4::l:1:f:4:cf:2\ncell:F48:b:4::4::l:1:f:4\ncell:G48:l:5:f:1:bg:3:cf:1\ncell:H48:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I48:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J48:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K48:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A49:l:4:f:1:tvf:4:ntvf:4\ncell:B49:l:4:f:1:tvf:4:ntvf:4\ncell:C49:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D49:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E49:t::b:4::4::l:1:f:4:bg:3:cf:2\ncell:F49:b:::4::l:1:f:4:bg:3\ncell:G49:l:5:f:1:bg:3:cf:1\ncell:H49:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I49:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J49:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K49:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A50:l:4:f:1:tvf:4:ntvf:4\ncell:B50:l:4:f:1:tvf:4:ntvf:4\ncell:C50:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:2:cf:2\ncell:D50:b:1:1:1:1:l:1:f:7:bg:2:cf:2:colspan:3\ncell:E50:t::b:4::4::l:1:f:4:bg:2:cf:2\ncell:F50:b:::4::l:1:f:4:bg:2\ncell:G50:l:5:f:1:bg:3:cf:1\ncell:H50:b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I50:t::b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2\ncell:J50:t: :b:1:1:1:1:l:1:f:7:bg:3:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K50:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A51:l:4:f:1:tvf:4:ntvf:4\ncell:B51:l:4:f:1:tvf:4:ntvf:4\ncell:C51:t:Side\\c:b:1:1:1:1:l:1:f:7:bg:3:cf:2\ncell:D51:b:1:1:1:1:l:1:f:7:bg:3:cf:2:colspan:3\ncell:E51:t::b:::1::l:1:f:4:bg:3:cf:2\ncell:F51:b:::1::l:1:f:4:bg:3\ncell:G51:l:5:f:1:bg:3:cf:1\ncell:H51:b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:I51:t::b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2\ncell:J51:t: :b:1:1:1:1:l:1:f:7:bg:2:cf:2:ntvf:2:colspan:2:rowspan:1\ncell:K51:t::b:4::4::l:1:f:4:cf:2:ntvf:1\ncell:A52:l:4:f:1:tvf:4:ntvf:4\ncell:B52:l:4:f:1:tvf:4:ntvf:4:colspan:5\ncell:G52:l:5:f:1:bg:3:cf:1\ncell:A53:l:4:f:1:tvf:4:ntvf:4\ncell:B53:l:4:f:1:tvf:4:ntvf:4\ncell:G53:l:5:f:1:bg:3:cf:1\ncell:A54:l:4:f:1:tvf:4:ntvf:4\ncell:B54:l:4:f:1:tvf:4:ntvf:4\ncell:G54:l:5:f:1:bg:3:cf:1\ncell:A55:l:4:f:1:tvf:4:ntvf:4\ncell:B55:l:4:f:1:tvf:4:ntvf:4\ncell:G55:l:5:f:1:bg:3:cf:1\ncell:A56:l:4:f:1:tvf:4:ntvf:4\ncell:B56:l:4:f:1:tvf:4:ntvf:4\ncell:G56:f:1\ncell:A57:l:4:f:1:tvf:4:ntvf:4\ncell:B57:l:4:f:1:tvf:4:ntvf:4\ncell:G57:f:1\ncell:A58:l:4:f:1:tvf:4:ntvf:4\ncell:B58:l:4:f:1:tvf:4:ntvf:4\ncell:G58:f:1\ncell:A59:l:4:f:1:tvf:4:ntvf:4\ncell:B59:l:4:f:1:tvf:4:ntvf:4\ncell:G59:f:1\ncell:A60:l:4:f:1:tvf:4:ntvf:4\ncell:B60:l:4:f:1:tvf:4:ntvf:4\ncell:G60:f:1\ncell:A61:l:4:f:1:tvf:4:ntvf:4\ncell:B61:l:4:f:1:tvf:4:ntvf:4\ncell:G61:f:1\ncell:A62:l:4:f:1\ncell:B62:l:4:f:1\ncell:G62:f:1\ncell:A63:l:4:f:1\ncell:B63:l:4:f:1\ncell:G63:f:1\ncell:A64:l:4:f:1\ncell:B64:l:4:f:1\ncell:G64:f:1\ncell:A65:l:4:f:1\ncell:B65:l:4:f:1\ncell:G65:f:1\ncell:A66:l:4:f:1\ncell:B66:l:4:f:1\ncell:G66:f:1\ncell:A67:l:4:f:1\ncell:B67:l:4:f:1\ncell:G67:f:1\ncell:A68:l:4:f:1\ncell:B68:l:4:f:1\ncell:G68:f:1\ncell:A69:l:4:f:1\ncell:B69:l:4:f:1\ncell:G69:f:1\ncell:A70:l:4:f:1\ncell:B70:l:4:f:1\ncell:G70:f:1\ncell:A71:l:4:f:1\ncell:B71:l:4:f:1\ncell:G71:f:1\ncell:A72:l:4:f:1\ncell:B72:l:4:f:1\ncell:G72:f:1\ncell:A73:l:4:f:1\ncell:B73:l:4:f:1\ncell:G73:f:1\ncell:A74:l:4:f:1\ncell:B74:l:4:f:1\ncell:G74:f:1\ncell:A75:l:4:f:1\ncell:B75:l:4:f:1\ncell:G75:f:1\ncell:A76:l:4:f:1\ncell:B76:l:4:f:1\ncell:G76:f:1\ncell:A77:l:4:f:1\ncell:B77:l:4:f:1\ncell:G77:f:1\ncell:A78:l:4:f:1\ncell:B78:l:4:f:1\ncell:G78:f:1\ncell:A79:l:4:f:1\ncell:B79:l:4:f:1\ncell:A80:l:4:f:1\ncell:B80:l:4:f:1\ncell:A81:l:4:f:1\ncell:B81:l:4:f:1\ncell:A82:l:4:f:1\ncell:B82:l:4:f:1\ncell:A83:l:4:f:1\ncell:B83:l:4:f:1\ncell:A84:l:4:f:1\ncell:B84:l:4:f:1\ncell:A85:l:4:f:1\ncell:B85:l:4:f:1\ncell:A86:l:4:f:1\ncell:B86:l:4:f:1\ncell:A87:l:4:f:1\ncell:B87:l:4:f:1\ncell:A88:l:4:f:1\ncell:B88:l:4:f:1\ncell:A89:l:4:f:1\ncell:B89:l:4:f:1\ncell:A90:l:4:f:1\ncell:B90:l:4:f:1\ncell:A91:l:4:f:1\ncell:B91:l:4:f:1\ncell:A92:l:4:f:1\ncell:B92:l:4:f:1\ncell:A93:l:4:f:1\ncell:B93:l:4:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:90\ncol:D:w:26\ncol:E:w:80\ncol:F:w:24\ncol:G:w:30\ncol:H:w:90\ncol:I:w:28\ncol:J:w:80\ncol:K:w:37\nrow:1:h:24\nrow:2:h:24\nrow:3:h:24\nrow:6:h:20.25\nrow:7:h:18\nrow:8:h:18\nrow:9:h:14.1\nrow:10:h:14.1\nrow:11:h:14.1\nrow:12:h:18\nrow:13:h:18\nrow:14:h:18\nrow:15:h:18\nrow:16:h:14.25\nrow:17:h:18\nrow:18:h:14.1\nrow:19:h:14.1\nrow:20:h:14.1\nrow:21:h:18\nrow:22:h:18\nrow:23:h:18\nrow:24:h:18\nrow:25:h:14.25\nrow:26:h:18\nrow:27:h:14.1\nrow:28:h:14.1\nrow:29:h:14.1\nrow:30:h:18\nrow:31:h:18\nrow:32:h:18\nrow:33:h:18\nrow:35:h:18\nrow:36:h:14.1\nrow:37:h:14.1\nrow:39:h:18\nrow:40:h:18\nrow:41:h:18\nrow:42:h:18\nrow:44:h:18\nrow:48:h:18\nrow:49:h:18\nrow:50:h:18\nrow:51:h:18\nsheet:c:11:r:93:h:12.75:layout:6\nborder:1:1px solid rgb(0,0,0)\nborder:2:1px solid rgb(192,192,192)\nborder:3:1px solid rgb(255, 255, 255)\nborder:4:thin dotted rgb(192,192,192)\nborder:5:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal bold 14pt Verdana\nfont:3:normal bold 16pt Arial\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 10pt Tahoma\nfont:6:normal normal 10pt Verdana\nfont:7:normal normal 11pt Arial\nfont:8:normal normal 12pt Arial\nfont:9:normal normal 12pt arial,helvetica,sans-serif\nfont:10:normal normal 14pt Arial\nfont:11:normal normal 16pt Arial\nfont:12:normal normal 16pt arial,helvetica,sans-serif\nfont:13:normal normal 18pt arial,helvetica,sans-serif\nfont:14:normal normal 6pt arial,helvetica,sans-serif\nfont:15:normal normal 8pt Arial\nfont:16:normal normal 8pt Tahoma\nfont:17:normal normal 8pt Verdana\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:0px * 0px *;vertical-align:bottom;\nlayout:4:padding:0px 0px 0px 0px;vertical-align:*;\nlayout:5:padding:0px 0px 0px 0px;vertical-align:middle;\nlayout:6:padding:4px 2px 4px 2px;vertical-align:*;\nvalueformat:1:\"□ \"@\nvalueformat:2:#,##0\nvalueformat:3:dddd\nvalueformat:4:hidden\nvalueformat:5:m/d/yy\n"},"name":"sheet9","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Shopping Checklist:f:6:c:3:bg:1:cf:1:colspan:5\ncell:B4:f:3:cf:1\ncell:B5:t:Ingredient:b:1:1:1:1:f:4:cf:1\ncell:C5:t:Quantity:b:1:1:1:1:f:4:cf:1\ncell:D5:t:Chk:b:1:1:1:1:f:4:cf:1\ncell:E5:t:Replacement:b:1:1:1:1:f:4:cf:1\ncell:F5:t:Notes:b:1:1:1:1:f:4:cf:1\ncell:B6:t:Grains:b:1:1:1:1:l:2:f:5:cf:2:colspan:5\ncell:B7:t:Wheat:b::1::1:l:2:f:1\ncell:C7:b::1::1:ntvf:1\ncell:D7:t:
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E7:b::1::1\ncell:F7:b::1:1:1\ncell:B8:t:Flour:b::1::1:l:2:f:1:bg:2\ncell:C8:b::1::1:bg:2:ntvf:1\ncell:D8:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E8:b::1::1:bg:2\ncell:F8:b:1:1:1:1:bg:2\ncell:B9:t:Corn Meal:b::1::1:l:2:f:1\ncell:C9:b::1::1:ntvf:1\ncell:D9:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E9:b::1::1\ncell:F9:b::1:1:1\ncell:B10:t:Oats:b::1::1:l:2:f:1:bg:2\ncell:C10:b::1::1:bg:2:ntvf:1\ncell:D10:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E10:b::1::1:bg:2\ncell:F10:b:1:1:1:1:bg:2\ncell:B11:t:Rice:b::1::1:l:2:f:1\ncell:C11:b::1::1:ntvf:1\ncell:D11:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E11:b::1::1\ncell:F11:b::1:1:1\ncell:B12:t:Pasta:b::1::1:l:2:f:1:bg:2\ncell:C12:b::1::1:bg:2:ntvf:1\ncell:D12:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E12:b::1::1:bg:2\ncell:F12:b:1:1:1:1:bg:2\ncell:B13:t:Total Grains:b::1::1:l:2:f:1\ncell:C13:vtf:n:0:SUM(C7\\cC12):b::1::1:ntvf:1\ncell:D13:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E13:b::1::1\ncell:F13:b::1:1:1\ncell:B14:t:Fats and Oils:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C14:b::1::1:ntvf:1\ncell:D14:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E14:b::1::1\ncell:F14:b:1:1:1:1\ncell:B15:t:Shortening:b::1::1:l:2:f:1\ncell:C15:b::1::1:ntvf:1\ncell:D15:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E15:b::1::1\ncell:F15:b::1:1:1\ncell:B16:t:Vegetable Oil:b::1::1:l:2:f:1:bg:2\ncell:C16:b::1::1:bg:2:ntvf:1\ncell:D16:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E16:b::1::1:bg:2\ncell:F16:b::1::1:bg:2\ncell:B17:t:Mayonnaise:b::1::1:l:2:f:1\ncell:C17:b::1::1:ntvf:1\ncell:D17:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E17:b::1::1\ncell:F17:b:1:1:1:1\ncell:B18:t:Salad Dressing:b::1::1:l:2:f:1:bg:2\ncell:C18:b::1::1:bg:2:ntvf:1\ncell:D18:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E18:b::1::1:bg:2\ncell:F18:b:1:1:1:1:bg:2\ncell:B19:t:Peanut Butter:b::1::1:l:2:f:1\ncell:C19:b::1::1:ntvf:1\ncell:D19:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E19:b::1::1\ncell:F19:b:1:1:1:1\ncell:B20:t:Total Fats and Oils:b::1::1:l:2:f:1:bg:2\ncell:C20:vtf:n:0:SUM(C15\\cC19):b::1::1:bg:2:ntvf:1\ncell:D20:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E20:b::1::1:bg:2\ncell:F20:b:1:1:1:1:bg:2\ncell:B21:t:Legumes:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C21:b::1::1:ntvf:1\ncell:D21:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E21:b::1::1\ncell:F21:b::1::1\ncell:B22:t:Beans, dry:b::1::1:l:2:f:1:bg:3\ncell:C22:b::1::1:ntvf:1\ncell:D22:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E22:b::1::1\ncell:F22:b::1:1:1\ncell:B23:t:Lima Beans:b::1::1:l:2:f:1:bg:2\ncell:C23:b::1::1:bg:2:ntvf:1\ncell:D23:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E23:b::1::1:bg:2\ncell:F23:b:1:1:1:1:bg:2\ncell:B24:t:Soy Beans:b::1::1:l:2:f:1:bg:3\ncell:C24:b::1::1:ntvf:1\ncell:D24:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E24:b::1::1\ncell:F24:b::1:1:1\ncell:B25:t:Split Peas:b::1::1:l:2:f:1:bg:2\ncell:C25:b::1::1:bg:2:ntvf:1\ncell:D25:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E25:b::1::1:bg:2\ncell:F25:b:1:1:1:1:bg:2\ncell:B26:t:Lentils:b::1::1:l:2:f:1:bg:3\ncell:C26:b::1::1:ntvf:1\ncell:D26:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E26:b::1::1\ncell:F26:b::1:1:1\ncell:B27:t:Dry Soup Mix:b::1::1:l:2:f:1:bg:2\ncell:C27:b::1::1:bg:2:ntvf:1\ncell:D27:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E27:b::1::1:bg:2\ncell:F27:b::1::1:bg:2\ncell:B28:t:Total Legumes:b::1::1:l:2:f:1:bg:3\ncell:C28:vtf:n:0:SUM(C22\\cC27):b::1::1:ntvf:1\ncell:D28:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E28:b::1::1\ncell:F28:b:1:1:1:1\ncell:B29:t:Sugars:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C29:b::1::1:ntvf:1\ncell:D29:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E29:b::1::1\ncell:F29:b::1::1\ncell:B30:t:Honey:b::1::1:l:2:f:1:bg:3\ncell:C30:b::1::1:ntvf:1\ncell:D30:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E30:b::1::1\ncell:F30:b::1:1:1\ncell:B31:t:Sugar:b::1::1:l:2:f:1:bg:2\ncell:C31:b::1::1:bg:2:ntvf:1\ncell:D31:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E31:b::1::1:bg:2\ncell:F31:b::1::1:bg:2\ncell:B32:t:Brown Sugar:b::1::1:l:2:f:1:bg:3\ncell:C32:b::1::1:ntvf:1\ncell:D32:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E32:b::1::1\ncell:F32:b:1:1:1:1\ncell:B33:t:Molasses:b::1::1:l:2:f:1:bg:2\ncell:C33:b::1::1:bg:2:ntvf:1\ncell:D33:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E33:b::1::1:bg:2\ncell:F33:b::1::1:bg:2\ncell:B34:t:Corn Syrup:b::1::1:l:2:f:1:bg:3\ncell:C34:b::1::1:ntvf:1\ncell:D34:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E34:b::1::1\ncell:F34:b:1:1:1:1\ncell:B35:t:Jams:b::1::1:l:2:f:1:bg:2\ncell:C35:b::1::1:bg:2:ntvf:1\ncell:D35:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E35:b::1::1:bg:2\ncell:F35:b:1:1:1:1:bg:2\ncell:B36:t:Fruit drink powdered:b::1::1:l:2:f:1:bg:3\ncell:C36:b::1::1:ntvf:1\ncell:D36:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E36:b::1::1\ncell:F36:b::1:1:1\ncell:B37:t:Flavored Gelatin:b::1::1:l:2:f:1:bg:2\ncell:C37:b::1::1:bg:2:ntvf:1\ncell:D37:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E37:b::1::1:bg:2\ncell:F37:b:1:1:1:1:bg:2\ncell:B38:t:Total Sugars:b::1::1:l:2:f:1:bg:3\ncell:C38:vtf:n:0:SUM(C30\\cC37):b::1::1:ntvf:1\ncell:D38:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E38:b::1::1\ncell:F38:b::1:1:1\ncell:B39:t:Milk:b:1:1:1:1:l:2:f:5:bg:3:colspan:5\ncell:C39:b::1::1:ntvf:1\ncell:D39:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E39:b::1::1\ncell:F39:b::1::1\ncell:B40:t:Dry Milk:b::1::1:l:2:f:1:bg:3\ncell:C40:b::1::1:ntvf:1\ncell:D40:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E40:b::1::1\ncell:F40:b:1:1:1:1\ncell:B41:t:Evaporated Milk:b::1::1:l:2:f:1:bg:2\ncell:C41:b::1::1:bg:2:ntvf:1\ncell:D41:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E41:b::1::1:bg:2\ncell:F41:b::1::1:bg:2\ncell:B42:t:Powdered Eggs:b::1::1:l:2:f:1:bg:3\ncell:C42:b::1::1:ntvf:1\ncell:D42:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E42:b::1::1\ncell:F42:b:1:1:1:1\ncell:B43:t:Cooking Essentials:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C43:b::1::1:ntvf:1\ncell:D43:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E43:b::1::1\ncell:F43:b::1::1\ncell:B44:t:Baking Powder:b::1::1:l:2:f:7:bg:3\ncell:C44:b::1::1:ntvf:1\ncell:D44:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E44:b::1::1\ncell:F44:b::1:1:1\ncell:B45:t:Baking Soda:b::1::1:l:2:f:7:bg:2\ncell:C45:b::1::1:bg:2:ntvf:1\ncell:D45:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E45:b::1::1:bg:2\ncell:F45:b::1::1:bg:2\ncell:B46:t:Yeast:b::1::1:l:2:f:7:bg:3\ncell:C46:b::1::1:ntvf:1\ncell:D46:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E46:b::1::1\ncell:F46:b:1:1:1:1\ncell:B47:t:Salt:b::1::1:l:2:f:7:bg:2\ncell:C47:b::1::1:bg:2:ntvf:1\ncell:D47:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E47:b::1::1:bg:2\ncell:F47:b::1::1:bg:2\ncell:B48:t:Vinegar:b::1::1:l:2:f:7:bg:3\ncell:C48:b::1::1:ntvf:1\ncell:D48:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E48:b::1::1\ncell:F48:b:1:1:1:1\ncell:B49:t:Others:b:1:1:1:1:l:2:f:5:colspan:5\ncell:C49:b::1::1:ntvf:1\ncell:D49:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E49:b::1::1\ncell:F49:b::1::1\ncell:B50:t:Other:b::1::1:l:2:f:7\ncell:C50:b::1::1:ntvf:1\ncell:D50:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E50:b::1::1\ncell:F50:b::1:1:1\ncell:B51:t:Other:b::1::1:l:2:f:7:bg:2\ncell:C51:b::1::1:bg:2:ntvf:1\ncell:D51:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E51:b::1::1:bg:2\ncell:F51:b::1::1:bg:2\ncell:B52:t:Other:b::1::1:l:2:f:7\ncell:C52:b::1::1:ntvf:1\ncell:D52:t:
 
:b::1::1:l:1:f:2:cf:1:tvf:2\ncell:E52:b::1::1\ncell:F52:b:1:1:1:1\ncell:B53:t:Other:b::1::1:l:2:f:7:bg:2\ncell:C53:b::1::1:bg:2:ntvf:1\ncell:D53:t:
 
:b::1::1:l:1:f:2:bg:2:cf:1:tvf:2\ncell:E53:b::1::1:bg:2\ncell:F53:b::1::1:bg:2\ncell:B54:t:Other:b::1:1:1:l:2:f:7\ncell:C54:b::1:1:1:ntvf:1\ncell:D54:t:
 
:b::1:1:1:l:1:f:2:cf:1:tvf:2\ncell:E54:b::1:1:1\ncell:F54:b:1:1:1:1\ncol:A:w:10\ncol:B:w:116\ncol:C:w:70\ncol:D:w:40\ncol:E:w:131\ncol:F:w:140\ncol:R:w:80\nsheet:c:18:r:54:font:3:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* * arial,helvetica,sans-serif\nfont:2:* 11pt *\nfont:3:* 11pt arial,helvetica,sans-serif\nfont:4:* 12pt *\nfont:5:* 14pt arial,helvetica,sans-serif\nfont:6:* 18pt arial,helvetica,sans-serif\nfont:7:normal normal 11pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:*;\nvalueformat:1:#,##0\nvalueformat:2:text-html\n"},"name":"sheet4","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Binge Eating Checklist:f:3:c:3:bg:1:cf:1:colspan:3\ncell:B5:t:Chk:b:1:1:1:1:l:1:f:2:cf:1\ncell:C5:t:List:b:1:1:1:1:l:1:f:2:cf:1\ncell:D5:t:Yes/ No:b:1:1:1:1:l:1:f:2:cf:1\ncell:A7:b::1::\ncell:B7:t:
 
:b:1:1::1:tvf:1\ncell:C7:t:Do you eat in a discrete period of time an amount of food that is larger than most people would eat in a similar period?:b:1:1::1\ncell:D7:b:1:1::1\ncell:E7:b::::1\ncell:B8:t:Prior to the episodes, have you :b:1::1::colspan:3\ncell:A9:b::1::\ncell:B9:t:
 
:b:1:1::1:tvf:1\ncell:C9:t:undergone an unintentional period of fasting or starvation? :b::1::1\ncell:D9:b::1::1\ncell:E9:b::::1\ncell:A10:b::1::\ncell:B10:t:
 
:b::1::1:bg:2:tvf:1\ncell:C10:t: performed considerable physical labor or exercise?:b::1::1:bg:2\ncell:D10:b::1::1:bg:2\ncell:E10:b::::1\ncell:A11:b::1::\ncell:B11:t:
 
:b::1:1:1:tvf:1\ncell:C11:t:Does the exertion seem appropriate for the person's background and circumstances? :b::1:1:1\ncell:D11:b::1:1:1\ncell:E11:b::::1\ncell:B12:t:During these episodes, do you experience the feeling :colspan:3\ncell:A13:b::1::\ncell:B13:t:
 
:b:1:1::1:tvf:1\ncell:C13:t:of being unable to stop eating?:b:1:1::1\ncell:D13:b:1:1::1\ncell:E13:b::::1\ncell:A14:b::1::\ncell:B14:t:
 
:b::1::1:bg:2:tvf:1\ncell:C14:t:of controlling what is being eaten?:b::1::1:bg:2\ncell:D14:b::1::1:bg:2\ncell:E14:b::::1\ncell:A15:b::1::\ncell:B15:t:
 
:b::1:1:1:tvf:1\ncell:C15:t:of deciding how much is being eaten? :b::1:1:1\ncell:D15:b::1:1:1\ncell:E15:b::::1\ncol:A:w:10\ncol:B:w:34\ncol:C:w:362\ncol:D:w:70\nsheet:c:5:r:15:font:1:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 11pt arial,helvetica,sans-serif\nfont:2:* 12pt *\nfont:3:* 18pt *\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:*;\nvalueformat:1:text-html\n"},"name":"sheet10","hidden":"0"}},"EditableCells":{"allow":true,"cells":{"sheet9!C3":true,"sheet9!C4":true,"sheet9!C50":true,"sheet9!C51":true,"sheet9!C8":true,"sheet9!C9":true,"sheet9!C10":true,"sheet9!C11":true,"sheet9!C12":true,"sheet9!C13":true,"sheet9!C14":true,"sheet9!C15":true,"sheet9!C17":true,"sheet9!C18":true,"sheet9!C19":true,"sheet9!C20":true,"sheet9!C21":true,"sheet9!C22":true,"sheet9!C23":true,"sheet9!C24":true,"sheet9!C26":true,"sheet9!C27":true,"sheet9!C28":true,"sheet9!C29":true,"sheet9!C30":true,"sheet9!C31":true,"sheet9!C32":true,"sheet9!C33":true,"sheet9!C35":true,"sheet9!C36":true,"sheet9!C37":true,"sheet9!C38":true,"sheet9!C39":true,"sheet9!C40":true,"sheet9!C41":true,"sheet9!C42":true,"sheet9!C43":true,"sheet9!C44":true,"sheet9!C45":true,"sheet9!C46":true,"sheet9!C47":true,"sheet9!C48":true,"sheet9!C49":true,"sheet9!D3":true,"sheet9!D4":true,"sheet9!D50":true,"sheet9!D51":true,"sheet9!D8":true,"sheet9!D9":true,"sheet9!D10":true,"sheet9!D11":true,"sheet9!D12":true,"sheet9!D13":true,"sheet9!D14":true,"sheet9!D15":true,"sheet9!D17":true,"sheet9!D18":true,"sheet9!D19":true,"sheet9!D20":true,"sheet9!D21":true,"sheet9!D22":true,"sheet9!D23":true,"sheet9!D24":true,"sheet9!D26":true,"sheet9!D27":true,"sheet9!D28":true,"sheet9!D29":true,"sheet9!D30":true,"sheet9!D31":true,"sheet9!D32":true,"sheet9!D33":true,"sheet9!D35":true,"sheet9!D36":true,"sheet9!D37":true,"sheet9!D38":true,"sheet9!D39":true,"sheet9!D40":true,"sheet9!D41":true,"sheet9!D42":true,"sheet9!D43":true,"sheet9!D44":true,"sheet9!D45":true,"sheet9!D46":true,"sheet9!D47":true,"sheet9!D48":true,"sheet9!D49":true,"sheet9!H3":true,"sheet9!H4":true,"sheet9!H50":true,"sheet9!H51":true,"sheet9!H17":true,"sheet9!E17":true,"sheet9!H26":true,"sheet9!E26":true,"sheet9!H35":true,"sheet9!H44":true,"sheet9!E8":true,"sheet9!J8":true,"sheet9!H9":true,"sheet9!H10":true,"sheet9!H11":true,"sheet9!H12":true,"sheet9!H13":true,"sheet9!H14":true,"sheet9!H15":true,"sheet9!H18":true,"sheet9!H19":true,"sheet9!H20":true,"sheet9!H21":true,"sheet9!H22":true,"sheet9!H23":true,"sheet9!H24":true,"sheet9!H27":true,"sheet9!H28":true,"sheet9!H29":true,"sheet9!H30":true,"sheet9!H31":true,"sheet9!H32":true,"sheet9!H33":true,"sheet9!H36":true,"sheet9!H37":true,"sheet9!H38":true,"sheet9!H39":true,"sheet9!H40":true,"sheet9!H41":true,"sheet9!H42":true,"sheet9!H43":true,"sheet9!H45":true,"sheet9!H46":true,"sheet9!H47":true,"sheet9!H48":true,"sheet9!H49":true,"sheet9!I3":true,"sheet9!I4":true,"sheet9!I50":true,"sheet9!I51":true,"sheet9!I8":true,"sheet9!I9":true,"sheet9!I10":true,"sheet9!I11":true,"sheet9!I12":true,"sheet9!I13":true,"sheet9!I14":true,"sheet9!I15":true,"sheet9!I17":true,"sheet9!I18":true,"sheet9!I19":true,"sheet9!I20":true,"sheet9!I21":true,"sheet9!I22":true,"sheet9!I23":true,"sheet9!I24":true,"sheet9!I26":true,"sheet9!I27":true,"sheet9!I28":true,"sheet9!I29":true,"sheet9!I30":true,"sheet9!I31":true,"sheet9!I32":true,"sheet9!I33":true,"sheet9!I35":true,"sheet9!I36":true,"sheet9!I37":true,"sheet9!I38":true,"sheet9!I39":true,"sheet9!I40":true,"sheet9!I41":true,"sheet9!I42":true,"sheet9!I43":true,"sheet9!I44":true,"sheet9!I45":true,"sheet9!I46":true,"sheet9!I47":true,"sheet9!I48":true,"sheet9!I49":true,"sheet9!J17":true,"sheet9!E35":true,"sheet9!E44":true,"sheet9!H8":true,"sheet9!J36":true,"sheet9!J37":true,"sheet9!J38":true,"sheet9!J39":true,"sheet9!J40":true,"sheet9!J41":true,"sheet9!J42":true,"sheet9!J43":true,"sheet9!J44":true,"sheet9!J45":true,"sheet9!J46":true,"sheet9!J47":true,"sheet9!J48":true,"sheet9!J49":true,"sheet9!J50":true,"sheet9!J51":true,"sheet4!B3":true,"sheet4!B5":true,"sheet4!C5":true,"sheet4!D5":true,"sheet4!E5":true,"sheet4!F5":true,"sheet4!B6":true,"sheet4!B7":true,"sheet4!C7":true,"sheet4!E7":true,"sheet4!F7":true,"sheet4!B8":true,"sheet4!C8":true,"sheet4!E8":true,"sheet4!F8":true,"sheet4!B9":true,"sheet4!C9":true,"sheet4!E9":true,"sheet4!F9":true,"sheet4!B10":true,"sheet4!C10":true,"sheet4!E10":true,"sheet4!F10":true,"sheet4!B11":true,"sheet4!C11":true,"sheet4!E11":true,"sheet4!F11":true,"sheet4!B12":true,"sheet4!C12":true,"sheet4!E12":true,"sheet4!F12":true,"sheet4!B13":true,"sheet4!B14":true,"sheet4!B15":true,"sheet4!C15":true,"sheet4!D15":true,"sheet4!E15":true,"sheet4!F15":true,"sheet4!B16":true,"sheet4!C16":true,"sheet4!E16":true,"sheet4!F16":true,"sheet4!B17":true,"sheet4!C17":true,"sheet4!E17":true,"sheet4!F17":true,"sheet4!B18":true,"sheet4!C18":true,"sheet4!E18":true,"sheet4!F18":true,"sheet4!B19":true,"sheet4!C19":true,"sheet4!E19":true,"sheet4!F19":true,"sheet4!B20":true,"sheet4!C20":true,"sheet4!F20":true,"sheet4!B21":true,"sheet4!B22":true,"sheet4!C22":true,"sheet4!E22":true,"sheet4!F22":true,"sheet4!B23":true,"sheet4!C23":true,"sheet4!E23":true,"sheet4!F23":true,"sheet4!B24":true,"sheet4!C24":true,"sheet4!E24":true,"sheet4!F24":true,"sheet4!B25":true,"sheet4!C25":true,"sheet4!E25":true,"sheet4!F25":true,"sheet4!B26":true,"sheet4!C26":true,"sheet4!E26":true,"sheet4!F26":true,"sheet4!B27":true,"sheet4!C27":true,"sheet4!E27":true,"sheet4!F27":true,"sheet4!B28":true,"sheet4!B29":true,"sheet4!B30":true,"sheet4!C30":true,"sheet4!E30":true,"sheet4!F30":true,"sheet4!B31":true,"sheet4!C31":true,"sheet4!E31":true,"sheet4!F31":true,"sheet4!B32":true,"sheet4!C32":true,"sheet4!E32":true,"sheet4!F32":true,"sheet4!B33":true,"sheet4!C33":true,"sheet4!E33":true,"sheet4!F33":true,"sheet4!B34":true,"sheet4!C34":true,"sheet4!E34":true,"sheet4!F34":true,"sheet4!B35":true,"sheet4!C35":true,"sheet4!E35":true,"sheet4!F35":true,"sheet4!B36":true,"sheet4!C36":true,"sheet4!E36":true,"sheet4!F36":true,"sheet4!B37":true,"sheet4!C37":true,"sheet4!E37":true,"sheet4!F37":true,"sheet4!B38":true,"sheet4!B39":true,"sheet4!B40":true,"sheet4!C40":true,"sheet4!E40":true,"sheet4!F40":true,"sheet4!B41":true,"sheet4!C41":true,"sheet4!E41":true,"sheet4!F41":true,"sheet4!B42":true,"sheet4!C42":true,"sheet4!E42":true,"sheet4!F42":true,"sheet4!B43":true,"sheet4!B44":true,"sheet4!C44":true,"sheet4!E44":true,"sheet4!F44":true,"sheet4!B45":true,"sheet4!C45":true,"sheet4!E45":true,"sheet4!F45":true,"sheet4!B46":true,"sheet4!C46":true,"sheet4!E46":true,"sheet4!F46":true,"sheet4!B47":true,"sheet4!C47":true,"sheet4!E47":true,"sheet4!F47":true,"sheet4!B48":true,"sheet4!C48":true,"sheet4!E48":true,"sheet4!F48":true,"sheet4!B49":true,"sheet4!B50":true,"sheet4!C50":true,"sheet4!E50":true,"sheet4!F50":true,"sheet4!B51":true,"sheet4!C51":true,"sheet4!E51":true,"sheet4!F51":true,"sheet4!B52":true,"sheet4!C52":true,"sheet4!E52":true,"sheet4!F52":true,"sheet4!B53":true,"sheet4!C53":true,"sheet4!E53":true,"sheet4!F53":true,"sheet4!B54":true,"sheet4!C54":true,"sheet4!E54":true,"sheet4!F54":true,"sheet10!B3":true,"sheet10!B5":true,"sheet10!C5":true,"sheet10!D5":true,"sheet10!C7":true,"sheet10!D7":true,"sheet10!C9":true,"sheet10!C10":true,"sheet10!C11":true,"sheet10!D9":true,"sheet10!D10":true,"sheet10!D11":true,"sheet10!B8":true,"sheet10!B12":true,"sheet10!C13":true,"sheet10!C14":true,"sheet10!C15":true,"sheet10!D13":true,"sheet10!D14":true,"sheet10!D15":true},"constraints":{"sheet10!B7":["tc"],"sheet10!B9":["tc"],"sheet10!B10":["tc"],"sheet10!B11":["tc"],"sheet10!B13":["tc"],"sheet10!B14":["tc"],"sheet10!B15":["tc"]}}} From 3684cc2bf924809c3558fc5e9fa850c171801025 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:43:28 +0530 Subject: [PATCH 04/17] Rename IS logo square large (1).jpg to IS_logo_square_large(1).jpg --- ...re large (1).jpg => IS_logo_square_large(1).jpg} | Bin 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{IS logo square large (1).jpg => IS_logo_square_large(1).jpg} (100%) diff --git a/Website/excelinterop/tmp/IS logo square large (1).jpg b/Website/excelinterop/tmp/IS_logo_square_large(1).jpg similarity index 100% rename from Website/excelinterop/tmp/IS logo square large (1).jpg rename to Website/excelinterop/tmp/IS_logo_square_large(1).jpg From 6737a22aab04e6a979592596226dcf120b156ae0 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:44:06 +0530 Subject: [PATCH 05/17] Rename Mileage Log.csv to Mileage_Log.csv --- Website/excelinterop/tmp/{Mileage Log.csv => Mileage_Log.csv} | 0 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{Mileage Log.csv => Mileage_Log.csv} (100%) diff --git a/Website/excelinterop/tmp/Mileage Log.csv b/Website/excelinterop/tmp/Mileage_Log.csv similarity index 100% rename from Website/excelinterop/tmp/Mileage Log.csv rename to Website/excelinterop/tmp/Mileage_Log.csv From 9cf2832d76a7a7995adcde0df07d971f58d00cb5 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:44:37 +0530 Subject: [PATCH 06/17] Rename Mileage Log.xls to Mileage_Log.xls --- .../tmp/{Mileage Log.xls => Mileage_Log.xls} | Bin 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{Mileage Log.xls => Mileage_Log.xls} (100%) diff --git a/Website/excelinterop/tmp/Mileage Log.xls b/Website/excelinterop/tmp/Mileage_Log.xls similarity index 100% rename from Website/excelinterop/tmp/Mileage Log.xls rename to Website/excelinterop/tmp/Mileage_Log.xls From f027b9480b32b236dfc4e8c0e3d353666a4e0fdb Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:45:20 +0530 Subject: [PATCH 07/17] Rename Sales Suite test.msc to Sales_Suite_test.msc --- .../tmp/{Sales Suite test.msc => Sales_Suite_test.msc} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{Sales Suite test.msc => Sales_Suite_test.msc} (99%) diff --git a/Website/excelinterop/tmp/Sales Suite test.msc b/Website/excelinterop/tmp/Sales_Suite_test.msc similarity index 99% rename from Website/excelinterop/tmp/Sales Suite test.msc rename to Website/excelinterop/tmp/Sales_Suite_test.msc index 5d6898c..cf84d52 100644 --- a/Website/excelinterop/tmp/Sales Suite test.msc +++ b/Website/excelinterop/tmp/Sales_Suite_test.msc @@ -1 +1 @@ -{"numsheets":40,"currentid":"sheet34","currentname":"sheet34","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet2","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75:needsrecalc:yes\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet3","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Budget:l:1:f:3:cf:2\ncell:C3:l:1:f:3:cf:1\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:F3:l:1:f:3:cf:1\ncell:G3:l:1:f:3:cf:1\ncell:B4:t:2009:l:1:f:2:cf:1:ntvf:5\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4\ncell:D5:b:::1::l:1:f:4\ncell:E5:b:::1::l:1:f:4\ncell:F5:b:::1::l:1:f:4\ncell:G5:b:::1::l:1:f:4\ncell:A6:b::1:::l:1:f:4\ncell:B6:t:Item Number:b:1:1::1:l:1:f:1:cf:1\ncell:C6:b:1:1::1:l:1:f:1:cf:1\ncell:D6:b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Selling Price:b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:Budgeted:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Percent:b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:t:or SKU:b::1:1:1:l:1:f:1:cf:1\ncell:C7:t:Description:b::1:1:1:l:1:f:1:cf:1\ncell:D7:t:Units:b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Per Unit:b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales:b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:(of Total):b::1:1:1:l:1:f:1:cf:1\ncell:A8:b::1:::l:1:f:4\ncell:B8:b:1:1:1:1:l:1:f:5:cf:2\ncell:C8:b:1:1:1:1:l:1:f:5\ncell:D8:v:1000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E8:v:129:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F8:vtf:n:129000:IF(D8,(D8*E8),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G8:vtf:n:0.4564190563801369:IF(SUM(F8),(F8/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A9:b::1:::l:1:f:4\ncell:B9:b:1:1:1:1:l:1:f:5:cf:2\ncell:C9:b:1:1:1:1:l:1:f:5\ncell:D9:v:1200:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E9:v:114:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F9:vtf:n:136800:IF(D9,(D9*E9),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G9:vtf:n:0.4840164876961452:IF(SUM(F9),(F9/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A10:b::1:::l:1:f:4\ncell:B10:b:1:1:1:1:l:1:f:5:cf:2\ncell:C10:b:1:1:1:1:l:1:f:5\ncell:D10:v:1300:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E10:v:12.95:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F10:vtf:n:16835:IF(D10,(D10*E10),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G10:vtf:n:0.05956445592371787:IF(SUM(F10),(F10/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1:1:1:1:l:1:f:5:cf:2\ncell:C11:b:1:1:1:1:l:1:f:5\ncell:D11:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E11:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F11:vtf:t::IF(D11,(D11*E11),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G11:vtf:t::IF(SUM(F11),(F11/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A12:b::1:::l:1:f:4\ncell:B12:b:1:1:1:1:l:1:f:5:cf:2\ncell:C12:b:1:1:1:1:l:1:f:5\ncell:D12:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E12:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F12:vtf:t::IF(D12,(D12*E12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G12:vtf:t::IF(SUM(F12),(F12/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:4\ncell:B13:b:1:1:1:1:l:1:f:5:cf:2\ncell:C13:b:1:1:1:1:l:1:f:5\ncell:D13:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E13:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F13:vtf:t::IF(D13,(D13*E13),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:vtf:t::IF(SUM(F13),(F13/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A14:b::1:::l:1:f:4\ncell:B14:b:1:1:1:1:l:1:f:5:cf:2\ncell:C14:b:1:1:1:1:l:1:f:5\ncell:D14:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E14:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F14:vtf:t::IF(D14,(D14*E14),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G14:vtf:t::IF(SUM(F14),(F14/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A15:b::1:::l:1:f:4\ncell:B15:b:1:1:1:1:l:1:f:5:cf:2\ncell:C15:b:1:1:1:1:l:1:f:5\ncell:D15:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E15:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F15:vtf:t::IF(D15,(D15*E15),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:vtf:t::IF(SUM(F15),(F15/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A16:b::1:::l:1:f:4\ncell:B16:b:1:1:1:1:l:1:f:5:cf:2\ncell:C16:b:1:1:1:1:l:1:f:5\ncell:D16:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E16:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F16:vtf:t::IF(D16,(D16*E16),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G16:vtf:t::IF(SUM(F16),(F16/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A17:b::1:::l:1:f:4\ncell:B17:b:1:1:1:1:l:1:f:5:cf:2\ncell:C17:b:1:1:1:1:l:1:f:5\ncell:D17:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E17:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F17:vtf:t::IF(D17,(D17*E17),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:vtf:t::IF(SUM(F17),(F17/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A18:b::1:::l:1:f:4\ncell:B18:b:1:1:1:1:l:1:f:5:cf:2\ncell:C18:b:1:1:1:1:l:1:f:5\ncell:D18:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E18:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F18:vtf:t::IF(D18,(D18*E18),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:vtf:t::IF(SUM(F18),(F18/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A19:b::1:::l:1:f:4\ncell:B19:b:1:1:1:1:l:1:f:5:cf:2\ncell:C19:b:1:1:1:1:l:1:f:5\ncell:D19:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E19:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F19:vtf:t::IF(D19,(D19*E19),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:vtf:t::IF(SUM(F19),(F19/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1:1:1:1:l:1:f:5:cf:2\ncell:C20:b:1:1:1:1:l:1:f:5\ncell:D20:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E20:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F20:vtf:t::IF(D20,(D20*E20),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:vtf:t::IF(SUM(F20),(F20/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1:1:1:1:l:1:f:5:cf:2\ncell:C21:b:1:1:1:1:l:1:f:5\ncell:D21:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F21:vtf:t::IF(D21,(D21*E21),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:vtf:t::IF(SUM(F21),(F21/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1:1:1:1:l:1:f:5:cf:2\ncell:C22:b:1:1:1:1:l:1:f:5\ncell:D22:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F22:vtf:t::IF(D22,(D22*E22),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:vtf:t::IF(SUM(F22),(F22/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A23:b::1:::l:1:f:4\ncell:B23:b:1:1:1:1:l:1:f:5:cf:2\ncell:C23:b:1:1:1:1:l:1:f:5\ncell:D23:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E23:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F23:vtf:t::IF(D23,(D23*E23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G23:vtf:t::IF(SUM(F23),(F23/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A24:b::1:::l:1:f:4\ncell:B24:b:1:1:1:1:l:1:f:5:cf:2\ncell:C24:b:1:1:1:1:l:1:f:5\ncell:D24:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E24:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F24:vtf:t::IF(D24,(D24*E24),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:vtf:t::IF(SUM(F24),(F24/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A25:b::1:::l:1:f:4\ncell:B25:b:1:1:1:1:l:1:f:5:cf:2\ncell:C25:b:1:1:1:1:l:1:f:5\ncell:D25:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E25:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F25:vtf:t::IF(D25,(D25*E25),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G25:vtf:t::IF(SUM(F25),(F25/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:b:1:1:1:1:l:1:f:5:cf:2\ncell:C26:b:1:1:1:1:l:1:f:5\ncell:D26:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E26:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F26:vtf:t::IF(D26,(D26*E26),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:vtf:t::IF(SUM(F26),(F26/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A27:b::1:::l:1:f:4\ncell:B27:b:1:1:1:1:l:1:f:5:cf:2\ncell:C27:b:1:1:1:1:l:1:f:5\ncell:D27:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E27:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F27:vtf:t::IF(D27,(D27*E27),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:vtf:t::IF(SUM(F27),(F27/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A28:b::1:::l:1:f:4\ncell:B28:b:1:1:1:1:l:1:f:5:cf:2\ncell:C28:b:1:1:1:1:l:1:f:5\ncell:D28:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E28:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F28:vtf:t::IF(D28,(D28*E28),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:vtf:t::IF(SUM(F28),(F28/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A29:b::1:::l:1:f:4\ncell:B29:b:1:1:1:1:l:1:f:5:cf:2\ncell:C29:b:1:1:1:1:l:1:f:5\ncell:D29:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E29:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F29:vtf:t::IF(D29,(D29*E29),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:vtf:t::IF(SUM(F29),(F29/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A30:b::1:::l:1:f:4\ncell:B30:b:1:1:1:1:l:1:f:5:cf:2\ncell:C30:b:1:1:1:1:l:1:f:5\ncell:D30:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E30:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F30:vtf:t::IF(D30,(D30*E30),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G30:vtf:t::IF(SUM(F30),(F30/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A31:b::1:::l:1:f:4\ncell:B31:b:1:1:1:1:l:1:f:5:cf:2\ncell:C31:b:1:1:1:1:l:1:f:5\ncell:D31:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E31:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F31:vtf:t::IF(D31,(D31*E31),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G31:vtf:t::IF(SUM(F31),(F31/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A32:b::1:::l:1:f:4\ncell:B32:b:1:1:1:1:l:1:f:5:cf:2\ncell:C32:b:1:1:1:1:l:1:f:5\ncell:D32:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E32:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F32:vtf:t::IF(D32,(D32*E32),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G32:vtf:t::IF(SUM(F32),(F32/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A33:b::1:::l:1:f:4\ncell:B33:t:Totals:b:1:1:1:1:l:1:f:1\ncell:C33:b:1:1:1:1:l:1:f:1\ncell:D33:b:1:1:1:1:l:1:f:1\ncell:E33:b:1:1:1:1:l:1:f:1\ncell:F33:vtf:n:282635:IF(SUM(F8\\cF32),SUM(F8\\cF32),\"\"):b:1:1:1:1:l:1:f:1:ntvf:1\ncell:G33:vtf:n:1:IF(SUM(F33),(F33/$F$33),\"\"):b:1:1:1:1:l:1:f:1:ntvf:4\ncell:B34:b:1::::l:1:f:4\ncell:C34:b:1::::l:1:f:4\ncell:D34:b:1::::l:1:f:4\ncell:E34:b:1::::l:1:f:4\ncell:F34:b:1::::l:1:f:4\ncell:G34:b:1::::l:1:f:4\ncell:B35:l:1:f:4\ncol:A:w:12\ncol:B:w:297\ncol:C:w:163\ncol:D:w:115\ncol:E:w:104\ncol:F:w:89\ncol:G:w:89\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:7:r:35:h:12:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Times New Roman\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 10pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet1","hidden":"0"},"sheet4":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Budget:l:2:f:9:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:2:cf:1\ncell:E3:l:2:f:2:cf:1\ncell:F3:l:2:f:2:cf:1\ncell:G3:l:2:f:2:cf:1\ncell:H3:l:2:f:2:cf:1\ncell:C4:t:2009:l:2:f:6:cf:1:ntvf:5\ncell:D4:l:2\ncell:E4:l:2\ncell:F4:l:2\ncell:G4:l:2\ncell:H4:l:2\ncell:B5:f:5\ncell:C5:l:2:f:5\ncell:D5:l:2:f:5\ncell:E5:l:2:f:5\ncell:F5:l:2:f:5\ncell:G5:l:2:f:5\ncell:H5:l:2:f:5\ncell:I5:f:5\ncell:J5:f:5\ncell:B6:l:1:f:5\ncell:C6:t:Item Number or SKU:l:2:f:7:cf:1\ncell:D6:t:Description:l:2:f:7:cf:1\ncell:E6:t:Units:l:2:f:7:cf:1\ncell:F6:t:Selling Price Per Unit:l:2:f:7:cf:1\ncell:G6:t:Budgeted Sales:l:2:f:7:cf:1\ncell:H6:t:Percent (of Total):l:2:f:7:cf:1\ncell:I6:f:5\ncell:J6:f:5\ncell:B7:l:1:f:5\ncell:C7:l:2:f:8:cf:1\ncell:D7:l:2:f:8:cf:1\ncell:E7:l:2:f:8:cf:1\ncell:F7:l:2:f:8:cf:1\ncell:G7:l:2:f:8:cf:1\ncell:H7:l:2:f:8:cf:1\ncell:I7:f:5\ncell:J7:f:5\ncell:B8:b::2:::l:1:f:3\ncell:C8:b:2:2:2:2:l:2:f:1:cf:2\ncell:D8:b:2:2:2:2:l:2:f:1\ncell:E8:v:1000:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F8:v:129:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G8:vtf:n:129000:IF(E8,(E8*F8),\"\"):l:2:f:1:ntvf:1\ncell:H8:vtf:n:0.4564190563801369:IF(SUM(G8),(G8/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I8:f:1\ncell:B9:b::2:::l:1:f:3\ncell:C9:b:1:1:1:1:l:2:f:1:bg:2:cf:2\ncell:D9:b:1:1:1:1:l:2:f:1:bg:2\ncell:E9:v:1200:b:1:1:1:1:l:2:f:1:bg:2:ntvf:3\ncell:F9:v:114:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G9:vtf:n:136800:IF(E9,(E9*F9),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H9:vtf:n:0.4840164876961452:IF(SUM(G9),(G9/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I9:f:1\ncell:B10:b::2:::l:1:f:3\ncell:C10:b:2:2:2:2:l:2:f:1:cf:2\ncell:D10:b:2:2:2:2:l:2:f:1\ncell:E10:v:1300:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F10:v:12.95:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G10:vtf:n:16835:IF(E10,(E10*F10),\"\"):l:2:f:1:ntvf:1\ncell:H10:vtf:n:0.05956445592371787:IF(SUM(G10),(G10/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I10:f:1\ncell:B11:b::2:::l:1:f:3\ncell:C11:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D11:b:2:2:2:2:l:2:f:1:bg:2\ncell:E11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G11:vtf:t::IF(E11,(E11*F11),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H11:vtf:t::IF(SUM(G11),(G11/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I11:f:1\ncell:B12:b::2:::l:1:f:3\ncell:C12:b:2:2:2:2:l:2:f:1:cf:2\ncell:D12:b:2:2:2:2:l:2:f:1\ncell:E12:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F12:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G12:vtf:t::IF(E12,(E12*F12),\"\"):l:2:f:1:ntvf:1\ncell:H12:vtf:t::IF(SUM(G12),(G12/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I12:f:1\ncell:B13:b::2:::l:1:f:3\ncell:C13:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D13:b:2:2:2:2:l:2:f:1:bg:2\ncell:E13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G13:vtf:t::IF(E13,(E13*F13),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H13:vtf:t::IF(SUM(G13),(G13/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I13:f:1\ncell:B14:b::2:::l:1:f:3\ncell:C14:b:2:2:2:2:l:2:f:1:cf:2\ncell:D14:b:2:2:2:2:l:2:f:1\ncell:E14:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F14:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G14:vtf:t::IF(E14,(E14*F14),\"\"):l:2:f:1:ntvf:1\ncell:H14:vtf:t::IF(SUM(G14),(G14/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I14:f:1\ncell:B15:b::2:::l:1:f:3\ncell:C15:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D15:b:2:2:2:2:l:2:f:1:bg:2\ncell:E15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G15:vtf:t::IF(E15,(E15*F15),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H15:vtf:t::IF(SUM(G15),(G15/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I15:f:1\ncell:B16:b::2:::l:1:f:3\ncell:C16:b:2:2:2:2:l:2:f:1:cf:2\ncell:D16:b:2:2:2:2:l:2:f:1\ncell:E16:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F16:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G16:vtf:t::IF(E16,(E16*F16),\"\"):l:2:f:1:ntvf:1\ncell:H16:vtf:t::IF(SUM(G16),(G16/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I16:f:1\ncell:B17:b::2:::l:1:f:3\ncell:C17:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D17:b:2:2:2:2:l:2:f:1:bg:2\ncell:E17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G17:vtf:t::IF(E17,(E17*F17),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H17:vtf:t::IF(SUM(G17),(G17/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I17:f:1\ncell:B18:b::2:::l:1:f:3\ncell:C18:b:2:2:2:2:l:2:f:1:cf:2\ncell:D18:b:2:2:2:2:l:2:f:1\ncell:E18:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F18:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G18:vtf:t::IF(E18,(E18*F18),\"\"):l:2:f:1:ntvf:1\ncell:H18:vtf:t::IF(SUM(G18),(G18/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I18:f:1\ncell:B19:b::2:::l:1:f:3\ncell:C19:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D19:b:2:2:2:2:l:2:f:1:bg:2\ncell:E19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G19:vtf:t::IF(E19,(E19*F19),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H19:vtf:t::IF(SUM(G19),(G19/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I19:f:1\ncell:B20:b::2:::l:1:f:3\ncell:C20:b:2:2:2:2:l:2:f:1:cf:2\ncell:D20:b:2:2:2:2:l:2:f:1\ncell:E20:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F20:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G20:vtf:t::IF(E20,(E20*F20),\"\"):l:2:f:1:ntvf:1\ncell:H20:vtf:t::IF(SUM(G20),(G20/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I20:f:1\ncell:B21:b::2:::l:1:f:3\ncell:C21:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D21:b:2:2:2:2:l:2:f:1:bg:2\ncell:E21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G21:vtf:t::IF(E21,(E21*F21),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H21:vtf:t::IF(SUM(G21),(G21/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I21:f:1\ncell:B22:b::2:::l:1:f:3\ncell:C22:b:2:2:2:2:l:2:f:1:cf:2\ncell:D22:b:2:2:2:2:l:2:f:1\ncell:E22:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F22:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G22:vtf:t::IF(E22,(E22*F22),\"\"):l:2:f:1:ntvf:1\ncell:H22:vtf:t::IF(SUM(G22),(G22/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I22:f:1\ncell:B23:b::2:::l:1:f:3\ncell:C23:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D23:b:2:2:2:2:l:2:f:1:bg:2\ncell:E23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G23:vtf:t::IF(E23,(E23*F23),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H23:vtf:t::IF(SUM(G23),(G23/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I23:f:1\ncell:B24:b::2:::l:1:f:3\ncell:C24:b:2:2:2:2:l:2:f:1:cf:2\ncell:D24:b:2:2:2:2:l:2:f:1\ncell:E24:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F24:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G24:vtf:t::IF(E24,(E24*F24),\"\"):l:2:f:1:ntvf:1\ncell:H24:vtf:t::IF(SUM(G24),(G24/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I24:f:1\ncell:B25:b::2:::l:1:f:3\ncell:C25:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D25:b:2:2:2:2:l:2:f:1:bg:2\ncell:E25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G25:vtf:t::IF(E25,(E25*F25),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H25:vtf:t::IF(SUM(G25),(G25/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I25:f:1\ncell:B26:b::2:::l:1:f:3\ncell:C26:b:2:2:2:2:l:2:f:1:cf:2\ncell:D26:b:2:2:2:2:l:2:f:1\ncell:E26:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F26:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G26:vtf:t::IF(E26,(E26*F26),\"\"):l:2:f:1:ntvf:1\ncell:H26:vtf:t::IF(SUM(G26),(G26/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I26:f:1\ncell:B27:b::2:::l:1:f:3\ncell:C27:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D27:b:2:2:2:2:l:2:f:1:bg:2\ncell:E27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G27:vtf:t::IF(E27,(E27*F27),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H27:vtf:t::IF(SUM(G27),(G27/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I27:f:1\ncell:B28:b::2:::l:1:f:3\ncell:C28:b:2:2:2:2:l:2:f:1:cf:2\ncell:D28:b:2:2:2:2:l:2:f:1\ncell:E28:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F28:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G28:vtf:t::IF(E28,(E28*F28),\"\"):l:2:f:1:ntvf:1\ncell:H28:vtf:t::IF(SUM(G28),(G28/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I28:f:1\ncell:B29:b::2:::l:1:f:3\ncell:C29:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D29:b:2:2:2:2:l:2:f:1:bg:2\ncell:E29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G29:vtf:t::IF(E29,(E29*F29),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H29:vtf:t::IF(SUM(G29),(G29/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I29:f:1\ncell:B30:b::2:::l:1:f:3\ncell:C30:b:2:2:2:2:l:2:f:1:cf:2\ncell:D30:b:2:2:2:2:l:2:f:1\ncell:E30:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F30:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G30:vtf:t::IF(E30,(E30*F30),\"\"):l:2:f:1:ntvf:1\ncell:H30:vtf:t::IF(SUM(G30),(G30/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I30:f:1\ncell:B31:b::2:::l:1:f:3\ncell:C31:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D31:b:2:2:2:2:l:2:f:1:bg:2\ncell:E31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G31:vtf:t::IF(E31,(E31*F31),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H31:vtf:t::IF(SUM(G31),(G31/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I31:f:1\ncell:B32:b::2:::l:1:f:3\ncell:C32:b:2:2:2:2:l:2:f:1:cf:2\ncell:D32:b:2:2:2:2:l:2:f:1\ncell:E32:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F32:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G32:vtf:t::IF(E32,(E32*F32),\"\"):l:2:f:1:ntvf:1\ncell:H32:vtf:t::IF(SUM(G32),(G32/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I32:f:1\ncell:B33:l:1:f:3\ncell:C33:t:Totals:l:2:f:7\ncell:D33:l:2:f:7\ncell:E33:l:2:f:7\ncell:F33:l:2:f:7\ncell:G33:vtf:n:282635:IF(SUM(G8\\cG32),SUM(G8\\cG32),\"\"):l:2:f:7:ntvf:1\ncell:H33:vtf:n:1:IF(SUM(G33),(G33/$G$33),\"\"):l:2:f:7:ntvf:4\ncell:I33:f:4\ncell:C34:l:2:f:4\ncell:D34:l:2:f:4\ncell:E34:l:2:f:4\ncell:F34:l:2:f:4\ncell:G34:l:2:f:4\ncell:H34:l:2:f:4\ncell:I34:f:4\ncell:C35:l:2:f:3\ncell:D35:l:2\ncell:E35:l:2\ncell:F35:l:2\ncell:G35:l:2\ncell:H35:l:2\ncol:A:w:12\ncol:B:w:12\ncol:C:w:178\ncol:D:w:143\ncol:E:w:84\ncol:F:w:182\ncol:G:w:137\ncol:H:w:154\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:10:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 26pt Times New Roman\nfont:3:normal normal 10pt Arial\nfont:4:normal normal 10pt arial,helvetica,sans-serif\nfont:5:normal normal 14pt *\nfont:6:normal normal 14pt Arial\nfont:7:normal normal 14pt arial,helvetica,sans-serif\nfont:8:normal normal 16pt arial,helvetica,sans-serif\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::D9\\cD20\nname:DATA_04::G9\\cG20\n"},"name":"sheet101","hidden":"0"},"sheet5":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:4\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:7:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet4","hidden":"0"},"sheet6":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Product Sales Goals:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:I3:l:1:f:4:cf:1\ncell:J3:l:1:f:4:cf:1\ncell:K3:l:1:f:4:cf:1\ncell:L3:l:1:f:4:cf:1\ncell:M3:l:1:f:4:cf:1\ncell:N3:l:1:f:4:cf:1\ncell:B4:t:2000 Units:l:1:f:2:cf:1\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:I4:l:1:f:4:cf:1\ncell:J4:l:1:f:4:cf:1\ncell:K4:l:1:f:4:cf:1\ncell:L4:l:1:f:4:cf:1\ncell:M4:l:1:f:4:cf:1\ncell:N4:l:1:f:4:cf:1\ncell:B5:l:1:f:4\ncell:D5:l:1:f:4\ncell:E5:l:1:f:4\ncell:F5:l:1:f:4\ncell:G5:l:1:f:4\ncell:H5:l:1:f:4\ncell:I5:l:1:f:4\ncell:J5:l:1:f:4\ncell:K5:l:1:f:4\ncell:L5:l:1:f:4\ncell:M5:l:1:f:4\ncell:N5:l:1:f:4\ncell:B6:l:1:f:4\ncell:C6:t:TRAINS:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:D6:t::l:2:f:4\ncell:E6:t::l:2:f:4\ncell:F6:t:PLANES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:G6:t::l:2:f:4\ncell:H6:t::l:2:f:4\ncell:I6:t:AUTOMOBILES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:J6:t::l:2:f:4\ncell:K6:t::l:2:f:4\ncell:L6:t:TOTAL:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:M6:t::l:2:f:4\ncell:N6:t::l:2:f:4\ncell:B7:l:1:f:4\ncell:C7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:D7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:E7:t:Change:b:::1::l:1:f:4:cf:1\ncell:F7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:G7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:H7:t:Change:b:::1::l:1:f:4:cf:1\ncell:I7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:J7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:K7:t:Change:b:::1::l:1:f:4:cf:1\ncell:L7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:M7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:N7:t:Change:b:::1::l:1:f:4:cf:1\ncell:B8:t:Jan:b::1:::l:1:f:4\ncell:C8:v:1782:b:1:1:1:1:l:1:f:4\ncell:D8:v:2000:b:1:1:1:1:l:1:f:4\ncell:E8:vtf:n:0.122334455667789:IF(ISNUMBER(C8),((D8-C8)/C8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F8:v:325:b:1:1:1:1:l:1:f:4\ncell:G8:v:350:b:1:1:1:1:l:1:f:4\ncell:H8:vtf:n:0.07692307692307693:IF(ISNUMBER(F8),((G8-F8)/F8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I8:v:711:b:1:1:1:1:l:1:f:4\ncell:J8:v:800:b:1:1:1:1:l:1:f:4\ncell:K8:vtf:n:0.12517580872011252:IF(ISNUMBER(I8),((J8-I8)/I8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L8:vtf:n:2818:IF(SUM(C8,F8,I8),SUM(C8,F8,I8),\"\"):b:1:1:1:1:l:1:f:4\ncell:M8:vtf:n:3150:IF(SUM(D8,G8,J8),SUM(D8,G8,J8),\"\"):b:1:1:1:1:l:1:f:4\ncell:N8:vtf:n:0.11781405251951739:IF(ISNUMBER(L8),((M8-L8)/L8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B9:t:Feb:b::1:::l:1:f:4\ncell:C9:v:1523:b:1:1:1:1:l:1:f:4\ncell:D9:v:1700:b:1:1:1:1:l:1:f:4\ncell:E9:vtf:n:0.11621799080761655:IF(ISNUMBER(C9),((D9-C9)/C9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F9:v:158:b:1:1:1:1:l:1:f:4\ncell:G9:v:200:b:1:1:1:1:l:1:f:4\ncell:H9:vtf:n:0.26582278481012656:IF(ISNUMBER(F9),((G9-F9)/F9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I9:v:564:b:1:1:1:1:l:1:f:4\ncell:J9:v:650:b:1:1:1:1:l:1:f:4\ncell:K9:vtf:n:0.1524822695035461:IF(ISNUMBER(I9),((J9-I9)/I9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L9:vtf:n:2245:IF(SUM(C9,F9,I9),SUM(C9,F9,I9),\"\"):b:1:1:1:1:l:1:f:4\ncell:M9:vtf:n:2550:IF(SUM(D9,G9,J9),SUM(D9,G9,J9),\"\"):b:1:1:1:1:l:1:f:4\ncell:N9:vtf:n:0.1358574610244989:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B10:t:Mar:b::1:::l:1:f:4\ncell:C10:v:1901:b:1:1:1:1:l:1:f:4\ncell:D10:v:2000:b:1:1:1:1:l:1:f:4\ncell:E10:vtf:n:0.05207785376117833:IF(ISNUMBER(C10),((D10-C10)/C10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F10:v:168:b:1:1:1:1:l:1:f:4\ncell:G10:v:200:b:1:1:1:1:l:1:f:4\ncell:H10:vtf:n:0.19047619047619047:IF(ISNUMBER(F10),((G10-F10)/F10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I10:v:740:b:1:1:1:1:l:1:f:4\ncell:J10:v:850:b:1:1:1:1:l:1:f:4\ncell:K10:vtf:n:0.14864864864864866:IF(ISNUMBER(I10),((J10-I10)/I10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L10:vtf:n:2809:IF(SUM(C10,F10,I10),SUM(C10,F10,I10),\"\"):b:1:1:1:1:l:1:f:4\ncell:M10:vtf:n:3050:IF(SUM(D10,G10,J10),SUM(D10,G10,J10),\"\"):b:1:1:1:1:l:1:f:4\ncell:N10:vtf:n:0.08579565681737274:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B11:t:Apr:b::1:::l:1:f:4\ncell:C11:v:2308:b:1:1:1:1:l:1:f:4\ncell:D11:v:2400:b:1:1:1:1:l:1:f:4\ncell:E11:vtf:n:0.03986135181975736:IF(ISNUMBER(C11),((D11-C11)/C11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F11:v:365:b:1:1:1:1:l:1:f:4\ncell:G11:v:400:b:1:1:1:1:l:1:f:4\ncell:H11:vtf:n:0.0958904109589041:IF(ISNUMBER(F11),((G11-F11)/F11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I11:v:642:b:1:1:1:1:l:1:f:4\ncell:J11:v:700:b:1:1:1:1:l:1:f:4\ncell:K11:vtf:n:0.09034267912772585:IF(ISNUMBER(I11),((J11-I11)/I11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L11:vtf:n:3315:IF(SUM(C11,F11,I11),SUM(C11,F11,I11),\"\"):b:1:1:1:1:l:1:f:4\ncell:M11:vtf:n:3500:IF(SUM(D11,G11,J11),SUM(D11,G11,J11),\"\"):b:1:1:1:1:l:1:f:4\ncell:N11:vtf:n:0.05580693815987934:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B12:t:May:b::1:::l:1:f:4\ncell:C12:v:2538:b:1:1:1:1:l:1:f:4\ncell:D12:v:2800:b:1:1:1:1:l:1:f:4\ncell:E12:vtf:n:0.10323089046493301:IF(ISNUMBER(C12),((D12-C12)/C12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F12:v:402:b:1:1:1:1:l:1:f:4\ncell:G12:v:450:b:1:1:1:1:l:1:f:4\ncell:H12:vtf:n:0.11940298507462686:IF(ISNUMBER(F12),((G12-F12)/F12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I12:v:663:b:1:1:1:1:l:1:f:4\ncell:J12:v:800:b:1:1:1:1:l:1:f:4\ncell:K12:vtf:n:0.2066365007541478:IF(ISNUMBER(I12),((J12-I12)/I12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L12:vtf:n:3603:IF(SUM(C12,F12,I12),SUM(C12,F12,I12),\"\"):b:1:1:1:1:l:1:f:4\ncell:M12:vtf:n:4050:IF(SUM(D12,G12,J12),SUM(D12,G12,J12),\"\"):b:1:1:1:1:l:1:f:4\ncell:N12:vtf:n:0.12406328059950042:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B13:t:Jun:b::1:::l:1:f:4\ncell:C13:v:1866:b:1:1:1:1:l:1:f:4\ncell:D13:v:2000:b:1:1:1:1:l:1:f:4\ncell:E13:vtf:n:0.07181136120042872:IF(ISNUMBER(C13),((D13-C13)/C13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F13:v:217:b:1:1:1:1:l:1:f:4\ncell:G13:v:250:b:1:1:1:1:l:1:f:4\ncell:H13:vtf:n:0.15207373271889402:IF(ISNUMBER(F13),((G13-F13)/F13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I13:v:604:b:1:1:1:1:l:1:f:4\ncell:J13:v:700:b:1:1:1:1:l:1:f:4\ncell:K13:vtf:n:0.15894039735099338:IF(ISNUMBER(I13),((J13-I13)/I13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L13:vtf:n:2687:IF(SUM(C13,F13,I13),SUM(C13,F13,I13),\"\"):b:1:1:1:1:l:1:f:4\ncell:M13:vtf:n:2950:IF(SUM(D13,G13,J13),SUM(D13,G13,J13),\"\"):b:1:1:1:1:l:1:f:4\ncell:N13:vtf:n:0.09787867510234462:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B14:t:Jul:b::1:::l:1:f:4\ncell:C14:v:2212:b:1:1:1:1:l:1:f:4\ncell:D14:v:2500:b:1:1:1:1:l:1:f:4\ncell:E14:vtf:n:0.1301989150090416:IF(ISNUMBER(C14),((D14-C14)/C14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F14:v:264:b:1:1:1:1:l:1:f:4\ncell:G14:v:300:b:1:1:1:1:l:1:f:4\ncell:H14:vtf:n:0.13636363636363635:IF(ISNUMBER(F14),((G14-F14)/F14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I14:v:653:b:1:1:1:1:l:1:f:4\ncell:J14:v:800:b:1:1:1:1:l:1:f:4\ncell:K14:vtf:n:0.225114854517611:IF(ISNUMBER(I14),((J14-I14)/I14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L14:vtf:n:3129:IF(SUM(C14,F14,I14),SUM(C14,F14,I14),\"\"):b:1:1:1:1:l:1:f:4\ncell:M14:vtf:n:3600:IF(SUM(D14,G14,J14),SUM(D14,G14,J14),\"\"):b:1:1:1:1:l:1:f:4\ncell:N14:vtf:n:0.15052732502396932:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B15:t:Aug:b::1:::l:1:f:4\ncell:C15:v:1998:b:1:1:1:1:l:1:f:4\ncell:D15:v:2300:b:1:1:1:1:l:1:f:4\ncell:E15:vtf:n:0.15115115115115116:IF(ISNUMBER(C15),((D15-C15)/C15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F15:v:267:b:1:1:1:1:l:1:f:4\ncell:G15:v:300:b:1:1:1:1:l:1:f:4\ncell:H15:vtf:n:0.12359550561797752:IF(ISNUMBER(F15),((G15-F15)/F15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I15:v:537:b:1:1:1:1:l:1:f:4\ncell:J15:v:600:b:1:1:1:1:l:1:f:4\ncell:K15:vtf:n:0.11731843575418995:IF(ISNUMBER(I15),((J15-I15)/I15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L15:vtf:n:2802:IF(SUM(C15,F15,I15),SUM(C15,F15,I15),\"\"):b:1:1:1:1:l:1:f:4\ncell:M15:vtf:n:3200:IF(SUM(D15,G15,J15),SUM(D15,G15,J15),\"\"):b:1:1:1:1:l:1:f:4\ncell:N15:vtf:n:0.14204139900071378:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B16:t:Sep:b::1:::l:1:f:4\ncell:C16:v:2054:b:1:1:1:1:l:1:f:4\ncell:D16:v:2000:b:1:1:1:1:l:1:f:4\ncell:E16:vtf:n:-0.02629016553067186:IF(ISNUMBER(C16),((D16-C16)/C16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F16:v:318:b:1:1:1:1:l:1:f:4\ncell:G16:v:350:b:1:1:1:1:l:1:f:4\ncell:H16:vtf:n:0.10062893081761007:IF(ISNUMBER(F16),((G16-F16)/F16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I16:v:741:b:1:1:1:1:l:1:f:4\ncell:J16:v:900:b:1:1:1:1:l:1:f:4\ncell:K16:vtf:n:0.2145748987854251:IF(ISNUMBER(I16),((J16-I16)/I16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L16:vtf:n:3113:IF(SUM(C16,F16,I16),SUM(C16,F16,I16),\"\"):b:1:1:1:1:l:1:f:4\ncell:M16:vtf:n:3250:IF(SUM(D16,G16,J16),SUM(D16,G16,J16),\"\"):b:1:1:1:1:l:1:f:4\ncell:N16:vtf:n:0.04400899453902987:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B17:t:Oct:b::1:::l:1:f:4\ncell:C17:v:2117:b:1:1:1:1:l:1:f:4\ncell:D17:v:2400:b:1:1:1:1:l:1:f:4\ncell:E17:vtf:n:0.1336797354747284:IF(ISNUMBER(C17),((D17-C17)/C17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F17:v:159:b:1:1:1:1:l:1:f:4\ncell:G17:v:200:b:1:1:1:1:l:1:f:4\ncell:H17:vtf:n:0.2578616352201258:IF(ISNUMBER(F17),((G17-F17)/F17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I17:v:554:b:1:1:1:1:l:1:f:4\ncell:J17:v:650:b:1:1:1:1:l:1:f:4\ncell:K17:vtf:n:0.17328519855595667:IF(ISNUMBER(I17),((J17-I17)/I17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L17:vtf:n:2830:IF(SUM(C17,F17,I17),SUM(C17,F17,I17),\"\"):b:1:1:1:1:l:1:f:4\ncell:M17:vtf:n:3250:IF(SUM(D17,G17,J17),SUM(D17,G17,J17),\"\"):b:1:1:1:1:l:1:f:4\ncell:N17:vtf:n:0.14840989399293286:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B18:t:Nov:b::1:::l:1:f:4\ncell:C18:v:1430:b:1:1:1:1:l:1:f:4\ncell:D18:v:1600:b:1:1:1:1:l:1:f:4\ncell:E18:vtf:n:0.11888111888111888:IF(ISNUMBER(C18),((D18-C18)/C18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F18:v:193:b:1:1:1:1:l:1:f:4\ncell:G18:v:200:b:1:1:1:1:l:1:f:4\ncell:H18:vtf:n:0.03626943005181347:IF(ISNUMBER(F18),((G18-F18)/F18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I18:v:657:b:1:1:1:1:l:1:f:4\ncell:J18:v:800:b:1:1:1:1:l:1:f:4\ncell:K18:vtf:n:0.2176560121765601:IF(ISNUMBER(I18),((J18-I18)/I18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L18:vtf:n:2280:IF(SUM(C18,F18,I18),SUM(C18,F18,I18),\"\"):b:1:1:1:1:l:1:f:4\ncell:M18:vtf:n:2600:IF(SUM(D18,G18,J18),SUM(D18,G18,J18),\"\"):b:1:1:1:1:l:1:f:4\ncell:N18:vtf:n:0.14035087719298245:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B19:t:Dec:b::1:::l:1:f:4\ncell:C19:v:1859:b:1:1:1:1:l:1:f:4\ncell:D19:v:2100:b:1:1:1:1:l:1:f:4\ncell:E19:vtf:n:0.1296395911780527:IF(ISNUMBER(C19),((D19-C19)/C19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F19:v:426:b:1:1:1:1:l:1:f:4\ncell:G19:v:450:b:1:1:1:1:l:1:f:4\ncell:H19:vtf:n:0.056338028169014086:IF(ISNUMBER(F19),((G19-F19)/F19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I19:v:732:b:1:1:1:1:l:1:f:4\ncell:J19:v:850:b:1:1:1:1:l:1:f:4\ncell:K19:vtf:n:0.16120218579234974:IF(ISNUMBER(I19),((J19-I19)/I19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L19:vtf:n:3017:IF(SUM(C19,F19,I19),SUM(C19,F19,I19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M19:vtf:n:3400:IF(SUM(D19,G19,J19),SUM(D19,G19,J19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N19:vtf:n:0.12694729864103413:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B20:t:Year :b::1:::l:1:f:4\ncell:C20:vtf:n:23588:IF(SUM(C8\\cC19),SUM(C8\\cC19),\"\"):b:1:1:1:1:l:1:f:4\ncell:D20:vtf:n:25800:IF(SUM(D8\\cD19),SUM(D8\\cD19),\"\"):b:1:1:1:1:l:1:f:4\ncell:E20:vtf:n:0.09377649652365609:IF(ISNUMBER(C20),((D20-C20)/C20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F20:vtf:n:3262:IF(SUM(F8\\cF19),SUM(F8\\cF19),\"\"):b:1:1:1:1:l:1:f:4\ncell:G20:vtf:n:3650:IF(SUM(G8\\cG19),SUM(G8\\cG19),\"\"):b:1:1:1:1:l:1:f:4\ncell:H20:vtf:n:0.11894543225015328:IF(ISNUMBER(F20),((G20-F20)/F20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I20:vtf:n:7798:IF(SUM(I8\\cI19),SUM(I8\\cI19),\"\"):b:1:1:1:1:l:1:f:4\ncell:J20:vtf:n:9100:IF(SUM(J8\\cJ19),SUM(J8\\cJ19),\"\"):b:1:1:1:1:l:1:f:4\ncell:K20:vtf:n:0.16696588868940754:IF(ISNUMBER(I20),((J20-I20)/I20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L20:vtf:n:34648:IF(SUM(L8\\cL19),SUM(L8\\cL19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M20:vtf:n:38550:IF(SUM(M8\\cM19),SUM(M8\\cM19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N20:vtf:n:0.11261833294851073:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B21:l:1:f:4\ncell:C21:b:1::::l:1:f:4\ncell:D21:b:1::::l:1:f:4\ncell:E21:b:1::::l:1:f:4\ncell:F21:b:1::::l:1:f:4\ncell:G21:b:1::::l:1:f:4\ncell:H21:b:1::::l:1:f:4\ncell:I21:b:1::::l:1:f:4\ncell:J21:b:1::::l:1:f:4\ncell:K21:b:1::::l:1:f:4\ncell:L21:b:1::::l:1:f:4\ncell:M21:b:1::::l:1:f:4\ncell:N21:b:1::::l:1:f:4\ncell:B22:t:Date\\c :l:1:f:4:cf:3\ncell:C22:b:::1::l:1:f:4:ntvf:2\ncell:D22:l:1:f:4\ncell:E22:l:1:f:4\ncell:F22:l:1:f:4\ncell:G22:l:1:f:4\ncell:H22:l:1:f:4\ncell:I22:l:1:f:4\ncell:J22:t:Prepared by\\c :l:1:f:4:cf:3\ncell:K22:b:::1::l:1:f:4:cf:1\ncell:L22:b:::1::l:1:f:4:cf:1\ncell:M22:b:::1::l:1:f:4:cf:1\ncell:N22:b:::1::l:1:f:4:cf:1\ncell:C23:b:1::::l:1:f:4\ncell:K23:b:1::::l:1:f:4\ncell:L23:b:1::::l:1:f:4\ncell:M23:b:1::::l:1:f:4\ncell:N23:b:1::::l:1:f:4\ncell:B25:l:1:f:4\ncol:B:w:306\ncol:C:w:80\ncol:D:w:80\ncol:E:w:71\ncol:F:w:80\ncol:G:w:80\ncol:H:w:71\ncol:I:w:80\ncol:J:w:80\ncol:K:w:71\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:15.75\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:25:h:14.25\nsheet:c:14:r:25:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet401","hidden":"0"},"sheet7":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:2\ncell:D3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54668960648:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:f:1\ncell:F5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:f:5\ncell:F7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:f:5\ncell:F8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:f:5\ncell:F9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:f:5\ncell:F10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:f:5\ncell:F11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:f:5\ncell:F12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:f:5\ncell:F13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:f:5\ncell:F14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:f:5\ncell:F15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:6:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet5","hidden":"0"},"sheet8":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Price Estimate for Services :l:1:f:4:cf:2\ncell:C3:l:1:f:6:cf:1\ncell:D3:l:1:f:6:cf:1\ncell:E3:l:1:f:6:cf:1\ncell:F3:l:1:f:6:cf:1\ncell:G3:l:1:f:6:cf:1\ncell:B4:vtf:ndt:41096.725430844905:NOW():l:1:f:3:cf:1:ntvf:6\ncell:B5:t:Name of Job:b:::1::l:1:f:2:cf:2\ncell:C5:t:Job 1:b:::1::l:1:f:1:cf:3\ncell:D5:t:Job 2:b:::1::l:1:f:1:cf:3\ncell:E5:t:Job 3:b:::1::l:1:f:1:cf:3\ncell:F5:t:Job 4:b:::1::l:1:f:1:cf:3\ncell:G5:t:Job 5:b:::1::l:1:f:1:cf:3\ncell:B6:t:Wage rate per hour:b:1::::l:1:f:7\ncell:C6:v:10:b:1::::l:1:f:7:ntvf:3\ncell:D6:v:22:b:1::::l:1:f:7:ntvf:3\ncell:E6:v:14:b:1::::l:1:f:7:ntvf:3\ncell:F6:v:15:b:1::::l:1:f:7:ntvf:3\ncell:G6:v:19:b:1::::l:1:f:7:ntvf:3\ncell:B7:t:Fringe Benefit as a % of wages:l:1:f:7\ncell:C7:v:0.3:l:1:f:7:ntvf:5\ncell:D7:v:0.3:l:1:f:7:ntvf:5\ncell:E7:v:0.3:l:1:f:7:ntvf:5\ncell:F7:v:0.3:l:1:f:7:ntvf:5\ncell:G7:v:0.3:l:1:f:7:ntvf:5\ncell:B8:t:Projected Overhead Cost for Year:l:1:f:7:cf:2\ncell:C8:v:40000:l:1:f:7:ntvf:2\ncell:D8:v:40000:l:1:f:7:ntvf:2\ncell:E8:v:40000:l:1:f:7:ntvf:2\ncell:F8:v:40000:l:1:f:7:ntvf:2\ncell:G8:v:40000:l:1:f:7:ntvf:2\ncell:B9:t:Projected Direct Labor Cost for Year:l:1:f:7:cf:2\ncell:C9:v:50000:l:1:f:7:ntvf:2\ncell:D9:v:50000:l:1:f:7:ntvf:2\ncell:E9:v:50000:l:1:f:7:ntvf:2\ncell:F9:v:50000:l:1:f:7:ntvf:2\ncell:G9:v:50000:l:1:f:7:ntvf:2\ncell:B11:t:Hours worked on job:l:1:f:7\ncell:C11:v:1.5:l:1:f:7:ntvf:4\ncell:D11:v:2:l:1:f:7:ntvf:4\ncell:E11:v:1.5:l:1:f:7:ntvf:4\ncell:F11:v:1.5:l:1:f:7:ntvf:4\ncell:G11:v:1.5:l:1:f:7:ntvf:4\ncell:B12:t:Direct Labor Cost:l:1:f:7:cf:2\ncell:C12:vtf:n:19.5:IF(SUM(C11,C6),((C11*C6)*(1+C7)),\"\"):l:1:f:7:ntvf:3\ncell:D12:vtf:n:57.2:IF(SUM(D11,D6),((D11*D6)*(1+D7)),\"\"):l:1:f:7:ntvf:3\ncell:E12:vtf:n:27.3:IF(SUM(E11,E6),((E11*E6)*(1+E7)),\"\"):l:1:f:7:ntvf:3\ncell:F12:vtf:n:29.25:IF(SUM(F11,F6),((F11*F6)*(1+F7)),\"\"):l:1:f:7:ntvf:3\ncell:G12:vtf:n:37.050000000000004:IF(SUM(G11,G6),((G11*G6)*(1+G7)),\"\"):l:1:f:7:ntvf:3\ncell:B13:t:Overhead Cost:l:1:f:7\ncell:C13:vtf:n:15.600000000000001:IF((C9>0),((C8/C9)*C12),\"\"):l:1:f:7:ntvf:1\ncell:D13:vtf:n:45.760000000000005:IF((D9>0),((D8/D9)*D12),\"\"):l:1:f:7:ntvf:1\ncell:E13:vtf:n:21.840000000000003:IF((E9>0),((E8/E9)*E12),\"\"):l:1:f:7:ntvf:1\ncell:F13:vtf:n:23.400000000000002:IF((F9>0),((F8/F9)*F12),\"\"):l:1:f:7:ntvf:1\ncell:G13:vtf:n:29.640000000000004:IF((G9>0),((G8/G9)*G12),\"\"):l:1:f:7:ntvf:1\ncell:B14:t:Cost of materials for the job:b:::1::l:1:f:7\ncell:C14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:D14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:E14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:F14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:G14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:B15:t:Total cost:b:1::1::l:1:f:1\ncell:C15:vtf:n:45.1:IF(SUM(C12\\cC14),SUM(C12\\cC14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:D15:vtf:n:112.96000000000001:IF(SUM(D12\\cD14),SUM(D12\\cD14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:E15:vtf:n:59.14:IF(SUM(E12\\cE14),SUM(E12\\cE14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:F15:vtf:n:62.650000000000006:IF(SUM(F12\\cF14),SUM(F12\\cF14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:G15:vtf:n:76.69000000000001:IF(SUM(G12\\cG14),SUM(G12\\cG14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:B16:b:1::::l:1:f:5\ncell:C16:b:1::::l:1:f:5\ncell:D16:b:1::::l:1:f:5\ncell:E16:b:1::::l:1:f:5\ncell:F16:b:1::::l:1:f:5\ncell:G16:b:1::::l:1:f:5\ncell:B17:l:1:f:5\ncol:B:w:289\ncol:C:w:110\ncol:D:w:110\ncol:E:w:110\ncol:F:w:110\ncol:G:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:12\nrow:19:h:12\nrow:20:h:12\nsheet:c:7:r:20:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Times New Roman\nfont:2:normal bold 14pt Times New Roman\nfont:3:normal bold 16pt Times New Roman\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 10pt Times New Roman\nfont:7:normal normal 12pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet501","hidden":"0"},"sheet9":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:SALES QUOTATION:l:2:f:7:c:3:bg:1:cf:1:colspan:7\ncell:D3:l:2:f:1\ncell:E3:l:2:f:1\ncell:F3:l:2:f:1\ncell:G3:l:2:f:1\ncell:H3:l:2:f:1\ncell:I3:l:2:f:1\ncell:D4:l:2:f:1\ncell:E4:l:2:f:1\ncell:F4:l:2:f:1\ncell:G4:l:2:f:1\ncell:H4:l:2:f:1\ncell:I4:l:2:f:1\ncell:C5:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:D5:l:2:f:1\ncell:E5:l:2:f:1\ncell:F5:l:2:f:1\ncell:G5:l:2:f:1\ncell:H5:l:2:f:1\ncell:I5:l:2:f:1:cf:3\ncell:C6:t:Name:l:2:f:2\ncell:D6:b:::1::l:2:f:2:colspan:2\ncell:E6:l:2:f:2\ncell:F6:l:2:f:2:cf:3\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:C7:t:Address:l:2:f:2\ncell:D7:b:::1::l:2:f:2:colspan:2\ncell:E7:l:2:f:2\ncell:F7:l:2:f:2:cf:3\ncell:G7:l:2:f:1\ncell:H7:l:2:f:1\ncell:I7:l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:l:2:f:1\ncell:E8:l:2:f:1\ncell:F8:l:2:f:1:cf:3\ncell:G8:l:2:f:1\ncell:H8:l:2:f:1\ncell:I8:l:2:f:1\ncell:C9:b:::2::l:2:f:1\ncell:D9:b:::2::l:2:f:1\ncell:E9:b:::2::l:2:f:1\ncell:F9:b:::2::l:2:f:1\ncell:G9:l:2:f:1\ncell:H9:l:2:f:1\ncell:I9:l:2:f:1\ncell:B10:b::2:::l:1:f:5\ncell:C10:t:TO\\c:b:1:::1:l:2:f:3\ncell:D10:b:2::::l:2:f:1\ncell:E10:b:2::::l:2:f:1\ncell:F10:b:2:2:::l:2:f:1\ncell:G10:b::::2:l:2:f:2\ncell:H10:l:2:f:2\ncell:I10:l:2:f:2\ncell:B11:b::2:::l:1:f:5\ncell:C11:b::::2:l:2:f:1:colspan:4\ncell:D11:l:2:f:1\ncell:E11:l:2:f:1\ncell:F11:b::2:::l:2:f:1\ncell:G11:b::::2:l:2:f:2\ncell:H11:t:F.O.B. :l:2:f:6:cf:3\ncell:I11:b:::1::l:2:f:2\ncell:B12:b::2:::l:1:f:5\ncell:C12:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D12:l:2:f:1\ncell:E12:l:2:f:1\ncell:F12:b::2:::l:2:f:1\ncell:G12:b::::2:l:2:f:2\ncell:H12:t:TERMS :l:2:f:2:bg:2:cf:3\ncell:I12:b:::1::l:2:f:2:bg:2\ncell:B13:b::2:::l:1:f:5\ncell:C13:b::::2:l:2:f:1:colspan:4\ncell:D13:l:2:f:1\ncell:E13:l:2:f:1\ncell:F13:b::2:::l:2:f:1\ncell:G13:b::::2:l:2:f:2\ncell:H13:t:DELIVERY :l:2:f:2:cf:3\ncell:I13:b:::1::l:2:f:2\ncell:B14:b::2:::l:1:f:5\ncell:C14:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D14:l:2:f:1\ncell:E14:l:2:f:1\ncell:F14:b::2:::l:2:f:1\ncell:G14:b::::2:l:2:f:2\ncell:H14:t:NUMBER :l:2:f:2:bg:2:cf:3\ncell:I14:b:::1::l:2:f:2:bg:2:ntvf:4\ncell:B15:b::2:::l:1:f:5\ncell:C15:b:::2:2:l:2:f:1:colspan:4\ncell:D15:b:::2::l:2:f:1\ncell:E15:b:::2::l:2:f:1\ncell:F15:b::2:2::l:2:f:1\ncell:G15:b::::2:l:2:f:2\ncell:H15:l:2:f:2\ncell:I15:l:2:f:2\ncell:C16:b:2::::l:2:f:1\ncell:D16:b:2::::l:2:f:1\ncell:E16:b:2::::l:2:f:1\ncell:F16:b:2::::l:2:f:1\ncell:G16:l:2:f:1\ncell:H16:l:2:f:1\ncell:I16:l:2:f:1\ncell:C17:t:Thank you for your inquiry dated\\c:l:2:f:2:colspan:3\ncell:D17:l:2:f:2\ncell:E17:l:2:f:2\ncell:F17:v:39199:l:2:f:2:cf:2:ntvf:5\ncell:G17:l:2:f:1\ncell:H17:l:2:f:1\ncell:I17:l:2:f:1\ncell:C18:t:We are pleased to quote you the following\\c:l:2:f:2:colspan:3\ncell:D18:l:2:f:2\ncell:E18:l:2:f:2\ncell:F18:l:2:f:2\ncell:G18:l:2:f:1\ncell:H18:l:2:f:1\ncell:I18:l:2:f:1\ncell:C19:l:2:f:1\ncell:D19:l:2:f:1\ncell:E19:l:2:f:1\ncell:F19:l:2:f:1\ncell:G19:l:2:f:1\ncell:H19:l:2:f:1\ncell:I19:l:2:f:1\ncell:B20:l:1:f:5\ncell:C20:t:ITEM:l:2:f:4:cf:1\ncell:D20:t:QUANTITY:l:2:f:4:cf:1\ncell:E20:t:DESCRIPTION:l:2:f:4:cf:1:colspan:3\ncell:F20:l:2:f:4:cf:1\ncell:G20:l:2:f:4:cf:1\ncell:H20:t:UNIT PRICE :l:2:f:4:cf:1\ncell:I20:t:DELIVERY DATE:l:2:f:4:cf:1\ncell:B21:b::2:::l:1:f:5\ncell:C21:v:1:b:2:1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E21:b:2:1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F21:b:2:1:1:1:l:2:f:2\ncell:G21:b:2:1:1:1:l:2:f:2\ncell:H21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:2\ncell:I21:b:2:1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B22:b::2:::l:1:f:5\ncell:C22:v:2:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D22:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E22:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F22:b::1:1:1:l:2:f:2:bg:2\ncell:G22:b::1:1:1:l:2:f:2:bg:2\ncell:H22:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I22:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B23:b::2:::l:1:f:5\ncell:C23:v:3:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D23:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E23:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F23:b::1:1:1:l:2:f:2\ncell:G23:b::1:1:1:l:2:f:2\ncell:H23:b::1:1:1:l:2:f:2:cf:3\ncell:I23:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B24:b::2:::l:1:f:5\ncell:C24:v:4:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D24:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E24:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F24:b::1:1:1:l:2:f:2:bg:2\ncell:G24:b::1:1:1:l:2:f:2:bg:2\ncell:H24:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I24:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B25:b::2:::l:1:f:5\ncell:C25:v:5:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D25:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E25:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F25:b::1:1:1:l:2:f:2\ncell:G25:b::1:1:1:l:2:f:2\ncell:H25:b::1:1:1:l:2:f:2:cf:3\ncell:I25:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B26:b::2:::l:1:f:5\ncell:C26:v:6:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D26:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E26:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F26:b::1:1:1:l:2:f:2:bg:2\ncell:G26:b::1:1:1:l:2:f:2:bg:2\ncell:H26:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I26:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B27:b::2:::l:1:f:5\ncell:C27:v:7:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D27:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E27:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F27:b::1:1:1:l:2:f:2\ncell:G27:b::1:1:1:l:2:f:2\ncell:H27:b::1:1:1:l:2:f:2:cf:3\ncell:I27:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B28:b::2:::l:1:f:5\ncell:C28:v:8:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D28:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E28:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F28:b::1:1:1:l:2:f:2:bg:2\ncell:G28:b::1:1:1:l:2:f:2:bg:2\ncell:H28:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I28:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B29:b::2:::l:1:f:5\ncell:C29:v:9:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D29:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E29:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F29:b::1:1:1:l:2:f:2\ncell:G29:b::1:1:1:l:2:f:2\ncell:H29:b::1:1:1:l:2:f:2:cf:3\ncell:I29:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B30:b::2:::l:1:f:5\ncell:C30:v:10:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D30:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E30:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F30:b::1:1:1:l:2:f:2:bg:2\ncell:G30:b::1:1:1:l:2:f:2:bg:2\ncell:H30:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I30:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B31:b::2:::l:1:f:5\ncell:C31:v:11:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D31:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E31:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F31:b::1:1:1:l:2:f:2\ncell:G31:b::1:1:1:l:2:f:2\ncell:H31:b::1:1:1:l:2:f:2:cf:3\ncell:I31:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B32:b::2:::l:1:f:5\ncell:C32:v:12:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D32:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E32:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F32:b::1:1:1:l:2:f:2:bg:2\ncell:G32:b::1:1:1:l:2:f:2:bg:2\ncell:H32:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I32:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B33:l:1:f:5\ncell:C33:l:2:f:2:cf:3:ntvf:3\ncell:D33:l:2:f:2:cf:3:ntvf:1\ncell:E33:l:2:f:2:cf:2:colspan:3\ncell:F33:l:2:f:2\ncell:G33:l:2:f:2\ncell:H33:l:2:f:2:cf:3\ncell:I33:l:2:f:2:cf:2:ntvf:5\ncell:C34:t:We will be happy to supply any further information you may need and trust that you call on us to fill your order, which will receive our prompt and careful attention.:l:2:f:2:colspan:7:rowspan:2\ncell:D34:l:2:f:2\ncell:E34:l:2:f:2\ncell:F34:l:2:f:2\ncell:G34:l:2:f:2\ncell:H34:l:2:f:2\ncell:I34:l:2:f:2\ncell:C35:l:2:f:2:colspan:7\ncell:D35:l:2:f:2\ncell:E35:l:2:f:2\ncell:F35:l:2:f:2\ncell:G35:l:2:f:2\ncell:H35:l:2:f:2\ncell:I35:l:2:f:2\ncell:C36:b:::2::l:2:f:2\ncell:D36:b:::2::l:2:f:2\ncell:E36:b:::2::l:2:f:2\ncell:F36:b:::2::l:2:f:2\ncell:G36:l:2:f:2\ncell:H36:l:2:f:2\ncell:I36:b:::2::l:2:f:2:cf:2:ntvf:5\ncell:C37:t:PER:b:2::::l:2:f:2:cf:1\ncell:D37:b:2::::l:2:f:2:cf:1\ncell:E37:b:2::::l:2:f:2:cf:1\ncell:F37:b:2::::l:2:f:2:cf:1\ncell:G37:l:2:f:2\ncell:H37:l:2:f:2\ncell:I37:t:DATE:b:2::::l:2:f:2:cf:1\ncell:C38:l:2:f:2\ncell:D38:l:2:f:2\ncell:E38:l:2:f:2\ncell:F38:l:2:f:2\ncell:G38:l:2:f:2\ncell:H38:l:2:f:2\ncell:I38:l:2:f:2\ncell:C39:l:1:f:5\ncol:A:w:12\ncol:B:w:10\ncol:C:w:226\ncol:D:w:116\ncol:E:w:80\ncol:F:w:131\ncol:G:w:156\ncol:H:w:137\ncol:I:w:193\nrow:4:h:33\nrow:5:h:33\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:15.75\nrow:37:h:14.25\nrow:39:h:14.25\nsheet:c:9:r:39:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* * arial,helvetica,sans-serif\nfont:2:* 12pt arial,helvetica,sans-serif\nfont:3:* 14pt arial,helvetica,sans-serif\nfont:4:* 16pt arial,helvetica,sans-serif\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt arial,helvetica,sans-serif\nfont:7:normal normal 24pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::C6\nname:DATA_02::C11\nname:DATA_03::D11\\cD22\nname:DATA_04::G11\\cG22\n"},"name":"sheet6","hidden":"1"},"sheet10":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:C3:l:1:f:5\ncell:D3:l:1:f:5\ncell:E3:l:1:f:5\ncell:F3:l:1:f:5\ncell:G3:l:1:f:5\ncell:H3:t:SALES QUOTATION:l:2:f:7:cf:3\ncell:B4:t:Name:l:1:f:5\ncell:C4:l:1:f:5\ncell:D4:l:1:f:5\ncell:E4:l:1:f:5:cf:3\ncell:F4:l:1:f:5\ncell:G4:l:1:f:5\ncell:H4:l:1:f:5\ncell:B5:t:Address:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:H5:l:1:f:5\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:b:::1::l:1:f:5\ncell:C7:b:::1::l:1:f:5\ncell:D7:b:::1::l:1:f:5\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:H7:l:1:f:5\ncell:A8:b::1:::l:1:f:5\ncell:B8:t:TO\\c:b:1:::1:l:1:f:2\ncell:C8:b:1::::l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1:1:::l:1:f:5\ncell:F8:b::::1:l:1:f:5\ncell:G8:l:1:f:5\ncell:H8:l:1:f:5\ncell:A9:b::1:::l:1:f:5\ncell:B9:b::::1:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:l:1:f:5\ncell:E9:b::1:::l:1:f:5\ncell:F9:b::::1:l:1:f:5\ncell:G9:t:F.O.B. :b::1:::l:1:f:5:cf:3\ncell:H9:b::::1:l:1:f:5\ncell:A10:b::1:::l:1:f:5\ncell:B10:b::::1:l:1:f:5\ncell:C10:l:1:f:5\ncell:D10:l:1:f:5\ncell:E10:b::1:::l:1:f:5\ncell:F10:b::::1:l:1:f:5\ncell:G10:t:TERMS :b::1:::l:1:f:5:cf:3\ncell:H10:b::::1:l:1:f:5\ncell:A11:b::1:::l:1:f:5\ncell:B11:b::::1:l:1:f:5\ncell:C11:l:1:f:5\ncell:D11:l:1:f:5\ncell:E11:b::1:::l:1:f:5\ncell:F11:b::::1:l:1:f:5\ncell:G11:t:DELIVERY :b::1:::l:1:f:5:cf:3\ncell:H11:b::::1:l:1:f:5\ncell:A12:b::1:::l:1:f:5\ncell:B12:b::::1:l:1:f:5\ncell:C12:l:1:f:5\ncell:D12:l:1:f:5\ncell:E12:b::1:::l:1:f:5\ncell:F12:b::::1:l:1:f:5\ncell:G12:t:NUMBER :b::1:::l:1:f:5:cf:3\ncell:H12:b::::1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:5\ncell:B13:b:::1:1:l:1:f:5\ncell:C13:b:::1::l:1:f:5\ncell:D13:b:::1::l:1:f:5\ncell:E13:b::1:1::l:1:f:5\ncell:F13:b::::1:l:1:f:5\ncell:G13:l:1:f:5\ncell:H13:l:1:f:5\ncell:B14:b:1::::l:1:f:5\ncell:C14:b:1::::l:1:f:5\ncell:D14:b:1::::l:1:f:5\ncell:E14:b:1::::l:1:f:5\ncell:F14:l:1:f:5\ncell:G14:l:1:f:5\ncell:H14:l:1:f:5\ncell:B15:t:Thank you for your inquiry dated\\c:l:1:f:1\ncell:C15:l:1:f:5\ncell:D15:l:1:f:5\ncell:E15:v:39199:l:1:f:1:cf:2:ntvf:5\ncell:F15:l:1:f:5\ncell:G15:l:1:f:5\ncell:H15:l:1:f:5\ncell:B16:t:We are pleased to quote you the following\\c:l:1:f:1\ncell:C16:l:1:f:5\ncell:D16:l:1:f:5\ncell:E16:l:1:f:5\ncell:F16:l:1:f:5\ncell:G16:l:1:f:5\ncell:H16:l:1:f:5\ncell:B17:b:::1::l:1:f:5\ncell:C17:b:::1::l:1:f:5\ncell:D17:b:::1::l:1:f:5\ncell:E17:b:::1::l:1:f:5\ncell:F17:b:::1::l:1:f:5\ncell:G17:b:::1::l:1:f:5\ncell:H17:b:::1::l:1:f:5\ncell:A18:b::1:::l:1:f:5\ncell:B18:t:ITEM:b:1:1:1:1:l:2:f:4:cf:1\ncell:C18:t:QUANTITY:b:1:1:1:1:l:2:f:4:cf:1\ncell:D18:t:DESCRIPTION:b:1::1:1:l:2:f:4:cf:1\ncell:E18:b:1::1::l:1:f:8:cf:1\ncell:F18:b:1:1:1::l:1:f:8:cf:1\ncell:G18:t:UNIT PRICE :b:1:1:1:1:l:2:f:4:cf:1\ncell:H18:t:DELIVERY DATE:b:1:1:1:1:l:2:f:4:cf:1\ncell:A19:b::1:::l:1:f:5\ncell:B19:v:1:b:1:1::1:l:1:f:5:cf:1:ntvf:3\ncell:C19:b:1:1::1:l:1:f:5:cf:1:ntvf:1\ncell:D19:b:1:::1:l:1:f:5\ncell:E19:b:1::::l:1:f:5\ncell:F19:b:1:1:::l:1:f:5\ncell:G19:b:1:1::1:l:1:f:5:ntvf:2\ncell:H19:b:1:1::1:l:1:f:5:cf:1:ntvf:5\ncell:A20:b::1:::l:1:f:5\ncell:B20:v:2:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C20:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D20:b::::1:l:1:f:5\ncell:E20:l:1:f:5\ncell:F20:b::1:::l:1:f:5\ncell:G20:b::1::1:l:1:f:5\ncell:H20:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A21:b::1:::l:1:f:5\ncell:B21:v:3:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C21:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D21:b::::1:l:1:f:5\ncell:E21:l:1:f:5\ncell:F21:b::1:::l:1:f:5\ncell:G21:b::1::1:l:1:f:5\ncell:H21:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A22:b::1:::l:1:f:5\ncell:B22:v:4:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C22:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D22:b::::1:l:1:f:5\ncell:E22:l:1:f:5\ncell:F22:b::1:::l:1:f:5\ncell:G22:b::1::1:l:1:f:5\ncell:H22:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A23:b::1:::l:1:f:5\ncell:B23:v:5:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C23:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D23:b::::1:l:1:f:5\ncell:E23:l:1:f:5\ncell:F23:b::1:::l:1:f:5\ncell:G23:b::1::1:l:1:f:5\ncell:H23:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A24:b::1:::l:1:f:5\ncell:B24:v:6:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C24:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D24:b::::1:l:1:f:5\ncell:E24:l:1:f:5\ncell:F24:b::1:::l:1:f:5\ncell:G24:b::1::1:l:1:f:5\ncell:H24:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A25:b::1:::l:1:f:5\ncell:B25:v:7:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C25:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D25:b::::1:l:1:f:5\ncell:E25:l:1:f:5\ncell:F25:b::1:::l:1:f:5\ncell:G25:b::1::1:l:1:f:5\ncell:H25:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A26:b::1:::l:1:f:5\ncell:B26:v:8:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C26:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D26:b::::1:l:1:f:5\ncell:E26:l:1:f:5\ncell:F26:b::1:::l:1:f:5\ncell:G26:b::1::1:l:1:f:5\ncell:H26:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A27:b::1:::l:1:f:5\ncell:B27:v:9:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C27:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D27:b::::1:l:1:f:5\ncell:E27:l:1:f:5\ncell:F27:b::1:::l:1:f:5\ncell:G27:b::1::1:l:1:f:5\ncell:H27:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A28:b::1:::l:1:f:5\ncell:B28:v:10:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C28:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D28:b::::1:l:1:f:5\ncell:E28:l:1:f:5\ncell:F28:b::1:::l:1:f:5\ncell:G28:b::1::1:l:1:f:5\ncell:H28:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A29:b::1:::l:1:f:5\ncell:B29:v:11:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C29:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D29:b::::1:l:1:f:5\ncell:E29:l:1:f:5\ncell:F29:b::1:::l:1:f:5\ncell:G29:b::1::1:l:1:f:5\ncell:H29:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A30:b::1:::l:1:f:5\ncell:B30:v:12:b::1:1:1:l:1:f:5:cf:1:ntvf:3\ncell:C30:b::1:1:1:l:1:f:5:cf:1:ntvf:1\ncell:D30:b:::1:1:l:1:f:5\ncell:E30:b:::1::l:1:f:5\ncell:F30:b::1:1::l:1:f:5\ncell:G30:b::1:1:1:l:1:f:5\ncell:H30:b::1:1:1:l:1:f:5:cf:1:ntvf:5\ncell:B31:t:We will be happy to supply any further information you may need and trust that you :b:1::::l:1:f:1\ncell:C31:b:1::::l:1:f:5\ncell:D31:b:1::::l:1:f:5\ncell:E31:b:1::::l:1:f:5\ncell:F31:b:1::::l:1:f:5\ncell:G31:b:1::::l:1:f:5\ncell:H31:b:1::::l:1:f:5\ncell:B32:t:call on us to fill your order, which will receive our prompt and careful attention.:l:1:f:1\ncell:C32:l:1:f:5\ncell:D32:l:1:f:5\ncell:E32:l:1:f:5\ncell:F32:l:1:f:5\ncell:G32:l:1:f:5\ncell:H32:l:1:f:5\ncell:B33:b:::1::l:1:f:6\ncell:C33:b:::1::l:1:f:5\ncell:D33:b:::1::l:1:f:5\ncell:E33:b:::1::l:1:f:5\ncell:F33:l:1:f:5\ncell:G33:l:1:f:5\ncell:H33:b:::1::l:1:f:6:cf:1:ntvf:5\ncell:B34:t:PER:b:1::::l:1:f:8:cf:1\ncell:C34:b:1::::l:1:f:5:cf:1\ncell:D34:b:1::::l:1:f:5:cf:1\ncell:E34:b:1::::l:1:f:5:cf:1\ncell:F34:l:1:f:5\ncell:G34:l:1:f:5\ncell:H34:t:DATE:b:1::::l:1:f:8:cf:1\ncell:B36:l:1:f:5\ncol:A:w:12\ncol:B:w:292\ncol:C:w:100\ncol:D:w:80\ncol:E:w:131\ncol:F:w:156\ncol:G:w:90\ncol:H:w:374\nrow:3:h:33\nrow:4:h:14.25\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:15.75\nrow:34:h:14.25\nrow:36:h:14.25\nsheet:c:8:r:36:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:italic normal 10pt Arial\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 18pt Arial\nfont:4:normal bold 8pt Arial\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 26pt Times New Roman\nfont:8:normal normal 8pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet601","hidden":"1"},"sheet11":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Promotion Expenditures by Quarter:l:2:f:5:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:C4:t:For the Year 2009:l:1:f:3:cf:1\ncell:D4:l:1:f:1:cf:1\ncell:E4:l:1:f:1:cf:1\ncell:F4:l:1:f:1:cf:1\ncell:G4:l:1:f:1:cf:1\ncell:H4:l:1:f:1:cf:1\ncell:D5:l:1:f:1:cf:1\ncell:E5:l:1:f:1:cf:1\ncell:F5:l:1:f:1:cf:1\ncell:G5:l:1:f:1:cf:1\ncell:H5:l:1:f:1:cf:1\ncell:C6:l:1:f:1\ncell:D6:l:1:f:1\ncell:E6:l:1:f:1\ncell:F6:l:1:f:1\ncell:G6:l:1:f:1\ncell:H6:l:1:f:1\ncell:C7:l:1:f:1:cf:2\ncell:D7:t:Q1:l:1:f:4:cf:1\ncell:E7:t:Q2:l:1:f:4:cf:1\ncell:F7:t:Q3:l:1:f:4:cf:1\ncell:G7:t:Q4:l:1:f:4:cf:1\ncell:H7:t:Total:l:1:f:4:cf:1\ncell:C8:t:Trade Promotions to Distributors:l:1:f:4:cf:2\ncell:D8:l:1:f:1\ncell:E8:l:1:f:1\ncell:F8:l:1:f:1\ncell:G8:l:1:f:1\ncell:H8:l:1:f:1\ncell:C9:t:Promotion:l:1:f:2:cf:2\ncell:D9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H9:vtf:n:4:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:3:ntvf:2\ncell:C10:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H10:vtf:n:4:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C11:t:Promotion:l:1:f:2:cf:2\ncell:D11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H11:vtf:n:4:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:3:ntvf:1\ncell:C12:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H12:vtf:n:4:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C13:t:Totals:l:1:f:3:cf:2\ncell:D13:vtf:n:4:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E13:vtf:n:4:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F13:vtf:n:4:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G13:vtf:n:4:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H13:vtf:n:16:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C14:l:1:f:1:cf:2\ncell:D14:l:1:f:1:ntvf:2\ncell:E14:l:1:f:1:ntvf:2\ncell:F14:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:l:1:f:3:ntvf:2\ncell:C15:t:Trade Shows:l:1:f:4:cf:2\ncell:D15:l:1:f:1:ntvf:2\ncell:E15:l:1:f:1:ntvf:2\ncell:F15:l:1:f:1:ntvf:2\ncell:G15:l:1:f:1:ntvf:2\ncell:H15:l:1:f:3:ntvf:2\ncell:C16:t:Promotion:l:1:f:2:cf:2\ncell:D16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H16:vtf:n:4:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:3:ntvf:2\ncell:C17:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H17:vtf:n:4:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C18:t:Promotion:l:1:f:2:cf:2\ncell:D18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H18:vtf:n:4:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):l:1:f:3:ntvf:1\ncell:C19:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H19:vtf:n:4:IF(SUM(D19\\cG19),SUM(D19\\cG19),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C20:t:Totals:l:1:f:3:cf:2\ncell:D20:vtf:n:4:IF(SUM(D16\\cD19),SUM(D16\\cD19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E20:vtf:n:4:IF(SUM(E16\\cE19),SUM(E16\\cE19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F20:vtf:n:4:IF(SUM(F16\\cF19),SUM(F16\\cF19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G20:vtf:n:4:IF(SUM(G16\\cG19),SUM(G16\\cG19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H20:vtf:n:16:IF(SUM(H16\\cH19),SUM(H16\\cH19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C21:l:1:f:1:cf:2\ncell:D21:l:1:f:1:ntvf:2\ncell:E21:l:1:f:1:ntvf:2\ncell:F21:l:1:f:1:ntvf:2\ncell:G21:l:1:f:1:ntvf:2\ncell:H21:l:1:f:3:ntvf:2\ncell:C22:t:Sales Force Promotion:l:1:f:4:cf:2\ncell:D22:l:1:f:1:ntvf:2\ncell:E22:l:1:f:1:ntvf:2\ncell:F22:l:1:f:1:ntvf:2\ncell:G22:l:1:f:1:ntvf:2\ncell:H22:l:1:f:3:ntvf:2\ncell:C23:t:Promotion:l:1:f:2:cf:2\ncell:D23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H23:vtf:n:4:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:3:ntvf:2\ncell:C24:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H24:vtf:n:4:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C25:t:Promotion:l:1:f:2:cf:2\ncell:D25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H25:vtf:n:4:IF(SUM(D25\\cG25),SUM(D25\\cG25),\"\"):l:1:f:3:ntvf:1\ncell:C26:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H26:vtf:n:4:IF(SUM(D26\\cG26),SUM(D26\\cG26),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C27:t:Totals:l:1:f:3:cf:2\ncell:D27:vtf:n:4:IF(SUM(D23\\cD26),SUM(D23\\cD26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E27:vtf:n:4:IF(SUM(E23\\cE26),SUM(E23\\cE26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F27:vtf:n:4:IF(SUM(F23\\cF26),SUM(F23\\cF26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G27:vtf:n:4:IF(SUM(G23\\cG26),SUM(G23\\cG26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H27:vtf:n:16:IF(SUM(H23\\cH26),SUM(H23\\cH26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C28:l:1:f:1:cf:2\ncell:D28:l:1:f:1:ntvf:2\ncell:E28:l:1:f:1:ntvf:2\ncell:F28:l:1:f:1:ntvf:2\ncell:G28:l:1:f:1:ntvf:2\ncell:H28:l:1:f:3:ntvf:2\ncell:C29:t:Other Promotions:l:1:f:4:cf:2\ncell:D29:l:1:f:1:ntvf:2\ncell:E29:l:1:f:1:ntvf:2\ncell:F29:l:1:f:1:ntvf:2\ncell:G29:l:1:f:1:ntvf:2\ncell:H29:l:1:f:3:ntvf:2\ncell:C30:t:Promotion:l:1:f:2:cf:2\ncell:D30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H30:vtf:n:4:IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):l:1:f:3:ntvf:2\ncell:C31:l:1:f:2:bg:2:cf:2\ncell:D31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H31:vtf:n:4:IF(SUM(D31\\cG31),SUM(D31\\cG31),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C32:l:1:f:2:cf:2\ncell:D32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H32:vtf:n:4:IF(SUM(D32\\cG32),SUM(D32\\cG32),\"\"):l:1:f:3:ntvf:1\ncell:C33:l:1:f:2:bg:2:cf:2\ncell:D33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H33:vtf:n:4:IF(SUM(D33\\cG33),SUM(D33\\cG33),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C34:t:Totals:l:1:f:3:cf:2\ncell:D34:vtf:n:4:IF(SUM(D30\\cD33),SUM(D30\\cD33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E34:vtf:n:4:IF(SUM(E30\\cE33),SUM(E30\\cE33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F34:vtf:n:4:IF(SUM(F30\\cF33),SUM(F30\\cF33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G34:vtf:n:4:IF(SUM(G30\\cG33),SUM(G30\\cG33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H34:vtf:n:16:IF(SUM(H30\\cH33),SUM(H30\\cH33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C35:l:1:f:1:cf:2\ncell:D35:l:1:f:1:ntvf:2\ncell:E35:l:1:f:1:ntvf:2\ncell:F35:l:1:f:1:ntvf:2\ncell:G35:l:1:f:1:ntvf:2\ncell:H35:l:1:f:3:ntvf:2\ncell:C36:t:Total Promotion Budget:l:1:f:3:cf:2\ncell:D36:vtf:n:16:IF(SUM(D13,D20,D27,D34),SUM(D13,D20,D27,D34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E36:vtf:n:16:IF(SUM(E13,E20,E27,E34),SUM(E13,E20,E27,E34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F36:vtf:n:16:IF(SUM(F13,F20,F27,F34),SUM(F13,F20,F27,F34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G36:vtf:n:16:IF(SUM(G13,G20,G27,G34),SUM(G13,G20,G27,G34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H36:vtf:n:64:IF(SUM(H13,H20,H27,H34),SUM(H13,H20,H27,H34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C37:cf:2\ncell:D37:l:1:f:1\ncell:E37:l:1:f:1\ncell:F37:l:1:f:1\ncell:G37:l:1:f:1\ncell:H37:l:1:f:1\ncell:C38:l:1:f:1:cf:2\ncell:C39:cf:2\ncell:C40:cf:2\ncol:A:w:10\ncol:B:w:10\ncol:C:w:315\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nsheet:c:8:r:40:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt Arial\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 16pt Arial\nfont:5:normal normal 26pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::#REF!\\c#REF!\nname:DATA_04::F9\\cF22\n"},"name":"sheet7","hidden":"1"},"sheet12":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Promotion Expenditures by Quarter:l:2:f:4:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:H3:l:2:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:H4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:1\ncell:D5:l:1:f:5:cf:1\ncell:E5:l:1:f:5:cf:1\ncell:F5:l:1:f:5:cf:1\ncell:G5:l:1:f:5:cf:1\ncell:H5:l:1:f:5:cf:1\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:l:1:f:5\ncell:C7:l:1:f:5\ncell:D7:t:Q1:b:::1::l:1:f:2:cf:1\ncell:E7:vtf:e:Unknown function FIXED. :LEFT(D7,(LEN(D7)-1))&FIXED(CHOOSE(VALUE(RIGHT(D7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:F7:vtf:e:0:LEFT(E7,(LEN(E7)-1))&FIXED(CHOOSE(VALUE(RIGHT(E7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:G7:vtf:e:0:LEFT(F7,(LEN(F7)-1))&FIXED(CHOOSE(VALUE(RIGHT(F7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:H7:t:Total:b:::1::l:1:f:2:cf:1\ncell:B8:t:Trade Promotions to Distributors:l:1:f:2\ncell:C8:l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1::::l:1:f:5\ncell:F8:b:1::::l:1:f:5\ncell:G8:b:1::::l:1:f:5\ncell:H8:b:1::::l:1:f:5\ncell:B9:l:1:f:5\ncell:C9:t:Promotion:l:1:f:5\ncell:D9:v:3000:l:1:f:5:ntvf:2\ncell:E9:v:3000:l:1:f:5:ntvf:2\ncell:F9:v:3000:l:1:f:5:ntvf:2\ncell:G9:v:3000:l:1:f:5:ntvf:2\ncell:H9:vtf:n:12000:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:5:ntvf:2\ncell:B10:l:1:f:5\ncell:C10:t:Promotion:l:1:f:5\ncell:D10:v:2000:l:1:f:5:ntvf:1\ncell:E10:v:2000:l:1:f:5:ntvf:1\ncell:F10:v:2000:l:1:f:5:ntvf:1\ncell:G10:v:2000:l:1:f:5:ntvf:1\ncell:H10:vtf:n:8000:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:5:ntvf:1\ncell:B11:l:1:f:5\ncell:C11:t:Promotion:l:1:f:5\ncell:D11:v:2500:l:1:f:5:ntvf:1\ncell:E11:v:2500:l:1:f:5:ntvf:1\ncell:F11:v:2500:l:1:f:5:ntvf:1\ncell:G11:v:2500:l:1:f:5:ntvf:1\ncell:H11:vtf:n:10000:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:5:ntvf:1\ncell:B12:l:1:f:5\ncell:C12:t:Promotion:l:1:f:5\ncell:D12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:E12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:F12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:G12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:H12:vtf:n:4000:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B13:l:1:f:5\ncell:C13:t:Totals:l:1:f:5\ncell:D13:vtf:n:8500:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E13:vtf:n:8500:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F13:vtf:n:8500:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8500:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H13:vtf:n:34000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B14:t:Trade Shows:l:1:f:2\ncell:C14:l:1:f:5\ncell:D14:l:1:f:5:ntvf:2\ncell:E14:l:1:f:5:ntvf:2\ncell:F14:l:1:f:5:ntvf:2\ncell:G14:l:1:f:5:ntvf:2\ncell:H14:l:1:f:5:ntvf:2\ncell:B15:l:1:f:5\ncell:C15:t:Promotion:l:1:f:5\ncell:D15:v:1000:l:1:f:5:ntvf:2\ncell:E15:v:1000:l:1:f:5:ntvf:2\ncell:F15:v:1000:l:1:f:5:ntvf:2\ncell:G15:v:1000:l:1:f:5:ntvf:2\ncell:H15:vtf:n:4000:IF(SUM(D15\\cG15),SUM(D15\\cG15),\"\"):l:1:f:5:ntvf:2\ncell:B16:l:1:f:5\ncell:C16:t:Promotion:l:1:f:5\ncell:D16:v:2000:l:1:f:5:ntvf:1\ncell:E16:v:2000:l:1:f:5:ntvf:1\ncell:F16:v:2000:l:1:f:5:ntvf:1\ncell:G16:v:2000:l:1:f:5:ntvf:1\ncell:H16:vtf:n:8000:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:5:ntvf:1\ncell:B17:l:1:f:5\ncell:C17:t:Promotion:l:1:f:5\ncell:D17:v:2000:l:1:f:5:ntvf:1\ncell:E17:v:2000:l:1:f:5:ntvf:1\ncell:F17:v:2000:l:1:f:5:ntvf:1\ncell:G17:v:2000:l:1:f:5:ntvf:1\ncell:H17:vtf:n:8000:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:5:ntvf:1\ncell:B18:l:1:f:5\ncell:C18:t:Promotion:l:1:f:5\ncell:D18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:E18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:F18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:G18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:H18:vtf:n:12000:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B19:l:1:f:5\ncell:C19:t:Totals:l:1:f:5\ncell:D19:vtf:n:8000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E19:vtf:n:8000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F19:vtf:n:8000:IF(SUM(F15\\cF18),SUM(F15\\cF18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G19:vtf:n:8000:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H19:vtf:n:32000:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B20:t:Sales Force Promotion:l:1:f:2\ncell:C20:l:1:f:5\ncell:D20:l:1:f:5:ntvf:2\ncell:E20:l:1:f:5:ntvf:2\ncell:F20:l:1:f:5:ntvf:2\ncell:G20:l:1:f:5:ntvf:2\ncell:H20:l:1:f:5:ntvf:2\ncell:B21:l:1:f:5\ncell:C21:t:Promotion:l:1:f:5\ncell:D21:v:100:l:1:f:5:ntvf:2\ncell:E21:v:100:l:1:f:5:ntvf:2\ncell:F21:v:100:l:1:f:5:ntvf:2\ncell:G21:v:100:l:1:f:5:ntvf:2\ncell:H21:vtf:n:400:IF(SUM(D21\\cG21),SUM(D21\\cG21),\"\"):l:1:f:5:ntvf:2\ncell:B22:l:1:f:5\ncell:C22:t:Promotion:l:1:f:5\ncell:D22:v:500:l:1:f:5:ntvf:1\ncell:E22:v:500:l:1:f:5:ntvf:1\ncell:F22:v:500:l:1:f:5:ntvf:1\ncell:G22:v:500:l:1:f:5:ntvf:1\ncell:H22:vtf:n:2000:IF(SUM(D22\\cG22),SUM(D22\\cG22),\"\"):l:1:f:5:ntvf:1\ncell:B23:l:1:f:5\ncell:C23:t:Promotion:l:1:f:5\ncell:D23:v:20000:l:1:f:5:ntvf:1\ncell:E23:v:20000:l:1:f:5:ntvf:1\ncell:F23:v:20000:l:1:f:5:ntvf:1\ncell:G23:v:20000:l:1:f:5:ntvf:1\ncell:H23:vtf:n:80000:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:5:ntvf:1\ncell:B24:l:1:f:5\ncell:C24:t:Promotion:l:1:f:5\ncell:D24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:E24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:F24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:G24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:H24:vtf:n:400000:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B25:l:1:f:5\ncell:C25:t:Totals:l:1:f:5\ncell:D25:vtf:n:120600:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E25:vtf:n:120600:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F25:vtf:n:120600:IF(SUM(F21\\cF24),SUM(F21\\cF24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G25:vtf:n:120600:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H25:vtf:n:482400:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B26:t:Other Promotions:l:1:f:2\ncell:C26:l:1:f:5\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:2\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:2\ncell:H26:l:1:f:5:ntvf:2\ncell:B27:l:1:f:5\ncell:C27:t:Promotion:l:1:f:5\ncell:D27:v:2500:l:1:f:5:ntvf:2\ncell:E27:v:2500:l:1:f:5:ntvf:2\ncell:F27:v:2500:l:1:f:5:ntvf:2\ncell:G27:v:2500:l:1:f:5:ntvf:2\ncell:H27:vtf:n:10000:IF(SUM(D27\\cG27),SUM(D27\\cG27),\"\"):l:1:f:5:ntvf:2\ncell:B28:l:1:f:5\ncell:C28:l:1:f:5\ncell:D28:l:1:f:5:ntvf:1\ncell:E28:l:1:f:5:ntvf:1\ncell:F28:l:1:f:5:ntvf:1\ncell:G28:l:1:f:5:ntvf:1\ncell:H28:vtf:t::IF(SUM(D28\\cG28),SUM(D28\\cG28),\"\"):l:1:f:5:ntvf:1\ncell:B29:l:1:f:5\ncell:C29:l:1:f:5\ncell:D29:l:1:f:5:ntvf:1\ncell:E29:l:1:f:5:ntvf:1\ncell:F29:l:1:f:5:ntvf:1\ncell:G29:l:1:f:5:ntvf:1\ncell:H29:vtf:t::IF(SUM(D29\\cG29),SUM(D29\\cG29),\"\"):l:1:f:5:ntvf:1\ncell:B30:l:1:f:5\ncell:C30:b:::1::l:1:f:5\ncell:D30:b:::1::l:1:f:5:ntvf:1\ncell:E30:b:::1::l:1:f:5:ntvf:1\ncell:F30:b:::1::l:1:f:5:ntvf:1\ncell:G30:b:::1::l:1:f:5:ntvf:1\ncell:H30:vtf:t::IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B31:l:1:f:5\ncell:C31:t:Totals:b:1::::l:1:f:5\ncell:D31:vtf:n:2500:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E31:vtf:n:2500:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F31:vtf:n:2500:IF(SUM(F27\\cF30),SUM(F27\\cF30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G31:vtf:n:2500:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H31:vtf:n:10000:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B32:t:Total Promotion Budget:l:1:f:1\ncell:C32:l:1:f:1\ncell:D32:vtf:n:139600:IF(SUM(D13,D19,D25,D31),SUM(D13,D19,D25,D31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:E32:vtf:n:139600:IF(SUM(E13,E19,E25,E31),SUM(E13,E19,E25,E31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:F32:vtf:n:139600:IF(SUM(F13,F19,F25,F31),SUM(F13,F19,F25,F31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:G32:vtf:n:139600:IF(SUM(G13,G19,G25,G31),SUM(G13,G19,G25,G31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:H32:vtf:n:558400:IF(SUM(H13,H19,H25,H31),SUM(H13,H19,H25,H31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:D33:b:1::::l:1:f:5\ncell:E33:b:1::::l:1:f:5\ncell:F33:b:1::::l:1:f:5\ncell:G33:b:1::::l:1:f:5\ncell:H33:b:1::::l:1:f:5\ncell:B34:l:1:f:5\ncol:B:w:729\ncol:C:w:325\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:15.75\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15.75\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nsheet:c:8:r:34:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Arial\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet701","hidden":"1"},"sheet13":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet8","hidden":"1"},"sheet14":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet801","hidden":"1"},"sheet15":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet9","hidden":"1"},"sheet16":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet901","hidden":"1"},"sheet17":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:1:f:8:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:3:cf:1:ntvf:1\ncell:F3:l:1:f:3:cf:1:ntvf:1\ncell:G3:l:1:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:1:f:7:cf:1:ntvf:1\ncell:D4:l:1:f:4\ncell:E4:l:1:f:2:cf:1:ntvf:1\ncell:F4:l:1:f:2:cf:1:ntvf:1\ncell:G4:l:1:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:1:f:5:cf:1:ntvf:3\ncell:D5:l:1\ncell:E5:l:1:f:2:cf:1:ntvf:1\ncell:F5:l:1:f:2:cf:1:ntvf:1\ncell:G5:l:1:f:2:cf:1:ntvf:1\ncell:C6:l:1\ncell:D6:l:1:f:4:ntvf:1\ncell:E6:l:1:f:4:ntvf:1\ncell:F6:l:1:f:4:ntvf:1\ncell:G6:l:1:f:4:ntvf:1\ncell:C7:l:1:f:4:ntvf:1\ncell:D7:t: Retail :l:1:f:7:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:1:f:7:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:1:f:7:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:1:f:7:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:7:ntvf:1\ncell:D8:l:1:f:4:ntvf:1\ncell:E8:l:1:f:4:ntvf:1\ncell:F8:l:1:f:4:ntvf:1\ncell:G8:l:1:f:4:ntvf:1\ncell:C9:t:Product:l:1:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:1:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:1:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:1:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:1:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:1:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:1:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:1:f:6:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:H15:f:6\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nsheet:c:8:r:15:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 16pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\c#REF!\nname:DATA_04::F9\\c#REF!\n"},"name":"sheet10","hidden":"1"},"sheet18":{"sheetstr":{"savestr":"version:1.5\ncell:B3:l:1:f:6:ntvf:1\ncell:C3:t:Sales Revenue:b:::1::l:2:f:5:cf:2:ntvf:1\ncell:D3:b:::1::l:2:f:6:cf:1\ncell:E3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:B4:l:1:f:6:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:4:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:6\ncell:E4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:B5:l:1:f:6:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:3:cf:1:ntvf:3\ncell:E5:l:2:f:3:cf:1:ntvf:1\ncell:F5:l:2:f:3:cf:1:ntvf:1\ncell:G5:l:2:f:3:cf:1:ntvf:1\ncell:B6:l:1:f:6:ntvf:1\ncell:D6:b:::1::l:1:f:6:ntvf:1\ncell:E6:b:::1::l:1:f:6:ntvf:1\ncell:F6:b:::1::l:1:f:6:ntvf:1\ncell:G6:b:::1::l:1:f:6:ntvf:1\ncell:B7:l:1:f:6:ntvf:1\ncell:C7:b::1:::l:1:f:6:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:3:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:3:ntvf:1\ncell:B8:t: Camping Gear :l:1:f:2:ntvf:1\ncell:C8:l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:6:ntvf:1\ncell:E8:b:1::::l:1:f:6:ntvf:1\ncell:F8:b:1:1:::l:1:f:6:ntvf:1\ncell:G8:b:1:::1:l:1:f:6:ntvf:1\ncell:B9:l:1:f:6:ntvf:1\ncell:C9:t:Product:l:1:f:6:ntvf:1\ncell:D9:v:18000:l:1:f:6:ntvf:2\ncell:E9:v:24000:l:1:f:6:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B10:l:1:f:6:ntvf:1\ncell:C10:t:Product:l:1:f:6:ntvf:1\ncell:D10:v:14000:l:1:f:6:ntvf:2\ncell:E10:v:15000:l:1:f:6:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B11:l:1:f:6:ntvf:1\ncell:C11:t:Product:l:1:f:6:ntvf:1\ncell:D11:v:8000:l:1:f:6:ntvf:2\ncell:E11:v:11000:l:1:f:6:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:6:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B12:l:1:f:6:ntvf:1\ncell:C12:t:Product:l:1:f:6:ntvf:1\ncell:D12:v:4000:l:1:f:6:ntvf:2\ncell:E12:v:6000:l:1:f:6:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:6:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B13:l:1:f:6:ntvf:1\ncell:C13:t:Product:l:1:f:6:ntvf:1\ncell:D13:v:2000:l:1:f:6:ntvf:2\ncell:E13:v:3000:l:1:f:6:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B14:l:1:f:6:ntvf:1\ncell:C14:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B15:l:1:f:6:ntvf:1\ncell:C15:l:1:f:6:ntvf:1\ncell:D15:l:1:f:6:ntvf:2\ncell:E15:l:1:f:6:ntvf:2\ncell:F15:b::1:::l:1:f:6:ntvf:2\ncell:G15:b::::1:l:1:f:6:ntvf:2\ncell:B16:t: Mountain Climbing :l:1:f:2:ntvf:1\ncell:C16:l:1:f:1:ntvf:1\ncell:D16:l:1:f:6:ntvf:2\ncell:E16:l:1:f:6:ntvf:2\ncell:F16:b::1:::l:1:f:6:ntvf:2\ncell:G16:b::::1:l:1:f:6:ntvf:2\ncell:B17:l:1:f:6:ntvf:1\ncell:C17:t:Product:l:1:f:6:ntvf:1\ncell:D17:v:4000:l:1:f:6:ntvf:2\ncell:E17:v:8000:l:1:f:6:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B18:l:1:f:6:ntvf:1\ncell:C18:t:Product:l:1:f:6:ntvf:1\ncell:D18:v:7000:l:1:f:6:ntvf:2\ncell:E18:v:15000:l:1:f:6:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B19:l:1:f:6:ntvf:1\ncell:C19:t:Product:l:1:f:6:ntvf:1\ncell:D19:v:6000:l:1:f:6:ntvf:2\ncell:E19:v:11000:l:1:f:6:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:6:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B20:l:1:f:6:ntvf:1\ncell:C20:t:Product:l:1:f:6:ntvf:1\ncell:D20:v:3000:l:1:f:6:ntvf:2\ncell:E20:v:5500:l:1:f:6:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:6:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B21:l:1:f:6:ntvf:1\ncell:C21:t:Product:l:1:f:6:ntvf:1\ncell:D21:v:2000:l:1:f:6:ntvf:2\ncell:E21:v:3500:l:1:f:6:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B22:l:1:f:6:ntvf:1\ncell:C22:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B23:l:1:f:6:ntvf:1\ncell:C23:l:1:f:6:ntvf:1\ncell:D23:l:1:f:6:ntvf:2\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:b::1:::l:1:f:6:ntvf:2\ncell:G23:b::::1:l:1:f:6:ntvf:2\ncell:B24:t: Men's Clothing :l:1:f:2:ntvf:1\ncell:C24:l:1:f:1:ntvf:1\ncell:D24:l:1:f:6:ntvf:2\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:b::1:::l:1:f:6:ntvf:2\ncell:G24:b::::1:l:1:f:6:ntvf:2\ncell:B25:l:1:f:6:ntvf:1\ncell:C25:t:Product:l:1:f:6:ntvf:1\ncell:D25:v:16000:l:1:f:6:ntvf:2\ncell:E25:v:30000:l:1:f:6:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B26:l:1:f:6:ntvf:1\ncell:C26:t:Product:l:1:f:6:ntvf:1\ncell:D26:v:18000:l:1:f:6:ntvf:2\ncell:E26:v:32000:l:1:f:6:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:6:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B27:l:1:f:6:ntvf:1\ncell:C27:t:Product:l:1:f:6:ntvf:1\ncell:D27:v:24000:l:1:f:6:ntvf:2\ncell:E27:v:46000:l:1:f:6:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:6:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B28:l:1:f:6:ntvf:1\ncell:C28:t:Product:l:1:f:6:ntvf:1\ncell:D28:v:16000:l:1:f:6:ntvf:2\ncell:E28:v:32000:l:1:f:6:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:6:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B29:l:1:f:6:ntvf:1\ncell:C29:t:Product:l:1:f:6:ntvf:1\ncell:D29:v:8000:l:1:f:6:ntvf:2\ncell:E29:v:12000:l:1:f:6:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B30:l:1:f:6:ntvf:1\ncell:C30:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B31:l:1:f:6:ntvf:1\ncell:C31:l:1:f:6:ntvf:1\ncell:D31:l:1:f:6:ntvf:2\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:b::1:::l:1:f:6:ntvf:2\ncell:G31:b::::1:l:1:f:6:ntvf:2\ncell:B32:t: Women's Clothing :l:1:f:2:ntvf:1\ncell:C32:l:1:f:1:ntvf:1\ncell:D32:l:1:f:6:ntvf:2\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:b::1:::l:1:f:6:ntvf:2\ncell:G32:b::::1:l:1:f:6:ntvf:2\ncell:B33:l:1:f:6:ntvf:1\ncell:C33:t:Product:l:1:f:6:ntvf:1\ncell:D33:v:13000:l:1:f:6:ntvf:2\ncell:E33:v:26000:l:1:f:6:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:6:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B34:l:1:f:6:ntvf:1\ncell:C34:t:Product:l:1:f:6:ntvf:1\ncell:D34:v:17000:l:1:f:6:ntvf:2\ncell:E34:v:32000:l:1:f:6:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B35:l:1:f:6:ntvf:1\ncell:C35:t:Product:l:1:f:6:ntvf:1\ncell:D35:v:21000:l:1:f:6:ntvf:2\ncell:E35:v:42000:l:1:f:6:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:6:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B36:l:1:f:6:ntvf:1\ncell:C36:t:Product:l:1:f:6:ntvf:1\ncell:D36:v:11000:l:1:f:6:ntvf:2\ncell:E36:v:19000:l:1:f:6:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:6:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B37:l:1:f:6:ntvf:1\ncell:C37:t:Product:l:1:f:6:ntvf:1\ncell:D37:v:6500:l:1:f:6:ntvf:2\ncell:E37:v:11500:l:1:f:6:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:6:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B38:l:1:f:6:ntvf:1\ncell:C38:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B39:l:1:f:6:ntvf:1\ncell:C39:l:1:f:6:ntvf:1\ncell:D39:l:1:f:6:ntvf:2\ncell:E39:l:1:f:6:ntvf:2\ncell:F39:b::1:::l:1:f:6:ntvf:2\ncell:G39:b::::1:l:1:f:6:ntvf:2\ncell:B40:t: Kids Corner :l:1:f:2:ntvf:1\ncell:C40:l:1:f:1:ntvf:1\ncell:D40:l:1:f:6:ntvf:2\ncell:E40:l:1:f:6:ntvf:2\ncell:F40:b::1:::l:1:f:6:ntvf:2\ncell:G40:b::::1:l:1:f:6:ntvf:2\ncell:B41:l:1:f:6:ntvf:1\ncell:C41:t:Product:l:1:f:6:ntvf:1\ncell:D41:v:7000:l:1:f:6:ntvf:2\ncell:E41:v:13000:l:1:f:6:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B42:l:1:f:6:ntvf:1\ncell:C42:t:Product:l:1:f:6:ntvf:1\ncell:D42:v:8500:l:1:f:6:ntvf:2\ncell:E42:v:16000:l:1:f:6:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:6:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B43:l:1:f:6:ntvf:1\ncell:C43:t:Product:l:1:f:6:ntvf:1\ncell:D43:v:13000:l:1:f:6:ntvf:2\ncell:E43:v:22000:l:1:f:6:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:6:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B44:l:1:f:6:ntvf:1\ncell:C44:t:Product:l:1:f:6:ntvf:1\ncell:D44:v:6000:l:1:f:6:ntvf:2\ncell:E44:v:11000:l:1:f:6:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B45:l:1:f:6:ntvf:1\ncell:C45:t:Product:l:1:f:6:ntvf:1\ncell:D45:v:4000:l:1:f:6:ntvf:2\ncell:E45:v:7000:l:1:f:6:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B46:l:1:f:6:ntvf:1\ncell:C46:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:6\ncol:B:w:162\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 11pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal bold 16pt Arial\nfont:5:normal bold 26pt Times New Roman\nfont:6:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet12","hidden":"1"},"sheet19":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:b:::1::l:2:f:4:cf:1:ntvf:1:colspan:5\ncell:D3:b:::1::l:2:f:5:cf:1\ncell:E3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:3:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:5\ncell:E4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:2:cf:1:ntvf:3\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:D6:b:::1::l:1:f:5:ntvf:1\ncell:E6:b:::1::l:1:f:5:ntvf:1\ncell:F6:b:::1::l:1:f:5:ntvf:1\ncell:G6:b:::1::l:1:f:5:ntvf:1\ncell:C7:b::1:::l:1:f:5:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:2:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:2:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:5:ntvf:1\ncell:E8:b:1::::l:1:f:5:ntvf:1\ncell:F8:b:1:1:::l:1:f:5:ntvf:1\ncell:G8:b:1:::1:l:1:f:5:ntvf:1\ncell:C9:t:Product:l:1:f:5:ntvf:1\ncell:D9:v:18000:l:1:f:5:ntvf:2\ncell:E9:v:24000:l:1:f:5:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C10:t:Product:l:1:f:5:ntvf:1\ncell:D10:v:14000:l:1:f:5:ntvf:2\ncell:E10:v:15000:l:1:f:5:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C11:t:Product:l:1:f:5:ntvf:1\ncell:D11:v:8000:l:1:f:5:ntvf:2\ncell:E11:v:11000:l:1:f:5:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:5:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C12:t:Product:l:1:f:5:ntvf:1\ncell:D12:v:4000:l:1:f:5:ntvf:2\ncell:E12:v:6000:l:1:f:5:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:5:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C13:t:Product:l:1:f:5:ntvf:1\ncell:D13:v:2000:l:1:f:5:ntvf:2\ncell:E13:v:3000:l:1:f:5:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C14:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C15:l:1:f:5:ntvf:1\ncell:D15:l:1:f:5:ntvf:2\ncell:E15:l:1:f:5:ntvf:2\ncell:F15:b::1:::l:1:f:5:ntvf:2\ncell:G15:b::::1:l:1:f:5:ntvf:2\ncell:C16:t: Mountain Climbing :l:1:f:1:ntvf:1\ncell:D16:l:1:f:5:ntvf:2\ncell:E16:l:1:f:5:ntvf:2\ncell:F16:b::1:::l:1:f:5:ntvf:2\ncell:G16:b::::1:l:1:f:5:ntvf:2\ncell:C17:t:Product:l:1:f:5:ntvf:1\ncell:D17:v:4000:l:1:f:5:ntvf:2\ncell:E17:v:8000:l:1:f:5:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C18:t:Product:l:1:f:5:ntvf:1\ncell:D18:v:7000:l:1:f:5:ntvf:2\ncell:E18:v:15000:l:1:f:5:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C19:t:Product:l:1:f:5:ntvf:1\ncell:D19:v:6000:l:1:f:5:ntvf:2\ncell:E19:v:11000:l:1:f:5:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:5:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C20:t:Product:l:1:f:5:ntvf:1\ncell:D20:v:3000:l:1:f:5:ntvf:2\ncell:E20:v:5500:l:1:f:5:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:5:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C21:t:Product:l:1:f:5:ntvf:1\ncell:D21:v:2000:l:1:f:5:ntvf:2\ncell:E21:v:3500:l:1:f:5:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C22:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C23:l:1:f:5:ntvf:1\ncell:D23:l:1:f:5:ntvf:2\ncell:E23:l:1:f:5:ntvf:2\ncell:F23:b::1:::l:1:f:5:ntvf:2\ncell:G23:b::::1:l:1:f:5:ntvf:2\ncell:C24:t: Men's Clothing :l:1:f:1:ntvf:1\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:2\ncell:F24:b::1:::l:1:f:5:ntvf:2\ncell:G24:b::::1:l:1:f:5:ntvf:2\ncell:C25:t:Product:l:1:f:5:ntvf:1\ncell:D25:v:16000:l:1:f:5:ntvf:2\ncell:E25:v:30000:l:1:f:5:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C26:t:Product:l:1:f:5:ntvf:1\ncell:D26:v:18000:l:1:f:5:ntvf:2\ncell:E26:v:32000:l:1:f:5:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:5:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C27:t:Product:l:1:f:5:ntvf:1\ncell:D27:v:24000:l:1:f:5:ntvf:2\ncell:E27:v:46000:l:1:f:5:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:5:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C28:t:Product:l:1:f:5:ntvf:1\ncell:D28:v:16000:l:1:f:5:ntvf:2\ncell:E28:v:32000:l:1:f:5:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:5:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C29:t:Product:l:1:f:5:ntvf:1\ncell:D29:v:8000:l:1:f:5:ntvf:2\ncell:E29:v:12000:l:1:f:5:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C30:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C31:l:1:f:5:ntvf:1\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:2\ncell:F31:b::1:::l:1:f:5:ntvf:2\ncell:G31:b::::1:l:1:f:5:ntvf:2\ncell:C32:t: Women's Clothing :l:1:f:1:ntvf:1\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:2\ncell:F32:b::1:::l:1:f:5:ntvf:2\ncell:G32:b::::1:l:1:f:5:ntvf:2\ncell:C33:t:Product:l:1:f:5:ntvf:1\ncell:D33:v:13000:l:1:f:5:ntvf:2\ncell:E33:v:26000:l:1:f:5:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:5:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C34:t:Product:l:1:f:5:ntvf:1\ncell:D34:v:17000:l:1:f:5:ntvf:2\ncell:E34:v:32000:l:1:f:5:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C35:t:Product:l:1:f:5:ntvf:1\ncell:D35:v:21000:l:1:f:5:ntvf:2\ncell:E35:v:42000:l:1:f:5:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:5:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C36:t:Product:l:1:f:5:ntvf:1\ncell:D36:v:11000:l:1:f:5:ntvf:2\ncell:E36:v:19000:l:1:f:5:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:5:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C37:t:Product:l:1:f:5:ntvf:1\ncell:D37:v:6500:l:1:f:5:ntvf:2\ncell:E37:v:11500:l:1:f:5:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:5:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C38:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C39:l:1:f:5:ntvf:1\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:2\ncell:F39:b::1:::l:1:f:5:ntvf:2\ncell:G39:b::::1:l:1:f:5:ntvf:2\ncell:C40:t: Kids Corner :l:1:f:1:ntvf:1\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:2\ncell:F40:b::1:::l:1:f:5:ntvf:2\ncell:G40:b::::1:l:1:f:5:ntvf:2\ncell:C41:t:Product:l:1:f:5:ntvf:1\ncell:D41:v:7000:l:1:f:5:ntvf:2\ncell:E41:v:13000:l:1:f:5:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C42:t:Product:l:1:f:5:ntvf:1\ncell:D42:v:8500:l:1:f:5:ntvf:2\ncell:E42:v:16000:l:1:f:5:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:5:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C43:t:Product:l:1:f:5:ntvf:1\ncell:D43:v:13000:l:1:f:5:ntvf:2\ncell:E43:v:22000:l:1:f:5:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:5:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C44:t:Product:l:1:f:5:ntvf:1\ncell:D44:v:6000:l:1:f:5:ntvf:2\ncell:E44:v:11000:l:1:f:5:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C45:t:Product:l:1:f:5:ntvf:1\ncell:D45:v:4000:l:1:f:5:ntvf:2\ncell:E45:v:7000:l:1:f:5:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C46:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:5\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 16pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet13","hidden":"1"},"sheet20":{"sheetstr":{"savestr":"version:1.5\ncell:B1:l:2:f:4\ncell:C3:t:Sales Seasonality by Month:l:1:f:8:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:C5:t:For the Year 2009:l:1:f:7:cf:1:colspan:2\ncell:D5:l:1:f:4:cf:1\ncell:E5:l:1:f:4:cf:1\ncell:F5:l:1:f:4:cf:1\ncell:G5:l:1:f:4:cf:1\ncell:H5:l:1:f:4:cf:1\ncell:D6:l:1:f:4:cf:2\ncell:E6:l:1:f:4:cf:2\ncell:F6:l:1:f:4:cf:2\ncell:G6:l:1:f:4:cf:2\ncell:H6:l:1:f:4:cf:2\ncell:C7:l:1:f:4\ncell:D7:l:1:f:4:cf:2\ncell:E7:l:1:f:4:cf:2\ncell:F7:l:1:f:4:cf:2\ncell:G7:l:1:f:4:cf:2\ncell:H7:l:1:f:4:cf:2\ncell:C8:l:1:f:4\ncell:D8:t:Actual sales:l:1:f:7:cf:1\ncell:E8:t:% of Sales:l:1:f:7:cf:1\ncell:F8:t:Company Index To Average:l:1:f:7:cf:1\ncell:G8:t:Industry % of Sales:l:1:f:7:cf:1\ncell:H8:t:Industry Index to Average:l:1:f:7:cf:1\ncell:C9:l:1:f:4\ncell:D9:l:1:f:2:cf:1\ncell:E9:l:1:f:2:cf:1\ncell:F9:l:1:f:2:cf:1\ncell:G9:l:1:f:2:cf:1\ncell:H9:l:1:f:2:cf:1\ncell:C10:t:Jan:l:1:f:1\ncell:D10:v:100000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E10:vtf:n:0.0775416776922851:IF(D10,(D10/D23),\"\"):l:1:f:1:ntvf:4\ncell:F10:vtf:n:0.9305001323074212:IF(D10,(D10/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G10:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H10:vtf:n:0.8400000000000001:IF(G10,(G10/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I10:f:1\ncell:C11:t:Feb:l:1:f:1:bg:2\ncell:D11:v:101300:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E11:vtf:n:0.0785497195022848:IF(D11,(D11/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F11:vtf:n:0.9425966340274177:IF(D11,(D11/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G11:v:0.075:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H11:vtf:n:0.9:IF(G11,(G11/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I11:f:1\ncell:C12:t:Mar:l:1:f:1\ncell:D12:v:102616.9:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E12:vtf:n:0.07957086585581451:IF(D12,(D12/D23),\"\"):l:1:f:1:ntvf:4\ncell:F12:vtf:n:0.9548503902697741:IF(D12,(D12/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G12:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H12:vtf:n:1.08:IF(G12,(G12/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I12:f:1\ncell:C13:t:Apr:l:1:f:1:bg:2\ncell:D13:v:103950.9197:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E13:vtf:n:0.0806052871119401:IF(D13,(D13/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F13:vtf:n:0.9672634453432812:IF(D13,(D13/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G13:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H13:vtf:n:1.08:IF(G13,(G13/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I13:f:1\ncell:C14:t:May:l:1:f:1\ncell:D14:v:105302.2816561:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E14:vtf:n:0.08165315584439532:IF(D14,(D14/D23),\"\"):l:1:f:1:ntvf:4\ncell:F14:vtf:n:0.9798378701327439:IF(D14,(D14/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G14:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H14:vtf:n:1.08:IF(G14,(G14/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I14:f:1\ncell:C15:t:Jun:l:1:f:1:bg:2\ncell:D15:v:106671.21131763:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E15:vtf:n:0.082714646870373:IF(D15,(D15/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F15:vtf:n:0.9925757624444761:IF(D15,(D15/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G15:v:0.08:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H15:vtf:n:0.9600000000000001:IF(G15,(G15/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I15:f:1\ncell:C16:t:Jul:l:1:f:1\ncell:D16:v:108057.93706476:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E16:vtf:n:0.08378993727968848:IF(D16,(D16/D23),\"\"):l:1:f:1:ntvf:4\ncell:F16:vtf:n:1.0054792473562617:IF(D16,(D16/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G16:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H16:vtf:n:0.8400000000000001:IF(G16,(G16/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I16:f:1\ncell:C17:t:Aug:l:1:f:1:bg:2\ncell:D17:v:109462.6902466:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E17:vtf:n:0.08487920646432297:IF(D17,(D17/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F17:vtf:n:1.0185504775718757:IF(D17,(D17/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G17:v:0.095:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H17:vtf:n:1.1400000000000001:IF(G17,(G17/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I17:f:1\ncell:C18:t:Sep:l:1:f:1\ncell:D18:v:110885.70521981:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E18:vtf:n:0.08598263614836242:IF(D18,(D18/D23),\"\"):l:1:f:1:ntvf:4\ncell:F18:vtf:n:1.0317916337803492:IF(D18,(D18/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G18:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H18:vtf:n:1.08:IF(G18,(G18/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I18:f:1\ncell:C19:t:Oct:l:1:f:1:bg:2\ncell:D19:v:112327.21938766:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E19:vtf:n:0.0871004104182853:IF(D19,(D19/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F19:vtf:n:1.0452049250194237:IF(D19,(D19/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G19:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H19:vtf:n:1.08:IF(G19,(G19/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I19:f:1\ncell:C20:t:Nov:l:1:f:1\ncell:D20:v:113787.4732397:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E20:vtf:n:0.08823271575372334:IF(D20,(D20/D23),\"\"):l:1:f:1:ntvf:4\ncell:F20:vtf:n:1.05879258904468:IF(D20,(D20/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G20:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H20:vtf:n:0.8400000000000001:IF(G20,(G20/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I20:f:1\ncell:C21:t:Dec:l:1:f:1:bg:2\ncell:D21:v:115266.71039182:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E21:vtf:n:0.08937974105852475:IF(D21,(D21/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F21:vtf:n:1.0725568927022973:IF(D21,(D21/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G21:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H21:vtf:n:1.08:IF(G21,(G21/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I21:f:1\ncell:C22:l:1:f:5\ncell:D22:b:::2::l:1:f:5:ntvf:1\ncell:E22:b:::2::l:1:f:5:ntvf:4\ncell:F22:b:::2::l:1:f:5:ntvf:3\ncell:G22:b:::2::l:1:f:5:ntvf:3\ncell:H22:b:::2::l:1:f:5:ntvf:3\ncell:C23:t:Total:l:1:f:6\ncell:D23:vtf:n:1289629.04822408:IF(SUM(D10\\cD21),SUM(D10\\cD21),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E23:vtf:n:1:IF(ISNUMBER(D23),(D23/D23),\"\"):b:1::1::l:1:f:6:ntvf:4\ncell:F23:b:1::1::l:1:f:6:ntvf:2\ncell:G23:vtf:n:0.9999999999999999:IF(SUM(G10\\cG21),SUM(G10\\cG21),\"\"):b:1::1::l:1:f:6:ntvf:3\ncell:H23:b:1::1::l:1:f:6:ntvf:2\ncell:I23:f:6\ncell:C24:l:1:f:3\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:4\ncell:F24:l:1:f:5:ntvf:2\ncell:G24:l:1:f:5:ntvf:3\ncell:H24:l:1:f:5:ntvf:2\ncell:C25:l:1:f:3\ncell:D25:l:1:f:5:ntvf:2\ncell:E25:l:1:f:5:ntvf:4\ncell:F25:l:1:f:5:ntvf:2\ncell:G25:l:1:f:5:ntvf:3\ncell:H25:l:1:f:5:ntvf:2\ncell:C26:l:1:f:3\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:4\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:3\ncell:H26:l:1:f:5:ntvf:2\ncell:C27:l:1:f:3\ncell:D27:l:1:f:5:ntvf:2\ncell:E27:l:1:f:5:ntvf:4\ncell:F27:l:1:f:5:ntvf:2\ncell:G27:l:1:f:5:ntvf:3\ncell:H27:l:1:f:5:ntvf:2\ncell:C28:l:1:f:3\ncell:D28:l:1:f:5:ntvf:2\ncell:E28:l:1:f:5:ntvf:4\ncell:F28:l:1:f:5:ntvf:2\ncell:G28:l:1:f:5:ntvf:3\ncell:H28:l:1:f:5:ntvf:2\ncell:C29:l:1:f:3\ncell:D29:l:1:f:5:ntvf:2\ncell:E29:l:1:f:5:ntvf:4\ncell:F29:l:1:f:5:ntvf:2\ncell:G29:l:1:f:5:ntvf:3\ncell:H29:l:1:f:5:ntvf:2\ncell:C30:l:1:f:3\ncell:D30:l:1:f:5:ntvf:2\ncell:E30:l:1:f:5:ntvf:4\ncell:F30:l:1:f:5:ntvf:2\ncell:G30:l:1:f:5:ntvf:3\ncell:H30:l:1:f:5:ntvf:2\ncell:C31:l:1:f:3\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:4\ncell:F31:l:1:f:5:ntvf:2\ncell:G31:l:1:f:5:ntvf:3\ncell:H31:l:1:f:5:ntvf:2\ncell:C32:l:1:f:3\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:4\ncell:F32:l:1:f:5:ntvf:2\ncell:G32:l:1:f:5:ntvf:3\ncell:H32:l:1:f:5:ntvf:2\ncell:C33:l:1:f:3\ncell:D33:l:1:f:5:ntvf:2\ncell:E33:l:1:f:5:ntvf:4\ncell:F33:l:1:f:5:ntvf:2\ncell:G33:l:1:f:5:ntvf:3\ncell:H33:l:1:f:5:ntvf:2\ncell:C34:l:1:f:3\ncell:D34:l:1:f:5:ntvf:2\ncell:E34:l:1:f:5:ntvf:4\ncell:F34:l:1:f:5:ntvf:2\ncell:G34:l:1:f:5:ntvf:3\ncell:H34:l:1:f:5:ntvf:2\ncell:C35:l:1:f:3\ncell:D35:l:1:f:5:ntvf:2\ncell:E35:l:1:f:5:ntvf:4\ncell:F35:l:1:f:5:ntvf:2\ncell:G35:l:1:f:5:ntvf:3\ncell:H35:l:1:f:5:ntvf:2\ncell:C36:l:1:f:3\ncell:D36:l:1:f:5:ntvf:2\ncell:E36:l:1:f:5:ntvf:4\ncell:F36:l:1:f:5:ntvf:2\ncell:G36:l:1:f:5:ntvf:3\ncell:H36:l:1:f:5:ntvf:2\ncell:C37:l:1:f:3\ncell:D37:l:1:f:5:ntvf:2\ncell:E37:l:1:f:5:ntvf:4\ncell:F37:l:1:f:5:ntvf:2\ncell:G37:l:1:f:5:ntvf:3\ncell:H37:l:1:f:5:ntvf:2\ncell:C38:l:1:f:3\ncell:D38:l:1:f:5:ntvf:2\ncell:E38:l:1:f:5:ntvf:4\ncell:F38:l:1:f:5:ntvf:2\ncell:G38:l:1:f:5:ntvf:3\ncell:H38:l:1:f:5:ntvf:2\ncell:C39:l:1:f:3\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:4\ncell:F39:l:1:f:5:ntvf:2\ncell:G39:l:1:f:5:ntvf:3\ncell:H39:l:1:f:5:ntvf:2\ncell:C40:l:1:f:3\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:4\ncell:F40:l:1:f:5:ntvf:2\ncell:G40:l:1:f:5:ntvf:3\ncell:H40:l:1:f:5:ntvf:2\ncell:C42:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:121\ncol:D:w:118\ncol:E:w:118\ncol:F:w:135\ncol:G:w:99\ncol:H:w:124\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:39:h:15.75\nrow:40:h:15.75\nrow:42:h:14.25\nsheet:c:9:r:42:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 14pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD21\nname:DATA_04::G10\\cG21\n"},"name":"sheet11","hidden":"0"},"sheet21":{"sheetstr":{"savestr":"version:1.5\ncell:A1:l:2:f:5\ncell:B3:t:Sales Seasonality by Month:l:1:f:4:cf:2\ncell:C3:l:1:f:5:cf:1\ncell:D3:l:1:f:5:cf:1\ncell:E3:l:1:f:5:cf:1\ncell:F3:l:1:f:5:cf:1\ncell:G3:l:1:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:3\ncell:D5:l:1:f:5:cf:3\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5:cf:3\ncell:G5:l:1:f:5:cf:3\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5:cf:3\ncell:D6:l:1:f:5:cf:3\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5:cf:3\ncell:G6:l:1:f:5:cf:3\ncell:B7:l:1:f:5\ncell:C7:t:Actual:l:1:f:1:cf:1\ncell:D7:t:% of :l:1:f:1:cf:1\ncell:E7:t:Company Index:l:1:f:1:cf:1\ncell:F7:t:Industry % :l:1:f:1:cf:1\ncell:G7:t:Industry Index:l:1:f:1:cf:1\ncell:B8:l:1:f:5\ncell:C8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:D8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:E8:t:To Average:b:::1::l:1:f:1:cf:1\ncell:F8:t:of Sales:b:::1::l:1:f:1:cf:1\ncell:G8:t:to Average:b:::1::l:1:f:1:cf:1\ncell:B9:t:Jan:l:1:f:6\ncell:C9:v:100000:b:1::::l:1:f:6:ntvf:2\ncell:D9:vtf:n:0.0775416776922851:IF(C9,(C9/C21),\"\"):b:1::::l:1:f:6:ntvf:4\ncell:E9:vtf:n:0.9305001323074212:IF(C9,(C9/AVERAGE(C9\\cC20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:F9:v:0.07:b:1::::l:1:f:6:ntvf:3\ncell:G9:vtf:n:0.8400000000000001:IF(F9,(F9/AVERAGE(F9\\cF20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:B10:t:Feb:l:1:f:6\ncell:C10:v:101300:l:1:f:6:ntvf:1\ncell:D10:vtf:n:0.0785497195022848:IF(C10,(C10/C21),\"\"):l:1:f:6:ntvf:4\ncell:E10:vtf:n:0.9425966340274177:IF(C10,(C10/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F10:v:0.075:l:1:f:6:ntvf:3\ncell:G10:vtf:n:0.9:IF(F10,(F10/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B11:t:Mar:l:1:f:6\ncell:C11:v:102616.9:l:1:f:6:ntvf:1\ncell:D11:vtf:n:0.07957086585581451:IF(C11,(C11/C21),\"\"):l:1:f:6:ntvf:4\ncell:E11:vtf:n:0.9548503902697741:IF(C11,(C11/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F11:v:0.09:l:1:f:6:ntvf:3\ncell:G11:vtf:n:1.08:IF(F11,(F11/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B12:t:Apr:l:1:f:6\ncell:C12:v:103950.9197:l:1:f:6:ntvf:1\ncell:D12:vtf:n:0.0806052871119401:IF(C12,(C12/C21),\"\"):l:1:f:6:ntvf:4\ncell:E12:vtf:n:0.9672634453432812:IF(C12,(C12/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F12:v:0.09:l:1:f:6:ntvf:3\ncell:G12:vtf:n:1.08:IF(F12,(F12/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B13:t:May:l:1:f:6\ncell:C13:v:105302.2816561:l:1:f:6:ntvf:1\ncell:D13:vtf:n:0.08165315584439532:IF(C13,(C13/C21),\"\"):l:1:f:6:ntvf:4\ncell:E13:vtf:n:0.9798378701327439:IF(C13,(C13/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F13:v:0.09:l:1:f:6:ntvf:3\ncell:G13:vtf:n:1.08:IF(F13,(F13/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B14:t:Jun:l:1:f:6\ncell:C14:v:106671.21131763:l:1:f:6:ntvf:1\ncell:D14:vtf:n:0.082714646870373:IF(C14,(C14/C21),\"\"):l:1:f:6:ntvf:4\ncell:E14:vtf:n:0.9925757624444761:IF(C14,(C14/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F14:v:0.08:l:1:f:6:ntvf:3\ncell:G14:vtf:n:0.9600000000000001:IF(F14,(F14/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B15:t:Jul:l:1:f:6\ncell:C15:v:108057.93706476:l:1:f:6:ntvf:1\ncell:D15:vtf:n:0.08378993727968848:IF(C15,(C15/C21),\"\"):l:1:f:6:ntvf:4\ncell:E15:vtf:n:1.0054792473562617:IF(C15,(C15/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F15:v:0.07:l:1:f:6:ntvf:3\ncell:G15:vtf:n:0.8400000000000001:IF(F15,(F15/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B16:t:Aug:l:1:f:6\ncell:C16:v:109462.6902466:l:1:f:6:ntvf:1\ncell:D16:vtf:n:0.08487920646432297:IF(C16,(C16/C21),\"\"):l:1:f:6:ntvf:4\ncell:E16:vtf:n:1.0185504775718757:IF(C16,(C16/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F16:v:0.095:l:1:f:6:ntvf:3\ncell:G16:vtf:n:1.1400000000000001:IF(F16,(F16/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B17:t:Sep:l:1:f:6\ncell:C17:v:110885.70521981:l:1:f:6:ntvf:1\ncell:D17:vtf:n:0.08598263614836242:IF(C17,(C17/C21),\"\"):l:1:f:6:ntvf:4\ncell:E17:vtf:n:1.0317916337803492:IF(C17,(C17/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F17:v:0.09:l:1:f:6:ntvf:3\ncell:G17:vtf:n:1.08:IF(F17,(F17/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B18:t:Oct:l:1:f:6\ncell:C18:v:112327.21938766:l:1:f:6:ntvf:1\ncell:D18:vtf:n:0.0871004104182853:IF(C18,(C18/C21),\"\"):l:1:f:6:ntvf:4\ncell:E18:vtf:n:1.0452049250194237:IF(C18,(C18/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F18:v:0.09:l:1:f:6:ntvf:3\ncell:G18:vtf:n:1.08:IF(F18,(F18/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B19:t:Nov:l:1:f:6\ncell:C19:v:113787.4732397:l:1:f:6:ntvf:1\ncell:D19:vtf:n:0.08823271575372334:IF(C19,(C19/C21),\"\"):l:1:f:6:ntvf:4\ncell:E19:vtf:n:1.05879258904468:IF(C19,(C19/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F19:v:0.07:l:1:f:6:ntvf:3\ncell:G19:vtf:n:0.8400000000000001:IF(F19,(F19/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B20:t:Dec:l:1:f:6\ncell:C20:v:115266.71039182:b:::1::l:1:f:6:ntvf:1\ncell:D20:vtf:n:0.08937974105852475:IF(C20,(C20/C21),\"\"):b:::1::l:1:f:6:ntvf:4\ncell:E20:vtf:n:1.0725568927022973:IF(C20,(C20/AVERAGE(C9\\cC20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:F20:v:0.09:b:::1::l:1:f:6:ntvf:3\ncell:G20:vtf:n:1.08:IF(F20,(F20/AVERAGE(F9\\cF20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:B21:t:Total:l:1:f:2\ncell:C21:vtf:n:1289629.04822408:IF(SUM(C9\\cC20),SUM(C9\\cC20),\"\"):b:1::::l:1:f:2:ntvf:2\ncell:D21:vtf:n:1:IF(ISNUMBER(C21),(C21/C21),\"\"):b:1::::l:1:f:2:ntvf:4\ncell:E21:b:1::::l:1:f:2:ntvf:2\ncell:F21:vtf:n:0.9999999999999999:IF(SUM(F9\\cF20),SUM(F9\\cF20),\"\"):b:1::::l:1:f:2:ntvf:3\ncell:G21:b:1::::l:1:f:2:ntvf:2\ncell:B22:l:1:f:2\ncell:C22:l:1:f:6:ntvf:2\ncell:D22:l:1:f:6:ntvf:4\ncell:E22:l:1:f:6:ntvf:2\ncell:F22:l:1:f:6:ntvf:3\ncell:G22:l:1:f:6:ntvf:2\ncell:B23:l:1:f:2\ncell:C23:l:1:f:6:ntvf:2\ncell:D23:l:1:f:6:ntvf:4\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:l:1:f:6:ntvf:3\ncell:G23:l:1:f:6:ntvf:2\ncell:B24:l:1:f:2\ncell:C24:l:1:f:6:ntvf:2\ncell:D24:l:1:f:6:ntvf:4\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:l:1:f:6:ntvf:3\ncell:G24:l:1:f:6:ntvf:2\ncell:B25:l:1:f:2\ncell:C25:l:1:f:6:ntvf:2\ncell:D25:l:1:f:6:ntvf:4\ncell:E25:l:1:f:6:ntvf:2\ncell:F25:l:1:f:6:ntvf:3\ncell:G25:l:1:f:6:ntvf:2\ncell:B26:l:1:f:2\ncell:C26:l:1:f:6:ntvf:2\ncell:D26:l:1:f:6:ntvf:4\ncell:E26:l:1:f:6:ntvf:2\ncell:F26:l:1:f:6:ntvf:3\ncell:G26:l:1:f:6:ntvf:2\ncell:B27:l:1:f:2\ncell:C27:l:1:f:6:ntvf:2\ncell:D27:l:1:f:6:ntvf:4\ncell:E27:l:1:f:6:ntvf:2\ncell:F27:l:1:f:6:ntvf:3\ncell:G27:l:1:f:6:ntvf:2\ncell:B28:l:1:f:2\ncell:C28:l:1:f:6:ntvf:2\ncell:D28:l:1:f:6:ntvf:4\ncell:E28:l:1:f:6:ntvf:2\ncell:F28:l:1:f:6:ntvf:3\ncell:G28:l:1:f:6:ntvf:2\ncell:B29:l:1:f:2\ncell:C29:l:1:f:6:ntvf:2\ncell:D29:l:1:f:6:ntvf:4\ncell:E29:l:1:f:6:ntvf:2\ncell:F29:l:1:f:6:ntvf:3\ncell:G29:l:1:f:6:ntvf:2\ncell:B30:l:1:f:2\ncell:C30:l:1:f:6:ntvf:2\ncell:D30:l:1:f:6:ntvf:4\ncell:E30:l:1:f:6:ntvf:2\ncell:F30:l:1:f:6:ntvf:3\ncell:G30:l:1:f:6:ntvf:2\ncell:B31:l:1:f:2\ncell:C31:l:1:f:6:ntvf:2\ncell:D31:l:1:f:6:ntvf:4\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:l:1:f:6:ntvf:3\ncell:G31:l:1:f:6:ntvf:2\ncell:B32:l:1:f:2\ncell:C32:l:1:f:6:ntvf:2\ncell:D32:l:1:f:6:ntvf:4\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:l:1:f:6:ntvf:3\ncell:G32:l:1:f:6:ntvf:2\ncell:B33:l:1:f:2\ncell:C33:l:1:f:6:ntvf:2\ncell:D33:l:1:f:6:ntvf:4\ncell:E33:l:1:f:6:ntvf:2\ncell:F33:l:1:f:6:ntvf:3\ncell:G33:l:1:f:6:ntvf:2\ncell:B34:l:1:f:2\ncell:C34:l:1:f:6:ntvf:2\ncell:D34:l:1:f:6:ntvf:4\ncell:E34:l:1:f:6:ntvf:2\ncell:F34:l:1:f:6:ntvf:3\ncell:G34:l:1:f:6:ntvf:2\ncell:B35:l:1:f:2\ncell:C35:l:1:f:6:ntvf:2\ncell:D35:l:1:f:6:ntvf:4\ncell:E35:l:1:f:6:ntvf:2\ncell:F35:l:1:f:6:ntvf:3\ncell:G35:l:1:f:6:ntvf:2\ncell:B36:l:1:f:2\ncell:C36:l:1:f:6:ntvf:2\ncell:D36:l:1:f:6:ntvf:4\ncell:E36:l:1:f:6:ntvf:2\ncell:F36:l:1:f:6:ntvf:3\ncell:G36:l:1:f:6:ntvf:2\ncell:B37:l:1:f:2\ncell:C37:l:1:f:6:ntvf:2\ncell:D37:l:1:f:6:ntvf:4\ncell:E37:l:1:f:6:ntvf:2\ncell:F37:l:1:f:6:ntvf:3\ncell:G37:l:1:f:6:ntvf:2\ncell:B38:l:1:f:2\ncell:C38:l:1:f:6:ntvf:2\ncell:D38:l:1:f:6:ntvf:4\ncell:E38:l:1:f:6:ntvf:2\ncell:F38:l:1:f:6:ntvf:3\ncell:G38:l:1:f:6:ntvf:2\ncell:B40:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:5\ncol:A:w:12\ncol:B:w:178\ncol:C:w:118\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:40:h:14.25\nsheet:c:7:r:40:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet14","hidden":"1"},"sheet22":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nsheet:c:8:r:26:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet22","hidden":"1"},"sheet23":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C35:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:35:h:14.25\nsheet:c:8:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet23","hidden":"1"},"sheet24":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nsheet:c:8:r:43:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet24","hidden":"1"},"sheet25":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:2:f:4:ntvf:1\ncell:D43:l:2:f:4:ntvf:2\ncell:E43:l:2:f:4:ntvf:2\ncell:F43:l:2:f:4:ntvf:2\ncell:G43:l:2:f:4:ntvf:2\ncell:C44:t: Kids Corner :l:2:f:8:ntvf:1\ncell:D44:l:2:f:4:ntvf:2\ncell:E44:l:2:f:4:ntvf:2\ncell:F44:l:2:f:4:ntvf:2\ncell:G44:l:2:f:4:ntvf:2\ncell:C45:t:Product:l:2:f:5:ntvf:1\ncell:D45:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E45:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F45:v:9000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G45:vtf:n:29000:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):l:2:f:5:ntvf:2\ncell:H45:f:5\ncell:C46:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D46:v:8500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E46:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F46:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G46:vtf:n:35500:IF(SUM(D46\\cF46),SUM(D46\\cF46),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H46:f:5\ncell:C47:t:Product:l:2:f:5:ntvf:1\ncell:D47:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E47:v:22000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F47:v:17000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G47:vtf:n:52000:IF(SUM(D47\\cF47),SUM(D47\\cF47),\"\"):l:2:f:5:ntvf:2\ncell:H47:f:5\ncell:C48:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D48:v:6000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E48:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F48:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G48:vtf:n:26000:IF(SUM(D48\\cF48),SUM(D48\\cF48),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H48:f:5\ncell:C49:t:Product:l:2:f:5:ntvf:1\ncell:D49:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E49:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F49:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G49:vtf:n:17500:IF(SUM(D49\\cF49),SUM(D49\\cF49),\"\"):l:2:f:5:ntvf:2\ncell:H49:f:5\ncell:C50:l:2:f:5:ntvf:1\ncell:D50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G50:l:2:f:5:ntvf:2\ncell:H50:f:5\ncell:C51:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D51:vtf:n:38500:IF(SUM(D45\\cD49),SUM(D45\\cD49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E51:vtf:n:69000:IF(SUM(E45\\cE49),SUM(E45\\cE49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F51:vtf:n:52500:IF(SUM(F45\\cF49),SUM(F45\\cF49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G51:vtf:n:160000:IF(SUM(G45\\cG49),SUM(G45\\cG49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H51:f:7\ncell:C52:l:2\ncell:D52:l:2\ncell:E52:l:2\ncell:F52:l:2\ncell:G52:l:2\ncell:C54:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:15\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nrow:51:h:14.25\nrow:54:h:14.25\nsheet:c:8:r:54:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet25","hidden":"1"},"sheet26":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:12\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:1\ncell:N7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:l:2:f:3:cf:1\ncell:M8:t:Goal:l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:vtf:n:2107:IF(SUM(D9,H9),SUM(D9,H9),\"\"):l:2:f:2\ncell:M9:vtf:n:2350:IF(SUM(E9,I9),SUM(E9,I9),\"\"):l:2:f:2\ncell:N9:vtf:n:0.11532985287138112:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:vtf:n:1681:IF(SUM(D10,H10),SUM(D10,H10),\"\"):l:2:f:2:bg:2\ncell:M10:vtf:n:1900:IF(SUM(E10,I10),SUM(E10,I10),\"\"):l:2:f:2:bg:2\ncell:N10:vtf:n:0.13027959547888163:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:vtf:n:2069:IF(SUM(D11,H11),SUM(D11,H11),\"\"):l:2:f:2\ncell:M11:vtf:n:2200:IF(SUM(E11,I11),SUM(E11,I11),\"\"):l:2:f:2\ncell:N11:vtf:n:0.06331561140647655:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:vtf:n:2673:IF(SUM(D12,H12),SUM(D12,H12),\"\"):l:2:f:2:bg:2\ncell:M12:vtf:n:2800:IF(SUM(E12,I12),SUM(E12,I12),\"\"):l:2:f:2:bg:2\ncell:N12:vtf:n:0.04751215862326973:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:vtf:n:2940:IF(SUM(D13,H13),SUM(D13,H13),\"\"):l:2:f:2\ncell:M13:vtf:n:3250:IF(SUM(E13,I13),SUM(E13,I13),\"\"):l:2:f:2\ncell:N13:vtf:n:0.1054421768707483:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:vtf:n:2083:IF(SUM(D14,H14),SUM(D14,H14),\"\"):l:2:f:2:bg:2\ncell:M14:vtf:n:2250:IF(SUM(E14,I14),SUM(E14,I14),\"\"):l:2:f:2:bg:2\ncell:N14:vtf:n:0.0801728276524244:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:vtf:n:2476:IF(SUM(D15,H15),SUM(D15,H15),\"\"):l:2:f:2\ncell:M15:vtf:n:2800:IF(SUM(E15,I15),SUM(E15,I15),\"\"):l:2:f:2\ncell:N15:vtf:n:0.1308562197092084:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:vtf:n:2265:IF(SUM(D16,H16),SUM(D16,H16),\"\"):l:2:f:2:bg:2\ncell:M16:vtf:n:2600:IF(SUM(E16,I16),SUM(E16,I16),\"\"):l:2:f:2:bg:2\ncell:N16:vtf:n:0.1479028697571744:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:vtf:n:2372:IF(SUM(D17,H17),SUM(D17,H17),\"\"):l:2:f:2\ncell:M17:vtf:n:2350:IF(SUM(E17,I17),SUM(E17,I17),\"\"):l:2:f:2\ncell:N17:vtf:n:-0.00927487352445194:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:vtf:n:2276:IF(SUM(D18,H18),SUM(D18,H18),\"\"):l:2:f:2:bg:2\ncell:M18:vtf:n:2600:IF(SUM(E18,I18),SUM(E18,I18),\"\"):l:2:f:2:bg:2\ncell:N18:vtf:n:0.14235500878734622:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:vtf:n:1623:IF(SUM(D19,H19),SUM(D19,H19),\"\"):l:2:f:2\ncell:M19:vtf:n:1800:IF(SUM(E19,I19),SUM(E19,I19),\"\"):l:2:f:2\ncell:N19:vtf:n:0.10905730129390019:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:vtf:n:2285:IF(SUM(D20,H20),SUM(D20,H20),\"\"):l:2:f:2:bg:2\ncell:M20:vtf:n:2550:IF(SUM(E20,I20),SUM(E20,I20),\"\"):l:2:f:2:bg:2\ncell:N20:vtf:n:0.11597374179431072:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:26850:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:29450:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.09683426443202979:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2:cf:1\ncell:L24:b:::2::l:2:f:2:cf:1\ncell:M24:b:::2::l:2:f:2:cf:1\ncell:N24:b:::2::l:2:f:2:cf:1\ncell:O24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:b:2::::l:2:f:2\ncell:L25:b:2::::l:2:f:2\ncell:M25:b:2::::l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:15\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:15\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:15:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet26","hidden":"1"},"sheet27":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:16\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:O3:l:2:f:1:cf:1\ncell:P3:l:2:f:1:cf:1\ncell:Q3:l:2:f:1:cf:1\ncell:R3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:O4:l:2:f:1:cf:1\ncell:P4:l:2:f:1:cf:1\ncell:Q4:l:2:f:1:cf:1\ncell:R4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:O5:l:2:f:1:cf:1\ncell:P5:l:2:f:1:cf:1\ncell:Q5:l:2:f:1:cf:1\ncell:R5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:O6:l:2:f:1\ncell:P6:l:2:f:1\ncell:Q6:l:2:f:1\ncell:R6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:AUTOMOBILES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:5\ncell:N7:t::l:2:f:5\ncell:O7:l:2:f:5\ncell:P7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:Q7:t::l:2:f:1\ncell:R7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:M8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:O8:l:2:f:3:cf:1\ncell:P8:t:Last Yr:l:2:f:3:cf:1\ncell:Q8:t:Goal:l:2:f:3:cf:1\ncell:R8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:v:711:b:2:2:2:2:l:2:f:2\ncell:M9:v:800:b:2:2:2:2:l:2:f:2\ncell:N9:vtf:n:0.12517580872011252:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:l:2:f:2:ntvf:1\ncell:P9:vtf:n:2818:IF(SUM(D9,H9,L9),SUM(D9,H9,L9),\"\"):l:2:f:2\ncell:Q9:vtf:n:3150:IF(SUM(E9,I9,M9),SUM(E9,I9,M9),\"\"):l:2:f:2\ncell:R9:vtf:n:0.11781405251951739:IF(ISNUMBER(P9),((Q9-P9)/P9),\"\"):l:2:f:2:ntvf:1\ncell:S9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:v:564:b:2:2:2:2:l:2:f:2:bg:2\ncell:M10:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N10:vtf:n:0.1524822695035461:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:l:2:f:2:ntvf:1\ncell:P10:vtf:n:2245:IF(SUM(D10,H10,L10),SUM(D10,H10,L10),\"\"):l:2:f:2:bg:2\ncell:Q10:vtf:n:2550:IF(SUM(E10,I10,M10),SUM(E10,I10,M10),\"\"):l:2:f:2:bg:2\ncell:R10:vtf:n:0.1358574610244989:IF(ISNUMBER(P10),((Q10-P10)/P10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:v:740:b:2:2:2:2:l:2:f:2\ncell:M11:v:850:b:2:2:2:2:l:2:f:2\ncell:N11:vtf:n:0.14864864864864866:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:l:2:f:2:ntvf:1\ncell:P11:vtf:n:2809:IF(SUM(D11,H11,L11),SUM(D11,H11,L11),\"\"):l:2:f:2\ncell:Q11:vtf:n:3050:IF(SUM(E11,I11,M11),SUM(E11,I11,M11),\"\"):l:2:f:2\ncell:R11:vtf:n:0.08579565681737274:IF(ISNUMBER(P11),((Q11-P11)/P11),\"\"):l:2:f:2:ntvf:1\ncell:S11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:v:642:b:2:1:2:2:l:2:f:2:bg:2\ncell:M12:v:700:b:2:1:2:2:l:2:f:2:bg:2\ncell:N12:vtf:n:0.09034267912772585:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:l:2:f:2:ntvf:1\ncell:P12:vtf:n:3315:IF(SUM(D12,H12,L12),SUM(D12,H12,L12),\"\"):l:2:f:2:bg:2\ncell:Q12:vtf:n:3500:IF(SUM(E12,I12,M12),SUM(E12,I12,M12),\"\"):l:2:f:2:bg:2\ncell:R12:vtf:n:0.05580693815987934:IF(ISNUMBER(P12),((Q12-P12)/P12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:v:663:b:2:2:2:2:l:2:f:2\ncell:M13:v:800:b:2:2:2:2:l:2:f:2\ncell:N13:vtf:n:0.2066365007541478:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:l:2:f:2:ntvf:1\ncell:P13:vtf:n:3603:IF(SUM(D13,H13,L13),SUM(D13,H13,L13),\"\"):l:2:f:2\ncell:Q13:vtf:n:4050:IF(SUM(E13,I13,M13),SUM(E13,I13,M13),\"\"):l:2:f:2\ncell:R13:vtf:n:0.12406328059950042:IF(ISNUMBER(P13),((Q13-P13)/P13),\"\"):l:2:f:2:ntvf:1\ncell:S13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:v:604:b:2:2:2:2:l:2:f:2:bg:2\ncell:M14:v:700:b:2:2:2:2:l:2:f:2:bg:2\ncell:N14:vtf:n:0.15894039735099338:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:l:2:f:2:ntvf:1\ncell:P14:vtf:n:2687:IF(SUM(D14,H14,L14),SUM(D14,H14,L14),\"\"):l:2:f:2:bg:2\ncell:Q14:vtf:n:2950:IF(SUM(E14,I14,M14),SUM(E14,I14,M14),\"\"):l:2:f:2:bg:2\ncell:R14:vtf:n:0.09787867510234462:IF(ISNUMBER(P14),((Q14-P14)/P14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:v:653:b:2:2:2:2:l:2:f:2\ncell:M15:v:800:b:2:2:2:2:l:2:f:2\ncell:N15:vtf:n:0.225114854517611:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:l:2:f:2:ntvf:1\ncell:P15:vtf:n:3129:IF(SUM(D15,H15,L15),SUM(D15,H15,L15),\"\"):l:2:f:2\ncell:Q15:vtf:n:3600:IF(SUM(E15,I15,M15),SUM(E15,I15,M15),\"\"):l:2:f:2\ncell:R15:vtf:n:0.15052732502396932:IF(ISNUMBER(P15),((Q15-P15)/P15),\"\"):l:2:f:2:ntvf:1\ncell:S15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:v:537:b:2:2:2:2:l:2:f:2:bg:2\ncell:M16:v:600:b:2:2:2:2:l:2:f:2:bg:2\ncell:N16:vtf:n:0.11731843575418995:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:l:2:f:2:ntvf:1\ncell:P16:vtf:n:2802:IF(SUM(D16,H16,L16),SUM(D16,H16,L16),\"\"):l:2:f:2:bg:2\ncell:Q16:vtf:n:3200:IF(SUM(E16,I16,M16),SUM(E16,I16,M16),\"\"):l:2:f:2:bg:2\ncell:R16:vtf:n:0.14204139900071378:IF(ISNUMBER(P16),((Q16-P16)/P16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:v:741:b:2:2:2:2:l:2:f:2\ncell:M17:v:900:b:2:2:2:2:l:2:f:2\ncell:N17:vtf:n:0.2145748987854251:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:l:2:f:2:ntvf:1\ncell:P17:vtf:n:3113:IF(SUM(D17,H17,L17),SUM(D17,H17,L17),\"\"):l:2:f:2\ncell:Q17:vtf:n:3250:IF(SUM(E17,I17,M17),SUM(E17,I17,M17),\"\"):l:2:f:2\ncell:R17:vtf:n:0.04400899453902987:IF(ISNUMBER(P17),((Q17-P17)/P17),\"\"):l:2:f:2:ntvf:1\ncell:S17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:v:554:b:2:2:2:2:l:2:f:2:bg:2\ncell:M18:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N18:vtf:n:0.17328519855595667:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:l:2:f:2:ntvf:1\ncell:P18:vtf:n:2830:IF(SUM(D18,H18,L18),SUM(D18,H18,L18),\"\"):l:2:f:2:bg:2\ncell:Q18:vtf:n:3250:IF(SUM(E18,I18,M18),SUM(E18,I18,M18),\"\"):l:2:f:2:bg:2\ncell:R18:vtf:n:0.14840989399293286:IF(ISNUMBER(P18),((Q18-P18)/P18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:v:657:b:2:2:2:2:l:2:f:2\ncell:M19:v:800:b:2:2:2:2:l:2:f:2\ncell:N19:vtf:n:0.2176560121765601:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:l:2:f:2:ntvf:1\ncell:P19:vtf:n:2280:IF(SUM(D19,H19,L19),SUM(D19,H19,L19),\"\"):l:2:f:2\ncell:Q19:vtf:n:2600:IF(SUM(E19,I19,M19),SUM(E19,I19,M19),\"\"):l:2:f:2\ncell:R19:vtf:n:0.14035087719298245:IF(ISNUMBER(P19),((Q19-P19)/P19),\"\"):l:2:f:2:ntvf:1\ncell:S19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:v:732:b:2:1:2:2:l:2:f:2:bg:2\ncell:M20:v:850:b:2:1:2:2:l:2:f:2:bg:2\ncell:N20:vtf:n:0.16120218579234974:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:l:2:f:2:ntvf:1\ncell:P20:vtf:n:3017:IF(SUM(D20,H20,L20),SUM(D20,H20,L20),\"\"):l:2:f:2:bg:2\ncell:Q20:vtf:n:3400:IF(SUM(E20,I20,M20),SUM(E20,I20,M20),\"\"):l:2:f:2:bg:2\ncell:R20:vtf:n:0.12694729864103413:IF(ISNUMBER(P20),((Q20-P20)/P20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:7798:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:9100:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.16696588868940754:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:b:1::1::l:2:f:2:ntvf:1\ncell:P22:vtf:n:34648:IF(SUM(P9\\cP20),SUM(P9\\cP20),\"\"):b:1::1::l:2:f:4\ncell:Q22:vtf:n:38550:IF(SUM(Q9\\cQ20),SUM(Q9\\cQ20),\"\"):b:1::1::l:2:f:4\ncell:R22:vtf:n:0.11261833294851073:IF(ISNUMBER(P22),((Q22-P22)/P22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:S22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:l:2:f:2\ncell:P23:l:2:f:2\ncell:Q23:l:2:f:2\ncell:R23:l:2:f:2\ncell:S23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2\ncell:L24:l:2:f:2\ncell:M24:t:Prepared by\\c :l:2:f:2:cf:2:colspan:2\ncell:N24:l:2:f:2:cf:1\ncell:O24:l:2:f:2:cf:1\ncell:P24:b:::2::l:2:f:2:cf:1\ncell:Q24:b:::2::l:2:f:2:cf:1\ncell:R24:b:::2::l:2:f:2:cf:1\ncell:S24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:l:2:f:2\ncell:L25:l:2:f:2\ncell:M25:l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:b:2::::l:2:f:2\ncell:P25:b:2::::l:2:f:2\ncell:Q25:b:2::::l:2:f:2\ncell:R25:b:2::::l:2:f:2\ncell:S25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:O26:l:2\ncell:P26:l:2\ncell:Q26:l:2\ncell:R26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:10\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:10\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\ncol:O:w:10\ncol:P:w:80\ncol:Q:w:80\ncol:R:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:19:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet27","hidden":"1"},"sheet28":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:3\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54768677083:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:E4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:l:1:f:1\ncell:F5:f:1\ncell:G5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:E6:t:Job 2:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:v:22:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:F7:f:5\ncell:G7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:F8:f:5\ncell:G8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:F9:f:5\ncell:G9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:F10:f:5\ncell:G10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:l:1:f:5:cf:3\ncell:F11:f:5\ncell:G11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:v:2:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:F12:f:5\ncell:G12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:vtf:n:57.2:IF(SUM(E12,E7),((E12*E7)*(1+E8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:F13:f:5\ncell:G13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:vtf:n:45.760000000000005:IF((E10>0),((E9/E10)*E13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:F14:f:5\ncell:G14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:F15:f:5\ncell:G15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:l:1:f:9:cf:3:ntvf:1\ncell:F16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:vtf:n:112.96000000000001:IF(SUM(E13\\cE15),SUM(E13\\cE15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:F17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:E18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncell:E19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\ncol:E:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:7:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet29","hidden":"1"},"sheet29":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet29","hidden":"0"},"sheet30":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet30","hidden":"0"},"sheet31":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet31","hidden":"0"},"sheet32":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet32","hidden":"0"},"sheet33":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet33","hidden":"0"},"sheet34":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet34","hidden":"0"}}} \ No newline at end of file +{"numsheets":40,"currentid":"sheet34","currentname":"sheet34","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet2","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75:needsrecalc:yes\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet3","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Budget:l:1:f:3:cf:2\ncell:C3:l:1:f:3:cf:1\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:F3:l:1:f:3:cf:1\ncell:G3:l:1:f:3:cf:1\ncell:B4:t:2009:l:1:f:2:cf:1:ntvf:5\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4\ncell:D5:b:::1::l:1:f:4\ncell:E5:b:::1::l:1:f:4\ncell:F5:b:::1::l:1:f:4\ncell:G5:b:::1::l:1:f:4\ncell:A6:b::1:::l:1:f:4\ncell:B6:t:Item Number:b:1:1::1:l:1:f:1:cf:1\ncell:C6:b:1:1::1:l:1:f:1:cf:1\ncell:D6:b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Selling Price:b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:Budgeted:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Percent:b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:t:or SKU:b::1:1:1:l:1:f:1:cf:1\ncell:C7:t:Description:b::1:1:1:l:1:f:1:cf:1\ncell:D7:t:Units:b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Per Unit:b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales:b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:(of Total):b::1:1:1:l:1:f:1:cf:1\ncell:A8:b::1:::l:1:f:4\ncell:B8:b:1:1:1:1:l:1:f:5:cf:2\ncell:C8:b:1:1:1:1:l:1:f:5\ncell:D8:v:1000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E8:v:129:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F8:vtf:n:129000:IF(D8,(D8*E8),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G8:vtf:n:0.4564190563801369:IF(SUM(F8),(F8/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A9:b::1:::l:1:f:4\ncell:B9:b:1:1:1:1:l:1:f:5:cf:2\ncell:C9:b:1:1:1:1:l:1:f:5\ncell:D9:v:1200:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E9:v:114:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F9:vtf:n:136800:IF(D9,(D9*E9),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G9:vtf:n:0.4840164876961452:IF(SUM(F9),(F9/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A10:b::1:::l:1:f:4\ncell:B10:b:1:1:1:1:l:1:f:5:cf:2\ncell:C10:b:1:1:1:1:l:1:f:5\ncell:D10:v:1300:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E10:v:12.95:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F10:vtf:n:16835:IF(D10,(D10*E10),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G10:vtf:n:0.05956445592371787:IF(SUM(F10),(F10/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1:1:1:1:l:1:f:5:cf:2\ncell:C11:b:1:1:1:1:l:1:f:5\ncell:D11:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E11:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F11:vtf:t::IF(D11,(D11*E11),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G11:vtf:t::IF(SUM(F11),(F11/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A12:b::1:::l:1:f:4\ncell:B12:b:1:1:1:1:l:1:f:5:cf:2\ncell:C12:b:1:1:1:1:l:1:f:5\ncell:D12:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E12:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F12:vtf:t::IF(D12,(D12*E12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G12:vtf:t::IF(SUM(F12),(F12/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:4\ncell:B13:b:1:1:1:1:l:1:f:5:cf:2\ncell:C13:b:1:1:1:1:l:1:f:5\ncell:D13:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E13:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F13:vtf:t::IF(D13,(D13*E13),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:vtf:t::IF(SUM(F13),(F13/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A14:b::1:::l:1:f:4\ncell:B14:b:1:1:1:1:l:1:f:5:cf:2\ncell:C14:b:1:1:1:1:l:1:f:5\ncell:D14:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E14:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F14:vtf:t::IF(D14,(D14*E14),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G14:vtf:t::IF(SUM(F14),(F14/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A15:b::1:::l:1:f:4\ncell:B15:b:1:1:1:1:l:1:f:5:cf:2\ncell:C15:b:1:1:1:1:l:1:f:5\ncell:D15:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E15:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F15:vtf:t::IF(D15,(D15*E15),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:vtf:t::IF(SUM(F15),(F15/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A16:b::1:::l:1:f:4\ncell:B16:b:1:1:1:1:l:1:f:5:cf:2\ncell:C16:b:1:1:1:1:l:1:f:5\ncell:D16:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E16:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F16:vtf:t::IF(D16,(D16*E16),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G16:vtf:t::IF(SUM(F16),(F16/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A17:b::1:::l:1:f:4\ncell:B17:b:1:1:1:1:l:1:f:5:cf:2\ncell:C17:b:1:1:1:1:l:1:f:5\ncell:D17:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E17:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F17:vtf:t::IF(D17,(D17*E17),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:vtf:t::IF(SUM(F17),(F17/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A18:b::1:::l:1:f:4\ncell:B18:b:1:1:1:1:l:1:f:5:cf:2\ncell:C18:b:1:1:1:1:l:1:f:5\ncell:D18:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E18:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F18:vtf:t::IF(D18,(D18*E18),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:vtf:t::IF(SUM(F18),(F18/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A19:b::1:::l:1:f:4\ncell:B19:b:1:1:1:1:l:1:f:5:cf:2\ncell:C19:b:1:1:1:1:l:1:f:5\ncell:D19:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E19:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F19:vtf:t::IF(D19,(D19*E19),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:vtf:t::IF(SUM(F19),(F19/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1:1:1:1:l:1:f:5:cf:2\ncell:C20:b:1:1:1:1:l:1:f:5\ncell:D20:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E20:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F20:vtf:t::IF(D20,(D20*E20),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:vtf:t::IF(SUM(F20),(F20/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1:1:1:1:l:1:f:5:cf:2\ncell:C21:b:1:1:1:1:l:1:f:5\ncell:D21:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F21:vtf:t::IF(D21,(D21*E21),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:vtf:t::IF(SUM(F21),(F21/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1:1:1:1:l:1:f:5:cf:2\ncell:C22:b:1:1:1:1:l:1:f:5\ncell:D22:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F22:vtf:t::IF(D22,(D22*E22),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:vtf:t::IF(SUM(F22),(F22/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A23:b::1:::l:1:f:4\ncell:B23:b:1:1:1:1:l:1:f:5:cf:2\ncell:C23:b:1:1:1:1:l:1:f:5\ncell:D23:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E23:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F23:vtf:t::IF(D23,(D23*E23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G23:vtf:t::IF(SUM(F23),(F23/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A24:b::1:::l:1:f:4\ncell:B24:b:1:1:1:1:l:1:f:5:cf:2\ncell:C24:b:1:1:1:1:l:1:f:5\ncell:D24:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E24:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F24:vtf:t::IF(D24,(D24*E24),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:vtf:t::IF(SUM(F24),(F24/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A25:b::1:::l:1:f:4\ncell:B25:b:1:1:1:1:l:1:f:5:cf:2\ncell:C25:b:1:1:1:1:l:1:f:5\ncell:D25:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E25:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F25:vtf:t::IF(D25,(D25*E25),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G25:vtf:t::IF(SUM(F25),(F25/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:b:1:1:1:1:l:1:f:5:cf:2\ncell:C26:b:1:1:1:1:l:1:f:5\ncell:D26:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E26:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F26:vtf:t::IF(D26,(D26*E26),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:vtf:t::IF(SUM(F26),(F26/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A27:b::1:::l:1:f:4\ncell:B27:b:1:1:1:1:l:1:f:5:cf:2\ncell:C27:b:1:1:1:1:l:1:f:5\ncell:D27:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E27:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F27:vtf:t::IF(D27,(D27*E27),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:vtf:t::IF(SUM(F27),(F27/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A28:b::1:::l:1:f:4\ncell:B28:b:1:1:1:1:l:1:f:5:cf:2\ncell:C28:b:1:1:1:1:l:1:f:5\ncell:D28:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E28:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F28:vtf:t::IF(D28,(D28*E28),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:vtf:t::IF(SUM(F28),(F28/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A29:b::1:::l:1:f:4\ncell:B29:b:1:1:1:1:l:1:f:5:cf:2\ncell:C29:b:1:1:1:1:l:1:f:5\ncell:D29:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E29:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F29:vtf:t::IF(D29,(D29*E29),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:vtf:t::IF(SUM(F29),(F29/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A30:b::1:::l:1:f:4\ncell:B30:b:1:1:1:1:l:1:f:5:cf:2\ncell:C30:b:1:1:1:1:l:1:f:5\ncell:D30:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E30:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F30:vtf:t::IF(D30,(D30*E30),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G30:vtf:t::IF(SUM(F30),(F30/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A31:b::1:::l:1:f:4\ncell:B31:b:1:1:1:1:l:1:f:5:cf:2\ncell:C31:b:1:1:1:1:l:1:f:5\ncell:D31:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E31:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F31:vtf:t::IF(D31,(D31*E31),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G31:vtf:t::IF(SUM(F31),(F31/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A32:b::1:::l:1:f:4\ncell:B32:b:1:1:1:1:l:1:f:5:cf:2\ncell:C32:b:1:1:1:1:l:1:f:5\ncell:D32:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E32:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F32:vtf:t::IF(D32,(D32*E32),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G32:vtf:t::IF(SUM(F32),(F32/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A33:b::1:::l:1:f:4\ncell:B33:t:Totals:b:1:1:1:1:l:1:f:1\ncell:C33:b:1:1:1:1:l:1:f:1\ncell:D33:b:1:1:1:1:l:1:f:1\ncell:E33:b:1:1:1:1:l:1:f:1\ncell:F33:vtf:n:282635:IF(SUM(F8\\cF32),SUM(F8\\cF32),\"\"):b:1:1:1:1:l:1:f:1:ntvf:1\ncell:G33:vtf:n:1:IF(SUM(F33),(F33/$F$33),\"\"):b:1:1:1:1:l:1:f:1:ntvf:4\ncell:B34:b:1::::l:1:f:4\ncell:C34:b:1::::l:1:f:4\ncell:D34:b:1::::l:1:f:4\ncell:E34:b:1::::l:1:f:4\ncell:F34:b:1::::l:1:f:4\ncell:G34:b:1::::l:1:f:4\ncell:B35:l:1:f:4\ncol:A:w:12\ncol:B:w:297\ncol:C:w:163\ncol:D:w:115\ncol:E:w:104\ncol:F:w:89\ncol:G:w:89\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:7:r:35:h:12:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Times New Roman\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 10pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet1","hidden":"0"},"sheet4":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Budget:l:2:f:9:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:2:cf:1\ncell:E3:l:2:f:2:cf:1\ncell:F3:l:2:f:2:cf:1\ncell:G3:l:2:f:2:cf:1\ncell:H3:l:2:f:2:cf:1\ncell:C4:t:2009:l:2:f:6:cf:1:ntvf:5\ncell:D4:l:2\ncell:E4:l:2\ncell:F4:l:2\ncell:G4:l:2\ncell:H4:l:2\ncell:B5:f:5\ncell:C5:l:2:f:5\ncell:D5:l:2:f:5\ncell:E5:l:2:f:5\ncell:F5:l:2:f:5\ncell:G5:l:2:f:5\ncell:H5:l:2:f:5\ncell:I5:f:5\ncell:J5:f:5\ncell:B6:l:1:f:5\ncell:C6:t:Item Number or SKU:l:2:f:7:cf:1\ncell:D6:t:Description:l:2:f:7:cf:1\ncell:E6:t:Units:l:2:f:7:cf:1\ncell:F6:t:Selling Price Per Unit:l:2:f:7:cf:1\ncell:G6:t:Budgeted Sales:l:2:f:7:cf:1\ncell:H6:t:Percent (of Total):l:2:f:7:cf:1\ncell:I6:f:5\ncell:J6:f:5\ncell:B7:l:1:f:5\ncell:C7:l:2:f:8:cf:1\ncell:D7:l:2:f:8:cf:1\ncell:E7:l:2:f:8:cf:1\ncell:F7:l:2:f:8:cf:1\ncell:G7:l:2:f:8:cf:1\ncell:H7:l:2:f:8:cf:1\ncell:I7:f:5\ncell:J7:f:5\ncell:B8:b::2:::l:1:f:3\ncell:C8:b:2:2:2:2:l:2:f:1:cf:2\ncell:D8:b:2:2:2:2:l:2:f:1\ncell:E8:v:1000:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F8:v:129:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G8:vtf:n:129000:IF(E8,(E8*F8),\"\"):l:2:f:1:ntvf:1\ncell:H8:vtf:n:0.4564190563801369:IF(SUM(G8),(G8/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I8:f:1\ncell:B9:b::2:::l:1:f:3\ncell:C9:b:1:1:1:1:l:2:f:1:bg:2:cf:2\ncell:D9:b:1:1:1:1:l:2:f:1:bg:2\ncell:E9:v:1200:b:1:1:1:1:l:2:f:1:bg:2:ntvf:3\ncell:F9:v:114:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G9:vtf:n:136800:IF(E9,(E9*F9),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H9:vtf:n:0.4840164876961452:IF(SUM(G9),(G9/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I9:f:1\ncell:B10:b::2:::l:1:f:3\ncell:C10:b:2:2:2:2:l:2:f:1:cf:2\ncell:D10:b:2:2:2:2:l:2:f:1\ncell:E10:v:1300:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F10:v:12.95:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G10:vtf:n:16835:IF(E10,(E10*F10),\"\"):l:2:f:1:ntvf:1\ncell:H10:vtf:n:0.05956445592371787:IF(SUM(G10),(G10/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I10:f:1\ncell:B11:b::2:::l:1:f:3\ncell:C11:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D11:b:2:2:2:2:l:2:f:1:bg:2\ncell:E11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G11:vtf:t::IF(E11,(E11*F11),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H11:vtf:t::IF(SUM(G11),(G11/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I11:f:1\ncell:B12:b::2:::l:1:f:3\ncell:C12:b:2:2:2:2:l:2:f:1:cf:2\ncell:D12:b:2:2:2:2:l:2:f:1\ncell:E12:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F12:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G12:vtf:t::IF(E12,(E12*F12),\"\"):l:2:f:1:ntvf:1\ncell:H12:vtf:t::IF(SUM(G12),(G12/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I12:f:1\ncell:B13:b::2:::l:1:f:3\ncell:C13:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D13:b:2:2:2:2:l:2:f:1:bg:2\ncell:E13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G13:vtf:t::IF(E13,(E13*F13),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H13:vtf:t::IF(SUM(G13),(G13/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I13:f:1\ncell:B14:b::2:::l:1:f:3\ncell:C14:b:2:2:2:2:l:2:f:1:cf:2\ncell:D14:b:2:2:2:2:l:2:f:1\ncell:E14:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F14:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G14:vtf:t::IF(E14,(E14*F14),\"\"):l:2:f:1:ntvf:1\ncell:H14:vtf:t::IF(SUM(G14),(G14/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I14:f:1\ncell:B15:b::2:::l:1:f:3\ncell:C15:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D15:b:2:2:2:2:l:2:f:1:bg:2\ncell:E15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G15:vtf:t::IF(E15,(E15*F15),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H15:vtf:t::IF(SUM(G15),(G15/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I15:f:1\ncell:B16:b::2:::l:1:f:3\ncell:C16:b:2:2:2:2:l:2:f:1:cf:2\ncell:D16:b:2:2:2:2:l:2:f:1\ncell:E16:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F16:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G16:vtf:t::IF(E16,(E16*F16),\"\"):l:2:f:1:ntvf:1\ncell:H16:vtf:t::IF(SUM(G16),(G16/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I16:f:1\ncell:B17:b::2:::l:1:f:3\ncell:C17:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D17:b:2:2:2:2:l:2:f:1:bg:2\ncell:E17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G17:vtf:t::IF(E17,(E17*F17),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H17:vtf:t::IF(SUM(G17),(G17/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I17:f:1\ncell:B18:b::2:::l:1:f:3\ncell:C18:b:2:2:2:2:l:2:f:1:cf:2\ncell:D18:b:2:2:2:2:l:2:f:1\ncell:E18:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F18:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G18:vtf:t::IF(E18,(E18*F18),\"\"):l:2:f:1:ntvf:1\ncell:H18:vtf:t::IF(SUM(G18),(G18/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I18:f:1\ncell:B19:b::2:::l:1:f:3\ncell:C19:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D19:b:2:2:2:2:l:2:f:1:bg:2\ncell:E19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G19:vtf:t::IF(E19,(E19*F19),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H19:vtf:t::IF(SUM(G19),(G19/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I19:f:1\ncell:B20:b::2:::l:1:f:3\ncell:C20:b:2:2:2:2:l:2:f:1:cf:2\ncell:D20:b:2:2:2:2:l:2:f:1\ncell:E20:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F20:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G20:vtf:t::IF(E20,(E20*F20),\"\"):l:2:f:1:ntvf:1\ncell:H20:vtf:t::IF(SUM(G20),(G20/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I20:f:1\ncell:B21:b::2:::l:1:f:3\ncell:C21:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D21:b:2:2:2:2:l:2:f:1:bg:2\ncell:E21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G21:vtf:t::IF(E21,(E21*F21),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H21:vtf:t::IF(SUM(G21),(G21/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I21:f:1\ncell:B22:b::2:::l:1:f:3\ncell:C22:b:2:2:2:2:l:2:f:1:cf:2\ncell:D22:b:2:2:2:2:l:2:f:1\ncell:E22:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F22:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G22:vtf:t::IF(E22,(E22*F22),\"\"):l:2:f:1:ntvf:1\ncell:H22:vtf:t::IF(SUM(G22),(G22/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I22:f:1\ncell:B23:b::2:::l:1:f:3\ncell:C23:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D23:b:2:2:2:2:l:2:f:1:bg:2\ncell:E23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G23:vtf:t::IF(E23,(E23*F23),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H23:vtf:t::IF(SUM(G23),(G23/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I23:f:1\ncell:B24:b::2:::l:1:f:3\ncell:C24:b:2:2:2:2:l:2:f:1:cf:2\ncell:D24:b:2:2:2:2:l:2:f:1\ncell:E24:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F24:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G24:vtf:t::IF(E24,(E24*F24),\"\"):l:2:f:1:ntvf:1\ncell:H24:vtf:t::IF(SUM(G24),(G24/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I24:f:1\ncell:B25:b::2:::l:1:f:3\ncell:C25:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D25:b:2:2:2:2:l:2:f:1:bg:2\ncell:E25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G25:vtf:t::IF(E25,(E25*F25),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H25:vtf:t::IF(SUM(G25),(G25/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I25:f:1\ncell:B26:b::2:::l:1:f:3\ncell:C26:b:2:2:2:2:l:2:f:1:cf:2\ncell:D26:b:2:2:2:2:l:2:f:1\ncell:E26:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F26:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G26:vtf:t::IF(E26,(E26*F26),\"\"):l:2:f:1:ntvf:1\ncell:H26:vtf:t::IF(SUM(G26),(G26/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I26:f:1\ncell:B27:b::2:::l:1:f:3\ncell:C27:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D27:b:2:2:2:2:l:2:f:1:bg:2\ncell:E27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G27:vtf:t::IF(E27,(E27*F27),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H27:vtf:t::IF(SUM(G27),(G27/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I27:f:1\ncell:B28:b::2:::l:1:f:3\ncell:C28:b:2:2:2:2:l:2:f:1:cf:2\ncell:D28:b:2:2:2:2:l:2:f:1\ncell:E28:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F28:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G28:vtf:t::IF(E28,(E28*F28),\"\"):l:2:f:1:ntvf:1\ncell:H28:vtf:t::IF(SUM(G28),(G28/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I28:f:1\ncell:B29:b::2:::l:1:f:3\ncell:C29:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D29:b:2:2:2:2:l:2:f:1:bg:2\ncell:E29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G29:vtf:t::IF(E29,(E29*F29),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H29:vtf:t::IF(SUM(G29),(G29/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I29:f:1\ncell:B30:b::2:::l:1:f:3\ncell:C30:b:2:2:2:2:l:2:f:1:cf:2\ncell:D30:b:2:2:2:2:l:2:f:1\ncell:E30:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F30:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G30:vtf:t::IF(E30,(E30*F30),\"\"):l:2:f:1:ntvf:1\ncell:H30:vtf:t::IF(SUM(G30),(G30/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I30:f:1\ncell:B31:b::2:::l:1:f:3\ncell:C31:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D31:b:2:2:2:2:l:2:f:1:bg:2\ncell:E31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G31:vtf:t::IF(E31,(E31*F31),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H31:vtf:t::IF(SUM(G31),(G31/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I31:f:1\ncell:B32:b::2:::l:1:f:3\ncell:C32:b:2:2:2:2:l:2:f:1:cf:2\ncell:D32:b:2:2:2:2:l:2:f:1\ncell:E32:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F32:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G32:vtf:t::IF(E32,(E32*F32),\"\"):l:2:f:1:ntvf:1\ncell:H32:vtf:t::IF(SUM(G32),(G32/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I32:f:1\ncell:B33:l:1:f:3\ncell:C33:t:Totals:l:2:f:7\ncell:D33:l:2:f:7\ncell:E33:l:2:f:7\ncell:F33:l:2:f:7\ncell:G33:vtf:n:282635:IF(SUM(G8\\cG32),SUM(G8\\cG32),\"\"):l:2:f:7:ntvf:1\ncell:H33:vtf:n:1:IF(SUM(G33),(G33/$G$33),\"\"):l:2:f:7:ntvf:4\ncell:I33:f:4\ncell:C34:l:2:f:4\ncell:D34:l:2:f:4\ncell:E34:l:2:f:4\ncell:F34:l:2:f:4\ncell:G34:l:2:f:4\ncell:H34:l:2:f:4\ncell:I34:f:4\ncell:C35:l:2:f:3\ncell:D35:l:2\ncell:E35:l:2\ncell:F35:l:2\ncell:G35:l:2\ncell:H35:l:2\ncol:A:w:12\ncol:B:w:12\ncol:C:w:178\ncol:D:w:143\ncol:E:w:84\ncol:F:w:182\ncol:G:w:137\ncol:H:w:154\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:10:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 26pt Times New Roman\nfont:3:normal normal 10pt Arial\nfont:4:normal normal 10pt arial,helvetica,sans-serif\nfont:5:normal normal 14pt *\nfont:6:normal normal 14pt Arial\nfont:7:normal normal 14pt arial,helvetica,sans-serif\nfont:8:normal normal 16pt arial,helvetica,sans-serif\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::D9\\cD20\nname:DATA_04::G9\\cG20\n"},"name":"sheet101","hidden":"0"},"sheet5":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:4\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:7:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet4","hidden":"0"},"sheet6":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Product Sales Goals:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:I3:l:1:f:4:cf:1\ncell:J3:l:1:f:4:cf:1\ncell:K3:l:1:f:4:cf:1\ncell:L3:l:1:f:4:cf:1\ncell:M3:l:1:f:4:cf:1\ncell:N3:l:1:f:4:cf:1\ncell:B4:t:2000 Units:l:1:f:2:cf:1\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:I4:l:1:f:4:cf:1\ncell:J4:l:1:f:4:cf:1\ncell:K4:l:1:f:4:cf:1\ncell:L4:l:1:f:4:cf:1\ncell:M4:l:1:f:4:cf:1\ncell:N4:l:1:f:4:cf:1\ncell:B5:l:1:f:4\ncell:D5:l:1:f:4\ncell:E5:l:1:f:4\ncell:F5:l:1:f:4\ncell:G5:l:1:f:4\ncell:H5:l:1:f:4\ncell:I5:l:1:f:4\ncell:J5:l:1:f:4\ncell:K5:l:1:f:4\ncell:L5:l:1:f:4\ncell:M5:l:1:f:4\ncell:N5:l:1:f:4\ncell:B6:l:1:f:4\ncell:C6:t:TRAINS:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:D6:t::l:2:f:4\ncell:E6:t::l:2:f:4\ncell:F6:t:PLANES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:G6:t::l:2:f:4\ncell:H6:t::l:2:f:4\ncell:I6:t:AUTOMOBILES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:J6:t::l:2:f:4\ncell:K6:t::l:2:f:4\ncell:L6:t:TOTAL:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:M6:t::l:2:f:4\ncell:N6:t::l:2:f:4\ncell:B7:l:1:f:4\ncell:C7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:D7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:E7:t:Change:b:::1::l:1:f:4:cf:1\ncell:F7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:G7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:H7:t:Change:b:::1::l:1:f:4:cf:1\ncell:I7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:J7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:K7:t:Change:b:::1::l:1:f:4:cf:1\ncell:L7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:M7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:N7:t:Change:b:::1::l:1:f:4:cf:1\ncell:B8:t:Jan:b::1:::l:1:f:4\ncell:C8:v:1782:b:1:1:1:1:l:1:f:4\ncell:D8:v:2000:b:1:1:1:1:l:1:f:4\ncell:E8:vtf:n:0.122334455667789:IF(ISNUMBER(C8),((D8-C8)/C8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F8:v:325:b:1:1:1:1:l:1:f:4\ncell:G8:v:350:b:1:1:1:1:l:1:f:4\ncell:H8:vtf:n:0.07692307692307693:IF(ISNUMBER(F8),((G8-F8)/F8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I8:v:711:b:1:1:1:1:l:1:f:4\ncell:J8:v:800:b:1:1:1:1:l:1:f:4\ncell:K8:vtf:n:0.12517580872011252:IF(ISNUMBER(I8),((J8-I8)/I8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L8:vtf:n:2818:IF(SUM(C8,F8,I8),SUM(C8,F8,I8),\"\"):b:1:1:1:1:l:1:f:4\ncell:M8:vtf:n:3150:IF(SUM(D8,G8,J8),SUM(D8,G8,J8),\"\"):b:1:1:1:1:l:1:f:4\ncell:N8:vtf:n:0.11781405251951739:IF(ISNUMBER(L8),((M8-L8)/L8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B9:t:Feb:b::1:::l:1:f:4\ncell:C9:v:1523:b:1:1:1:1:l:1:f:4\ncell:D9:v:1700:b:1:1:1:1:l:1:f:4\ncell:E9:vtf:n:0.11621799080761655:IF(ISNUMBER(C9),((D9-C9)/C9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F9:v:158:b:1:1:1:1:l:1:f:4\ncell:G9:v:200:b:1:1:1:1:l:1:f:4\ncell:H9:vtf:n:0.26582278481012656:IF(ISNUMBER(F9),((G9-F9)/F9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I9:v:564:b:1:1:1:1:l:1:f:4\ncell:J9:v:650:b:1:1:1:1:l:1:f:4\ncell:K9:vtf:n:0.1524822695035461:IF(ISNUMBER(I9),((J9-I9)/I9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L9:vtf:n:2245:IF(SUM(C9,F9,I9),SUM(C9,F9,I9),\"\"):b:1:1:1:1:l:1:f:4\ncell:M9:vtf:n:2550:IF(SUM(D9,G9,J9),SUM(D9,G9,J9),\"\"):b:1:1:1:1:l:1:f:4\ncell:N9:vtf:n:0.1358574610244989:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B10:t:Mar:b::1:::l:1:f:4\ncell:C10:v:1901:b:1:1:1:1:l:1:f:4\ncell:D10:v:2000:b:1:1:1:1:l:1:f:4\ncell:E10:vtf:n:0.05207785376117833:IF(ISNUMBER(C10),((D10-C10)/C10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F10:v:168:b:1:1:1:1:l:1:f:4\ncell:G10:v:200:b:1:1:1:1:l:1:f:4\ncell:H10:vtf:n:0.19047619047619047:IF(ISNUMBER(F10),((G10-F10)/F10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I10:v:740:b:1:1:1:1:l:1:f:4\ncell:J10:v:850:b:1:1:1:1:l:1:f:4\ncell:K10:vtf:n:0.14864864864864866:IF(ISNUMBER(I10),((J10-I10)/I10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L10:vtf:n:2809:IF(SUM(C10,F10,I10),SUM(C10,F10,I10),\"\"):b:1:1:1:1:l:1:f:4\ncell:M10:vtf:n:3050:IF(SUM(D10,G10,J10),SUM(D10,G10,J10),\"\"):b:1:1:1:1:l:1:f:4\ncell:N10:vtf:n:0.08579565681737274:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B11:t:Apr:b::1:::l:1:f:4\ncell:C11:v:2308:b:1:1:1:1:l:1:f:4\ncell:D11:v:2400:b:1:1:1:1:l:1:f:4\ncell:E11:vtf:n:0.03986135181975736:IF(ISNUMBER(C11),((D11-C11)/C11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F11:v:365:b:1:1:1:1:l:1:f:4\ncell:G11:v:400:b:1:1:1:1:l:1:f:4\ncell:H11:vtf:n:0.0958904109589041:IF(ISNUMBER(F11),((G11-F11)/F11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I11:v:642:b:1:1:1:1:l:1:f:4\ncell:J11:v:700:b:1:1:1:1:l:1:f:4\ncell:K11:vtf:n:0.09034267912772585:IF(ISNUMBER(I11),((J11-I11)/I11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L11:vtf:n:3315:IF(SUM(C11,F11,I11),SUM(C11,F11,I11),\"\"):b:1:1:1:1:l:1:f:4\ncell:M11:vtf:n:3500:IF(SUM(D11,G11,J11),SUM(D11,G11,J11),\"\"):b:1:1:1:1:l:1:f:4\ncell:N11:vtf:n:0.05580693815987934:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B12:t:May:b::1:::l:1:f:4\ncell:C12:v:2538:b:1:1:1:1:l:1:f:4\ncell:D12:v:2800:b:1:1:1:1:l:1:f:4\ncell:E12:vtf:n:0.10323089046493301:IF(ISNUMBER(C12),((D12-C12)/C12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F12:v:402:b:1:1:1:1:l:1:f:4\ncell:G12:v:450:b:1:1:1:1:l:1:f:4\ncell:H12:vtf:n:0.11940298507462686:IF(ISNUMBER(F12),((G12-F12)/F12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I12:v:663:b:1:1:1:1:l:1:f:4\ncell:J12:v:800:b:1:1:1:1:l:1:f:4\ncell:K12:vtf:n:0.2066365007541478:IF(ISNUMBER(I12),((J12-I12)/I12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L12:vtf:n:3603:IF(SUM(C12,F12,I12),SUM(C12,F12,I12),\"\"):b:1:1:1:1:l:1:f:4\ncell:M12:vtf:n:4050:IF(SUM(D12,G12,J12),SUM(D12,G12,J12),\"\"):b:1:1:1:1:l:1:f:4\ncell:N12:vtf:n:0.12406328059950042:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B13:t:Jun:b::1:::l:1:f:4\ncell:C13:v:1866:b:1:1:1:1:l:1:f:4\ncell:D13:v:2000:b:1:1:1:1:l:1:f:4\ncell:E13:vtf:n:0.07181136120042872:IF(ISNUMBER(C13),((D13-C13)/C13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F13:v:217:b:1:1:1:1:l:1:f:4\ncell:G13:v:250:b:1:1:1:1:l:1:f:4\ncell:H13:vtf:n:0.15207373271889402:IF(ISNUMBER(F13),((G13-F13)/F13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I13:v:604:b:1:1:1:1:l:1:f:4\ncell:J13:v:700:b:1:1:1:1:l:1:f:4\ncell:K13:vtf:n:0.15894039735099338:IF(ISNUMBER(I13),((J13-I13)/I13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L13:vtf:n:2687:IF(SUM(C13,F13,I13),SUM(C13,F13,I13),\"\"):b:1:1:1:1:l:1:f:4\ncell:M13:vtf:n:2950:IF(SUM(D13,G13,J13),SUM(D13,G13,J13),\"\"):b:1:1:1:1:l:1:f:4\ncell:N13:vtf:n:0.09787867510234462:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B14:t:Jul:b::1:::l:1:f:4\ncell:C14:v:2212:b:1:1:1:1:l:1:f:4\ncell:D14:v:2500:b:1:1:1:1:l:1:f:4\ncell:E14:vtf:n:0.1301989150090416:IF(ISNUMBER(C14),((D14-C14)/C14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F14:v:264:b:1:1:1:1:l:1:f:4\ncell:G14:v:300:b:1:1:1:1:l:1:f:4\ncell:H14:vtf:n:0.13636363636363635:IF(ISNUMBER(F14),((G14-F14)/F14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I14:v:653:b:1:1:1:1:l:1:f:4\ncell:J14:v:800:b:1:1:1:1:l:1:f:4\ncell:K14:vtf:n:0.225114854517611:IF(ISNUMBER(I14),((J14-I14)/I14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L14:vtf:n:3129:IF(SUM(C14,F14,I14),SUM(C14,F14,I14),\"\"):b:1:1:1:1:l:1:f:4\ncell:M14:vtf:n:3600:IF(SUM(D14,G14,J14),SUM(D14,G14,J14),\"\"):b:1:1:1:1:l:1:f:4\ncell:N14:vtf:n:0.15052732502396932:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B15:t:Aug:b::1:::l:1:f:4\ncell:C15:v:1998:b:1:1:1:1:l:1:f:4\ncell:D15:v:2300:b:1:1:1:1:l:1:f:4\ncell:E15:vtf:n:0.15115115115115116:IF(ISNUMBER(C15),((D15-C15)/C15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F15:v:267:b:1:1:1:1:l:1:f:4\ncell:G15:v:300:b:1:1:1:1:l:1:f:4\ncell:H15:vtf:n:0.12359550561797752:IF(ISNUMBER(F15),((G15-F15)/F15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I15:v:537:b:1:1:1:1:l:1:f:4\ncell:J15:v:600:b:1:1:1:1:l:1:f:4\ncell:K15:vtf:n:0.11731843575418995:IF(ISNUMBER(I15),((J15-I15)/I15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L15:vtf:n:2802:IF(SUM(C15,F15,I15),SUM(C15,F15,I15),\"\"):b:1:1:1:1:l:1:f:4\ncell:M15:vtf:n:3200:IF(SUM(D15,G15,J15),SUM(D15,G15,J15),\"\"):b:1:1:1:1:l:1:f:4\ncell:N15:vtf:n:0.14204139900071378:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B16:t:Sep:b::1:::l:1:f:4\ncell:C16:v:2054:b:1:1:1:1:l:1:f:4\ncell:D16:v:2000:b:1:1:1:1:l:1:f:4\ncell:E16:vtf:n:-0.02629016553067186:IF(ISNUMBER(C16),((D16-C16)/C16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F16:v:318:b:1:1:1:1:l:1:f:4\ncell:G16:v:350:b:1:1:1:1:l:1:f:4\ncell:H16:vtf:n:0.10062893081761007:IF(ISNUMBER(F16),((G16-F16)/F16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I16:v:741:b:1:1:1:1:l:1:f:4\ncell:J16:v:900:b:1:1:1:1:l:1:f:4\ncell:K16:vtf:n:0.2145748987854251:IF(ISNUMBER(I16),((J16-I16)/I16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L16:vtf:n:3113:IF(SUM(C16,F16,I16),SUM(C16,F16,I16),\"\"):b:1:1:1:1:l:1:f:4\ncell:M16:vtf:n:3250:IF(SUM(D16,G16,J16),SUM(D16,G16,J16),\"\"):b:1:1:1:1:l:1:f:4\ncell:N16:vtf:n:0.04400899453902987:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B17:t:Oct:b::1:::l:1:f:4\ncell:C17:v:2117:b:1:1:1:1:l:1:f:4\ncell:D17:v:2400:b:1:1:1:1:l:1:f:4\ncell:E17:vtf:n:0.1336797354747284:IF(ISNUMBER(C17),((D17-C17)/C17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F17:v:159:b:1:1:1:1:l:1:f:4\ncell:G17:v:200:b:1:1:1:1:l:1:f:4\ncell:H17:vtf:n:0.2578616352201258:IF(ISNUMBER(F17),((G17-F17)/F17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I17:v:554:b:1:1:1:1:l:1:f:4\ncell:J17:v:650:b:1:1:1:1:l:1:f:4\ncell:K17:vtf:n:0.17328519855595667:IF(ISNUMBER(I17),((J17-I17)/I17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L17:vtf:n:2830:IF(SUM(C17,F17,I17),SUM(C17,F17,I17),\"\"):b:1:1:1:1:l:1:f:4\ncell:M17:vtf:n:3250:IF(SUM(D17,G17,J17),SUM(D17,G17,J17),\"\"):b:1:1:1:1:l:1:f:4\ncell:N17:vtf:n:0.14840989399293286:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B18:t:Nov:b::1:::l:1:f:4\ncell:C18:v:1430:b:1:1:1:1:l:1:f:4\ncell:D18:v:1600:b:1:1:1:1:l:1:f:4\ncell:E18:vtf:n:0.11888111888111888:IF(ISNUMBER(C18),((D18-C18)/C18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F18:v:193:b:1:1:1:1:l:1:f:4\ncell:G18:v:200:b:1:1:1:1:l:1:f:4\ncell:H18:vtf:n:0.03626943005181347:IF(ISNUMBER(F18),((G18-F18)/F18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I18:v:657:b:1:1:1:1:l:1:f:4\ncell:J18:v:800:b:1:1:1:1:l:1:f:4\ncell:K18:vtf:n:0.2176560121765601:IF(ISNUMBER(I18),((J18-I18)/I18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L18:vtf:n:2280:IF(SUM(C18,F18,I18),SUM(C18,F18,I18),\"\"):b:1:1:1:1:l:1:f:4\ncell:M18:vtf:n:2600:IF(SUM(D18,G18,J18),SUM(D18,G18,J18),\"\"):b:1:1:1:1:l:1:f:4\ncell:N18:vtf:n:0.14035087719298245:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B19:t:Dec:b::1:::l:1:f:4\ncell:C19:v:1859:b:1:1:1:1:l:1:f:4\ncell:D19:v:2100:b:1:1:1:1:l:1:f:4\ncell:E19:vtf:n:0.1296395911780527:IF(ISNUMBER(C19),((D19-C19)/C19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F19:v:426:b:1:1:1:1:l:1:f:4\ncell:G19:v:450:b:1:1:1:1:l:1:f:4\ncell:H19:vtf:n:0.056338028169014086:IF(ISNUMBER(F19),((G19-F19)/F19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I19:v:732:b:1:1:1:1:l:1:f:4\ncell:J19:v:850:b:1:1:1:1:l:1:f:4\ncell:K19:vtf:n:0.16120218579234974:IF(ISNUMBER(I19),((J19-I19)/I19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L19:vtf:n:3017:IF(SUM(C19,F19,I19),SUM(C19,F19,I19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M19:vtf:n:3400:IF(SUM(D19,G19,J19),SUM(D19,G19,J19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N19:vtf:n:0.12694729864103413:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B20:t:Year :b::1:::l:1:f:4\ncell:C20:vtf:n:23588:IF(SUM(C8\\cC19),SUM(C8\\cC19),\"\"):b:1:1:1:1:l:1:f:4\ncell:D20:vtf:n:25800:IF(SUM(D8\\cD19),SUM(D8\\cD19),\"\"):b:1:1:1:1:l:1:f:4\ncell:E20:vtf:n:0.09377649652365609:IF(ISNUMBER(C20),((D20-C20)/C20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F20:vtf:n:3262:IF(SUM(F8\\cF19),SUM(F8\\cF19),\"\"):b:1:1:1:1:l:1:f:4\ncell:G20:vtf:n:3650:IF(SUM(G8\\cG19),SUM(G8\\cG19),\"\"):b:1:1:1:1:l:1:f:4\ncell:H20:vtf:n:0.11894543225015328:IF(ISNUMBER(F20),((G20-F20)/F20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I20:vtf:n:7798:IF(SUM(I8\\cI19),SUM(I8\\cI19),\"\"):b:1:1:1:1:l:1:f:4\ncell:J20:vtf:n:9100:IF(SUM(J8\\cJ19),SUM(J8\\cJ19),\"\"):b:1:1:1:1:l:1:f:4\ncell:K20:vtf:n:0.16696588868940754:IF(ISNUMBER(I20),((J20-I20)/I20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L20:vtf:n:34648:IF(SUM(L8\\cL19),SUM(L8\\cL19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M20:vtf:n:38550:IF(SUM(M8\\cM19),SUM(M8\\cM19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N20:vtf:n:0.11261833294851073:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B21:l:1:f:4\ncell:C21:b:1::::l:1:f:4\ncell:D21:b:1::::l:1:f:4\ncell:E21:b:1::::l:1:f:4\ncell:F21:b:1::::l:1:f:4\ncell:G21:b:1::::l:1:f:4\ncell:H21:b:1::::l:1:f:4\ncell:I21:b:1::::l:1:f:4\ncell:J21:b:1::::l:1:f:4\ncell:K21:b:1::::l:1:f:4\ncell:L21:b:1::::l:1:f:4\ncell:M21:b:1::::l:1:f:4\ncell:N21:b:1::::l:1:f:4\ncell:B22:t:Date\\c :l:1:f:4:cf:3\ncell:C22:b:::1::l:1:f:4:ntvf:2\ncell:D22:l:1:f:4\ncell:E22:l:1:f:4\ncell:F22:l:1:f:4\ncell:G22:l:1:f:4\ncell:H22:l:1:f:4\ncell:I22:l:1:f:4\ncell:J22:t:Prepared by\\c :l:1:f:4:cf:3\ncell:K22:b:::1::l:1:f:4:cf:1\ncell:L22:b:::1::l:1:f:4:cf:1\ncell:M22:b:::1::l:1:f:4:cf:1\ncell:N22:b:::1::l:1:f:4:cf:1\ncell:C23:b:1::::l:1:f:4\ncell:K23:b:1::::l:1:f:4\ncell:L23:b:1::::l:1:f:4\ncell:M23:b:1::::l:1:f:4\ncell:N23:b:1::::l:1:f:4\ncell:B25:l:1:f:4\ncol:B:w:306\ncol:C:w:80\ncol:D:w:80\ncol:E:w:71\ncol:F:w:80\ncol:G:w:80\ncol:H:w:71\ncol:I:w:80\ncol:J:w:80\ncol:K:w:71\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:15.75\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:25:h:14.25\nsheet:c:14:r:25:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet401","hidden":"0"},"sheet7":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:2\ncell:D3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54668960648:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:f:1\ncell:F5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:f:5\ncell:F7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:f:5\ncell:F8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:f:5\ncell:F9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:f:5\ncell:F10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:f:5\ncell:F11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:f:5\ncell:F12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:f:5\ncell:F13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:f:5\ncell:F14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:f:5\ncell:F15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:6:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet5","hidden":"0"},"sheet8":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Price Estimate for Services :l:1:f:4:cf:2\ncell:C3:l:1:f:6:cf:1\ncell:D3:l:1:f:6:cf:1\ncell:E3:l:1:f:6:cf:1\ncell:F3:l:1:f:6:cf:1\ncell:G3:l:1:f:6:cf:1\ncell:B4:vtf:ndt:41096.725430844905:NOW():l:1:f:3:cf:1:ntvf:6\ncell:B5:t:Name of Job:b:::1::l:1:f:2:cf:2\ncell:C5:t:Job 1:b:::1::l:1:f:1:cf:3\ncell:D5:t:Job 2:b:::1::l:1:f:1:cf:3\ncell:E5:t:Job 3:b:::1::l:1:f:1:cf:3\ncell:F5:t:Job 4:b:::1::l:1:f:1:cf:3\ncell:G5:t:Job 5:b:::1::l:1:f:1:cf:3\ncell:B6:t:Wage rate per hour:b:1::::l:1:f:7\ncell:C6:v:10:b:1::::l:1:f:7:ntvf:3\ncell:D6:v:22:b:1::::l:1:f:7:ntvf:3\ncell:E6:v:14:b:1::::l:1:f:7:ntvf:3\ncell:F6:v:15:b:1::::l:1:f:7:ntvf:3\ncell:G6:v:19:b:1::::l:1:f:7:ntvf:3\ncell:B7:t:Fringe Benefit as a % of wages:l:1:f:7\ncell:C7:v:0.3:l:1:f:7:ntvf:5\ncell:D7:v:0.3:l:1:f:7:ntvf:5\ncell:E7:v:0.3:l:1:f:7:ntvf:5\ncell:F7:v:0.3:l:1:f:7:ntvf:5\ncell:G7:v:0.3:l:1:f:7:ntvf:5\ncell:B8:t:Projected Overhead Cost for Year:l:1:f:7:cf:2\ncell:C8:v:40000:l:1:f:7:ntvf:2\ncell:D8:v:40000:l:1:f:7:ntvf:2\ncell:E8:v:40000:l:1:f:7:ntvf:2\ncell:F8:v:40000:l:1:f:7:ntvf:2\ncell:G8:v:40000:l:1:f:7:ntvf:2\ncell:B9:t:Projected Direct Labor Cost for Year:l:1:f:7:cf:2\ncell:C9:v:50000:l:1:f:7:ntvf:2\ncell:D9:v:50000:l:1:f:7:ntvf:2\ncell:E9:v:50000:l:1:f:7:ntvf:2\ncell:F9:v:50000:l:1:f:7:ntvf:2\ncell:G9:v:50000:l:1:f:7:ntvf:2\ncell:B11:t:Hours worked on job:l:1:f:7\ncell:C11:v:1.5:l:1:f:7:ntvf:4\ncell:D11:v:2:l:1:f:7:ntvf:4\ncell:E11:v:1.5:l:1:f:7:ntvf:4\ncell:F11:v:1.5:l:1:f:7:ntvf:4\ncell:G11:v:1.5:l:1:f:7:ntvf:4\ncell:B12:t:Direct Labor Cost:l:1:f:7:cf:2\ncell:C12:vtf:n:19.5:IF(SUM(C11,C6),((C11*C6)*(1+C7)),\"\"):l:1:f:7:ntvf:3\ncell:D12:vtf:n:57.2:IF(SUM(D11,D6),((D11*D6)*(1+D7)),\"\"):l:1:f:7:ntvf:3\ncell:E12:vtf:n:27.3:IF(SUM(E11,E6),((E11*E6)*(1+E7)),\"\"):l:1:f:7:ntvf:3\ncell:F12:vtf:n:29.25:IF(SUM(F11,F6),((F11*F6)*(1+F7)),\"\"):l:1:f:7:ntvf:3\ncell:G12:vtf:n:37.050000000000004:IF(SUM(G11,G6),((G11*G6)*(1+G7)),\"\"):l:1:f:7:ntvf:3\ncell:B13:t:Overhead Cost:l:1:f:7\ncell:C13:vtf:n:15.600000000000001:IF((C9>0),((C8/C9)*C12),\"\"):l:1:f:7:ntvf:1\ncell:D13:vtf:n:45.760000000000005:IF((D9>0),((D8/D9)*D12),\"\"):l:1:f:7:ntvf:1\ncell:E13:vtf:n:21.840000000000003:IF((E9>0),((E8/E9)*E12),\"\"):l:1:f:7:ntvf:1\ncell:F13:vtf:n:23.400000000000002:IF((F9>0),((F8/F9)*F12),\"\"):l:1:f:7:ntvf:1\ncell:G13:vtf:n:29.640000000000004:IF((G9>0),((G8/G9)*G12),\"\"):l:1:f:7:ntvf:1\ncell:B14:t:Cost of materials for the job:b:::1::l:1:f:7\ncell:C14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:D14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:E14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:F14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:G14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:B15:t:Total cost:b:1::1::l:1:f:1\ncell:C15:vtf:n:45.1:IF(SUM(C12\\cC14),SUM(C12\\cC14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:D15:vtf:n:112.96000000000001:IF(SUM(D12\\cD14),SUM(D12\\cD14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:E15:vtf:n:59.14:IF(SUM(E12\\cE14),SUM(E12\\cE14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:F15:vtf:n:62.650000000000006:IF(SUM(F12\\cF14),SUM(F12\\cF14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:G15:vtf:n:76.69000000000001:IF(SUM(G12\\cG14),SUM(G12\\cG14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:B16:b:1::::l:1:f:5\ncell:C16:b:1::::l:1:f:5\ncell:D16:b:1::::l:1:f:5\ncell:E16:b:1::::l:1:f:5\ncell:F16:b:1::::l:1:f:5\ncell:G16:b:1::::l:1:f:5\ncell:B17:l:1:f:5\ncol:B:w:289\ncol:C:w:110\ncol:D:w:110\ncol:E:w:110\ncol:F:w:110\ncol:G:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:12\nrow:19:h:12\nrow:20:h:12\nsheet:c:7:r:20:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Times New Roman\nfont:2:normal bold 14pt Times New Roman\nfont:3:normal bold 16pt Times New Roman\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 10pt Times New Roman\nfont:7:normal normal 12pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet501","hidden":"0"},"sheet9":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:SALES QUOTATION:l:2:f:7:c:3:bg:1:cf:1:colspan:7\ncell:D3:l:2:f:1\ncell:E3:l:2:f:1\ncell:F3:l:2:f:1\ncell:G3:l:2:f:1\ncell:H3:l:2:f:1\ncell:I3:l:2:f:1\ncell:D4:l:2:f:1\ncell:E4:l:2:f:1\ncell:F4:l:2:f:1\ncell:G4:l:2:f:1\ncell:H4:l:2:f:1\ncell:I4:l:2:f:1\ncell:C5:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:D5:l:2:f:1\ncell:E5:l:2:f:1\ncell:F5:l:2:f:1\ncell:G5:l:2:f:1\ncell:H5:l:2:f:1\ncell:I5:l:2:f:1:cf:3\ncell:C6:t:Name:l:2:f:2\ncell:D6:b:::1::l:2:f:2:colspan:2\ncell:E6:l:2:f:2\ncell:F6:l:2:f:2:cf:3\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:C7:t:Address:l:2:f:2\ncell:D7:b:::1::l:2:f:2:colspan:2\ncell:E7:l:2:f:2\ncell:F7:l:2:f:2:cf:3\ncell:G7:l:2:f:1\ncell:H7:l:2:f:1\ncell:I7:l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:l:2:f:1\ncell:E8:l:2:f:1\ncell:F8:l:2:f:1:cf:3\ncell:G8:l:2:f:1\ncell:H8:l:2:f:1\ncell:I8:l:2:f:1\ncell:C9:b:::2::l:2:f:1\ncell:D9:b:::2::l:2:f:1\ncell:E9:b:::2::l:2:f:1\ncell:F9:b:::2::l:2:f:1\ncell:G9:l:2:f:1\ncell:H9:l:2:f:1\ncell:I9:l:2:f:1\ncell:B10:b::2:::l:1:f:5\ncell:C10:t:TO\\c:b:1:::1:l:2:f:3\ncell:D10:b:2::::l:2:f:1\ncell:E10:b:2::::l:2:f:1\ncell:F10:b:2:2:::l:2:f:1\ncell:G10:b::::2:l:2:f:2\ncell:H10:l:2:f:2\ncell:I10:l:2:f:2\ncell:B11:b::2:::l:1:f:5\ncell:C11:b::::2:l:2:f:1:colspan:4\ncell:D11:l:2:f:1\ncell:E11:l:2:f:1\ncell:F11:b::2:::l:2:f:1\ncell:G11:b::::2:l:2:f:2\ncell:H11:t:F.O.B. :l:2:f:6:cf:3\ncell:I11:b:::1::l:2:f:2\ncell:B12:b::2:::l:1:f:5\ncell:C12:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D12:l:2:f:1\ncell:E12:l:2:f:1\ncell:F12:b::2:::l:2:f:1\ncell:G12:b::::2:l:2:f:2\ncell:H12:t:TERMS :l:2:f:2:bg:2:cf:3\ncell:I12:b:::1::l:2:f:2:bg:2\ncell:B13:b::2:::l:1:f:5\ncell:C13:b::::2:l:2:f:1:colspan:4\ncell:D13:l:2:f:1\ncell:E13:l:2:f:1\ncell:F13:b::2:::l:2:f:1\ncell:G13:b::::2:l:2:f:2\ncell:H13:t:DELIVERY :l:2:f:2:cf:3\ncell:I13:b:::1::l:2:f:2\ncell:B14:b::2:::l:1:f:5\ncell:C14:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D14:l:2:f:1\ncell:E14:l:2:f:1\ncell:F14:b::2:::l:2:f:1\ncell:G14:b::::2:l:2:f:2\ncell:H14:t:NUMBER :l:2:f:2:bg:2:cf:3\ncell:I14:b:::1::l:2:f:2:bg:2:ntvf:4\ncell:B15:b::2:::l:1:f:5\ncell:C15:b:::2:2:l:2:f:1:colspan:4\ncell:D15:b:::2::l:2:f:1\ncell:E15:b:::2::l:2:f:1\ncell:F15:b::2:2::l:2:f:1\ncell:G15:b::::2:l:2:f:2\ncell:H15:l:2:f:2\ncell:I15:l:2:f:2\ncell:C16:b:2::::l:2:f:1\ncell:D16:b:2::::l:2:f:1\ncell:E16:b:2::::l:2:f:1\ncell:F16:b:2::::l:2:f:1\ncell:G16:l:2:f:1\ncell:H16:l:2:f:1\ncell:I16:l:2:f:1\ncell:C17:t:Thank you for your inquiry dated\\c:l:2:f:2:colspan:3\ncell:D17:l:2:f:2\ncell:E17:l:2:f:2\ncell:F17:v:39199:l:2:f:2:cf:2:ntvf:5\ncell:G17:l:2:f:1\ncell:H17:l:2:f:1\ncell:I17:l:2:f:1\ncell:C18:t:We are pleased to quote you the following\\c:l:2:f:2:colspan:3\ncell:D18:l:2:f:2\ncell:E18:l:2:f:2\ncell:F18:l:2:f:2\ncell:G18:l:2:f:1\ncell:H18:l:2:f:1\ncell:I18:l:2:f:1\ncell:C19:l:2:f:1\ncell:D19:l:2:f:1\ncell:E19:l:2:f:1\ncell:F19:l:2:f:1\ncell:G19:l:2:f:1\ncell:H19:l:2:f:1\ncell:I19:l:2:f:1\ncell:B20:l:1:f:5\ncell:C20:t:ITEM:l:2:f:4:cf:1\ncell:D20:t:QUANTITY:l:2:f:4:cf:1\ncell:E20:t:DESCRIPTION:l:2:f:4:cf:1:colspan:3\ncell:F20:l:2:f:4:cf:1\ncell:G20:l:2:f:4:cf:1\ncell:H20:t:UNIT PRICE :l:2:f:4:cf:1\ncell:I20:t:DELIVERY DATE:l:2:f:4:cf:1\ncell:B21:b::2:::l:1:f:5\ncell:C21:v:1:b:2:1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E21:b:2:1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F21:b:2:1:1:1:l:2:f:2\ncell:G21:b:2:1:1:1:l:2:f:2\ncell:H21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:2\ncell:I21:b:2:1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B22:b::2:::l:1:f:5\ncell:C22:v:2:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D22:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E22:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F22:b::1:1:1:l:2:f:2:bg:2\ncell:G22:b::1:1:1:l:2:f:2:bg:2\ncell:H22:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I22:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B23:b::2:::l:1:f:5\ncell:C23:v:3:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D23:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E23:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F23:b::1:1:1:l:2:f:2\ncell:G23:b::1:1:1:l:2:f:2\ncell:H23:b::1:1:1:l:2:f:2:cf:3\ncell:I23:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B24:b::2:::l:1:f:5\ncell:C24:v:4:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D24:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E24:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F24:b::1:1:1:l:2:f:2:bg:2\ncell:G24:b::1:1:1:l:2:f:2:bg:2\ncell:H24:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I24:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B25:b::2:::l:1:f:5\ncell:C25:v:5:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D25:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E25:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F25:b::1:1:1:l:2:f:2\ncell:G25:b::1:1:1:l:2:f:2\ncell:H25:b::1:1:1:l:2:f:2:cf:3\ncell:I25:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B26:b::2:::l:1:f:5\ncell:C26:v:6:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D26:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E26:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F26:b::1:1:1:l:2:f:2:bg:2\ncell:G26:b::1:1:1:l:2:f:2:bg:2\ncell:H26:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I26:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B27:b::2:::l:1:f:5\ncell:C27:v:7:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D27:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E27:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F27:b::1:1:1:l:2:f:2\ncell:G27:b::1:1:1:l:2:f:2\ncell:H27:b::1:1:1:l:2:f:2:cf:3\ncell:I27:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B28:b::2:::l:1:f:5\ncell:C28:v:8:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D28:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E28:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F28:b::1:1:1:l:2:f:2:bg:2\ncell:G28:b::1:1:1:l:2:f:2:bg:2\ncell:H28:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I28:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B29:b::2:::l:1:f:5\ncell:C29:v:9:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D29:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E29:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F29:b::1:1:1:l:2:f:2\ncell:G29:b::1:1:1:l:2:f:2\ncell:H29:b::1:1:1:l:2:f:2:cf:3\ncell:I29:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B30:b::2:::l:1:f:5\ncell:C30:v:10:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D30:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E30:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F30:b::1:1:1:l:2:f:2:bg:2\ncell:G30:b::1:1:1:l:2:f:2:bg:2\ncell:H30:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I30:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B31:b::2:::l:1:f:5\ncell:C31:v:11:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D31:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E31:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F31:b::1:1:1:l:2:f:2\ncell:G31:b::1:1:1:l:2:f:2\ncell:H31:b::1:1:1:l:2:f:2:cf:3\ncell:I31:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B32:b::2:::l:1:f:5\ncell:C32:v:12:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D32:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E32:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F32:b::1:1:1:l:2:f:2:bg:2\ncell:G32:b::1:1:1:l:2:f:2:bg:2\ncell:H32:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I32:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B33:l:1:f:5\ncell:C33:l:2:f:2:cf:3:ntvf:3\ncell:D33:l:2:f:2:cf:3:ntvf:1\ncell:E33:l:2:f:2:cf:2:colspan:3\ncell:F33:l:2:f:2\ncell:G33:l:2:f:2\ncell:H33:l:2:f:2:cf:3\ncell:I33:l:2:f:2:cf:2:ntvf:5\ncell:C34:t:We will be happy to supply any further information you may need and trust that you call on us to fill your order, which will receive our prompt and careful attention.:l:2:f:2:colspan:7:rowspan:2\ncell:D34:l:2:f:2\ncell:E34:l:2:f:2\ncell:F34:l:2:f:2\ncell:G34:l:2:f:2\ncell:H34:l:2:f:2\ncell:I34:l:2:f:2\ncell:C35:l:2:f:2:colspan:7\ncell:D35:l:2:f:2\ncell:E35:l:2:f:2\ncell:F35:l:2:f:2\ncell:G35:l:2:f:2\ncell:H35:l:2:f:2\ncell:I35:l:2:f:2\ncell:C36:b:::2::l:2:f:2\ncell:D36:b:::2::l:2:f:2\ncell:E36:b:::2::l:2:f:2\ncell:F36:b:::2::l:2:f:2\ncell:G36:l:2:f:2\ncell:H36:l:2:f:2\ncell:I36:b:::2::l:2:f:2:cf:2:ntvf:5\ncell:C37:t:PER:b:2::::l:2:f:2:cf:1\ncell:D37:b:2::::l:2:f:2:cf:1\ncell:E37:b:2::::l:2:f:2:cf:1\ncell:F37:b:2::::l:2:f:2:cf:1\ncell:G37:l:2:f:2\ncell:H37:l:2:f:2\ncell:I37:t:DATE:b:2::::l:2:f:2:cf:1\ncell:C38:l:2:f:2\ncell:D38:l:2:f:2\ncell:E38:l:2:f:2\ncell:F38:l:2:f:2\ncell:G38:l:2:f:2\ncell:H38:l:2:f:2\ncell:I38:l:2:f:2\ncell:C39:l:1:f:5\ncol:A:w:12\ncol:B:w:10\ncol:C:w:226\ncol:D:w:116\ncol:E:w:80\ncol:F:w:131\ncol:G:w:156\ncol:H:w:137\ncol:I:w:193\nrow:4:h:33\nrow:5:h:33\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:15.75\nrow:37:h:14.25\nrow:39:h:14.25\nsheet:c:9:r:39:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* * arial,helvetica,sans-serif\nfont:2:* 12pt arial,helvetica,sans-serif\nfont:3:* 14pt arial,helvetica,sans-serif\nfont:4:* 16pt arial,helvetica,sans-serif\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt arial,helvetica,sans-serif\nfont:7:normal normal 24pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::C6\nname:DATA_02::C11\nname:DATA_03::D11\\cD22\nname:DATA_04::G11\\cG22\n"},"name":"sheet6","hidden":"1"},"sheet10":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:C3:l:1:f:5\ncell:D3:l:1:f:5\ncell:E3:l:1:f:5\ncell:F3:l:1:f:5\ncell:G3:l:1:f:5\ncell:H3:t:SALES QUOTATION:l:2:f:7:cf:3\ncell:B4:t:Name:l:1:f:5\ncell:C4:l:1:f:5\ncell:D4:l:1:f:5\ncell:E4:l:1:f:5:cf:3\ncell:F4:l:1:f:5\ncell:G4:l:1:f:5\ncell:H4:l:1:f:5\ncell:B5:t:Address:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:H5:l:1:f:5\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:b:::1::l:1:f:5\ncell:C7:b:::1::l:1:f:5\ncell:D7:b:::1::l:1:f:5\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:H7:l:1:f:5\ncell:A8:b::1:::l:1:f:5\ncell:B8:t:TO\\c:b:1:::1:l:1:f:2\ncell:C8:b:1::::l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1:1:::l:1:f:5\ncell:F8:b::::1:l:1:f:5\ncell:G8:l:1:f:5\ncell:H8:l:1:f:5\ncell:A9:b::1:::l:1:f:5\ncell:B9:b::::1:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:l:1:f:5\ncell:E9:b::1:::l:1:f:5\ncell:F9:b::::1:l:1:f:5\ncell:G9:t:F.O.B. :b::1:::l:1:f:5:cf:3\ncell:H9:b::::1:l:1:f:5\ncell:A10:b::1:::l:1:f:5\ncell:B10:b::::1:l:1:f:5\ncell:C10:l:1:f:5\ncell:D10:l:1:f:5\ncell:E10:b::1:::l:1:f:5\ncell:F10:b::::1:l:1:f:5\ncell:G10:t:TERMS :b::1:::l:1:f:5:cf:3\ncell:H10:b::::1:l:1:f:5\ncell:A11:b::1:::l:1:f:5\ncell:B11:b::::1:l:1:f:5\ncell:C11:l:1:f:5\ncell:D11:l:1:f:5\ncell:E11:b::1:::l:1:f:5\ncell:F11:b::::1:l:1:f:5\ncell:G11:t:DELIVERY :b::1:::l:1:f:5:cf:3\ncell:H11:b::::1:l:1:f:5\ncell:A12:b::1:::l:1:f:5\ncell:B12:b::::1:l:1:f:5\ncell:C12:l:1:f:5\ncell:D12:l:1:f:5\ncell:E12:b::1:::l:1:f:5\ncell:F12:b::::1:l:1:f:5\ncell:G12:t:NUMBER :b::1:::l:1:f:5:cf:3\ncell:H12:b::::1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:5\ncell:B13:b:::1:1:l:1:f:5\ncell:C13:b:::1::l:1:f:5\ncell:D13:b:::1::l:1:f:5\ncell:E13:b::1:1::l:1:f:5\ncell:F13:b::::1:l:1:f:5\ncell:G13:l:1:f:5\ncell:H13:l:1:f:5\ncell:B14:b:1::::l:1:f:5\ncell:C14:b:1::::l:1:f:5\ncell:D14:b:1::::l:1:f:5\ncell:E14:b:1::::l:1:f:5\ncell:F14:l:1:f:5\ncell:G14:l:1:f:5\ncell:H14:l:1:f:5\ncell:B15:t:Thank you for your inquiry dated\\c:l:1:f:1\ncell:C15:l:1:f:5\ncell:D15:l:1:f:5\ncell:E15:v:39199:l:1:f:1:cf:2:ntvf:5\ncell:F15:l:1:f:5\ncell:G15:l:1:f:5\ncell:H15:l:1:f:5\ncell:B16:t:We are pleased to quote you the following\\c:l:1:f:1\ncell:C16:l:1:f:5\ncell:D16:l:1:f:5\ncell:E16:l:1:f:5\ncell:F16:l:1:f:5\ncell:G16:l:1:f:5\ncell:H16:l:1:f:5\ncell:B17:b:::1::l:1:f:5\ncell:C17:b:::1::l:1:f:5\ncell:D17:b:::1::l:1:f:5\ncell:E17:b:::1::l:1:f:5\ncell:F17:b:::1::l:1:f:5\ncell:G17:b:::1::l:1:f:5\ncell:H17:b:::1::l:1:f:5\ncell:A18:b::1:::l:1:f:5\ncell:B18:t:ITEM:b:1:1:1:1:l:2:f:4:cf:1\ncell:C18:t:QUANTITY:b:1:1:1:1:l:2:f:4:cf:1\ncell:D18:t:DESCRIPTION:b:1::1:1:l:2:f:4:cf:1\ncell:E18:b:1::1::l:1:f:8:cf:1\ncell:F18:b:1:1:1::l:1:f:8:cf:1\ncell:G18:t:UNIT PRICE :b:1:1:1:1:l:2:f:4:cf:1\ncell:H18:t:DELIVERY DATE:b:1:1:1:1:l:2:f:4:cf:1\ncell:A19:b::1:::l:1:f:5\ncell:B19:v:1:b:1:1::1:l:1:f:5:cf:1:ntvf:3\ncell:C19:b:1:1::1:l:1:f:5:cf:1:ntvf:1\ncell:D19:b:1:::1:l:1:f:5\ncell:E19:b:1::::l:1:f:5\ncell:F19:b:1:1:::l:1:f:5\ncell:G19:b:1:1::1:l:1:f:5:ntvf:2\ncell:H19:b:1:1::1:l:1:f:5:cf:1:ntvf:5\ncell:A20:b::1:::l:1:f:5\ncell:B20:v:2:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C20:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D20:b::::1:l:1:f:5\ncell:E20:l:1:f:5\ncell:F20:b::1:::l:1:f:5\ncell:G20:b::1::1:l:1:f:5\ncell:H20:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A21:b::1:::l:1:f:5\ncell:B21:v:3:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C21:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D21:b::::1:l:1:f:5\ncell:E21:l:1:f:5\ncell:F21:b::1:::l:1:f:5\ncell:G21:b::1::1:l:1:f:5\ncell:H21:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A22:b::1:::l:1:f:5\ncell:B22:v:4:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C22:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D22:b::::1:l:1:f:5\ncell:E22:l:1:f:5\ncell:F22:b::1:::l:1:f:5\ncell:G22:b::1::1:l:1:f:5\ncell:H22:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A23:b::1:::l:1:f:5\ncell:B23:v:5:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C23:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D23:b::::1:l:1:f:5\ncell:E23:l:1:f:5\ncell:F23:b::1:::l:1:f:5\ncell:G23:b::1::1:l:1:f:5\ncell:H23:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A24:b::1:::l:1:f:5\ncell:B24:v:6:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C24:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D24:b::::1:l:1:f:5\ncell:E24:l:1:f:5\ncell:F24:b::1:::l:1:f:5\ncell:G24:b::1::1:l:1:f:5\ncell:H24:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A25:b::1:::l:1:f:5\ncell:B25:v:7:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C25:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D25:b::::1:l:1:f:5\ncell:E25:l:1:f:5\ncell:F25:b::1:::l:1:f:5\ncell:G25:b::1::1:l:1:f:5\ncell:H25:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A26:b::1:::l:1:f:5\ncell:B26:v:8:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C26:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D26:b::::1:l:1:f:5\ncell:E26:l:1:f:5\ncell:F26:b::1:::l:1:f:5\ncell:G26:b::1::1:l:1:f:5\ncell:H26:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A27:b::1:::l:1:f:5\ncell:B27:v:9:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C27:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D27:b::::1:l:1:f:5\ncell:E27:l:1:f:5\ncell:F27:b::1:::l:1:f:5\ncell:G27:b::1::1:l:1:f:5\ncell:H27:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A28:b::1:::l:1:f:5\ncell:B28:v:10:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C28:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D28:b::::1:l:1:f:5\ncell:E28:l:1:f:5\ncell:F28:b::1:::l:1:f:5\ncell:G28:b::1::1:l:1:f:5\ncell:H28:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A29:b::1:::l:1:f:5\ncell:B29:v:11:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C29:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D29:b::::1:l:1:f:5\ncell:E29:l:1:f:5\ncell:F29:b::1:::l:1:f:5\ncell:G29:b::1::1:l:1:f:5\ncell:H29:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A30:b::1:::l:1:f:5\ncell:B30:v:12:b::1:1:1:l:1:f:5:cf:1:ntvf:3\ncell:C30:b::1:1:1:l:1:f:5:cf:1:ntvf:1\ncell:D30:b:::1:1:l:1:f:5\ncell:E30:b:::1::l:1:f:5\ncell:F30:b::1:1::l:1:f:5\ncell:G30:b::1:1:1:l:1:f:5\ncell:H30:b::1:1:1:l:1:f:5:cf:1:ntvf:5\ncell:B31:t:We will be happy to supply any further information you may need and trust that you :b:1::::l:1:f:1\ncell:C31:b:1::::l:1:f:5\ncell:D31:b:1::::l:1:f:5\ncell:E31:b:1::::l:1:f:5\ncell:F31:b:1::::l:1:f:5\ncell:G31:b:1::::l:1:f:5\ncell:H31:b:1::::l:1:f:5\ncell:B32:t:call on us to fill your order, which will receive our prompt and careful attention.:l:1:f:1\ncell:C32:l:1:f:5\ncell:D32:l:1:f:5\ncell:E32:l:1:f:5\ncell:F32:l:1:f:5\ncell:G32:l:1:f:5\ncell:H32:l:1:f:5\ncell:B33:b:::1::l:1:f:6\ncell:C33:b:::1::l:1:f:5\ncell:D33:b:::1::l:1:f:5\ncell:E33:b:::1::l:1:f:5\ncell:F33:l:1:f:5\ncell:G33:l:1:f:5\ncell:H33:b:::1::l:1:f:6:cf:1:ntvf:5\ncell:B34:t:PER:b:1::::l:1:f:8:cf:1\ncell:C34:b:1::::l:1:f:5:cf:1\ncell:D34:b:1::::l:1:f:5:cf:1\ncell:E34:b:1::::l:1:f:5:cf:1\ncell:F34:l:1:f:5\ncell:G34:l:1:f:5\ncell:H34:t:DATE:b:1::::l:1:f:8:cf:1\ncell:B36:l:1:f:5\ncol:A:w:12\ncol:B:w:292\ncol:C:w:100\ncol:D:w:80\ncol:E:w:131\ncol:F:w:156\ncol:G:w:90\ncol:H:w:374\nrow:3:h:33\nrow:4:h:14.25\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:15.75\nrow:34:h:14.25\nrow:36:h:14.25\nsheet:c:8:r:36:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:italic normal 10pt Arial\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 18pt Arial\nfont:4:normal bold 8pt Arial\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 26pt Times New Roman\nfont:8:normal normal 8pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet601","hidden":"1"},"sheet11":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Promotion Expenditures by Quarter:l:2:f:5:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:C4:t:For the Year 2009:l:1:f:3:cf:1\ncell:D4:l:1:f:1:cf:1\ncell:E4:l:1:f:1:cf:1\ncell:F4:l:1:f:1:cf:1\ncell:G4:l:1:f:1:cf:1\ncell:H4:l:1:f:1:cf:1\ncell:D5:l:1:f:1:cf:1\ncell:E5:l:1:f:1:cf:1\ncell:F5:l:1:f:1:cf:1\ncell:G5:l:1:f:1:cf:1\ncell:H5:l:1:f:1:cf:1\ncell:C6:l:1:f:1\ncell:D6:l:1:f:1\ncell:E6:l:1:f:1\ncell:F6:l:1:f:1\ncell:G6:l:1:f:1\ncell:H6:l:1:f:1\ncell:C7:l:1:f:1:cf:2\ncell:D7:t:Q1:l:1:f:4:cf:1\ncell:E7:t:Q2:l:1:f:4:cf:1\ncell:F7:t:Q3:l:1:f:4:cf:1\ncell:G7:t:Q4:l:1:f:4:cf:1\ncell:H7:t:Total:l:1:f:4:cf:1\ncell:C8:t:Trade Promotions to Distributors:l:1:f:4:cf:2\ncell:D8:l:1:f:1\ncell:E8:l:1:f:1\ncell:F8:l:1:f:1\ncell:G8:l:1:f:1\ncell:H8:l:1:f:1\ncell:C9:t:Promotion:l:1:f:2:cf:2\ncell:D9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H9:vtf:n:4:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:3:ntvf:2\ncell:C10:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H10:vtf:n:4:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C11:t:Promotion:l:1:f:2:cf:2\ncell:D11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H11:vtf:n:4:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:3:ntvf:1\ncell:C12:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H12:vtf:n:4:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C13:t:Totals:l:1:f:3:cf:2\ncell:D13:vtf:n:4:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E13:vtf:n:4:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F13:vtf:n:4:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G13:vtf:n:4:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H13:vtf:n:16:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C14:l:1:f:1:cf:2\ncell:D14:l:1:f:1:ntvf:2\ncell:E14:l:1:f:1:ntvf:2\ncell:F14:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:l:1:f:3:ntvf:2\ncell:C15:t:Trade Shows:l:1:f:4:cf:2\ncell:D15:l:1:f:1:ntvf:2\ncell:E15:l:1:f:1:ntvf:2\ncell:F15:l:1:f:1:ntvf:2\ncell:G15:l:1:f:1:ntvf:2\ncell:H15:l:1:f:3:ntvf:2\ncell:C16:t:Promotion:l:1:f:2:cf:2\ncell:D16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H16:vtf:n:4:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:3:ntvf:2\ncell:C17:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H17:vtf:n:4:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C18:t:Promotion:l:1:f:2:cf:2\ncell:D18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H18:vtf:n:4:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):l:1:f:3:ntvf:1\ncell:C19:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H19:vtf:n:4:IF(SUM(D19\\cG19),SUM(D19\\cG19),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C20:t:Totals:l:1:f:3:cf:2\ncell:D20:vtf:n:4:IF(SUM(D16\\cD19),SUM(D16\\cD19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E20:vtf:n:4:IF(SUM(E16\\cE19),SUM(E16\\cE19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F20:vtf:n:4:IF(SUM(F16\\cF19),SUM(F16\\cF19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G20:vtf:n:4:IF(SUM(G16\\cG19),SUM(G16\\cG19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H20:vtf:n:16:IF(SUM(H16\\cH19),SUM(H16\\cH19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C21:l:1:f:1:cf:2\ncell:D21:l:1:f:1:ntvf:2\ncell:E21:l:1:f:1:ntvf:2\ncell:F21:l:1:f:1:ntvf:2\ncell:G21:l:1:f:1:ntvf:2\ncell:H21:l:1:f:3:ntvf:2\ncell:C22:t:Sales Force Promotion:l:1:f:4:cf:2\ncell:D22:l:1:f:1:ntvf:2\ncell:E22:l:1:f:1:ntvf:2\ncell:F22:l:1:f:1:ntvf:2\ncell:G22:l:1:f:1:ntvf:2\ncell:H22:l:1:f:3:ntvf:2\ncell:C23:t:Promotion:l:1:f:2:cf:2\ncell:D23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H23:vtf:n:4:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:3:ntvf:2\ncell:C24:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H24:vtf:n:4:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C25:t:Promotion:l:1:f:2:cf:2\ncell:D25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H25:vtf:n:4:IF(SUM(D25\\cG25),SUM(D25\\cG25),\"\"):l:1:f:3:ntvf:1\ncell:C26:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H26:vtf:n:4:IF(SUM(D26\\cG26),SUM(D26\\cG26),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C27:t:Totals:l:1:f:3:cf:2\ncell:D27:vtf:n:4:IF(SUM(D23\\cD26),SUM(D23\\cD26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E27:vtf:n:4:IF(SUM(E23\\cE26),SUM(E23\\cE26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F27:vtf:n:4:IF(SUM(F23\\cF26),SUM(F23\\cF26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G27:vtf:n:4:IF(SUM(G23\\cG26),SUM(G23\\cG26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H27:vtf:n:16:IF(SUM(H23\\cH26),SUM(H23\\cH26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C28:l:1:f:1:cf:2\ncell:D28:l:1:f:1:ntvf:2\ncell:E28:l:1:f:1:ntvf:2\ncell:F28:l:1:f:1:ntvf:2\ncell:G28:l:1:f:1:ntvf:2\ncell:H28:l:1:f:3:ntvf:2\ncell:C29:t:Other Promotions:l:1:f:4:cf:2\ncell:D29:l:1:f:1:ntvf:2\ncell:E29:l:1:f:1:ntvf:2\ncell:F29:l:1:f:1:ntvf:2\ncell:G29:l:1:f:1:ntvf:2\ncell:H29:l:1:f:3:ntvf:2\ncell:C30:t:Promotion:l:1:f:2:cf:2\ncell:D30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H30:vtf:n:4:IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):l:1:f:3:ntvf:2\ncell:C31:l:1:f:2:bg:2:cf:2\ncell:D31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H31:vtf:n:4:IF(SUM(D31\\cG31),SUM(D31\\cG31),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C32:l:1:f:2:cf:2\ncell:D32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H32:vtf:n:4:IF(SUM(D32\\cG32),SUM(D32\\cG32),\"\"):l:1:f:3:ntvf:1\ncell:C33:l:1:f:2:bg:2:cf:2\ncell:D33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H33:vtf:n:4:IF(SUM(D33\\cG33),SUM(D33\\cG33),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C34:t:Totals:l:1:f:3:cf:2\ncell:D34:vtf:n:4:IF(SUM(D30\\cD33),SUM(D30\\cD33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E34:vtf:n:4:IF(SUM(E30\\cE33),SUM(E30\\cE33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F34:vtf:n:4:IF(SUM(F30\\cF33),SUM(F30\\cF33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G34:vtf:n:4:IF(SUM(G30\\cG33),SUM(G30\\cG33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H34:vtf:n:16:IF(SUM(H30\\cH33),SUM(H30\\cH33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C35:l:1:f:1:cf:2\ncell:D35:l:1:f:1:ntvf:2\ncell:E35:l:1:f:1:ntvf:2\ncell:F35:l:1:f:1:ntvf:2\ncell:G35:l:1:f:1:ntvf:2\ncell:H35:l:1:f:3:ntvf:2\ncell:C36:t:Total Promotion Budget:l:1:f:3:cf:2\ncell:D36:vtf:n:16:IF(SUM(D13,D20,D27,D34),SUM(D13,D20,D27,D34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E36:vtf:n:16:IF(SUM(E13,E20,E27,E34),SUM(E13,E20,E27,E34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F36:vtf:n:16:IF(SUM(F13,F20,F27,F34),SUM(F13,F20,F27,F34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G36:vtf:n:16:IF(SUM(G13,G20,G27,G34),SUM(G13,G20,G27,G34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H36:vtf:n:64:IF(SUM(H13,H20,H27,H34),SUM(H13,H20,H27,H34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C37:cf:2\ncell:D37:l:1:f:1\ncell:E37:l:1:f:1\ncell:F37:l:1:f:1\ncell:G37:l:1:f:1\ncell:H37:l:1:f:1\ncell:C38:l:1:f:1:cf:2\ncell:C39:cf:2\ncell:C40:cf:2\ncol:A:w:10\ncol:B:w:10\ncol:C:w:315\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nsheet:c:8:r:40:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt Arial\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 16pt Arial\nfont:5:normal normal 26pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::#REF!\\c#REF!\nname:DATA_04::F9\\cF22\n"},"name":"sheet7","hidden":"1"},"sheet12":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Promotion Expenditures by Quarter:l:2:f:4:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:H3:l:2:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:H4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:1\ncell:D5:l:1:f:5:cf:1\ncell:E5:l:1:f:5:cf:1\ncell:F5:l:1:f:5:cf:1\ncell:G5:l:1:f:5:cf:1\ncell:H5:l:1:f:5:cf:1\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:l:1:f:5\ncell:C7:l:1:f:5\ncell:D7:t:Q1:b:::1::l:1:f:2:cf:1\ncell:E7:vtf:e:Unknown function FIXED. :LEFT(D7,(LEN(D7)-1))&FIXED(CHOOSE(VALUE(RIGHT(D7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:F7:vtf:e:0:LEFT(E7,(LEN(E7)-1))&FIXED(CHOOSE(VALUE(RIGHT(E7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:G7:vtf:e:0:LEFT(F7,(LEN(F7)-1))&FIXED(CHOOSE(VALUE(RIGHT(F7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:H7:t:Total:b:::1::l:1:f:2:cf:1\ncell:B8:t:Trade Promotions to Distributors:l:1:f:2\ncell:C8:l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1::::l:1:f:5\ncell:F8:b:1::::l:1:f:5\ncell:G8:b:1::::l:1:f:5\ncell:H8:b:1::::l:1:f:5\ncell:B9:l:1:f:5\ncell:C9:t:Promotion:l:1:f:5\ncell:D9:v:3000:l:1:f:5:ntvf:2\ncell:E9:v:3000:l:1:f:5:ntvf:2\ncell:F9:v:3000:l:1:f:5:ntvf:2\ncell:G9:v:3000:l:1:f:5:ntvf:2\ncell:H9:vtf:n:12000:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:5:ntvf:2\ncell:B10:l:1:f:5\ncell:C10:t:Promotion:l:1:f:5\ncell:D10:v:2000:l:1:f:5:ntvf:1\ncell:E10:v:2000:l:1:f:5:ntvf:1\ncell:F10:v:2000:l:1:f:5:ntvf:1\ncell:G10:v:2000:l:1:f:5:ntvf:1\ncell:H10:vtf:n:8000:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:5:ntvf:1\ncell:B11:l:1:f:5\ncell:C11:t:Promotion:l:1:f:5\ncell:D11:v:2500:l:1:f:5:ntvf:1\ncell:E11:v:2500:l:1:f:5:ntvf:1\ncell:F11:v:2500:l:1:f:5:ntvf:1\ncell:G11:v:2500:l:1:f:5:ntvf:1\ncell:H11:vtf:n:10000:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:5:ntvf:1\ncell:B12:l:1:f:5\ncell:C12:t:Promotion:l:1:f:5\ncell:D12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:E12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:F12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:G12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:H12:vtf:n:4000:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B13:l:1:f:5\ncell:C13:t:Totals:l:1:f:5\ncell:D13:vtf:n:8500:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E13:vtf:n:8500:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F13:vtf:n:8500:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8500:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H13:vtf:n:34000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B14:t:Trade Shows:l:1:f:2\ncell:C14:l:1:f:5\ncell:D14:l:1:f:5:ntvf:2\ncell:E14:l:1:f:5:ntvf:2\ncell:F14:l:1:f:5:ntvf:2\ncell:G14:l:1:f:5:ntvf:2\ncell:H14:l:1:f:5:ntvf:2\ncell:B15:l:1:f:5\ncell:C15:t:Promotion:l:1:f:5\ncell:D15:v:1000:l:1:f:5:ntvf:2\ncell:E15:v:1000:l:1:f:5:ntvf:2\ncell:F15:v:1000:l:1:f:5:ntvf:2\ncell:G15:v:1000:l:1:f:5:ntvf:2\ncell:H15:vtf:n:4000:IF(SUM(D15\\cG15),SUM(D15\\cG15),\"\"):l:1:f:5:ntvf:2\ncell:B16:l:1:f:5\ncell:C16:t:Promotion:l:1:f:5\ncell:D16:v:2000:l:1:f:5:ntvf:1\ncell:E16:v:2000:l:1:f:5:ntvf:1\ncell:F16:v:2000:l:1:f:5:ntvf:1\ncell:G16:v:2000:l:1:f:5:ntvf:1\ncell:H16:vtf:n:8000:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:5:ntvf:1\ncell:B17:l:1:f:5\ncell:C17:t:Promotion:l:1:f:5\ncell:D17:v:2000:l:1:f:5:ntvf:1\ncell:E17:v:2000:l:1:f:5:ntvf:1\ncell:F17:v:2000:l:1:f:5:ntvf:1\ncell:G17:v:2000:l:1:f:5:ntvf:1\ncell:H17:vtf:n:8000:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:5:ntvf:1\ncell:B18:l:1:f:5\ncell:C18:t:Promotion:l:1:f:5\ncell:D18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:E18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:F18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:G18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:H18:vtf:n:12000:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B19:l:1:f:5\ncell:C19:t:Totals:l:1:f:5\ncell:D19:vtf:n:8000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E19:vtf:n:8000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F19:vtf:n:8000:IF(SUM(F15\\cF18),SUM(F15\\cF18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G19:vtf:n:8000:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H19:vtf:n:32000:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B20:t:Sales Force Promotion:l:1:f:2\ncell:C20:l:1:f:5\ncell:D20:l:1:f:5:ntvf:2\ncell:E20:l:1:f:5:ntvf:2\ncell:F20:l:1:f:5:ntvf:2\ncell:G20:l:1:f:5:ntvf:2\ncell:H20:l:1:f:5:ntvf:2\ncell:B21:l:1:f:5\ncell:C21:t:Promotion:l:1:f:5\ncell:D21:v:100:l:1:f:5:ntvf:2\ncell:E21:v:100:l:1:f:5:ntvf:2\ncell:F21:v:100:l:1:f:5:ntvf:2\ncell:G21:v:100:l:1:f:5:ntvf:2\ncell:H21:vtf:n:400:IF(SUM(D21\\cG21),SUM(D21\\cG21),\"\"):l:1:f:5:ntvf:2\ncell:B22:l:1:f:5\ncell:C22:t:Promotion:l:1:f:5\ncell:D22:v:500:l:1:f:5:ntvf:1\ncell:E22:v:500:l:1:f:5:ntvf:1\ncell:F22:v:500:l:1:f:5:ntvf:1\ncell:G22:v:500:l:1:f:5:ntvf:1\ncell:H22:vtf:n:2000:IF(SUM(D22\\cG22),SUM(D22\\cG22),\"\"):l:1:f:5:ntvf:1\ncell:B23:l:1:f:5\ncell:C23:t:Promotion:l:1:f:5\ncell:D23:v:20000:l:1:f:5:ntvf:1\ncell:E23:v:20000:l:1:f:5:ntvf:1\ncell:F23:v:20000:l:1:f:5:ntvf:1\ncell:G23:v:20000:l:1:f:5:ntvf:1\ncell:H23:vtf:n:80000:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:5:ntvf:1\ncell:B24:l:1:f:5\ncell:C24:t:Promotion:l:1:f:5\ncell:D24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:E24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:F24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:G24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:H24:vtf:n:400000:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B25:l:1:f:5\ncell:C25:t:Totals:l:1:f:5\ncell:D25:vtf:n:120600:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E25:vtf:n:120600:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F25:vtf:n:120600:IF(SUM(F21\\cF24),SUM(F21\\cF24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G25:vtf:n:120600:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H25:vtf:n:482400:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B26:t:Other Promotions:l:1:f:2\ncell:C26:l:1:f:5\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:2\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:2\ncell:H26:l:1:f:5:ntvf:2\ncell:B27:l:1:f:5\ncell:C27:t:Promotion:l:1:f:5\ncell:D27:v:2500:l:1:f:5:ntvf:2\ncell:E27:v:2500:l:1:f:5:ntvf:2\ncell:F27:v:2500:l:1:f:5:ntvf:2\ncell:G27:v:2500:l:1:f:5:ntvf:2\ncell:H27:vtf:n:10000:IF(SUM(D27\\cG27),SUM(D27\\cG27),\"\"):l:1:f:5:ntvf:2\ncell:B28:l:1:f:5\ncell:C28:l:1:f:5\ncell:D28:l:1:f:5:ntvf:1\ncell:E28:l:1:f:5:ntvf:1\ncell:F28:l:1:f:5:ntvf:1\ncell:G28:l:1:f:5:ntvf:1\ncell:H28:vtf:t::IF(SUM(D28\\cG28),SUM(D28\\cG28),\"\"):l:1:f:5:ntvf:1\ncell:B29:l:1:f:5\ncell:C29:l:1:f:5\ncell:D29:l:1:f:5:ntvf:1\ncell:E29:l:1:f:5:ntvf:1\ncell:F29:l:1:f:5:ntvf:1\ncell:G29:l:1:f:5:ntvf:1\ncell:H29:vtf:t::IF(SUM(D29\\cG29),SUM(D29\\cG29),\"\"):l:1:f:5:ntvf:1\ncell:B30:l:1:f:5\ncell:C30:b:::1::l:1:f:5\ncell:D30:b:::1::l:1:f:5:ntvf:1\ncell:E30:b:::1::l:1:f:5:ntvf:1\ncell:F30:b:::1::l:1:f:5:ntvf:1\ncell:G30:b:::1::l:1:f:5:ntvf:1\ncell:H30:vtf:t::IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B31:l:1:f:5\ncell:C31:t:Totals:b:1::::l:1:f:5\ncell:D31:vtf:n:2500:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E31:vtf:n:2500:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F31:vtf:n:2500:IF(SUM(F27\\cF30),SUM(F27\\cF30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G31:vtf:n:2500:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H31:vtf:n:10000:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B32:t:Total Promotion Budget:l:1:f:1\ncell:C32:l:1:f:1\ncell:D32:vtf:n:139600:IF(SUM(D13,D19,D25,D31),SUM(D13,D19,D25,D31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:E32:vtf:n:139600:IF(SUM(E13,E19,E25,E31),SUM(E13,E19,E25,E31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:F32:vtf:n:139600:IF(SUM(F13,F19,F25,F31),SUM(F13,F19,F25,F31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:G32:vtf:n:139600:IF(SUM(G13,G19,G25,G31),SUM(G13,G19,G25,G31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:H32:vtf:n:558400:IF(SUM(H13,H19,H25,H31),SUM(H13,H19,H25,H31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:D33:b:1::::l:1:f:5\ncell:E33:b:1::::l:1:f:5\ncell:F33:b:1::::l:1:f:5\ncell:G33:b:1::::l:1:f:5\ncell:H33:b:1::::l:1:f:5\ncell:B34:l:1:f:5\ncol:B:w:729\ncol:C:w:325\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:15.75\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15.75\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nsheet:c:8:r:34:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Arial\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet701","hidden":"1"},"sheet13":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet8","hidden":"1"},"sheet14":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet801","hidden":"1"},"sheet15":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet9","hidden":"1"},"sheet16":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet901","hidden":"1"},"sheet17":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:1:f:8:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:3:cf:1:ntvf:1\ncell:F3:l:1:f:3:cf:1:ntvf:1\ncell:G3:l:1:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:1:f:7:cf:1:ntvf:1\ncell:D4:l:1:f:4\ncell:E4:l:1:f:2:cf:1:ntvf:1\ncell:F4:l:1:f:2:cf:1:ntvf:1\ncell:G4:l:1:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:1:f:5:cf:1:ntvf:3\ncell:D5:l:1\ncell:E5:l:1:f:2:cf:1:ntvf:1\ncell:F5:l:1:f:2:cf:1:ntvf:1\ncell:G5:l:1:f:2:cf:1:ntvf:1\ncell:C6:l:1\ncell:D6:l:1:f:4:ntvf:1\ncell:E6:l:1:f:4:ntvf:1\ncell:F6:l:1:f:4:ntvf:1\ncell:G6:l:1:f:4:ntvf:1\ncell:C7:l:1:f:4:ntvf:1\ncell:D7:t: Retail :l:1:f:7:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:1:f:7:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:1:f:7:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:1:f:7:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:7:ntvf:1\ncell:D8:l:1:f:4:ntvf:1\ncell:E8:l:1:f:4:ntvf:1\ncell:F8:l:1:f:4:ntvf:1\ncell:G8:l:1:f:4:ntvf:1\ncell:C9:t:Product:l:1:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:1:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:1:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:1:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:1:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:1:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:1:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:1:f:6:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:H15:f:6\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nsheet:c:8:r:15:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 16pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\c#REF!\nname:DATA_04::F9\\c#REF!\n"},"name":"sheet10","hidden":"1"},"sheet18":{"sheetstr":{"savestr":"version:1.5\ncell:B3:l:1:f:6:ntvf:1\ncell:C3:t:Sales Revenue:b:::1::l:2:f:5:cf:2:ntvf:1\ncell:D3:b:::1::l:2:f:6:cf:1\ncell:E3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:B4:l:1:f:6:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:4:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:6\ncell:E4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:B5:l:1:f:6:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:3:cf:1:ntvf:3\ncell:E5:l:2:f:3:cf:1:ntvf:1\ncell:F5:l:2:f:3:cf:1:ntvf:1\ncell:G5:l:2:f:3:cf:1:ntvf:1\ncell:B6:l:1:f:6:ntvf:1\ncell:D6:b:::1::l:1:f:6:ntvf:1\ncell:E6:b:::1::l:1:f:6:ntvf:1\ncell:F6:b:::1::l:1:f:6:ntvf:1\ncell:G6:b:::1::l:1:f:6:ntvf:1\ncell:B7:l:1:f:6:ntvf:1\ncell:C7:b::1:::l:1:f:6:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:3:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:3:ntvf:1\ncell:B8:t: Camping Gear :l:1:f:2:ntvf:1\ncell:C8:l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:6:ntvf:1\ncell:E8:b:1::::l:1:f:6:ntvf:1\ncell:F8:b:1:1:::l:1:f:6:ntvf:1\ncell:G8:b:1:::1:l:1:f:6:ntvf:1\ncell:B9:l:1:f:6:ntvf:1\ncell:C9:t:Product:l:1:f:6:ntvf:1\ncell:D9:v:18000:l:1:f:6:ntvf:2\ncell:E9:v:24000:l:1:f:6:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B10:l:1:f:6:ntvf:1\ncell:C10:t:Product:l:1:f:6:ntvf:1\ncell:D10:v:14000:l:1:f:6:ntvf:2\ncell:E10:v:15000:l:1:f:6:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B11:l:1:f:6:ntvf:1\ncell:C11:t:Product:l:1:f:6:ntvf:1\ncell:D11:v:8000:l:1:f:6:ntvf:2\ncell:E11:v:11000:l:1:f:6:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:6:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B12:l:1:f:6:ntvf:1\ncell:C12:t:Product:l:1:f:6:ntvf:1\ncell:D12:v:4000:l:1:f:6:ntvf:2\ncell:E12:v:6000:l:1:f:6:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:6:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B13:l:1:f:6:ntvf:1\ncell:C13:t:Product:l:1:f:6:ntvf:1\ncell:D13:v:2000:l:1:f:6:ntvf:2\ncell:E13:v:3000:l:1:f:6:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B14:l:1:f:6:ntvf:1\ncell:C14:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B15:l:1:f:6:ntvf:1\ncell:C15:l:1:f:6:ntvf:1\ncell:D15:l:1:f:6:ntvf:2\ncell:E15:l:1:f:6:ntvf:2\ncell:F15:b::1:::l:1:f:6:ntvf:2\ncell:G15:b::::1:l:1:f:6:ntvf:2\ncell:B16:t: Mountain Climbing :l:1:f:2:ntvf:1\ncell:C16:l:1:f:1:ntvf:1\ncell:D16:l:1:f:6:ntvf:2\ncell:E16:l:1:f:6:ntvf:2\ncell:F16:b::1:::l:1:f:6:ntvf:2\ncell:G16:b::::1:l:1:f:6:ntvf:2\ncell:B17:l:1:f:6:ntvf:1\ncell:C17:t:Product:l:1:f:6:ntvf:1\ncell:D17:v:4000:l:1:f:6:ntvf:2\ncell:E17:v:8000:l:1:f:6:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B18:l:1:f:6:ntvf:1\ncell:C18:t:Product:l:1:f:6:ntvf:1\ncell:D18:v:7000:l:1:f:6:ntvf:2\ncell:E18:v:15000:l:1:f:6:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B19:l:1:f:6:ntvf:1\ncell:C19:t:Product:l:1:f:6:ntvf:1\ncell:D19:v:6000:l:1:f:6:ntvf:2\ncell:E19:v:11000:l:1:f:6:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:6:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B20:l:1:f:6:ntvf:1\ncell:C20:t:Product:l:1:f:6:ntvf:1\ncell:D20:v:3000:l:1:f:6:ntvf:2\ncell:E20:v:5500:l:1:f:6:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:6:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B21:l:1:f:6:ntvf:1\ncell:C21:t:Product:l:1:f:6:ntvf:1\ncell:D21:v:2000:l:1:f:6:ntvf:2\ncell:E21:v:3500:l:1:f:6:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B22:l:1:f:6:ntvf:1\ncell:C22:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B23:l:1:f:6:ntvf:1\ncell:C23:l:1:f:6:ntvf:1\ncell:D23:l:1:f:6:ntvf:2\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:b::1:::l:1:f:6:ntvf:2\ncell:G23:b::::1:l:1:f:6:ntvf:2\ncell:B24:t: Men's Clothing :l:1:f:2:ntvf:1\ncell:C24:l:1:f:1:ntvf:1\ncell:D24:l:1:f:6:ntvf:2\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:b::1:::l:1:f:6:ntvf:2\ncell:G24:b::::1:l:1:f:6:ntvf:2\ncell:B25:l:1:f:6:ntvf:1\ncell:C25:t:Product:l:1:f:6:ntvf:1\ncell:D25:v:16000:l:1:f:6:ntvf:2\ncell:E25:v:30000:l:1:f:6:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B26:l:1:f:6:ntvf:1\ncell:C26:t:Product:l:1:f:6:ntvf:1\ncell:D26:v:18000:l:1:f:6:ntvf:2\ncell:E26:v:32000:l:1:f:6:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:6:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B27:l:1:f:6:ntvf:1\ncell:C27:t:Product:l:1:f:6:ntvf:1\ncell:D27:v:24000:l:1:f:6:ntvf:2\ncell:E27:v:46000:l:1:f:6:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:6:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B28:l:1:f:6:ntvf:1\ncell:C28:t:Product:l:1:f:6:ntvf:1\ncell:D28:v:16000:l:1:f:6:ntvf:2\ncell:E28:v:32000:l:1:f:6:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:6:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B29:l:1:f:6:ntvf:1\ncell:C29:t:Product:l:1:f:6:ntvf:1\ncell:D29:v:8000:l:1:f:6:ntvf:2\ncell:E29:v:12000:l:1:f:6:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B30:l:1:f:6:ntvf:1\ncell:C30:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B31:l:1:f:6:ntvf:1\ncell:C31:l:1:f:6:ntvf:1\ncell:D31:l:1:f:6:ntvf:2\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:b::1:::l:1:f:6:ntvf:2\ncell:G31:b::::1:l:1:f:6:ntvf:2\ncell:B32:t: Women's Clothing :l:1:f:2:ntvf:1\ncell:C32:l:1:f:1:ntvf:1\ncell:D32:l:1:f:6:ntvf:2\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:b::1:::l:1:f:6:ntvf:2\ncell:G32:b::::1:l:1:f:6:ntvf:2\ncell:B33:l:1:f:6:ntvf:1\ncell:C33:t:Product:l:1:f:6:ntvf:1\ncell:D33:v:13000:l:1:f:6:ntvf:2\ncell:E33:v:26000:l:1:f:6:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:6:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B34:l:1:f:6:ntvf:1\ncell:C34:t:Product:l:1:f:6:ntvf:1\ncell:D34:v:17000:l:1:f:6:ntvf:2\ncell:E34:v:32000:l:1:f:6:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B35:l:1:f:6:ntvf:1\ncell:C35:t:Product:l:1:f:6:ntvf:1\ncell:D35:v:21000:l:1:f:6:ntvf:2\ncell:E35:v:42000:l:1:f:6:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:6:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B36:l:1:f:6:ntvf:1\ncell:C36:t:Product:l:1:f:6:ntvf:1\ncell:D36:v:11000:l:1:f:6:ntvf:2\ncell:E36:v:19000:l:1:f:6:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:6:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B37:l:1:f:6:ntvf:1\ncell:C37:t:Product:l:1:f:6:ntvf:1\ncell:D37:v:6500:l:1:f:6:ntvf:2\ncell:E37:v:11500:l:1:f:6:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:6:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B38:l:1:f:6:ntvf:1\ncell:C38:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B39:l:1:f:6:ntvf:1\ncell:C39:l:1:f:6:ntvf:1\ncell:D39:l:1:f:6:ntvf:2\ncell:E39:l:1:f:6:ntvf:2\ncell:F39:b::1:::l:1:f:6:ntvf:2\ncell:G39:b::::1:l:1:f:6:ntvf:2\ncell:B40:t: Kids Corner :l:1:f:2:ntvf:1\ncell:C40:l:1:f:1:ntvf:1\ncell:D40:l:1:f:6:ntvf:2\ncell:E40:l:1:f:6:ntvf:2\ncell:F40:b::1:::l:1:f:6:ntvf:2\ncell:G40:b::::1:l:1:f:6:ntvf:2\ncell:B41:l:1:f:6:ntvf:1\ncell:C41:t:Product:l:1:f:6:ntvf:1\ncell:D41:v:7000:l:1:f:6:ntvf:2\ncell:E41:v:13000:l:1:f:6:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B42:l:1:f:6:ntvf:1\ncell:C42:t:Product:l:1:f:6:ntvf:1\ncell:D42:v:8500:l:1:f:6:ntvf:2\ncell:E42:v:16000:l:1:f:6:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:6:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B43:l:1:f:6:ntvf:1\ncell:C43:t:Product:l:1:f:6:ntvf:1\ncell:D43:v:13000:l:1:f:6:ntvf:2\ncell:E43:v:22000:l:1:f:6:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:6:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B44:l:1:f:6:ntvf:1\ncell:C44:t:Product:l:1:f:6:ntvf:1\ncell:D44:v:6000:l:1:f:6:ntvf:2\ncell:E44:v:11000:l:1:f:6:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B45:l:1:f:6:ntvf:1\ncell:C45:t:Product:l:1:f:6:ntvf:1\ncell:D45:v:4000:l:1:f:6:ntvf:2\ncell:E45:v:7000:l:1:f:6:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B46:l:1:f:6:ntvf:1\ncell:C46:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:6\ncol:B:w:162\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 11pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal bold 16pt Arial\nfont:5:normal bold 26pt Times New Roman\nfont:6:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet12","hidden":"1"},"sheet19":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:b:::1::l:2:f:4:cf:1:ntvf:1:colspan:5\ncell:D3:b:::1::l:2:f:5:cf:1\ncell:E3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:3:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:5\ncell:E4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:2:cf:1:ntvf:3\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:D6:b:::1::l:1:f:5:ntvf:1\ncell:E6:b:::1::l:1:f:5:ntvf:1\ncell:F6:b:::1::l:1:f:5:ntvf:1\ncell:G6:b:::1::l:1:f:5:ntvf:1\ncell:C7:b::1:::l:1:f:5:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:2:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:2:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:5:ntvf:1\ncell:E8:b:1::::l:1:f:5:ntvf:1\ncell:F8:b:1:1:::l:1:f:5:ntvf:1\ncell:G8:b:1:::1:l:1:f:5:ntvf:1\ncell:C9:t:Product:l:1:f:5:ntvf:1\ncell:D9:v:18000:l:1:f:5:ntvf:2\ncell:E9:v:24000:l:1:f:5:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C10:t:Product:l:1:f:5:ntvf:1\ncell:D10:v:14000:l:1:f:5:ntvf:2\ncell:E10:v:15000:l:1:f:5:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C11:t:Product:l:1:f:5:ntvf:1\ncell:D11:v:8000:l:1:f:5:ntvf:2\ncell:E11:v:11000:l:1:f:5:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:5:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C12:t:Product:l:1:f:5:ntvf:1\ncell:D12:v:4000:l:1:f:5:ntvf:2\ncell:E12:v:6000:l:1:f:5:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:5:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C13:t:Product:l:1:f:5:ntvf:1\ncell:D13:v:2000:l:1:f:5:ntvf:2\ncell:E13:v:3000:l:1:f:5:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C14:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C15:l:1:f:5:ntvf:1\ncell:D15:l:1:f:5:ntvf:2\ncell:E15:l:1:f:5:ntvf:2\ncell:F15:b::1:::l:1:f:5:ntvf:2\ncell:G15:b::::1:l:1:f:5:ntvf:2\ncell:C16:t: Mountain Climbing :l:1:f:1:ntvf:1\ncell:D16:l:1:f:5:ntvf:2\ncell:E16:l:1:f:5:ntvf:2\ncell:F16:b::1:::l:1:f:5:ntvf:2\ncell:G16:b::::1:l:1:f:5:ntvf:2\ncell:C17:t:Product:l:1:f:5:ntvf:1\ncell:D17:v:4000:l:1:f:5:ntvf:2\ncell:E17:v:8000:l:1:f:5:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C18:t:Product:l:1:f:5:ntvf:1\ncell:D18:v:7000:l:1:f:5:ntvf:2\ncell:E18:v:15000:l:1:f:5:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C19:t:Product:l:1:f:5:ntvf:1\ncell:D19:v:6000:l:1:f:5:ntvf:2\ncell:E19:v:11000:l:1:f:5:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:5:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C20:t:Product:l:1:f:5:ntvf:1\ncell:D20:v:3000:l:1:f:5:ntvf:2\ncell:E20:v:5500:l:1:f:5:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:5:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C21:t:Product:l:1:f:5:ntvf:1\ncell:D21:v:2000:l:1:f:5:ntvf:2\ncell:E21:v:3500:l:1:f:5:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C22:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C23:l:1:f:5:ntvf:1\ncell:D23:l:1:f:5:ntvf:2\ncell:E23:l:1:f:5:ntvf:2\ncell:F23:b::1:::l:1:f:5:ntvf:2\ncell:G23:b::::1:l:1:f:5:ntvf:2\ncell:C24:t: Men's Clothing :l:1:f:1:ntvf:1\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:2\ncell:F24:b::1:::l:1:f:5:ntvf:2\ncell:G24:b::::1:l:1:f:5:ntvf:2\ncell:C25:t:Product:l:1:f:5:ntvf:1\ncell:D25:v:16000:l:1:f:5:ntvf:2\ncell:E25:v:30000:l:1:f:5:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C26:t:Product:l:1:f:5:ntvf:1\ncell:D26:v:18000:l:1:f:5:ntvf:2\ncell:E26:v:32000:l:1:f:5:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:5:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C27:t:Product:l:1:f:5:ntvf:1\ncell:D27:v:24000:l:1:f:5:ntvf:2\ncell:E27:v:46000:l:1:f:5:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:5:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C28:t:Product:l:1:f:5:ntvf:1\ncell:D28:v:16000:l:1:f:5:ntvf:2\ncell:E28:v:32000:l:1:f:5:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:5:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C29:t:Product:l:1:f:5:ntvf:1\ncell:D29:v:8000:l:1:f:5:ntvf:2\ncell:E29:v:12000:l:1:f:5:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C30:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C31:l:1:f:5:ntvf:1\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:2\ncell:F31:b::1:::l:1:f:5:ntvf:2\ncell:G31:b::::1:l:1:f:5:ntvf:2\ncell:C32:t: Women's Clothing :l:1:f:1:ntvf:1\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:2\ncell:F32:b::1:::l:1:f:5:ntvf:2\ncell:G32:b::::1:l:1:f:5:ntvf:2\ncell:C33:t:Product:l:1:f:5:ntvf:1\ncell:D33:v:13000:l:1:f:5:ntvf:2\ncell:E33:v:26000:l:1:f:5:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:5:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C34:t:Product:l:1:f:5:ntvf:1\ncell:D34:v:17000:l:1:f:5:ntvf:2\ncell:E34:v:32000:l:1:f:5:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C35:t:Product:l:1:f:5:ntvf:1\ncell:D35:v:21000:l:1:f:5:ntvf:2\ncell:E35:v:42000:l:1:f:5:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:5:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C36:t:Product:l:1:f:5:ntvf:1\ncell:D36:v:11000:l:1:f:5:ntvf:2\ncell:E36:v:19000:l:1:f:5:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:5:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C37:t:Product:l:1:f:5:ntvf:1\ncell:D37:v:6500:l:1:f:5:ntvf:2\ncell:E37:v:11500:l:1:f:5:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:5:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C38:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C39:l:1:f:5:ntvf:1\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:2\ncell:F39:b::1:::l:1:f:5:ntvf:2\ncell:G39:b::::1:l:1:f:5:ntvf:2\ncell:C40:t: Kids Corner :l:1:f:1:ntvf:1\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:2\ncell:F40:b::1:::l:1:f:5:ntvf:2\ncell:G40:b::::1:l:1:f:5:ntvf:2\ncell:C41:t:Product:l:1:f:5:ntvf:1\ncell:D41:v:7000:l:1:f:5:ntvf:2\ncell:E41:v:13000:l:1:f:5:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C42:t:Product:l:1:f:5:ntvf:1\ncell:D42:v:8500:l:1:f:5:ntvf:2\ncell:E42:v:16000:l:1:f:5:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:5:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C43:t:Product:l:1:f:5:ntvf:1\ncell:D43:v:13000:l:1:f:5:ntvf:2\ncell:E43:v:22000:l:1:f:5:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:5:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C44:t:Product:l:1:f:5:ntvf:1\ncell:D44:v:6000:l:1:f:5:ntvf:2\ncell:E44:v:11000:l:1:f:5:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C45:t:Product:l:1:f:5:ntvf:1\ncell:D45:v:4000:l:1:f:5:ntvf:2\ncell:E45:v:7000:l:1:f:5:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C46:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:5\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 16pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet13","hidden":"1"},"sheet20":{"sheetstr":{"savestr":"version:1.5\ncell:B1:l:2:f:4\ncell:C3:t:Sales Seasonality by Month:l:1:f:8:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:C5:t:For the Year 2009:l:1:f:7:cf:1:colspan:2\ncell:D5:l:1:f:4:cf:1\ncell:E5:l:1:f:4:cf:1\ncell:F5:l:1:f:4:cf:1\ncell:G5:l:1:f:4:cf:1\ncell:H5:l:1:f:4:cf:1\ncell:D6:l:1:f:4:cf:2\ncell:E6:l:1:f:4:cf:2\ncell:F6:l:1:f:4:cf:2\ncell:G6:l:1:f:4:cf:2\ncell:H6:l:1:f:4:cf:2\ncell:C7:l:1:f:4\ncell:D7:l:1:f:4:cf:2\ncell:E7:l:1:f:4:cf:2\ncell:F7:l:1:f:4:cf:2\ncell:G7:l:1:f:4:cf:2\ncell:H7:l:1:f:4:cf:2\ncell:C8:l:1:f:4\ncell:D8:t:Actual sales:l:1:f:7:cf:1\ncell:E8:t:% of Sales:l:1:f:7:cf:1\ncell:F8:t:Company Index To Average:l:1:f:7:cf:1\ncell:G8:t:Industry % of Sales:l:1:f:7:cf:1\ncell:H8:t:Industry Index to Average:l:1:f:7:cf:1\ncell:C9:l:1:f:4\ncell:D9:l:1:f:2:cf:1\ncell:E9:l:1:f:2:cf:1\ncell:F9:l:1:f:2:cf:1\ncell:G9:l:1:f:2:cf:1\ncell:H9:l:1:f:2:cf:1\ncell:C10:t:Jan:l:1:f:1\ncell:D10:v:100000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E10:vtf:n:0.0775416776922851:IF(D10,(D10/D23),\"\"):l:1:f:1:ntvf:4\ncell:F10:vtf:n:0.9305001323074212:IF(D10,(D10/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G10:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H10:vtf:n:0.8400000000000001:IF(G10,(G10/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I10:f:1\ncell:C11:t:Feb:l:1:f:1:bg:2\ncell:D11:v:101300:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E11:vtf:n:0.0785497195022848:IF(D11,(D11/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F11:vtf:n:0.9425966340274177:IF(D11,(D11/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G11:v:0.075:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H11:vtf:n:0.9:IF(G11,(G11/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I11:f:1\ncell:C12:t:Mar:l:1:f:1\ncell:D12:v:102616.9:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E12:vtf:n:0.07957086585581451:IF(D12,(D12/D23),\"\"):l:1:f:1:ntvf:4\ncell:F12:vtf:n:0.9548503902697741:IF(D12,(D12/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G12:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H12:vtf:n:1.08:IF(G12,(G12/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I12:f:1\ncell:C13:t:Apr:l:1:f:1:bg:2\ncell:D13:v:103950.9197:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E13:vtf:n:0.0806052871119401:IF(D13,(D13/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F13:vtf:n:0.9672634453432812:IF(D13,(D13/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G13:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H13:vtf:n:1.08:IF(G13,(G13/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I13:f:1\ncell:C14:t:May:l:1:f:1\ncell:D14:v:105302.2816561:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E14:vtf:n:0.08165315584439532:IF(D14,(D14/D23),\"\"):l:1:f:1:ntvf:4\ncell:F14:vtf:n:0.9798378701327439:IF(D14,(D14/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G14:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H14:vtf:n:1.08:IF(G14,(G14/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I14:f:1\ncell:C15:t:Jun:l:1:f:1:bg:2\ncell:D15:v:106671.21131763:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E15:vtf:n:0.082714646870373:IF(D15,(D15/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F15:vtf:n:0.9925757624444761:IF(D15,(D15/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G15:v:0.08:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H15:vtf:n:0.9600000000000001:IF(G15,(G15/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I15:f:1\ncell:C16:t:Jul:l:1:f:1\ncell:D16:v:108057.93706476:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E16:vtf:n:0.08378993727968848:IF(D16,(D16/D23),\"\"):l:1:f:1:ntvf:4\ncell:F16:vtf:n:1.0054792473562617:IF(D16,(D16/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G16:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H16:vtf:n:0.8400000000000001:IF(G16,(G16/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I16:f:1\ncell:C17:t:Aug:l:1:f:1:bg:2\ncell:D17:v:109462.6902466:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E17:vtf:n:0.08487920646432297:IF(D17,(D17/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F17:vtf:n:1.0185504775718757:IF(D17,(D17/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G17:v:0.095:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H17:vtf:n:1.1400000000000001:IF(G17,(G17/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I17:f:1\ncell:C18:t:Sep:l:1:f:1\ncell:D18:v:110885.70521981:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E18:vtf:n:0.08598263614836242:IF(D18,(D18/D23),\"\"):l:1:f:1:ntvf:4\ncell:F18:vtf:n:1.0317916337803492:IF(D18,(D18/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G18:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H18:vtf:n:1.08:IF(G18,(G18/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I18:f:1\ncell:C19:t:Oct:l:1:f:1:bg:2\ncell:D19:v:112327.21938766:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E19:vtf:n:0.0871004104182853:IF(D19,(D19/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F19:vtf:n:1.0452049250194237:IF(D19,(D19/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G19:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H19:vtf:n:1.08:IF(G19,(G19/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I19:f:1\ncell:C20:t:Nov:l:1:f:1\ncell:D20:v:113787.4732397:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E20:vtf:n:0.08823271575372334:IF(D20,(D20/D23),\"\"):l:1:f:1:ntvf:4\ncell:F20:vtf:n:1.05879258904468:IF(D20,(D20/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G20:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H20:vtf:n:0.8400000000000001:IF(G20,(G20/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I20:f:1\ncell:C21:t:Dec:l:1:f:1:bg:2\ncell:D21:v:115266.71039182:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E21:vtf:n:0.08937974105852475:IF(D21,(D21/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F21:vtf:n:1.0725568927022973:IF(D21,(D21/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G21:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H21:vtf:n:1.08:IF(G21,(G21/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I21:f:1\ncell:C22:l:1:f:5\ncell:D22:b:::2::l:1:f:5:ntvf:1\ncell:E22:b:::2::l:1:f:5:ntvf:4\ncell:F22:b:::2::l:1:f:5:ntvf:3\ncell:G22:b:::2::l:1:f:5:ntvf:3\ncell:H22:b:::2::l:1:f:5:ntvf:3\ncell:C23:t:Total:l:1:f:6\ncell:D23:vtf:n:1289629.04822408:IF(SUM(D10\\cD21),SUM(D10\\cD21),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E23:vtf:n:1:IF(ISNUMBER(D23),(D23/D23),\"\"):b:1::1::l:1:f:6:ntvf:4\ncell:F23:b:1::1::l:1:f:6:ntvf:2\ncell:G23:vtf:n:0.9999999999999999:IF(SUM(G10\\cG21),SUM(G10\\cG21),\"\"):b:1::1::l:1:f:6:ntvf:3\ncell:H23:b:1::1::l:1:f:6:ntvf:2\ncell:I23:f:6\ncell:C24:l:1:f:3\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:4\ncell:F24:l:1:f:5:ntvf:2\ncell:G24:l:1:f:5:ntvf:3\ncell:H24:l:1:f:5:ntvf:2\ncell:C25:l:1:f:3\ncell:D25:l:1:f:5:ntvf:2\ncell:E25:l:1:f:5:ntvf:4\ncell:F25:l:1:f:5:ntvf:2\ncell:G25:l:1:f:5:ntvf:3\ncell:H25:l:1:f:5:ntvf:2\ncell:C26:l:1:f:3\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:4\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:3\ncell:H26:l:1:f:5:ntvf:2\ncell:C27:l:1:f:3\ncell:D27:l:1:f:5:ntvf:2\ncell:E27:l:1:f:5:ntvf:4\ncell:F27:l:1:f:5:ntvf:2\ncell:G27:l:1:f:5:ntvf:3\ncell:H27:l:1:f:5:ntvf:2\ncell:C28:l:1:f:3\ncell:D28:l:1:f:5:ntvf:2\ncell:E28:l:1:f:5:ntvf:4\ncell:F28:l:1:f:5:ntvf:2\ncell:G28:l:1:f:5:ntvf:3\ncell:H28:l:1:f:5:ntvf:2\ncell:C29:l:1:f:3\ncell:D29:l:1:f:5:ntvf:2\ncell:E29:l:1:f:5:ntvf:4\ncell:F29:l:1:f:5:ntvf:2\ncell:G29:l:1:f:5:ntvf:3\ncell:H29:l:1:f:5:ntvf:2\ncell:C30:l:1:f:3\ncell:D30:l:1:f:5:ntvf:2\ncell:E30:l:1:f:5:ntvf:4\ncell:F30:l:1:f:5:ntvf:2\ncell:G30:l:1:f:5:ntvf:3\ncell:H30:l:1:f:5:ntvf:2\ncell:C31:l:1:f:3\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:4\ncell:F31:l:1:f:5:ntvf:2\ncell:G31:l:1:f:5:ntvf:3\ncell:H31:l:1:f:5:ntvf:2\ncell:C32:l:1:f:3\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:4\ncell:F32:l:1:f:5:ntvf:2\ncell:G32:l:1:f:5:ntvf:3\ncell:H32:l:1:f:5:ntvf:2\ncell:C33:l:1:f:3\ncell:D33:l:1:f:5:ntvf:2\ncell:E33:l:1:f:5:ntvf:4\ncell:F33:l:1:f:5:ntvf:2\ncell:G33:l:1:f:5:ntvf:3\ncell:H33:l:1:f:5:ntvf:2\ncell:C34:l:1:f:3\ncell:D34:l:1:f:5:ntvf:2\ncell:E34:l:1:f:5:ntvf:4\ncell:F34:l:1:f:5:ntvf:2\ncell:G34:l:1:f:5:ntvf:3\ncell:H34:l:1:f:5:ntvf:2\ncell:C35:l:1:f:3\ncell:D35:l:1:f:5:ntvf:2\ncell:E35:l:1:f:5:ntvf:4\ncell:F35:l:1:f:5:ntvf:2\ncell:G35:l:1:f:5:ntvf:3\ncell:H35:l:1:f:5:ntvf:2\ncell:C36:l:1:f:3\ncell:D36:l:1:f:5:ntvf:2\ncell:E36:l:1:f:5:ntvf:4\ncell:F36:l:1:f:5:ntvf:2\ncell:G36:l:1:f:5:ntvf:3\ncell:H36:l:1:f:5:ntvf:2\ncell:C37:l:1:f:3\ncell:D37:l:1:f:5:ntvf:2\ncell:E37:l:1:f:5:ntvf:4\ncell:F37:l:1:f:5:ntvf:2\ncell:G37:l:1:f:5:ntvf:3\ncell:H37:l:1:f:5:ntvf:2\ncell:C38:l:1:f:3\ncell:D38:l:1:f:5:ntvf:2\ncell:E38:l:1:f:5:ntvf:4\ncell:F38:l:1:f:5:ntvf:2\ncell:G38:l:1:f:5:ntvf:3\ncell:H38:l:1:f:5:ntvf:2\ncell:C39:l:1:f:3\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:4\ncell:F39:l:1:f:5:ntvf:2\ncell:G39:l:1:f:5:ntvf:3\ncell:H39:l:1:f:5:ntvf:2\ncell:C40:l:1:f:3\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:4\ncell:F40:l:1:f:5:ntvf:2\ncell:G40:l:1:f:5:ntvf:3\ncell:H40:l:1:f:5:ntvf:2\ncell:C42:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:121\ncol:D:w:118\ncol:E:w:118\ncol:F:w:135\ncol:G:w:99\ncol:H:w:124\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:39:h:15.75\nrow:40:h:15.75\nrow:42:h:14.25\nsheet:c:9:r:42:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 14pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD21\nname:DATA_04::G10\\cG21\n"},"name":"sheet11","hidden":"0"},"sheet21":{"sheetstr":{"savestr":"version:1.5\ncell:A1:l:2:f:5\ncell:B3:t:Sales Seasonality by Month:l:1:f:4:cf:2\ncell:C3:l:1:f:5:cf:1\ncell:D3:l:1:f:5:cf:1\ncell:E3:l:1:f:5:cf:1\ncell:F3:l:1:f:5:cf:1\ncell:G3:l:1:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:3\ncell:D5:l:1:f:5:cf:3\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5:cf:3\ncell:G5:l:1:f:5:cf:3\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5:cf:3\ncell:D6:l:1:f:5:cf:3\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5:cf:3\ncell:G6:l:1:f:5:cf:3\ncell:B7:l:1:f:5\ncell:C7:t:Actual:l:1:f:1:cf:1\ncell:D7:t:% of :l:1:f:1:cf:1\ncell:E7:t:Company Index:l:1:f:1:cf:1\ncell:F7:t:Industry % :l:1:f:1:cf:1\ncell:G7:t:Industry Index:l:1:f:1:cf:1\ncell:B8:l:1:f:5\ncell:C8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:D8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:E8:t:To Average:b:::1::l:1:f:1:cf:1\ncell:F8:t:of Sales:b:::1::l:1:f:1:cf:1\ncell:G8:t:to Average:b:::1::l:1:f:1:cf:1\ncell:B9:t:Jan:l:1:f:6\ncell:C9:v:100000:b:1::::l:1:f:6:ntvf:2\ncell:D9:vtf:n:0.0775416776922851:IF(C9,(C9/C21),\"\"):b:1::::l:1:f:6:ntvf:4\ncell:E9:vtf:n:0.9305001323074212:IF(C9,(C9/AVERAGE(C9\\cC20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:F9:v:0.07:b:1::::l:1:f:6:ntvf:3\ncell:G9:vtf:n:0.8400000000000001:IF(F9,(F9/AVERAGE(F9\\cF20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:B10:t:Feb:l:1:f:6\ncell:C10:v:101300:l:1:f:6:ntvf:1\ncell:D10:vtf:n:0.0785497195022848:IF(C10,(C10/C21),\"\"):l:1:f:6:ntvf:4\ncell:E10:vtf:n:0.9425966340274177:IF(C10,(C10/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F10:v:0.075:l:1:f:6:ntvf:3\ncell:G10:vtf:n:0.9:IF(F10,(F10/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B11:t:Mar:l:1:f:6\ncell:C11:v:102616.9:l:1:f:6:ntvf:1\ncell:D11:vtf:n:0.07957086585581451:IF(C11,(C11/C21),\"\"):l:1:f:6:ntvf:4\ncell:E11:vtf:n:0.9548503902697741:IF(C11,(C11/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F11:v:0.09:l:1:f:6:ntvf:3\ncell:G11:vtf:n:1.08:IF(F11,(F11/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B12:t:Apr:l:1:f:6\ncell:C12:v:103950.9197:l:1:f:6:ntvf:1\ncell:D12:vtf:n:0.0806052871119401:IF(C12,(C12/C21),\"\"):l:1:f:6:ntvf:4\ncell:E12:vtf:n:0.9672634453432812:IF(C12,(C12/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F12:v:0.09:l:1:f:6:ntvf:3\ncell:G12:vtf:n:1.08:IF(F12,(F12/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B13:t:May:l:1:f:6\ncell:C13:v:105302.2816561:l:1:f:6:ntvf:1\ncell:D13:vtf:n:0.08165315584439532:IF(C13,(C13/C21),\"\"):l:1:f:6:ntvf:4\ncell:E13:vtf:n:0.9798378701327439:IF(C13,(C13/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F13:v:0.09:l:1:f:6:ntvf:3\ncell:G13:vtf:n:1.08:IF(F13,(F13/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B14:t:Jun:l:1:f:6\ncell:C14:v:106671.21131763:l:1:f:6:ntvf:1\ncell:D14:vtf:n:0.082714646870373:IF(C14,(C14/C21),\"\"):l:1:f:6:ntvf:4\ncell:E14:vtf:n:0.9925757624444761:IF(C14,(C14/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F14:v:0.08:l:1:f:6:ntvf:3\ncell:G14:vtf:n:0.9600000000000001:IF(F14,(F14/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B15:t:Jul:l:1:f:6\ncell:C15:v:108057.93706476:l:1:f:6:ntvf:1\ncell:D15:vtf:n:0.08378993727968848:IF(C15,(C15/C21),\"\"):l:1:f:6:ntvf:4\ncell:E15:vtf:n:1.0054792473562617:IF(C15,(C15/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F15:v:0.07:l:1:f:6:ntvf:3\ncell:G15:vtf:n:0.8400000000000001:IF(F15,(F15/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B16:t:Aug:l:1:f:6\ncell:C16:v:109462.6902466:l:1:f:6:ntvf:1\ncell:D16:vtf:n:0.08487920646432297:IF(C16,(C16/C21),\"\"):l:1:f:6:ntvf:4\ncell:E16:vtf:n:1.0185504775718757:IF(C16,(C16/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F16:v:0.095:l:1:f:6:ntvf:3\ncell:G16:vtf:n:1.1400000000000001:IF(F16,(F16/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B17:t:Sep:l:1:f:6\ncell:C17:v:110885.70521981:l:1:f:6:ntvf:1\ncell:D17:vtf:n:0.08598263614836242:IF(C17,(C17/C21),\"\"):l:1:f:6:ntvf:4\ncell:E17:vtf:n:1.0317916337803492:IF(C17,(C17/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F17:v:0.09:l:1:f:6:ntvf:3\ncell:G17:vtf:n:1.08:IF(F17,(F17/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B18:t:Oct:l:1:f:6\ncell:C18:v:112327.21938766:l:1:f:6:ntvf:1\ncell:D18:vtf:n:0.0871004104182853:IF(C18,(C18/C21),\"\"):l:1:f:6:ntvf:4\ncell:E18:vtf:n:1.0452049250194237:IF(C18,(C18/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F18:v:0.09:l:1:f:6:ntvf:3\ncell:G18:vtf:n:1.08:IF(F18,(F18/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B19:t:Nov:l:1:f:6\ncell:C19:v:113787.4732397:l:1:f:6:ntvf:1\ncell:D19:vtf:n:0.08823271575372334:IF(C19,(C19/C21),\"\"):l:1:f:6:ntvf:4\ncell:E19:vtf:n:1.05879258904468:IF(C19,(C19/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F19:v:0.07:l:1:f:6:ntvf:3\ncell:G19:vtf:n:0.8400000000000001:IF(F19,(F19/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B20:t:Dec:l:1:f:6\ncell:C20:v:115266.71039182:b:::1::l:1:f:6:ntvf:1\ncell:D20:vtf:n:0.08937974105852475:IF(C20,(C20/C21),\"\"):b:::1::l:1:f:6:ntvf:4\ncell:E20:vtf:n:1.0725568927022973:IF(C20,(C20/AVERAGE(C9\\cC20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:F20:v:0.09:b:::1::l:1:f:6:ntvf:3\ncell:G20:vtf:n:1.08:IF(F20,(F20/AVERAGE(F9\\cF20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:B21:t:Total:l:1:f:2\ncell:C21:vtf:n:1289629.04822408:IF(SUM(C9\\cC20),SUM(C9\\cC20),\"\"):b:1::::l:1:f:2:ntvf:2\ncell:D21:vtf:n:1:IF(ISNUMBER(C21),(C21/C21),\"\"):b:1::::l:1:f:2:ntvf:4\ncell:E21:b:1::::l:1:f:2:ntvf:2\ncell:F21:vtf:n:0.9999999999999999:IF(SUM(F9\\cF20),SUM(F9\\cF20),\"\"):b:1::::l:1:f:2:ntvf:3\ncell:G21:b:1::::l:1:f:2:ntvf:2\ncell:B22:l:1:f:2\ncell:C22:l:1:f:6:ntvf:2\ncell:D22:l:1:f:6:ntvf:4\ncell:E22:l:1:f:6:ntvf:2\ncell:F22:l:1:f:6:ntvf:3\ncell:G22:l:1:f:6:ntvf:2\ncell:B23:l:1:f:2\ncell:C23:l:1:f:6:ntvf:2\ncell:D23:l:1:f:6:ntvf:4\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:l:1:f:6:ntvf:3\ncell:G23:l:1:f:6:ntvf:2\ncell:B24:l:1:f:2\ncell:C24:l:1:f:6:ntvf:2\ncell:D24:l:1:f:6:ntvf:4\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:l:1:f:6:ntvf:3\ncell:G24:l:1:f:6:ntvf:2\ncell:B25:l:1:f:2\ncell:C25:l:1:f:6:ntvf:2\ncell:D25:l:1:f:6:ntvf:4\ncell:E25:l:1:f:6:ntvf:2\ncell:F25:l:1:f:6:ntvf:3\ncell:G25:l:1:f:6:ntvf:2\ncell:B26:l:1:f:2\ncell:C26:l:1:f:6:ntvf:2\ncell:D26:l:1:f:6:ntvf:4\ncell:E26:l:1:f:6:ntvf:2\ncell:F26:l:1:f:6:ntvf:3\ncell:G26:l:1:f:6:ntvf:2\ncell:B27:l:1:f:2\ncell:C27:l:1:f:6:ntvf:2\ncell:D27:l:1:f:6:ntvf:4\ncell:E27:l:1:f:6:ntvf:2\ncell:F27:l:1:f:6:ntvf:3\ncell:G27:l:1:f:6:ntvf:2\ncell:B28:l:1:f:2\ncell:C28:l:1:f:6:ntvf:2\ncell:D28:l:1:f:6:ntvf:4\ncell:E28:l:1:f:6:ntvf:2\ncell:F28:l:1:f:6:ntvf:3\ncell:G28:l:1:f:6:ntvf:2\ncell:B29:l:1:f:2\ncell:C29:l:1:f:6:ntvf:2\ncell:D29:l:1:f:6:ntvf:4\ncell:E29:l:1:f:6:ntvf:2\ncell:F29:l:1:f:6:ntvf:3\ncell:G29:l:1:f:6:ntvf:2\ncell:B30:l:1:f:2\ncell:C30:l:1:f:6:ntvf:2\ncell:D30:l:1:f:6:ntvf:4\ncell:E30:l:1:f:6:ntvf:2\ncell:F30:l:1:f:6:ntvf:3\ncell:G30:l:1:f:6:ntvf:2\ncell:B31:l:1:f:2\ncell:C31:l:1:f:6:ntvf:2\ncell:D31:l:1:f:6:ntvf:4\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:l:1:f:6:ntvf:3\ncell:G31:l:1:f:6:ntvf:2\ncell:B32:l:1:f:2\ncell:C32:l:1:f:6:ntvf:2\ncell:D32:l:1:f:6:ntvf:4\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:l:1:f:6:ntvf:3\ncell:G32:l:1:f:6:ntvf:2\ncell:B33:l:1:f:2\ncell:C33:l:1:f:6:ntvf:2\ncell:D33:l:1:f:6:ntvf:4\ncell:E33:l:1:f:6:ntvf:2\ncell:F33:l:1:f:6:ntvf:3\ncell:G33:l:1:f:6:ntvf:2\ncell:B34:l:1:f:2\ncell:C34:l:1:f:6:ntvf:2\ncell:D34:l:1:f:6:ntvf:4\ncell:E34:l:1:f:6:ntvf:2\ncell:F34:l:1:f:6:ntvf:3\ncell:G34:l:1:f:6:ntvf:2\ncell:B35:l:1:f:2\ncell:C35:l:1:f:6:ntvf:2\ncell:D35:l:1:f:6:ntvf:4\ncell:E35:l:1:f:6:ntvf:2\ncell:F35:l:1:f:6:ntvf:3\ncell:G35:l:1:f:6:ntvf:2\ncell:B36:l:1:f:2\ncell:C36:l:1:f:6:ntvf:2\ncell:D36:l:1:f:6:ntvf:4\ncell:E36:l:1:f:6:ntvf:2\ncell:F36:l:1:f:6:ntvf:3\ncell:G36:l:1:f:6:ntvf:2\ncell:B37:l:1:f:2\ncell:C37:l:1:f:6:ntvf:2\ncell:D37:l:1:f:6:ntvf:4\ncell:E37:l:1:f:6:ntvf:2\ncell:F37:l:1:f:6:ntvf:3\ncell:G37:l:1:f:6:ntvf:2\ncell:B38:l:1:f:2\ncell:C38:l:1:f:6:ntvf:2\ncell:D38:l:1:f:6:ntvf:4\ncell:E38:l:1:f:6:ntvf:2\ncell:F38:l:1:f:6:ntvf:3\ncell:G38:l:1:f:6:ntvf:2\ncell:B40:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:5\ncol:A:w:12\ncol:B:w:178\ncol:C:w:118\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:40:h:14.25\nsheet:c:7:r:40:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet14","hidden":"1"},"sheet22":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nsheet:c:8:r:26:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet22","hidden":"1"},"sheet23":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C35:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:35:h:14.25\nsheet:c:8:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet23","hidden":"1"},"sheet24":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nsheet:c:8:r:43:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet24","hidden":"1"},"sheet25":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:2:f:4:ntvf:1\ncell:D43:l:2:f:4:ntvf:2\ncell:E43:l:2:f:4:ntvf:2\ncell:F43:l:2:f:4:ntvf:2\ncell:G43:l:2:f:4:ntvf:2\ncell:C44:t: Kids Corner :l:2:f:8:ntvf:1\ncell:D44:l:2:f:4:ntvf:2\ncell:E44:l:2:f:4:ntvf:2\ncell:F44:l:2:f:4:ntvf:2\ncell:G44:l:2:f:4:ntvf:2\ncell:C45:t:Product:l:2:f:5:ntvf:1\ncell:D45:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E45:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F45:v:9000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G45:vtf:n:29000:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):l:2:f:5:ntvf:2\ncell:H45:f:5\ncell:C46:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D46:v:8500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E46:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F46:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G46:vtf:n:35500:IF(SUM(D46\\cF46),SUM(D46\\cF46),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H46:f:5\ncell:C47:t:Product:l:2:f:5:ntvf:1\ncell:D47:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E47:v:22000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F47:v:17000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G47:vtf:n:52000:IF(SUM(D47\\cF47),SUM(D47\\cF47),\"\"):l:2:f:5:ntvf:2\ncell:H47:f:5\ncell:C48:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D48:v:6000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E48:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F48:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G48:vtf:n:26000:IF(SUM(D48\\cF48),SUM(D48\\cF48),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H48:f:5\ncell:C49:t:Product:l:2:f:5:ntvf:1\ncell:D49:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E49:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F49:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G49:vtf:n:17500:IF(SUM(D49\\cF49),SUM(D49\\cF49),\"\"):l:2:f:5:ntvf:2\ncell:H49:f:5\ncell:C50:l:2:f:5:ntvf:1\ncell:D50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G50:l:2:f:5:ntvf:2\ncell:H50:f:5\ncell:C51:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D51:vtf:n:38500:IF(SUM(D45\\cD49),SUM(D45\\cD49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E51:vtf:n:69000:IF(SUM(E45\\cE49),SUM(E45\\cE49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F51:vtf:n:52500:IF(SUM(F45\\cF49),SUM(F45\\cF49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G51:vtf:n:160000:IF(SUM(G45\\cG49),SUM(G45\\cG49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H51:f:7\ncell:C52:l:2\ncell:D52:l:2\ncell:E52:l:2\ncell:F52:l:2\ncell:G52:l:2\ncell:C54:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:15\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nrow:51:h:14.25\nrow:54:h:14.25\nsheet:c:8:r:54:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet25","hidden":"1"},"sheet26":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:12\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:1\ncell:N7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:l:2:f:3:cf:1\ncell:M8:t:Goal:l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:vtf:n:2107:IF(SUM(D9,H9),SUM(D9,H9),\"\"):l:2:f:2\ncell:M9:vtf:n:2350:IF(SUM(E9,I9),SUM(E9,I9),\"\"):l:2:f:2\ncell:N9:vtf:n:0.11532985287138112:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:vtf:n:1681:IF(SUM(D10,H10),SUM(D10,H10),\"\"):l:2:f:2:bg:2\ncell:M10:vtf:n:1900:IF(SUM(E10,I10),SUM(E10,I10),\"\"):l:2:f:2:bg:2\ncell:N10:vtf:n:0.13027959547888163:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:vtf:n:2069:IF(SUM(D11,H11),SUM(D11,H11),\"\"):l:2:f:2\ncell:M11:vtf:n:2200:IF(SUM(E11,I11),SUM(E11,I11),\"\"):l:2:f:2\ncell:N11:vtf:n:0.06331561140647655:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:vtf:n:2673:IF(SUM(D12,H12),SUM(D12,H12),\"\"):l:2:f:2:bg:2\ncell:M12:vtf:n:2800:IF(SUM(E12,I12),SUM(E12,I12),\"\"):l:2:f:2:bg:2\ncell:N12:vtf:n:0.04751215862326973:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:vtf:n:2940:IF(SUM(D13,H13),SUM(D13,H13),\"\"):l:2:f:2\ncell:M13:vtf:n:3250:IF(SUM(E13,I13),SUM(E13,I13),\"\"):l:2:f:2\ncell:N13:vtf:n:0.1054421768707483:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:vtf:n:2083:IF(SUM(D14,H14),SUM(D14,H14),\"\"):l:2:f:2:bg:2\ncell:M14:vtf:n:2250:IF(SUM(E14,I14),SUM(E14,I14),\"\"):l:2:f:2:bg:2\ncell:N14:vtf:n:0.0801728276524244:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:vtf:n:2476:IF(SUM(D15,H15),SUM(D15,H15),\"\"):l:2:f:2\ncell:M15:vtf:n:2800:IF(SUM(E15,I15),SUM(E15,I15),\"\"):l:2:f:2\ncell:N15:vtf:n:0.1308562197092084:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:vtf:n:2265:IF(SUM(D16,H16),SUM(D16,H16),\"\"):l:2:f:2:bg:2\ncell:M16:vtf:n:2600:IF(SUM(E16,I16),SUM(E16,I16),\"\"):l:2:f:2:bg:2\ncell:N16:vtf:n:0.1479028697571744:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:vtf:n:2372:IF(SUM(D17,H17),SUM(D17,H17),\"\"):l:2:f:2\ncell:M17:vtf:n:2350:IF(SUM(E17,I17),SUM(E17,I17),\"\"):l:2:f:2\ncell:N17:vtf:n:-0.00927487352445194:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:vtf:n:2276:IF(SUM(D18,H18),SUM(D18,H18),\"\"):l:2:f:2:bg:2\ncell:M18:vtf:n:2600:IF(SUM(E18,I18),SUM(E18,I18),\"\"):l:2:f:2:bg:2\ncell:N18:vtf:n:0.14235500878734622:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:vtf:n:1623:IF(SUM(D19,H19),SUM(D19,H19),\"\"):l:2:f:2\ncell:M19:vtf:n:1800:IF(SUM(E19,I19),SUM(E19,I19),\"\"):l:2:f:2\ncell:N19:vtf:n:0.10905730129390019:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:vtf:n:2285:IF(SUM(D20,H20),SUM(D20,H20),\"\"):l:2:f:2:bg:2\ncell:M20:vtf:n:2550:IF(SUM(E20,I20),SUM(E20,I20),\"\"):l:2:f:2:bg:2\ncell:N20:vtf:n:0.11597374179431072:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:26850:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:29450:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.09683426443202979:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2:cf:1\ncell:L24:b:::2::l:2:f:2:cf:1\ncell:M24:b:::2::l:2:f:2:cf:1\ncell:N24:b:::2::l:2:f:2:cf:1\ncell:O24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:b:2::::l:2:f:2\ncell:L25:b:2::::l:2:f:2\ncell:M25:b:2::::l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:15\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:15\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:15:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet26","hidden":"1"},"sheet27":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:16\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:O3:l:2:f:1:cf:1\ncell:P3:l:2:f:1:cf:1\ncell:Q3:l:2:f:1:cf:1\ncell:R3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:O4:l:2:f:1:cf:1\ncell:P4:l:2:f:1:cf:1\ncell:Q4:l:2:f:1:cf:1\ncell:R4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:O5:l:2:f:1:cf:1\ncell:P5:l:2:f:1:cf:1\ncell:Q5:l:2:f:1:cf:1\ncell:R5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:O6:l:2:f:1\ncell:P6:l:2:f:1\ncell:Q6:l:2:f:1\ncell:R6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:AUTOMOBILES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:5\ncell:N7:t::l:2:f:5\ncell:O7:l:2:f:5\ncell:P7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:Q7:t::l:2:f:1\ncell:R7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:M8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:O8:l:2:f:3:cf:1\ncell:P8:t:Last Yr:l:2:f:3:cf:1\ncell:Q8:t:Goal:l:2:f:3:cf:1\ncell:R8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:v:711:b:2:2:2:2:l:2:f:2\ncell:M9:v:800:b:2:2:2:2:l:2:f:2\ncell:N9:vtf:n:0.12517580872011252:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:l:2:f:2:ntvf:1\ncell:P9:vtf:n:2818:IF(SUM(D9,H9,L9),SUM(D9,H9,L9),\"\"):l:2:f:2\ncell:Q9:vtf:n:3150:IF(SUM(E9,I9,M9),SUM(E9,I9,M9),\"\"):l:2:f:2\ncell:R9:vtf:n:0.11781405251951739:IF(ISNUMBER(P9),((Q9-P9)/P9),\"\"):l:2:f:2:ntvf:1\ncell:S9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:v:564:b:2:2:2:2:l:2:f:2:bg:2\ncell:M10:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N10:vtf:n:0.1524822695035461:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:l:2:f:2:ntvf:1\ncell:P10:vtf:n:2245:IF(SUM(D10,H10,L10),SUM(D10,H10,L10),\"\"):l:2:f:2:bg:2\ncell:Q10:vtf:n:2550:IF(SUM(E10,I10,M10),SUM(E10,I10,M10),\"\"):l:2:f:2:bg:2\ncell:R10:vtf:n:0.1358574610244989:IF(ISNUMBER(P10),((Q10-P10)/P10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:v:740:b:2:2:2:2:l:2:f:2\ncell:M11:v:850:b:2:2:2:2:l:2:f:2\ncell:N11:vtf:n:0.14864864864864866:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:l:2:f:2:ntvf:1\ncell:P11:vtf:n:2809:IF(SUM(D11,H11,L11),SUM(D11,H11,L11),\"\"):l:2:f:2\ncell:Q11:vtf:n:3050:IF(SUM(E11,I11,M11),SUM(E11,I11,M11),\"\"):l:2:f:2\ncell:R11:vtf:n:0.08579565681737274:IF(ISNUMBER(P11),((Q11-P11)/P11),\"\"):l:2:f:2:ntvf:1\ncell:S11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:v:642:b:2:1:2:2:l:2:f:2:bg:2\ncell:M12:v:700:b:2:1:2:2:l:2:f:2:bg:2\ncell:N12:vtf:n:0.09034267912772585:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:l:2:f:2:ntvf:1\ncell:P12:vtf:n:3315:IF(SUM(D12,H12,L12),SUM(D12,H12,L12),\"\"):l:2:f:2:bg:2\ncell:Q12:vtf:n:3500:IF(SUM(E12,I12,M12),SUM(E12,I12,M12),\"\"):l:2:f:2:bg:2\ncell:R12:vtf:n:0.05580693815987934:IF(ISNUMBER(P12),((Q12-P12)/P12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:v:663:b:2:2:2:2:l:2:f:2\ncell:M13:v:800:b:2:2:2:2:l:2:f:2\ncell:N13:vtf:n:0.2066365007541478:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:l:2:f:2:ntvf:1\ncell:P13:vtf:n:3603:IF(SUM(D13,H13,L13),SUM(D13,H13,L13),\"\"):l:2:f:2\ncell:Q13:vtf:n:4050:IF(SUM(E13,I13,M13),SUM(E13,I13,M13),\"\"):l:2:f:2\ncell:R13:vtf:n:0.12406328059950042:IF(ISNUMBER(P13),((Q13-P13)/P13),\"\"):l:2:f:2:ntvf:1\ncell:S13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:v:604:b:2:2:2:2:l:2:f:2:bg:2\ncell:M14:v:700:b:2:2:2:2:l:2:f:2:bg:2\ncell:N14:vtf:n:0.15894039735099338:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:l:2:f:2:ntvf:1\ncell:P14:vtf:n:2687:IF(SUM(D14,H14,L14),SUM(D14,H14,L14),\"\"):l:2:f:2:bg:2\ncell:Q14:vtf:n:2950:IF(SUM(E14,I14,M14),SUM(E14,I14,M14),\"\"):l:2:f:2:bg:2\ncell:R14:vtf:n:0.09787867510234462:IF(ISNUMBER(P14),((Q14-P14)/P14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:v:653:b:2:2:2:2:l:2:f:2\ncell:M15:v:800:b:2:2:2:2:l:2:f:2\ncell:N15:vtf:n:0.225114854517611:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:l:2:f:2:ntvf:1\ncell:P15:vtf:n:3129:IF(SUM(D15,H15,L15),SUM(D15,H15,L15),\"\"):l:2:f:2\ncell:Q15:vtf:n:3600:IF(SUM(E15,I15,M15),SUM(E15,I15,M15),\"\"):l:2:f:2\ncell:R15:vtf:n:0.15052732502396932:IF(ISNUMBER(P15),((Q15-P15)/P15),\"\"):l:2:f:2:ntvf:1\ncell:S15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:v:537:b:2:2:2:2:l:2:f:2:bg:2\ncell:M16:v:600:b:2:2:2:2:l:2:f:2:bg:2\ncell:N16:vtf:n:0.11731843575418995:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:l:2:f:2:ntvf:1\ncell:P16:vtf:n:2802:IF(SUM(D16,H16,L16),SUM(D16,H16,L16),\"\"):l:2:f:2:bg:2\ncell:Q16:vtf:n:3200:IF(SUM(E16,I16,M16),SUM(E16,I16,M16),\"\"):l:2:f:2:bg:2\ncell:R16:vtf:n:0.14204139900071378:IF(ISNUMBER(P16),((Q16-P16)/P16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:v:741:b:2:2:2:2:l:2:f:2\ncell:M17:v:900:b:2:2:2:2:l:2:f:2\ncell:N17:vtf:n:0.2145748987854251:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:l:2:f:2:ntvf:1\ncell:P17:vtf:n:3113:IF(SUM(D17,H17,L17),SUM(D17,H17,L17),\"\"):l:2:f:2\ncell:Q17:vtf:n:3250:IF(SUM(E17,I17,M17),SUM(E17,I17,M17),\"\"):l:2:f:2\ncell:R17:vtf:n:0.04400899453902987:IF(ISNUMBER(P17),((Q17-P17)/P17),\"\"):l:2:f:2:ntvf:1\ncell:S17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:v:554:b:2:2:2:2:l:2:f:2:bg:2\ncell:M18:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N18:vtf:n:0.17328519855595667:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:l:2:f:2:ntvf:1\ncell:P18:vtf:n:2830:IF(SUM(D18,H18,L18),SUM(D18,H18,L18),\"\"):l:2:f:2:bg:2\ncell:Q18:vtf:n:3250:IF(SUM(E18,I18,M18),SUM(E18,I18,M18),\"\"):l:2:f:2:bg:2\ncell:R18:vtf:n:0.14840989399293286:IF(ISNUMBER(P18),((Q18-P18)/P18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:v:657:b:2:2:2:2:l:2:f:2\ncell:M19:v:800:b:2:2:2:2:l:2:f:2\ncell:N19:vtf:n:0.2176560121765601:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:l:2:f:2:ntvf:1\ncell:P19:vtf:n:2280:IF(SUM(D19,H19,L19),SUM(D19,H19,L19),\"\"):l:2:f:2\ncell:Q19:vtf:n:2600:IF(SUM(E19,I19,M19),SUM(E19,I19,M19),\"\"):l:2:f:2\ncell:R19:vtf:n:0.14035087719298245:IF(ISNUMBER(P19),((Q19-P19)/P19),\"\"):l:2:f:2:ntvf:1\ncell:S19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:v:732:b:2:1:2:2:l:2:f:2:bg:2\ncell:M20:v:850:b:2:1:2:2:l:2:f:2:bg:2\ncell:N20:vtf:n:0.16120218579234974:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:l:2:f:2:ntvf:1\ncell:P20:vtf:n:3017:IF(SUM(D20,H20,L20),SUM(D20,H20,L20),\"\"):l:2:f:2:bg:2\ncell:Q20:vtf:n:3400:IF(SUM(E20,I20,M20),SUM(E20,I20,M20),\"\"):l:2:f:2:bg:2\ncell:R20:vtf:n:0.12694729864103413:IF(ISNUMBER(P20),((Q20-P20)/P20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:7798:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:9100:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.16696588868940754:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:b:1::1::l:2:f:2:ntvf:1\ncell:P22:vtf:n:34648:IF(SUM(P9\\cP20),SUM(P9\\cP20),\"\"):b:1::1::l:2:f:4\ncell:Q22:vtf:n:38550:IF(SUM(Q9\\cQ20),SUM(Q9\\cQ20),\"\"):b:1::1::l:2:f:4\ncell:R22:vtf:n:0.11261833294851073:IF(ISNUMBER(P22),((Q22-P22)/P22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:S22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:l:2:f:2\ncell:P23:l:2:f:2\ncell:Q23:l:2:f:2\ncell:R23:l:2:f:2\ncell:S23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2\ncell:L24:l:2:f:2\ncell:M24:t:Prepared by\\c :l:2:f:2:cf:2:colspan:2\ncell:N24:l:2:f:2:cf:1\ncell:O24:l:2:f:2:cf:1\ncell:P24:b:::2::l:2:f:2:cf:1\ncell:Q24:b:::2::l:2:f:2:cf:1\ncell:R24:b:::2::l:2:f:2:cf:1\ncell:S24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:l:2:f:2\ncell:L25:l:2:f:2\ncell:M25:l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:b:2::::l:2:f:2\ncell:P25:b:2::::l:2:f:2\ncell:Q25:b:2::::l:2:f:2\ncell:R25:b:2::::l:2:f:2\ncell:S25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:O26:l:2\ncell:P26:l:2\ncell:Q26:l:2\ncell:R26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:10\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:10\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\ncol:O:w:10\ncol:P:w:80\ncol:Q:w:80\ncol:R:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:19:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet27","hidden":"1"},"sheet28":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:3\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54768677083:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:E4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:l:1:f:1\ncell:F5:f:1\ncell:G5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:E6:t:Job 2:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:v:22:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:F7:f:5\ncell:G7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:F8:f:5\ncell:G8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:F9:f:5\ncell:G9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:F10:f:5\ncell:G10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:l:1:f:5:cf:3\ncell:F11:f:5\ncell:G11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:v:2:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:F12:f:5\ncell:G12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:vtf:n:57.2:IF(SUM(E12,E7),((E12*E7)*(1+E8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:F13:f:5\ncell:G13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:vtf:n:45.760000000000005:IF((E10>0),((E9/E10)*E13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:F14:f:5\ncell:G14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:F15:f:5\ncell:G15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:l:1:f:9:cf:3:ntvf:1\ncell:F16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:vtf:n:112.96000000000001:IF(SUM(E13\\cE15),SUM(E13\\cE15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:F17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:E18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncell:E19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\ncol:E:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:7:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet29","hidden":"1"},"sheet29":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet29","hidden":"0"},"sheet30":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet30","hidden":"0"},"sheet31":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet31","hidden":"0"},"sheet32":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet32","hidden":"0"},"sheet33":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet33","hidden":"0"},"sheet34":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet34","hidden":"0"}}} From f11594d5b5466aad071a4700bc8fea50ed84d380 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:46:23 +0530 Subject: [PATCH 08/17] Rename SalesSuite1.msc to SalesSuite1.msc removed trailing spaces --- Website/excelinterop/tmp/{SalesSuite1.msc => SalesSuite1.msc} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{SalesSuite1.msc => SalesSuite1.msc} (99%) diff --git a/Website/excelinterop/tmp/SalesSuite1.msc b/Website/excelinterop/tmp/SalesSuite1.msc similarity index 99% rename from Website/excelinterop/tmp/SalesSuite1.msc rename to Website/excelinterop/tmp/SalesSuite1.msc index 355c94f..6fc7d4e 100644 --- a/Website/excelinterop/tmp/SalesSuite1.msc +++ b/Website/excelinterop/tmp/SalesSuite1.msc @@ -1 +1 @@ -{"numsheets":34,"currentid":"sheet34","currentname":"sheet34","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet2","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75:needsrecalc:yes\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet3","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Budget:l:1:f:3:cf:2\ncell:C3:l:1:f:3:cf:1\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:F3:l:1:f:3:cf:1\ncell:G3:l:1:f:3:cf:1\ncell:B4:t:2009:l:1:f:2:cf:1:ntvf:5\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4\ncell:D5:b:::1::l:1:f:4\ncell:E5:b:::1::l:1:f:4\ncell:F5:b:::1::l:1:f:4\ncell:G5:b:::1::l:1:f:4\ncell:A6:b::1:::l:1:f:4\ncell:B6:t:Item Number:b:1:1::1:l:1:f:1:cf:1\ncell:C6:b:1:1::1:l:1:f:1:cf:1\ncell:D6:b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Selling Price:b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:Budgeted:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Percent:b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:t:or SKU:b::1:1:1:l:1:f:1:cf:1\ncell:C7:t:Description:b::1:1:1:l:1:f:1:cf:1\ncell:D7:t:Units:b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Per Unit:b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales:b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:(of Total):b::1:1:1:l:1:f:1:cf:1\ncell:A8:b::1:::l:1:f:4\ncell:B8:b:1:1:1:1:l:1:f:5:cf:2\ncell:C8:b:1:1:1:1:l:1:f:5\ncell:D8:v:1000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E8:v:129:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F8:vtf:n:129000:IF(D8,(D8*E8),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G8:vtf:n:0.4564190563801369:IF(SUM(F8),(F8/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A9:b::1:::l:1:f:4\ncell:B9:b:1:1:1:1:l:1:f:5:cf:2\ncell:C9:b:1:1:1:1:l:1:f:5\ncell:D9:v:1200:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E9:v:114:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F9:vtf:n:136800:IF(D9,(D9*E9),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G9:vtf:n:0.4840164876961452:IF(SUM(F9),(F9/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A10:b::1:::l:1:f:4\ncell:B10:b:1:1:1:1:l:1:f:5:cf:2\ncell:C10:b:1:1:1:1:l:1:f:5\ncell:D10:v:1300:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E10:v:12.95:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F10:vtf:n:16835:IF(D10,(D10*E10),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G10:vtf:n:0.05956445592371787:IF(SUM(F10),(F10/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1:1:1:1:l:1:f:5:cf:2\ncell:C11:b:1:1:1:1:l:1:f:5\ncell:D11:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E11:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F11:vtf:t::IF(D11,(D11*E11),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G11:vtf:t::IF(SUM(F11),(F11/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A12:b::1:::l:1:f:4\ncell:B12:b:1:1:1:1:l:1:f:5:cf:2\ncell:C12:b:1:1:1:1:l:1:f:5\ncell:D12:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E12:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F12:vtf:t::IF(D12,(D12*E12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G12:vtf:t::IF(SUM(F12),(F12/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:4\ncell:B13:b:1:1:1:1:l:1:f:5:cf:2\ncell:C13:b:1:1:1:1:l:1:f:5\ncell:D13:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E13:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F13:vtf:t::IF(D13,(D13*E13),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:vtf:t::IF(SUM(F13),(F13/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A14:b::1:::l:1:f:4\ncell:B14:b:1:1:1:1:l:1:f:5:cf:2\ncell:C14:b:1:1:1:1:l:1:f:5\ncell:D14:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E14:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F14:vtf:t::IF(D14,(D14*E14),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G14:vtf:t::IF(SUM(F14),(F14/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A15:b::1:::l:1:f:4\ncell:B15:b:1:1:1:1:l:1:f:5:cf:2\ncell:C15:b:1:1:1:1:l:1:f:5\ncell:D15:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E15:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F15:vtf:t::IF(D15,(D15*E15),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:vtf:t::IF(SUM(F15),(F15/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A16:b::1:::l:1:f:4\ncell:B16:b:1:1:1:1:l:1:f:5:cf:2\ncell:C16:b:1:1:1:1:l:1:f:5\ncell:D16:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E16:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F16:vtf:t::IF(D16,(D16*E16),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G16:vtf:t::IF(SUM(F16),(F16/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A17:b::1:::l:1:f:4\ncell:B17:b:1:1:1:1:l:1:f:5:cf:2\ncell:C17:b:1:1:1:1:l:1:f:5\ncell:D17:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E17:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F17:vtf:t::IF(D17,(D17*E17),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:vtf:t::IF(SUM(F17),(F17/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A18:b::1:::l:1:f:4\ncell:B18:b:1:1:1:1:l:1:f:5:cf:2\ncell:C18:b:1:1:1:1:l:1:f:5\ncell:D18:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E18:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F18:vtf:t::IF(D18,(D18*E18),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:vtf:t::IF(SUM(F18),(F18/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A19:b::1:::l:1:f:4\ncell:B19:b:1:1:1:1:l:1:f:5:cf:2\ncell:C19:b:1:1:1:1:l:1:f:5\ncell:D19:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E19:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F19:vtf:t::IF(D19,(D19*E19),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:vtf:t::IF(SUM(F19),(F19/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1:1:1:1:l:1:f:5:cf:2\ncell:C20:b:1:1:1:1:l:1:f:5\ncell:D20:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E20:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F20:vtf:t::IF(D20,(D20*E20),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:vtf:t::IF(SUM(F20),(F20/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1:1:1:1:l:1:f:5:cf:2\ncell:C21:b:1:1:1:1:l:1:f:5\ncell:D21:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F21:vtf:t::IF(D21,(D21*E21),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:vtf:t::IF(SUM(F21),(F21/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1:1:1:1:l:1:f:5:cf:2\ncell:C22:b:1:1:1:1:l:1:f:5\ncell:D22:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F22:vtf:t::IF(D22,(D22*E22),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:vtf:t::IF(SUM(F22),(F22/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A23:b::1:::l:1:f:4\ncell:B23:b:1:1:1:1:l:1:f:5:cf:2\ncell:C23:b:1:1:1:1:l:1:f:5\ncell:D23:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E23:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F23:vtf:t::IF(D23,(D23*E23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G23:vtf:t::IF(SUM(F23),(F23/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A24:b::1:::l:1:f:4\ncell:B24:b:1:1:1:1:l:1:f:5:cf:2\ncell:C24:b:1:1:1:1:l:1:f:5\ncell:D24:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E24:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F24:vtf:t::IF(D24,(D24*E24),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:vtf:t::IF(SUM(F24),(F24/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A25:b::1:::l:1:f:4\ncell:B25:b:1:1:1:1:l:1:f:5:cf:2\ncell:C25:b:1:1:1:1:l:1:f:5\ncell:D25:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E25:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F25:vtf:t::IF(D25,(D25*E25),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G25:vtf:t::IF(SUM(F25),(F25/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:b:1:1:1:1:l:1:f:5:cf:2\ncell:C26:b:1:1:1:1:l:1:f:5\ncell:D26:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E26:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F26:vtf:t::IF(D26,(D26*E26),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:vtf:t::IF(SUM(F26),(F26/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A27:b::1:::l:1:f:4\ncell:B27:b:1:1:1:1:l:1:f:5:cf:2\ncell:C27:b:1:1:1:1:l:1:f:5\ncell:D27:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E27:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F27:vtf:t::IF(D27,(D27*E27),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:vtf:t::IF(SUM(F27),(F27/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A28:b::1:::l:1:f:4\ncell:B28:b:1:1:1:1:l:1:f:5:cf:2\ncell:C28:b:1:1:1:1:l:1:f:5\ncell:D28:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E28:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F28:vtf:t::IF(D28,(D28*E28),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:vtf:t::IF(SUM(F28),(F28/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A29:b::1:::l:1:f:4\ncell:B29:b:1:1:1:1:l:1:f:5:cf:2\ncell:C29:b:1:1:1:1:l:1:f:5\ncell:D29:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E29:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F29:vtf:t::IF(D29,(D29*E29),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:vtf:t::IF(SUM(F29),(F29/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A30:b::1:::l:1:f:4\ncell:B30:b:1:1:1:1:l:1:f:5:cf:2\ncell:C30:b:1:1:1:1:l:1:f:5\ncell:D30:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E30:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F30:vtf:t::IF(D30,(D30*E30),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G30:vtf:t::IF(SUM(F30),(F30/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A31:b::1:::l:1:f:4\ncell:B31:b:1:1:1:1:l:1:f:5:cf:2\ncell:C31:b:1:1:1:1:l:1:f:5\ncell:D31:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E31:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F31:vtf:t::IF(D31,(D31*E31),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G31:vtf:t::IF(SUM(F31),(F31/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A32:b::1:::l:1:f:4\ncell:B32:b:1:1:1:1:l:1:f:5:cf:2\ncell:C32:b:1:1:1:1:l:1:f:5\ncell:D32:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E32:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F32:vtf:t::IF(D32,(D32*E32),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G32:vtf:t::IF(SUM(F32),(F32/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A33:b::1:::l:1:f:4\ncell:B33:t:Totals:b:1:1:1:1:l:1:f:1\ncell:C33:b:1:1:1:1:l:1:f:1\ncell:D33:b:1:1:1:1:l:1:f:1\ncell:E33:b:1:1:1:1:l:1:f:1\ncell:F33:vtf:n:282635:IF(SUM(F8\\cF32),SUM(F8\\cF32),\"\"):b:1:1:1:1:l:1:f:1:ntvf:1\ncell:G33:vtf:n:1:IF(SUM(F33),(F33/$F$33),\"\"):b:1:1:1:1:l:1:f:1:ntvf:4\ncell:B34:b:1::::l:1:f:4\ncell:C34:b:1::::l:1:f:4\ncell:D34:b:1::::l:1:f:4\ncell:E34:b:1::::l:1:f:4\ncell:F34:b:1::::l:1:f:4\ncell:G34:b:1::::l:1:f:4\ncell:B35:l:1:f:4\ncol:A:w:12\ncol:B:w:297\ncol:C:w:163\ncol:D:w:115\ncol:E:w:104\ncol:F:w:89\ncol:G:w:89\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:7:r:35:h:12:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Times New Roman\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 10pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet1","hidden":"1"},"sheet4":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Budget:l:2:f:9:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:2:cf:1\ncell:E3:l:2:f:2:cf:1\ncell:F3:l:2:f:2:cf:1\ncell:G3:l:2:f:2:cf:1\ncell:H3:l:2:f:2:cf:1\ncell:C4:t:2009:l:2:f:6:cf:1:ntvf:5\ncell:D4:l:2\ncell:E4:l:2\ncell:F4:l:2\ncell:G4:l:2\ncell:H4:l:2\ncell:B5:f:5\ncell:C5:l:2:f:5\ncell:D5:l:2:f:5\ncell:E5:l:2:f:5\ncell:F5:l:2:f:5\ncell:G5:l:2:f:5\ncell:H5:l:2:f:5\ncell:I5:f:5\ncell:J5:f:5\ncell:B6:l:1:f:5\ncell:C6:t:Item Number or SKU:l:2:f:7:cf:1\ncell:D6:t:Description:l:2:f:7:cf:1\ncell:E6:t:Units:l:2:f:7:cf:1\ncell:F6:t:Selling Price Per Unit:l:2:f:7:cf:1\ncell:G6:t:Budgeted Sales:l:2:f:7:cf:1\ncell:H6:t:Percent (of Total):l:2:f:7:cf:1\ncell:I6:f:5\ncell:J6:f:5\ncell:B7:l:1:f:5\ncell:C7:l:2:f:8:cf:1\ncell:D7:l:2:f:8:cf:1\ncell:E7:l:2:f:8:cf:1\ncell:F7:l:2:f:8:cf:1\ncell:G7:l:2:f:8:cf:1\ncell:H7:l:2:f:8:cf:1\ncell:I7:f:5\ncell:J7:f:5\ncell:B8:b::2:::l:1:f:3\ncell:C8:b:2:2:2:2:l:2:f:1:cf:2\ncell:D8:b:2:2:2:2:l:2:f:1\ncell:E8:v:1000:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F8:v:129:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G8:vtf:n:129000:IF(E8,(E8*F8),\"\"):l:2:f:1:ntvf:1\ncell:H8:vtf:n:0.4564190563801369:IF(SUM(G8),(G8/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I8:f:1\ncell:B9:b::2:::l:1:f:3\ncell:C9:b:1:1:1:1:l:2:f:1:bg:2:cf:2\ncell:D9:b:1:1:1:1:l:2:f:1:bg:2\ncell:E9:v:1200:b:1:1:1:1:l:2:f:1:bg:2:ntvf:3\ncell:F9:v:114:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G9:vtf:n:136800:IF(E9,(E9*F9),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H9:vtf:n:0.4840164876961452:IF(SUM(G9),(G9/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I9:f:1\ncell:B10:b::2:::l:1:f:3\ncell:C10:b:2:2:2:2:l:2:f:1:cf:2\ncell:D10:b:2:2:2:2:l:2:f:1\ncell:E10:v:1300:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F10:v:12.95:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G10:vtf:n:16835:IF(E10,(E10*F10),\"\"):l:2:f:1:ntvf:1\ncell:H10:vtf:n:0.05956445592371787:IF(SUM(G10),(G10/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I10:f:1\ncell:B11:b::2:::l:1:f:3\ncell:C11:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D11:b:2:2:2:2:l:2:f:1:bg:2\ncell:E11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G11:vtf:t::IF(E11,(E11*F11),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H11:vtf:t::IF(SUM(G11),(G11/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I11:f:1\ncell:B12:b::2:::l:1:f:3\ncell:C12:b:2:2:2:2:l:2:f:1:cf:2\ncell:D12:b:2:2:2:2:l:2:f:1\ncell:E12:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F12:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G12:vtf:t::IF(E12,(E12*F12),\"\"):l:2:f:1:ntvf:1\ncell:H12:vtf:t::IF(SUM(G12),(G12/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I12:f:1\ncell:B13:b::2:::l:1:f:3\ncell:C13:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D13:b:2:2:2:2:l:2:f:1:bg:2\ncell:E13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G13:vtf:t::IF(E13,(E13*F13),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H13:vtf:t::IF(SUM(G13),(G13/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I13:f:1\ncell:B14:b::2:::l:1:f:3\ncell:C14:b:2:2:2:2:l:2:f:1:cf:2\ncell:D14:b:2:2:2:2:l:2:f:1\ncell:E14:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F14:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G14:vtf:t::IF(E14,(E14*F14),\"\"):l:2:f:1:ntvf:1\ncell:H14:vtf:t::IF(SUM(G14),(G14/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I14:f:1\ncell:B15:b::2:::l:1:f:3\ncell:C15:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D15:b:2:2:2:2:l:2:f:1:bg:2\ncell:E15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G15:vtf:t::IF(E15,(E15*F15),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H15:vtf:t::IF(SUM(G15),(G15/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I15:f:1\ncell:B16:b::2:::l:1:f:3\ncell:C16:b:2:2:2:2:l:2:f:1:cf:2\ncell:D16:b:2:2:2:2:l:2:f:1\ncell:E16:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F16:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G16:vtf:t::IF(E16,(E16*F16),\"\"):l:2:f:1:ntvf:1\ncell:H16:vtf:t::IF(SUM(G16),(G16/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I16:f:1\ncell:B17:b::2:::l:1:f:3\ncell:C17:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D17:b:2:2:2:2:l:2:f:1:bg:2\ncell:E17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G17:vtf:t::IF(E17,(E17*F17),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H17:vtf:t::IF(SUM(G17),(G17/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I17:f:1\ncell:B18:b::2:::l:1:f:3\ncell:C18:b:2:2:2:2:l:2:f:1:cf:2\ncell:D18:b:2:2:2:2:l:2:f:1\ncell:E18:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F18:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G18:vtf:t::IF(E18,(E18*F18),\"\"):l:2:f:1:ntvf:1\ncell:H18:vtf:t::IF(SUM(G18),(G18/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I18:f:1\ncell:B19:b::2:::l:1:f:3\ncell:C19:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D19:b:2:2:2:2:l:2:f:1:bg:2\ncell:E19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G19:vtf:t::IF(E19,(E19*F19),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H19:vtf:t::IF(SUM(G19),(G19/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I19:f:1\ncell:B20:b::2:::l:1:f:3\ncell:C20:b:2:2:2:2:l:2:f:1:cf:2\ncell:D20:b:2:2:2:2:l:2:f:1\ncell:E20:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F20:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G20:vtf:t::IF(E20,(E20*F20),\"\"):l:2:f:1:ntvf:1\ncell:H20:vtf:t::IF(SUM(G20),(G20/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I20:f:1\ncell:B21:b::2:::l:1:f:3\ncell:C21:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D21:b:2:2:2:2:l:2:f:1:bg:2\ncell:E21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G21:vtf:t::IF(E21,(E21*F21),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H21:vtf:t::IF(SUM(G21),(G21/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I21:f:1\ncell:B22:b::2:::l:1:f:3\ncell:C22:b:2:2:2:2:l:2:f:1:cf:2\ncell:D22:b:2:2:2:2:l:2:f:1\ncell:E22:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F22:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G22:vtf:t::IF(E22,(E22*F22),\"\"):l:2:f:1:ntvf:1\ncell:H22:vtf:t::IF(SUM(G22),(G22/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I22:f:1\ncell:B23:b::2:::l:1:f:3\ncell:C23:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D23:b:2:2:2:2:l:2:f:1:bg:2\ncell:E23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G23:vtf:t::IF(E23,(E23*F23),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H23:vtf:t::IF(SUM(G23),(G23/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I23:f:1\ncell:B24:b::2:::l:1:f:3\ncell:C24:b:2:2:2:2:l:2:f:1:cf:2\ncell:D24:b:2:2:2:2:l:2:f:1\ncell:E24:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F24:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G24:vtf:t::IF(E24,(E24*F24),\"\"):l:2:f:1:ntvf:1\ncell:H24:vtf:t::IF(SUM(G24),(G24/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I24:f:1\ncell:B25:b::2:::l:1:f:3\ncell:C25:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D25:b:2:2:2:2:l:2:f:1:bg:2\ncell:E25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G25:vtf:t::IF(E25,(E25*F25),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H25:vtf:t::IF(SUM(G25),(G25/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I25:f:1\ncell:B26:b::2:::l:1:f:3\ncell:C26:b:2:2:2:2:l:2:f:1:cf:2\ncell:D26:b:2:2:2:2:l:2:f:1\ncell:E26:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F26:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G26:vtf:t::IF(E26,(E26*F26),\"\"):l:2:f:1:ntvf:1\ncell:H26:vtf:t::IF(SUM(G26),(G26/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I26:f:1\ncell:B27:b::2:::l:1:f:3\ncell:C27:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D27:b:2:2:2:2:l:2:f:1:bg:2\ncell:E27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G27:vtf:t::IF(E27,(E27*F27),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H27:vtf:t::IF(SUM(G27),(G27/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I27:f:1\ncell:B28:b::2:::l:1:f:3\ncell:C28:b:2:2:2:2:l:2:f:1:cf:2\ncell:D28:b:2:2:2:2:l:2:f:1\ncell:E28:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F28:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G28:vtf:t::IF(E28,(E28*F28),\"\"):l:2:f:1:ntvf:1\ncell:H28:vtf:t::IF(SUM(G28),(G28/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I28:f:1\ncell:B29:b::2:::l:1:f:3\ncell:C29:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D29:b:2:2:2:2:l:2:f:1:bg:2\ncell:E29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G29:vtf:t::IF(E29,(E29*F29),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H29:vtf:t::IF(SUM(G29),(G29/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I29:f:1\ncell:B30:b::2:::l:1:f:3\ncell:C30:b:2:2:2:2:l:2:f:1:cf:2\ncell:D30:b:2:2:2:2:l:2:f:1\ncell:E30:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F30:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G30:vtf:t::IF(E30,(E30*F30),\"\"):l:2:f:1:ntvf:1\ncell:H30:vtf:t::IF(SUM(G30),(G30/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I30:f:1\ncell:B31:b::2:::l:1:f:3\ncell:C31:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D31:b:2:2:2:2:l:2:f:1:bg:2\ncell:E31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G31:vtf:t::IF(E31,(E31*F31),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H31:vtf:t::IF(SUM(G31),(G31/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I31:f:1\ncell:B32:b::2:::l:1:f:3\ncell:C32:b:2:2:2:2:l:2:f:1:cf:2\ncell:D32:b:2:2:2:2:l:2:f:1\ncell:E32:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F32:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G32:vtf:t::IF(E32,(E32*F32),\"\"):l:2:f:1:ntvf:1\ncell:H32:vtf:t::IF(SUM(G32),(G32/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I32:f:1\ncell:B33:l:1:f:3\ncell:C33:t:Totals:l:2:f:7\ncell:D33:l:2:f:7\ncell:E33:l:2:f:7\ncell:F33:l:2:f:7\ncell:G33:vtf:n:282635:IF(SUM(G8\\cG32),SUM(G8\\cG32),\"\"):l:2:f:7:ntvf:1\ncell:H33:vtf:n:1:IF(SUM(G33),(G33/$G$33),\"\"):l:2:f:7:ntvf:4\ncell:I33:f:4\ncell:C34:l:2:f:4\ncell:D34:l:2:f:4\ncell:E34:l:2:f:4\ncell:F34:l:2:f:4\ncell:G34:l:2:f:4\ncell:H34:l:2:f:4\ncell:I34:f:4\ncell:C35:l:2:f:3\ncell:D35:l:2\ncell:E35:l:2\ncell:F35:l:2\ncell:G35:l:2\ncell:H35:l:2\ncol:A:w:12\ncol:B:w:12\ncol:C:w:178\ncol:D:w:143\ncol:E:w:84\ncol:F:w:182\ncol:G:w:137\ncol:H:w:154\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:10:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 26pt Times New Roman\nfont:3:normal normal 10pt Arial\nfont:4:normal normal 10pt arial,helvetica,sans-serif\nfont:5:normal normal 14pt *\nfont:6:normal normal 14pt Arial\nfont:7:normal normal 14pt arial,helvetica,sans-serif\nfont:8:normal normal 16pt arial,helvetica,sans-serif\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::D9\\cD20\nname:DATA_04::G9\\cG20\n"},"name":"sheet101","hidden":"1"},"sheet5":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:4\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:7:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet4","hidden":"1"},"sheet6":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Product Sales Goals:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:I3:l:1:f:4:cf:1\ncell:J3:l:1:f:4:cf:1\ncell:K3:l:1:f:4:cf:1\ncell:L3:l:1:f:4:cf:1\ncell:M3:l:1:f:4:cf:1\ncell:N3:l:1:f:4:cf:1\ncell:B4:t:2000 Units:l:1:f:2:cf:1\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:I4:l:1:f:4:cf:1\ncell:J4:l:1:f:4:cf:1\ncell:K4:l:1:f:4:cf:1\ncell:L4:l:1:f:4:cf:1\ncell:M4:l:1:f:4:cf:1\ncell:N4:l:1:f:4:cf:1\ncell:B5:l:1:f:4\ncell:D5:l:1:f:4\ncell:E5:l:1:f:4\ncell:F5:l:1:f:4\ncell:G5:l:1:f:4\ncell:H5:l:1:f:4\ncell:I5:l:1:f:4\ncell:J5:l:1:f:4\ncell:K5:l:1:f:4\ncell:L5:l:1:f:4\ncell:M5:l:1:f:4\ncell:N5:l:1:f:4\ncell:B6:l:1:f:4\ncell:C6:t:TRAINS:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:D6:t::l:2:f:4\ncell:E6:t::l:2:f:4\ncell:F6:t:PLANES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:G6:t::l:2:f:4\ncell:H6:t::l:2:f:4\ncell:I6:t:AUTOMOBILES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:J6:t::l:2:f:4\ncell:K6:t::l:2:f:4\ncell:L6:t:TOTAL:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:M6:t::l:2:f:4\ncell:N6:t::l:2:f:4\ncell:B7:l:1:f:4\ncell:C7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:D7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:E7:t:Change:b:::1::l:1:f:4:cf:1\ncell:F7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:G7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:H7:t:Change:b:::1::l:1:f:4:cf:1\ncell:I7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:J7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:K7:t:Change:b:::1::l:1:f:4:cf:1\ncell:L7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:M7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:N7:t:Change:b:::1::l:1:f:4:cf:1\ncell:B8:t:Jan:b::1:::l:1:f:4\ncell:C8:v:1782:b:1:1:1:1:l:1:f:4\ncell:D8:v:2000:b:1:1:1:1:l:1:f:4\ncell:E8:vtf:n:0.122334455667789:IF(ISNUMBER(C8),((D8-C8)/C8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F8:v:325:b:1:1:1:1:l:1:f:4\ncell:G8:v:350:b:1:1:1:1:l:1:f:4\ncell:H8:vtf:n:0.07692307692307693:IF(ISNUMBER(F8),((G8-F8)/F8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I8:v:711:b:1:1:1:1:l:1:f:4\ncell:J8:v:800:b:1:1:1:1:l:1:f:4\ncell:K8:vtf:n:0.12517580872011252:IF(ISNUMBER(I8),((J8-I8)/I8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L8:vtf:n:2818:IF(SUM(C8,F8,I8),SUM(C8,F8,I8),\"\"):b:1:1:1:1:l:1:f:4\ncell:M8:vtf:n:3150:IF(SUM(D8,G8,J8),SUM(D8,G8,J8),\"\"):b:1:1:1:1:l:1:f:4\ncell:N8:vtf:n:0.11781405251951739:IF(ISNUMBER(L8),((M8-L8)/L8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B9:t:Feb:b::1:::l:1:f:4\ncell:C9:v:1523:b:1:1:1:1:l:1:f:4\ncell:D9:v:1700:b:1:1:1:1:l:1:f:4\ncell:E9:vtf:n:0.11621799080761655:IF(ISNUMBER(C9),((D9-C9)/C9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F9:v:158:b:1:1:1:1:l:1:f:4\ncell:G9:v:200:b:1:1:1:1:l:1:f:4\ncell:H9:vtf:n:0.26582278481012656:IF(ISNUMBER(F9),((G9-F9)/F9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I9:v:564:b:1:1:1:1:l:1:f:4\ncell:J9:v:650:b:1:1:1:1:l:1:f:4\ncell:K9:vtf:n:0.1524822695035461:IF(ISNUMBER(I9),((J9-I9)/I9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L9:vtf:n:2245:IF(SUM(C9,F9,I9),SUM(C9,F9,I9),\"\"):b:1:1:1:1:l:1:f:4\ncell:M9:vtf:n:2550:IF(SUM(D9,G9,J9),SUM(D9,G9,J9),\"\"):b:1:1:1:1:l:1:f:4\ncell:N9:vtf:n:0.1358574610244989:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B10:t:Mar:b::1:::l:1:f:4\ncell:C10:v:1901:b:1:1:1:1:l:1:f:4\ncell:D10:v:2000:b:1:1:1:1:l:1:f:4\ncell:E10:vtf:n:0.05207785376117833:IF(ISNUMBER(C10),((D10-C10)/C10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F10:v:168:b:1:1:1:1:l:1:f:4\ncell:G10:v:200:b:1:1:1:1:l:1:f:4\ncell:H10:vtf:n:0.19047619047619047:IF(ISNUMBER(F10),((G10-F10)/F10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I10:v:740:b:1:1:1:1:l:1:f:4\ncell:J10:v:850:b:1:1:1:1:l:1:f:4\ncell:K10:vtf:n:0.14864864864864866:IF(ISNUMBER(I10),((J10-I10)/I10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L10:vtf:n:2809:IF(SUM(C10,F10,I10),SUM(C10,F10,I10),\"\"):b:1:1:1:1:l:1:f:4\ncell:M10:vtf:n:3050:IF(SUM(D10,G10,J10),SUM(D10,G10,J10),\"\"):b:1:1:1:1:l:1:f:4\ncell:N10:vtf:n:0.08579565681737274:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B11:t:Apr:b::1:::l:1:f:4\ncell:C11:v:2308:b:1:1:1:1:l:1:f:4\ncell:D11:v:2400:b:1:1:1:1:l:1:f:4\ncell:E11:vtf:n:0.03986135181975736:IF(ISNUMBER(C11),((D11-C11)/C11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F11:v:365:b:1:1:1:1:l:1:f:4\ncell:G11:v:400:b:1:1:1:1:l:1:f:4\ncell:H11:vtf:n:0.0958904109589041:IF(ISNUMBER(F11),((G11-F11)/F11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I11:v:642:b:1:1:1:1:l:1:f:4\ncell:J11:v:700:b:1:1:1:1:l:1:f:4\ncell:K11:vtf:n:0.09034267912772585:IF(ISNUMBER(I11),((J11-I11)/I11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L11:vtf:n:3315:IF(SUM(C11,F11,I11),SUM(C11,F11,I11),\"\"):b:1:1:1:1:l:1:f:4\ncell:M11:vtf:n:3500:IF(SUM(D11,G11,J11),SUM(D11,G11,J11),\"\"):b:1:1:1:1:l:1:f:4\ncell:N11:vtf:n:0.05580693815987934:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B12:t:May:b::1:::l:1:f:4\ncell:C12:v:2538:b:1:1:1:1:l:1:f:4\ncell:D12:v:2800:b:1:1:1:1:l:1:f:4\ncell:E12:vtf:n:0.10323089046493301:IF(ISNUMBER(C12),((D12-C12)/C12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F12:v:402:b:1:1:1:1:l:1:f:4\ncell:G12:v:450:b:1:1:1:1:l:1:f:4\ncell:H12:vtf:n:0.11940298507462686:IF(ISNUMBER(F12),((G12-F12)/F12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I12:v:663:b:1:1:1:1:l:1:f:4\ncell:J12:v:800:b:1:1:1:1:l:1:f:4\ncell:K12:vtf:n:0.2066365007541478:IF(ISNUMBER(I12),((J12-I12)/I12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L12:vtf:n:3603:IF(SUM(C12,F12,I12),SUM(C12,F12,I12),\"\"):b:1:1:1:1:l:1:f:4\ncell:M12:vtf:n:4050:IF(SUM(D12,G12,J12),SUM(D12,G12,J12),\"\"):b:1:1:1:1:l:1:f:4\ncell:N12:vtf:n:0.12406328059950042:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B13:t:Jun:b::1:::l:1:f:4\ncell:C13:v:1866:b:1:1:1:1:l:1:f:4\ncell:D13:v:2000:b:1:1:1:1:l:1:f:4\ncell:E13:vtf:n:0.07181136120042872:IF(ISNUMBER(C13),((D13-C13)/C13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F13:v:217:b:1:1:1:1:l:1:f:4\ncell:G13:v:250:b:1:1:1:1:l:1:f:4\ncell:H13:vtf:n:0.15207373271889402:IF(ISNUMBER(F13),((G13-F13)/F13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I13:v:604:b:1:1:1:1:l:1:f:4\ncell:J13:v:700:b:1:1:1:1:l:1:f:4\ncell:K13:vtf:n:0.15894039735099338:IF(ISNUMBER(I13),((J13-I13)/I13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L13:vtf:n:2687:IF(SUM(C13,F13,I13),SUM(C13,F13,I13),\"\"):b:1:1:1:1:l:1:f:4\ncell:M13:vtf:n:2950:IF(SUM(D13,G13,J13),SUM(D13,G13,J13),\"\"):b:1:1:1:1:l:1:f:4\ncell:N13:vtf:n:0.09787867510234462:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B14:t:Jul:b::1:::l:1:f:4\ncell:C14:v:2212:b:1:1:1:1:l:1:f:4\ncell:D14:v:2500:b:1:1:1:1:l:1:f:4\ncell:E14:vtf:n:0.1301989150090416:IF(ISNUMBER(C14),((D14-C14)/C14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F14:v:264:b:1:1:1:1:l:1:f:4\ncell:G14:v:300:b:1:1:1:1:l:1:f:4\ncell:H14:vtf:n:0.13636363636363635:IF(ISNUMBER(F14),((G14-F14)/F14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I14:v:653:b:1:1:1:1:l:1:f:4\ncell:J14:v:800:b:1:1:1:1:l:1:f:4\ncell:K14:vtf:n:0.225114854517611:IF(ISNUMBER(I14),((J14-I14)/I14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L14:vtf:n:3129:IF(SUM(C14,F14,I14),SUM(C14,F14,I14),\"\"):b:1:1:1:1:l:1:f:4\ncell:M14:vtf:n:3600:IF(SUM(D14,G14,J14),SUM(D14,G14,J14),\"\"):b:1:1:1:1:l:1:f:4\ncell:N14:vtf:n:0.15052732502396932:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B15:t:Aug:b::1:::l:1:f:4\ncell:C15:v:1998:b:1:1:1:1:l:1:f:4\ncell:D15:v:2300:b:1:1:1:1:l:1:f:4\ncell:E15:vtf:n:0.15115115115115116:IF(ISNUMBER(C15),((D15-C15)/C15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F15:v:267:b:1:1:1:1:l:1:f:4\ncell:G15:v:300:b:1:1:1:1:l:1:f:4\ncell:H15:vtf:n:0.12359550561797752:IF(ISNUMBER(F15),((G15-F15)/F15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I15:v:537:b:1:1:1:1:l:1:f:4\ncell:J15:v:600:b:1:1:1:1:l:1:f:4\ncell:K15:vtf:n:0.11731843575418995:IF(ISNUMBER(I15),((J15-I15)/I15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L15:vtf:n:2802:IF(SUM(C15,F15,I15),SUM(C15,F15,I15),\"\"):b:1:1:1:1:l:1:f:4\ncell:M15:vtf:n:3200:IF(SUM(D15,G15,J15),SUM(D15,G15,J15),\"\"):b:1:1:1:1:l:1:f:4\ncell:N15:vtf:n:0.14204139900071378:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B16:t:Sep:b::1:::l:1:f:4\ncell:C16:v:2054:b:1:1:1:1:l:1:f:4\ncell:D16:v:2000:b:1:1:1:1:l:1:f:4\ncell:E16:vtf:n:-0.02629016553067186:IF(ISNUMBER(C16),((D16-C16)/C16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F16:v:318:b:1:1:1:1:l:1:f:4\ncell:G16:v:350:b:1:1:1:1:l:1:f:4\ncell:H16:vtf:n:0.10062893081761007:IF(ISNUMBER(F16),((G16-F16)/F16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I16:v:741:b:1:1:1:1:l:1:f:4\ncell:J16:v:900:b:1:1:1:1:l:1:f:4\ncell:K16:vtf:n:0.2145748987854251:IF(ISNUMBER(I16),((J16-I16)/I16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L16:vtf:n:3113:IF(SUM(C16,F16,I16),SUM(C16,F16,I16),\"\"):b:1:1:1:1:l:1:f:4\ncell:M16:vtf:n:3250:IF(SUM(D16,G16,J16),SUM(D16,G16,J16),\"\"):b:1:1:1:1:l:1:f:4\ncell:N16:vtf:n:0.04400899453902987:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B17:t:Oct:b::1:::l:1:f:4\ncell:C17:v:2117:b:1:1:1:1:l:1:f:4\ncell:D17:v:2400:b:1:1:1:1:l:1:f:4\ncell:E17:vtf:n:0.1336797354747284:IF(ISNUMBER(C17),((D17-C17)/C17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F17:v:159:b:1:1:1:1:l:1:f:4\ncell:G17:v:200:b:1:1:1:1:l:1:f:4\ncell:H17:vtf:n:0.2578616352201258:IF(ISNUMBER(F17),((G17-F17)/F17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I17:v:554:b:1:1:1:1:l:1:f:4\ncell:J17:v:650:b:1:1:1:1:l:1:f:4\ncell:K17:vtf:n:0.17328519855595667:IF(ISNUMBER(I17),((J17-I17)/I17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L17:vtf:n:2830:IF(SUM(C17,F17,I17),SUM(C17,F17,I17),\"\"):b:1:1:1:1:l:1:f:4\ncell:M17:vtf:n:3250:IF(SUM(D17,G17,J17),SUM(D17,G17,J17),\"\"):b:1:1:1:1:l:1:f:4\ncell:N17:vtf:n:0.14840989399293286:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B18:t:Nov:b::1:::l:1:f:4\ncell:C18:v:1430:b:1:1:1:1:l:1:f:4\ncell:D18:v:1600:b:1:1:1:1:l:1:f:4\ncell:E18:vtf:n:0.11888111888111888:IF(ISNUMBER(C18),((D18-C18)/C18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F18:v:193:b:1:1:1:1:l:1:f:4\ncell:G18:v:200:b:1:1:1:1:l:1:f:4\ncell:H18:vtf:n:0.03626943005181347:IF(ISNUMBER(F18),((G18-F18)/F18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I18:v:657:b:1:1:1:1:l:1:f:4\ncell:J18:v:800:b:1:1:1:1:l:1:f:4\ncell:K18:vtf:n:0.2176560121765601:IF(ISNUMBER(I18),((J18-I18)/I18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L18:vtf:n:2280:IF(SUM(C18,F18,I18),SUM(C18,F18,I18),\"\"):b:1:1:1:1:l:1:f:4\ncell:M18:vtf:n:2600:IF(SUM(D18,G18,J18),SUM(D18,G18,J18),\"\"):b:1:1:1:1:l:1:f:4\ncell:N18:vtf:n:0.14035087719298245:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B19:t:Dec:b::1:::l:1:f:4\ncell:C19:v:1859:b:1:1:1:1:l:1:f:4\ncell:D19:v:2100:b:1:1:1:1:l:1:f:4\ncell:E19:vtf:n:0.1296395911780527:IF(ISNUMBER(C19),((D19-C19)/C19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F19:v:426:b:1:1:1:1:l:1:f:4\ncell:G19:v:450:b:1:1:1:1:l:1:f:4\ncell:H19:vtf:n:0.056338028169014086:IF(ISNUMBER(F19),((G19-F19)/F19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I19:v:732:b:1:1:1:1:l:1:f:4\ncell:J19:v:850:b:1:1:1:1:l:1:f:4\ncell:K19:vtf:n:0.16120218579234974:IF(ISNUMBER(I19),((J19-I19)/I19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L19:vtf:n:3017:IF(SUM(C19,F19,I19),SUM(C19,F19,I19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M19:vtf:n:3400:IF(SUM(D19,G19,J19),SUM(D19,G19,J19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N19:vtf:n:0.12694729864103413:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B20:t:Year :b::1:::l:1:f:4\ncell:C20:vtf:n:23588:IF(SUM(C8\\cC19),SUM(C8\\cC19),\"\"):b:1:1:1:1:l:1:f:4\ncell:D20:vtf:n:25800:IF(SUM(D8\\cD19),SUM(D8\\cD19),\"\"):b:1:1:1:1:l:1:f:4\ncell:E20:vtf:n:0.09377649652365609:IF(ISNUMBER(C20),((D20-C20)/C20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F20:vtf:n:3262:IF(SUM(F8\\cF19),SUM(F8\\cF19),\"\"):b:1:1:1:1:l:1:f:4\ncell:G20:vtf:n:3650:IF(SUM(G8\\cG19),SUM(G8\\cG19),\"\"):b:1:1:1:1:l:1:f:4\ncell:H20:vtf:n:0.11894543225015328:IF(ISNUMBER(F20),((G20-F20)/F20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I20:vtf:n:7798:IF(SUM(I8\\cI19),SUM(I8\\cI19),\"\"):b:1:1:1:1:l:1:f:4\ncell:J20:vtf:n:9100:IF(SUM(J8\\cJ19),SUM(J8\\cJ19),\"\"):b:1:1:1:1:l:1:f:4\ncell:K20:vtf:n:0.16696588868940754:IF(ISNUMBER(I20),((J20-I20)/I20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L20:vtf:n:34648:IF(SUM(L8\\cL19),SUM(L8\\cL19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M20:vtf:n:38550:IF(SUM(M8\\cM19),SUM(M8\\cM19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N20:vtf:n:0.11261833294851073:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B21:l:1:f:4\ncell:C21:b:1::::l:1:f:4\ncell:D21:b:1::::l:1:f:4\ncell:E21:b:1::::l:1:f:4\ncell:F21:b:1::::l:1:f:4\ncell:G21:b:1::::l:1:f:4\ncell:H21:b:1::::l:1:f:4\ncell:I21:b:1::::l:1:f:4\ncell:J21:b:1::::l:1:f:4\ncell:K21:b:1::::l:1:f:4\ncell:L21:b:1::::l:1:f:4\ncell:M21:b:1::::l:1:f:4\ncell:N21:b:1::::l:1:f:4\ncell:B22:t:Date\\c :l:1:f:4:cf:3\ncell:C22:b:::1::l:1:f:4:ntvf:2\ncell:D22:l:1:f:4\ncell:E22:l:1:f:4\ncell:F22:l:1:f:4\ncell:G22:l:1:f:4\ncell:H22:l:1:f:4\ncell:I22:l:1:f:4\ncell:J22:t:Prepared by\\c :l:1:f:4:cf:3\ncell:K22:b:::1::l:1:f:4:cf:1\ncell:L22:b:::1::l:1:f:4:cf:1\ncell:M22:b:::1::l:1:f:4:cf:1\ncell:N22:b:::1::l:1:f:4:cf:1\ncell:C23:b:1::::l:1:f:4\ncell:K23:b:1::::l:1:f:4\ncell:L23:b:1::::l:1:f:4\ncell:M23:b:1::::l:1:f:4\ncell:N23:b:1::::l:1:f:4\ncell:B25:l:1:f:4\ncol:B:w:306\ncol:C:w:80\ncol:D:w:80\ncol:E:w:71\ncol:F:w:80\ncol:G:w:80\ncol:H:w:71\ncol:I:w:80\ncol:J:w:80\ncol:K:w:71\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:15.75\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:25:h:14.25\nsheet:c:14:r:25:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet401","hidden":"1"},"sheet7":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:2\ncell:D3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54668960648:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:f:1\ncell:F5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:f:5\ncell:F7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:f:5\ncell:F8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:f:5\ncell:F9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:f:5\ncell:F10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:f:5\ncell:F11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:f:5\ncell:F12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:f:5\ncell:F13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:f:5\ncell:F14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:f:5\ncell:F15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:6:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet5","hidden":"1"},"sheet8":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Price Estimate for Services :l:1:f:4:cf:2\ncell:C3:l:1:f:6:cf:1\ncell:D3:l:1:f:6:cf:1\ncell:E3:l:1:f:6:cf:1\ncell:F3:l:1:f:6:cf:1\ncell:G3:l:1:f:6:cf:1\ncell:B4:vtf:ndt:41096.725430844905:NOW():l:1:f:3:cf:1:ntvf:6\ncell:B5:t:Name of Job:b:::1::l:1:f:2:cf:2\ncell:C5:t:Job 1:b:::1::l:1:f:1:cf:3\ncell:D5:t:Job 2:b:::1::l:1:f:1:cf:3\ncell:E5:t:Job 3:b:::1::l:1:f:1:cf:3\ncell:F5:t:Job 4:b:::1::l:1:f:1:cf:3\ncell:G5:t:Job 5:b:::1::l:1:f:1:cf:3\ncell:B6:t:Wage rate per hour:b:1::::l:1:f:7\ncell:C6:v:10:b:1::::l:1:f:7:ntvf:3\ncell:D6:v:22:b:1::::l:1:f:7:ntvf:3\ncell:E6:v:14:b:1::::l:1:f:7:ntvf:3\ncell:F6:v:15:b:1::::l:1:f:7:ntvf:3\ncell:G6:v:19:b:1::::l:1:f:7:ntvf:3\ncell:B7:t:Fringe Benefit as a % of wages:l:1:f:7\ncell:C7:v:0.3:l:1:f:7:ntvf:5\ncell:D7:v:0.3:l:1:f:7:ntvf:5\ncell:E7:v:0.3:l:1:f:7:ntvf:5\ncell:F7:v:0.3:l:1:f:7:ntvf:5\ncell:G7:v:0.3:l:1:f:7:ntvf:5\ncell:B8:t:Projected Overhead Cost for Year:l:1:f:7:cf:2\ncell:C8:v:40000:l:1:f:7:ntvf:2\ncell:D8:v:40000:l:1:f:7:ntvf:2\ncell:E8:v:40000:l:1:f:7:ntvf:2\ncell:F8:v:40000:l:1:f:7:ntvf:2\ncell:G8:v:40000:l:1:f:7:ntvf:2\ncell:B9:t:Projected Direct Labor Cost for Year:l:1:f:7:cf:2\ncell:C9:v:50000:l:1:f:7:ntvf:2\ncell:D9:v:50000:l:1:f:7:ntvf:2\ncell:E9:v:50000:l:1:f:7:ntvf:2\ncell:F9:v:50000:l:1:f:7:ntvf:2\ncell:G9:v:50000:l:1:f:7:ntvf:2\ncell:B11:t:Hours worked on job:l:1:f:7\ncell:C11:v:1.5:l:1:f:7:ntvf:4\ncell:D11:v:2:l:1:f:7:ntvf:4\ncell:E11:v:1.5:l:1:f:7:ntvf:4\ncell:F11:v:1.5:l:1:f:7:ntvf:4\ncell:G11:v:1.5:l:1:f:7:ntvf:4\ncell:B12:t:Direct Labor Cost:l:1:f:7:cf:2\ncell:C12:vtf:n:19.5:IF(SUM(C11,C6),((C11*C6)*(1+C7)),\"\"):l:1:f:7:ntvf:3\ncell:D12:vtf:n:57.2:IF(SUM(D11,D6),((D11*D6)*(1+D7)),\"\"):l:1:f:7:ntvf:3\ncell:E12:vtf:n:27.3:IF(SUM(E11,E6),((E11*E6)*(1+E7)),\"\"):l:1:f:7:ntvf:3\ncell:F12:vtf:n:29.25:IF(SUM(F11,F6),((F11*F6)*(1+F7)),\"\"):l:1:f:7:ntvf:3\ncell:G12:vtf:n:37.050000000000004:IF(SUM(G11,G6),((G11*G6)*(1+G7)),\"\"):l:1:f:7:ntvf:3\ncell:B13:t:Overhead Cost:l:1:f:7\ncell:C13:vtf:n:15.600000000000001:IF((C9>0),((C8/C9)*C12),\"\"):l:1:f:7:ntvf:1\ncell:D13:vtf:n:45.760000000000005:IF((D9>0),((D8/D9)*D12),\"\"):l:1:f:7:ntvf:1\ncell:E13:vtf:n:21.840000000000003:IF((E9>0),((E8/E9)*E12),\"\"):l:1:f:7:ntvf:1\ncell:F13:vtf:n:23.400000000000002:IF((F9>0),((F8/F9)*F12),\"\"):l:1:f:7:ntvf:1\ncell:G13:vtf:n:29.640000000000004:IF((G9>0),((G8/G9)*G12),\"\"):l:1:f:7:ntvf:1\ncell:B14:t:Cost of materials for the job:b:::1::l:1:f:7\ncell:C14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:D14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:E14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:F14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:G14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:B15:t:Total cost:b:1::1::l:1:f:1\ncell:C15:vtf:n:45.1:IF(SUM(C12\\cC14),SUM(C12\\cC14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:D15:vtf:n:112.96000000000001:IF(SUM(D12\\cD14),SUM(D12\\cD14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:E15:vtf:n:59.14:IF(SUM(E12\\cE14),SUM(E12\\cE14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:F15:vtf:n:62.650000000000006:IF(SUM(F12\\cF14),SUM(F12\\cF14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:G15:vtf:n:76.69000000000001:IF(SUM(G12\\cG14),SUM(G12\\cG14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:B16:b:1::::l:1:f:5\ncell:C16:b:1::::l:1:f:5\ncell:D16:b:1::::l:1:f:5\ncell:E16:b:1::::l:1:f:5\ncell:F16:b:1::::l:1:f:5\ncell:G16:b:1::::l:1:f:5\ncell:B17:l:1:f:5\ncol:B:w:289\ncol:C:w:110\ncol:D:w:110\ncol:E:w:110\ncol:F:w:110\ncol:G:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:12\nrow:19:h:12\nrow:20:h:12\nsheet:c:7:r:20:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Times New Roman\nfont:2:normal bold 14pt Times New Roman\nfont:3:normal bold 16pt Times New Roman\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 10pt Times New Roman\nfont:7:normal normal 12pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet501","hidden":"1"},"sheet9":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:SALES QUOTATION:l:2:f:7:c:3:bg:1:cf:1:colspan:7\ncell:D3:l:2:f:1\ncell:E3:l:2:f:1\ncell:F3:l:2:f:1\ncell:G3:l:2:f:1\ncell:H3:l:2:f:1\ncell:I3:l:2:f:1\ncell:D4:l:2:f:1\ncell:E4:l:2:f:1\ncell:F4:l:2:f:1\ncell:G4:l:2:f:1\ncell:H4:l:2:f:1\ncell:I4:l:2:f:1\ncell:C5:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:D5:l:2:f:1\ncell:E5:l:2:f:1\ncell:F5:l:2:f:1\ncell:G5:l:2:f:1\ncell:H5:l:2:f:1\ncell:I5:l:2:f:1:cf:3\ncell:C6:t:Name:l:2:f:2\ncell:D6:b:::1::l:2:f:2:colspan:2\ncell:E6:l:2:f:2\ncell:F6:l:2:f:2:cf:3\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:C7:t:Address:l:2:f:2\ncell:D7:b:::1::l:2:f:2:colspan:2\ncell:E7:l:2:f:2\ncell:F7:l:2:f:2:cf:3\ncell:G7:l:2:f:1\ncell:H7:l:2:f:1\ncell:I7:l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:l:2:f:1\ncell:E8:l:2:f:1\ncell:F8:l:2:f:1:cf:3\ncell:G8:l:2:f:1\ncell:H8:l:2:f:1\ncell:I8:l:2:f:1\ncell:C9:b:::2::l:2:f:1\ncell:D9:b:::2::l:2:f:1\ncell:E9:b:::2::l:2:f:1\ncell:F9:b:::2::l:2:f:1\ncell:G9:l:2:f:1\ncell:H9:l:2:f:1\ncell:I9:l:2:f:1\ncell:B10:b::2:::l:1:f:5\ncell:C10:t:TO\\c:b:1:::1:l:2:f:3\ncell:D10:b:2::::l:2:f:1\ncell:E10:b:2::::l:2:f:1\ncell:F10:b:2:2:::l:2:f:1\ncell:G10:b::::2:l:2:f:2\ncell:H10:l:2:f:2\ncell:I10:l:2:f:2\ncell:B11:b::2:::l:1:f:5\ncell:C11:b::::2:l:2:f:1:colspan:4\ncell:D11:l:2:f:1\ncell:E11:l:2:f:1\ncell:F11:b::2:::l:2:f:1\ncell:G11:b::::2:l:2:f:2\ncell:H11:t:F.O.B. :l:2:f:6:cf:3\ncell:I11:b:::1::l:2:f:2\ncell:B12:b::2:::l:1:f:5\ncell:C12:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D12:l:2:f:1\ncell:E12:l:2:f:1\ncell:F12:b::2:::l:2:f:1\ncell:G12:b::::2:l:2:f:2\ncell:H12:t:TERMS :l:2:f:2:bg:2:cf:3\ncell:I12:b:::1::l:2:f:2:bg:2\ncell:B13:b::2:::l:1:f:5\ncell:C13:b::::2:l:2:f:1:colspan:4\ncell:D13:l:2:f:1\ncell:E13:l:2:f:1\ncell:F13:b::2:::l:2:f:1\ncell:G13:b::::2:l:2:f:2\ncell:H13:t:DELIVERY :l:2:f:2:cf:3\ncell:I13:b:::1::l:2:f:2\ncell:B14:b::2:::l:1:f:5\ncell:C14:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D14:l:2:f:1\ncell:E14:l:2:f:1\ncell:F14:b::2:::l:2:f:1\ncell:G14:b::::2:l:2:f:2\ncell:H14:t:NUMBER :l:2:f:2:bg:2:cf:3\ncell:I14:b:::1::l:2:f:2:bg:2:ntvf:4\ncell:B15:b::2:::l:1:f:5\ncell:C15:b:::2:2:l:2:f:1:colspan:4\ncell:D15:b:::2::l:2:f:1\ncell:E15:b:::2::l:2:f:1\ncell:F15:b::2:2::l:2:f:1\ncell:G15:b::::2:l:2:f:2\ncell:H15:l:2:f:2\ncell:I15:l:2:f:2\ncell:C16:b:2::::l:2:f:1\ncell:D16:b:2::::l:2:f:1\ncell:E16:b:2::::l:2:f:1\ncell:F16:b:2::::l:2:f:1\ncell:G16:l:2:f:1\ncell:H16:l:2:f:1\ncell:I16:l:2:f:1\ncell:C17:t:Thank you for your inquiry dated\\c:l:2:f:2:colspan:3\ncell:D17:l:2:f:2\ncell:E17:l:2:f:2\ncell:F17:v:39199:l:2:f:2:cf:2:ntvf:5\ncell:G17:l:2:f:1\ncell:H17:l:2:f:1\ncell:I17:l:2:f:1\ncell:C18:t:We are pleased to quote you the following\\c:l:2:f:2:colspan:3\ncell:D18:l:2:f:2\ncell:E18:l:2:f:2\ncell:F18:l:2:f:2\ncell:G18:l:2:f:1\ncell:H18:l:2:f:1\ncell:I18:l:2:f:1\ncell:C19:l:2:f:1\ncell:D19:l:2:f:1\ncell:E19:l:2:f:1\ncell:F19:l:2:f:1\ncell:G19:l:2:f:1\ncell:H19:l:2:f:1\ncell:I19:l:2:f:1\ncell:B20:l:1:f:5\ncell:C20:t:ITEM:l:2:f:4:cf:1\ncell:D20:t:QUANTITY:l:2:f:4:cf:1\ncell:E20:t:DESCRIPTION:l:2:f:4:cf:1:colspan:3\ncell:F20:l:2:f:4:cf:1\ncell:G20:l:2:f:4:cf:1\ncell:H20:t:UNIT PRICE :l:2:f:4:cf:1\ncell:I20:t:DELIVERY DATE:l:2:f:4:cf:1\ncell:B21:b::2:::l:1:f:5\ncell:C21:v:1:b:2:1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E21:b:2:1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F21:b:2:1:1:1:l:2:f:2\ncell:G21:b:2:1:1:1:l:2:f:2\ncell:H21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:2\ncell:I21:b:2:1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B22:b::2:::l:1:f:5\ncell:C22:v:2:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D22:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E22:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F22:b::1:1:1:l:2:f:2:bg:2\ncell:G22:b::1:1:1:l:2:f:2:bg:2\ncell:H22:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I22:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B23:b::2:::l:1:f:5\ncell:C23:v:3:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D23:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E23:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F23:b::1:1:1:l:2:f:2\ncell:G23:b::1:1:1:l:2:f:2\ncell:H23:b::1:1:1:l:2:f:2:cf:3\ncell:I23:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B24:b::2:::l:1:f:5\ncell:C24:v:4:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D24:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E24:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F24:b::1:1:1:l:2:f:2:bg:2\ncell:G24:b::1:1:1:l:2:f:2:bg:2\ncell:H24:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I24:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B25:b::2:::l:1:f:5\ncell:C25:v:5:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D25:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E25:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F25:b::1:1:1:l:2:f:2\ncell:G25:b::1:1:1:l:2:f:2\ncell:H25:b::1:1:1:l:2:f:2:cf:3\ncell:I25:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B26:b::2:::l:1:f:5\ncell:C26:v:6:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D26:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E26:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F26:b::1:1:1:l:2:f:2:bg:2\ncell:G26:b::1:1:1:l:2:f:2:bg:2\ncell:H26:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I26:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B27:b::2:::l:1:f:5\ncell:C27:v:7:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D27:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E27:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F27:b::1:1:1:l:2:f:2\ncell:G27:b::1:1:1:l:2:f:2\ncell:H27:b::1:1:1:l:2:f:2:cf:3\ncell:I27:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B28:b::2:::l:1:f:5\ncell:C28:v:8:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D28:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E28:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F28:b::1:1:1:l:2:f:2:bg:2\ncell:G28:b::1:1:1:l:2:f:2:bg:2\ncell:H28:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I28:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B29:b::2:::l:1:f:5\ncell:C29:v:9:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D29:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E29:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F29:b::1:1:1:l:2:f:2\ncell:G29:b::1:1:1:l:2:f:2\ncell:H29:b::1:1:1:l:2:f:2:cf:3\ncell:I29:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B30:b::2:::l:1:f:5\ncell:C30:v:10:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D30:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E30:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F30:b::1:1:1:l:2:f:2:bg:2\ncell:G30:b::1:1:1:l:2:f:2:bg:2\ncell:H30:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I30:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B31:b::2:::l:1:f:5\ncell:C31:v:11:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D31:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E31:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F31:b::1:1:1:l:2:f:2\ncell:G31:b::1:1:1:l:2:f:2\ncell:H31:b::1:1:1:l:2:f:2:cf:3\ncell:I31:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B32:b::2:::l:1:f:5\ncell:C32:v:12:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D32:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E32:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F32:b::1:1:1:l:2:f:2:bg:2\ncell:G32:b::1:1:1:l:2:f:2:bg:2\ncell:H32:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I32:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B33:l:1:f:5\ncell:C33:l:2:f:2:cf:3:ntvf:3\ncell:D33:l:2:f:2:cf:3:ntvf:1\ncell:E33:l:2:f:2:cf:2:colspan:3\ncell:F33:l:2:f:2\ncell:G33:l:2:f:2\ncell:H33:l:2:f:2:cf:3\ncell:I33:l:2:f:2:cf:2:ntvf:5\ncell:C34:t:We will be happy to supply any further information you may need and trust that you call on us to fill your order, which will receive our prompt and careful attention.:l:2:f:2:colspan:7:rowspan:2\ncell:D34:l:2:f:2\ncell:E34:l:2:f:2\ncell:F34:l:2:f:2\ncell:G34:l:2:f:2\ncell:H34:l:2:f:2\ncell:I34:l:2:f:2\ncell:C35:l:2:f:2:colspan:7\ncell:D35:l:2:f:2\ncell:E35:l:2:f:2\ncell:F35:l:2:f:2\ncell:G35:l:2:f:2\ncell:H35:l:2:f:2\ncell:I35:l:2:f:2\ncell:C36:b:::2::l:2:f:2\ncell:D36:b:::2::l:2:f:2\ncell:E36:b:::2::l:2:f:2\ncell:F36:b:::2::l:2:f:2\ncell:G36:l:2:f:2\ncell:H36:l:2:f:2\ncell:I36:b:::2::l:2:f:2:cf:2:ntvf:5\ncell:C37:t:PER:b:2::::l:2:f:2:cf:1\ncell:D37:b:2::::l:2:f:2:cf:1\ncell:E37:b:2::::l:2:f:2:cf:1\ncell:F37:b:2::::l:2:f:2:cf:1\ncell:G37:l:2:f:2\ncell:H37:l:2:f:2\ncell:I37:t:DATE:b:2::::l:2:f:2:cf:1\ncell:C38:l:2:f:2\ncell:D38:l:2:f:2\ncell:E38:l:2:f:2\ncell:F38:l:2:f:2\ncell:G38:l:2:f:2\ncell:H38:l:2:f:2\ncell:I38:l:2:f:2\ncell:C39:l:1:f:5\ncol:A:w:12\ncol:B:w:10\ncol:C:w:226\ncol:D:w:116\ncol:E:w:80\ncol:F:w:131\ncol:G:w:156\ncol:H:w:137\ncol:I:w:193\nrow:4:h:33\nrow:5:h:33\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:15.75\nrow:37:h:14.25\nrow:39:h:14.25\nsheet:c:9:r:39:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* * arial,helvetica,sans-serif\nfont:2:* 12pt arial,helvetica,sans-serif\nfont:3:* 14pt arial,helvetica,sans-serif\nfont:4:* 16pt arial,helvetica,sans-serif\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt arial,helvetica,sans-serif\nfont:7:normal normal 24pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::C6\nname:DATA_02::C11\nname:DATA_03::D11\\cD22\nname:DATA_04::G11\\cG22\n"},"name":"sheet6","hidden":"1"},"sheet10":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:C3:l:1:f:5\ncell:D3:l:1:f:5\ncell:E3:l:1:f:5\ncell:F3:l:1:f:5\ncell:G3:l:1:f:5\ncell:H3:t:SALES QUOTATION:l:2:f:7:cf:3\ncell:B4:t:Name:l:1:f:5\ncell:C4:l:1:f:5\ncell:D4:l:1:f:5\ncell:E4:l:1:f:5:cf:3\ncell:F4:l:1:f:5\ncell:G4:l:1:f:5\ncell:H4:l:1:f:5\ncell:B5:t:Address:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:H5:l:1:f:5\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:b:::1::l:1:f:5\ncell:C7:b:::1::l:1:f:5\ncell:D7:b:::1::l:1:f:5\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:H7:l:1:f:5\ncell:A8:b::1:::l:1:f:5\ncell:B8:t:TO\\c:b:1:::1:l:1:f:2\ncell:C8:b:1::::l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1:1:::l:1:f:5\ncell:F8:b::::1:l:1:f:5\ncell:G8:l:1:f:5\ncell:H8:l:1:f:5\ncell:A9:b::1:::l:1:f:5\ncell:B9:b::::1:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:l:1:f:5\ncell:E9:b::1:::l:1:f:5\ncell:F9:b::::1:l:1:f:5\ncell:G9:t:F.O.B. :b::1:::l:1:f:5:cf:3\ncell:H9:b::::1:l:1:f:5\ncell:A10:b::1:::l:1:f:5\ncell:B10:b::::1:l:1:f:5\ncell:C10:l:1:f:5\ncell:D10:l:1:f:5\ncell:E10:b::1:::l:1:f:5\ncell:F10:b::::1:l:1:f:5\ncell:G10:t:TERMS :b::1:::l:1:f:5:cf:3\ncell:H10:b::::1:l:1:f:5\ncell:A11:b::1:::l:1:f:5\ncell:B11:b::::1:l:1:f:5\ncell:C11:l:1:f:5\ncell:D11:l:1:f:5\ncell:E11:b::1:::l:1:f:5\ncell:F11:b::::1:l:1:f:5\ncell:G11:t:DELIVERY :b::1:::l:1:f:5:cf:3\ncell:H11:b::::1:l:1:f:5\ncell:A12:b::1:::l:1:f:5\ncell:B12:b::::1:l:1:f:5\ncell:C12:l:1:f:5\ncell:D12:l:1:f:5\ncell:E12:b::1:::l:1:f:5\ncell:F12:b::::1:l:1:f:5\ncell:G12:t:NUMBER :b::1:::l:1:f:5:cf:3\ncell:H12:b::::1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:5\ncell:B13:b:::1:1:l:1:f:5\ncell:C13:b:::1::l:1:f:5\ncell:D13:b:::1::l:1:f:5\ncell:E13:b::1:1::l:1:f:5\ncell:F13:b::::1:l:1:f:5\ncell:G13:l:1:f:5\ncell:H13:l:1:f:5\ncell:B14:b:1::::l:1:f:5\ncell:C14:b:1::::l:1:f:5\ncell:D14:b:1::::l:1:f:5\ncell:E14:b:1::::l:1:f:5\ncell:F14:l:1:f:5\ncell:G14:l:1:f:5\ncell:H14:l:1:f:5\ncell:B15:t:Thank you for your inquiry dated\\c:l:1:f:1\ncell:C15:l:1:f:5\ncell:D15:l:1:f:5\ncell:E15:v:39199:l:1:f:1:cf:2:ntvf:5\ncell:F15:l:1:f:5\ncell:G15:l:1:f:5\ncell:H15:l:1:f:5\ncell:B16:t:We are pleased to quote you the following\\c:l:1:f:1\ncell:C16:l:1:f:5\ncell:D16:l:1:f:5\ncell:E16:l:1:f:5\ncell:F16:l:1:f:5\ncell:G16:l:1:f:5\ncell:H16:l:1:f:5\ncell:B17:b:::1::l:1:f:5\ncell:C17:b:::1::l:1:f:5\ncell:D17:b:::1::l:1:f:5\ncell:E17:b:::1::l:1:f:5\ncell:F17:b:::1::l:1:f:5\ncell:G17:b:::1::l:1:f:5\ncell:H17:b:::1::l:1:f:5\ncell:A18:b::1:::l:1:f:5\ncell:B18:t:ITEM:b:1:1:1:1:l:2:f:4:cf:1\ncell:C18:t:QUANTITY:b:1:1:1:1:l:2:f:4:cf:1\ncell:D18:t:DESCRIPTION:b:1::1:1:l:2:f:4:cf:1\ncell:E18:b:1::1::l:1:f:8:cf:1\ncell:F18:b:1:1:1::l:1:f:8:cf:1\ncell:G18:t:UNIT PRICE :b:1:1:1:1:l:2:f:4:cf:1\ncell:H18:t:DELIVERY DATE:b:1:1:1:1:l:2:f:4:cf:1\ncell:A19:b::1:::l:1:f:5\ncell:B19:v:1:b:1:1::1:l:1:f:5:cf:1:ntvf:3\ncell:C19:b:1:1::1:l:1:f:5:cf:1:ntvf:1\ncell:D19:b:1:::1:l:1:f:5\ncell:E19:b:1::::l:1:f:5\ncell:F19:b:1:1:::l:1:f:5\ncell:G19:b:1:1::1:l:1:f:5:ntvf:2\ncell:H19:b:1:1::1:l:1:f:5:cf:1:ntvf:5\ncell:A20:b::1:::l:1:f:5\ncell:B20:v:2:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C20:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D20:b::::1:l:1:f:5\ncell:E20:l:1:f:5\ncell:F20:b::1:::l:1:f:5\ncell:G20:b::1::1:l:1:f:5\ncell:H20:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A21:b::1:::l:1:f:5\ncell:B21:v:3:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C21:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D21:b::::1:l:1:f:5\ncell:E21:l:1:f:5\ncell:F21:b::1:::l:1:f:5\ncell:G21:b::1::1:l:1:f:5\ncell:H21:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A22:b::1:::l:1:f:5\ncell:B22:v:4:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C22:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D22:b::::1:l:1:f:5\ncell:E22:l:1:f:5\ncell:F22:b::1:::l:1:f:5\ncell:G22:b::1::1:l:1:f:5\ncell:H22:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A23:b::1:::l:1:f:5\ncell:B23:v:5:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C23:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D23:b::::1:l:1:f:5\ncell:E23:l:1:f:5\ncell:F23:b::1:::l:1:f:5\ncell:G23:b::1::1:l:1:f:5\ncell:H23:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A24:b::1:::l:1:f:5\ncell:B24:v:6:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C24:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D24:b::::1:l:1:f:5\ncell:E24:l:1:f:5\ncell:F24:b::1:::l:1:f:5\ncell:G24:b::1::1:l:1:f:5\ncell:H24:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A25:b::1:::l:1:f:5\ncell:B25:v:7:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C25:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D25:b::::1:l:1:f:5\ncell:E25:l:1:f:5\ncell:F25:b::1:::l:1:f:5\ncell:G25:b::1::1:l:1:f:5\ncell:H25:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A26:b::1:::l:1:f:5\ncell:B26:v:8:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C26:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D26:b::::1:l:1:f:5\ncell:E26:l:1:f:5\ncell:F26:b::1:::l:1:f:5\ncell:G26:b::1::1:l:1:f:5\ncell:H26:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A27:b::1:::l:1:f:5\ncell:B27:v:9:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C27:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D27:b::::1:l:1:f:5\ncell:E27:l:1:f:5\ncell:F27:b::1:::l:1:f:5\ncell:G27:b::1::1:l:1:f:5\ncell:H27:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A28:b::1:::l:1:f:5\ncell:B28:v:10:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C28:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D28:b::::1:l:1:f:5\ncell:E28:l:1:f:5\ncell:F28:b::1:::l:1:f:5\ncell:G28:b::1::1:l:1:f:5\ncell:H28:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A29:b::1:::l:1:f:5\ncell:B29:v:11:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C29:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D29:b::::1:l:1:f:5\ncell:E29:l:1:f:5\ncell:F29:b::1:::l:1:f:5\ncell:G29:b::1::1:l:1:f:5\ncell:H29:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A30:b::1:::l:1:f:5\ncell:B30:v:12:b::1:1:1:l:1:f:5:cf:1:ntvf:3\ncell:C30:b::1:1:1:l:1:f:5:cf:1:ntvf:1\ncell:D30:b:::1:1:l:1:f:5\ncell:E30:b:::1::l:1:f:5\ncell:F30:b::1:1::l:1:f:5\ncell:G30:b::1:1:1:l:1:f:5\ncell:H30:b::1:1:1:l:1:f:5:cf:1:ntvf:5\ncell:B31:t:We will be happy to supply any further information you may need and trust that you :b:1::::l:1:f:1\ncell:C31:b:1::::l:1:f:5\ncell:D31:b:1::::l:1:f:5\ncell:E31:b:1::::l:1:f:5\ncell:F31:b:1::::l:1:f:5\ncell:G31:b:1::::l:1:f:5\ncell:H31:b:1::::l:1:f:5\ncell:B32:t:call on us to fill your order, which will receive our prompt and careful attention.:l:1:f:1\ncell:C32:l:1:f:5\ncell:D32:l:1:f:5\ncell:E32:l:1:f:5\ncell:F32:l:1:f:5\ncell:G32:l:1:f:5\ncell:H32:l:1:f:5\ncell:B33:b:::1::l:1:f:6\ncell:C33:b:::1::l:1:f:5\ncell:D33:b:::1::l:1:f:5\ncell:E33:b:::1::l:1:f:5\ncell:F33:l:1:f:5\ncell:G33:l:1:f:5\ncell:H33:b:::1::l:1:f:6:cf:1:ntvf:5\ncell:B34:t:PER:b:1::::l:1:f:8:cf:1\ncell:C34:b:1::::l:1:f:5:cf:1\ncell:D34:b:1::::l:1:f:5:cf:1\ncell:E34:b:1::::l:1:f:5:cf:1\ncell:F34:l:1:f:5\ncell:G34:l:1:f:5\ncell:H34:t:DATE:b:1::::l:1:f:8:cf:1\ncell:B36:l:1:f:5\ncol:A:w:12\ncol:B:w:292\ncol:C:w:100\ncol:D:w:80\ncol:E:w:131\ncol:F:w:156\ncol:G:w:90\ncol:H:w:374\nrow:3:h:33\nrow:4:h:14.25\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:15.75\nrow:34:h:14.25\nrow:36:h:14.25\nsheet:c:8:r:36:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:italic normal 10pt Arial\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 18pt Arial\nfont:4:normal bold 8pt Arial\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 26pt Times New Roman\nfont:8:normal normal 8pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet601","hidden":"1"},"sheet11":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Promotion Expenditures by Quarter:l:2:f:5:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:C4:t:For the Year 2009:l:1:f:3:cf:1\ncell:D4:l:1:f:1:cf:1\ncell:E4:l:1:f:1:cf:1\ncell:F4:l:1:f:1:cf:1\ncell:G4:l:1:f:1:cf:1\ncell:H4:l:1:f:1:cf:1\ncell:D5:l:1:f:1:cf:1\ncell:E5:l:1:f:1:cf:1\ncell:F5:l:1:f:1:cf:1\ncell:G5:l:1:f:1:cf:1\ncell:H5:l:1:f:1:cf:1\ncell:C6:l:1:f:1\ncell:D6:l:1:f:1\ncell:E6:l:1:f:1\ncell:F6:l:1:f:1\ncell:G6:l:1:f:1\ncell:H6:l:1:f:1\ncell:C7:l:1:f:1:cf:2\ncell:D7:t:Q1:l:1:f:4:cf:1\ncell:E7:t:Q2:l:1:f:4:cf:1\ncell:F7:t:Q3:l:1:f:4:cf:1\ncell:G7:t:Q4:l:1:f:4:cf:1\ncell:H7:t:Total:l:1:f:4:cf:1\ncell:C8:t:Trade Promotions to Distributors:l:1:f:4:cf:2\ncell:D8:l:1:f:1\ncell:E8:l:1:f:1\ncell:F8:l:1:f:1\ncell:G8:l:1:f:1\ncell:H8:l:1:f:1\ncell:C9:t:Promotion:l:1:f:2:cf:2\ncell:D9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H9:vtf:n:4:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:3:ntvf:2\ncell:C10:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H10:vtf:n:4:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C11:t:Promotion:l:1:f:2:cf:2\ncell:D11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H11:vtf:n:4:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:3:ntvf:1\ncell:C12:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H12:vtf:n:4:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C13:t:Totals:l:1:f:3:cf:2\ncell:D13:vtf:n:4:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E13:vtf:n:4:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F13:vtf:n:4:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G13:vtf:n:4:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H13:vtf:n:16:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C14:l:1:f:1:cf:2\ncell:D14:l:1:f:1:ntvf:2\ncell:E14:l:1:f:1:ntvf:2\ncell:F14:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:l:1:f:3:ntvf:2\ncell:C15:t:Trade Shows:l:1:f:4:cf:2\ncell:D15:l:1:f:1:ntvf:2\ncell:E15:l:1:f:1:ntvf:2\ncell:F15:l:1:f:1:ntvf:2\ncell:G15:l:1:f:1:ntvf:2\ncell:H15:l:1:f:3:ntvf:2\ncell:C16:t:Promotion:l:1:f:2:cf:2\ncell:D16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H16:vtf:n:4:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:3:ntvf:2\ncell:C17:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H17:vtf:n:4:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C18:t:Promotion:l:1:f:2:cf:2\ncell:D18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H18:vtf:n:4:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):l:1:f:3:ntvf:1\ncell:C19:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H19:vtf:n:4:IF(SUM(D19\\cG19),SUM(D19\\cG19),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C20:t:Totals:l:1:f:3:cf:2\ncell:D20:vtf:n:4:IF(SUM(D16\\cD19),SUM(D16\\cD19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E20:vtf:n:4:IF(SUM(E16\\cE19),SUM(E16\\cE19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F20:vtf:n:4:IF(SUM(F16\\cF19),SUM(F16\\cF19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G20:vtf:n:4:IF(SUM(G16\\cG19),SUM(G16\\cG19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H20:vtf:n:16:IF(SUM(H16\\cH19),SUM(H16\\cH19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C21:l:1:f:1:cf:2\ncell:D21:l:1:f:1:ntvf:2\ncell:E21:l:1:f:1:ntvf:2\ncell:F21:l:1:f:1:ntvf:2\ncell:G21:l:1:f:1:ntvf:2\ncell:H21:l:1:f:3:ntvf:2\ncell:C22:t:Sales Force Promotion:l:1:f:4:cf:2\ncell:D22:l:1:f:1:ntvf:2\ncell:E22:l:1:f:1:ntvf:2\ncell:F22:l:1:f:1:ntvf:2\ncell:G22:l:1:f:1:ntvf:2\ncell:H22:l:1:f:3:ntvf:2\ncell:C23:t:Promotion:l:1:f:2:cf:2\ncell:D23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H23:vtf:n:4:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:3:ntvf:2\ncell:C24:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H24:vtf:n:4:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C25:t:Promotion:l:1:f:2:cf:2\ncell:D25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H25:vtf:n:4:IF(SUM(D25\\cG25),SUM(D25\\cG25),\"\"):l:1:f:3:ntvf:1\ncell:C26:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H26:vtf:n:4:IF(SUM(D26\\cG26),SUM(D26\\cG26),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C27:t:Totals:l:1:f:3:cf:2\ncell:D27:vtf:n:4:IF(SUM(D23\\cD26),SUM(D23\\cD26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E27:vtf:n:4:IF(SUM(E23\\cE26),SUM(E23\\cE26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F27:vtf:n:4:IF(SUM(F23\\cF26),SUM(F23\\cF26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G27:vtf:n:4:IF(SUM(G23\\cG26),SUM(G23\\cG26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H27:vtf:n:16:IF(SUM(H23\\cH26),SUM(H23\\cH26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C28:l:1:f:1:cf:2\ncell:D28:l:1:f:1:ntvf:2\ncell:E28:l:1:f:1:ntvf:2\ncell:F28:l:1:f:1:ntvf:2\ncell:G28:l:1:f:1:ntvf:2\ncell:H28:l:1:f:3:ntvf:2\ncell:C29:t:Other Promotions:l:1:f:4:cf:2\ncell:D29:l:1:f:1:ntvf:2\ncell:E29:l:1:f:1:ntvf:2\ncell:F29:l:1:f:1:ntvf:2\ncell:G29:l:1:f:1:ntvf:2\ncell:H29:l:1:f:3:ntvf:2\ncell:C30:t:Promotion:l:1:f:2:cf:2\ncell:D30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H30:vtf:n:4:IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):l:1:f:3:ntvf:2\ncell:C31:l:1:f:2:bg:2:cf:2\ncell:D31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H31:vtf:n:4:IF(SUM(D31\\cG31),SUM(D31\\cG31),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C32:l:1:f:2:cf:2\ncell:D32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H32:vtf:n:4:IF(SUM(D32\\cG32),SUM(D32\\cG32),\"\"):l:1:f:3:ntvf:1\ncell:C33:l:1:f:2:bg:2:cf:2\ncell:D33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H33:vtf:n:4:IF(SUM(D33\\cG33),SUM(D33\\cG33),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C34:t:Totals:l:1:f:3:cf:2\ncell:D34:vtf:n:4:IF(SUM(D30\\cD33),SUM(D30\\cD33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E34:vtf:n:4:IF(SUM(E30\\cE33),SUM(E30\\cE33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F34:vtf:n:4:IF(SUM(F30\\cF33),SUM(F30\\cF33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G34:vtf:n:4:IF(SUM(G30\\cG33),SUM(G30\\cG33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H34:vtf:n:16:IF(SUM(H30\\cH33),SUM(H30\\cH33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C35:l:1:f:1:cf:2\ncell:D35:l:1:f:1:ntvf:2\ncell:E35:l:1:f:1:ntvf:2\ncell:F35:l:1:f:1:ntvf:2\ncell:G35:l:1:f:1:ntvf:2\ncell:H35:l:1:f:3:ntvf:2\ncell:C36:t:Total Promotion Budget:l:1:f:3:cf:2\ncell:D36:vtf:n:16:IF(SUM(D13,D20,D27,D34),SUM(D13,D20,D27,D34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E36:vtf:n:16:IF(SUM(E13,E20,E27,E34),SUM(E13,E20,E27,E34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F36:vtf:n:16:IF(SUM(F13,F20,F27,F34),SUM(F13,F20,F27,F34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G36:vtf:n:16:IF(SUM(G13,G20,G27,G34),SUM(G13,G20,G27,G34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H36:vtf:n:64:IF(SUM(H13,H20,H27,H34),SUM(H13,H20,H27,H34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C37:cf:2\ncell:D37:l:1:f:1\ncell:E37:l:1:f:1\ncell:F37:l:1:f:1\ncell:G37:l:1:f:1\ncell:H37:l:1:f:1\ncell:C38:l:1:f:1:cf:2\ncell:C39:cf:2\ncell:C40:cf:2\ncol:A:w:10\ncol:B:w:10\ncol:C:w:315\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nsheet:c:8:r:40:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt Arial\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 16pt Arial\nfont:5:normal normal 26pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::#REF!\\c#REF!\nname:DATA_04::F9\\cF22\n"},"name":"sheet7","hidden":"1"},"sheet12":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Promotion Expenditures by Quarter:l:2:f:4:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:H3:l:2:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:H4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:1\ncell:D5:l:1:f:5:cf:1\ncell:E5:l:1:f:5:cf:1\ncell:F5:l:1:f:5:cf:1\ncell:G5:l:1:f:5:cf:1\ncell:H5:l:1:f:5:cf:1\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:l:1:f:5\ncell:C7:l:1:f:5\ncell:D7:t:Q1:b:::1::l:1:f:2:cf:1\ncell:E7:vtf:e:Unknown function FIXED. :LEFT(D7,(LEN(D7)-1))&FIXED(CHOOSE(VALUE(RIGHT(D7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:F7:vtf:e:0:LEFT(E7,(LEN(E7)-1))&FIXED(CHOOSE(VALUE(RIGHT(E7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:G7:vtf:e:0:LEFT(F7,(LEN(F7)-1))&FIXED(CHOOSE(VALUE(RIGHT(F7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:H7:t:Total:b:::1::l:1:f:2:cf:1\ncell:B8:t:Trade Promotions to Distributors:l:1:f:2\ncell:C8:l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1::::l:1:f:5\ncell:F8:b:1::::l:1:f:5\ncell:G8:b:1::::l:1:f:5\ncell:H8:b:1::::l:1:f:5\ncell:B9:l:1:f:5\ncell:C9:t:Promotion:l:1:f:5\ncell:D9:v:3000:l:1:f:5:ntvf:2\ncell:E9:v:3000:l:1:f:5:ntvf:2\ncell:F9:v:3000:l:1:f:5:ntvf:2\ncell:G9:v:3000:l:1:f:5:ntvf:2\ncell:H9:vtf:n:12000:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:5:ntvf:2\ncell:B10:l:1:f:5\ncell:C10:t:Promotion:l:1:f:5\ncell:D10:v:2000:l:1:f:5:ntvf:1\ncell:E10:v:2000:l:1:f:5:ntvf:1\ncell:F10:v:2000:l:1:f:5:ntvf:1\ncell:G10:v:2000:l:1:f:5:ntvf:1\ncell:H10:vtf:n:8000:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:5:ntvf:1\ncell:B11:l:1:f:5\ncell:C11:t:Promotion:l:1:f:5\ncell:D11:v:2500:l:1:f:5:ntvf:1\ncell:E11:v:2500:l:1:f:5:ntvf:1\ncell:F11:v:2500:l:1:f:5:ntvf:1\ncell:G11:v:2500:l:1:f:5:ntvf:1\ncell:H11:vtf:n:10000:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:5:ntvf:1\ncell:B12:l:1:f:5\ncell:C12:t:Promotion:l:1:f:5\ncell:D12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:E12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:F12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:G12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:H12:vtf:n:4000:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B13:l:1:f:5\ncell:C13:t:Totals:l:1:f:5\ncell:D13:vtf:n:8500:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E13:vtf:n:8500:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F13:vtf:n:8500:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8500:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H13:vtf:n:34000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B14:t:Trade Shows:l:1:f:2\ncell:C14:l:1:f:5\ncell:D14:l:1:f:5:ntvf:2\ncell:E14:l:1:f:5:ntvf:2\ncell:F14:l:1:f:5:ntvf:2\ncell:G14:l:1:f:5:ntvf:2\ncell:H14:l:1:f:5:ntvf:2\ncell:B15:l:1:f:5\ncell:C15:t:Promotion:l:1:f:5\ncell:D15:v:1000:l:1:f:5:ntvf:2\ncell:E15:v:1000:l:1:f:5:ntvf:2\ncell:F15:v:1000:l:1:f:5:ntvf:2\ncell:G15:v:1000:l:1:f:5:ntvf:2\ncell:H15:vtf:n:4000:IF(SUM(D15\\cG15),SUM(D15\\cG15),\"\"):l:1:f:5:ntvf:2\ncell:B16:l:1:f:5\ncell:C16:t:Promotion:l:1:f:5\ncell:D16:v:2000:l:1:f:5:ntvf:1\ncell:E16:v:2000:l:1:f:5:ntvf:1\ncell:F16:v:2000:l:1:f:5:ntvf:1\ncell:G16:v:2000:l:1:f:5:ntvf:1\ncell:H16:vtf:n:8000:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:5:ntvf:1\ncell:B17:l:1:f:5\ncell:C17:t:Promotion:l:1:f:5\ncell:D17:v:2000:l:1:f:5:ntvf:1\ncell:E17:v:2000:l:1:f:5:ntvf:1\ncell:F17:v:2000:l:1:f:5:ntvf:1\ncell:G17:v:2000:l:1:f:5:ntvf:1\ncell:H17:vtf:n:8000:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:5:ntvf:1\ncell:B18:l:1:f:5\ncell:C18:t:Promotion:l:1:f:5\ncell:D18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:E18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:F18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:G18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:H18:vtf:n:12000:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B19:l:1:f:5\ncell:C19:t:Totals:l:1:f:5\ncell:D19:vtf:n:8000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E19:vtf:n:8000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F19:vtf:n:8000:IF(SUM(F15\\cF18),SUM(F15\\cF18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G19:vtf:n:8000:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H19:vtf:n:32000:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B20:t:Sales Force Promotion:l:1:f:2\ncell:C20:l:1:f:5\ncell:D20:l:1:f:5:ntvf:2\ncell:E20:l:1:f:5:ntvf:2\ncell:F20:l:1:f:5:ntvf:2\ncell:G20:l:1:f:5:ntvf:2\ncell:H20:l:1:f:5:ntvf:2\ncell:B21:l:1:f:5\ncell:C21:t:Promotion:l:1:f:5\ncell:D21:v:100:l:1:f:5:ntvf:2\ncell:E21:v:100:l:1:f:5:ntvf:2\ncell:F21:v:100:l:1:f:5:ntvf:2\ncell:G21:v:100:l:1:f:5:ntvf:2\ncell:H21:vtf:n:400:IF(SUM(D21\\cG21),SUM(D21\\cG21),\"\"):l:1:f:5:ntvf:2\ncell:B22:l:1:f:5\ncell:C22:t:Promotion:l:1:f:5\ncell:D22:v:500:l:1:f:5:ntvf:1\ncell:E22:v:500:l:1:f:5:ntvf:1\ncell:F22:v:500:l:1:f:5:ntvf:1\ncell:G22:v:500:l:1:f:5:ntvf:1\ncell:H22:vtf:n:2000:IF(SUM(D22\\cG22),SUM(D22\\cG22),\"\"):l:1:f:5:ntvf:1\ncell:B23:l:1:f:5\ncell:C23:t:Promotion:l:1:f:5\ncell:D23:v:20000:l:1:f:5:ntvf:1\ncell:E23:v:20000:l:1:f:5:ntvf:1\ncell:F23:v:20000:l:1:f:5:ntvf:1\ncell:G23:v:20000:l:1:f:5:ntvf:1\ncell:H23:vtf:n:80000:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:5:ntvf:1\ncell:B24:l:1:f:5\ncell:C24:t:Promotion:l:1:f:5\ncell:D24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:E24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:F24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:G24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:H24:vtf:n:400000:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B25:l:1:f:5\ncell:C25:t:Totals:l:1:f:5\ncell:D25:vtf:n:120600:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E25:vtf:n:120600:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F25:vtf:n:120600:IF(SUM(F21\\cF24),SUM(F21\\cF24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G25:vtf:n:120600:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H25:vtf:n:482400:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B26:t:Other Promotions:l:1:f:2\ncell:C26:l:1:f:5\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:2\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:2\ncell:H26:l:1:f:5:ntvf:2\ncell:B27:l:1:f:5\ncell:C27:t:Promotion:l:1:f:5\ncell:D27:v:2500:l:1:f:5:ntvf:2\ncell:E27:v:2500:l:1:f:5:ntvf:2\ncell:F27:v:2500:l:1:f:5:ntvf:2\ncell:G27:v:2500:l:1:f:5:ntvf:2\ncell:H27:vtf:n:10000:IF(SUM(D27\\cG27),SUM(D27\\cG27),\"\"):l:1:f:5:ntvf:2\ncell:B28:l:1:f:5\ncell:C28:l:1:f:5\ncell:D28:l:1:f:5:ntvf:1\ncell:E28:l:1:f:5:ntvf:1\ncell:F28:l:1:f:5:ntvf:1\ncell:G28:l:1:f:5:ntvf:1\ncell:H28:vtf:t::IF(SUM(D28\\cG28),SUM(D28\\cG28),\"\"):l:1:f:5:ntvf:1\ncell:B29:l:1:f:5\ncell:C29:l:1:f:5\ncell:D29:l:1:f:5:ntvf:1\ncell:E29:l:1:f:5:ntvf:1\ncell:F29:l:1:f:5:ntvf:1\ncell:G29:l:1:f:5:ntvf:1\ncell:H29:vtf:t::IF(SUM(D29\\cG29),SUM(D29\\cG29),\"\"):l:1:f:5:ntvf:1\ncell:B30:l:1:f:5\ncell:C30:b:::1::l:1:f:5\ncell:D30:b:::1::l:1:f:5:ntvf:1\ncell:E30:b:::1::l:1:f:5:ntvf:1\ncell:F30:b:::1::l:1:f:5:ntvf:1\ncell:G30:b:::1::l:1:f:5:ntvf:1\ncell:H30:vtf:t::IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B31:l:1:f:5\ncell:C31:t:Totals:b:1::::l:1:f:5\ncell:D31:vtf:n:2500:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E31:vtf:n:2500:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F31:vtf:n:2500:IF(SUM(F27\\cF30),SUM(F27\\cF30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G31:vtf:n:2500:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H31:vtf:n:10000:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B32:t:Total Promotion Budget:l:1:f:1\ncell:C32:l:1:f:1\ncell:D32:vtf:n:139600:IF(SUM(D13,D19,D25,D31),SUM(D13,D19,D25,D31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:E32:vtf:n:139600:IF(SUM(E13,E19,E25,E31),SUM(E13,E19,E25,E31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:F32:vtf:n:139600:IF(SUM(F13,F19,F25,F31),SUM(F13,F19,F25,F31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:G32:vtf:n:139600:IF(SUM(G13,G19,G25,G31),SUM(G13,G19,G25,G31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:H32:vtf:n:558400:IF(SUM(H13,H19,H25,H31),SUM(H13,H19,H25,H31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:D33:b:1::::l:1:f:5\ncell:E33:b:1::::l:1:f:5\ncell:F33:b:1::::l:1:f:5\ncell:G33:b:1::::l:1:f:5\ncell:H33:b:1::::l:1:f:5\ncell:B34:l:1:f:5\ncol:B:w:729\ncol:C:w:325\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:15.75\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15.75\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nsheet:c:8:r:34:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Arial\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet701","hidden":"1"},"sheet13":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet8","hidden":"1"},"sheet14":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet801","hidden":"1"},"sheet15":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet9","hidden":"1"},"sheet16":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet901","hidden":"1"},"sheet17":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:1:f:8:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:3:cf:1:ntvf:1\ncell:F3:l:1:f:3:cf:1:ntvf:1\ncell:G3:l:1:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:1:f:7:cf:1:ntvf:1\ncell:D4:l:1:f:4\ncell:E4:l:1:f:2:cf:1:ntvf:1\ncell:F4:l:1:f:2:cf:1:ntvf:1\ncell:G4:l:1:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:1:f:5:cf:1:ntvf:3\ncell:D5:l:1\ncell:E5:l:1:f:2:cf:1:ntvf:1\ncell:F5:l:1:f:2:cf:1:ntvf:1\ncell:G5:l:1:f:2:cf:1:ntvf:1\ncell:C6:l:1\ncell:D6:l:1:f:4:ntvf:1\ncell:E6:l:1:f:4:ntvf:1\ncell:F6:l:1:f:4:ntvf:1\ncell:G6:l:1:f:4:ntvf:1\ncell:C7:l:1:f:4:ntvf:1\ncell:D7:t: Retail :l:1:f:7:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:1:f:7:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:1:f:7:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:1:f:7:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:7:ntvf:1\ncell:D8:l:1:f:4:ntvf:1\ncell:E8:l:1:f:4:ntvf:1\ncell:F8:l:1:f:4:ntvf:1\ncell:G8:l:1:f:4:ntvf:1\ncell:C9:t:Product:l:1:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:1:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:1:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:1:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:1:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:1:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:1:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:1:f:6:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:H15:f:6\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nsheet:c:8:r:15:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 16pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\c#REF!\nname:DATA_04::F9\\c#REF!\n"},"name":"sheet10","hidden":"1"},"sheet18":{"sheetstr":{"savestr":"version:1.5\ncell:B3:l:1:f:6:ntvf:1\ncell:C3:t:Sales Revenue:b:::1::l:2:f:5:cf:2:ntvf:1\ncell:D3:b:::1::l:2:f:6:cf:1\ncell:E3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:B4:l:1:f:6:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:4:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:6\ncell:E4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:B5:l:1:f:6:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:3:cf:1:ntvf:3\ncell:E5:l:2:f:3:cf:1:ntvf:1\ncell:F5:l:2:f:3:cf:1:ntvf:1\ncell:G5:l:2:f:3:cf:1:ntvf:1\ncell:B6:l:1:f:6:ntvf:1\ncell:D6:b:::1::l:1:f:6:ntvf:1\ncell:E6:b:::1::l:1:f:6:ntvf:1\ncell:F6:b:::1::l:1:f:6:ntvf:1\ncell:G6:b:::1::l:1:f:6:ntvf:1\ncell:B7:l:1:f:6:ntvf:1\ncell:C7:b::1:::l:1:f:6:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:3:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:3:ntvf:1\ncell:B8:t: Camping Gear :l:1:f:2:ntvf:1\ncell:C8:l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:6:ntvf:1\ncell:E8:b:1::::l:1:f:6:ntvf:1\ncell:F8:b:1:1:::l:1:f:6:ntvf:1\ncell:G8:b:1:::1:l:1:f:6:ntvf:1\ncell:B9:l:1:f:6:ntvf:1\ncell:C9:t:Product:l:1:f:6:ntvf:1\ncell:D9:v:18000:l:1:f:6:ntvf:2\ncell:E9:v:24000:l:1:f:6:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B10:l:1:f:6:ntvf:1\ncell:C10:t:Product:l:1:f:6:ntvf:1\ncell:D10:v:14000:l:1:f:6:ntvf:2\ncell:E10:v:15000:l:1:f:6:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B11:l:1:f:6:ntvf:1\ncell:C11:t:Product:l:1:f:6:ntvf:1\ncell:D11:v:8000:l:1:f:6:ntvf:2\ncell:E11:v:11000:l:1:f:6:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:6:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B12:l:1:f:6:ntvf:1\ncell:C12:t:Product:l:1:f:6:ntvf:1\ncell:D12:v:4000:l:1:f:6:ntvf:2\ncell:E12:v:6000:l:1:f:6:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:6:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B13:l:1:f:6:ntvf:1\ncell:C13:t:Product:l:1:f:6:ntvf:1\ncell:D13:v:2000:l:1:f:6:ntvf:2\ncell:E13:v:3000:l:1:f:6:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B14:l:1:f:6:ntvf:1\ncell:C14:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B15:l:1:f:6:ntvf:1\ncell:C15:l:1:f:6:ntvf:1\ncell:D15:l:1:f:6:ntvf:2\ncell:E15:l:1:f:6:ntvf:2\ncell:F15:b::1:::l:1:f:6:ntvf:2\ncell:G15:b::::1:l:1:f:6:ntvf:2\ncell:B16:t: Mountain Climbing :l:1:f:2:ntvf:1\ncell:C16:l:1:f:1:ntvf:1\ncell:D16:l:1:f:6:ntvf:2\ncell:E16:l:1:f:6:ntvf:2\ncell:F16:b::1:::l:1:f:6:ntvf:2\ncell:G16:b::::1:l:1:f:6:ntvf:2\ncell:B17:l:1:f:6:ntvf:1\ncell:C17:t:Product:l:1:f:6:ntvf:1\ncell:D17:v:4000:l:1:f:6:ntvf:2\ncell:E17:v:8000:l:1:f:6:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B18:l:1:f:6:ntvf:1\ncell:C18:t:Product:l:1:f:6:ntvf:1\ncell:D18:v:7000:l:1:f:6:ntvf:2\ncell:E18:v:15000:l:1:f:6:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B19:l:1:f:6:ntvf:1\ncell:C19:t:Product:l:1:f:6:ntvf:1\ncell:D19:v:6000:l:1:f:6:ntvf:2\ncell:E19:v:11000:l:1:f:6:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:6:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B20:l:1:f:6:ntvf:1\ncell:C20:t:Product:l:1:f:6:ntvf:1\ncell:D20:v:3000:l:1:f:6:ntvf:2\ncell:E20:v:5500:l:1:f:6:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:6:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B21:l:1:f:6:ntvf:1\ncell:C21:t:Product:l:1:f:6:ntvf:1\ncell:D21:v:2000:l:1:f:6:ntvf:2\ncell:E21:v:3500:l:1:f:6:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B22:l:1:f:6:ntvf:1\ncell:C22:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B23:l:1:f:6:ntvf:1\ncell:C23:l:1:f:6:ntvf:1\ncell:D23:l:1:f:6:ntvf:2\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:b::1:::l:1:f:6:ntvf:2\ncell:G23:b::::1:l:1:f:6:ntvf:2\ncell:B24:t: Men's Clothing :l:1:f:2:ntvf:1\ncell:C24:l:1:f:1:ntvf:1\ncell:D24:l:1:f:6:ntvf:2\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:b::1:::l:1:f:6:ntvf:2\ncell:G24:b::::1:l:1:f:6:ntvf:2\ncell:B25:l:1:f:6:ntvf:1\ncell:C25:t:Product:l:1:f:6:ntvf:1\ncell:D25:v:16000:l:1:f:6:ntvf:2\ncell:E25:v:30000:l:1:f:6:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B26:l:1:f:6:ntvf:1\ncell:C26:t:Product:l:1:f:6:ntvf:1\ncell:D26:v:18000:l:1:f:6:ntvf:2\ncell:E26:v:32000:l:1:f:6:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:6:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B27:l:1:f:6:ntvf:1\ncell:C27:t:Product:l:1:f:6:ntvf:1\ncell:D27:v:24000:l:1:f:6:ntvf:2\ncell:E27:v:46000:l:1:f:6:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:6:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B28:l:1:f:6:ntvf:1\ncell:C28:t:Product:l:1:f:6:ntvf:1\ncell:D28:v:16000:l:1:f:6:ntvf:2\ncell:E28:v:32000:l:1:f:6:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:6:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B29:l:1:f:6:ntvf:1\ncell:C29:t:Product:l:1:f:6:ntvf:1\ncell:D29:v:8000:l:1:f:6:ntvf:2\ncell:E29:v:12000:l:1:f:6:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B30:l:1:f:6:ntvf:1\ncell:C30:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B31:l:1:f:6:ntvf:1\ncell:C31:l:1:f:6:ntvf:1\ncell:D31:l:1:f:6:ntvf:2\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:b::1:::l:1:f:6:ntvf:2\ncell:G31:b::::1:l:1:f:6:ntvf:2\ncell:B32:t: Women's Clothing :l:1:f:2:ntvf:1\ncell:C32:l:1:f:1:ntvf:1\ncell:D32:l:1:f:6:ntvf:2\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:b::1:::l:1:f:6:ntvf:2\ncell:G32:b::::1:l:1:f:6:ntvf:2\ncell:B33:l:1:f:6:ntvf:1\ncell:C33:t:Product:l:1:f:6:ntvf:1\ncell:D33:v:13000:l:1:f:6:ntvf:2\ncell:E33:v:26000:l:1:f:6:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:6:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B34:l:1:f:6:ntvf:1\ncell:C34:t:Product:l:1:f:6:ntvf:1\ncell:D34:v:17000:l:1:f:6:ntvf:2\ncell:E34:v:32000:l:1:f:6:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B35:l:1:f:6:ntvf:1\ncell:C35:t:Product:l:1:f:6:ntvf:1\ncell:D35:v:21000:l:1:f:6:ntvf:2\ncell:E35:v:42000:l:1:f:6:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:6:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B36:l:1:f:6:ntvf:1\ncell:C36:t:Product:l:1:f:6:ntvf:1\ncell:D36:v:11000:l:1:f:6:ntvf:2\ncell:E36:v:19000:l:1:f:6:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:6:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B37:l:1:f:6:ntvf:1\ncell:C37:t:Product:l:1:f:6:ntvf:1\ncell:D37:v:6500:l:1:f:6:ntvf:2\ncell:E37:v:11500:l:1:f:6:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:6:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B38:l:1:f:6:ntvf:1\ncell:C38:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B39:l:1:f:6:ntvf:1\ncell:C39:l:1:f:6:ntvf:1\ncell:D39:l:1:f:6:ntvf:2\ncell:E39:l:1:f:6:ntvf:2\ncell:F39:b::1:::l:1:f:6:ntvf:2\ncell:G39:b::::1:l:1:f:6:ntvf:2\ncell:B40:t: Kids Corner :l:1:f:2:ntvf:1\ncell:C40:l:1:f:1:ntvf:1\ncell:D40:l:1:f:6:ntvf:2\ncell:E40:l:1:f:6:ntvf:2\ncell:F40:b::1:::l:1:f:6:ntvf:2\ncell:G40:b::::1:l:1:f:6:ntvf:2\ncell:B41:l:1:f:6:ntvf:1\ncell:C41:t:Product:l:1:f:6:ntvf:1\ncell:D41:v:7000:l:1:f:6:ntvf:2\ncell:E41:v:13000:l:1:f:6:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B42:l:1:f:6:ntvf:1\ncell:C42:t:Product:l:1:f:6:ntvf:1\ncell:D42:v:8500:l:1:f:6:ntvf:2\ncell:E42:v:16000:l:1:f:6:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:6:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B43:l:1:f:6:ntvf:1\ncell:C43:t:Product:l:1:f:6:ntvf:1\ncell:D43:v:13000:l:1:f:6:ntvf:2\ncell:E43:v:22000:l:1:f:6:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:6:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B44:l:1:f:6:ntvf:1\ncell:C44:t:Product:l:1:f:6:ntvf:1\ncell:D44:v:6000:l:1:f:6:ntvf:2\ncell:E44:v:11000:l:1:f:6:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B45:l:1:f:6:ntvf:1\ncell:C45:t:Product:l:1:f:6:ntvf:1\ncell:D45:v:4000:l:1:f:6:ntvf:2\ncell:E45:v:7000:l:1:f:6:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B46:l:1:f:6:ntvf:1\ncell:C46:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:6\ncol:B:w:162\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 11pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal bold 16pt Arial\nfont:5:normal bold 26pt Times New Roman\nfont:6:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet12","hidden":"1"},"sheet19":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:b:::1::l:2:f:4:cf:1:ntvf:1:colspan:5\ncell:D3:b:::1::l:2:f:5:cf:1\ncell:E3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:3:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:5\ncell:E4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:2:cf:1:ntvf:3\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:D6:b:::1::l:1:f:5:ntvf:1\ncell:E6:b:::1::l:1:f:5:ntvf:1\ncell:F6:b:::1::l:1:f:5:ntvf:1\ncell:G6:b:::1::l:1:f:5:ntvf:1\ncell:C7:b::1:::l:1:f:5:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:2:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:2:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:5:ntvf:1\ncell:E8:b:1::::l:1:f:5:ntvf:1\ncell:F8:b:1:1:::l:1:f:5:ntvf:1\ncell:G8:b:1:::1:l:1:f:5:ntvf:1\ncell:C9:t:Product:l:1:f:5:ntvf:1\ncell:D9:v:18000:l:1:f:5:ntvf:2\ncell:E9:v:24000:l:1:f:5:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C10:t:Product:l:1:f:5:ntvf:1\ncell:D10:v:14000:l:1:f:5:ntvf:2\ncell:E10:v:15000:l:1:f:5:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C11:t:Product:l:1:f:5:ntvf:1\ncell:D11:v:8000:l:1:f:5:ntvf:2\ncell:E11:v:11000:l:1:f:5:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:5:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C12:t:Product:l:1:f:5:ntvf:1\ncell:D12:v:4000:l:1:f:5:ntvf:2\ncell:E12:v:6000:l:1:f:5:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:5:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C13:t:Product:l:1:f:5:ntvf:1\ncell:D13:v:2000:l:1:f:5:ntvf:2\ncell:E13:v:3000:l:1:f:5:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C14:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C15:l:1:f:5:ntvf:1\ncell:D15:l:1:f:5:ntvf:2\ncell:E15:l:1:f:5:ntvf:2\ncell:F15:b::1:::l:1:f:5:ntvf:2\ncell:G15:b::::1:l:1:f:5:ntvf:2\ncell:C16:t: Mountain Climbing :l:1:f:1:ntvf:1\ncell:D16:l:1:f:5:ntvf:2\ncell:E16:l:1:f:5:ntvf:2\ncell:F16:b::1:::l:1:f:5:ntvf:2\ncell:G16:b::::1:l:1:f:5:ntvf:2\ncell:C17:t:Product:l:1:f:5:ntvf:1\ncell:D17:v:4000:l:1:f:5:ntvf:2\ncell:E17:v:8000:l:1:f:5:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C18:t:Product:l:1:f:5:ntvf:1\ncell:D18:v:7000:l:1:f:5:ntvf:2\ncell:E18:v:15000:l:1:f:5:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C19:t:Product:l:1:f:5:ntvf:1\ncell:D19:v:6000:l:1:f:5:ntvf:2\ncell:E19:v:11000:l:1:f:5:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:5:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C20:t:Product:l:1:f:5:ntvf:1\ncell:D20:v:3000:l:1:f:5:ntvf:2\ncell:E20:v:5500:l:1:f:5:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:5:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C21:t:Product:l:1:f:5:ntvf:1\ncell:D21:v:2000:l:1:f:5:ntvf:2\ncell:E21:v:3500:l:1:f:5:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C22:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C23:l:1:f:5:ntvf:1\ncell:D23:l:1:f:5:ntvf:2\ncell:E23:l:1:f:5:ntvf:2\ncell:F23:b::1:::l:1:f:5:ntvf:2\ncell:G23:b::::1:l:1:f:5:ntvf:2\ncell:C24:t: Men's Clothing :l:1:f:1:ntvf:1\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:2\ncell:F24:b::1:::l:1:f:5:ntvf:2\ncell:G24:b::::1:l:1:f:5:ntvf:2\ncell:C25:t:Product:l:1:f:5:ntvf:1\ncell:D25:v:16000:l:1:f:5:ntvf:2\ncell:E25:v:30000:l:1:f:5:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C26:t:Product:l:1:f:5:ntvf:1\ncell:D26:v:18000:l:1:f:5:ntvf:2\ncell:E26:v:32000:l:1:f:5:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:5:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C27:t:Product:l:1:f:5:ntvf:1\ncell:D27:v:24000:l:1:f:5:ntvf:2\ncell:E27:v:46000:l:1:f:5:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:5:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C28:t:Product:l:1:f:5:ntvf:1\ncell:D28:v:16000:l:1:f:5:ntvf:2\ncell:E28:v:32000:l:1:f:5:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:5:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C29:t:Product:l:1:f:5:ntvf:1\ncell:D29:v:8000:l:1:f:5:ntvf:2\ncell:E29:v:12000:l:1:f:5:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C30:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C31:l:1:f:5:ntvf:1\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:2\ncell:F31:b::1:::l:1:f:5:ntvf:2\ncell:G31:b::::1:l:1:f:5:ntvf:2\ncell:C32:t: Women's Clothing :l:1:f:1:ntvf:1\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:2\ncell:F32:b::1:::l:1:f:5:ntvf:2\ncell:G32:b::::1:l:1:f:5:ntvf:2\ncell:C33:t:Product:l:1:f:5:ntvf:1\ncell:D33:v:13000:l:1:f:5:ntvf:2\ncell:E33:v:26000:l:1:f:5:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:5:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C34:t:Product:l:1:f:5:ntvf:1\ncell:D34:v:17000:l:1:f:5:ntvf:2\ncell:E34:v:32000:l:1:f:5:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C35:t:Product:l:1:f:5:ntvf:1\ncell:D35:v:21000:l:1:f:5:ntvf:2\ncell:E35:v:42000:l:1:f:5:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:5:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C36:t:Product:l:1:f:5:ntvf:1\ncell:D36:v:11000:l:1:f:5:ntvf:2\ncell:E36:v:19000:l:1:f:5:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:5:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C37:t:Product:l:1:f:5:ntvf:1\ncell:D37:v:6500:l:1:f:5:ntvf:2\ncell:E37:v:11500:l:1:f:5:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:5:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C38:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C39:l:1:f:5:ntvf:1\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:2\ncell:F39:b::1:::l:1:f:5:ntvf:2\ncell:G39:b::::1:l:1:f:5:ntvf:2\ncell:C40:t: Kids Corner :l:1:f:1:ntvf:1\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:2\ncell:F40:b::1:::l:1:f:5:ntvf:2\ncell:G40:b::::1:l:1:f:5:ntvf:2\ncell:C41:t:Product:l:1:f:5:ntvf:1\ncell:D41:v:7000:l:1:f:5:ntvf:2\ncell:E41:v:13000:l:1:f:5:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C42:t:Product:l:1:f:5:ntvf:1\ncell:D42:v:8500:l:1:f:5:ntvf:2\ncell:E42:v:16000:l:1:f:5:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:5:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C43:t:Product:l:1:f:5:ntvf:1\ncell:D43:v:13000:l:1:f:5:ntvf:2\ncell:E43:v:22000:l:1:f:5:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:5:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C44:t:Product:l:1:f:5:ntvf:1\ncell:D44:v:6000:l:1:f:5:ntvf:2\ncell:E44:v:11000:l:1:f:5:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C45:t:Product:l:1:f:5:ntvf:1\ncell:D45:v:4000:l:1:f:5:ntvf:2\ncell:E45:v:7000:l:1:f:5:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C46:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:5\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 16pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet13","hidden":"1"},"sheet20":{"sheetstr":{"savestr":"version:1.5\ncell:B1:l:2:f:4\ncell:C3:t:Sales Seasonality by Month:l:1:f:8:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:C5:t:For the Year 2009:l:1:f:7:cf:1:colspan:2\ncell:D5:l:1:f:4:cf:1\ncell:E5:l:1:f:4:cf:1\ncell:F5:l:1:f:4:cf:1\ncell:G5:l:1:f:4:cf:1\ncell:H5:l:1:f:4:cf:1\ncell:D6:l:1:f:4:cf:2\ncell:E6:l:1:f:4:cf:2\ncell:F6:l:1:f:4:cf:2\ncell:G6:l:1:f:4:cf:2\ncell:H6:l:1:f:4:cf:2\ncell:C7:l:1:f:4\ncell:D7:l:1:f:4:cf:2\ncell:E7:l:1:f:4:cf:2\ncell:F7:l:1:f:4:cf:2\ncell:G7:l:1:f:4:cf:2\ncell:H7:l:1:f:4:cf:2\ncell:C8:l:1:f:4\ncell:D8:t:Actual sales:l:1:f:7:cf:1\ncell:E8:t:% of Sales:l:1:f:7:cf:1\ncell:F8:t:Company Index To Average:l:1:f:7:cf:1\ncell:G8:t:Industry % of Sales:l:1:f:7:cf:1\ncell:H8:t:Industry Index to Average:l:1:f:7:cf:1\ncell:C9:l:1:f:4\ncell:D9:l:1:f:2:cf:1\ncell:E9:l:1:f:2:cf:1\ncell:F9:l:1:f:2:cf:1\ncell:G9:l:1:f:2:cf:1\ncell:H9:l:1:f:2:cf:1\ncell:C10:t:Jan:l:1:f:1\ncell:D10:v:100000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E10:vtf:n:0.0775416776922851:IF(D10,(D10/D23),\"\"):l:1:f:1:ntvf:4\ncell:F10:vtf:n:0.9305001323074212:IF(D10,(D10/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G10:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H10:vtf:n:0.8400000000000001:IF(G10,(G10/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I10:f:1\ncell:C11:t:Feb:l:1:f:1:bg:2\ncell:D11:v:101300:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E11:vtf:n:0.0785497195022848:IF(D11,(D11/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F11:vtf:n:0.9425966340274177:IF(D11,(D11/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G11:v:0.075:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H11:vtf:n:0.9:IF(G11,(G11/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I11:f:1\ncell:C12:t:Mar:l:1:f:1\ncell:D12:v:102616.9:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E12:vtf:n:0.07957086585581451:IF(D12,(D12/D23),\"\"):l:1:f:1:ntvf:4\ncell:F12:vtf:n:0.9548503902697741:IF(D12,(D12/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G12:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H12:vtf:n:1.08:IF(G12,(G12/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I12:f:1\ncell:C13:t:Apr:l:1:f:1:bg:2\ncell:D13:v:103950.9197:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E13:vtf:n:0.0806052871119401:IF(D13,(D13/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F13:vtf:n:0.9672634453432812:IF(D13,(D13/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G13:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H13:vtf:n:1.08:IF(G13,(G13/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I13:f:1\ncell:C14:t:May:l:1:f:1\ncell:D14:v:105302.2816561:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E14:vtf:n:0.08165315584439532:IF(D14,(D14/D23),\"\"):l:1:f:1:ntvf:4\ncell:F14:vtf:n:0.9798378701327439:IF(D14,(D14/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G14:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H14:vtf:n:1.08:IF(G14,(G14/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I14:f:1\ncell:C15:t:Jun:l:1:f:1:bg:2\ncell:D15:v:106671.21131763:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E15:vtf:n:0.082714646870373:IF(D15,(D15/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F15:vtf:n:0.9925757624444761:IF(D15,(D15/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G15:v:0.08:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H15:vtf:n:0.9600000000000001:IF(G15,(G15/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I15:f:1\ncell:C16:t:Jul:l:1:f:1\ncell:D16:v:108057.93706476:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E16:vtf:n:0.08378993727968848:IF(D16,(D16/D23),\"\"):l:1:f:1:ntvf:4\ncell:F16:vtf:n:1.0054792473562617:IF(D16,(D16/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G16:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H16:vtf:n:0.8400000000000001:IF(G16,(G16/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I16:f:1\ncell:C17:t:Aug:l:1:f:1:bg:2\ncell:D17:v:109462.6902466:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E17:vtf:n:0.08487920646432297:IF(D17,(D17/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F17:vtf:n:1.0185504775718757:IF(D17,(D17/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G17:v:0.095:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H17:vtf:n:1.1400000000000001:IF(G17,(G17/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I17:f:1\ncell:C18:t:Sep:l:1:f:1\ncell:D18:v:110885.70521981:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E18:vtf:n:0.08598263614836242:IF(D18,(D18/D23),\"\"):l:1:f:1:ntvf:4\ncell:F18:vtf:n:1.0317916337803492:IF(D18,(D18/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G18:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H18:vtf:n:1.08:IF(G18,(G18/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I18:f:1\ncell:C19:t:Oct:l:1:f:1:bg:2\ncell:D19:v:112327.21938766:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E19:vtf:n:0.0871004104182853:IF(D19,(D19/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F19:vtf:n:1.0452049250194237:IF(D19,(D19/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G19:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H19:vtf:n:1.08:IF(G19,(G19/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I19:f:1\ncell:C20:t:Nov:l:1:f:1\ncell:D20:v:113787.4732397:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E20:vtf:n:0.08823271575372334:IF(D20,(D20/D23),\"\"):l:1:f:1:ntvf:4\ncell:F20:vtf:n:1.05879258904468:IF(D20,(D20/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G20:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H20:vtf:n:0.8400000000000001:IF(G20,(G20/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I20:f:1\ncell:C21:t:Dec:l:1:f:1:bg:2\ncell:D21:v:115266.71039182:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E21:vtf:n:0.08937974105852475:IF(D21,(D21/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F21:vtf:n:1.0725568927022973:IF(D21,(D21/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G21:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H21:vtf:n:1.08:IF(G21,(G21/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I21:f:1\ncell:C22:l:1:f:5\ncell:D22:b:::2::l:1:f:5:ntvf:1\ncell:E22:b:::2::l:1:f:5:ntvf:4\ncell:F22:b:::2::l:1:f:5:ntvf:3\ncell:G22:b:::2::l:1:f:5:ntvf:3\ncell:H22:b:::2::l:1:f:5:ntvf:3\ncell:C23:t:Total:l:1:f:6\ncell:D23:vtf:n:1289629.04822408:IF(SUM(D10\\cD21),SUM(D10\\cD21),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E23:vtf:n:1:IF(ISNUMBER(D23),(D23/D23),\"\"):b:1::1::l:1:f:6:ntvf:4\ncell:F23:b:1::1::l:1:f:6:ntvf:2\ncell:G23:vtf:n:0.9999999999999999:IF(SUM(G10\\cG21),SUM(G10\\cG21),\"\"):b:1::1::l:1:f:6:ntvf:3\ncell:H23:b:1::1::l:1:f:6:ntvf:2\ncell:I23:f:6\ncell:C24:l:1:f:3\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:4\ncell:F24:l:1:f:5:ntvf:2\ncell:G24:l:1:f:5:ntvf:3\ncell:H24:l:1:f:5:ntvf:2\ncell:C25:l:1:f:3\ncell:D25:l:1:f:5:ntvf:2\ncell:E25:l:1:f:5:ntvf:4\ncell:F25:l:1:f:5:ntvf:2\ncell:G25:l:1:f:5:ntvf:3\ncell:H25:l:1:f:5:ntvf:2\ncell:C26:l:1:f:3\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:4\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:3\ncell:H26:l:1:f:5:ntvf:2\ncell:C27:l:1:f:3\ncell:D27:l:1:f:5:ntvf:2\ncell:E27:l:1:f:5:ntvf:4\ncell:F27:l:1:f:5:ntvf:2\ncell:G27:l:1:f:5:ntvf:3\ncell:H27:l:1:f:5:ntvf:2\ncell:C28:l:1:f:3\ncell:D28:l:1:f:5:ntvf:2\ncell:E28:l:1:f:5:ntvf:4\ncell:F28:l:1:f:5:ntvf:2\ncell:G28:l:1:f:5:ntvf:3\ncell:H28:l:1:f:5:ntvf:2\ncell:C29:l:1:f:3\ncell:D29:l:1:f:5:ntvf:2\ncell:E29:l:1:f:5:ntvf:4\ncell:F29:l:1:f:5:ntvf:2\ncell:G29:l:1:f:5:ntvf:3\ncell:H29:l:1:f:5:ntvf:2\ncell:C30:l:1:f:3\ncell:D30:l:1:f:5:ntvf:2\ncell:E30:l:1:f:5:ntvf:4\ncell:F30:l:1:f:5:ntvf:2\ncell:G30:l:1:f:5:ntvf:3\ncell:H30:l:1:f:5:ntvf:2\ncell:C31:l:1:f:3\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:4\ncell:F31:l:1:f:5:ntvf:2\ncell:G31:l:1:f:5:ntvf:3\ncell:H31:l:1:f:5:ntvf:2\ncell:C32:l:1:f:3\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:4\ncell:F32:l:1:f:5:ntvf:2\ncell:G32:l:1:f:5:ntvf:3\ncell:H32:l:1:f:5:ntvf:2\ncell:C33:l:1:f:3\ncell:D33:l:1:f:5:ntvf:2\ncell:E33:l:1:f:5:ntvf:4\ncell:F33:l:1:f:5:ntvf:2\ncell:G33:l:1:f:5:ntvf:3\ncell:H33:l:1:f:5:ntvf:2\ncell:C34:l:1:f:3\ncell:D34:l:1:f:5:ntvf:2\ncell:E34:l:1:f:5:ntvf:4\ncell:F34:l:1:f:5:ntvf:2\ncell:G34:l:1:f:5:ntvf:3\ncell:H34:l:1:f:5:ntvf:2\ncell:C35:l:1:f:3\ncell:D35:l:1:f:5:ntvf:2\ncell:E35:l:1:f:5:ntvf:4\ncell:F35:l:1:f:5:ntvf:2\ncell:G35:l:1:f:5:ntvf:3\ncell:H35:l:1:f:5:ntvf:2\ncell:C36:l:1:f:3\ncell:D36:l:1:f:5:ntvf:2\ncell:E36:l:1:f:5:ntvf:4\ncell:F36:l:1:f:5:ntvf:2\ncell:G36:l:1:f:5:ntvf:3\ncell:H36:l:1:f:5:ntvf:2\ncell:C37:l:1:f:3\ncell:D37:l:1:f:5:ntvf:2\ncell:E37:l:1:f:5:ntvf:4\ncell:F37:l:1:f:5:ntvf:2\ncell:G37:l:1:f:5:ntvf:3\ncell:H37:l:1:f:5:ntvf:2\ncell:C38:l:1:f:3\ncell:D38:l:1:f:5:ntvf:2\ncell:E38:l:1:f:5:ntvf:4\ncell:F38:l:1:f:5:ntvf:2\ncell:G38:l:1:f:5:ntvf:3\ncell:H38:l:1:f:5:ntvf:2\ncell:C39:l:1:f:3\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:4\ncell:F39:l:1:f:5:ntvf:2\ncell:G39:l:1:f:5:ntvf:3\ncell:H39:l:1:f:5:ntvf:2\ncell:C40:l:1:f:3\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:4\ncell:F40:l:1:f:5:ntvf:2\ncell:G40:l:1:f:5:ntvf:3\ncell:H40:l:1:f:5:ntvf:2\ncell:C42:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:121\ncol:D:w:118\ncol:E:w:118\ncol:F:w:135\ncol:G:w:99\ncol:H:w:124\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:39:h:15.75\nrow:40:h:15.75\nrow:42:h:14.25\nsheet:c:9:r:42:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 14pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD21\nname:DATA_04::G10\\cG21\n"},"name":"sheet11","hidden":"0"},"sheet21":{"sheetstr":{"savestr":"version:1.5\ncell:A1:l:2:f:5\ncell:B3:t:Sales Seasonality by Month:l:1:f:4:cf:2\ncell:C3:l:1:f:5:cf:1\ncell:D3:l:1:f:5:cf:1\ncell:E3:l:1:f:5:cf:1\ncell:F3:l:1:f:5:cf:1\ncell:G3:l:1:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:3\ncell:D5:l:1:f:5:cf:3\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5:cf:3\ncell:G5:l:1:f:5:cf:3\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5:cf:3\ncell:D6:l:1:f:5:cf:3\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5:cf:3\ncell:G6:l:1:f:5:cf:3\ncell:B7:l:1:f:5\ncell:C7:t:Actual:l:1:f:1:cf:1\ncell:D7:t:% of :l:1:f:1:cf:1\ncell:E7:t:Company Index:l:1:f:1:cf:1\ncell:F7:t:Industry % :l:1:f:1:cf:1\ncell:G7:t:Industry Index:l:1:f:1:cf:1\ncell:B8:l:1:f:5\ncell:C8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:D8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:E8:t:To Average:b:::1::l:1:f:1:cf:1\ncell:F8:t:of Sales:b:::1::l:1:f:1:cf:1\ncell:G8:t:to Average:b:::1::l:1:f:1:cf:1\ncell:B9:t:Jan:l:1:f:6\ncell:C9:v:100000:b:1::::l:1:f:6:ntvf:2\ncell:D9:vtf:n:0.0775416776922851:IF(C9,(C9/C21),\"\"):b:1::::l:1:f:6:ntvf:4\ncell:E9:vtf:n:0.9305001323074212:IF(C9,(C9/AVERAGE(C9\\cC20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:F9:v:0.07:b:1::::l:1:f:6:ntvf:3\ncell:G9:vtf:n:0.8400000000000001:IF(F9,(F9/AVERAGE(F9\\cF20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:B10:t:Feb:l:1:f:6\ncell:C10:v:101300:l:1:f:6:ntvf:1\ncell:D10:vtf:n:0.0785497195022848:IF(C10,(C10/C21),\"\"):l:1:f:6:ntvf:4\ncell:E10:vtf:n:0.9425966340274177:IF(C10,(C10/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F10:v:0.075:l:1:f:6:ntvf:3\ncell:G10:vtf:n:0.9:IF(F10,(F10/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B11:t:Mar:l:1:f:6\ncell:C11:v:102616.9:l:1:f:6:ntvf:1\ncell:D11:vtf:n:0.07957086585581451:IF(C11,(C11/C21),\"\"):l:1:f:6:ntvf:4\ncell:E11:vtf:n:0.9548503902697741:IF(C11,(C11/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F11:v:0.09:l:1:f:6:ntvf:3\ncell:G11:vtf:n:1.08:IF(F11,(F11/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B12:t:Apr:l:1:f:6\ncell:C12:v:103950.9197:l:1:f:6:ntvf:1\ncell:D12:vtf:n:0.0806052871119401:IF(C12,(C12/C21),\"\"):l:1:f:6:ntvf:4\ncell:E12:vtf:n:0.9672634453432812:IF(C12,(C12/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F12:v:0.09:l:1:f:6:ntvf:3\ncell:G12:vtf:n:1.08:IF(F12,(F12/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B13:t:May:l:1:f:6\ncell:C13:v:105302.2816561:l:1:f:6:ntvf:1\ncell:D13:vtf:n:0.08165315584439532:IF(C13,(C13/C21),\"\"):l:1:f:6:ntvf:4\ncell:E13:vtf:n:0.9798378701327439:IF(C13,(C13/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F13:v:0.09:l:1:f:6:ntvf:3\ncell:G13:vtf:n:1.08:IF(F13,(F13/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B14:t:Jun:l:1:f:6\ncell:C14:v:106671.21131763:l:1:f:6:ntvf:1\ncell:D14:vtf:n:0.082714646870373:IF(C14,(C14/C21),\"\"):l:1:f:6:ntvf:4\ncell:E14:vtf:n:0.9925757624444761:IF(C14,(C14/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F14:v:0.08:l:1:f:6:ntvf:3\ncell:G14:vtf:n:0.9600000000000001:IF(F14,(F14/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B15:t:Jul:l:1:f:6\ncell:C15:v:108057.93706476:l:1:f:6:ntvf:1\ncell:D15:vtf:n:0.08378993727968848:IF(C15,(C15/C21),\"\"):l:1:f:6:ntvf:4\ncell:E15:vtf:n:1.0054792473562617:IF(C15,(C15/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F15:v:0.07:l:1:f:6:ntvf:3\ncell:G15:vtf:n:0.8400000000000001:IF(F15,(F15/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B16:t:Aug:l:1:f:6\ncell:C16:v:109462.6902466:l:1:f:6:ntvf:1\ncell:D16:vtf:n:0.08487920646432297:IF(C16,(C16/C21),\"\"):l:1:f:6:ntvf:4\ncell:E16:vtf:n:1.0185504775718757:IF(C16,(C16/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F16:v:0.095:l:1:f:6:ntvf:3\ncell:G16:vtf:n:1.1400000000000001:IF(F16,(F16/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B17:t:Sep:l:1:f:6\ncell:C17:v:110885.70521981:l:1:f:6:ntvf:1\ncell:D17:vtf:n:0.08598263614836242:IF(C17,(C17/C21),\"\"):l:1:f:6:ntvf:4\ncell:E17:vtf:n:1.0317916337803492:IF(C17,(C17/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F17:v:0.09:l:1:f:6:ntvf:3\ncell:G17:vtf:n:1.08:IF(F17,(F17/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B18:t:Oct:l:1:f:6\ncell:C18:v:112327.21938766:l:1:f:6:ntvf:1\ncell:D18:vtf:n:0.0871004104182853:IF(C18,(C18/C21),\"\"):l:1:f:6:ntvf:4\ncell:E18:vtf:n:1.0452049250194237:IF(C18,(C18/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F18:v:0.09:l:1:f:6:ntvf:3\ncell:G18:vtf:n:1.08:IF(F18,(F18/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B19:t:Nov:l:1:f:6\ncell:C19:v:113787.4732397:l:1:f:6:ntvf:1\ncell:D19:vtf:n:0.08823271575372334:IF(C19,(C19/C21),\"\"):l:1:f:6:ntvf:4\ncell:E19:vtf:n:1.05879258904468:IF(C19,(C19/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F19:v:0.07:l:1:f:6:ntvf:3\ncell:G19:vtf:n:0.8400000000000001:IF(F19,(F19/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B20:t:Dec:l:1:f:6\ncell:C20:v:115266.71039182:b:::1::l:1:f:6:ntvf:1\ncell:D20:vtf:n:0.08937974105852475:IF(C20,(C20/C21),\"\"):b:::1::l:1:f:6:ntvf:4\ncell:E20:vtf:n:1.0725568927022973:IF(C20,(C20/AVERAGE(C9\\cC20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:F20:v:0.09:b:::1::l:1:f:6:ntvf:3\ncell:G20:vtf:n:1.08:IF(F20,(F20/AVERAGE(F9\\cF20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:B21:t:Total:l:1:f:2\ncell:C21:vtf:n:1289629.04822408:IF(SUM(C9\\cC20),SUM(C9\\cC20),\"\"):b:1::::l:1:f:2:ntvf:2\ncell:D21:vtf:n:1:IF(ISNUMBER(C21),(C21/C21),\"\"):b:1::::l:1:f:2:ntvf:4\ncell:E21:b:1::::l:1:f:2:ntvf:2\ncell:F21:vtf:n:0.9999999999999999:IF(SUM(F9\\cF20),SUM(F9\\cF20),\"\"):b:1::::l:1:f:2:ntvf:3\ncell:G21:b:1::::l:1:f:2:ntvf:2\ncell:B22:l:1:f:2\ncell:C22:l:1:f:6:ntvf:2\ncell:D22:l:1:f:6:ntvf:4\ncell:E22:l:1:f:6:ntvf:2\ncell:F22:l:1:f:6:ntvf:3\ncell:G22:l:1:f:6:ntvf:2\ncell:B23:l:1:f:2\ncell:C23:l:1:f:6:ntvf:2\ncell:D23:l:1:f:6:ntvf:4\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:l:1:f:6:ntvf:3\ncell:G23:l:1:f:6:ntvf:2\ncell:B24:l:1:f:2\ncell:C24:l:1:f:6:ntvf:2\ncell:D24:l:1:f:6:ntvf:4\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:l:1:f:6:ntvf:3\ncell:G24:l:1:f:6:ntvf:2\ncell:B25:l:1:f:2\ncell:C25:l:1:f:6:ntvf:2\ncell:D25:l:1:f:6:ntvf:4\ncell:E25:l:1:f:6:ntvf:2\ncell:F25:l:1:f:6:ntvf:3\ncell:G25:l:1:f:6:ntvf:2\ncell:B26:l:1:f:2\ncell:C26:l:1:f:6:ntvf:2\ncell:D26:l:1:f:6:ntvf:4\ncell:E26:l:1:f:6:ntvf:2\ncell:F26:l:1:f:6:ntvf:3\ncell:G26:l:1:f:6:ntvf:2\ncell:B27:l:1:f:2\ncell:C27:l:1:f:6:ntvf:2\ncell:D27:l:1:f:6:ntvf:4\ncell:E27:l:1:f:6:ntvf:2\ncell:F27:l:1:f:6:ntvf:3\ncell:G27:l:1:f:6:ntvf:2\ncell:B28:l:1:f:2\ncell:C28:l:1:f:6:ntvf:2\ncell:D28:l:1:f:6:ntvf:4\ncell:E28:l:1:f:6:ntvf:2\ncell:F28:l:1:f:6:ntvf:3\ncell:G28:l:1:f:6:ntvf:2\ncell:B29:l:1:f:2\ncell:C29:l:1:f:6:ntvf:2\ncell:D29:l:1:f:6:ntvf:4\ncell:E29:l:1:f:6:ntvf:2\ncell:F29:l:1:f:6:ntvf:3\ncell:G29:l:1:f:6:ntvf:2\ncell:B30:l:1:f:2\ncell:C30:l:1:f:6:ntvf:2\ncell:D30:l:1:f:6:ntvf:4\ncell:E30:l:1:f:6:ntvf:2\ncell:F30:l:1:f:6:ntvf:3\ncell:G30:l:1:f:6:ntvf:2\ncell:B31:l:1:f:2\ncell:C31:l:1:f:6:ntvf:2\ncell:D31:l:1:f:6:ntvf:4\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:l:1:f:6:ntvf:3\ncell:G31:l:1:f:6:ntvf:2\ncell:B32:l:1:f:2\ncell:C32:l:1:f:6:ntvf:2\ncell:D32:l:1:f:6:ntvf:4\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:l:1:f:6:ntvf:3\ncell:G32:l:1:f:6:ntvf:2\ncell:B33:l:1:f:2\ncell:C33:l:1:f:6:ntvf:2\ncell:D33:l:1:f:6:ntvf:4\ncell:E33:l:1:f:6:ntvf:2\ncell:F33:l:1:f:6:ntvf:3\ncell:G33:l:1:f:6:ntvf:2\ncell:B34:l:1:f:2\ncell:C34:l:1:f:6:ntvf:2\ncell:D34:l:1:f:6:ntvf:4\ncell:E34:l:1:f:6:ntvf:2\ncell:F34:l:1:f:6:ntvf:3\ncell:G34:l:1:f:6:ntvf:2\ncell:B35:l:1:f:2\ncell:C35:l:1:f:6:ntvf:2\ncell:D35:l:1:f:6:ntvf:4\ncell:E35:l:1:f:6:ntvf:2\ncell:F35:l:1:f:6:ntvf:3\ncell:G35:l:1:f:6:ntvf:2\ncell:B36:l:1:f:2\ncell:C36:l:1:f:6:ntvf:2\ncell:D36:l:1:f:6:ntvf:4\ncell:E36:l:1:f:6:ntvf:2\ncell:F36:l:1:f:6:ntvf:3\ncell:G36:l:1:f:6:ntvf:2\ncell:B37:l:1:f:2\ncell:C37:l:1:f:6:ntvf:2\ncell:D37:l:1:f:6:ntvf:4\ncell:E37:l:1:f:6:ntvf:2\ncell:F37:l:1:f:6:ntvf:3\ncell:G37:l:1:f:6:ntvf:2\ncell:B38:l:1:f:2\ncell:C38:l:1:f:6:ntvf:2\ncell:D38:l:1:f:6:ntvf:4\ncell:E38:l:1:f:6:ntvf:2\ncell:F38:l:1:f:6:ntvf:3\ncell:G38:l:1:f:6:ntvf:2\ncell:B40:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:5\ncol:A:w:12\ncol:B:w:178\ncol:C:w:118\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:40:h:14.25\nsheet:c:7:r:40:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet14","hidden":"1"},"sheet22":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nsheet:c:8:r:26:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet22","hidden":"1"},"sheet23":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C35:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:35:h:14.25\nsheet:c:8:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet23","hidden":"1"},"sheet24":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nsheet:c:8:r:43:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet24","hidden":"1"},"sheet25":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:2:f:4:ntvf:1\ncell:D43:l:2:f:4:ntvf:2\ncell:E43:l:2:f:4:ntvf:2\ncell:F43:l:2:f:4:ntvf:2\ncell:G43:l:2:f:4:ntvf:2\ncell:C44:t: Kids Corner :l:2:f:8:ntvf:1\ncell:D44:l:2:f:4:ntvf:2\ncell:E44:l:2:f:4:ntvf:2\ncell:F44:l:2:f:4:ntvf:2\ncell:G44:l:2:f:4:ntvf:2\ncell:C45:t:Product:l:2:f:5:ntvf:1\ncell:D45:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E45:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F45:v:9000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G45:vtf:n:29000:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):l:2:f:5:ntvf:2\ncell:H45:f:5\ncell:C46:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D46:v:8500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E46:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F46:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G46:vtf:n:35500:IF(SUM(D46\\cF46),SUM(D46\\cF46),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H46:f:5\ncell:C47:t:Product:l:2:f:5:ntvf:1\ncell:D47:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E47:v:22000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F47:v:17000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G47:vtf:n:52000:IF(SUM(D47\\cF47),SUM(D47\\cF47),\"\"):l:2:f:5:ntvf:2\ncell:H47:f:5\ncell:C48:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D48:v:6000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E48:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F48:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G48:vtf:n:26000:IF(SUM(D48\\cF48),SUM(D48\\cF48),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H48:f:5\ncell:C49:t:Product:l:2:f:5:ntvf:1\ncell:D49:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E49:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F49:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G49:vtf:n:17500:IF(SUM(D49\\cF49),SUM(D49\\cF49),\"\"):l:2:f:5:ntvf:2\ncell:H49:f:5\ncell:C50:l:2:f:5:ntvf:1\ncell:D50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G50:l:2:f:5:ntvf:2\ncell:H50:f:5\ncell:C51:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D51:vtf:n:38500:IF(SUM(D45\\cD49),SUM(D45\\cD49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E51:vtf:n:69000:IF(SUM(E45\\cE49),SUM(E45\\cE49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F51:vtf:n:52500:IF(SUM(F45\\cF49),SUM(F45\\cF49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G51:vtf:n:160000:IF(SUM(G45\\cG49),SUM(G45\\cG49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H51:f:7\ncell:C52:l:2\ncell:D52:l:2\ncell:E52:l:2\ncell:F52:l:2\ncell:G52:l:2\ncell:C54:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:15\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nrow:51:h:14.25\nrow:54:h:14.25\nsheet:c:8:r:54:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet25","hidden":"1"},"sheet26":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:12\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:1\ncell:N7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:l:2:f:3:cf:1\ncell:M8:t:Goal:l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:vtf:n:2107:IF(SUM(D9,H9),SUM(D9,H9),\"\"):l:2:f:2\ncell:M9:vtf:n:2350:IF(SUM(E9,I9),SUM(E9,I9),\"\"):l:2:f:2\ncell:N9:vtf:n:0.11532985287138112:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:vtf:n:1681:IF(SUM(D10,H10),SUM(D10,H10),\"\"):l:2:f:2:bg:2\ncell:M10:vtf:n:1900:IF(SUM(E10,I10),SUM(E10,I10),\"\"):l:2:f:2:bg:2\ncell:N10:vtf:n:0.13027959547888163:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:vtf:n:2069:IF(SUM(D11,H11),SUM(D11,H11),\"\"):l:2:f:2\ncell:M11:vtf:n:2200:IF(SUM(E11,I11),SUM(E11,I11),\"\"):l:2:f:2\ncell:N11:vtf:n:0.06331561140647655:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:vtf:n:2673:IF(SUM(D12,H12),SUM(D12,H12),\"\"):l:2:f:2:bg:2\ncell:M12:vtf:n:2800:IF(SUM(E12,I12),SUM(E12,I12),\"\"):l:2:f:2:bg:2\ncell:N12:vtf:n:0.04751215862326973:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:vtf:n:2940:IF(SUM(D13,H13),SUM(D13,H13),\"\"):l:2:f:2\ncell:M13:vtf:n:3250:IF(SUM(E13,I13),SUM(E13,I13),\"\"):l:2:f:2\ncell:N13:vtf:n:0.1054421768707483:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:vtf:n:2083:IF(SUM(D14,H14),SUM(D14,H14),\"\"):l:2:f:2:bg:2\ncell:M14:vtf:n:2250:IF(SUM(E14,I14),SUM(E14,I14),\"\"):l:2:f:2:bg:2\ncell:N14:vtf:n:0.0801728276524244:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:vtf:n:2476:IF(SUM(D15,H15),SUM(D15,H15),\"\"):l:2:f:2\ncell:M15:vtf:n:2800:IF(SUM(E15,I15),SUM(E15,I15),\"\"):l:2:f:2\ncell:N15:vtf:n:0.1308562197092084:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:vtf:n:2265:IF(SUM(D16,H16),SUM(D16,H16),\"\"):l:2:f:2:bg:2\ncell:M16:vtf:n:2600:IF(SUM(E16,I16),SUM(E16,I16),\"\"):l:2:f:2:bg:2\ncell:N16:vtf:n:0.1479028697571744:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:vtf:n:2372:IF(SUM(D17,H17),SUM(D17,H17),\"\"):l:2:f:2\ncell:M17:vtf:n:2350:IF(SUM(E17,I17),SUM(E17,I17),\"\"):l:2:f:2\ncell:N17:vtf:n:-0.00927487352445194:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:vtf:n:2276:IF(SUM(D18,H18),SUM(D18,H18),\"\"):l:2:f:2:bg:2\ncell:M18:vtf:n:2600:IF(SUM(E18,I18),SUM(E18,I18),\"\"):l:2:f:2:bg:2\ncell:N18:vtf:n:0.14235500878734622:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:vtf:n:1623:IF(SUM(D19,H19),SUM(D19,H19),\"\"):l:2:f:2\ncell:M19:vtf:n:1800:IF(SUM(E19,I19),SUM(E19,I19),\"\"):l:2:f:2\ncell:N19:vtf:n:0.10905730129390019:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:vtf:n:2285:IF(SUM(D20,H20),SUM(D20,H20),\"\"):l:2:f:2:bg:2\ncell:M20:vtf:n:2550:IF(SUM(E20,I20),SUM(E20,I20),\"\"):l:2:f:2:bg:2\ncell:N20:vtf:n:0.11597374179431072:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:26850:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:29450:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.09683426443202979:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2:cf:1\ncell:L24:b:::2::l:2:f:2:cf:1\ncell:M24:b:::2::l:2:f:2:cf:1\ncell:N24:b:::2::l:2:f:2:cf:1\ncell:O24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:b:2::::l:2:f:2\ncell:L25:b:2::::l:2:f:2\ncell:M25:b:2::::l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:15\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:15\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:15:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet26","hidden":"1"},"sheet27":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:16\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:O3:l:2:f:1:cf:1\ncell:P3:l:2:f:1:cf:1\ncell:Q3:l:2:f:1:cf:1\ncell:R3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:O4:l:2:f:1:cf:1\ncell:P4:l:2:f:1:cf:1\ncell:Q4:l:2:f:1:cf:1\ncell:R4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:O5:l:2:f:1:cf:1\ncell:P5:l:2:f:1:cf:1\ncell:Q5:l:2:f:1:cf:1\ncell:R5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:O6:l:2:f:1\ncell:P6:l:2:f:1\ncell:Q6:l:2:f:1\ncell:R6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:AUTOMOBILES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:5\ncell:N7:t::l:2:f:5\ncell:O7:l:2:f:5\ncell:P7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:Q7:t::l:2:f:1\ncell:R7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:M8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:O8:l:2:f:3:cf:1\ncell:P8:t:Last Yr:l:2:f:3:cf:1\ncell:Q8:t:Goal:l:2:f:3:cf:1\ncell:R8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:v:711:b:2:2:2:2:l:2:f:2\ncell:M9:v:800:b:2:2:2:2:l:2:f:2\ncell:N9:vtf:n:0.12517580872011252:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:l:2:f:2:ntvf:1\ncell:P9:vtf:n:2818:IF(SUM(D9,H9,L9),SUM(D9,H9,L9),\"\"):l:2:f:2\ncell:Q9:vtf:n:3150:IF(SUM(E9,I9,M9),SUM(E9,I9,M9),\"\"):l:2:f:2\ncell:R9:vtf:n:0.11781405251951739:IF(ISNUMBER(P9),((Q9-P9)/P9),\"\"):l:2:f:2:ntvf:1\ncell:S9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:v:564:b:2:2:2:2:l:2:f:2:bg:2\ncell:M10:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N10:vtf:n:0.1524822695035461:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:l:2:f:2:ntvf:1\ncell:P10:vtf:n:2245:IF(SUM(D10,H10,L10),SUM(D10,H10,L10),\"\"):l:2:f:2:bg:2\ncell:Q10:vtf:n:2550:IF(SUM(E10,I10,M10),SUM(E10,I10,M10),\"\"):l:2:f:2:bg:2\ncell:R10:vtf:n:0.1358574610244989:IF(ISNUMBER(P10),((Q10-P10)/P10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:v:740:b:2:2:2:2:l:2:f:2\ncell:M11:v:850:b:2:2:2:2:l:2:f:2\ncell:N11:vtf:n:0.14864864864864866:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:l:2:f:2:ntvf:1\ncell:P11:vtf:n:2809:IF(SUM(D11,H11,L11),SUM(D11,H11,L11),\"\"):l:2:f:2\ncell:Q11:vtf:n:3050:IF(SUM(E11,I11,M11),SUM(E11,I11,M11),\"\"):l:2:f:2\ncell:R11:vtf:n:0.08579565681737274:IF(ISNUMBER(P11),((Q11-P11)/P11),\"\"):l:2:f:2:ntvf:1\ncell:S11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:v:642:b:2:1:2:2:l:2:f:2:bg:2\ncell:M12:v:700:b:2:1:2:2:l:2:f:2:bg:2\ncell:N12:vtf:n:0.09034267912772585:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:l:2:f:2:ntvf:1\ncell:P12:vtf:n:3315:IF(SUM(D12,H12,L12),SUM(D12,H12,L12),\"\"):l:2:f:2:bg:2\ncell:Q12:vtf:n:3500:IF(SUM(E12,I12,M12),SUM(E12,I12,M12),\"\"):l:2:f:2:bg:2\ncell:R12:vtf:n:0.05580693815987934:IF(ISNUMBER(P12),((Q12-P12)/P12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:v:663:b:2:2:2:2:l:2:f:2\ncell:M13:v:800:b:2:2:2:2:l:2:f:2\ncell:N13:vtf:n:0.2066365007541478:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:l:2:f:2:ntvf:1\ncell:P13:vtf:n:3603:IF(SUM(D13,H13,L13),SUM(D13,H13,L13),\"\"):l:2:f:2\ncell:Q13:vtf:n:4050:IF(SUM(E13,I13,M13),SUM(E13,I13,M13),\"\"):l:2:f:2\ncell:R13:vtf:n:0.12406328059950042:IF(ISNUMBER(P13),((Q13-P13)/P13),\"\"):l:2:f:2:ntvf:1\ncell:S13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:v:604:b:2:2:2:2:l:2:f:2:bg:2\ncell:M14:v:700:b:2:2:2:2:l:2:f:2:bg:2\ncell:N14:vtf:n:0.15894039735099338:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:l:2:f:2:ntvf:1\ncell:P14:vtf:n:2687:IF(SUM(D14,H14,L14),SUM(D14,H14,L14),\"\"):l:2:f:2:bg:2\ncell:Q14:vtf:n:2950:IF(SUM(E14,I14,M14),SUM(E14,I14,M14),\"\"):l:2:f:2:bg:2\ncell:R14:vtf:n:0.09787867510234462:IF(ISNUMBER(P14),((Q14-P14)/P14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:v:653:b:2:2:2:2:l:2:f:2\ncell:M15:v:800:b:2:2:2:2:l:2:f:2\ncell:N15:vtf:n:0.225114854517611:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:l:2:f:2:ntvf:1\ncell:P15:vtf:n:3129:IF(SUM(D15,H15,L15),SUM(D15,H15,L15),\"\"):l:2:f:2\ncell:Q15:vtf:n:3600:IF(SUM(E15,I15,M15),SUM(E15,I15,M15),\"\"):l:2:f:2\ncell:R15:vtf:n:0.15052732502396932:IF(ISNUMBER(P15),((Q15-P15)/P15),\"\"):l:2:f:2:ntvf:1\ncell:S15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:v:537:b:2:2:2:2:l:2:f:2:bg:2\ncell:M16:v:600:b:2:2:2:2:l:2:f:2:bg:2\ncell:N16:vtf:n:0.11731843575418995:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:l:2:f:2:ntvf:1\ncell:P16:vtf:n:2802:IF(SUM(D16,H16,L16),SUM(D16,H16,L16),\"\"):l:2:f:2:bg:2\ncell:Q16:vtf:n:3200:IF(SUM(E16,I16,M16),SUM(E16,I16,M16),\"\"):l:2:f:2:bg:2\ncell:R16:vtf:n:0.14204139900071378:IF(ISNUMBER(P16),((Q16-P16)/P16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:v:741:b:2:2:2:2:l:2:f:2\ncell:M17:v:900:b:2:2:2:2:l:2:f:2\ncell:N17:vtf:n:0.2145748987854251:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:l:2:f:2:ntvf:1\ncell:P17:vtf:n:3113:IF(SUM(D17,H17,L17),SUM(D17,H17,L17),\"\"):l:2:f:2\ncell:Q17:vtf:n:3250:IF(SUM(E17,I17,M17),SUM(E17,I17,M17),\"\"):l:2:f:2\ncell:R17:vtf:n:0.04400899453902987:IF(ISNUMBER(P17),((Q17-P17)/P17),\"\"):l:2:f:2:ntvf:1\ncell:S17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:v:554:b:2:2:2:2:l:2:f:2:bg:2\ncell:M18:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N18:vtf:n:0.17328519855595667:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:l:2:f:2:ntvf:1\ncell:P18:vtf:n:2830:IF(SUM(D18,H18,L18),SUM(D18,H18,L18),\"\"):l:2:f:2:bg:2\ncell:Q18:vtf:n:3250:IF(SUM(E18,I18,M18),SUM(E18,I18,M18),\"\"):l:2:f:2:bg:2\ncell:R18:vtf:n:0.14840989399293286:IF(ISNUMBER(P18),((Q18-P18)/P18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:v:657:b:2:2:2:2:l:2:f:2\ncell:M19:v:800:b:2:2:2:2:l:2:f:2\ncell:N19:vtf:n:0.2176560121765601:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:l:2:f:2:ntvf:1\ncell:P19:vtf:n:2280:IF(SUM(D19,H19,L19),SUM(D19,H19,L19),\"\"):l:2:f:2\ncell:Q19:vtf:n:2600:IF(SUM(E19,I19,M19),SUM(E19,I19,M19),\"\"):l:2:f:2\ncell:R19:vtf:n:0.14035087719298245:IF(ISNUMBER(P19),((Q19-P19)/P19),\"\"):l:2:f:2:ntvf:1\ncell:S19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:v:732:b:2:1:2:2:l:2:f:2:bg:2\ncell:M20:v:850:b:2:1:2:2:l:2:f:2:bg:2\ncell:N20:vtf:n:0.16120218579234974:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:l:2:f:2:ntvf:1\ncell:P20:vtf:n:3017:IF(SUM(D20,H20,L20),SUM(D20,H20,L20),\"\"):l:2:f:2:bg:2\ncell:Q20:vtf:n:3400:IF(SUM(E20,I20,M20),SUM(E20,I20,M20),\"\"):l:2:f:2:bg:2\ncell:R20:vtf:n:0.12694729864103413:IF(ISNUMBER(P20),((Q20-P20)/P20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:7798:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:9100:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.16696588868940754:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:b:1::1::l:2:f:2:ntvf:1\ncell:P22:vtf:n:34648:IF(SUM(P9\\cP20),SUM(P9\\cP20),\"\"):b:1::1::l:2:f:4\ncell:Q22:vtf:n:38550:IF(SUM(Q9\\cQ20),SUM(Q9\\cQ20),\"\"):b:1::1::l:2:f:4\ncell:R22:vtf:n:0.11261833294851073:IF(ISNUMBER(P22),((Q22-P22)/P22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:S22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:l:2:f:2\ncell:P23:l:2:f:2\ncell:Q23:l:2:f:2\ncell:R23:l:2:f:2\ncell:S23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2\ncell:L24:l:2:f:2\ncell:M24:t:Prepared by\\c :l:2:f:2:cf:2:colspan:2\ncell:N24:l:2:f:2:cf:1\ncell:O24:l:2:f:2:cf:1\ncell:P24:b:::2::l:2:f:2:cf:1\ncell:Q24:b:::2::l:2:f:2:cf:1\ncell:R24:b:::2::l:2:f:2:cf:1\ncell:S24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:l:2:f:2\ncell:L25:l:2:f:2\ncell:M25:l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:b:2::::l:2:f:2\ncell:P25:b:2::::l:2:f:2\ncell:Q25:b:2::::l:2:f:2\ncell:R25:b:2::::l:2:f:2\ncell:S25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:O26:l:2\ncell:P26:l:2\ncell:Q26:l:2\ncell:R26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:10\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:10\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\ncol:O:w:10\ncol:P:w:80\ncol:Q:w:80\ncol:R:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:19:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet27","hidden":"1"},"sheet28":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:3\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54768677083:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:E4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:l:1:f:1\ncell:F5:f:1\ncell:G5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:E6:t:Job 2:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:v:22:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:F7:f:5\ncell:G7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:F8:f:5\ncell:G8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:F9:f:5\ncell:G9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:F10:f:5\ncell:G10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:l:1:f:5:cf:3\ncell:F11:f:5\ncell:G11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:v:2:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:F12:f:5\ncell:G12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:vtf:n:57.2:IF(SUM(E12,E7),((E12*E7)*(1+E8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:F13:f:5\ncell:G13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:vtf:n:45.760000000000005:IF((E10>0),((E9/E10)*E13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:F14:f:5\ncell:G14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:F15:f:5\ncell:G15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:l:1:f:9:cf:3:ntvf:1\ncell:F16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:vtf:n:112.96000000000001:IF(SUM(E13\\cE15),SUM(E13\\cE15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:F17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:E18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncell:E19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\ncol:E:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:7:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet29","hidden":"1"},"sheet29":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet29","hidden":"0"},"sheet30":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet30","hidden":"0"},"sheet31":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet31","hidden":"0"},"sheet32":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet32","hidden":"0"},"sheet33":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet33","hidden":"0"},"sheet34":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet34","hidden":"0"}}} \ No newline at end of file +{"numsheets":34,"currentid":"sheet34","currentname":"sheet34","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet2","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1:h:12.75:needsrecalc:yes\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"Sheet3","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Budget:l:1:f:3:cf:2\ncell:C3:l:1:f:3:cf:1\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:F3:l:1:f:3:cf:1\ncell:G3:l:1:f:3:cf:1\ncell:B4:t:2009:l:1:f:2:cf:1:ntvf:5\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4\ncell:D5:b:::1::l:1:f:4\ncell:E5:b:::1::l:1:f:4\ncell:F5:b:::1::l:1:f:4\ncell:G5:b:::1::l:1:f:4\ncell:A6:b::1:::l:1:f:4\ncell:B6:t:Item Number:b:1:1::1:l:1:f:1:cf:1\ncell:C6:b:1:1::1:l:1:f:1:cf:1\ncell:D6:b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Selling Price:b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:Budgeted:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Percent:b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:t:or SKU:b::1:1:1:l:1:f:1:cf:1\ncell:C7:t:Description:b::1:1:1:l:1:f:1:cf:1\ncell:D7:t:Units:b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Per Unit:b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales:b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:(of Total):b::1:1:1:l:1:f:1:cf:1\ncell:A8:b::1:::l:1:f:4\ncell:B8:b:1:1:1:1:l:1:f:5:cf:2\ncell:C8:b:1:1:1:1:l:1:f:5\ncell:D8:v:1000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E8:v:129:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F8:vtf:n:129000:IF(D8,(D8*E8),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G8:vtf:n:0.4564190563801369:IF(SUM(F8),(F8/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A9:b::1:::l:1:f:4\ncell:B9:b:1:1:1:1:l:1:f:5:cf:2\ncell:C9:b:1:1:1:1:l:1:f:5\ncell:D9:v:1200:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E9:v:114:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F9:vtf:n:136800:IF(D9,(D9*E9),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G9:vtf:n:0.4840164876961452:IF(SUM(F9),(F9/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A10:b::1:::l:1:f:4\ncell:B10:b:1:1:1:1:l:1:f:5:cf:2\ncell:C10:b:1:1:1:1:l:1:f:5\ncell:D10:v:1300:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E10:v:12.95:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F10:vtf:n:16835:IF(D10,(D10*E10),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G10:vtf:n:0.05956445592371787:IF(SUM(F10),(F10/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1:1:1:1:l:1:f:5:cf:2\ncell:C11:b:1:1:1:1:l:1:f:5\ncell:D11:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E11:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F11:vtf:t::IF(D11,(D11*E11),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G11:vtf:t::IF(SUM(F11),(F11/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A12:b::1:::l:1:f:4\ncell:B12:b:1:1:1:1:l:1:f:5:cf:2\ncell:C12:b:1:1:1:1:l:1:f:5\ncell:D12:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E12:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F12:vtf:t::IF(D12,(D12*E12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G12:vtf:t::IF(SUM(F12),(F12/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:4\ncell:B13:b:1:1:1:1:l:1:f:5:cf:2\ncell:C13:b:1:1:1:1:l:1:f:5\ncell:D13:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E13:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F13:vtf:t::IF(D13,(D13*E13),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:vtf:t::IF(SUM(F13),(F13/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A14:b::1:::l:1:f:4\ncell:B14:b:1:1:1:1:l:1:f:5:cf:2\ncell:C14:b:1:1:1:1:l:1:f:5\ncell:D14:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E14:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F14:vtf:t::IF(D14,(D14*E14),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G14:vtf:t::IF(SUM(F14),(F14/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A15:b::1:::l:1:f:4\ncell:B15:b:1:1:1:1:l:1:f:5:cf:2\ncell:C15:b:1:1:1:1:l:1:f:5\ncell:D15:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E15:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F15:vtf:t::IF(D15,(D15*E15),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:vtf:t::IF(SUM(F15),(F15/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A16:b::1:::l:1:f:4\ncell:B16:b:1:1:1:1:l:1:f:5:cf:2\ncell:C16:b:1:1:1:1:l:1:f:5\ncell:D16:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E16:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F16:vtf:t::IF(D16,(D16*E16),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G16:vtf:t::IF(SUM(F16),(F16/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A17:b::1:::l:1:f:4\ncell:B17:b:1:1:1:1:l:1:f:5:cf:2\ncell:C17:b:1:1:1:1:l:1:f:5\ncell:D17:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E17:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F17:vtf:t::IF(D17,(D17*E17),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:vtf:t::IF(SUM(F17),(F17/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A18:b::1:::l:1:f:4\ncell:B18:b:1:1:1:1:l:1:f:5:cf:2\ncell:C18:b:1:1:1:1:l:1:f:5\ncell:D18:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E18:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F18:vtf:t::IF(D18,(D18*E18),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:vtf:t::IF(SUM(F18),(F18/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A19:b::1:::l:1:f:4\ncell:B19:b:1:1:1:1:l:1:f:5:cf:2\ncell:C19:b:1:1:1:1:l:1:f:5\ncell:D19:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E19:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F19:vtf:t::IF(D19,(D19*E19),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:vtf:t::IF(SUM(F19),(F19/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1:1:1:1:l:1:f:5:cf:2\ncell:C20:b:1:1:1:1:l:1:f:5\ncell:D20:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E20:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F20:vtf:t::IF(D20,(D20*E20),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:vtf:t::IF(SUM(F20),(F20/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1:1:1:1:l:1:f:5:cf:2\ncell:C21:b:1:1:1:1:l:1:f:5\ncell:D21:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F21:vtf:t::IF(D21,(D21*E21),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:vtf:t::IF(SUM(F21),(F21/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1:1:1:1:l:1:f:5:cf:2\ncell:C22:b:1:1:1:1:l:1:f:5\ncell:D22:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F22:vtf:t::IF(D22,(D22*E22),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:vtf:t::IF(SUM(F22),(F22/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A23:b::1:::l:1:f:4\ncell:B23:b:1:1:1:1:l:1:f:5:cf:2\ncell:C23:b:1:1:1:1:l:1:f:5\ncell:D23:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E23:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F23:vtf:t::IF(D23,(D23*E23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G23:vtf:t::IF(SUM(F23),(F23/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A24:b::1:::l:1:f:4\ncell:B24:b:1:1:1:1:l:1:f:5:cf:2\ncell:C24:b:1:1:1:1:l:1:f:5\ncell:D24:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E24:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F24:vtf:t::IF(D24,(D24*E24),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:vtf:t::IF(SUM(F24),(F24/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A25:b::1:::l:1:f:4\ncell:B25:b:1:1:1:1:l:1:f:5:cf:2\ncell:C25:b:1:1:1:1:l:1:f:5\ncell:D25:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E25:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F25:vtf:t::IF(D25,(D25*E25),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G25:vtf:t::IF(SUM(F25),(F25/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:b:1:1:1:1:l:1:f:5:cf:2\ncell:C26:b:1:1:1:1:l:1:f:5\ncell:D26:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E26:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F26:vtf:t::IF(D26,(D26*E26),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:vtf:t::IF(SUM(F26),(F26/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A27:b::1:::l:1:f:4\ncell:B27:b:1:1:1:1:l:1:f:5:cf:2\ncell:C27:b:1:1:1:1:l:1:f:5\ncell:D27:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E27:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F27:vtf:t::IF(D27,(D27*E27),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:vtf:t::IF(SUM(F27),(F27/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A28:b::1:::l:1:f:4\ncell:B28:b:1:1:1:1:l:1:f:5:cf:2\ncell:C28:b:1:1:1:1:l:1:f:5\ncell:D28:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E28:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F28:vtf:t::IF(D28,(D28*E28),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:vtf:t::IF(SUM(F28),(F28/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A29:b::1:::l:1:f:4\ncell:B29:b:1:1:1:1:l:1:f:5:cf:2\ncell:C29:b:1:1:1:1:l:1:f:5\ncell:D29:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E29:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F29:vtf:t::IF(D29,(D29*E29),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:vtf:t::IF(SUM(F29),(F29/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A30:b::1:::l:1:f:4\ncell:B30:b:1:1:1:1:l:1:f:5:cf:2\ncell:C30:b:1:1:1:1:l:1:f:5\ncell:D30:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E30:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F30:vtf:t::IF(D30,(D30*E30),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G30:vtf:t::IF(SUM(F30),(F30/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A31:b::1:::l:1:f:4\ncell:B31:b:1:1:1:1:l:1:f:5:cf:2\ncell:C31:b:1:1:1:1:l:1:f:5\ncell:D31:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E31:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F31:vtf:t::IF(D31,(D31*E31),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G31:vtf:t::IF(SUM(F31),(F31/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A32:b::1:::l:1:f:4\ncell:B32:b:1:1:1:1:l:1:f:5:cf:2\ncell:C32:b:1:1:1:1:l:1:f:5\ncell:D32:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:E32:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:F32:vtf:t::IF(D32,(D32*E32),\"\"):b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G32:vtf:t::IF(SUM(F32),(F32/$F$33),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A33:b::1:::l:1:f:4\ncell:B33:t:Totals:b:1:1:1:1:l:1:f:1\ncell:C33:b:1:1:1:1:l:1:f:1\ncell:D33:b:1:1:1:1:l:1:f:1\ncell:E33:b:1:1:1:1:l:1:f:1\ncell:F33:vtf:n:282635:IF(SUM(F8\\cF32),SUM(F8\\cF32),\"\"):b:1:1:1:1:l:1:f:1:ntvf:1\ncell:G33:vtf:n:1:IF(SUM(F33),(F33/$F$33),\"\"):b:1:1:1:1:l:1:f:1:ntvf:4\ncell:B34:b:1::::l:1:f:4\ncell:C34:b:1::::l:1:f:4\ncell:D34:b:1::::l:1:f:4\ncell:E34:b:1::::l:1:f:4\ncell:F34:b:1::::l:1:f:4\ncell:G34:b:1::::l:1:f:4\ncell:B35:l:1:f:4\ncol:A:w:12\ncol:B:w:297\ncol:C:w:163\ncol:D:w:115\ncol:E:w:104\ncol:F:w:89\ncol:G:w:89\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:7:r:35:h:12:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Times New Roman\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 10pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet1","hidden":"1"},"sheet4":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Budget:l:2:f:9:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:2:cf:1\ncell:E3:l:2:f:2:cf:1\ncell:F3:l:2:f:2:cf:1\ncell:G3:l:2:f:2:cf:1\ncell:H3:l:2:f:2:cf:1\ncell:C4:t:2009:l:2:f:6:cf:1:ntvf:5\ncell:D4:l:2\ncell:E4:l:2\ncell:F4:l:2\ncell:G4:l:2\ncell:H4:l:2\ncell:B5:f:5\ncell:C5:l:2:f:5\ncell:D5:l:2:f:5\ncell:E5:l:2:f:5\ncell:F5:l:2:f:5\ncell:G5:l:2:f:5\ncell:H5:l:2:f:5\ncell:I5:f:5\ncell:J5:f:5\ncell:B6:l:1:f:5\ncell:C6:t:Item Number or SKU:l:2:f:7:cf:1\ncell:D6:t:Description:l:2:f:7:cf:1\ncell:E6:t:Units:l:2:f:7:cf:1\ncell:F6:t:Selling Price Per Unit:l:2:f:7:cf:1\ncell:G6:t:Budgeted Sales:l:2:f:7:cf:1\ncell:H6:t:Percent (of Total):l:2:f:7:cf:1\ncell:I6:f:5\ncell:J6:f:5\ncell:B7:l:1:f:5\ncell:C7:l:2:f:8:cf:1\ncell:D7:l:2:f:8:cf:1\ncell:E7:l:2:f:8:cf:1\ncell:F7:l:2:f:8:cf:1\ncell:G7:l:2:f:8:cf:1\ncell:H7:l:2:f:8:cf:1\ncell:I7:f:5\ncell:J7:f:5\ncell:B8:b::2:::l:1:f:3\ncell:C8:b:2:2:2:2:l:2:f:1:cf:2\ncell:D8:b:2:2:2:2:l:2:f:1\ncell:E8:v:1000:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F8:v:129:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G8:vtf:n:129000:IF(E8,(E8*F8),\"\"):l:2:f:1:ntvf:1\ncell:H8:vtf:n:0.4564190563801369:IF(SUM(G8),(G8/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I8:f:1\ncell:B9:b::2:::l:1:f:3\ncell:C9:b:1:1:1:1:l:2:f:1:bg:2:cf:2\ncell:D9:b:1:1:1:1:l:2:f:1:bg:2\ncell:E9:v:1200:b:1:1:1:1:l:2:f:1:bg:2:ntvf:3\ncell:F9:v:114:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G9:vtf:n:136800:IF(E9,(E9*F9),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H9:vtf:n:0.4840164876961452:IF(SUM(G9),(G9/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I9:f:1\ncell:B10:b::2:::l:1:f:3\ncell:C10:b:2:2:2:2:l:2:f:1:cf:2\ncell:D10:b:2:2:2:2:l:2:f:1\ncell:E10:v:1300:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F10:v:12.95:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G10:vtf:n:16835:IF(E10,(E10*F10),\"\"):l:2:f:1:ntvf:1\ncell:H10:vtf:n:0.05956445592371787:IF(SUM(G10),(G10/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I10:f:1\ncell:B11:b::2:::l:1:f:3\ncell:C11:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D11:b:2:2:2:2:l:2:f:1:bg:2\ncell:E11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F11:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G11:vtf:t::IF(E11,(E11*F11),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H11:vtf:t::IF(SUM(G11),(G11/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I11:f:1\ncell:B12:b::2:::l:1:f:3\ncell:C12:b:2:2:2:2:l:2:f:1:cf:2\ncell:D12:b:2:2:2:2:l:2:f:1\ncell:E12:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F12:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G12:vtf:t::IF(E12,(E12*F12),\"\"):l:2:f:1:ntvf:1\ncell:H12:vtf:t::IF(SUM(G12),(G12/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I12:f:1\ncell:B13:b::2:::l:1:f:3\ncell:C13:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D13:b:2:2:2:2:l:2:f:1:bg:2\ncell:E13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F13:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G13:vtf:t::IF(E13,(E13*F13),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H13:vtf:t::IF(SUM(G13),(G13/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I13:f:1\ncell:B14:b::2:::l:1:f:3\ncell:C14:b:2:2:2:2:l:2:f:1:cf:2\ncell:D14:b:2:2:2:2:l:2:f:1\ncell:E14:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F14:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G14:vtf:t::IF(E14,(E14*F14),\"\"):l:2:f:1:ntvf:1\ncell:H14:vtf:t::IF(SUM(G14),(G14/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I14:f:1\ncell:B15:b::2:::l:1:f:3\ncell:C15:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D15:b:2:2:2:2:l:2:f:1:bg:2\ncell:E15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F15:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G15:vtf:t::IF(E15,(E15*F15),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H15:vtf:t::IF(SUM(G15),(G15/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I15:f:1\ncell:B16:b::2:::l:1:f:3\ncell:C16:b:2:2:2:2:l:2:f:1:cf:2\ncell:D16:b:2:2:2:2:l:2:f:1\ncell:E16:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F16:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G16:vtf:t::IF(E16,(E16*F16),\"\"):l:2:f:1:ntvf:1\ncell:H16:vtf:t::IF(SUM(G16),(G16/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I16:f:1\ncell:B17:b::2:::l:1:f:3\ncell:C17:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D17:b:2:2:2:2:l:2:f:1:bg:2\ncell:E17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F17:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G17:vtf:t::IF(E17,(E17*F17),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H17:vtf:t::IF(SUM(G17),(G17/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I17:f:1\ncell:B18:b::2:::l:1:f:3\ncell:C18:b:2:2:2:2:l:2:f:1:cf:2\ncell:D18:b:2:2:2:2:l:2:f:1\ncell:E18:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F18:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G18:vtf:t::IF(E18,(E18*F18),\"\"):l:2:f:1:ntvf:1\ncell:H18:vtf:t::IF(SUM(G18),(G18/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I18:f:1\ncell:B19:b::2:::l:1:f:3\ncell:C19:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D19:b:2:2:2:2:l:2:f:1:bg:2\ncell:E19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F19:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G19:vtf:t::IF(E19,(E19*F19),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H19:vtf:t::IF(SUM(G19),(G19/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I19:f:1\ncell:B20:b::2:::l:1:f:3\ncell:C20:b:2:2:2:2:l:2:f:1:cf:2\ncell:D20:b:2:2:2:2:l:2:f:1\ncell:E20:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F20:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G20:vtf:t::IF(E20,(E20*F20),\"\"):l:2:f:1:ntvf:1\ncell:H20:vtf:t::IF(SUM(G20),(G20/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I20:f:1\ncell:B21:b::2:::l:1:f:3\ncell:C21:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D21:b:2:2:2:2:l:2:f:1:bg:2\ncell:E21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F21:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G21:vtf:t::IF(E21,(E21*F21),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H21:vtf:t::IF(SUM(G21),(G21/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I21:f:1\ncell:B22:b::2:::l:1:f:3\ncell:C22:b:2:2:2:2:l:2:f:1:cf:2\ncell:D22:b:2:2:2:2:l:2:f:1\ncell:E22:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F22:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G22:vtf:t::IF(E22,(E22*F22),\"\"):l:2:f:1:ntvf:1\ncell:H22:vtf:t::IF(SUM(G22),(G22/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I22:f:1\ncell:B23:b::2:::l:1:f:3\ncell:C23:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D23:b:2:2:2:2:l:2:f:1:bg:2\ncell:E23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F23:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G23:vtf:t::IF(E23,(E23*F23),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H23:vtf:t::IF(SUM(G23),(G23/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I23:f:1\ncell:B24:b::2:::l:1:f:3\ncell:C24:b:2:2:2:2:l:2:f:1:cf:2\ncell:D24:b:2:2:2:2:l:2:f:1\ncell:E24:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F24:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G24:vtf:t::IF(E24,(E24*F24),\"\"):l:2:f:1:ntvf:1\ncell:H24:vtf:t::IF(SUM(G24),(G24/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I24:f:1\ncell:B25:b::2:::l:1:f:3\ncell:C25:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D25:b:2:2:2:2:l:2:f:1:bg:2\ncell:E25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F25:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G25:vtf:t::IF(E25,(E25*F25),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H25:vtf:t::IF(SUM(G25),(G25/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I25:f:1\ncell:B26:b::2:::l:1:f:3\ncell:C26:b:2:2:2:2:l:2:f:1:cf:2\ncell:D26:b:2:2:2:2:l:2:f:1\ncell:E26:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F26:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G26:vtf:t::IF(E26,(E26*F26),\"\"):l:2:f:1:ntvf:1\ncell:H26:vtf:t::IF(SUM(G26),(G26/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I26:f:1\ncell:B27:b::2:::l:1:f:3\ncell:C27:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D27:b:2:2:2:2:l:2:f:1:bg:2\ncell:E27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F27:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G27:vtf:t::IF(E27,(E27*F27),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H27:vtf:t::IF(SUM(G27),(G27/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I27:f:1\ncell:B28:b::2:::l:1:f:3\ncell:C28:b:2:2:2:2:l:2:f:1:cf:2\ncell:D28:b:2:2:2:2:l:2:f:1\ncell:E28:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F28:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G28:vtf:t::IF(E28,(E28*F28),\"\"):l:2:f:1:ntvf:1\ncell:H28:vtf:t::IF(SUM(G28),(G28/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I28:f:1\ncell:B29:b::2:::l:1:f:3\ncell:C29:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D29:b:2:2:2:2:l:2:f:1:bg:2\ncell:E29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F29:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G29:vtf:t::IF(E29,(E29*F29),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H29:vtf:t::IF(SUM(G29),(G29/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I29:f:1\ncell:B30:b::2:::l:1:f:3\ncell:C30:b:2:2:2:2:l:2:f:1:cf:2\ncell:D30:b:2:2:2:2:l:2:f:1\ncell:E30:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F30:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G30:vtf:t::IF(E30,(E30*F30),\"\"):l:2:f:1:ntvf:1\ncell:H30:vtf:t::IF(SUM(G30),(G30/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I30:f:1\ncell:B31:b::2:::l:1:f:3\ncell:C31:b:2:2:2:2:l:2:f:1:bg:2:cf:2\ncell:D31:b:2:2:2:2:l:2:f:1:bg:2\ncell:E31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:3\ncell:F31:b:2:2:2:2:l:2:f:1:bg:2:ntvf:2\ncell:G31:vtf:t::IF(E31,(E31*F31),\"\"):l:2:f:1:bg:2:ntvf:1\ncell:H31:vtf:t::IF(SUM(G31),(G31/$G$33),\"\"):l:2:f:1:bg:2:ntvf:4\ncell:I31:f:1\ncell:B32:b::2:::l:1:f:3\ncell:C32:b:2:2:2:2:l:2:f:1:cf:2\ncell:D32:b:2:2:2:2:l:2:f:1\ncell:E32:b:2:2:2:2:l:2:f:1:ntvf:3\ncell:F32:b:2:2:2:2:l:2:f:1:ntvf:2\ncell:G32:vtf:t::IF(E32,(E32*F32),\"\"):l:2:f:1:ntvf:1\ncell:H32:vtf:t::IF(SUM(G32),(G32/$G$33),\"\"):l:2:f:1:ntvf:4\ncell:I32:f:1\ncell:B33:l:1:f:3\ncell:C33:t:Totals:l:2:f:7\ncell:D33:l:2:f:7\ncell:E33:l:2:f:7\ncell:F33:l:2:f:7\ncell:G33:vtf:n:282635:IF(SUM(G8\\cG32),SUM(G8\\cG32),\"\"):l:2:f:7:ntvf:1\ncell:H33:vtf:n:1:IF(SUM(G33),(G33/$G$33),\"\"):l:2:f:7:ntvf:4\ncell:I33:f:4\ncell:C34:l:2:f:4\ncell:D34:l:2:f:4\ncell:E34:l:2:f:4\ncell:F34:l:2:f:4\ncell:G34:l:2:f:4\ncell:H34:l:2:f:4\ncell:I34:f:4\ncell:C35:l:2:f:3\ncell:D35:l:2\ncell:E35:l:2\ncell:F35:l:2\ncell:G35:l:2\ncell:H35:l:2\ncol:A:w:12\ncol:B:w:12\ncol:C:w:178\ncol:D:w:143\ncol:E:w:84\ncol:F:w:182\ncol:G:w:137\ncol:H:w:154\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nsheet:c:10:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 26pt Times New Roman\nfont:3:normal normal 10pt Arial\nfont:4:normal normal 10pt arial,helvetica,sans-serif\nfont:5:normal normal 14pt *\nfont:6:normal normal 14pt Arial\nfont:7:normal normal 14pt arial,helvetica,sans-serif\nfont:8:normal normal 16pt arial,helvetica,sans-serif\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:#,##0;(#,##0)\nvalueformat:4:0.00%\nvalueformat:5:@\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::D9\\cD20\nname:DATA_04::G9\\cG20\n"},"name":"sheet101","hidden":"1"},"sheet5":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:4\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:7:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet4","hidden":"1"},"sheet6":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Product Sales Goals:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:I3:l:1:f:4:cf:1\ncell:J3:l:1:f:4:cf:1\ncell:K3:l:1:f:4:cf:1\ncell:L3:l:1:f:4:cf:1\ncell:M3:l:1:f:4:cf:1\ncell:N3:l:1:f:4:cf:1\ncell:B4:t:2000 Units:l:1:f:2:cf:1\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:I4:l:1:f:4:cf:1\ncell:J4:l:1:f:4:cf:1\ncell:K4:l:1:f:4:cf:1\ncell:L4:l:1:f:4:cf:1\ncell:M4:l:1:f:4:cf:1\ncell:N4:l:1:f:4:cf:1\ncell:B5:l:1:f:4\ncell:D5:l:1:f:4\ncell:E5:l:1:f:4\ncell:F5:l:1:f:4\ncell:G5:l:1:f:4\ncell:H5:l:1:f:4\ncell:I5:l:1:f:4\ncell:J5:l:1:f:4\ncell:K5:l:1:f:4\ncell:L5:l:1:f:4\ncell:M5:l:1:f:4\ncell:N5:l:1:f:4\ncell:B6:l:1:f:4\ncell:C6:t:TRAINS:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:D6:t::l:2:f:4\ncell:E6:t::l:2:f:4\ncell:F6:t:PLANES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:G6:t::l:2:f:4\ncell:H6:t::l:2:f:4\ncell:I6:t:AUTOMOBILES:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:J6:t::l:2:f:4\ncell:K6:t::l:2:f:4\ncell:L6:t:TOTAL:l:1:f:1:cf:1:colspan:3:rowspan:1\ncell:M6:t::l:2:f:4\ncell:N6:t::l:2:f:4\ncell:B7:l:1:f:4\ncell:C7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:D7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:E7:t:Change:b:::1::l:1:f:4:cf:1\ncell:F7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:G7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:H7:t:Change:b:::1::l:1:f:4:cf:1\ncell:I7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:J7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:K7:t:Change:b:::1::l:1:f:4:cf:1\ncell:L7:t:Last Yr:b:::1::l:1:f:4:cf:1\ncell:M7:t:Goal:b:::1::l:1:f:4:cf:1\ncell:N7:t:Change:b:::1::l:1:f:4:cf:1\ncell:B8:t:Jan:b::1:::l:1:f:4\ncell:C8:v:1782:b:1:1:1:1:l:1:f:4\ncell:D8:v:2000:b:1:1:1:1:l:1:f:4\ncell:E8:vtf:n:0.122334455667789:IF(ISNUMBER(C8),((D8-C8)/C8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F8:v:325:b:1:1:1:1:l:1:f:4\ncell:G8:v:350:b:1:1:1:1:l:1:f:4\ncell:H8:vtf:n:0.07692307692307693:IF(ISNUMBER(F8),((G8-F8)/F8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I8:v:711:b:1:1:1:1:l:1:f:4\ncell:J8:v:800:b:1:1:1:1:l:1:f:4\ncell:K8:vtf:n:0.12517580872011252:IF(ISNUMBER(I8),((J8-I8)/I8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L8:vtf:n:2818:IF(SUM(C8,F8,I8),SUM(C8,F8,I8),\"\"):b:1:1:1:1:l:1:f:4\ncell:M8:vtf:n:3150:IF(SUM(D8,G8,J8),SUM(D8,G8,J8),\"\"):b:1:1:1:1:l:1:f:4\ncell:N8:vtf:n:0.11781405251951739:IF(ISNUMBER(L8),((M8-L8)/L8),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B9:t:Feb:b::1:::l:1:f:4\ncell:C9:v:1523:b:1:1:1:1:l:1:f:4\ncell:D9:v:1700:b:1:1:1:1:l:1:f:4\ncell:E9:vtf:n:0.11621799080761655:IF(ISNUMBER(C9),((D9-C9)/C9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F9:v:158:b:1:1:1:1:l:1:f:4\ncell:G9:v:200:b:1:1:1:1:l:1:f:4\ncell:H9:vtf:n:0.26582278481012656:IF(ISNUMBER(F9),((G9-F9)/F9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I9:v:564:b:1:1:1:1:l:1:f:4\ncell:J9:v:650:b:1:1:1:1:l:1:f:4\ncell:K9:vtf:n:0.1524822695035461:IF(ISNUMBER(I9),((J9-I9)/I9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L9:vtf:n:2245:IF(SUM(C9,F9,I9),SUM(C9,F9,I9),\"\"):b:1:1:1:1:l:1:f:4\ncell:M9:vtf:n:2550:IF(SUM(D9,G9,J9),SUM(D9,G9,J9),\"\"):b:1:1:1:1:l:1:f:4\ncell:N9:vtf:n:0.1358574610244989:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B10:t:Mar:b::1:::l:1:f:4\ncell:C10:v:1901:b:1:1:1:1:l:1:f:4\ncell:D10:v:2000:b:1:1:1:1:l:1:f:4\ncell:E10:vtf:n:0.05207785376117833:IF(ISNUMBER(C10),((D10-C10)/C10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F10:v:168:b:1:1:1:1:l:1:f:4\ncell:G10:v:200:b:1:1:1:1:l:1:f:4\ncell:H10:vtf:n:0.19047619047619047:IF(ISNUMBER(F10),((G10-F10)/F10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I10:v:740:b:1:1:1:1:l:1:f:4\ncell:J10:v:850:b:1:1:1:1:l:1:f:4\ncell:K10:vtf:n:0.14864864864864866:IF(ISNUMBER(I10),((J10-I10)/I10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L10:vtf:n:2809:IF(SUM(C10,F10,I10),SUM(C10,F10,I10),\"\"):b:1:1:1:1:l:1:f:4\ncell:M10:vtf:n:3050:IF(SUM(D10,G10,J10),SUM(D10,G10,J10),\"\"):b:1:1:1:1:l:1:f:4\ncell:N10:vtf:n:0.08579565681737274:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B11:t:Apr:b::1:::l:1:f:4\ncell:C11:v:2308:b:1:1:1:1:l:1:f:4\ncell:D11:v:2400:b:1:1:1:1:l:1:f:4\ncell:E11:vtf:n:0.03986135181975736:IF(ISNUMBER(C11),((D11-C11)/C11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F11:v:365:b:1:1:1:1:l:1:f:4\ncell:G11:v:400:b:1:1:1:1:l:1:f:4\ncell:H11:vtf:n:0.0958904109589041:IF(ISNUMBER(F11),((G11-F11)/F11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I11:v:642:b:1:1:1:1:l:1:f:4\ncell:J11:v:700:b:1:1:1:1:l:1:f:4\ncell:K11:vtf:n:0.09034267912772585:IF(ISNUMBER(I11),((J11-I11)/I11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L11:vtf:n:3315:IF(SUM(C11,F11,I11),SUM(C11,F11,I11),\"\"):b:1:1:1:1:l:1:f:4\ncell:M11:vtf:n:3500:IF(SUM(D11,G11,J11),SUM(D11,G11,J11),\"\"):b:1:1:1:1:l:1:f:4\ncell:N11:vtf:n:0.05580693815987934:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B12:t:May:b::1:::l:1:f:4\ncell:C12:v:2538:b:1:1:1:1:l:1:f:4\ncell:D12:v:2800:b:1:1:1:1:l:1:f:4\ncell:E12:vtf:n:0.10323089046493301:IF(ISNUMBER(C12),((D12-C12)/C12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F12:v:402:b:1:1:1:1:l:1:f:4\ncell:G12:v:450:b:1:1:1:1:l:1:f:4\ncell:H12:vtf:n:0.11940298507462686:IF(ISNUMBER(F12),((G12-F12)/F12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I12:v:663:b:1:1:1:1:l:1:f:4\ncell:J12:v:800:b:1:1:1:1:l:1:f:4\ncell:K12:vtf:n:0.2066365007541478:IF(ISNUMBER(I12),((J12-I12)/I12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L12:vtf:n:3603:IF(SUM(C12,F12,I12),SUM(C12,F12,I12),\"\"):b:1:1:1:1:l:1:f:4\ncell:M12:vtf:n:4050:IF(SUM(D12,G12,J12),SUM(D12,G12,J12),\"\"):b:1:1:1:1:l:1:f:4\ncell:N12:vtf:n:0.12406328059950042:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B13:t:Jun:b::1:::l:1:f:4\ncell:C13:v:1866:b:1:1:1:1:l:1:f:4\ncell:D13:v:2000:b:1:1:1:1:l:1:f:4\ncell:E13:vtf:n:0.07181136120042872:IF(ISNUMBER(C13),((D13-C13)/C13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F13:v:217:b:1:1:1:1:l:1:f:4\ncell:G13:v:250:b:1:1:1:1:l:1:f:4\ncell:H13:vtf:n:0.15207373271889402:IF(ISNUMBER(F13),((G13-F13)/F13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I13:v:604:b:1:1:1:1:l:1:f:4\ncell:J13:v:700:b:1:1:1:1:l:1:f:4\ncell:K13:vtf:n:0.15894039735099338:IF(ISNUMBER(I13),((J13-I13)/I13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L13:vtf:n:2687:IF(SUM(C13,F13,I13),SUM(C13,F13,I13),\"\"):b:1:1:1:1:l:1:f:4\ncell:M13:vtf:n:2950:IF(SUM(D13,G13,J13),SUM(D13,G13,J13),\"\"):b:1:1:1:1:l:1:f:4\ncell:N13:vtf:n:0.09787867510234462:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B14:t:Jul:b::1:::l:1:f:4\ncell:C14:v:2212:b:1:1:1:1:l:1:f:4\ncell:D14:v:2500:b:1:1:1:1:l:1:f:4\ncell:E14:vtf:n:0.1301989150090416:IF(ISNUMBER(C14),((D14-C14)/C14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F14:v:264:b:1:1:1:1:l:1:f:4\ncell:G14:v:300:b:1:1:1:1:l:1:f:4\ncell:H14:vtf:n:0.13636363636363635:IF(ISNUMBER(F14),((G14-F14)/F14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I14:v:653:b:1:1:1:1:l:1:f:4\ncell:J14:v:800:b:1:1:1:1:l:1:f:4\ncell:K14:vtf:n:0.225114854517611:IF(ISNUMBER(I14),((J14-I14)/I14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L14:vtf:n:3129:IF(SUM(C14,F14,I14),SUM(C14,F14,I14),\"\"):b:1:1:1:1:l:1:f:4\ncell:M14:vtf:n:3600:IF(SUM(D14,G14,J14),SUM(D14,G14,J14),\"\"):b:1:1:1:1:l:1:f:4\ncell:N14:vtf:n:0.15052732502396932:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B15:t:Aug:b::1:::l:1:f:4\ncell:C15:v:1998:b:1:1:1:1:l:1:f:4\ncell:D15:v:2300:b:1:1:1:1:l:1:f:4\ncell:E15:vtf:n:0.15115115115115116:IF(ISNUMBER(C15),((D15-C15)/C15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F15:v:267:b:1:1:1:1:l:1:f:4\ncell:G15:v:300:b:1:1:1:1:l:1:f:4\ncell:H15:vtf:n:0.12359550561797752:IF(ISNUMBER(F15),((G15-F15)/F15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I15:v:537:b:1:1:1:1:l:1:f:4\ncell:J15:v:600:b:1:1:1:1:l:1:f:4\ncell:K15:vtf:n:0.11731843575418995:IF(ISNUMBER(I15),((J15-I15)/I15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L15:vtf:n:2802:IF(SUM(C15,F15,I15),SUM(C15,F15,I15),\"\"):b:1:1:1:1:l:1:f:4\ncell:M15:vtf:n:3200:IF(SUM(D15,G15,J15),SUM(D15,G15,J15),\"\"):b:1:1:1:1:l:1:f:4\ncell:N15:vtf:n:0.14204139900071378:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B16:t:Sep:b::1:::l:1:f:4\ncell:C16:v:2054:b:1:1:1:1:l:1:f:4\ncell:D16:v:2000:b:1:1:1:1:l:1:f:4\ncell:E16:vtf:n:-0.02629016553067186:IF(ISNUMBER(C16),((D16-C16)/C16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F16:v:318:b:1:1:1:1:l:1:f:4\ncell:G16:v:350:b:1:1:1:1:l:1:f:4\ncell:H16:vtf:n:0.10062893081761007:IF(ISNUMBER(F16),((G16-F16)/F16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I16:v:741:b:1:1:1:1:l:1:f:4\ncell:J16:v:900:b:1:1:1:1:l:1:f:4\ncell:K16:vtf:n:0.2145748987854251:IF(ISNUMBER(I16),((J16-I16)/I16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L16:vtf:n:3113:IF(SUM(C16,F16,I16),SUM(C16,F16,I16),\"\"):b:1:1:1:1:l:1:f:4\ncell:M16:vtf:n:3250:IF(SUM(D16,G16,J16),SUM(D16,G16,J16),\"\"):b:1:1:1:1:l:1:f:4\ncell:N16:vtf:n:0.04400899453902987:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B17:t:Oct:b::1:::l:1:f:4\ncell:C17:v:2117:b:1:1:1:1:l:1:f:4\ncell:D17:v:2400:b:1:1:1:1:l:1:f:4\ncell:E17:vtf:n:0.1336797354747284:IF(ISNUMBER(C17),((D17-C17)/C17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F17:v:159:b:1:1:1:1:l:1:f:4\ncell:G17:v:200:b:1:1:1:1:l:1:f:4\ncell:H17:vtf:n:0.2578616352201258:IF(ISNUMBER(F17),((G17-F17)/F17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I17:v:554:b:1:1:1:1:l:1:f:4\ncell:J17:v:650:b:1:1:1:1:l:1:f:4\ncell:K17:vtf:n:0.17328519855595667:IF(ISNUMBER(I17),((J17-I17)/I17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L17:vtf:n:2830:IF(SUM(C17,F17,I17),SUM(C17,F17,I17),\"\"):b:1:1:1:1:l:1:f:4\ncell:M17:vtf:n:3250:IF(SUM(D17,G17,J17),SUM(D17,G17,J17),\"\"):b:1:1:1:1:l:1:f:4\ncell:N17:vtf:n:0.14840989399293286:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B18:t:Nov:b::1:::l:1:f:4\ncell:C18:v:1430:b:1:1:1:1:l:1:f:4\ncell:D18:v:1600:b:1:1:1:1:l:1:f:4\ncell:E18:vtf:n:0.11888111888111888:IF(ISNUMBER(C18),((D18-C18)/C18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F18:v:193:b:1:1:1:1:l:1:f:4\ncell:G18:v:200:b:1:1:1:1:l:1:f:4\ncell:H18:vtf:n:0.03626943005181347:IF(ISNUMBER(F18),((G18-F18)/F18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I18:v:657:b:1:1:1:1:l:1:f:4\ncell:J18:v:800:b:1:1:1:1:l:1:f:4\ncell:K18:vtf:n:0.2176560121765601:IF(ISNUMBER(I18),((J18-I18)/I18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L18:vtf:n:2280:IF(SUM(C18,F18,I18),SUM(C18,F18,I18),\"\"):b:1:1:1:1:l:1:f:4\ncell:M18:vtf:n:2600:IF(SUM(D18,G18,J18),SUM(D18,G18,J18),\"\"):b:1:1:1:1:l:1:f:4\ncell:N18:vtf:n:0.14035087719298245:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B19:t:Dec:b::1:::l:1:f:4\ncell:C19:v:1859:b:1:1:1:1:l:1:f:4\ncell:D19:v:2100:b:1:1:1:1:l:1:f:4\ncell:E19:vtf:n:0.1296395911780527:IF(ISNUMBER(C19),((D19-C19)/C19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F19:v:426:b:1:1:1:1:l:1:f:4\ncell:G19:v:450:b:1:1:1:1:l:1:f:4\ncell:H19:vtf:n:0.056338028169014086:IF(ISNUMBER(F19),((G19-F19)/F19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I19:v:732:b:1:1:1:1:l:1:f:4\ncell:J19:v:850:b:1:1:1:1:l:1:f:4\ncell:K19:vtf:n:0.16120218579234974:IF(ISNUMBER(I19),((J19-I19)/I19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L19:vtf:n:3017:IF(SUM(C19,F19,I19),SUM(C19,F19,I19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M19:vtf:n:3400:IF(SUM(D19,G19,J19),SUM(D19,G19,J19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N19:vtf:n:0.12694729864103413:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B20:t:Year :b::1:::l:1:f:4\ncell:C20:vtf:n:23588:IF(SUM(C8\\cC19),SUM(C8\\cC19),\"\"):b:1:1:1:1:l:1:f:4\ncell:D20:vtf:n:25800:IF(SUM(D8\\cD19),SUM(D8\\cD19),\"\"):b:1:1:1:1:l:1:f:4\ncell:E20:vtf:n:0.09377649652365609:IF(ISNUMBER(C20),((D20-C20)/C20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:F20:vtf:n:3262:IF(SUM(F8\\cF19),SUM(F8\\cF19),\"\"):b:1:1:1:1:l:1:f:4\ncell:G20:vtf:n:3650:IF(SUM(G8\\cG19),SUM(G8\\cG19),\"\"):b:1:1:1:1:l:1:f:4\ncell:H20:vtf:n:0.11894543225015328:IF(ISNUMBER(F20),((G20-F20)/F20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:I20:vtf:n:7798:IF(SUM(I8\\cI19),SUM(I8\\cI19),\"\"):b:1:1:1:1:l:1:f:4\ncell:J20:vtf:n:9100:IF(SUM(J8\\cJ19),SUM(J8\\cJ19),\"\"):b:1:1:1:1:l:1:f:4\ncell:K20:vtf:n:0.16696588868940754:IF(ISNUMBER(I20),((J20-I20)/I20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:L20:vtf:n:34648:IF(SUM(L8\\cL19),SUM(L8\\cL19),\"\"):b:1:1:1:1:l:1:f:4\ncell:M20:vtf:n:38550:IF(SUM(M8\\cM19),SUM(M8\\cM19),\"\"):b:1:1:1:1:l:1:f:4\ncell:N20:vtf:n:0.11261833294851073:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):b:1:1:1:1:l:1:f:4:ntvf:1\ncell:B21:l:1:f:4\ncell:C21:b:1::::l:1:f:4\ncell:D21:b:1::::l:1:f:4\ncell:E21:b:1::::l:1:f:4\ncell:F21:b:1::::l:1:f:4\ncell:G21:b:1::::l:1:f:4\ncell:H21:b:1::::l:1:f:4\ncell:I21:b:1::::l:1:f:4\ncell:J21:b:1::::l:1:f:4\ncell:K21:b:1::::l:1:f:4\ncell:L21:b:1::::l:1:f:4\ncell:M21:b:1::::l:1:f:4\ncell:N21:b:1::::l:1:f:4\ncell:B22:t:Date\\c :l:1:f:4:cf:3\ncell:C22:b:::1::l:1:f:4:ntvf:2\ncell:D22:l:1:f:4\ncell:E22:l:1:f:4\ncell:F22:l:1:f:4\ncell:G22:l:1:f:4\ncell:H22:l:1:f:4\ncell:I22:l:1:f:4\ncell:J22:t:Prepared by\\c :l:1:f:4:cf:3\ncell:K22:b:::1::l:1:f:4:cf:1\ncell:L22:b:::1::l:1:f:4:cf:1\ncell:M22:b:::1::l:1:f:4:cf:1\ncell:N22:b:::1::l:1:f:4:cf:1\ncell:C23:b:1::::l:1:f:4\ncell:K23:b:1::::l:1:f:4\ncell:L23:b:1::::l:1:f:4\ncell:M23:b:1::::l:1:f:4\ncell:N23:b:1::::l:1:f:4\ncell:B25:l:1:f:4\ncol:B:w:306\ncol:C:w:80\ncol:D:w:80\ncol:E:w:71\ncol:F:w:80\ncol:G:w:80\ncol:H:w:71\ncol:I:w:80\ncol:J:w:80\ncol:K:w:71\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:15.75\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:25:h:14.25\nsheet:c:14:r:25:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet401","hidden":"1"},"sheet7":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:2\ncell:D3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54668960648:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:f:1\ncell:F5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:f:5\ncell:F7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:f:5\ncell:F8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:f:5\ncell:F9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:f:5\ncell:F10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:f:5\ncell:F11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:f:5\ncell:F12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:f:5\ncell:F13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:f:5\ncell:F14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:f:5\ncell:F15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:6:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet5","hidden":"1"},"sheet8":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Price Estimate for Services :l:1:f:4:cf:2\ncell:C3:l:1:f:6:cf:1\ncell:D3:l:1:f:6:cf:1\ncell:E3:l:1:f:6:cf:1\ncell:F3:l:1:f:6:cf:1\ncell:G3:l:1:f:6:cf:1\ncell:B4:vtf:ndt:41096.725430844905:NOW():l:1:f:3:cf:1:ntvf:6\ncell:B5:t:Name of Job:b:::1::l:1:f:2:cf:2\ncell:C5:t:Job 1:b:::1::l:1:f:1:cf:3\ncell:D5:t:Job 2:b:::1::l:1:f:1:cf:3\ncell:E5:t:Job 3:b:::1::l:1:f:1:cf:3\ncell:F5:t:Job 4:b:::1::l:1:f:1:cf:3\ncell:G5:t:Job 5:b:::1::l:1:f:1:cf:3\ncell:B6:t:Wage rate per hour:b:1::::l:1:f:7\ncell:C6:v:10:b:1::::l:1:f:7:ntvf:3\ncell:D6:v:22:b:1::::l:1:f:7:ntvf:3\ncell:E6:v:14:b:1::::l:1:f:7:ntvf:3\ncell:F6:v:15:b:1::::l:1:f:7:ntvf:3\ncell:G6:v:19:b:1::::l:1:f:7:ntvf:3\ncell:B7:t:Fringe Benefit as a % of wages:l:1:f:7\ncell:C7:v:0.3:l:1:f:7:ntvf:5\ncell:D7:v:0.3:l:1:f:7:ntvf:5\ncell:E7:v:0.3:l:1:f:7:ntvf:5\ncell:F7:v:0.3:l:1:f:7:ntvf:5\ncell:G7:v:0.3:l:1:f:7:ntvf:5\ncell:B8:t:Projected Overhead Cost for Year:l:1:f:7:cf:2\ncell:C8:v:40000:l:1:f:7:ntvf:2\ncell:D8:v:40000:l:1:f:7:ntvf:2\ncell:E8:v:40000:l:1:f:7:ntvf:2\ncell:F8:v:40000:l:1:f:7:ntvf:2\ncell:G8:v:40000:l:1:f:7:ntvf:2\ncell:B9:t:Projected Direct Labor Cost for Year:l:1:f:7:cf:2\ncell:C9:v:50000:l:1:f:7:ntvf:2\ncell:D9:v:50000:l:1:f:7:ntvf:2\ncell:E9:v:50000:l:1:f:7:ntvf:2\ncell:F9:v:50000:l:1:f:7:ntvf:2\ncell:G9:v:50000:l:1:f:7:ntvf:2\ncell:B11:t:Hours worked on job:l:1:f:7\ncell:C11:v:1.5:l:1:f:7:ntvf:4\ncell:D11:v:2:l:1:f:7:ntvf:4\ncell:E11:v:1.5:l:1:f:7:ntvf:4\ncell:F11:v:1.5:l:1:f:7:ntvf:4\ncell:G11:v:1.5:l:1:f:7:ntvf:4\ncell:B12:t:Direct Labor Cost:l:1:f:7:cf:2\ncell:C12:vtf:n:19.5:IF(SUM(C11,C6),((C11*C6)*(1+C7)),\"\"):l:1:f:7:ntvf:3\ncell:D12:vtf:n:57.2:IF(SUM(D11,D6),((D11*D6)*(1+D7)),\"\"):l:1:f:7:ntvf:3\ncell:E12:vtf:n:27.3:IF(SUM(E11,E6),((E11*E6)*(1+E7)),\"\"):l:1:f:7:ntvf:3\ncell:F12:vtf:n:29.25:IF(SUM(F11,F6),((F11*F6)*(1+F7)),\"\"):l:1:f:7:ntvf:3\ncell:G12:vtf:n:37.050000000000004:IF(SUM(G11,G6),((G11*G6)*(1+G7)),\"\"):l:1:f:7:ntvf:3\ncell:B13:t:Overhead Cost:l:1:f:7\ncell:C13:vtf:n:15.600000000000001:IF((C9>0),((C8/C9)*C12),\"\"):l:1:f:7:ntvf:1\ncell:D13:vtf:n:45.760000000000005:IF((D9>0),((D8/D9)*D12),\"\"):l:1:f:7:ntvf:1\ncell:E13:vtf:n:21.840000000000003:IF((E9>0),((E8/E9)*E12),\"\"):l:1:f:7:ntvf:1\ncell:F13:vtf:n:23.400000000000002:IF((F9>0),((F8/F9)*F12),\"\"):l:1:f:7:ntvf:1\ncell:G13:vtf:n:29.640000000000004:IF((G9>0),((G8/G9)*G12),\"\"):l:1:f:7:ntvf:1\ncell:B14:t:Cost of materials for the job:b:::1::l:1:f:7\ncell:C14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:D14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:E14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:F14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:G14:v:10:b:::1::l:1:f:7:ntvf:1\ncell:B15:t:Total cost:b:1::1::l:1:f:1\ncell:C15:vtf:n:45.1:IF(SUM(C12\\cC14),SUM(C12\\cC14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:D15:vtf:n:112.96000000000001:IF(SUM(D12\\cD14),SUM(D12\\cD14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:E15:vtf:n:59.14:IF(SUM(E12\\cE14),SUM(E12\\cE14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:F15:vtf:n:62.650000000000006:IF(SUM(F12\\cF14),SUM(F12\\cF14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:G15:vtf:n:76.69000000000001:IF(SUM(G12\\cG14),SUM(G12\\cG14),\"\"):b:1::1::l:1:f:1:ntvf:3\ncell:B16:b:1::::l:1:f:5\ncell:C16:b:1::::l:1:f:5\ncell:D16:b:1::::l:1:f:5\ncell:E16:b:1::::l:1:f:5\ncell:F16:b:1::::l:1:f:5\ncell:G16:b:1::::l:1:f:5\ncell:B17:l:1:f:5\ncol:B:w:289\ncol:C:w:110\ncol:D:w:110\ncol:E:w:110\ncol:F:w:110\ncol:G:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:12\nrow:19:h:12\nrow:20:h:12\nsheet:c:7:r:20:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Times New Roman\nfont:2:normal bold 14pt Times New Roman\nfont:3:normal bold 16pt Times New Roman\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 10pt Times New Roman\nfont:7:normal normal 12pt Times New Roman\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet501","hidden":"1"},"sheet9":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:SALES QUOTATION:l:2:f:7:c:3:bg:1:cf:1:colspan:7\ncell:D3:l:2:f:1\ncell:E3:l:2:f:1\ncell:F3:l:2:f:1\ncell:G3:l:2:f:1\ncell:H3:l:2:f:1\ncell:I3:l:2:f:1\ncell:D4:l:2:f:1\ncell:E4:l:2:f:1\ncell:F4:l:2:f:1\ncell:G4:l:2:f:1\ncell:H4:l:2:f:1\ncell:I4:l:2:f:1\ncell:C5:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:D5:l:2:f:1\ncell:E5:l:2:f:1\ncell:F5:l:2:f:1\ncell:G5:l:2:f:1\ncell:H5:l:2:f:1\ncell:I5:l:2:f:1:cf:3\ncell:C6:t:Name:l:2:f:2\ncell:D6:b:::1::l:2:f:2:colspan:2\ncell:E6:l:2:f:2\ncell:F6:l:2:f:2:cf:3\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:C7:t:Address:l:2:f:2\ncell:D7:b:::1::l:2:f:2:colspan:2\ncell:E7:l:2:f:2\ncell:F7:l:2:f:2:cf:3\ncell:G7:l:2:f:1\ncell:H7:l:2:f:1\ncell:I7:l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:l:2:f:1\ncell:E8:l:2:f:1\ncell:F8:l:2:f:1:cf:3\ncell:G8:l:2:f:1\ncell:H8:l:2:f:1\ncell:I8:l:2:f:1\ncell:C9:b:::2::l:2:f:1\ncell:D9:b:::2::l:2:f:1\ncell:E9:b:::2::l:2:f:1\ncell:F9:b:::2::l:2:f:1\ncell:G9:l:2:f:1\ncell:H9:l:2:f:1\ncell:I9:l:2:f:1\ncell:B10:b::2:::l:1:f:5\ncell:C10:t:TO\\c:b:1:::1:l:2:f:3\ncell:D10:b:2::::l:2:f:1\ncell:E10:b:2::::l:2:f:1\ncell:F10:b:2:2:::l:2:f:1\ncell:G10:b::::2:l:2:f:2\ncell:H10:l:2:f:2\ncell:I10:l:2:f:2\ncell:B11:b::2:::l:1:f:5\ncell:C11:b::::2:l:2:f:1:colspan:4\ncell:D11:l:2:f:1\ncell:E11:l:2:f:1\ncell:F11:b::2:::l:2:f:1\ncell:G11:b::::2:l:2:f:2\ncell:H11:t:F.O.B. :l:2:f:6:cf:3\ncell:I11:b:::1::l:2:f:2\ncell:B12:b::2:::l:1:f:5\ncell:C12:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D12:l:2:f:1\ncell:E12:l:2:f:1\ncell:F12:b::2:::l:2:f:1\ncell:G12:b::::2:l:2:f:2\ncell:H12:t:TERMS :l:2:f:2:bg:2:cf:3\ncell:I12:b:::1::l:2:f:2:bg:2\ncell:B13:b::2:::l:1:f:5\ncell:C13:b::::2:l:2:f:1:colspan:4\ncell:D13:l:2:f:1\ncell:E13:l:2:f:1\ncell:F13:b::2:::l:2:f:1\ncell:G13:b::::2:l:2:f:2\ncell:H13:t:DELIVERY :l:2:f:2:cf:3\ncell:I13:b:::1::l:2:f:2\ncell:B14:b::2:::l:1:f:5\ncell:C14:b::::1:l:2:f:1:bg:2:colspan:4\ncell:D14:l:2:f:1\ncell:E14:l:2:f:1\ncell:F14:b::2:::l:2:f:1\ncell:G14:b::::2:l:2:f:2\ncell:H14:t:NUMBER :l:2:f:2:bg:2:cf:3\ncell:I14:b:::1::l:2:f:2:bg:2:ntvf:4\ncell:B15:b::2:::l:1:f:5\ncell:C15:b:::2:2:l:2:f:1:colspan:4\ncell:D15:b:::2::l:2:f:1\ncell:E15:b:::2::l:2:f:1\ncell:F15:b::2:2::l:2:f:1\ncell:G15:b::::2:l:2:f:2\ncell:H15:l:2:f:2\ncell:I15:l:2:f:2\ncell:C16:b:2::::l:2:f:1\ncell:D16:b:2::::l:2:f:1\ncell:E16:b:2::::l:2:f:1\ncell:F16:b:2::::l:2:f:1\ncell:G16:l:2:f:1\ncell:H16:l:2:f:1\ncell:I16:l:2:f:1\ncell:C17:t:Thank you for your inquiry dated\\c:l:2:f:2:colspan:3\ncell:D17:l:2:f:2\ncell:E17:l:2:f:2\ncell:F17:v:39199:l:2:f:2:cf:2:ntvf:5\ncell:G17:l:2:f:1\ncell:H17:l:2:f:1\ncell:I17:l:2:f:1\ncell:C18:t:We are pleased to quote you the following\\c:l:2:f:2:colspan:3\ncell:D18:l:2:f:2\ncell:E18:l:2:f:2\ncell:F18:l:2:f:2\ncell:G18:l:2:f:1\ncell:H18:l:2:f:1\ncell:I18:l:2:f:1\ncell:C19:l:2:f:1\ncell:D19:l:2:f:1\ncell:E19:l:2:f:1\ncell:F19:l:2:f:1\ncell:G19:l:2:f:1\ncell:H19:l:2:f:1\ncell:I19:l:2:f:1\ncell:B20:l:1:f:5\ncell:C20:t:ITEM:l:2:f:4:cf:1\ncell:D20:t:QUANTITY:l:2:f:4:cf:1\ncell:E20:t:DESCRIPTION:l:2:f:4:cf:1:colspan:3\ncell:F20:l:2:f:4:cf:1\ncell:G20:l:2:f:4:cf:1\ncell:H20:t:UNIT PRICE :l:2:f:4:cf:1\ncell:I20:t:DELIVERY DATE:l:2:f:4:cf:1\ncell:B21:b::2:::l:1:f:5\ncell:C21:v:1:b:2:1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E21:b:2:1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F21:b:2:1:1:1:l:2:f:2\ncell:G21:b:2:1:1:1:l:2:f:2\ncell:H21:b:2:1:1:1:l:2:f:2:cf:3:ntvf:2\ncell:I21:b:2:1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B22:b::2:::l:1:f:5\ncell:C22:v:2:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D22:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E22:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F22:b::1:1:1:l:2:f:2:bg:2\ncell:G22:b::1:1:1:l:2:f:2:bg:2\ncell:H22:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I22:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B23:b::2:::l:1:f:5\ncell:C23:v:3:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D23:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E23:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F23:b::1:1:1:l:2:f:2\ncell:G23:b::1:1:1:l:2:f:2\ncell:H23:b::1:1:1:l:2:f:2:cf:3\ncell:I23:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B24:b::2:::l:1:f:5\ncell:C24:v:4:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D24:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E24:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F24:b::1:1:1:l:2:f:2:bg:2\ncell:G24:b::1:1:1:l:2:f:2:bg:2\ncell:H24:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I24:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B25:b::2:::l:1:f:5\ncell:C25:v:5:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D25:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E25:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F25:b::1:1:1:l:2:f:2\ncell:G25:b::1:1:1:l:2:f:2\ncell:H25:b::1:1:1:l:2:f:2:cf:3\ncell:I25:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B26:b::2:::l:1:f:5\ncell:C26:v:6:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D26:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E26:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F26:b::1:1:1:l:2:f:2:bg:2\ncell:G26:b::1:1:1:l:2:f:2:bg:2\ncell:H26:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I26:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B27:b::2:::l:1:f:5\ncell:C27:v:7:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D27:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E27:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F27:b::1:1:1:l:2:f:2\ncell:G27:b::1:1:1:l:2:f:2\ncell:H27:b::1:1:1:l:2:f:2:cf:3\ncell:I27:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B28:b::2:::l:1:f:5\ncell:C28:v:8:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D28:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E28:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F28:b::1:1:1:l:2:f:2:bg:2\ncell:G28:b::1:1:1:l:2:f:2:bg:2\ncell:H28:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I28:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B29:b::2:::l:1:f:5\ncell:C29:v:9:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D29:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E29:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F29:b::1:1:1:l:2:f:2\ncell:G29:b::1:1:1:l:2:f:2\ncell:H29:b::1:1:1:l:2:f:2:cf:3\ncell:I29:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B30:b::2:::l:1:f:5\ncell:C30:v:10:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D30:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E30:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F30:b::1:1:1:l:2:f:2:bg:2\ncell:G30:b::1:1:1:l:2:f:2:bg:2\ncell:H30:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I30:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B31:b::2:::l:1:f:5\ncell:C31:v:11:b::1:1:1:l:2:f:2:cf:3:ntvf:3\ncell:D31:b::1:1:1:l:2:f:2:cf:3:ntvf:1\ncell:E31:b::1:1:1:l:2:f:2:cf:2:colspan:3\ncell:F31:b::1:1:1:l:2:f:2\ncell:G31:b::1:1:1:l:2:f:2\ncell:H31:b::1:1:1:l:2:f:2:cf:3\ncell:I31:b::1:1:1:l:2:f:2:cf:2:ntvf:5\ncell:B32:b::2:::l:1:f:5\ncell:C32:v:12:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:3\ncell:D32:b::1:1:1:l:2:f:2:bg:2:cf:3:ntvf:1\ncell:E32:b::1:1:1:l:2:f:2:bg:2:cf:2:colspan:3\ncell:F32:b::1:1:1:l:2:f:2:bg:2\ncell:G32:b::1:1:1:l:2:f:2:bg:2\ncell:H32:b::1:1:1:l:2:f:2:bg:2:cf:3\ncell:I32:b::1:1:1:l:2:f:2:bg:2:cf:2:ntvf:5\ncell:B33:l:1:f:5\ncell:C33:l:2:f:2:cf:3:ntvf:3\ncell:D33:l:2:f:2:cf:3:ntvf:1\ncell:E33:l:2:f:2:cf:2:colspan:3\ncell:F33:l:2:f:2\ncell:G33:l:2:f:2\ncell:H33:l:2:f:2:cf:3\ncell:I33:l:2:f:2:cf:2:ntvf:5\ncell:C34:t:We will be happy to supply any further information you may need and trust that you call on us to fill your order, which will receive our prompt and careful attention.:l:2:f:2:colspan:7:rowspan:2\ncell:D34:l:2:f:2\ncell:E34:l:2:f:2\ncell:F34:l:2:f:2\ncell:G34:l:2:f:2\ncell:H34:l:2:f:2\ncell:I34:l:2:f:2\ncell:C35:l:2:f:2:colspan:7\ncell:D35:l:2:f:2\ncell:E35:l:2:f:2\ncell:F35:l:2:f:2\ncell:G35:l:2:f:2\ncell:H35:l:2:f:2\ncell:I35:l:2:f:2\ncell:C36:b:::2::l:2:f:2\ncell:D36:b:::2::l:2:f:2\ncell:E36:b:::2::l:2:f:2\ncell:F36:b:::2::l:2:f:2\ncell:G36:l:2:f:2\ncell:H36:l:2:f:2\ncell:I36:b:::2::l:2:f:2:cf:2:ntvf:5\ncell:C37:t:PER:b:2::::l:2:f:2:cf:1\ncell:D37:b:2::::l:2:f:2:cf:1\ncell:E37:b:2::::l:2:f:2:cf:1\ncell:F37:b:2::::l:2:f:2:cf:1\ncell:G37:l:2:f:2\ncell:H37:l:2:f:2\ncell:I37:t:DATE:b:2::::l:2:f:2:cf:1\ncell:C38:l:2:f:2\ncell:D38:l:2:f:2\ncell:E38:l:2:f:2\ncell:F38:l:2:f:2\ncell:G38:l:2:f:2\ncell:H38:l:2:f:2\ncell:I38:l:2:f:2\ncell:C39:l:1:f:5\ncol:A:w:12\ncol:B:w:10\ncol:C:w:226\ncol:D:w:116\ncol:E:w:80\ncol:F:w:131\ncol:G:w:156\ncol:H:w:137\ncol:I:w:193\nrow:4:h:33\nrow:5:h:33\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:15.75\nrow:37:h:14.25\nrow:39:h:14.25\nsheet:c:9:r:39:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* * arial,helvetica,sans-serif\nfont:2:* 12pt arial,helvetica,sans-serif\nfont:3:* 14pt arial,helvetica,sans-serif\nfont:4:* 16pt arial,helvetica,sans-serif\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt arial,helvetica,sans-serif\nfont:7:normal normal 24pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::C6\nname:DATA_02::C11\nname:DATA_03::D11\\cD22\nname:DATA_04::G11\\cG22\n"},"name":"sheet6","hidden":"1"},"sheet10":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Your Company, Inc.:l:2:f:3:cf:2\ncell:C3:l:1:f:5\ncell:D3:l:1:f:5\ncell:E3:l:1:f:5\ncell:F3:l:1:f:5\ncell:G3:l:1:f:5\ncell:H3:t:SALES QUOTATION:l:2:f:7:cf:3\ncell:B4:t:Name:l:1:f:5\ncell:C4:l:1:f:5\ncell:D4:l:1:f:5\ncell:E4:l:1:f:5:cf:3\ncell:F4:l:1:f:5\ncell:G4:l:1:f:5\ncell:H4:l:1:f:5\ncell:B5:t:Address:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:H5:l:1:f:5\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:b:::1::l:1:f:5\ncell:C7:b:::1::l:1:f:5\ncell:D7:b:::1::l:1:f:5\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:H7:l:1:f:5\ncell:A8:b::1:::l:1:f:5\ncell:B8:t:TO\\c:b:1:::1:l:1:f:2\ncell:C8:b:1::::l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1:1:::l:1:f:5\ncell:F8:b::::1:l:1:f:5\ncell:G8:l:1:f:5\ncell:H8:l:1:f:5\ncell:A9:b::1:::l:1:f:5\ncell:B9:b::::1:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:l:1:f:5\ncell:E9:b::1:::l:1:f:5\ncell:F9:b::::1:l:1:f:5\ncell:G9:t:F.O.B. :b::1:::l:1:f:5:cf:3\ncell:H9:b::::1:l:1:f:5\ncell:A10:b::1:::l:1:f:5\ncell:B10:b::::1:l:1:f:5\ncell:C10:l:1:f:5\ncell:D10:l:1:f:5\ncell:E10:b::1:::l:1:f:5\ncell:F10:b::::1:l:1:f:5\ncell:G10:t:TERMS :b::1:::l:1:f:5:cf:3\ncell:H10:b::::1:l:1:f:5\ncell:A11:b::1:::l:1:f:5\ncell:B11:b::::1:l:1:f:5\ncell:C11:l:1:f:5\ncell:D11:l:1:f:5\ncell:E11:b::1:::l:1:f:5\ncell:F11:b::::1:l:1:f:5\ncell:G11:t:DELIVERY :b::1:::l:1:f:5:cf:3\ncell:H11:b::::1:l:1:f:5\ncell:A12:b::1:::l:1:f:5\ncell:B12:b::::1:l:1:f:5\ncell:C12:l:1:f:5\ncell:D12:l:1:f:5\ncell:E12:b::1:::l:1:f:5\ncell:F12:b::::1:l:1:f:5\ncell:G12:t:NUMBER :b::1:::l:1:f:5:cf:3\ncell:H12:b::::1:l:1:f:5:ntvf:4\ncell:A13:b::1:::l:1:f:5\ncell:B13:b:::1:1:l:1:f:5\ncell:C13:b:::1::l:1:f:5\ncell:D13:b:::1::l:1:f:5\ncell:E13:b::1:1::l:1:f:5\ncell:F13:b::::1:l:1:f:5\ncell:G13:l:1:f:5\ncell:H13:l:1:f:5\ncell:B14:b:1::::l:1:f:5\ncell:C14:b:1::::l:1:f:5\ncell:D14:b:1::::l:1:f:5\ncell:E14:b:1::::l:1:f:5\ncell:F14:l:1:f:5\ncell:G14:l:1:f:5\ncell:H14:l:1:f:5\ncell:B15:t:Thank you for your inquiry dated\\c:l:1:f:1\ncell:C15:l:1:f:5\ncell:D15:l:1:f:5\ncell:E15:v:39199:l:1:f:1:cf:2:ntvf:5\ncell:F15:l:1:f:5\ncell:G15:l:1:f:5\ncell:H15:l:1:f:5\ncell:B16:t:We are pleased to quote you the following\\c:l:1:f:1\ncell:C16:l:1:f:5\ncell:D16:l:1:f:5\ncell:E16:l:1:f:5\ncell:F16:l:1:f:5\ncell:G16:l:1:f:5\ncell:H16:l:1:f:5\ncell:B17:b:::1::l:1:f:5\ncell:C17:b:::1::l:1:f:5\ncell:D17:b:::1::l:1:f:5\ncell:E17:b:::1::l:1:f:5\ncell:F17:b:::1::l:1:f:5\ncell:G17:b:::1::l:1:f:5\ncell:H17:b:::1::l:1:f:5\ncell:A18:b::1:::l:1:f:5\ncell:B18:t:ITEM:b:1:1:1:1:l:2:f:4:cf:1\ncell:C18:t:QUANTITY:b:1:1:1:1:l:2:f:4:cf:1\ncell:D18:t:DESCRIPTION:b:1::1:1:l:2:f:4:cf:1\ncell:E18:b:1::1::l:1:f:8:cf:1\ncell:F18:b:1:1:1::l:1:f:8:cf:1\ncell:G18:t:UNIT PRICE :b:1:1:1:1:l:2:f:4:cf:1\ncell:H18:t:DELIVERY DATE:b:1:1:1:1:l:2:f:4:cf:1\ncell:A19:b::1:::l:1:f:5\ncell:B19:v:1:b:1:1::1:l:1:f:5:cf:1:ntvf:3\ncell:C19:b:1:1::1:l:1:f:5:cf:1:ntvf:1\ncell:D19:b:1:::1:l:1:f:5\ncell:E19:b:1::::l:1:f:5\ncell:F19:b:1:1:::l:1:f:5\ncell:G19:b:1:1::1:l:1:f:5:ntvf:2\ncell:H19:b:1:1::1:l:1:f:5:cf:1:ntvf:5\ncell:A20:b::1:::l:1:f:5\ncell:B20:v:2:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C20:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D20:b::::1:l:1:f:5\ncell:E20:l:1:f:5\ncell:F20:b::1:::l:1:f:5\ncell:G20:b::1::1:l:1:f:5\ncell:H20:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A21:b::1:::l:1:f:5\ncell:B21:v:3:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C21:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D21:b::::1:l:1:f:5\ncell:E21:l:1:f:5\ncell:F21:b::1:::l:1:f:5\ncell:G21:b::1::1:l:1:f:5\ncell:H21:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A22:b::1:::l:1:f:5\ncell:B22:v:4:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C22:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D22:b::::1:l:1:f:5\ncell:E22:l:1:f:5\ncell:F22:b::1:::l:1:f:5\ncell:G22:b::1::1:l:1:f:5\ncell:H22:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A23:b::1:::l:1:f:5\ncell:B23:v:5:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C23:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D23:b::::1:l:1:f:5\ncell:E23:l:1:f:5\ncell:F23:b::1:::l:1:f:5\ncell:G23:b::1::1:l:1:f:5\ncell:H23:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A24:b::1:::l:1:f:5\ncell:B24:v:6:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C24:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D24:b::::1:l:1:f:5\ncell:E24:l:1:f:5\ncell:F24:b::1:::l:1:f:5\ncell:G24:b::1::1:l:1:f:5\ncell:H24:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A25:b::1:::l:1:f:5\ncell:B25:v:7:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C25:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D25:b::::1:l:1:f:5\ncell:E25:l:1:f:5\ncell:F25:b::1:::l:1:f:5\ncell:G25:b::1::1:l:1:f:5\ncell:H25:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A26:b::1:::l:1:f:5\ncell:B26:v:8:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C26:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D26:b::::1:l:1:f:5\ncell:E26:l:1:f:5\ncell:F26:b::1:::l:1:f:5\ncell:G26:b::1::1:l:1:f:5\ncell:H26:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A27:b::1:::l:1:f:5\ncell:B27:v:9:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C27:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D27:b::::1:l:1:f:5\ncell:E27:l:1:f:5\ncell:F27:b::1:::l:1:f:5\ncell:G27:b::1::1:l:1:f:5\ncell:H27:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A28:b::1:::l:1:f:5\ncell:B28:v:10:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C28:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D28:b::::1:l:1:f:5\ncell:E28:l:1:f:5\ncell:F28:b::1:::l:1:f:5\ncell:G28:b::1::1:l:1:f:5\ncell:H28:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A29:b::1:::l:1:f:5\ncell:B29:v:11:b::1::1:l:1:f:5:cf:1:ntvf:3\ncell:C29:b::1::1:l:1:f:5:cf:1:ntvf:1\ncell:D29:b::::1:l:1:f:5\ncell:E29:l:1:f:5\ncell:F29:b::1:::l:1:f:5\ncell:G29:b::1::1:l:1:f:5\ncell:H29:b::1::1:l:1:f:5:cf:1:ntvf:5\ncell:A30:b::1:::l:1:f:5\ncell:B30:v:12:b::1:1:1:l:1:f:5:cf:1:ntvf:3\ncell:C30:b::1:1:1:l:1:f:5:cf:1:ntvf:1\ncell:D30:b:::1:1:l:1:f:5\ncell:E30:b:::1::l:1:f:5\ncell:F30:b::1:1::l:1:f:5\ncell:G30:b::1:1:1:l:1:f:5\ncell:H30:b::1:1:1:l:1:f:5:cf:1:ntvf:5\ncell:B31:t:We will be happy to supply any further information you may need and trust that you :b:1::::l:1:f:1\ncell:C31:b:1::::l:1:f:5\ncell:D31:b:1::::l:1:f:5\ncell:E31:b:1::::l:1:f:5\ncell:F31:b:1::::l:1:f:5\ncell:G31:b:1::::l:1:f:5\ncell:H31:b:1::::l:1:f:5\ncell:B32:t:call on us to fill your order, which will receive our prompt and careful attention.:l:1:f:1\ncell:C32:l:1:f:5\ncell:D32:l:1:f:5\ncell:E32:l:1:f:5\ncell:F32:l:1:f:5\ncell:G32:l:1:f:5\ncell:H32:l:1:f:5\ncell:B33:b:::1::l:1:f:6\ncell:C33:b:::1::l:1:f:5\ncell:D33:b:::1::l:1:f:5\ncell:E33:b:::1::l:1:f:5\ncell:F33:l:1:f:5\ncell:G33:l:1:f:5\ncell:H33:b:::1::l:1:f:6:cf:1:ntvf:5\ncell:B34:t:PER:b:1::::l:1:f:8:cf:1\ncell:C34:b:1::::l:1:f:5:cf:1\ncell:D34:b:1::::l:1:f:5:cf:1\ncell:E34:b:1::::l:1:f:5:cf:1\ncell:F34:l:1:f:5\ncell:G34:l:1:f:5\ncell:H34:t:DATE:b:1::::l:1:f:8:cf:1\ncell:B36:l:1:f:5\ncol:A:w:12\ncol:B:w:292\ncol:C:w:100\ncol:D:w:80\ncol:E:w:131\ncol:F:w:156\ncol:G:w:90\ncol:H:w:374\nrow:3:h:33\nrow:4:h:14.25\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:15.75\nrow:34:h:14.25\nrow:36:h:14.25\nsheet:c:8:r:36:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:italic normal 10pt Arial\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 18pt Arial\nfont:4:normal bold 8pt Arial\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 26pt Times New Roman\nfont:8:normal normal 8pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:3:0 \nvalueformat:4:0.00 ;(0.00)\nvalueformat:5:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet601","hidden":"1"},"sheet11":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Promotion Expenditures by Quarter:l:2:f:5:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:C4:t:For the Year 2009:l:1:f:3:cf:1\ncell:D4:l:1:f:1:cf:1\ncell:E4:l:1:f:1:cf:1\ncell:F4:l:1:f:1:cf:1\ncell:G4:l:1:f:1:cf:1\ncell:H4:l:1:f:1:cf:1\ncell:D5:l:1:f:1:cf:1\ncell:E5:l:1:f:1:cf:1\ncell:F5:l:1:f:1:cf:1\ncell:G5:l:1:f:1:cf:1\ncell:H5:l:1:f:1:cf:1\ncell:C6:l:1:f:1\ncell:D6:l:1:f:1\ncell:E6:l:1:f:1\ncell:F6:l:1:f:1\ncell:G6:l:1:f:1\ncell:H6:l:1:f:1\ncell:C7:l:1:f:1:cf:2\ncell:D7:t:Q1:l:1:f:4:cf:1\ncell:E7:t:Q2:l:1:f:4:cf:1\ncell:F7:t:Q3:l:1:f:4:cf:1\ncell:G7:t:Q4:l:1:f:4:cf:1\ncell:H7:t:Total:l:1:f:4:cf:1\ncell:C8:t:Trade Promotions to Distributors:l:1:f:4:cf:2\ncell:D8:l:1:f:1\ncell:E8:l:1:f:1\ncell:F8:l:1:f:1\ncell:G8:l:1:f:1\ncell:H8:l:1:f:1\ncell:C9:t:Promotion:l:1:f:2:cf:2\ncell:D9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G9:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H9:vtf:n:4:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:3:ntvf:2\ncell:C10:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G10:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H10:vtf:n:4:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C11:t:Promotion:l:1:f:2:cf:2\ncell:D11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G11:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H11:vtf:n:4:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:3:ntvf:1\ncell:C12:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G12:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H12:vtf:n:4:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C13:t:Totals:l:1:f:3:cf:2\ncell:D13:vtf:n:4:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E13:vtf:n:4:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F13:vtf:n:4:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G13:vtf:n:4:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H13:vtf:n:16:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C14:l:1:f:1:cf:2\ncell:D14:l:1:f:1:ntvf:2\ncell:E14:l:1:f:1:ntvf:2\ncell:F14:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:l:1:f:3:ntvf:2\ncell:C15:t:Trade Shows:l:1:f:4:cf:2\ncell:D15:l:1:f:1:ntvf:2\ncell:E15:l:1:f:1:ntvf:2\ncell:F15:l:1:f:1:ntvf:2\ncell:G15:l:1:f:1:ntvf:2\ncell:H15:l:1:f:3:ntvf:2\ncell:C16:t:Promotion:l:1:f:2:cf:2\ncell:D16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G16:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H16:vtf:n:4:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:3:ntvf:2\ncell:C17:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G17:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H17:vtf:n:4:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C18:t:Promotion:l:1:f:2:cf:2\ncell:D18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G18:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H18:vtf:n:4:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):l:1:f:3:ntvf:1\ncell:C19:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G19:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H19:vtf:n:4:IF(SUM(D19\\cG19),SUM(D19\\cG19),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C20:t:Totals:l:1:f:3:cf:2\ncell:D20:vtf:n:4:IF(SUM(D16\\cD19),SUM(D16\\cD19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E20:vtf:n:4:IF(SUM(E16\\cE19),SUM(E16\\cE19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F20:vtf:n:4:IF(SUM(F16\\cF19),SUM(F16\\cF19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G20:vtf:n:4:IF(SUM(G16\\cG19),SUM(G16\\cG19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H20:vtf:n:16:IF(SUM(H16\\cH19),SUM(H16\\cH19),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C21:l:1:f:1:cf:2\ncell:D21:l:1:f:1:ntvf:2\ncell:E21:l:1:f:1:ntvf:2\ncell:F21:l:1:f:1:ntvf:2\ncell:G21:l:1:f:1:ntvf:2\ncell:H21:l:1:f:3:ntvf:2\ncell:C22:t:Sales Force Promotion:l:1:f:4:cf:2\ncell:D22:l:1:f:1:ntvf:2\ncell:E22:l:1:f:1:ntvf:2\ncell:F22:l:1:f:1:ntvf:2\ncell:G22:l:1:f:1:ntvf:2\ncell:H22:l:1:f:3:ntvf:2\ncell:C23:t:Promotion:l:1:f:2:cf:2\ncell:D23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G23:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H23:vtf:n:4:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:3:ntvf:2\ncell:C24:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G24:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H24:vtf:n:4:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C25:t:Promotion:l:1:f:2:cf:2\ncell:D25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G25:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H25:vtf:n:4:IF(SUM(D25\\cG25),SUM(D25\\cG25),\"\"):l:1:f:3:ntvf:1\ncell:C26:t:Promotion:l:1:f:2:bg:2:cf:2\ncell:D26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G26:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H26:vtf:n:4:IF(SUM(D26\\cG26),SUM(D26\\cG26),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C27:t:Totals:l:1:f:3:cf:2\ncell:D27:vtf:n:4:IF(SUM(D23\\cD26),SUM(D23\\cD26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E27:vtf:n:4:IF(SUM(E23\\cE26),SUM(E23\\cE26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F27:vtf:n:4:IF(SUM(F23\\cF26),SUM(F23\\cF26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G27:vtf:n:4:IF(SUM(G23\\cG26),SUM(G23\\cG26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H27:vtf:n:16:IF(SUM(H23\\cH26),SUM(H23\\cH26),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C28:l:1:f:1:cf:2\ncell:D28:l:1:f:1:ntvf:2\ncell:E28:l:1:f:1:ntvf:2\ncell:F28:l:1:f:1:ntvf:2\ncell:G28:l:1:f:1:ntvf:2\ncell:H28:l:1:f:3:ntvf:2\ncell:C29:t:Other Promotions:l:1:f:4:cf:2\ncell:D29:l:1:f:1:ntvf:2\ncell:E29:l:1:f:1:ntvf:2\ncell:F29:l:1:f:1:ntvf:2\ncell:G29:l:1:f:1:ntvf:2\ncell:H29:l:1:f:3:ntvf:2\ncell:C30:t:Promotion:l:1:f:2:cf:2\ncell:D30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:E30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:F30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:G30:v:1:b:1:1:1:1:l:1:f:2:ntvf:2\ncell:H30:vtf:n:4:IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):l:1:f:3:ntvf:2\ncell:C31:l:1:f:2:bg:2:cf:2\ncell:D31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G31:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H31:vtf:n:4:IF(SUM(D31\\cG31),SUM(D31\\cG31),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C32:l:1:f:2:cf:2\ncell:D32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:E32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:F32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:G32:v:1:b:1:1:1:1:l:1:f:2:ntvf:1\ncell:H32:vtf:n:4:IF(SUM(D32\\cG32),SUM(D32\\cG32),\"\"):l:1:f:3:ntvf:1\ncell:C33:l:1:f:2:bg:2:cf:2\ncell:D33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:E33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:F33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:G33:v:1:b:1:1:1:1:l:1:f:2:bg:2:ntvf:1\ncell:H33:vtf:n:4:IF(SUM(D33\\cG33),SUM(D33\\cG33),\"\"):l:1:f:3:bg:2:ntvf:1\ncell:C34:t:Totals:l:1:f:3:cf:2\ncell:D34:vtf:n:4:IF(SUM(D30\\cD33),SUM(D30\\cD33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E34:vtf:n:4:IF(SUM(E30\\cE33),SUM(E30\\cE33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F34:vtf:n:4:IF(SUM(F30\\cF33),SUM(F30\\cF33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G34:vtf:n:4:IF(SUM(G30\\cG33),SUM(G30\\cG33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H34:vtf:n:16:IF(SUM(H30\\cH33),SUM(H30\\cH33),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C35:l:1:f:1:cf:2\ncell:D35:l:1:f:1:ntvf:2\ncell:E35:l:1:f:1:ntvf:2\ncell:F35:l:1:f:1:ntvf:2\ncell:G35:l:1:f:1:ntvf:2\ncell:H35:l:1:f:3:ntvf:2\ncell:C36:t:Total Promotion Budget:l:1:f:3:cf:2\ncell:D36:vtf:n:16:IF(SUM(D13,D20,D27,D34),SUM(D13,D20,D27,D34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:E36:vtf:n:16:IF(SUM(E13,E20,E27,E34),SUM(E13,E20,E27,E34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:F36:vtf:n:16:IF(SUM(F13,F20,F27,F34),SUM(F13,F20,F27,F34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:G36:vtf:n:16:IF(SUM(G13,G20,G27,G34),SUM(G13,G20,G27,G34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:H36:vtf:n:64:IF(SUM(H13,H20,H27,H34),SUM(H13,H20,H27,H34),\"\"):b:1::1::l:1:f:3:ntvf:2\ncell:C37:cf:2\ncell:D37:l:1:f:1\ncell:E37:l:1:f:1\ncell:F37:l:1:f:1\ncell:G37:l:1:f:1\ncell:H37:l:1:f:1\ncell:C38:l:1:f:1:cf:2\ncell:C39:cf:2\ncell:C40:cf:2\ncol:A:w:10\ncol:B:w:10\ncol:C:w:315\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nsheet:c:8:r:40:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt Arial\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 16pt Arial\nfont:5:normal normal 26pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::C4\nname:DATA_02::C9\nname:DATA_03::#REF!\\c#REF!\nname:DATA_04::F9\\cF22\n"},"name":"sheet7","hidden":"1"},"sheet12":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Promotion Expenditures by Quarter:l:2:f:4:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:H3:l:2:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:H4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:1\ncell:D5:l:1:f:5:cf:1\ncell:E5:l:1:f:5:cf:1\ncell:F5:l:1:f:5:cf:1\ncell:G5:l:1:f:5:cf:1\ncell:H5:l:1:f:5:cf:1\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:H6:l:1:f:5\ncell:B7:l:1:f:5\ncell:C7:l:1:f:5\ncell:D7:t:Q1:b:::1::l:1:f:2:cf:1\ncell:E7:vtf:e:Unknown function FIXED. :LEFT(D7,(LEN(D7)-1))&FIXED(CHOOSE(VALUE(RIGHT(D7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:F7:vtf:e:0:LEFT(E7,(LEN(E7)-1))&FIXED(CHOOSE(VALUE(RIGHT(E7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:G7:vtf:e:0:LEFT(F7,(LEN(F7)-1))&FIXED(CHOOSE(VALUE(RIGHT(F7,1)),2,3,4,1),0,TRUE):e:Unknown function FIXED. :b:::1::l:1:f:2:cf:1\ncell:H7:t:Total:b:::1::l:1:f:2:cf:1\ncell:B8:t:Trade Promotions to Distributors:l:1:f:2\ncell:C8:l:1:f:5\ncell:D8:b:1::::l:1:f:5\ncell:E8:b:1::::l:1:f:5\ncell:F8:b:1::::l:1:f:5\ncell:G8:b:1::::l:1:f:5\ncell:H8:b:1::::l:1:f:5\ncell:B9:l:1:f:5\ncell:C9:t:Promotion:l:1:f:5\ncell:D9:v:3000:l:1:f:5:ntvf:2\ncell:E9:v:3000:l:1:f:5:ntvf:2\ncell:F9:v:3000:l:1:f:5:ntvf:2\ncell:G9:v:3000:l:1:f:5:ntvf:2\ncell:H9:vtf:n:12000:IF(SUM(D9\\cG9),SUM(D9\\cG9),\"\"):l:1:f:5:ntvf:2\ncell:B10:l:1:f:5\ncell:C10:t:Promotion:l:1:f:5\ncell:D10:v:2000:l:1:f:5:ntvf:1\ncell:E10:v:2000:l:1:f:5:ntvf:1\ncell:F10:v:2000:l:1:f:5:ntvf:1\ncell:G10:v:2000:l:1:f:5:ntvf:1\ncell:H10:vtf:n:8000:IF(SUM(D10\\cG10),SUM(D10\\cG10),\"\"):l:1:f:5:ntvf:1\ncell:B11:l:1:f:5\ncell:C11:t:Promotion:l:1:f:5\ncell:D11:v:2500:l:1:f:5:ntvf:1\ncell:E11:v:2500:l:1:f:5:ntvf:1\ncell:F11:v:2500:l:1:f:5:ntvf:1\ncell:G11:v:2500:l:1:f:5:ntvf:1\ncell:H11:vtf:n:10000:IF(SUM(D11\\cG11),SUM(D11\\cG11),\"\"):l:1:f:5:ntvf:1\ncell:B12:l:1:f:5\ncell:C12:t:Promotion:l:1:f:5\ncell:D12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:E12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:F12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:G12:v:1000:b:::1::l:1:f:5:ntvf:1\ncell:H12:vtf:n:4000:IF(SUM(D12\\cG12),SUM(D12\\cG12),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B13:l:1:f:5\ncell:C13:t:Totals:l:1:f:5\ncell:D13:vtf:n:8500:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E13:vtf:n:8500:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F13:vtf:n:8500:IF(SUM(F9\\cF12),SUM(F9\\cF12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8500:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H13:vtf:n:34000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B14:t:Trade Shows:l:1:f:2\ncell:C14:l:1:f:5\ncell:D14:l:1:f:5:ntvf:2\ncell:E14:l:1:f:5:ntvf:2\ncell:F14:l:1:f:5:ntvf:2\ncell:G14:l:1:f:5:ntvf:2\ncell:H14:l:1:f:5:ntvf:2\ncell:B15:l:1:f:5\ncell:C15:t:Promotion:l:1:f:5\ncell:D15:v:1000:l:1:f:5:ntvf:2\ncell:E15:v:1000:l:1:f:5:ntvf:2\ncell:F15:v:1000:l:1:f:5:ntvf:2\ncell:G15:v:1000:l:1:f:5:ntvf:2\ncell:H15:vtf:n:4000:IF(SUM(D15\\cG15),SUM(D15\\cG15),\"\"):l:1:f:5:ntvf:2\ncell:B16:l:1:f:5\ncell:C16:t:Promotion:l:1:f:5\ncell:D16:v:2000:l:1:f:5:ntvf:1\ncell:E16:v:2000:l:1:f:5:ntvf:1\ncell:F16:v:2000:l:1:f:5:ntvf:1\ncell:G16:v:2000:l:1:f:5:ntvf:1\ncell:H16:vtf:n:8000:IF(SUM(D16\\cG16),SUM(D16\\cG16),\"\"):l:1:f:5:ntvf:1\ncell:B17:l:1:f:5\ncell:C17:t:Promotion:l:1:f:5\ncell:D17:v:2000:l:1:f:5:ntvf:1\ncell:E17:v:2000:l:1:f:5:ntvf:1\ncell:F17:v:2000:l:1:f:5:ntvf:1\ncell:G17:v:2000:l:1:f:5:ntvf:1\ncell:H17:vtf:n:8000:IF(SUM(D17\\cG17),SUM(D17\\cG17),\"\"):l:1:f:5:ntvf:1\ncell:B18:l:1:f:5\ncell:C18:t:Promotion:l:1:f:5\ncell:D18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:E18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:F18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:G18:v:3000:b:::1::l:1:f:5:ntvf:1\ncell:H18:vtf:n:12000:IF(SUM(D18\\cG18),SUM(D18\\cG18),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B19:l:1:f:5\ncell:C19:t:Totals:l:1:f:5\ncell:D19:vtf:n:8000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E19:vtf:n:8000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F19:vtf:n:8000:IF(SUM(F15\\cF18),SUM(F15\\cF18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G19:vtf:n:8000:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H19:vtf:n:32000:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B20:t:Sales Force Promotion:l:1:f:2\ncell:C20:l:1:f:5\ncell:D20:l:1:f:5:ntvf:2\ncell:E20:l:1:f:5:ntvf:2\ncell:F20:l:1:f:5:ntvf:2\ncell:G20:l:1:f:5:ntvf:2\ncell:H20:l:1:f:5:ntvf:2\ncell:B21:l:1:f:5\ncell:C21:t:Promotion:l:1:f:5\ncell:D21:v:100:l:1:f:5:ntvf:2\ncell:E21:v:100:l:1:f:5:ntvf:2\ncell:F21:v:100:l:1:f:5:ntvf:2\ncell:G21:v:100:l:1:f:5:ntvf:2\ncell:H21:vtf:n:400:IF(SUM(D21\\cG21),SUM(D21\\cG21),\"\"):l:1:f:5:ntvf:2\ncell:B22:l:1:f:5\ncell:C22:t:Promotion:l:1:f:5\ncell:D22:v:500:l:1:f:5:ntvf:1\ncell:E22:v:500:l:1:f:5:ntvf:1\ncell:F22:v:500:l:1:f:5:ntvf:1\ncell:G22:v:500:l:1:f:5:ntvf:1\ncell:H22:vtf:n:2000:IF(SUM(D22\\cG22),SUM(D22\\cG22),\"\"):l:1:f:5:ntvf:1\ncell:B23:l:1:f:5\ncell:C23:t:Promotion:l:1:f:5\ncell:D23:v:20000:l:1:f:5:ntvf:1\ncell:E23:v:20000:l:1:f:5:ntvf:1\ncell:F23:v:20000:l:1:f:5:ntvf:1\ncell:G23:v:20000:l:1:f:5:ntvf:1\ncell:H23:vtf:n:80000:IF(SUM(D23\\cG23),SUM(D23\\cG23),\"\"):l:1:f:5:ntvf:1\ncell:B24:l:1:f:5\ncell:C24:t:Promotion:l:1:f:5\ncell:D24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:E24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:F24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:G24:v:100000:b:::1::l:1:f:5:ntvf:1\ncell:H24:vtf:n:400000:IF(SUM(D24\\cG24),SUM(D24\\cG24),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B25:l:1:f:5\ncell:C25:t:Totals:l:1:f:5\ncell:D25:vtf:n:120600:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E25:vtf:n:120600:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F25:vtf:n:120600:IF(SUM(F21\\cF24),SUM(F21\\cF24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G25:vtf:n:120600:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H25:vtf:n:482400:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B26:t:Other Promotions:l:1:f:2\ncell:C26:l:1:f:5\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:2\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:2\ncell:H26:l:1:f:5:ntvf:2\ncell:B27:l:1:f:5\ncell:C27:t:Promotion:l:1:f:5\ncell:D27:v:2500:l:1:f:5:ntvf:2\ncell:E27:v:2500:l:1:f:5:ntvf:2\ncell:F27:v:2500:l:1:f:5:ntvf:2\ncell:G27:v:2500:l:1:f:5:ntvf:2\ncell:H27:vtf:n:10000:IF(SUM(D27\\cG27),SUM(D27\\cG27),\"\"):l:1:f:5:ntvf:2\ncell:B28:l:1:f:5\ncell:C28:l:1:f:5\ncell:D28:l:1:f:5:ntvf:1\ncell:E28:l:1:f:5:ntvf:1\ncell:F28:l:1:f:5:ntvf:1\ncell:G28:l:1:f:5:ntvf:1\ncell:H28:vtf:t::IF(SUM(D28\\cG28),SUM(D28\\cG28),\"\"):l:1:f:5:ntvf:1\ncell:B29:l:1:f:5\ncell:C29:l:1:f:5\ncell:D29:l:1:f:5:ntvf:1\ncell:E29:l:1:f:5:ntvf:1\ncell:F29:l:1:f:5:ntvf:1\ncell:G29:l:1:f:5:ntvf:1\ncell:H29:vtf:t::IF(SUM(D29\\cG29),SUM(D29\\cG29),\"\"):l:1:f:5:ntvf:1\ncell:B30:l:1:f:5\ncell:C30:b:::1::l:1:f:5\ncell:D30:b:::1::l:1:f:5:ntvf:1\ncell:E30:b:::1::l:1:f:5:ntvf:1\ncell:F30:b:::1::l:1:f:5:ntvf:1\ncell:G30:b:::1::l:1:f:5:ntvf:1\ncell:H30:vtf:t::IF(SUM(D30\\cG30),SUM(D30\\cG30),\"\"):b:::1::l:1:f:5:ntvf:1\ncell:B31:l:1:f:5\ncell:C31:t:Totals:b:1::::l:1:f:5\ncell:D31:vtf:n:2500:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:E31:vtf:n:2500:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:F31:vtf:n:2500:IF(SUM(F27\\cF30),SUM(F27\\cF30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:G31:vtf:n:2500:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:H31:vtf:n:10000:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:5:ntvf:2\ncell:B32:t:Total Promotion Budget:l:1:f:1\ncell:C32:l:1:f:1\ncell:D32:vtf:n:139600:IF(SUM(D13,D19,D25,D31),SUM(D13,D19,D25,D31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:E32:vtf:n:139600:IF(SUM(E13,E19,E25,E31),SUM(E13,E19,E25,E31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:F32:vtf:n:139600:IF(SUM(F13,F19,F25,F31),SUM(F13,F19,F25,F31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:G32:vtf:n:139600:IF(SUM(G13,G19,G25,G31),SUM(G13,G19,G25,G31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:H32:vtf:n:558400:IF(SUM(H13,H19,H25,H31),SUM(H13,H19,H25,H31),\"\"):b:::1::l:1:f:1:ntvf:2\ncell:D33:b:1::::l:1:f:5\ncell:E33:b:1::::l:1:f:5\ncell:F33:b:1::::l:1:f:5\ncell:G33:b:1::::l:1:f:5\ncell:H33:b:1::::l:1:f:5\ncell:B34:l:1:f:5\ncol:B:w:729\ncol:C:w:325\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\ncol:H:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:15.75\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:15.75\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15.75\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nsheet:c:8:r:34:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Arial\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet701","hidden":"1"},"sheet13":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet8","hidden":"1"},"sheet14":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Sales Activity Report:l:2:f:3:cf:2\ncell:C3:l:2:f:5:cf:1\ncell:D3:l:2:f:5:cf:1\ncell:E3:l:2:f:5:cf:1\ncell:F3:l:2:f:5:cf:1\ncell:G3:l:2:f:5:cf:1\ncell:B4:t:For December 2009:l:1:f:2:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:B5:l:1:f:5\ncell:C5:l:1:f:5\ncell:D5:l:1:f:5\ncell:E5:l:1:f:5\ncell:F5:l:1:f:5\ncell:G5:l:1:f:5\ncell:C6:l:1:f:5\ncell:D6:l:1:f:5\ncell:E6:l:1:f:5\ncell:F6:l:1:f:5\ncell:G6:l:1:f:5\ncell:B7:t:Salesperson:l:1:f:5:cf:2\ncell:C7:l:1:f:5\ncell:D7:b:::1::l:1:f:5:cf:2\ncell:E7:b:::1::l:1:f:5\ncell:F7:l:1:f:5\ncell:G7:l:1:f:5\ncell:B8:t:Territory :l:1:f:5:cf:2\ncell:C8:l:1:f:5\ncell:D8:b:1::1::l:1:f:5:cf:2\ncell:E8:b:1::1::l:1:f:5\ncell:F8:t:Date :l:1:f:5:cf:3\ncell:G8:b:::1::l:1:f:5:cf:1:ntvf:6\ncell:B9:l:1:f:5\ncell:C9:l:1:f:5\ncell:D9:b:1::::l:1:f:5\ncell:E9:b:1::::l:1:f:5\ncell:F9:l:1:f:5\ncell:G9:b:1::::l:1:f:5\ncell:B10:b:::1::l:1:f:5\ncell:C10:b:::1::l:1:f:5\ncell:D10:b:::1::l:1:f:5\ncell:E10:b:::1::l:1:f:5\ncell:F10:b:::1::l:1:f:5\ncell:G10:b:::1::l:1:f:5\ncell:A11:b::1:::l:1:f:4\ncell:B11:b:1::1:1:l:1:f:5\ncell:C11:b:1::1::l:1:f:5\ncell:D11:b:1::1::l:1:f:5\ncell:E11:b:1:1:1::l:1:f:5\ncell:F11:t:FORECAST :b:1:1:1:1:l:1:f:1:cf:3\ncell:G11:t:ACTUAL :b:1:1:1:1:l:1:f:1:cf:3\ncell:A12:b::1:::l:1:f:4\ncell:B12:t:Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C12:b:1::1::l:1:f:5\ncell:D12:b:1::1::l:1:f:5\ncell:E12:b:1:1:1::l:1:f:5\ncell:F12:v:100000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:G12:v:180000:b:1:1:1:1:l:1:f:5:ntvf:3\ncell:A13:b::1:::l:1:f:4\ncell:B13:t:Gross Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C13:b:1::1::l:1:f:5\ncell:D13:b:1::1::l:1:f:5\ncell:E13:b:1:1:1::l:1:f:5\ncell:F13:v:25000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G13:v:50000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A14:b::1:::l:1:f:4\ncell:B14:t:% Gross Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C14:b:1::1::l:1:f:5\ncell:D14:b:1::1::l:1:f:5\ncell:E14:b:1:1:1::l:1:f:5\ncell:F14:vtf:n:0.25:IF(F12,(F13/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G14:vtf:n:0.2777777777777778:IF(G12,(G13/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A15:b::1:::l:1:f:4\ncell:B15:t:Net Profit:b:1::1:1:l:1:f:5:cf:2\ncell:C15:b:1::1::l:1:f:5\ncell:D15:b:1::1::l:1:f:5\ncell:E15:b:1:1:1::l:1:f:5\ncell:F15:v:15000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G15:v:24000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A16:b::1:::l:1:f:4\ncell:B16:t:% Net Profit to Gross Sales:b:1::1:1:l:1:f:5:cf:2\ncell:C16:b:1::1::l:1:f:5\ncell:D16:b:1::1::l:1:f:5\ncell:E16:b:1:1:1::l:1:f:5\ncell:F16:vtf:n:0.15:IF(F12,(F15/F12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:G16:vtf:n:0.13333333333333333:IF(G12,(G15/G12),\"\"):b:1:1:1:1:l:1:f:5:ntvf:5\ncell:A17:b::1:::l:1:f:4\ncell:B17:t:Salary:b:1::1:1:l:1:f:5:cf:2\ncell:C17:b:1::1::l:1:f:5\ncell:D17:b:1::1::l:1:f:5\ncell:E17:b:1:1:1::l:1:f:5\ncell:F17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G17:v:7000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A18:b::1:::l:1:f:4\ncell:B18:t:Commission:b:1::1:1:l:1:f:5:cf:2\ncell:C18:b:1::1::l:1:f:5\ncell:D18:b:1::1::l:1:f:5\ncell:E18:b:1:1:1::l:1:f:5\ncell:F18:v:3500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G18:v:4000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A19:b::1:::l:1:f:4\ncell:B19:t:Expense\\c:b:1::1:1:l:1:f:5:cf:2\ncell:C19:b:1::1::l:1:f:5:cf:2\ncell:D19:t:Auto:b:1::1::l:1:f:5:cf:2\ncell:E19:b:1:1:1::l:1:f:5\ncell:F19:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G19:v:1100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A20:b::1:::l:1:f:4\ncell:B20:b:1::1:1:l:1:f:5\ncell:C20:b:1::1::l:1:f:5:cf:2\ncell:D20:t:Travel:b:1::1::l:1:f:5:cf:2\ncell:E20:b:1:1:1::l:1:f:5\ncell:F20:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G20:v:600:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A21:b::1:::l:1:f:4\ncell:B21:b:1::1:1:l:1:f:5\ncell:C21:b:1::1::l:1:f:5:cf:2\ncell:D21:t:Entertainment:b:1::1::l:1:f:5:cf:2\ncell:E21:b:1:1:1::l:1:f:5\ncell:F21:v:1000:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G21:v:1200:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A22:b::1:::l:1:f:4\ncell:B22:b:1::1:1:l:1:f:5\ncell:C22:b:1::1::l:1:f:5:cf:2\ncell:D22:t:Other:b:1::1::l:1:f:5:cf:2\ncell:E22:b:1:1:1::l:1:f:5\ncell:F22:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G22:v:500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A23:b::1:::l:1:f:4\ncell:B23:t:Total Days Worked:b:1::1:1:l:1:f:5:cf:2\ncell:C23:b:1::1::l:1:f:5\ncell:D23:b:1::1::l:1:f:5\ncell:E23:b:1:1:1::l:1:f:5\ncell:F23:v:22:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:G23:v:21:b:1:1:1:1:l:1:f:5:ntvf:2\ncell:A24:b::1:::l:1:f:4\ncell:B24:t:Number of Calls Made:b:1::1:1:l:1:f:5:cf:2\ncell:C24:b:1::1::l:1:f:5\ncell:D24:b:1::1::l:1:f:5\ncell:E24:b:1:1:1::l:1:f:5\ncell:F24:v:100:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G24:v:110:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A25:b::1:::l:1:f:4\ncell:B25:t:Average Calls Per Day:b:1::1:1:l:1:f:5:cf:2\ncell:C25:b:1::1::l:1:f:5\ncell:D25:b:1::1::l:1:f:5\ncell:E25:b:1:1:1::l:1:f:5\ncell:F25:vtf:n:4.545454545454546:IF(F23,(F24/F23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:G25:vtf:n:5.238095238095238:IF(G23,(G24/G23),\"\"):b:1:1:1:1:l:1:f:5:ntvf:4\ncell:A26:b::1:::l:1:f:4\ncell:B26:t:Number of New Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C26:b:1::1::l:1:f:5\ncell:D26:b:1::1::l:1:f:5\ncell:E26:b:1:1:1::l:1:f:5\ncell:F26:v:10:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G26:v:12:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A27:b::1:::l:1:f:4\ncell:B27:t:Number of Accounts Lost:b:1::1:1:l:1:f:5:cf:2\ncell:C27:b:1::1::l:1:f:5\ncell:D27:b:1::1::l:1:f:5\ncell:E27:b:1:1:1::l:1:f:5\ncell:F27:v:3:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G27:v:4:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A28:b::1:::l:1:f:4\ncell:B28:t:Number of Accounts at Period End:b:1::1:1:l:1:f:5:cf:2\ncell:C28:b:1::1::l:1:f:5\ncell:D28:b:1::1::l:1:f:5\ncell:E28:b:1:1:1::l:1:f:5\ncell:F28:v:96:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G28:v:97:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:A29:b::1:::l:1:f:4\ncell:B29:t:Number of Potential Accounts:b:1::1:1:l:1:f:5:cf:2\ncell:C29:b:1::1::l:1:f:5\ncell:D29:b:1::1::l:1:f:5\ncell:E29:b:1:1:1::l:1:f:5\ncell:F29:v:43:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:G29:v:1500:b:1:1:1:1:l:1:f:5:ntvf:1\ncell:B30:b:1::::l:1:f:4\ncell:C30:b:1::::l:1:f:4\ncell:D30:b:1::::l:1:f:4\ncell:E30:b:1::::l:1:f:4\ncell:F30:b:1::::l:1:f:4\ncell:G30:b:1::::l:1:f:4\ncell:B31:l:1:f:4\ncol:A:w:12\ncol:B:w:312\ncol:C:w:52\ncol:D:w:136\ncol:E:w:100\ncol:F:w:136\ncol:G:w:164\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:14.25\nrow:31:h:14.25\nsheet:c:7:r:31:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 12pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2: #,##0.00 ;(#,##0.00)\nvalueformat:3:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:4:0.0 \nvalueformat:5:0.0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet801","hidden":"1"},"sheet15":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet9","hidden":"1"},"sheet16":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t: Sales Channel Analysis:l:1:f:3:cf:2\ncell:C3:l:1:f:4:cf:1\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:B4:t:For January, 2010:l:1:f:2:cf:1:ntvf:4\ncell:C4:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:B5:b:::1::l:1:f:4\ncell:C5:b:::1::l:1:f:4:cf:1\ncell:D5:b:::1::l:1:f:4:cf:1\ncell:E5:b:::1::l:1:f:4:cf:1\ncell:F5:b:::1::l:1:f:4:cf:1\ncell:G5:b:::1::l:1:f:4:cf:1\ncell:H5:b:::1::l:1:f:4:cf:1\ncell:A6:b::1:::l:1:f:4\ncell:B6:b:1:::1:l:1:f:4:cf:1\ncell:C6:b:1:1:::l:1:f:4:cf:1\ncell:D6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:E6:t:Annual :b:1:1::1:l:1:f:1:cf:1\ncell:F6:t:% of Total:b:1:1::1:l:1:f:1:cf:1\ncell:G6:t:Avg Units :b:1:1::1:l:1:f:1:cf:1\ncell:H6:t:Avg Dollars :b:1:1::1:l:1:f:1:cf:1\ncell:A7:b::1:::l:1:f:4\ncell:B7:b:::1:1:l:1:f:4:cf:1\ncell:C7:b::1:1::l:1:f:4:cf:1\ncell:D7:t:Unit Volume :b::1:1:1:l:1:f:1:cf:1\ncell:E7:t:Dollar Volume :b::1:1:1:l:1:f:1:cf:1\ncell:F7:t:Sales :b::1:1:1:l:1:f:1:cf:1\ncell:G7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:H7:t:per Month :b::1:1:1:l:1:f:1:cf:1\ncell:B8:t:Company Retail Outlets:b:1::::l:1:f:1\ncell:C8:b:1::::l:1:f:4\ncell:D8:b:1::::l:1:f:4\ncell:E8:b:1::::l:1:f:4\ncell:F8:b:1::::l:1:f:4\ncell:G8:b:1::::l:1:f:4\ncell:H8:b:1::::l:1:f:4:ntvf:2\ncell:B9:l:1:f:4\ncell:C9:t:Freeport:l:1:f:4\ncell:D9:v:1000000:l:1:f:4:ntvf:1\ncell:E9:v:20000000:l:1:f:4:ntvf:2\ncell:F9:vtf:n:0.18518518518518517:IF(AND(SUM(D9),SUM(E9)),(SUM(E9)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G9:vtf:n:83333.33333333333:IF(SUM(F9),(D9/12),\"\"):l:1:f:4:ntvf:1\ncell:H9:vtf:n:1666666.6666666667:IF(SUM(G9),(+E9/12),\"\"):l:1:f:4:ntvf:2\ncell:B10:l:1:f:4\ncell:C10:t:Fall River:l:1:f:4\ncell:D10:v:1500000:l:1:f:4:ntvf:1\ncell:E10:v:30000000:l:1:f:4:ntvf:1\ncell:F10:vtf:n:0.2777777777777778:IF(AND(SUM(D10),SUM(E10)),(SUM(E10)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G10:vtf:n:125000:IF(SUM(F10),(D10/12),\"\"):l:1:f:4:ntvf:1\ncell:H10:vtf:n:2500000:IF(SUM(G10),(+E10/12),\"\"):l:1:f:4:ntvf:1\ncell:B11:l:1:f:4\ncell:C11:t:Orlando:l:1:f:4\ncell:D11:v:2000000:l:1:f:4:ntvf:1\ncell:E11:v:40000000:l:1:f:4:ntvf:1\ncell:F11:vtf:n:0.37037037037037035:IF(AND(SUM(D11),SUM(E11)),(SUM(E11)/SUM($E$13)),\"\"):l:1:f:4:ntvf:3\ncell:G11:vtf:n:166666.66666666666:IF(SUM(F11),(D11/12),\"\"):l:1:f:4:ntvf:1\ncell:H11:vtf:n:3333333.3333333335:IF(SUM(G11),(+E11/12),\"\"):l:1:f:4:ntvf:1\ncell:B12:l:1:f:4\ncell:C12:t:Baltimore:b:::1::l:1:f:4\ncell:D12:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E12:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F12:vtf:n:0.16666666666666666:IF(AND(SUM(D12),SUM(E12)),(SUM(E12)/SUM($E$13)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G12:vtf:n:75000:IF(SUM(F12),(D12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H12:vtf:n:1500000:IF(SUM(G12),(+E12/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B13:l:1:f:4\ncell:C13:t:Total:b:1::::l:1:f:4\ncell:D13:vtf:n:5400000:IF(SUM(D9\\cD12),SUM(D9\\cD12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E13:vtf:n:108000000:IF(SUM(E9\\cE12),SUM(E9\\cE12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F13:vtf:n:0.1581259150805271:IF(AND(SUM(D13),SUM(E13)),(E13/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G13:vtf:n:450000:IF(SUM(G9\\cG12),SUM(G9\\cG12),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H13:vtf:n:9000000:IF(SUM(H9\\cH12),SUM(H9\\cH12),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B14:t:Independent Retail Outlets:l:1:f:1\ncell:C14:l:1:f:4\ncell:D14:l:1:f:4:ntvf:1\ncell:E14:l:1:f:4:ntvf:2\ncell:F14:l:1:f:4\ncell:G14:l:1:f:4:ntvf:1\ncell:H14:l:1:f:4:ntvf:2\ncell:B15:l:1:f:4\ncell:C15:t:North Conway:l:1:f:4\ncell:D15:v:1100000:l:1:f:4:ntvf:1\ncell:E15:v:21000000:l:1:f:4:ntvf:2\ncell:F15:vtf:n:0.1926605504587156:IF(AND(SUM(D15),SUM(E15)),(SUM(E15)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G15:vtf:n:91666.66666666667:IF(SUM(F15),(D15/12),\"\"):l:1:f:4:ntvf:1\ncell:H15:vtf:n:1750000:IF(SUM(G15),(+E15/12),\"\"):l:1:f:4:ntvf:2\ncell:B16:l:1:f:4\ncell:C16:t:Nashua:l:1:f:4\ncell:D16:v:1500000:l:1:f:4:ntvf:1\ncell:E16:v:30000000:l:1:f:4:ntvf:1\ncell:F16:vtf:n:0.27522935779816515:IF(AND(SUM(D16),SUM(E16)),(SUM(E16)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G16:vtf:n:125000:IF(SUM(F16),(D16/12),\"\"):l:1:f:4:ntvf:1\ncell:H16:vtf:n:2500000:IF(SUM(G16),(+E16/12),\"\"):l:1:f:4:ntvf:1\ncell:B17:l:1:f:4\ncell:C17:t:Washington, DC:l:1:f:4\ncell:D17:v:2000000:l:1:f:4:ntvf:1\ncell:E17:v:40000000:l:1:f:4:ntvf:1\ncell:F17:vtf:n:0.3669724770642202:IF(AND(SUM(D17),SUM(E17)),(SUM(E17)/SUM($E$19)),\"\"):l:1:f:4:ntvf:3\ncell:G17:vtf:n:166666.66666666666:IF(SUM(F17),(D17/12),\"\"):l:1:f:4:ntvf:1\ncell:H17:vtf:n:3333333.3333333335:IF(SUM(G17),(+E17/12),\"\"):l:1:f:4:ntvf:1\ncell:B18:l:1:f:4\ncell:C18:t:New Bedford:b:::1::l:1:f:4\ncell:D18:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E18:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F18:vtf:n:0.1651376146788991:IF(AND(SUM(D18),SUM(E18)),(SUM(E18)/SUM($E$19)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G18:vtf:n:75000:IF(SUM(F18),(D18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H18:vtf:n:1500000:IF(SUM(G18),(+E18/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B19:l:1:f:4\ncell:C19:t:Total:b:1::::l:1:f:4\ncell:D19:vtf:n:5500000:IF(SUM(D15\\cD18),SUM(D15\\cD18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E19:vtf:n:109000000:IF(SUM(E15\\cE18),SUM(E15\\cE18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F19:vtf:n:0.1595900439238653:IF(AND(SUM(D19),SUM(E19)),(E19/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G19:vtf:n:458333.3333333334:IF(SUM(G15\\cG18),SUM(G15\\cG18),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H19:vtf:n:9083333.333333334:IF(SUM(H15\\cH18),SUM(H15\\cH18),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B20:t:Salaried Sales Force:l:1:f:1\ncell:C20:l:1:f:4\ncell:D20:l:1:f:4:ntvf:1\ncell:E20:l:1:f:4:ntvf:2\ncell:F20:l:1:f:4\ncell:G20:l:1:f:4:ntvf:1\ncell:H20:l:1:f:4:ntvf:2\ncell:B21:l:1:f:4\ncell:C21:t:Northeast:l:1:f:4\ncell:D21:v:1100000:l:1:f:4:ntvf:1\ncell:E21:v:21000000:l:1:f:4:ntvf:2\ncell:F21:vtf:n:0.1926605504587156:IF(AND(SUM(D21),SUM(E21)),(SUM(E21)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G21:vtf:n:91666.66666666667:IF(SUM(F21),(D21/12),\"\"):l:1:f:4:ntvf:1\ncell:H21:vtf:n:1750000:IF(SUM(G21),(+E21/12),\"\"):l:1:f:4:ntvf:2\ncell:B22:l:1:f:4\ncell:C22:t:Mid-Atlantic:l:1:f:4\ncell:D22:v:1500000:l:1:f:4:ntvf:1\ncell:E22:v:30000000:l:1:f:4:ntvf:1\ncell:F22:vtf:n:0.27522935779816515:IF(AND(SUM(D22),SUM(E22)),(SUM(E22)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G22:vtf:n:125000:IF(SUM(F22),(D22/12),\"\"):l:1:f:4:ntvf:1\ncell:H22:vtf:n:2500000:IF(SUM(G22),(+E22/12),\"\"):l:1:f:4:ntvf:1\ncell:B23:l:1:f:4\ncell:C23:t:Southeast:l:1:f:4\ncell:D23:v:2000000:l:1:f:4:ntvf:1\ncell:E23:v:40000000:l:1:f:4:ntvf:1\ncell:F23:vtf:n:0.3669724770642202:IF(AND(SUM(D23),SUM(E23)),(SUM(E23)/SUM($E$25)),\"\"):l:1:f:4:ntvf:3\ncell:G23:vtf:n:166666.66666666666:IF(SUM(F23),(D23/12),\"\"):l:1:f:4:ntvf:1\ncell:H23:vtf:n:3333333.3333333335:IF(SUM(G23),(+E23/12),\"\"):l:1:f:4:ntvf:1\ncell:B24:l:1:f:4\ncell:C24:t:West:b:::1::l:1:f:4\ncell:D24:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E24:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F24:vtf:n:0.1651376146788991:IF(AND(SUM(D24),SUM(E24)),(SUM(E24)/SUM($E$25)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G24:vtf:n:75000:IF(SUM(F24),(D24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H24:vtf:n:1500000:IF(SUM(G24),(+E24/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B25:l:1:f:4\ncell:C25:t:Total:b:1::::l:1:f:4\ncell:D25:vtf:n:5500000:IF(SUM(D21\\cD24),SUM(D21\\cD24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E25:vtf:n:109000000:IF(SUM(E21\\cE24),SUM(E21\\cE24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F25:vtf:n:0.1595900439238653:IF(AND(SUM(D25),SUM(E25)),(E25/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G25:vtf:n:458333.3333333334:IF(SUM(G21\\cG24),SUM(G21\\cG24),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H25:vtf:n:9083333.333333334:IF(SUM(H21\\cH24),SUM(H21\\cH24),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B26:t:Channel 4:l:1:f:1\ncell:C26:l:1:f:4\ncell:D26:l:1:f:4:ntvf:1\ncell:E26:l:1:f:4:ntvf:2\ncell:F26:l:1:f:4\ncell:G26:l:1:f:4:ntvf:1\ncell:H26:l:1:f:4:ntvf:2\ncell:B27:l:1:f:4\ncell:C27:t:Northeast:l:1:f:4\ncell:D27:v:1100000:l:1:f:4:ntvf:1\ncell:E27:v:21000000:l:1:f:4:ntvf:2\ncell:F27:vtf:n:0.1926605504587156:IF(AND(SUM(D27),SUM(E27)),(SUM(E27)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G27:vtf:n:91666.66666666667:IF(SUM(F27),(D27/12),\"\"):l:1:f:4:ntvf:1\ncell:H27:vtf:n:1750000:IF(SUM(G27),(+E27/12),\"\"):l:1:f:4:ntvf:2\ncell:B28:l:1:f:4\ncell:C28:t:Mid-Atlantic:l:1:f:4\ncell:D28:v:1500000:l:1:f:4:ntvf:1\ncell:E28:v:30000000:l:1:f:4:ntvf:1\ncell:F28:vtf:n:0.27522935779816515:IF(AND(SUM(D28),SUM(E28)),(SUM(E28)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G28:vtf:n:125000:IF(SUM(F28),(D28/12),\"\"):l:1:f:4:ntvf:1\ncell:H28:vtf:n:2500000:IF(SUM(G28),(+E28/12),\"\"):l:1:f:4:ntvf:1\ncell:B29:l:1:f:4\ncell:C29:t:Southeast:l:1:f:4\ncell:D29:v:2000000:l:1:f:4:ntvf:1\ncell:E29:v:40000000:l:1:f:4:ntvf:1\ncell:F29:vtf:n:0.3669724770642202:IF(AND(SUM(D29),SUM(E29)),(SUM(E29)/SUM($E$31)),\"\"):l:1:f:4:ntvf:3\ncell:G29:vtf:n:166666.66666666666:IF(SUM(F29),(D29/12),\"\"):l:1:f:4:ntvf:1\ncell:H29:vtf:n:3333333.3333333335:IF(SUM(G29),(+E29/12),\"\"):l:1:f:4:ntvf:1\ncell:B30:l:1:f:4\ncell:C30:t:West:b:::1::l:1:f:4\ncell:D30:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E30:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F30:vtf:n:0.1651376146788991:IF(AND(SUM(D30),SUM(E30)),(SUM(E30)/SUM($E$31)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G30:vtf:n:75000:IF(SUM(F30),(D30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H30:vtf:n:1500000:IF(SUM(G30),(+E30/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B31:l:1:f:4\ncell:C31:t:Total:b:1::::l:1:f:4\ncell:D31:vtf:n:5500000:IF(SUM(D27\\cD30),SUM(D27\\cD30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E31:vtf:n:109000000:IF(SUM(E27\\cE30),SUM(E27\\cE30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F31:vtf:n:0.1595900439238653:IF(AND(SUM(D31),SUM(E31)),(E31/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G31:vtf:n:458333.3333333334:IF(SUM(G27\\cG30),SUM(G27\\cG30),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H31:vtf:n:9083333.333333334:IF(SUM(H27\\cH30),SUM(H27\\cH30),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B32:t:Wholesalers / Company Owned Distributors:l:1:f:1\ncell:C32:l:1:f:4\ncell:D32:l:1:f:4:ntvf:1\ncell:E32:l:1:f:4:ntvf:2\ncell:F32:l:1:f:4\ncell:G32:l:1:f:4:ntvf:1\ncell:H32:l:1:f:4:ntvf:2\ncell:B33:l:1:f:4\ncell:C33:t:New York:l:1:f:4\ncell:D33:v:1100000:l:1:f:4:ntvf:1\ncell:E33:v:21000000:l:1:f:4:ntvf:2\ncell:F33:vtf:n:0.1926605504587156:IF(AND(SUM(D33),SUM(E33)),(SUM(E33)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G33:vtf:n:91666.66666666667:IF(SUM(F33),(D33/12),\"\"):l:1:f:4:ntvf:1\ncell:H33:vtf:n:1750000:IF(SUM(G33),(+E33/12),\"\"):l:1:f:4:ntvf:2\ncell:B34:l:1:f:4\ncell:C34:t:Nashua:l:1:f:4\ncell:D34:v:1500000:l:1:f:4:ntvf:1\ncell:E34:v:30000000:l:1:f:4:ntvf:1\ncell:F34:vtf:n:0.27522935779816515:IF(AND(SUM(D34),SUM(E34)),(SUM(E34)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G34:vtf:n:125000:IF(SUM(F34),(D34/12),\"\"):l:1:f:4:ntvf:1\ncell:H34:vtf:n:2500000:IF(SUM(G34),(+E34/12),\"\"):l:1:f:4:ntvf:1\ncell:B35:l:1:f:4\ncell:C35:t:Washington, DC:l:1:f:4\ncell:D35:v:2000000:l:1:f:4:ntvf:1\ncell:E35:v:40000000:l:1:f:4:ntvf:1\ncell:F35:vtf:n:0.3669724770642202:IF(AND(SUM(D35),SUM(E35)),(SUM(E35)/SUM($E$37)),\"\"):l:1:f:4:ntvf:3\ncell:G35:vtf:n:166666.66666666666:IF(SUM(F35),(D35/12),\"\"):l:1:f:4:ntvf:1\ncell:H35:vtf:n:3333333.3333333335:IF(SUM(G35),(+E35/12),\"\"):l:1:f:4:ntvf:1\ncell:B36:l:1:f:4\ncell:C36:t:Charleston, NC:b:::1::l:1:f:4\ncell:D36:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E36:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F36:vtf:n:0.1651376146788991:IF(AND(SUM(D36),SUM(E36)),(SUM(E36)/SUM($E$37)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G36:vtf:n:75000:IF(SUM(F36),(D36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H36:vtf:n:1500000:IF(SUM(G36),(+E36/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B37:l:1:f:4\ncell:C37:t:Total:b:1::::l:1:f:4\ncell:D37:vtf:n:5500000:IF(SUM(D33\\cD36),SUM(D33\\cD36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E37:vtf:n:109000000:IF(SUM(E33\\cE36),SUM(E33\\cE36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F37:vtf:n:0.1595900439238653:IF(AND(SUM(D37),SUM(E37)),(E37/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G37:vtf:n:458333.3333333334:IF(SUM(G33\\cG36),SUM(G33\\cG36),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H37:vtf:n:9083333.333333334:IF(SUM(H33\\cH36),SUM(H33\\cH36),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B38:t:Wholesalers / Independent Distributors:l:1:f:1\ncell:C38:l:1:f:4\ncell:D38:l:1:f:4:ntvf:1\ncell:E38:l:1:f:4:ntvf:2\ncell:F38:l:1:f:4\ncell:G38:l:1:f:4:ntvf:1\ncell:H38:l:1:f:4:ntvf:2\ncell:B39:l:1:f:4\ncell:C39:t:Springfield:l:1:f:4\ncell:D39:v:1100000:l:1:f:4:ntvf:1\ncell:E39:v:21000000:l:1:f:4:ntvf:2\ncell:F39:vtf:n:0.1926605504587156:IF(AND(SUM(D39),SUM(E39)),(SUM(E39)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G39:vtf:n:91666.66666666667:IF(SUM(F39),(D39/12),\"\"):l:1:f:4:ntvf:1\ncell:H39:vtf:n:1750000:IF(SUM(G39),(+E39/12),\"\"):l:1:f:4:ntvf:2\ncell:B40:l:1:f:4\ncell:C40:t:Cambridge:l:1:f:4\ncell:D40:v:1500000:l:1:f:4:ntvf:1\ncell:E40:v:30000000:l:1:f:4:ntvf:1\ncell:F40:vtf:n:0.27522935779816515:IF(AND(SUM(D40),SUM(E40)),(SUM(E40)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G40:vtf:n:125000:IF(SUM(F40),(D40/12),\"\"):l:1:f:4:ntvf:1\ncell:H40:vtf:n:2500000:IF(SUM(G40),(+E40/12),\"\"):l:1:f:4:ntvf:1\ncell:B41:l:1:f:4\ncell:C41:t:Chicago:l:1:f:4\ncell:D41:v:2000000:l:1:f:4:ntvf:1\ncell:E41:v:40000000:l:1:f:4:ntvf:1\ncell:F41:vtf:n:0.3669724770642202:IF(AND(SUM(D41),SUM(E41)),(SUM(E41)/SUM($E$43)),\"\"):l:1:f:4:ntvf:3\ncell:G41:vtf:n:166666.66666666666:IF(SUM(F41),(D41/12),\"\"):l:1:f:4:ntvf:1\ncell:H41:vtf:n:3333333.3333333335:IF(SUM(G41),(+E41/12),\"\"):l:1:f:4:ntvf:1\ncell:B42:l:1:f:4\ncell:C42:t:San Francisco:b:::1::l:1:f:4\ncell:D42:v:900000:b:::1::l:1:f:4:ntvf:1\ncell:E42:v:18000000:b:::1::l:1:f:4:ntvf:1\ncell:F42:vtf:n:0.1651376146788991:IF(AND(SUM(D42),SUM(E42)),(SUM(E42)/SUM($E$43)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G42:vtf:n:75000:IF(SUM(F42),(D42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H42:vtf:n:1500000:IF(SUM(G42),(+E42/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B43:l:1:f:4\ncell:C43:t:Total:b:1::::l:1:f:4\ncell:D43:vtf:n:5500000:IF(SUM(D39\\cD42),SUM(D39\\cD42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:E43:vtf:n:109000000:IF(SUM(E39\\cE42),SUM(E39\\cE42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:F43:vtf:n:0.1595900439238653:IF(AND(SUM(D43),SUM(E43)),(E43/$E$48),\"\"):b:1::::l:1:f:4:ntvf:3\ncell:G43:vtf:n:458333.3333333334:IF(SUM(G39\\cG42),SUM(G39\\cG42),\"\"):b:1::::l:1:f:4:ntvf:1\ncell:H43:vtf:n:9083333.333333334:IF(SUM(H39\\cH42),SUM(H39\\cH42),\"\"):b:1::::l:1:f:4:ntvf:2\ncell:B44:t:Other:l:1:f:1\ncell:C44:l:1:f:4\ncell:D44:l:1:f:4:ntvf:1\ncell:E44:l:1:f:4:ntvf:2\ncell:F44:l:1:f:4\ncell:G44:l:1:f:4:ntvf:1\ncell:H44:l:1:f:4:ntvf:2\ncell:B45:l:1:f:4\ncell:C45:t:On-Line / Mail Order:l:1:f:4\ncell:D45:v:1500000:l:1:f:4:ntvf:1\ncell:E45:v:30000000:l:1:f:4:ntvf:2\ncell:F45:vtf:n:1:IF(AND(SUM(D45),SUM(E45)),(SUM(E45)/SUM($E$47)),\"\"):l:1:f:4:ntvf:3\ncell:G45:vtf:n:125000:IF(SUM(F45),(D45/12),\"\"):l:1:f:4:ntvf:1\ncell:H45:vtf:n:2500000:IF(SUM(G45),(+E45/12),\"\"):l:1:f:4:ntvf:2\ncell:B46:l:1:f:4\ncell:C46:b:::1::l:1:f:4\ncell:D46:b:::1::l:1:f:4:ntvf:1\ncell:E46:b:::1::l:1:f:4:ntvf:1\ncell:F46:vtf:t::IF(AND(SUM(D46),SUM(E46)),(SUM(E46)/SUM($E$47)),\"\"):b:::1::l:1:f:4:ntvf:3\ncell:G46:vtf:t::IF(SUM(F46),(D46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:H46:vtf:t::IF(SUM(G46),(+E46/12),\"\"):b:::1::l:1:f:4:ntvf:1\ncell:B47:l:1:f:4\ncell:C47:t:Total:b:1::::l:1:f:4\ncell:D47:vtf:n:1500000:IF(SUM(D45\\cD46),SUM(D45\\cD46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E47:vtf:n:30000000:IF(SUM(E45\\cE46),SUM(E45\\cE46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F47:vtf:n:1:IF(SUM(F45\\cF46),SUM(F45\\cF46),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G47:vtf:n:125000:IF(SUM(G45\\cG46),SUM(G45\\cG46),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H47:vtf:n:2500000:IF(SUM(H45\\cH46),SUM(H45\\cH46),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:B48:t:Totals for all Channels:l:1:f:1\ncell:C48:l:1:f:4\ncell:D48:vtf:n:34400000:IF(SUM(D13,D19,D25,D31,D37,D43,D47),SUM(D13,D19,D25,D31,D37,D43,D47),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:E48:vtf:n:683000000:IF(SUM(E13,E19,E25,E31,E37,E43,E47),SUM(E13,E19,E25,E31,E37,E43,E47),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:F48:vtf:n:1:IF(AND(SUM(D48\\cE48),SUM(E48)),(SUM(E48)/SUM(E48)),\"\"):b:1::1::l:1:f:4:ntvf:3\ncell:G48:vtf:n:2866666.6666666665:IF(SUM(F48),(D48/12),\"\"):b:1::1::l:1:f:4:ntvf:1\ncell:H48:vtf:n:56916666.666666664:IF(SUM(G48),(+E48/12),\"\"):b:1::1::l:1:f:4:ntvf:2\ncell:D49:b:1::::l:1:f:4\ncell:E49:b:1::::l:1:f:4\ncell:F49:b:1::::l:1:f:4\ncell:G49:b:1::::l:1:f:4\ncell:H49:b:1::::l:1:f:4\ncell:B50:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:12\ncol:B:w:285\ncol:C:w:156\ncol:D:w:100\ncol:E:w:118\ncol:F:w:71\ncol:G:w:90\ncol:H:w:108\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nsheet:c:8:r:50:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 14pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:mmmm d, yyyy\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet901","hidden":"1"},"sheet17":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:1:f:8:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:3:cf:1:ntvf:1\ncell:F3:l:1:f:3:cf:1:ntvf:1\ncell:G3:l:1:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:1:f:7:cf:1:ntvf:1\ncell:D4:l:1:f:4\ncell:E4:l:1:f:2:cf:1:ntvf:1\ncell:F4:l:1:f:2:cf:1:ntvf:1\ncell:G4:l:1:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:1:f:5:cf:1:ntvf:3\ncell:D5:l:1\ncell:E5:l:1:f:2:cf:1:ntvf:1\ncell:F5:l:1:f:2:cf:1:ntvf:1\ncell:G5:l:1:f:2:cf:1:ntvf:1\ncell:C6:l:1\ncell:D6:l:1:f:4:ntvf:1\ncell:E6:l:1:f:4:ntvf:1\ncell:F6:l:1:f:4:ntvf:1\ncell:G6:l:1:f:4:ntvf:1\ncell:C7:l:1:f:4:ntvf:1\ncell:D7:t: Retail :l:1:f:7:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:1:f:7:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:1:f:7:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:1:f:7:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:7:ntvf:1\ncell:D8:l:1:f:4:ntvf:1\ncell:E8:l:1:f:4:ntvf:1\ncell:F8:l:1:f:4:ntvf:1\ncell:G8:l:1:f:4:ntvf:1\ncell:C9:t:Product:l:1:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:1:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:1:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:1:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:1:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:1:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:1:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:1:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:1:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:1:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:G14:l:1:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:1:f:6:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:H15:f:6\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nsheet:c:8:r:15:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 16pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\c#REF!\nname:DATA_04::F9\\c#REF!\n"},"name":"sheet10","hidden":"1"},"sheet18":{"sheetstr":{"savestr":"version:1.5\ncell:B3:l:1:f:6:ntvf:1\ncell:C3:t:Sales Revenue:b:::1::l:2:f:5:cf:2:ntvf:1\ncell:D3:b:::1::l:2:f:6:cf:1\ncell:E3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:5:cf:1:ntvf:1\ncell:B4:l:1:f:6:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:4:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:6\ncell:E4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:3:cf:1:ntvf:1\ncell:B5:l:1:f:6:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:3:cf:1:ntvf:3\ncell:E5:l:2:f:3:cf:1:ntvf:1\ncell:F5:l:2:f:3:cf:1:ntvf:1\ncell:G5:l:2:f:3:cf:1:ntvf:1\ncell:B6:l:1:f:6:ntvf:1\ncell:D6:b:::1::l:1:f:6:ntvf:1\ncell:E6:b:::1::l:1:f:6:ntvf:1\ncell:F6:b:::1::l:1:f:6:ntvf:1\ncell:G6:b:::1::l:1:f:6:ntvf:1\ncell:B7:l:1:f:6:ntvf:1\ncell:C7:b::1:::l:1:f:6:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:3:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:3:ntvf:1\ncell:B8:t: Camping Gear :l:1:f:2:ntvf:1\ncell:C8:l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:6:ntvf:1\ncell:E8:b:1::::l:1:f:6:ntvf:1\ncell:F8:b:1:1:::l:1:f:6:ntvf:1\ncell:G8:b:1:::1:l:1:f:6:ntvf:1\ncell:B9:l:1:f:6:ntvf:1\ncell:C9:t:Product:l:1:f:6:ntvf:1\ncell:D9:v:18000:l:1:f:6:ntvf:2\ncell:E9:v:24000:l:1:f:6:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B10:l:1:f:6:ntvf:1\ncell:C10:t:Product:l:1:f:6:ntvf:1\ncell:D10:v:14000:l:1:f:6:ntvf:2\ncell:E10:v:15000:l:1:f:6:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B11:l:1:f:6:ntvf:1\ncell:C11:t:Product:l:1:f:6:ntvf:1\ncell:D11:v:8000:l:1:f:6:ntvf:2\ncell:E11:v:11000:l:1:f:6:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:6:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B12:l:1:f:6:ntvf:1\ncell:C12:t:Product:l:1:f:6:ntvf:1\ncell:D12:v:4000:l:1:f:6:ntvf:2\ncell:E12:v:6000:l:1:f:6:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:6:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B13:l:1:f:6:ntvf:1\ncell:C13:t:Product:l:1:f:6:ntvf:1\ncell:D13:v:2000:l:1:f:6:ntvf:2\ncell:E13:v:3000:l:1:f:6:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B14:l:1:f:6:ntvf:1\ncell:C14:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B15:l:1:f:6:ntvf:1\ncell:C15:l:1:f:6:ntvf:1\ncell:D15:l:1:f:6:ntvf:2\ncell:E15:l:1:f:6:ntvf:2\ncell:F15:b::1:::l:1:f:6:ntvf:2\ncell:G15:b::::1:l:1:f:6:ntvf:2\ncell:B16:t: Mountain Climbing :l:1:f:2:ntvf:1\ncell:C16:l:1:f:1:ntvf:1\ncell:D16:l:1:f:6:ntvf:2\ncell:E16:l:1:f:6:ntvf:2\ncell:F16:b::1:::l:1:f:6:ntvf:2\ncell:G16:b::::1:l:1:f:6:ntvf:2\ncell:B17:l:1:f:6:ntvf:1\ncell:C17:t:Product:l:1:f:6:ntvf:1\ncell:D17:v:4000:l:1:f:6:ntvf:2\ncell:E17:v:8000:l:1:f:6:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B18:l:1:f:6:ntvf:1\ncell:C18:t:Product:l:1:f:6:ntvf:1\ncell:D18:v:7000:l:1:f:6:ntvf:2\ncell:E18:v:15000:l:1:f:6:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B19:l:1:f:6:ntvf:1\ncell:C19:t:Product:l:1:f:6:ntvf:1\ncell:D19:v:6000:l:1:f:6:ntvf:2\ncell:E19:v:11000:l:1:f:6:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:6:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B20:l:1:f:6:ntvf:1\ncell:C20:t:Product:l:1:f:6:ntvf:1\ncell:D20:v:3000:l:1:f:6:ntvf:2\ncell:E20:v:5500:l:1:f:6:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:6:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B21:l:1:f:6:ntvf:1\ncell:C21:t:Product:l:1:f:6:ntvf:1\ncell:D21:v:2000:l:1:f:6:ntvf:2\ncell:E21:v:3500:l:1:f:6:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:6:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B22:l:1:f:6:ntvf:1\ncell:C22:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B23:l:1:f:6:ntvf:1\ncell:C23:l:1:f:6:ntvf:1\ncell:D23:l:1:f:6:ntvf:2\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:b::1:::l:1:f:6:ntvf:2\ncell:G23:b::::1:l:1:f:6:ntvf:2\ncell:B24:t: Men's Clothing :l:1:f:2:ntvf:1\ncell:C24:l:1:f:1:ntvf:1\ncell:D24:l:1:f:6:ntvf:2\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:b::1:::l:1:f:6:ntvf:2\ncell:G24:b::::1:l:1:f:6:ntvf:2\ncell:B25:l:1:f:6:ntvf:1\ncell:C25:t:Product:l:1:f:6:ntvf:1\ncell:D25:v:16000:l:1:f:6:ntvf:2\ncell:E25:v:30000:l:1:f:6:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B26:l:1:f:6:ntvf:1\ncell:C26:t:Product:l:1:f:6:ntvf:1\ncell:D26:v:18000:l:1:f:6:ntvf:2\ncell:E26:v:32000:l:1:f:6:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:6:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B27:l:1:f:6:ntvf:1\ncell:C27:t:Product:l:1:f:6:ntvf:1\ncell:D27:v:24000:l:1:f:6:ntvf:2\ncell:E27:v:46000:l:1:f:6:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:6:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B28:l:1:f:6:ntvf:1\ncell:C28:t:Product:l:1:f:6:ntvf:1\ncell:D28:v:16000:l:1:f:6:ntvf:2\ncell:E28:v:32000:l:1:f:6:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:6:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B29:l:1:f:6:ntvf:1\ncell:C29:t:Product:l:1:f:6:ntvf:1\ncell:D29:v:8000:l:1:f:6:ntvf:2\ncell:E29:v:12000:l:1:f:6:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:6:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B30:l:1:f:6:ntvf:1\ncell:C30:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B31:l:1:f:6:ntvf:1\ncell:C31:l:1:f:6:ntvf:1\ncell:D31:l:1:f:6:ntvf:2\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:b::1:::l:1:f:6:ntvf:2\ncell:G31:b::::1:l:1:f:6:ntvf:2\ncell:B32:t: Women's Clothing :l:1:f:2:ntvf:1\ncell:C32:l:1:f:1:ntvf:1\ncell:D32:l:1:f:6:ntvf:2\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:b::1:::l:1:f:6:ntvf:2\ncell:G32:b::::1:l:1:f:6:ntvf:2\ncell:B33:l:1:f:6:ntvf:1\ncell:C33:t:Product:l:1:f:6:ntvf:1\ncell:D33:v:13000:l:1:f:6:ntvf:2\ncell:E33:v:26000:l:1:f:6:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:6:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B34:l:1:f:6:ntvf:1\ncell:C34:t:Product:l:1:f:6:ntvf:1\ncell:D34:v:17000:l:1:f:6:ntvf:2\ncell:E34:v:32000:l:1:f:6:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:6:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B35:l:1:f:6:ntvf:1\ncell:C35:t:Product:l:1:f:6:ntvf:1\ncell:D35:v:21000:l:1:f:6:ntvf:2\ncell:E35:v:42000:l:1:f:6:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:6:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B36:l:1:f:6:ntvf:1\ncell:C36:t:Product:l:1:f:6:ntvf:1\ncell:D36:v:11000:l:1:f:6:ntvf:2\ncell:E36:v:19000:l:1:f:6:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:6:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B37:l:1:f:6:ntvf:1\ncell:C37:t:Product:l:1:f:6:ntvf:1\ncell:D37:v:6500:l:1:f:6:ntvf:2\ncell:E37:v:11500:l:1:f:6:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:6:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B38:l:1:f:6:ntvf:1\ncell:C38:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:B39:l:1:f:6:ntvf:1\ncell:C39:l:1:f:6:ntvf:1\ncell:D39:l:1:f:6:ntvf:2\ncell:E39:l:1:f:6:ntvf:2\ncell:F39:b::1:::l:1:f:6:ntvf:2\ncell:G39:b::::1:l:1:f:6:ntvf:2\ncell:B40:t: Kids Corner :l:1:f:2:ntvf:1\ncell:C40:l:1:f:1:ntvf:1\ncell:D40:l:1:f:6:ntvf:2\ncell:E40:l:1:f:6:ntvf:2\ncell:F40:b::1:::l:1:f:6:ntvf:2\ncell:G40:b::::1:l:1:f:6:ntvf:2\ncell:B41:l:1:f:6:ntvf:1\ncell:C41:t:Product:l:1:f:6:ntvf:1\ncell:D41:v:7000:l:1:f:6:ntvf:2\ncell:E41:v:13000:l:1:f:6:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B42:l:1:f:6:ntvf:1\ncell:C42:t:Product:l:1:f:6:ntvf:1\ncell:D42:v:8500:l:1:f:6:ntvf:2\ncell:E42:v:16000:l:1:f:6:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:6:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B43:l:1:f:6:ntvf:1\ncell:C43:t:Product:l:1:f:6:ntvf:1\ncell:D43:v:13000:l:1:f:6:ntvf:2\ncell:E43:v:22000:l:1:f:6:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:6:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B44:l:1:f:6:ntvf:1\ncell:C44:t:Product:l:1:f:6:ntvf:1\ncell:D44:v:6000:l:1:f:6:ntvf:2\ncell:E44:v:11000:l:1:f:6:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:6:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B45:l:1:f:6:ntvf:1\ncell:C45:t:Product:l:1:f:6:ntvf:1\ncell:D45:v:4000:l:1:f:6:ntvf:2\ncell:E45:v:7000:l:1:f:6:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:6:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:6:ntvf:2\ncell:B46:l:1:f:6:ntvf:1\ncell:C46:t:Total :l:2:f:1:cf:3:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:6\ncol:B:w:162\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 11pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal bold 16pt Arial\nfont:5:normal bold 26pt Times New Roman\nfont:6:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet12","hidden":"1"},"sheet19":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:b:::1::l:2:f:4:cf:1:ntvf:1:colspan:5\ncell:D3:b:::1::l:2:f:5:cf:1\ncell:E3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:F3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:G3:b:::1::l:2:f:4:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :b:1::::l:2:f:3:cf:1:ntvf:1\ncell:D4:b:1::::l:1:f:5\ncell:E4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:F4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:G4:b:1::::l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:2:cf:1:ntvf:3\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:D6:b:::1::l:1:f:5:ntvf:1\ncell:E6:b:::1::l:1:f:5:ntvf:1\ncell:F6:b:::1::l:1:f:5:ntvf:1\ncell:G6:b:::1::l:1:f:5:ntvf:1\ncell:C7:b::1:::l:1:f:5:ntvf:1\ncell:D7:t: Retail :b:1::1:1:l:2:f:1:cf:2:ntvf:1\ncell:E7:t: Wholesale :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:F7:t: Mail Order :b:1::1::l:2:f:1:cf:2:ntvf:1\ncell:G7:t:Total Sales:b:1:1:1::l:2:f:1:cf:2:ntvf:1\ncell:C8:t: Camping Gear :l:1:f:1:ntvf:1\ncell:D8:b:1::::l:1:f:5:ntvf:1\ncell:E8:b:1::::l:1:f:5:ntvf:1\ncell:F8:b:1:1:::l:1:f:5:ntvf:1\ncell:G8:b:1:::1:l:1:f:5:ntvf:1\ncell:C9:t:Product:l:1:f:5:ntvf:1\ncell:D9:v:18000:l:1:f:5:ntvf:2\ncell:E9:v:24000:l:1:f:5:ntvf:2\ncell:F9:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C10:t:Product:l:1:f:5:ntvf:1\ncell:D10:v:14000:l:1:f:5:ntvf:2\ncell:E10:v:15000:l:1:f:5:ntvf:2\ncell:F10:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C11:t:Product:l:1:f:5:ntvf:1\ncell:D11:v:8000:l:1:f:5:ntvf:2\ncell:E11:v:11000:l:1:f:5:ntvf:2\ncell:F11:v:7000:b::1:::l:1:f:5:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C12:t:Product:l:1:f:5:ntvf:1\ncell:D12:v:4000:l:1:f:5:ntvf:2\ncell:E12:v:6000:l:1:f:5:ntvf:2\ncell:F12:v:6000:b::1:::l:1:f:5:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C13:t:Product:l:1:f:5:ntvf:1\ncell:D13:v:2000:l:1:f:5:ntvf:2\ncell:E13:v:3000:l:1:f:5:ntvf:2\ncell:F13:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C14:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D14:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):l:2:f:1:ntvf:2\ncell:E14:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):l:2:f:1:ntvf:2\ncell:F14:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G14:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C15:l:1:f:5:ntvf:1\ncell:D15:l:1:f:5:ntvf:2\ncell:E15:l:1:f:5:ntvf:2\ncell:F15:b::1:::l:1:f:5:ntvf:2\ncell:G15:b::::1:l:1:f:5:ntvf:2\ncell:C16:t: Mountain Climbing :l:1:f:1:ntvf:1\ncell:D16:l:1:f:5:ntvf:2\ncell:E16:l:1:f:5:ntvf:2\ncell:F16:b::1:::l:1:f:5:ntvf:2\ncell:G16:b::::1:l:1:f:5:ntvf:2\ncell:C17:t:Product:l:1:f:5:ntvf:1\ncell:D17:v:4000:l:1:f:5:ntvf:2\ncell:E17:v:8000:l:1:f:5:ntvf:2\ncell:F17:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G17:vtf:n:18500:IF(SUM(D17\\cF17),SUM(D17\\cF17),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C18:t:Product:l:1:f:5:ntvf:1\ncell:D18:v:7000:l:1:f:5:ntvf:2\ncell:E18:v:15000:l:1:f:5:ntvf:2\ncell:F18:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G18:vtf:n:31000:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C19:t:Product:l:1:f:5:ntvf:1\ncell:D19:v:6000:l:1:f:5:ntvf:2\ncell:E19:v:11000:l:1:f:5:ntvf:2\ncell:F19:v:8000:b::1:::l:1:f:5:ntvf:2\ncell:G19:vtf:n:25000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C20:t:Product:l:1:f:5:ntvf:1\ncell:D20:v:3000:l:1:f:5:ntvf:2\ncell:E20:v:5500:l:1:f:5:ntvf:2\ncell:F20:v:4500:b::1:::l:1:f:5:ntvf:2\ncell:G20:vtf:n:13000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C21:t:Product:l:1:f:5:ntvf:1\ncell:D21:v:2000:l:1:f:5:ntvf:2\ncell:E21:v:3500:l:1:f:5:ntvf:2\ncell:F21:v:3000:b::1:::l:1:f:5:ntvf:2\ncell:G21:vtf:n:8500:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C22:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D22:vtf:n:22000:IF(SUM(D17\\cD21),SUM(D17\\cD21),\"\"):l:2:f:1:ntvf:2\ncell:E22:vtf:n:43000:IF(SUM(E17\\cE21),SUM(E17\\cE21),\"\"):l:2:f:1:ntvf:2\ncell:F22:vtf:n:31000:IF(SUM(F17\\cF21),SUM(F17\\cF21),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G22:vtf:n:96000:IF(SUM(G17\\cG21),SUM(G17\\cG21),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C23:l:1:f:5:ntvf:1\ncell:D23:l:1:f:5:ntvf:2\ncell:E23:l:1:f:5:ntvf:2\ncell:F23:b::1:::l:1:f:5:ntvf:2\ncell:G23:b::::1:l:1:f:5:ntvf:2\ncell:C24:t: Men's Clothing :l:1:f:1:ntvf:1\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:2\ncell:F24:b::1:::l:1:f:5:ntvf:2\ncell:G24:b::::1:l:1:f:5:ntvf:2\ncell:C25:t:Product:l:1:f:5:ntvf:1\ncell:D25:v:16000:l:1:f:5:ntvf:2\ncell:E25:v:30000:l:1:f:5:ntvf:2\ncell:F25:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G25:vtf:n:61000:IF(SUM(D25\\cF25),SUM(D25\\cF25),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C26:t:Product:l:1:f:5:ntvf:1\ncell:D26:v:18000:l:1:f:5:ntvf:2\ncell:E26:v:32000:l:1:f:5:ntvf:2\ncell:F26:v:18000:b::1:::l:1:f:5:ntvf:2\ncell:G26:vtf:n:68000:IF(SUM(D26\\cF26),SUM(D26\\cF26),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C27:t:Product:l:1:f:5:ntvf:1\ncell:D27:v:24000:l:1:f:5:ntvf:2\ncell:E27:v:46000:l:1:f:5:ntvf:2\ncell:F27:v:38000:b::1:::l:1:f:5:ntvf:2\ncell:G27:vtf:n:108000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C28:t:Product:l:1:f:5:ntvf:1\ncell:D28:v:16000:l:1:f:5:ntvf:2\ncell:E28:v:32000:l:1:f:5:ntvf:2\ncell:F28:v:19000:b::1:::l:1:f:5:ntvf:2\ncell:G28:vtf:n:67000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C29:t:Product:l:1:f:5:ntvf:1\ncell:D29:v:8000:l:1:f:5:ntvf:2\ncell:E29:v:12000:l:1:f:5:ntvf:2\ncell:F29:v:10000:b::1:::l:1:f:5:ntvf:2\ncell:G29:vtf:n:30000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C30:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D30:vtf:n:82000:IF(SUM(D25\\cD29),SUM(D25\\cD29),\"\"):l:2:f:1:ntvf:2\ncell:E30:vtf:n:152000:IF(SUM(E25\\cE29),SUM(E25\\cE29),\"\"):l:2:f:1:ntvf:2\ncell:F30:vtf:n:100000:IF(SUM(F25\\cF29),SUM(F25\\cF29),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G30:vtf:n:334000:IF(SUM(G25\\cG29),SUM(G25\\cG29),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C31:l:1:f:5:ntvf:1\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:2\ncell:F31:b::1:::l:1:f:5:ntvf:2\ncell:G31:b::::1:l:1:f:5:ntvf:2\ncell:C32:t: Women's Clothing :l:1:f:1:ntvf:1\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:2\ncell:F32:b::1:::l:1:f:5:ntvf:2\ncell:G32:b::::1:l:1:f:5:ntvf:2\ncell:C33:t:Product:l:1:f:5:ntvf:1\ncell:D33:v:13000:l:1:f:5:ntvf:2\ncell:E33:v:26000:l:1:f:5:ntvf:2\ncell:F33:v:12000:b::1:::l:1:f:5:ntvf:2\ncell:G33:vtf:n:51000:IF(SUM(D33\\cF33),SUM(D33\\cF33),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C34:t:Product:l:1:f:5:ntvf:1\ncell:D34:v:17000:l:1:f:5:ntvf:2\ncell:E34:v:32000:l:1:f:5:ntvf:2\ncell:F34:v:15000:b::1:::l:1:f:5:ntvf:2\ncell:G34:vtf:n:64000:IF(SUM(D34\\cF34),SUM(D34\\cF34),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C35:t:Product:l:1:f:5:ntvf:1\ncell:D35:v:21000:l:1:f:5:ntvf:2\ncell:E35:v:42000:l:1:f:5:ntvf:2\ncell:F35:v:33000:b::1:::l:1:f:5:ntvf:2\ncell:G35:vtf:n:96000:IF(SUM(D35\\cF35),SUM(D35\\cF35),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C36:t:Product:l:1:f:5:ntvf:1\ncell:D36:v:11000:l:1:f:5:ntvf:2\ncell:E36:v:19000:l:1:f:5:ntvf:2\ncell:F36:v:17500:b::1:::l:1:f:5:ntvf:2\ncell:G36:vtf:n:47500:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C37:t:Product:l:1:f:5:ntvf:1\ncell:D37:v:6500:l:1:f:5:ntvf:2\ncell:E37:v:11500:l:1:f:5:ntvf:2\ncell:F37:v:8500:b::1:::l:1:f:5:ntvf:2\ncell:G37:vtf:n:26500:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C38:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D38:vtf:n:68500:IF(SUM(D33\\cD37),SUM(D33\\cD37),\"\"):l:2:f:1:ntvf:2\ncell:E38:vtf:n:130500:IF(SUM(E33\\cE37),SUM(E33\\cE37),\"\"):l:2:f:1:ntvf:2\ncell:F38:vtf:n:86000:IF(SUM(F33\\cF37),SUM(F33\\cF37),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G38:vtf:n:285000:IF(SUM(G33\\cG37),SUM(G33\\cG37),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C39:l:1:f:5:ntvf:1\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:2\ncell:F39:b::1:::l:1:f:5:ntvf:2\ncell:G39:b::::1:l:1:f:5:ntvf:2\ncell:C40:t: Kids Corner :l:1:f:1:ntvf:1\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:2\ncell:F40:b::1:::l:1:f:5:ntvf:2\ncell:G40:b::::1:l:1:f:5:ntvf:2\ncell:C41:t:Product:l:1:f:5:ntvf:1\ncell:D41:v:7000:l:1:f:5:ntvf:2\ncell:E41:v:13000:l:1:f:5:ntvf:2\ncell:F41:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G41:vtf:n:29000:IF(SUM(D41\\cF41),SUM(D41\\cF41),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C42:t:Product:l:1:f:5:ntvf:1\ncell:D42:v:8500:l:1:f:5:ntvf:2\ncell:E42:v:16000:l:1:f:5:ntvf:2\ncell:F42:v:11000:b::1:::l:1:f:5:ntvf:2\ncell:G42:vtf:n:35500:IF(SUM(D42\\cF42),SUM(D42\\cF42),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C43:t:Product:l:1:f:5:ntvf:1\ncell:D43:v:13000:l:1:f:5:ntvf:2\ncell:E43:v:22000:l:1:f:5:ntvf:2\ncell:F43:v:17000:b::1:::l:1:f:5:ntvf:2\ncell:G43:vtf:n:52000:IF(SUM(D43\\cF43),SUM(D43\\cF43),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C44:t:Product:l:1:f:5:ntvf:1\ncell:D44:v:6000:l:1:f:5:ntvf:2\ncell:E44:v:11000:l:1:f:5:ntvf:2\ncell:F44:v:9000:b::1:::l:1:f:5:ntvf:2\ncell:G44:vtf:n:26000:IF(SUM(D44\\cF44),SUM(D44\\cF44),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C45:t:Product:l:1:f:5:ntvf:1\ncell:D45:v:4000:l:1:f:5:ntvf:2\ncell:E45:v:7000:l:1:f:5:ntvf:2\ncell:F45:v:6500:b::1:::l:1:f:5:ntvf:2\ncell:G45:vtf:n:17500:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):b::::1:l:1:f:5:ntvf:2\ncell:C46:t:Total :l:2:f:1:cf:2:ntvf:1\ncell:D46:vtf:n:38500:IF(SUM(D41\\cD45),SUM(D41\\cD45),\"\"):l:2:f:1:ntvf:2\ncell:E46:vtf:n:69000:IF(SUM(E41\\cE45),SUM(E41\\cE45),\"\"):l:2:f:1:ntvf:2\ncell:F46:vtf:n:52500:IF(SUM(F41\\cF45),SUM(F41\\cF45),\"\"):b::1:::l:2:f:1:ntvf:2\ncell:G46:vtf:n:160000:IF(SUM(G41\\cG45),SUM(G41\\cG45),\"\"):b::::1:l:2:f:1:ntvf:2\ncell:C49:l:1:f:5\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:15\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:15\nrow:25:h:14.25\nrow:26:h:14.25\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:15\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:14.25\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:15\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:14.25\nrow:45:h:14.25\nrow:46:h:14.25\nrow:49:h:14.25\nsheet:c:7:r:49:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 16pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet13","hidden":"1"},"sheet20":{"sheetstr":{"savestr":"version:1.5\ncell:B1:l:2:f:4\ncell:C3:t:Sales Seasonality by Month:l:1:f:8:c:3:bg:1:cf:1:colspan:6\ncell:D3:l:1:f:4:cf:1\ncell:E3:l:1:f:4:cf:1\ncell:F3:l:1:f:4:cf:1\ncell:G3:l:1:f:4:cf:1\ncell:H3:l:1:f:4:cf:1\ncell:D4:l:1:f:4:cf:1\ncell:E4:l:1:f:4:cf:1\ncell:F4:l:1:f:4:cf:1\ncell:G4:l:1:f:4:cf:1\ncell:H4:l:1:f:4:cf:1\ncell:C5:t:For the Year 2009:l:1:f:7:cf:1:colspan:2\ncell:D5:l:1:f:4:cf:1\ncell:E5:l:1:f:4:cf:1\ncell:F5:l:1:f:4:cf:1\ncell:G5:l:1:f:4:cf:1\ncell:H5:l:1:f:4:cf:1\ncell:D6:l:1:f:4:cf:2\ncell:E6:l:1:f:4:cf:2\ncell:F6:l:1:f:4:cf:2\ncell:G6:l:1:f:4:cf:2\ncell:H6:l:1:f:4:cf:2\ncell:C7:l:1:f:4\ncell:D7:l:1:f:4:cf:2\ncell:E7:l:1:f:4:cf:2\ncell:F7:l:1:f:4:cf:2\ncell:G7:l:1:f:4:cf:2\ncell:H7:l:1:f:4:cf:2\ncell:C8:l:1:f:4\ncell:D8:t:Actual sales:l:1:f:7:cf:1\ncell:E8:t:% of Sales:l:1:f:7:cf:1\ncell:F8:t:Company Index To Average:l:1:f:7:cf:1\ncell:G8:t:Industry % of Sales:l:1:f:7:cf:1\ncell:H8:t:Industry Index to Average:l:1:f:7:cf:1\ncell:C9:l:1:f:4\ncell:D9:l:1:f:2:cf:1\ncell:E9:l:1:f:2:cf:1\ncell:F9:l:1:f:2:cf:1\ncell:G9:l:1:f:2:cf:1\ncell:H9:l:1:f:2:cf:1\ncell:C10:t:Jan:l:1:f:1\ncell:D10:v:100000:b:1:1:1:1:l:1:f:1:ntvf:2\ncell:E10:vtf:n:0.0775416776922851:IF(D10,(D10/D23),\"\"):l:1:f:1:ntvf:4\ncell:F10:vtf:n:0.9305001323074212:IF(D10,(D10/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G10:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H10:vtf:n:0.8400000000000001:IF(G10,(G10/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I10:f:1\ncell:C11:t:Feb:l:1:f:1:bg:2\ncell:D11:v:101300:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E11:vtf:n:0.0785497195022848:IF(D11,(D11/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F11:vtf:n:0.9425966340274177:IF(D11,(D11/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G11:v:0.075:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H11:vtf:n:0.9:IF(G11,(G11/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I11:f:1\ncell:C12:t:Mar:l:1:f:1\ncell:D12:v:102616.9:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E12:vtf:n:0.07957086585581451:IF(D12,(D12/D23),\"\"):l:1:f:1:ntvf:4\ncell:F12:vtf:n:0.9548503902697741:IF(D12,(D12/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G12:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H12:vtf:n:1.08:IF(G12,(G12/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I12:f:1\ncell:C13:t:Apr:l:1:f:1:bg:2\ncell:D13:v:103950.9197:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E13:vtf:n:0.0806052871119401:IF(D13,(D13/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F13:vtf:n:0.9672634453432812:IF(D13,(D13/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G13:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H13:vtf:n:1.08:IF(G13,(G13/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I13:f:1\ncell:C14:t:May:l:1:f:1\ncell:D14:v:105302.2816561:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E14:vtf:n:0.08165315584439532:IF(D14,(D14/D23),\"\"):l:1:f:1:ntvf:4\ncell:F14:vtf:n:0.9798378701327439:IF(D14,(D14/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G14:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H14:vtf:n:1.08:IF(G14,(G14/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I14:f:1\ncell:C15:t:Jun:l:1:f:1:bg:2\ncell:D15:v:106671.21131763:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E15:vtf:n:0.082714646870373:IF(D15,(D15/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F15:vtf:n:0.9925757624444761:IF(D15,(D15/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G15:v:0.08:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H15:vtf:n:0.9600000000000001:IF(G15,(G15/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I15:f:1\ncell:C16:t:Jul:l:1:f:1\ncell:D16:v:108057.93706476:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E16:vtf:n:0.08378993727968848:IF(D16,(D16/D23),\"\"):l:1:f:1:ntvf:4\ncell:F16:vtf:n:1.0054792473562617:IF(D16,(D16/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G16:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H16:vtf:n:0.8400000000000001:IF(G16,(G16/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I16:f:1\ncell:C17:t:Aug:l:1:f:1:bg:2\ncell:D17:v:109462.6902466:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E17:vtf:n:0.08487920646432297:IF(D17,(D17/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F17:vtf:n:1.0185504775718757:IF(D17,(D17/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G17:v:0.095:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H17:vtf:n:1.1400000000000001:IF(G17,(G17/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I17:f:1\ncell:C18:t:Sep:l:1:f:1\ncell:D18:v:110885.70521981:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E18:vtf:n:0.08598263614836242:IF(D18,(D18/D23),\"\"):l:1:f:1:ntvf:4\ncell:F18:vtf:n:1.0317916337803492:IF(D18,(D18/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G18:v:0.09:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H18:vtf:n:1.08:IF(G18,(G18/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I18:f:1\ncell:C19:t:Oct:l:1:f:1:bg:2\ncell:D19:v:112327.21938766:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E19:vtf:n:0.0871004104182853:IF(D19,(D19/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F19:vtf:n:1.0452049250194237:IF(D19,(D19/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G19:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H19:vtf:n:1.08:IF(G19,(G19/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I19:f:1\ncell:C20:t:Nov:l:1:f:1\ncell:D20:v:113787.4732397:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:E20:vtf:n:0.08823271575372334:IF(D20,(D20/D23),\"\"):l:1:f:1:ntvf:4\ncell:F20:vtf:n:1.05879258904468:IF(D20,(D20/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:ntvf:3\ncell:G20:v:0.07:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:H20:vtf:n:0.8400000000000001:IF(G20,(G20/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:ntvf:3\ncell:I20:f:1\ncell:C21:t:Dec:l:1:f:1:bg:2\ncell:D21:v:115266.71039182:b:1:1:1:1:l:1:f:1:bg:2:ntvf:1\ncell:E21:vtf:n:0.08937974105852475:IF(D21,(D21/D23),\"\"):l:1:f:1:bg:2:ntvf:4\ncell:F21:vtf:n:1.0725568927022973:IF(D21,(D21/AVERAGE(D10\\cD21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:G21:v:0.09:b:1:1:1:1:l:1:f:1:bg:2:ntvf:3\ncell:H21:vtf:n:1.08:IF(G21,(G21/AVERAGE(G10\\cG21)),\"\"):l:1:f:1:bg:2:ntvf:3\ncell:I21:f:1\ncell:C22:l:1:f:5\ncell:D22:b:::2::l:1:f:5:ntvf:1\ncell:E22:b:::2::l:1:f:5:ntvf:4\ncell:F22:b:::2::l:1:f:5:ntvf:3\ncell:G22:b:::2::l:1:f:5:ntvf:3\ncell:H22:b:::2::l:1:f:5:ntvf:3\ncell:C23:t:Total:l:1:f:6\ncell:D23:vtf:n:1289629.04822408:IF(SUM(D10\\cD21),SUM(D10\\cD21),\"\"):b:1::1::l:1:f:6:ntvf:2\ncell:E23:vtf:n:1:IF(ISNUMBER(D23),(D23/D23),\"\"):b:1::1::l:1:f:6:ntvf:4\ncell:F23:b:1::1::l:1:f:6:ntvf:2\ncell:G23:vtf:n:0.9999999999999999:IF(SUM(G10\\cG21),SUM(G10\\cG21),\"\"):b:1::1::l:1:f:6:ntvf:3\ncell:H23:b:1::1::l:1:f:6:ntvf:2\ncell:I23:f:6\ncell:C24:l:1:f:3\ncell:D24:l:1:f:5:ntvf:2\ncell:E24:l:1:f:5:ntvf:4\ncell:F24:l:1:f:5:ntvf:2\ncell:G24:l:1:f:5:ntvf:3\ncell:H24:l:1:f:5:ntvf:2\ncell:C25:l:1:f:3\ncell:D25:l:1:f:5:ntvf:2\ncell:E25:l:1:f:5:ntvf:4\ncell:F25:l:1:f:5:ntvf:2\ncell:G25:l:1:f:5:ntvf:3\ncell:H25:l:1:f:5:ntvf:2\ncell:C26:l:1:f:3\ncell:D26:l:1:f:5:ntvf:2\ncell:E26:l:1:f:5:ntvf:4\ncell:F26:l:1:f:5:ntvf:2\ncell:G26:l:1:f:5:ntvf:3\ncell:H26:l:1:f:5:ntvf:2\ncell:C27:l:1:f:3\ncell:D27:l:1:f:5:ntvf:2\ncell:E27:l:1:f:5:ntvf:4\ncell:F27:l:1:f:5:ntvf:2\ncell:G27:l:1:f:5:ntvf:3\ncell:H27:l:1:f:5:ntvf:2\ncell:C28:l:1:f:3\ncell:D28:l:1:f:5:ntvf:2\ncell:E28:l:1:f:5:ntvf:4\ncell:F28:l:1:f:5:ntvf:2\ncell:G28:l:1:f:5:ntvf:3\ncell:H28:l:1:f:5:ntvf:2\ncell:C29:l:1:f:3\ncell:D29:l:1:f:5:ntvf:2\ncell:E29:l:1:f:5:ntvf:4\ncell:F29:l:1:f:5:ntvf:2\ncell:G29:l:1:f:5:ntvf:3\ncell:H29:l:1:f:5:ntvf:2\ncell:C30:l:1:f:3\ncell:D30:l:1:f:5:ntvf:2\ncell:E30:l:1:f:5:ntvf:4\ncell:F30:l:1:f:5:ntvf:2\ncell:G30:l:1:f:5:ntvf:3\ncell:H30:l:1:f:5:ntvf:2\ncell:C31:l:1:f:3\ncell:D31:l:1:f:5:ntvf:2\ncell:E31:l:1:f:5:ntvf:4\ncell:F31:l:1:f:5:ntvf:2\ncell:G31:l:1:f:5:ntvf:3\ncell:H31:l:1:f:5:ntvf:2\ncell:C32:l:1:f:3\ncell:D32:l:1:f:5:ntvf:2\ncell:E32:l:1:f:5:ntvf:4\ncell:F32:l:1:f:5:ntvf:2\ncell:G32:l:1:f:5:ntvf:3\ncell:H32:l:1:f:5:ntvf:2\ncell:C33:l:1:f:3\ncell:D33:l:1:f:5:ntvf:2\ncell:E33:l:1:f:5:ntvf:4\ncell:F33:l:1:f:5:ntvf:2\ncell:G33:l:1:f:5:ntvf:3\ncell:H33:l:1:f:5:ntvf:2\ncell:C34:l:1:f:3\ncell:D34:l:1:f:5:ntvf:2\ncell:E34:l:1:f:5:ntvf:4\ncell:F34:l:1:f:5:ntvf:2\ncell:G34:l:1:f:5:ntvf:3\ncell:H34:l:1:f:5:ntvf:2\ncell:C35:l:1:f:3\ncell:D35:l:1:f:5:ntvf:2\ncell:E35:l:1:f:5:ntvf:4\ncell:F35:l:1:f:5:ntvf:2\ncell:G35:l:1:f:5:ntvf:3\ncell:H35:l:1:f:5:ntvf:2\ncell:C36:l:1:f:3\ncell:D36:l:1:f:5:ntvf:2\ncell:E36:l:1:f:5:ntvf:4\ncell:F36:l:1:f:5:ntvf:2\ncell:G36:l:1:f:5:ntvf:3\ncell:H36:l:1:f:5:ntvf:2\ncell:C37:l:1:f:3\ncell:D37:l:1:f:5:ntvf:2\ncell:E37:l:1:f:5:ntvf:4\ncell:F37:l:1:f:5:ntvf:2\ncell:G37:l:1:f:5:ntvf:3\ncell:H37:l:1:f:5:ntvf:2\ncell:C38:l:1:f:3\ncell:D38:l:1:f:5:ntvf:2\ncell:E38:l:1:f:5:ntvf:4\ncell:F38:l:1:f:5:ntvf:2\ncell:G38:l:1:f:5:ntvf:3\ncell:H38:l:1:f:5:ntvf:2\ncell:C39:l:1:f:3\ncell:D39:l:1:f:5:ntvf:2\ncell:E39:l:1:f:5:ntvf:4\ncell:F39:l:1:f:5:ntvf:2\ncell:G39:l:1:f:5:ntvf:3\ncell:H39:l:1:f:5:ntvf:2\ncell:C40:l:1:f:3\ncell:D40:l:1:f:5:ntvf:2\ncell:E40:l:1:f:5:ntvf:4\ncell:F40:l:1:f:5:ntvf:2\ncell:G40:l:1:f:5:ntvf:3\ncell:H40:l:1:f:5:ntvf:2\ncell:C42:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:121\ncol:D:w:118\ncol:E:w:118\ncol:F:w:135\ncol:G:w:99\ncol:H:w:124\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:39:h:15.75\nrow:40:h:15.75\nrow:42:h:14.25\nsheet:c:9:r:42:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 10pt Arial\nfont:3:normal bold 12pt Arial\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt Arial\nfont:6:normal normal 14pt *\nfont:7:normal normal 14pt Arial\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD21\nname:DATA_04::G10\\cG21\n"},"name":"sheet11","hidden":"0"},"sheet21":{"sheetstr":{"savestr":"version:1.5\ncell:A1:l:2:f:5\ncell:B3:t:Sales Seasonality by Month:l:1:f:4:cf:2\ncell:C3:l:1:f:5:cf:1\ncell:D3:l:1:f:5:cf:1\ncell:E3:l:1:f:5:cf:1\ncell:F3:l:1:f:5:cf:1\ncell:G3:l:1:f:5:cf:1\ncell:B4:t:For the Year 2009:l:1:f:3:cf:1\ncell:C4:l:1:f:5:cf:1\ncell:D4:l:1:f:5:cf:1\ncell:E4:l:1:f:5:cf:1\ncell:F4:l:1:f:5:cf:1\ncell:G4:l:1:f:5:cf:1\ncell:C5:l:1:f:5:cf:3\ncell:D5:l:1:f:5:cf:3\ncell:E5:l:1:f:5:cf:3\ncell:F5:l:1:f:5:cf:3\ncell:G5:l:1:f:5:cf:3\ncell:B6:l:1:f:5\ncell:C6:l:1:f:5:cf:3\ncell:D6:l:1:f:5:cf:3\ncell:E6:l:1:f:5:cf:3\ncell:F6:l:1:f:5:cf:3\ncell:G6:l:1:f:5:cf:3\ncell:B7:l:1:f:5\ncell:C7:t:Actual:l:1:f:1:cf:1\ncell:D7:t:% of :l:1:f:1:cf:1\ncell:E7:t:Company Index:l:1:f:1:cf:1\ncell:F7:t:Industry % :l:1:f:1:cf:1\ncell:G7:t:Industry Index:l:1:f:1:cf:1\ncell:B8:l:1:f:5\ncell:C8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:D8:t:Sales:b:::1::l:1:f:1:cf:1\ncell:E8:t:To Average:b:::1::l:1:f:1:cf:1\ncell:F8:t:of Sales:b:::1::l:1:f:1:cf:1\ncell:G8:t:to Average:b:::1::l:1:f:1:cf:1\ncell:B9:t:Jan:l:1:f:6\ncell:C9:v:100000:b:1::::l:1:f:6:ntvf:2\ncell:D9:vtf:n:0.0775416776922851:IF(C9,(C9/C21),\"\"):b:1::::l:1:f:6:ntvf:4\ncell:E9:vtf:n:0.9305001323074212:IF(C9,(C9/AVERAGE(C9\\cC20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:F9:v:0.07:b:1::::l:1:f:6:ntvf:3\ncell:G9:vtf:n:0.8400000000000001:IF(F9,(F9/AVERAGE(F9\\cF20)),\"\"):b:1::::l:1:f:6:ntvf:3\ncell:B10:t:Feb:l:1:f:6\ncell:C10:v:101300:l:1:f:6:ntvf:1\ncell:D10:vtf:n:0.0785497195022848:IF(C10,(C10/C21),\"\"):l:1:f:6:ntvf:4\ncell:E10:vtf:n:0.9425966340274177:IF(C10,(C10/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F10:v:0.075:l:1:f:6:ntvf:3\ncell:G10:vtf:n:0.9:IF(F10,(F10/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B11:t:Mar:l:1:f:6\ncell:C11:v:102616.9:l:1:f:6:ntvf:1\ncell:D11:vtf:n:0.07957086585581451:IF(C11,(C11/C21),\"\"):l:1:f:6:ntvf:4\ncell:E11:vtf:n:0.9548503902697741:IF(C11,(C11/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F11:v:0.09:l:1:f:6:ntvf:3\ncell:G11:vtf:n:1.08:IF(F11,(F11/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B12:t:Apr:l:1:f:6\ncell:C12:v:103950.9197:l:1:f:6:ntvf:1\ncell:D12:vtf:n:0.0806052871119401:IF(C12,(C12/C21),\"\"):l:1:f:6:ntvf:4\ncell:E12:vtf:n:0.9672634453432812:IF(C12,(C12/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F12:v:0.09:l:1:f:6:ntvf:3\ncell:G12:vtf:n:1.08:IF(F12,(F12/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B13:t:May:l:1:f:6\ncell:C13:v:105302.2816561:l:1:f:6:ntvf:1\ncell:D13:vtf:n:0.08165315584439532:IF(C13,(C13/C21),\"\"):l:1:f:6:ntvf:4\ncell:E13:vtf:n:0.9798378701327439:IF(C13,(C13/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F13:v:0.09:l:1:f:6:ntvf:3\ncell:G13:vtf:n:1.08:IF(F13,(F13/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B14:t:Jun:l:1:f:6\ncell:C14:v:106671.21131763:l:1:f:6:ntvf:1\ncell:D14:vtf:n:0.082714646870373:IF(C14,(C14/C21),\"\"):l:1:f:6:ntvf:4\ncell:E14:vtf:n:0.9925757624444761:IF(C14,(C14/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F14:v:0.08:l:1:f:6:ntvf:3\ncell:G14:vtf:n:0.9600000000000001:IF(F14,(F14/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B15:t:Jul:l:1:f:6\ncell:C15:v:108057.93706476:l:1:f:6:ntvf:1\ncell:D15:vtf:n:0.08378993727968848:IF(C15,(C15/C21),\"\"):l:1:f:6:ntvf:4\ncell:E15:vtf:n:1.0054792473562617:IF(C15,(C15/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F15:v:0.07:l:1:f:6:ntvf:3\ncell:G15:vtf:n:0.8400000000000001:IF(F15,(F15/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B16:t:Aug:l:1:f:6\ncell:C16:v:109462.6902466:l:1:f:6:ntvf:1\ncell:D16:vtf:n:0.08487920646432297:IF(C16,(C16/C21),\"\"):l:1:f:6:ntvf:4\ncell:E16:vtf:n:1.0185504775718757:IF(C16,(C16/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F16:v:0.095:l:1:f:6:ntvf:3\ncell:G16:vtf:n:1.1400000000000001:IF(F16,(F16/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B17:t:Sep:l:1:f:6\ncell:C17:v:110885.70521981:l:1:f:6:ntvf:1\ncell:D17:vtf:n:0.08598263614836242:IF(C17,(C17/C21),\"\"):l:1:f:6:ntvf:4\ncell:E17:vtf:n:1.0317916337803492:IF(C17,(C17/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F17:v:0.09:l:1:f:6:ntvf:3\ncell:G17:vtf:n:1.08:IF(F17,(F17/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B18:t:Oct:l:1:f:6\ncell:C18:v:112327.21938766:l:1:f:6:ntvf:1\ncell:D18:vtf:n:0.0871004104182853:IF(C18,(C18/C21),\"\"):l:1:f:6:ntvf:4\ncell:E18:vtf:n:1.0452049250194237:IF(C18,(C18/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F18:v:0.09:l:1:f:6:ntvf:3\ncell:G18:vtf:n:1.08:IF(F18,(F18/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B19:t:Nov:l:1:f:6\ncell:C19:v:113787.4732397:l:1:f:6:ntvf:1\ncell:D19:vtf:n:0.08823271575372334:IF(C19,(C19/C21),\"\"):l:1:f:6:ntvf:4\ncell:E19:vtf:n:1.05879258904468:IF(C19,(C19/AVERAGE(C9\\cC20)),\"\"):l:1:f:6:ntvf:3\ncell:F19:v:0.07:l:1:f:6:ntvf:3\ncell:G19:vtf:n:0.8400000000000001:IF(F19,(F19/AVERAGE(F9\\cF20)),\"\"):l:1:f:6:ntvf:3\ncell:B20:t:Dec:l:1:f:6\ncell:C20:v:115266.71039182:b:::1::l:1:f:6:ntvf:1\ncell:D20:vtf:n:0.08937974105852475:IF(C20,(C20/C21),\"\"):b:::1::l:1:f:6:ntvf:4\ncell:E20:vtf:n:1.0725568927022973:IF(C20,(C20/AVERAGE(C9\\cC20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:F20:v:0.09:b:::1::l:1:f:6:ntvf:3\ncell:G20:vtf:n:1.08:IF(F20,(F20/AVERAGE(F9\\cF20)),\"\"):b:::1::l:1:f:6:ntvf:3\ncell:B21:t:Total:l:1:f:2\ncell:C21:vtf:n:1289629.04822408:IF(SUM(C9\\cC20),SUM(C9\\cC20),\"\"):b:1::::l:1:f:2:ntvf:2\ncell:D21:vtf:n:1:IF(ISNUMBER(C21),(C21/C21),\"\"):b:1::::l:1:f:2:ntvf:4\ncell:E21:b:1::::l:1:f:2:ntvf:2\ncell:F21:vtf:n:0.9999999999999999:IF(SUM(F9\\cF20),SUM(F9\\cF20),\"\"):b:1::::l:1:f:2:ntvf:3\ncell:G21:b:1::::l:1:f:2:ntvf:2\ncell:B22:l:1:f:2\ncell:C22:l:1:f:6:ntvf:2\ncell:D22:l:1:f:6:ntvf:4\ncell:E22:l:1:f:6:ntvf:2\ncell:F22:l:1:f:6:ntvf:3\ncell:G22:l:1:f:6:ntvf:2\ncell:B23:l:1:f:2\ncell:C23:l:1:f:6:ntvf:2\ncell:D23:l:1:f:6:ntvf:4\ncell:E23:l:1:f:6:ntvf:2\ncell:F23:l:1:f:6:ntvf:3\ncell:G23:l:1:f:6:ntvf:2\ncell:B24:l:1:f:2\ncell:C24:l:1:f:6:ntvf:2\ncell:D24:l:1:f:6:ntvf:4\ncell:E24:l:1:f:6:ntvf:2\ncell:F24:l:1:f:6:ntvf:3\ncell:G24:l:1:f:6:ntvf:2\ncell:B25:l:1:f:2\ncell:C25:l:1:f:6:ntvf:2\ncell:D25:l:1:f:6:ntvf:4\ncell:E25:l:1:f:6:ntvf:2\ncell:F25:l:1:f:6:ntvf:3\ncell:G25:l:1:f:6:ntvf:2\ncell:B26:l:1:f:2\ncell:C26:l:1:f:6:ntvf:2\ncell:D26:l:1:f:6:ntvf:4\ncell:E26:l:1:f:6:ntvf:2\ncell:F26:l:1:f:6:ntvf:3\ncell:G26:l:1:f:6:ntvf:2\ncell:B27:l:1:f:2\ncell:C27:l:1:f:6:ntvf:2\ncell:D27:l:1:f:6:ntvf:4\ncell:E27:l:1:f:6:ntvf:2\ncell:F27:l:1:f:6:ntvf:3\ncell:G27:l:1:f:6:ntvf:2\ncell:B28:l:1:f:2\ncell:C28:l:1:f:6:ntvf:2\ncell:D28:l:1:f:6:ntvf:4\ncell:E28:l:1:f:6:ntvf:2\ncell:F28:l:1:f:6:ntvf:3\ncell:G28:l:1:f:6:ntvf:2\ncell:B29:l:1:f:2\ncell:C29:l:1:f:6:ntvf:2\ncell:D29:l:1:f:6:ntvf:4\ncell:E29:l:1:f:6:ntvf:2\ncell:F29:l:1:f:6:ntvf:3\ncell:G29:l:1:f:6:ntvf:2\ncell:B30:l:1:f:2\ncell:C30:l:1:f:6:ntvf:2\ncell:D30:l:1:f:6:ntvf:4\ncell:E30:l:1:f:6:ntvf:2\ncell:F30:l:1:f:6:ntvf:3\ncell:G30:l:1:f:6:ntvf:2\ncell:B31:l:1:f:2\ncell:C31:l:1:f:6:ntvf:2\ncell:D31:l:1:f:6:ntvf:4\ncell:E31:l:1:f:6:ntvf:2\ncell:F31:l:1:f:6:ntvf:3\ncell:G31:l:1:f:6:ntvf:2\ncell:B32:l:1:f:2\ncell:C32:l:1:f:6:ntvf:2\ncell:D32:l:1:f:6:ntvf:4\ncell:E32:l:1:f:6:ntvf:2\ncell:F32:l:1:f:6:ntvf:3\ncell:G32:l:1:f:6:ntvf:2\ncell:B33:l:1:f:2\ncell:C33:l:1:f:6:ntvf:2\ncell:D33:l:1:f:6:ntvf:4\ncell:E33:l:1:f:6:ntvf:2\ncell:F33:l:1:f:6:ntvf:3\ncell:G33:l:1:f:6:ntvf:2\ncell:B34:l:1:f:2\ncell:C34:l:1:f:6:ntvf:2\ncell:D34:l:1:f:6:ntvf:4\ncell:E34:l:1:f:6:ntvf:2\ncell:F34:l:1:f:6:ntvf:3\ncell:G34:l:1:f:6:ntvf:2\ncell:B35:l:1:f:2\ncell:C35:l:1:f:6:ntvf:2\ncell:D35:l:1:f:6:ntvf:4\ncell:E35:l:1:f:6:ntvf:2\ncell:F35:l:1:f:6:ntvf:3\ncell:G35:l:1:f:6:ntvf:2\ncell:B36:l:1:f:2\ncell:C36:l:1:f:6:ntvf:2\ncell:D36:l:1:f:6:ntvf:4\ncell:E36:l:1:f:6:ntvf:2\ncell:F36:l:1:f:6:ntvf:3\ncell:G36:l:1:f:6:ntvf:2\ncell:B37:l:1:f:2\ncell:C37:l:1:f:6:ntvf:2\ncell:D37:l:1:f:6:ntvf:4\ncell:E37:l:1:f:6:ntvf:2\ncell:F37:l:1:f:6:ntvf:3\ncell:G37:l:1:f:6:ntvf:2\ncell:B38:l:1:f:2\ncell:C38:l:1:f:6:ntvf:2\ncell:D38:l:1:f:6:ntvf:4\ncell:E38:l:1:f:6:ntvf:2\ncell:F38:l:1:f:6:ntvf:3\ncell:G38:l:1:f:6:ntvf:2\ncell:B40:t:© Copyright, 2011, Jaxworks, All Rights Reserved.:l:1:f:5\ncol:A:w:12\ncol:B:w:178\ncol:C:w:118\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:14.25\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:14.25\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nrow:32:h:15.75\nrow:33:h:15.75\nrow:34:h:15.75\nrow:35:h:15.75\nrow:36:h:15.75\nrow:37:h:15.75\nrow:38:h:15.75\nrow:40:h:14.25\nsheet:c:7:r:40:h:12.75:needsrecalc:yes\nborder:1:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\nfont:1:normal bold 10pt Arial\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 14pt Arial\nfont:4:normal bold 26pt Times New Roman\nfont:5:normal normal 10pt Arial\nfont:6:normal normal 12pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nvalueformat:1: #,##0 ;(#,##0)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:0.0%\nvalueformat:4:0.00%\nname:DATA_01::B4\nname:DATA_02::B9\nname:DATA_03::C9\\cC20\nname:DATA_04::F9\\cF20\n"},"name":"sheet14","hidden":"1"},"sheet22":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:14.25\nsheet:c:8:r:26:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet22","hidden":"1"},"sheet23":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C35:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:35:h:14.25\nsheet:c:8:r:35:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet23","hidden":"1"},"sheet24":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nsheet:c:8:r:43:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet24","hidden":"1"},"sheet25":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Sales Revenue:l:2:f:9:c:3:bg:1:cf:1:ntvf:1:colspan:5\ncell:D3:l:2:f:4:cf:1\ncell:E3:l:2:f:3:cf:1:ntvf:1\ncell:F3:l:2:f:3:cf:1:ntvf:1\ncell:G3:l:2:f:3:cf:1:ntvf:1\ncell:C4:t: XYZ, Inc. :l:2:f:8:cf:1:ntvf:1\ncell:D4:l:2:f:4\ncell:E4:l:2:f:2:cf:1:ntvf:1\ncell:F4:l:2:f:2:cf:1:ntvf:1\ncell:G4:l:2:f:2:cf:1:ntvf:1\ncell:C5:t: 2009 Sales:l:2:f:6:cf:1:ntvf:3\ncell:D5:l:2\ncell:E5:l:2:f:2:cf:1:ntvf:1\ncell:F5:l:2:f:2:cf:1:ntvf:1\ncell:G5:l:2:f:2:cf:1:ntvf:1\ncell:C6:l:2\ncell:D6:l:2:f:4:ntvf:1\ncell:E6:l:2:f:4:ntvf:1\ncell:F6:l:2:f:4:ntvf:1\ncell:G6:l:2:f:4:ntvf:1\ncell:C7:l:2:f:4:ntvf:1\ncell:D7:t: Retail :l:2:f:8:cf:1:ntvf:1\ncell:E7:t: Wholesale :l:2:f:8:cf:1:ntvf:1\ncell:F7:t: Mail Order :l:2:f:8:cf:1:ntvf:1\ncell:G7:t:Total Sales:l:2:f:8:cf:1:ntvf:1\ncell:C8:t: Camping Gear :l:2:f:8:ntvf:1\ncell:D8:l:2:f:4:ntvf:1\ncell:E8:l:2:f:4:ntvf:1\ncell:F8:l:2:f:4:ntvf:1\ncell:G8:l:2:f:4:ntvf:1\ncell:C9:t:Product:l:2:f:1:ntvf:1\ncell:D9:v:18000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E9:v:24000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F9:v:10000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G9:vtf:n:52000:IF(SUM(D9\\cF9),SUM(D9\\cF9),\"\"):l:2:f:1:ntvf:2\ncell:H9:f:1\ncell:C10:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D10:v:14000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E10:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F10:v:9000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G10:vtf:n:38000:IF(SUM(D10\\cF10),SUM(D10\\cF10),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H10:f:1\ncell:C11:t:Product:l:2:f:1:ntvf:1\ncell:D11:v:8000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E11:v:11000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F11:v:7000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G11:vtf:n:26000:IF(SUM(D11\\cF11),SUM(D11\\cF11),\"\"):l:2:f:1:ntvf:2\ncell:H11:f:1\ncell:C12:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D12:v:4000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F12:v:6000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G12:vtf:n:16000:IF(SUM(D12\\cF12),SUM(D12\\cF12),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H12:f:1\ncell:C13:t:Product:l:2:f:1:ntvf:1\ncell:D13:v:2000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F13:v:3000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G13:vtf:n:8000:IF(SUM(D13\\cF13),SUM(D13\\cF13),\"\"):l:2:f:1:ntvf:2\ncell:H13:f:1\ncell:C14:l:2:f:1:ntvf:1\ncell:D14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F14:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G14:l:2:f:1:ntvf:2\ncell:H14:f:1\ncell:C15:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D15:vtf:n:46000:IF(SUM(D9\\cD13),SUM(D9\\cD13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E15:vtf:n:59000:IF(SUM(E9\\cE13),SUM(E9\\cE13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F15:vtf:n:35000:IF(SUM(F9\\cF13),SUM(F9\\cF13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G15:vtf:n:140000:IF(SUM(G9\\cG13),SUM(G9\\cG13),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H15:f:7\ncell:C16:l:2:f:4:ntvf:1\ncell:D16:l:2:f:4:ntvf:2\ncell:E16:l:2:f:4:ntvf:2\ncell:F16:l:2:f:4:ntvf:2\ncell:G16:l:2:f:4:ntvf:2\ncell:C17:t: Mountain Climbing :l:2:f:8:ntvf:1\ncell:D17:l:2:f:4:ntvf:2\ncell:E17:l:2:f:4:ntvf:2\ncell:F17:l:2:f:4:ntvf:2\ncell:G17:l:2:f:4:ntvf:2\ncell:C18:t:Product:l:2:f:5:ntvf:1\ncell:D18:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E18:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F18:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G18:vtf:n:18500:IF(SUM(D18\\cF18),SUM(D18\\cF18),\"\"):l:2:f:5:ntvf:2\ncell:H18:f:5\ncell:C19:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D19:v:7000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E19:v:15000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F19:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G19:vtf:n:31000:IF(SUM(D19\\cF19),SUM(D19\\cF19),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H19:f:5\ncell:C20:t:Product:l:2:f:5:ntvf:1\ncell:D20:v:6000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E20:v:11000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F20:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G20:vtf:n:25000:IF(SUM(D20\\cF20),SUM(D20\\cF20),\"\"):l:2:f:5:ntvf:2\ncell:H20:f:5\ncell:C21:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D21:v:3000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E21:v:5500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F21:v:4500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G21:vtf:n:13000:IF(SUM(D21\\cF21),SUM(D21\\cF21),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H21:f:5\ncell:C22:t:Product:l:2:f:5:ntvf:1\ncell:D22:v:2000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E22:v:3500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F22:v:3000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G22:vtf:n:8500:IF(SUM(D22\\cF22),SUM(D22\\cF22),\"\"):l:2:f:5:ntvf:2\ncell:H22:f:5\ncell:C23:l:2:f:5:ntvf:1\ncell:D23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F23:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G23:l:2:f:5:ntvf:2\ncell:H23:f:5\ncell:C24:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D24:vtf:n:22000:IF(SUM(D18\\cD22),SUM(D18\\cD22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E24:vtf:n:43000:IF(SUM(E18\\cE22),SUM(E18\\cE22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F24:vtf:n:31000:IF(SUM(F18\\cF22),SUM(F18\\cF22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G24:vtf:n:96000:IF(SUM(G18\\cG22),SUM(G18\\cG22),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H24:f:7\ncell:C25:l:2:f:4:ntvf:1\ncell:D25:l:2:f:4:ntvf:2\ncell:E25:l:2:f:4:ntvf:2\ncell:F25:l:2:f:4:ntvf:2\ncell:G25:l:2:f:4:ntvf:2\ncell:C26:t: Men's Clothing :l:2:f:8:ntvf:1\ncell:D26:l:2:f:4:ntvf:2\ncell:E26:l:2:f:4:ntvf:2\ncell:F26:l:2:f:4:ntvf:2\ncell:G26:l:2:f:4:ntvf:2\ncell:C27:t:Product:l:2:f:5:ntvf:1\ncell:D27:v:16000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E27:v:30000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F27:v:15000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G27:vtf:n:61000:IF(SUM(D27\\cF27),SUM(D27\\cF27),\"\"):l:2:f:5:ntvf:2\ncell:H27:f:5\ncell:C28:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E28:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F28:v:18000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G28:vtf:n:68000:IF(SUM(D28\\cF28),SUM(D28\\cF28),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H28:f:5\ncell:C29:t:Product:l:2:f:5:ntvf:1\ncell:D29:v:24000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E29:v:46000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F29:v:38000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G29:vtf:n:108000:IF(SUM(D29\\cF29),SUM(D29\\cF29),\"\"):l:2:f:5:ntvf:2\ncell:H29:f:5\ncell:C30:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D30:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E30:v:32000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F30:v:19000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G30:vtf:n:67000:IF(SUM(D30\\cF30),SUM(D30\\cF30),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H30:f:5\ncell:C31:t:Product:l:2:f:5:ntvf:1\ncell:D31:v:8000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E31:v:12000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F31:v:10000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G31:vtf:n:30000:IF(SUM(D31\\cF31),SUM(D31\\cF31),\"\"):l:2:f:5:ntvf:2\ncell:H31:f:5\ncell:C32:l:2:f:5:ntvf:1\ncell:D32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F32:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G32:l:2:f:5:ntvf:2\ncell:H32:f:5\ncell:C33:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D33:vtf:n:82000:IF(SUM(D27\\cD31),SUM(D27\\cD31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E33:vtf:n:152000:IF(SUM(E27\\cE31),SUM(E27\\cE31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F33:vtf:n:100000:IF(SUM(F27\\cF31),SUM(F27\\cF31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G33:vtf:n:334000:IF(SUM(G27\\cG31),SUM(G27\\cG31),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H33:f:7\ncell:C34:l:2:f:4:ntvf:1\ncell:D34:l:2:f:4:ntvf:2\ncell:E34:l:2:f:4:ntvf:2\ncell:F34:l:2:f:4:ntvf:2\ncell:G34:l:2:f:4:ntvf:2\ncell:C35:t: Women's Clothing :l:2:f:8:ntvf:1\ncell:D35:l:2:f:4:ntvf:2\ncell:E35:l:2:f:4:ntvf:2\ncell:F35:l:2:f:4:ntvf:2\ncell:G35:l:2:f:4:ntvf:2\ncell:C36:t:Product:l:2:f:1:ntvf:1\ncell:D36:v:13000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E36:v:26000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F36:v:12000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G36:vtf:n:51000:IF(SUM(D36\\cF36),SUM(D36\\cF36),\"\"):l:2:f:1:ntvf:2\ncell:H36:f:1\ncell:C37:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D37:v:17000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E37:v:32000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F37:v:15000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G37:vtf:n:64000:IF(SUM(D37\\cF37),SUM(D37\\cF37),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H37:f:1\ncell:C38:t:Product:l:2:f:1:ntvf:1\ncell:D38:v:21000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E38:v:42000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F38:v:33000:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G38:vtf:n:96000:IF(SUM(D38\\cF38),SUM(D38\\cF38),\"\"):l:2:f:1:ntvf:2\ncell:H38:f:1\ncell:C39:t:Product:l:2:f:1:bg:2:ntvf:1\ncell:D39:v:11000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:E39:v:19000:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:F39:v:17500:b:1:1:1:1:l:2:f:1:bg:2:ntvf:2\ncell:G39:vtf:n:47500:IF(SUM(D39\\cF39),SUM(D39\\cF39),\"\"):l:2:f:1:bg:2:ntvf:2\ncell:H39:f:1\ncell:C40:t:Product:l:2:f:1:ntvf:1\ncell:D40:v:6500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E40:v:11500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F40:v:8500:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G40:vtf:n:26500:IF(SUM(D40\\cF40),SUM(D40\\cF40),\"\"):l:2:f:1:ntvf:2\ncell:H40:f:1\ncell:C41:l:2:f:1:ntvf:1\ncell:D41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:E41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:F41:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:G41:l:2:f:1:ntvf:2\ncell:H41:f:1\ncell:C42:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D42:vtf:n:68500:IF(SUM(D36\\cD40),SUM(D36\\cD40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E42:vtf:n:130500:IF(SUM(E36\\cE40),SUM(E36\\cE40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F42:vtf:n:86000:IF(SUM(F36\\cF40),SUM(F36\\cF40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G42:vtf:n:285000:IF(SUM(G36\\cG40),SUM(G36\\cG40),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H42:f:7\ncell:C43:l:2:f:4:ntvf:1\ncell:D43:l:2:f:4:ntvf:2\ncell:E43:l:2:f:4:ntvf:2\ncell:F43:l:2:f:4:ntvf:2\ncell:G43:l:2:f:4:ntvf:2\ncell:C44:t: Kids Corner :l:2:f:8:ntvf:1\ncell:D44:l:2:f:4:ntvf:2\ncell:E44:l:2:f:4:ntvf:2\ncell:F44:l:2:f:4:ntvf:2\ncell:G44:l:2:f:4:ntvf:2\ncell:C45:t:Product:l:2:f:5:ntvf:1\ncell:D45:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E45:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F45:v:9000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G45:vtf:n:29000:IF(SUM(D45\\cF45),SUM(D45\\cF45),\"\"):l:2:f:5:ntvf:2\ncell:H45:f:5\ncell:C46:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D46:v:8500:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E46:v:16000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F46:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G46:vtf:n:35500:IF(SUM(D46\\cF46),SUM(D46\\cF46),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H46:f:5\ncell:C47:t:Product:l:2:f:5:ntvf:1\ncell:D47:v:13000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E47:v:22000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F47:v:17000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G47:vtf:n:52000:IF(SUM(D47\\cF47),SUM(D47\\cF47),\"\"):l:2:f:5:ntvf:2\ncell:H47:f:5\ncell:C48:t:Product:l:2:f:5:bg:2:ntvf:1\ncell:D48:v:6000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:E48:v:11000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:F48:v:9000:b:1:1:1:1:l:2:f:5:bg:2:ntvf:2\ncell:G48:vtf:n:26000:IF(SUM(D48\\cF48),SUM(D48\\cF48),\"\"):l:2:f:5:bg:2:ntvf:2\ncell:H48:f:5\ncell:C49:t:Product:l:2:f:5:ntvf:1\ncell:D49:v:4000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E49:v:7000:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F49:v:6500:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G49:vtf:n:17500:IF(SUM(D49\\cF49),SUM(D49\\cF49),\"\"):l:2:f:5:ntvf:2\ncell:H49:f:5\ncell:C50:l:2:f:5:ntvf:1\ncell:D50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:E50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:F50:b:1:1:1:1:l:2:f:5:ntvf:2\ncell:G50:l:2:f:5:ntvf:2\ncell:H50:f:5\ncell:C51:t:Total :l:2:f:7:cf:2:ntvf:1\ncell:D51:vtf:n:38500:IF(SUM(D45\\cD49),SUM(D45\\cD49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:E51:vtf:n:69000:IF(SUM(E45\\cE49),SUM(E45\\cE49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:F51:vtf:n:52500:IF(SUM(F45\\cF49),SUM(F45\\cF49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:G51:vtf:n:160000:IF(SUM(G45\\cG49),SUM(G45\\cG49),\"\"):b:1::1::l:2:f:7:ntvf:2\ncell:H51:f:7\ncell:C52:l:2\ncell:D52:l:2\ncell:E52:l:2\ncell:F52:l:2\ncell:G52:l:2\ncell:C54:l:1:f:4\ncol:A:w:10\ncol:B:w:10\ncol:C:w:309\ncol:D:w:118\ncol:E:w:118\ncol:F:w:118\ncol:G:w:118\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:15.75\nrow:6:h:14.25\nrow:7:h:14.25\nrow:8:h:15\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:15\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:26:h:15\nrow:27:h:14.25\nrow:28:h:14.25\nrow:29:h:14.25\nrow:30:h:14.25\nrow:31:h:14.25\nrow:32:h:14.25\nrow:33:h:14.25\nrow:34:h:14.25\nrow:35:h:15\nrow:36:h:14.25\nrow:37:h:14.25\nrow:38:h:14.25\nrow:39:h:14.25\nrow:40:h:14.25\nrow:41:h:14.25\nrow:42:h:14.25\nrow:43:h:14.25\nrow:44:h:15\nrow:45:h:14.25\nrow:46:h:14.25\nrow:47:h:14.25\nrow:48:h:14.25\nrow:49:h:14.25\nrow:50:h:14.25\nrow:51:h:14.25\nrow:54:h:14.25\nsheet:c:8:r:54:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 12pt *\nfont:2:normal bold 12pt Arial\nfont:3:normal bold 26pt Times New Roman\nfont:4:normal normal 10pt Arial\nfont:5:normal normal 12pt *\nfont:6:normal normal 12pt Arial\nfont:7:normal normal 14pt *\nfont:8:normal normal 16pt Arial\nfont:9:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:#,##0.00;(#,##0.00)\nvalueformat:2:#,##0;(#,##0)\nvalueformat:3:@\nname:DATA_01::#REF!\nname:DATA_02::#REF!\nname:DATA_03::C9\\cC21\nname:DATA_04::F9\\cF21\n"},"name":"sheet25","hidden":"1"},"sheet26":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:12\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:1\ncell:N7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:l:2:f:3:cf:1\ncell:M8:t:Goal:l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:vtf:n:2107:IF(SUM(D9,H9),SUM(D9,H9),\"\"):l:2:f:2\ncell:M9:vtf:n:2350:IF(SUM(E9,I9),SUM(E9,I9),\"\"):l:2:f:2\ncell:N9:vtf:n:0.11532985287138112:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:vtf:n:1681:IF(SUM(D10,H10),SUM(D10,H10),\"\"):l:2:f:2:bg:2\ncell:M10:vtf:n:1900:IF(SUM(E10,I10),SUM(E10,I10),\"\"):l:2:f:2:bg:2\ncell:N10:vtf:n:0.13027959547888163:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:vtf:n:2069:IF(SUM(D11,H11),SUM(D11,H11),\"\"):l:2:f:2\ncell:M11:vtf:n:2200:IF(SUM(E11,I11),SUM(E11,I11),\"\"):l:2:f:2\ncell:N11:vtf:n:0.06331561140647655:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:vtf:n:2673:IF(SUM(D12,H12),SUM(D12,H12),\"\"):l:2:f:2:bg:2\ncell:M12:vtf:n:2800:IF(SUM(E12,I12),SUM(E12,I12),\"\"):l:2:f:2:bg:2\ncell:N12:vtf:n:0.04751215862326973:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:vtf:n:2940:IF(SUM(D13,H13),SUM(D13,H13),\"\"):l:2:f:2\ncell:M13:vtf:n:3250:IF(SUM(E13,I13),SUM(E13,I13),\"\"):l:2:f:2\ncell:N13:vtf:n:0.1054421768707483:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:vtf:n:2083:IF(SUM(D14,H14),SUM(D14,H14),\"\"):l:2:f:2:bg:2\ncell:M14:vtf:n:2250:IF(SUM(E14,I14),SUM(E14,I14),\"\"):l:2:f:2:bg:2\ncell:N14:vtf:n:0.0801728276524244:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:vtf:n:2476:IF(SUM(D15,H15),SUM(D15,H15),\"\"):l:2:f:2\ncell:M15:vtf:n:2800:IF(SUM(E15,I15),SUM(E15,I15),\"\"):l:2:f:2\ncell:N15:vtf:n:0.1308562197092084:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:vtf:n:2265:IF(SUM(D16,H16),SUM(D16,H16),\"\"):l:2:f:2:bg:2\ncell:M16:vtf:n:2600:IF(SUM(E16,I16),SUM(E16,I16),\"\"):l:2:f:2:bg:2\ncell:N16:vtf:n:0.1479028697571744:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:vtf:n:2372:IF(SUM(D17,H17),SUM(D17,H17),\"\"):l:2:f:2\ncell:M17:vtf:n:2350:IF(SUM(E17,I17),SUM(E17,I17),\"\"):l:2:f:2\ncell:N17:vtf:n:-0.00927487352445194:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:vtf:n:2276:IF(SUM(D18,H18),SUM(D18,H18),\"\"):l:2:f:2:bg:2\ncell:M18:vtf:n:2600:IF(SUM(E18,I18),SUM(E18,I18),\"\"):l:2:f:2:bg:2\ncell:N18:vtf:n:0.14235500878734622:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:vtf:n:1623:IF(SUM(D19,H19),SUM(D19,H19),\"\"):l:2:f:2\ncell:M19:vtf:n:1800:IF(SUM(E19,I19),SUM(E19,I19),\"\"):l:2:f:2\ncell:N19:vtf:n:0.10905730129390019:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:vtf:n:2285:IF(SUM(D20,H20),SUM(D20,H20),\"\"):l:2:f:2:bg:2\ncell:M20:vtf:n:2550:IF(SUM(E20,I20),SUM(E20,I20),\"\"):l:2:f:2:bg:2\ncell:N20:vtf:n:0.11597374179431072:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:26850:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:29450:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.09683426443202979:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2:cf:1\ncell:L24:b:::2::l:2:f:2:cf:1\ncell:M24:b:::2::l:2:f:2:cf:1\ncell:N24:b:::2::l:2:f:2:cf:1\ncell:O24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:b:2::::l:2:f:2\ncell:L25:b:2::::l:2:f:2\ncell:M25:b:2::::l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:15\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:15\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:15:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet26","hidden":"1"},"sheet27":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Product Sales Goals:l:2:f:6:c:3:bg:1:cf:1:colspan:16\ncell:D3:l:2:f:1:cf:1\ncell:E3:l:2:f:1:cf:1\ncell:F3:l:2:f:1:cf:1\ncell:G3:l:2:f:1:cf:1\ncell:H3:l:2:f:1:cf:1\ncell:I3:l:2:f:1:cf:1\ncell:J3:l:2:f:1:cf:1\ncell:K3:l:2:f:1:cf:1\ncell:L3:l:2:f:1:cf:1\ncell:M3:l:2:f:1:cf:1\ncell:N3:l:2:f:1:cf:1\ncell:O3:l:2:f:1:cf:1\ncell:P3:l:2:f:1:cf:1\ncell:Q3:l:2:f:1:cf:1\ncell:R3:l:2:f:1:cf:1\ncell:D4:l:2:f:1:cf:1\ncell:E4:l:2:f:1:cf:1\ncell:F4:l:2:f:1:cf:1\ncell:G4:l:2:f:1:cf:1\ncell:H4:l:2:f:1:cf:1\ncell:I4:l:2:f:1:cf:1\ncell:J4:l:2:f:1:cf:1\ncell:K4:l:2:f:1:cf:1\ncell:L4:l:2:f:1:cf:1\ncell:M4:l:2:f:1:cf:1\ncell:N4:l:2:f:1:cf:1\ncell:O4:l:2:f:1:cf:1\ncell:P4:l:2:f:1:cf:1\ncell:Q4:l:2:f:1:cf:1\ncell:R4:l:2:f:1:cf:1\ncell:C5:t:2000 Units:l:2:f:3:cf:1:colspan:4\ncell:D5:l:2:f:1:cf:1\ncell:E5:l:2:f:1:cf:1\ncell:F5:l:2:f:1:cf:1\ncell:G5:l:2:f:1:cf:1\ncell:H5:l:2:f:1:cf:1\ncell:I5:l:2:f:1:cf:1\ncell:J5:l:2:f:1:cf:1\ncell:K5:l:2:f:1:cf:1\ncell:L5:l:2:f:1:cf:1\ncell:M5:l:2:f:1:cf:1\ncell:N5:l:2:f:1:cf:1\ncell:O5:l:2:f:1:cf:1\ncell:P5:l:2:f:1:cf:1\ncell:Q5:l:2:f:1:cf:1\ncell:R5:l:2:f:1:cf:1\ncell:C6:l:2:f:1\ncell:D6:l:2\ncell:E6:l:2:f:1\ncell:F6:l:2:f:1\ncell:G6:l:2:f:1\ncell:H6:l:2:f:1\ncell:I6:l:2:f:1\ncell:J6:l:2:f:1\ncell:K6:l:2:f:1\ncell:L6:l:2:f:1\ncell:M6:l:2:f:1\ncell:N6:l:2:f:1\ncell:O6:l:2:f:1\ncell:P6:l:2:f:1\ncell:Q6:l:2:f:1\ncell:R6:l:2:f:1\ncell:C7:l:2:f:1\ncell:D7:t:TRAINS:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:E7:t::l:2:f:5\ncell:F7:t::l:2:f:5\ncell:G7:l:2:f:5\ncell:H7:t:PLANES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:I7:t::l:2:f:5\ncell:J7:t::l:2:f:5\ncell:K7:l:2:f:5\ncell:L7:t:AUTOMOBILES:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:M7:t::l:2:f:5\ncell:N7:t::l:2:f:5\ncell:O7:l:2:f:5\ncell:P7:t:TOTAL:l:2:f:5:cf:1:colspan:3:rowspan:1\ncell:Q7:t::l:2:f:1\ncell:R7:t::l:2:f:1\ncell:C8:l:2:f:1\ncell:D8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:E8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:F8:t:Change:l:2:f:3:cf:1\ncell:G8:l:2:f:3:cf:1\ncell:H8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:I8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:J8:t:Change:l:2:f:3:cf:1\ncell:K8:l:2:f:3:cf:1\ncell:L8:t:Last Yr:b:::2::l:2:f:3:cf:1\ncell:M8:t:Goal:b:::2::l:2:f:3:cf:1\ncell:N8:t:Change:l:2:f:3:cf:1\ncell:O8:l:2:f:3:cf:1\ncell:P8:t:Last Yr:l:2:f:3:cf:1\ncell:Q8:t:Goal:l:2:f:3:cf:1\ncell:R8:t:Change:l:2:f:3:cf:1\ncell:C9:t:Jan:b::2:::l:2:f:2\ncell:D9:v:1782:b:2:2:2:2:l:2:f:2\ncell:E9:v:2000:b:2:2:2:2:l:2:f:2\ncell:F9:vtf:n:0.122334455667789:IF(ISNUMBER(D9),((E9-D9)/D9),\"\"):l:2:f:2:ntvf:1\ncell:G9:l:2:f:2:ntvf:1\ncell:H9:v:325:b:2:2:2:2:l:2:f:2\ncell:I9:v:350:b:2:2:2:2:l:2:f:2\ncell:J9:vtf:n:0.07692307692307693:IF(ISNUMBER(H9),((I9-H9)/H9),\"\"):l:2:f:2:ntvf:1\ncell:K9:l:2:f:2:ntvf:1\ncell:L9:v:711:b:2:2:2:2:l:2:f:2\ncell:M9:v:800:b:2:2:2:2:l:2:f:2\ncell:N9:vtf:n:0.12517580872011252:IF(ISNUMBER(L9),((M9-L9)/L9),\"\"):l:2:f:2:ntvf:1\ncell:O9:l:2:f:2:ntvf:1\ncell:P9:vtf:n:2818:IF(SUM(D9,H9,L9),SUM(D9,H9,L9),\"\"):l:2:f:2\ncell:Q9:vtf:n:3150:IF(SUM(E9,I9,M9),SUM(E9,I9,M9),\"\"):l:2:f:2\ncell:R9:vtf:n:0.11781405251951739:IF(ISNUMBER(P9),((Q9-P9)/P9),\"\"):l:2:f:2:ntvf:1\ncell:S9:f:2\ncell:C10:t:Feb:b::2:::l:2:f:2:bg:2\ncell:D10:v:1523:b:2:2:2:2:l:2:f:2:bg:2\ncell:E10:v:1700:b:2:2:2:2:l:2:f:2:bg:2\ncell:F10:vtf:n:0.11621799080761655:IF(ISNUMBER(D10),((E10-D10)/D10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G10:l:2:f:2:ntvf:1\ncell:H10:v:158:b:2:2:2:2:l:2:f:2:bg:2\ncell:I10:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J10:vtf:n:0.26582278481012656:IF(ISNUMBER(H10),((I10-H10)/H10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K10:l:2:f:2:ntvf:1\ncell:L10:v:564:b:2:2:2:2:l:2:f:2:bg:2\ncell:M10:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N10:vtf:n:0.1524822695035461:IF(ISNUMBER(L10),((M10-L10)/L10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O10:l:2:f:2:ntvf:1\ncell:P10:vtf:n:2245:IF(SUM(D10,H10,L10),SUM(D10,H10,L10),\"\"):l:2:f:2:bg:2\ncell:Q10:vtf:n:2550:IF(SUM(E10,I10,M10),SUM(E10,I10,M10),\"\"):l:2:f:2:bg:2\ncell:R10:vtf:n:0.1358574610244989:IF(ISNUMBER(P10),((Q10-P10)/P10),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S10:f:2\ncell:C11:t:Mar:b::2:::l:2:f:2\ncell:D11:v:1901:b:2:2:2:2:l:2:f:2\ncell:E11:v:2000:b:2:2:2:2:l:2:f:2\ncell:F11:vtf:n:0.05207785376117833:IF(ISNUMBER(D11),((E11-D11)/D11),\"\"):l:2:f:2:ntvf:1\ncell:G11:l:2:f:2:ntvf:1\ncell:H11:v:168:b:2:2:2:2:l:2:f:2\ncell:I11:v:200:b:2:2:2:2:l:2:f:2\ncell:J11:vtf:n:0.19047619047619047:IF(ISNUMBER(H11),((I11-H11)/H11),\"\"):l:2:f:2:ntvf:1\ncell:K11:l:2:f:2:ntvf:1\ncell:L11:v:740:b:2:2:2:2:l:2:f:2\ncell:M11:v:850:b:2:2:2:2:l:2:f:2\ncell:N11:vtf:n:0.14864864864864866:IF(ISNUMBER(L11),((M11-L11)/L11),\"\"):l:2:f:2:ntvf:1\ncell:O11:l:2:f:2:ntvf:1\ncell:P11:vtf:n:2809:IF(SUM(D11,H11,L11),SUM(D11,H11,L11),\"\"):l:2:f:2\ncell:Q11:vtf:n:3050:IF(SUM(E11,I11,M11),SUM(E11,I11,M11),\"\"):l:2:f:2\ncell:R11:vtf:n:0.08579565681737274:IF(ISNUMBER(P11),((Q11-P11)/P11),\"\"):l:2:f:2:ntvf:1\ncell:S11:f:2\ncell:C12:t:Apr:b::1:::l:2:f:2:bg:2\ncell:D12:v:2308:b:2:1:2:2:l:2:f:2:bg:2\ncell:E12:v:2400:b:2:1:2:2:l:2:f:2:bg:2\ncell:F12:vtf:n:0.03986135181975736:IF(ISNUMBER(D12),((E12-D12)/D12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G12:l:2:f:2:ntvf:1\ncell:H12:v:365:b:2:1:2:2:l:2:f:2:bg:2\ncell:I12:v:400:b:2:1:2:2:l:2:f:2:bg:2\ncell:J12:vtf:n:0.0958904109589041:IF(ISNUMBER(H12),((I12-H12)/H12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K12:l:2:f:2:ntvf:1\ncell:L12:v:642:b:2:1:2:2:l:2:f:2:bg:2\ncell:M12:v:700:b:2:1:2:2:l:2:f:2:bg:2\ncell:N12:vtf:n:0.09034267912772585:IF(ISNUMBER(L12),((M12-L12)/L12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O12:l:2:f:2:ntvf:1\ncell:P12:vtf:n:3315:IF(SUM(D12,H12,L12),SUM(D12,H12,L12),\"\"):l:2:f:2:bg:2\ncell:Q12:vtf:n:3500:IF(SUM(E12,I12,M12),SUM(E12,I12,M12),\"\"):l:2:f:2:bg:2\ncell:R12:vtf:n:0.05580693815987934:IF(ISNUMBER(P12),((Q12-P12)/P12),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S12:f:2\ncell:C13:t:May:b::2:::l:2:f:2\ncell:D13:v:2538:b:2:2:2:2:l:2:f:2\ncell:E13:v:2800:b:2:2:2:2:l:2:f:2\ncell:F13:vtf:n:0.10323089046493301:IF(ISNUMBER(D13),((E13-D13)/D13),\"\"):l:2:f:2:ntvf:1\ncell:G13:l:2:f:2:ntvf:1\ncell:H13:v:402:b:2:2:2:2:l:2:f:2\ncell:I13:v:450:b:2:2:2:2:l:2:f:2\ncell:J13:vtf:n:0.11940298507462686:IF(ISNUMBER(H13),((I13-H13)/H13),\"\"):l:2:f:2:ntvf:1\ncell:K13:l:2:f:2:ntvf:1\ncell:L13:v:663:b:2:2:2:2:l:2:f:2\ncell:M13:v:800:b:2:2:2:2:l:2:f:2\ncell:N13:vtf:n:0.2066365007541478:IF(ISNUMBER(L13),((M13-L13)/L13),\"\"):l:2:f:2:ntvf:1\ncell:O13:l:2:f:2:ntvf:1\ncell:P13:vtf:n:3603:IF(SUM(D13,H13,L13),SUM(D13,H13,L13),\"\"):l:2:f:2\ncell:Q13:vtf:n:4050:IF(SUM(E13,I13,M13),SUM(E13,I13,M13),\"\"):l:2:f:2\ncell:R13:vtf:n:0.12406328059950042:IF(ISNUMBER(P13),((Q13-P13)/P13),\"\"):l:2:f:2:ntvf:1\ncell:S13:f:2\ncell:C14:t:Jun:b::2:::l:2:f:2:bg:2\ncell:D14:v:1866:b:2:2:2:2:l:2:f:2:bg:2\ncell:E14:v:2000:b:2:2:2:2:l:2:f:2:bg:2\ncell:F14:vtf:n:0.07181136120042872:IF(ISNUMBER(D14),((E14-D14)/D14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G14:l:2:f:2:ntvf:1\ncell:H14:v:217:b:2:2:2:2:l:2:f:2:bg:2\ncell:I14:v:250:b:2:2:2:2:l:2:f:2:bg:2\ncell:J14:vtf:n:0.15207373271889402:IF(ISNUMBER(H14),((I14-H14)/H14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K14:l:2:f:2:ntvf:1\ncell:L14:v:604:b:2:2:2:2:l:2:f:2:bg:2\ncell:M14:v:700:b:2:2:2:2:l:2:f:2:bg:2\ncell:N14:vtf:n:0.15894039735099338:IF(ISNUMBER(L14),((M14-L14)/L14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O14:l:2:f:2:ntvf:1\ncell:P14:vtf:n:2687:IF(SUM(D14,H14,L14),SUM(D14,H14,L14),\"\"):l:2:f:2:bg:2\ncell:Q14:vtf:n:2950:IF(SUM(E14,I14,M14),SUM(E14,I14,M14),\"\"):l:2:f:2:bg:2\ncell:R14:vtf:n:0.09787867510234462:IF(ISNUMBER(P14),((Q14-P14)/P14),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S14:f:2\ncell:C15:t:Jul:b::2:::l:2:f:2\ncell:D15:v:2212:b:2:2:2:2:l:2:f:2\ncell:E15:v:2500:b:2:2:2:2:l:2:f:2\ncell:F15:vtf:n:0.1301989150090416:IF(ISNUMBER(D15),((E15-D15)/D15),\"\"):l:2:f:2:ntvf:1\ncell:G15:l:2:f:2:ntvf:1\ncell:H15:v:264:b:2:2:2:2:l:2:f:2\ncell:I15:v:300:b:2:2:2:2:l:2:f:2\ncell:J15:vtf:n:0.13636363636363635:IF(ISNUMBER(H15),((I15-H15)/H15),\"\"):l:2:f:2:ntvf:1\ncell:K15:l:2:f:2:ntvf:1\ncell:L15:v:653:b:2:2:2:2:l:2:f:2\ncell:M15:v:800:b:2:2:2:2:l:2:f:2\ncell:N15:vtf:n:0.225114854517611:IF(ISNUMBER(L15),((M15-L15)/L15),\"\"):l:2:f:2:ntvf:1\ncell:O15:l:2:f:2:ntvf:1\ncell:P15:vtf:n:3129:IF(SUM(D15,H15,L15),SUM(D15,H15,L15),\"\"):l:2:f:2\ncell:Q15:vtf:n:3600:IF(SUM(E15,I15,M15),SUM(E15,I15,M15),\"\"):l:2:f:2\ncell:R15:vtf:n:0.15052732502396932:IF(ISNUMBER(P15),((Q15-P15)/P15),\"\"):l:2:f:2:ntvf:1\ncell:S15:f:2\ncell:C16:t:Aug:b::2:::l:2:f:2:bg:2\ncell:D16:v:1998:b:2:2:2:2:l:2:f:2:bg:2\ncell:E16:v:2300:b:2:2:2:2:l:2:f:2:bg:2\ncell:F16:vtf:n:0.15115115115115116:IF(ISNUMBER(D16),((E16-D16)/D16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G16:l:2:f:2:ntvf:1\ncell:H16:v:267:b:2:2:2:2:l:2:f:2:bg:2\ncell:I16:v:300:b:2:2:2:2:l:2:f:2:bg:2\ncell:J16:vtf:n:0.12359550561797752:IF(ISNUMBER(H16),((I16-H16)/H16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K16:l:2:f:2:ntvf:1\ncell:L16:v:537:b:2:2:2:2:l:2:f:2:bg:2\ncell:M16:v:600:b:2:2:2:2:l:2:f:2:bg:2\ncell:N16:vtf:n:0.11731843575418995:IF(ISNUMBER(L16),((M16-L16)/L16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O16:l:2:f:2:ntvf:1\ncell:P16:vtf:n:2802:IF(SUM(D16,H16,L16),SUM(D16,H16,L16),\"\"):l:2:f:2:bg:2\ncell:Q16:vtf:n:3200:IF(SUM(E16,I16,M16),SUM(E16,I16,M16),\"\"):l:2:f:2:bg:2\ncell:R16:vtf:n:0.14204139900071378:IF(ISNUMBER(P16),((Q16-P16)/P16),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S16:f:2\ncell:C17:t:Sep:b::2:::l:2:f:2\ncell:D17:v:2054:b:2:2:2:2:l:2:f:2\ncell:E17:v:2000:b:2:2:2:2:l:2:f:2\ncell:F17:vtf:n:-0.02629016553067186:IF(ISNUMBER(D17),((E17-D17)/D17),\"\"):l:2:f:2:ntvf:1\ncell:G17:l:2:f:2:ntvf:1\ncell:H17:v:318:b:2:2:2:2:l:2:f:2\ncell:I17:v:350:b:2:2:2:2:l:2:f:2\ncell:J17:vtf:n:0.10062893081761007:IF(ISNUMBER(H17),((I17-H17)/H17),\"\"):l:2:f:2:ntvf:1\ncell:K17:l:2:f:2:ntvf:1\ncell:L17:v:741:b:2:2:2:2:l:2:f:2\ncell:M17:v:900:b:2:2:2:2:l:2:f:2\ncell:N17:vtf:n:0.2145748987854251:IF(ISNUMBER(L17),((M17-L17)/L17),\"\"):l:2:f:2:ntvf:1\ncell:O17:l:2:f:2:ntvf:1\ncell:P17:vtf:n:3113:IF(SUM(D17,H17,L17),SUM(D17,H17,L17),\"\"):l:2:f:2\ncell:Q17:vtf:n:3250:IF(SUM(E17,I17,M17),SUM(E17,I17,M17),\"\"):l:2:f:2\ncell:R17:vtf:n:0.04400899453902987:IF(ISNUMBER(P17),((Q17-P17)/P17),\"\"):l:2:f:2:ntvf:1\ncell:S17:f:2\ncell:C18:t:Oct:b::2:::l:2:f:2:bg:2\ncell:D18:v:2117:b:2:2:2:2:l:2:f:2:bg:2\ncell:E18:v:2400:b:2:2:2:2:l:2:f:2:bg:2\ncell:F18:vtf:n:0.1336797354747284:IF(ISNUMBER(D18),((E18-D18)/D18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G18:l:2:f:2:ntvf:1\ncell:H18:v:159:b:2:2:2:2:l:2:f:2:bg:2\ncell:I18:v:200:b:2:2:2:2:l:2:f:2:bg:2\ncell:J18:vtf:n:0.2578616352201258:IF(ISNUMBER(H18),((I18-H18)/H18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K18:l:2:f:2:ntvf:1\ncell:L18:v:554:b:2:2:2:2:l:2:f:2:bg:2\ncell:M18:v:650:b:2:2:2:2:l:2:f:2:bg:2\ncell:N18:vtf:n:0.17328519855595667:IF(ISNUMBER(L18),((M18-L18)/L18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O18:l:2:f:2:ntvf:1\ncell:P18:vtf:n:2830:IF(SUM(D18,H18,L18),SUM(D18,H18,L18),\"\"):l:2:f:2:bg:2\ncell:Q18:vtf:n:3250:IF(SUM(E18,I18,M18),SUM(E18,I18,M18),\"\"):l:2:f:2:bg:2\ncell:R18:vtf:n:0.14840989399293286:IF(ISNUMBER(P18),((Q18-P18)/P18),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S18:f:2\ncell:C19:t:Nov:b::2:::l:2:f:2\ncell:D19:v:1430:b:2:2:2:2:l:2:f:2\ncell:E19:v:1600:b:2:2:2:2:l:2:f:2\ncell:F19:vtf:n:0.11888111888111888:IF(ISNUMBER(D19),((E19-D19)/D19),\"\"):l:2:f:2:ntvf:1\ncell:G19:l:2:f:2:ntvf:1\ncell:H19:v:193:b:2:2:2:2:l:2:f:2\ncell:I19:v:200:b:2:2:2:2:l:2:f:2\ncell:J19:vtf:n:0.03626943005181347:IF(ISNUMBER(H19),((I19-H19)/H19),\"\"):l:2:f:2:ntvf:1\ncell:K19:l:2:f:2:ntvf:1\ncell:L19:v:657:b:2:2:2:2:l:2:f:2\ncell:M19:v:800:b:2:2:2:2:l:2:f:2\ncell:N19:vtf:n:0.2176560121765601:IF(ISNUMBER(L19),((M19-L19)/L19),\"\"):l:2:f:2:ntvf:1\ncell:O19:l:2:f:2:ntvf:1\ncell:P19:vtf:n:2280:IF(SUM(D19,H19,L19),SUM(D19,H19,L19),\"\"):l:2:f:2\ncell:Q19:vtf:n:2600:IF(SUM(E19,I19,M19),SUM(E19,I19,M19),\"\"):l:2:f:2\ncell:R19:vtf:n:0.14035087719298245:IF(ISNUMBER(P19),((Q19-P19)/P19),\"\"):l:2:f:2:ntvf:1\ncell:S19:f:2\ncell:C20:t:Dec:b::1:::l:2:f:2:bg:2\ncell:D20:v:1859:b:2:1:2:2:l:2:f:2:bg:2\ncell:E20:v:2100:b:2:1:2:2:l:2:f:2:bg:2\ncell:F20:vtf:n:0.1296395911780527:IF(ISNUMBER(D20),((E20-D20)/D20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:G20:l:2:f:2:ntvf:1\ncell:H20:v:426:b:2:1:2:2:l:2:f:2:bg:2\ncell:I20:v:450:b:2:1:2:2:l:2:f:2:bg:2\ncell:J20:vtf:n:0.056338028169014086:IF(ISNUMBER(H20),((I20-H20)/H20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:K20:l:2:f:2:ntvf:1\ncell:L20:v:732:b:2:1:2:2:l:2:f:2:bg:2\ncell:M20:v:850:b:2:1:2:2:l:2:f:2:bg:2\ncell:N20:vtf:n:0.16120218579234974:IF(ISNUMBER(L20),((M20-L20)/L20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:O20:l:2:f:2:ntvf:1\ncell:P20:vtf:n:3017:IF(SUM(D20,H20,L20),SUM(D20,H20,L20),\"\"):l:2:f:2:bg:2\ncell:Q20:vtf:n:3400:IF(SUM(E20,I20,M20),SUM(E20,I20,M20),\"\"):l:2:f:2:bg:2\ncell:R20:vtf:n:0.12694729864103413:IF(ISNUMBER(P20),((Q20-P20)/P20),\"\"):l:2:f:2:bg:2:ntvf:1\ncell:S20:f:2\ncell:C22:t:Year :l:2:f:4\ncell:D22:vtf:n:23588:IF(SUM(D9\\cD20),SUM(D9\\cD20),\"\"):b:1::1::l:2:f:4\ncell:E22:vtf:n:25800:IF(SUM(E9\\cE20),SUM(E9\\cE20),\"\"):b:1::1::l:2:f:4\ncell:F22:vtf:n:0.09377649652365609:IF(ISNUMBER(D22),((E22-D22)/D22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:G22:b:1::1::l:2:f:2:ntvf:1\ncell:H22:vtf:n:3262:IF(SUM(H9\\cH20),SUM(H9\\cH20),\"\"):b:1::1::l:2:f:4\ncell:I22:vtf:n:3650:IF(SUM(I9\\cI20),SUM(I9\\cI20),\"\"):b:1::1::l:2:f:4\ncell:J22:vtf:n:0.11894543225015328:IF(ISNUMBER(H22),((I22-H22)/H22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:K22:b:1::1::l:2:f:2:ntvf:1\ncell:L22:vtf:n:7798:IF(SUM(L9\\cL20),SUM(L9\\cL20),\"\"):b:1::1::l:2:f:4\ncell:M22:vtf:n:9100:IF(SUM(M9\\cM20),SUM(M9\\cM20),\"\"):b:1::1::l:2:f:4\ncell:N22:vtf:n:0.16696588868940754:IF(ISNUMBER(L22),((M22-L22)/L22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:O22:b:1::1::l:2:f:2:ntvf:1\ncell:P22:vtf:n:34648:IF(SUM(P9\\cP20),SUM(P9\\cP20),\"\"):b:1::1::l:2:f:4\ncell:Q22:vtf:n:38550:IF(SUM(Q9\\cQ20),SUM(Q9\\cQ20),\"\"):b:1::1::l:2:f:4\ncell:R22:vtf:n:0.11261833294851073:IF(ISNUMBER(P22),((Q22-P22)/P22),\"\"):b:1::1::l:2:f:4:ntvf:1\ncell:S22:f:2\ncell:C23:l:2:f:2\ncell:D23:l:2:f:2\ncell:E23:l:2:f:2\ncell:F23:l:2:f:2\ncell:G23:l:2:f:2\ncell:H23:l:2:f:2\ncell:I23:l:2:f:2\ncell:J23:l:2:f:2\ncell:K23:l:2:f:2\ncell:L23:l:2:f:2\ncell:M23:l:2:f:2\ncell:N23:l:2:f:2\ncell:O23:l:2:f:2\ncell:P23:l:2:f:2\ncell:Q23:l:2:f:2\ncell:R23:l:2:f:2\ncell:S23:f:2\ncell:C24:t:Date\\c :l:2:f:2:cf:2\ncell:D24:b:::2::l:2:f:2:ntvf:2\ncell:E24:l:2:f:2\ncell:F24:l:2:f:2\ncell:G24:l:2:f:2\ncell:H24:l:2:f:2\ncell:I24:l:2:f:2\ncell:J24:l:2:f:2\ncell:K24:l:2:f:2\ncell:L24:l:2:f:2\ncell:M24:t:Prepared by\\c :l:2:f:2:cf:2:colspan:2\ncell:N24:l:2:f:2:cf:1\ncell:O24:l:2:f:2:cf:1\ncell:P24:b:::2::l:2:f:2:cf:1\ncell:Q24:b:::2::l:2:f:2:cf:1\ncell:R24:b:::2::l:2:f:2:cf:1\ncell:S24:f:2\ncell:C25:l:2:f:2\ncell:D25:b:2::::l:2:f:2\ncell:E25:l:2:f:2\ncell:F25:l:2:f:2\ncell:G25:l:2:f:2\ncell:H25:l:2:f:2\ncell:I25:l:2:f:2\ncell:J25:l:2:f:2\ncell:K25:l:2:f:2\ncell:L25:l:2:f:2\ncell:M25:l:2:f:2\ncell:N25:b:2::::l:2:f:2\ncell:O25:b:2::::l:2:f:2\ncell:P25:b:2::::l:2:f:2\ncell:Q25:b:2::::l:2:f:2\ncell:R25:b:2::::l:2:f:2\ncell:S25:f:2\ncell:C26:l:2\ncell:D26:l:2\ncell:E26:l:2\ncell:F26:l:2\ncell:G26:l:2\ncell:H26:l:2\ncell:I26:l:2\ncell:J26:l:2\ncell:K26:l:2\ncell:L26:l:2\ncell:M26:l:2\ncell:N26:l:2\ncell:O26:l:2\ncell:P26:l:2\ncell:Q26:l:2\ncell:R26:l:2\ncell:C27:l:1:f:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:52\ncol:D:w:80\ncol:E:w:80\ncol:F:w:71\ncol:G:w:10\ncol:H:w:80\ncol:I:w:80\ncol:J:w:71\ncol:K:w:10\ncol:L:w:80\ncol:M:w:80\ncol:N:w:71\ncol:O:w:10\ncol:P:w:80\ncol:Q:w:80\ncol:R:w:71\nrow:3:h:33\nrow:4:h:18.75\nrow:5:h:18.75\nrow:6:h:14.25\nrow:7:h:15.75\nrow:8:h:14.25\nrow:9:h:14.25\nrow:10:h:14.25\nrow:11:h:14.25\nrow:12:h:14.25\nrow:13:h:14.25\nrow:14:h:14.25\nrow:15:h:14.25\nrow:16:h:14.25\nrow:17:h:14.25\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:14.25\nrow:21:h:14.25\nrow:22:h:14.25\nrow:23:h:14.25\nrow:24:h:14.25\nrow:25:h:14.25\nrow:27:h:14.25\nsheet:c:19:r:27:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:normal normal 10pt Arial\nfont:2:normal normal 12pt arial,helvetica,sans-serif\nfont:3:normal normal 14pt Arial\nfont:4:normal normal 14pt arial,helvetica,sans-serif\nfont:5:normal normal 16pt Arial\nfont:6:normal normal 26pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:0%\nvalueformat:2:dd-mmm-yy \nname:DATA_01::C5\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::H10\\cH22\n"},"name":"sheet27","hidden":"1"},"sheet28":{"sheetstr":{"savestr":"version:1.5\ncell:C3:t:Price Estimate for Services :l:1:f:8:c:3:bg:1:cf:1:colspan:3\ncell:D3:l:1:f:3:cf:1\ncell:E3:l:1:f:3:cf:1\ncell:C4:vtf:ndt:41099.54768677083:NOW():l:1:f:7:cf:1:ntvf:6\ncell:D4:l:1\ncell:E4:l:1\ncell:C5:l:1:f:1:cf:1:ntvf:6\ncell:D5:l:1:f:1\ncell:E5:l:1:f:1\ncell:F5:f:1\ncell:G5:f:1\ncell:C6:t:Name of Job:l:1:f:7:cf:1\ncell:D6:t:Job 1:l:1:f:7:cf:1\ncell:E6:t:Job 2:l:1:f:7:cf:1\ncell:C7:t:Wage rate per hour:l:1:f:5:cf:2\ncell:D7:v:10:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:E7:v:22:b:1:1:1:1:l:1:f:5:cf:3:ntvf:3\ncell:F7:f:5\ncell:G7:f:5\ncell:C8:t:Fringe Benefit as a % of wages:l:1:f:5:bg:2:cf:2\ncell:D8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:E8:v:0.3:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:5\ncell:F8:f:5\ncell:G8:f:5\ncell:C9:t:Projected Overhead Cost for Year:l:1:f:5:cf:2\ncell:D9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:E9:v:40000:b:1:1:1:1:l:1:f:5:cf:3:ntvf:2\ncell:F9:f:5\ncell:G9:f:5\ncell:C10:t:Projected Direct Labor Cost for Year:l:1:f:5:bg:2:cf:2\ncell:D10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:E10:v:50000:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:2\ncell:F10:f:5\ncell:G10:f:5\ncell:C11:l:1:f:5:cf:2\ncell:D11:l:1:f:5:cf:3\ncell:E11:l:1:f:5:cf:3\ncell:F11:f:5\ncell:G11:f:5\ncell:C12:t:Hours worked on job:l:1:f:5:cf:2\ncell:D12:v:1.5:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:E12:v:2:b:1:1:1:1:l:1:f:5:cf:3:ntvf:4\ncell:F12:f:5\ncell:G12:f:5\ncell:C13:t:Direct Labor Cost:l:1:f:5:bg:2:cf:2\ncell:D13:vtf:n:19.5:IF(SUM(D12,D7),((D12*D7)*(1+D8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:E13:vtf:n:57.2:IF(SUM(E12,E7),((E12*E7)*(1+E8)),\"\"):l:1:f:5:bg:2:cf:3:ntvf:3\ncell:F13:f:5\ncell:G13:f:5\ncell:C14:t:Overhead Cost:l:1:f:5:cf:2\ncell:D14:vtf:n:15.600000000000001:IF((D10>0),((D9/D10)*D13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:E14:vtf:n:45.760000000000005:IF((E10>0),((E9/E10)*E13),\"\"):l:1:f:5:cf:3:ntvf:1\ncell:F14:f:5\ncell:G14:f:5\ncell:C15:t:Cost of materials for the job:l:1:f:5:bg:2:cf:2\ncell:D15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:E15:v:10:b:1:1:1:1:l:1:f:5:bg:2:cf:3:ntvf:1\ncell:F15:f:5\ncell:G15:f:5\ncell:C16:l:1:f:9:cf:2\ncell:D16:l:1:f:9:cf:3:ntvf:1\ncell:E16:l:1:f:9:cf:3:ntvf:1\ncell:F16:f:4\ncell:C17:t:Total cost:l:1:f:6:cf:2\ncell:D17:vtf:n:45.1:IF(SUM(D13\\cD15),SUM(D13\\cD15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:E17:vtf:n:112.96000000000001:IF(SUM(E13\\cE15),SUM(E13\\cE15),\"\"):b:2::2::l:1:f:6:cf:3:ntvf:3\ncell:F17:f:6\ncell:C18:l:1:f:2\ncell:D18:b:2::::l:1:f:2\ncell:E18:b:2::::l:1:f:2\ncell:C19:l:1:f:2\ncell:D19:l:1\ncell:E19:l:1\ncol:A:w:10\ncol:B:w:10\ncol:C:w:289\ncol:D:w:110\ncol:E:w:110\nrow:3:h:33\nrow:4:h:20.25\nrow:5:h:18.75\nrow:6:h:18.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:14.25\nrow:19:h:14.25\nrow:20:h:12\nrow:21:h:12\nrow:22:h:12\nsheet:c:7:r:22:h:12.75:needsrecalc:yes\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 6pt *\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 10pt Times New Roman\nfont:4:normal normal 12pt *\nfont:5:normal normal 12pt arial,helvetica,sans-serif\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nfont:7:normal normal 16pt arial,helvetica,sans-serif\nfont:8:normal normal 26pt arial,helvetica,sans-serif\nfont:9:normal normal 6pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1: #,##0.00 ;(#,##0.00)\nvalueformat:2:\"$\"#,##0 ;\"$\"(#,##0)\nvalueformat:3:\"$\"#,##0.00 ;\"$\"(#,##0.00)\nvalueformat:4:#,##0.00;(#,##0.00)\nvalueformat:5:0%\nvalueformat:6:mmmm d, yyyy\nname:DATA_01::C4\nname:DATA_02::C10\nname:DATA_03::D10\\cD22\nname:DATA_04::#REF!\\c#REF!\n"},"name":"sheet29","hidden":"1"},"sheet29":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet29","hidden":"0"},"sheet30":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet30","hidden":"0"},"sheet31":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet31","hidden":"0"},"sheet32":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet32","hidden":"0"},"sheet33":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet33","hidden":"0"},"sheet34":{"sheetstr":{"savestr":"version:1.5\nsheet:c:1:r:1\n"},"name":"sheet34","hidden":"0"}}} From 1f0fd42b440e46248f10fe6d3083c48778bca488 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:47:30 +0530 Subject: [PATCH 09/17] Rename Tool-Project Manager.xls to Tool-Project_Manager.xls --- ...Project Manager.xls => Tool-Project_Manager.xls} | Bin 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{Tool-Project Manager.xls => Tool-Project_Manager.xls} (100%) diff --git a/Website/excelinterop/tmp/Tool-Project Manager.xls b/Website/excelinterop/tmp/Tool-Project_Manager.xls similarity index 100% rename from Website/excelinterop/tmp/Tool-Project Manager.xls rename to Website/excelinterop/tmp/Tool-Project_Manager.xls From 0d7a4a16b74bb6bb73d97f8b39b182b27b614aa5 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:48:20 +0530 Subject: [PATCH 10/17] Rename Weight and Diet Manager(10).txt to Weight_and_Diet_Manager(10).txt --- ...and Diet Manager(10).txt => Weight_and_Diet_Manager(10).txt} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{Weight and Diet Manager(10).txt => Weight_and_Diet_Manager(10).txt} (99%) diff --git a/Website/excelinterop/tmp/Weight and Diet Manager(10).txt b/Website/excelinterop/tmp/Weight_and_Diet_Manager(10).txt similarity index 99% rename from Website/excelinterop/tmp/Weight and Diet Manager(10).txt rename to Website/excelinterop/tmp/Weight_and_Diet_Manager(10).txt index 8f17175..6a697f0 100644 --- a/Website/excelinterop/tmp/Weight and Diet Manager(10).txt +++ b/Website/excelinterop/tmp/Weight_and_Diet_Manager(10).txt @@ -1 +1 @@ -{"numsheets":4,"currentid":"sheet1","currentname":"sheet1","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\ncell:D2:t:Analysis:b:1:1:1:1:f:4:cf:1:colspan:6\ncell:B3:b:1:1:1:1:l:1:f:3:cf:1:ntvf:3:rowspan:2\ncell:B4:b:1:1:1:1:l:1:cf:1:ntvf:3\ncell:D4:t:
\\n\\n:tvf:4:colspan:6:rowspan:10\ncell:B5:t:Start date:b:1:1:1:1:l:1:cf:1:ntvf:3\ncell:B6:l:1:cf:1:ntvf:3\ncell:B7:b:1:1:1:1:l:1:f:3:cf:1:ntvf:3:rowspan:2\ncell:B8:b:1:1:1:1:l:1:cf:1\ncell:B9:t:End Date:b:1:1:1:1:l:1:cf:1\ncell:B10:l:1:cf:1\ncell:B11:b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:B12:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:B13:t:Start Weight:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:B14:l:1:cf:1:ntvf:2\ncell:E14:t:Exercise Routine:f:2:cf:1:colspan:3\ncell:B15:b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:E15:f:2:cf:1\ncell:B16:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:B17:t:End Weight:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:D17:t:
\\n\\n:tvf:4:colspan:6:rowspan:10\ncell:B18:l:1:cf:1:ntvf:2\ncell:B19:vtf:t::IF(OR(B11=\"\",B15=\"\"),\"\",B11-b15):b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:B20:b:1:1:1:1:l:1:cf:1\ncell:B21:t:Goal Loss:b:1:1:1:1:l:1:cf:1\ncell:B22:l:1:cf:1\ncell:B23:vtf:t::IF(OR(B7=\"\",B3=\"\"),\"\",b7-b3):b:1:1:1:1:l:1:f:3:cf:1:ntvf:1:rowspan:2\ncell:B24:b:1:1:1:1:l:1:cf:1\ncell:B25:t:Days to Lose:b:1:1:1:1:l:1:cf:1\ncell:B26:l:1:cf:1\ncell:B27:vtf:t::IF(OR(B23=\"\",B19=\"\",B23=0),\"\",b19/b23):b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:E27:t:Weight Chart:f:2:cf:1:colspan:3\ncell:B28:b:1:1:1:1:l:1:cf:1\ncell:B29:t:Loss Per Day:b:1:1:1:1:l:1:cf:1\ncell:B30:cf:1\ncell:D30:t:
\\n\\n\\n:tvf:4:colspan:6:rowspan:9\ncell:B31:cf:1\ncell:D39:t:How satisfied were you with your meals this week ?:f:2:cf:1:colspan:6\ncol:A:w:10\ncol:B:w:162\ncol:C:w:15\nsheet:c:5:r:39:font:1:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\nfont:1:* 12pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:* 18pt *\nfont:4:* 22pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:*;\nvalueformat:1:#,##0\nvalueformat:2:#,##0.00\nvalueformat:3:mm/dd/yyyy\nvalueformat:4:text-html\n"},"name":"sheet1","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Weight Tracker:f:3:c:3:bg:1:cf:1:colspan:5\ncell:J4:t:Hidden Columns:cf:1:colspan:3\ncell:B5:t:Date:b:1:1:1:1:f:2:cf:1\ncell:C5:t:Weight:b:1:1:1:1:f:2:cf:1\ncell:D5:t:Goal:b:1:1:1:1:f:2:cf:1\ncell:E5:t:From Goal:b:1:1:1:1:f:2:cf:1\ncell:F5:t:Notes:b:1:1:1:1:f:2:cf:1\ncell:J5:t:date\ncell:K5:t:Weight\ncell:L5:t:Goal\ncell:A6:b::1::\ncell:B6:b::1::1\ncell:C6:vtf:t::IF(SHEET1!b11=\"\",\"\",SHEET1!B11):b::1::1:ntvf:1\ncell:D6:vtf:t::C6:b::1::1:ntvf:1\ncell:E6:b::1::1\ncell:F6:b::1::1\ncell:G6:b::::1\ncell:A7:b::1::\ncell:B7:vtf:t::IF(SHEET1!b3=\"\",\"\",sheet1!b3):b::1::1:ntvf:2\ncell:C7:vtf:t::IF(SHEET1!B11=\"\",\"\",sheet1!B11):b::1::1:ntvf:1\ncell:D7:vtf:t::c7:b::1::1:ntvf:1\ncell:E7:vtf:t::if(or(c7=\"\",d7=\"\"),\"\",c7-d7):b::1::1:ntvf:1\ncell:F7:b::1::1\ncell:G7:b::::1\ncell:J7:vtf:t:null:if(c7=\"\",\"null\",b7)\ncell:K7:vtf:t:null:if($c7=\"\",\"null\",c7):ntvf:1\ncell:L7:vtf:t:null:IF($C7=\"\",\"null\",D7):ntvf:1\ncell:A8:b::1::\ncell:B8:vtf:t::if(b7=\"\",\"\",if(b7 \\n\\n:tvf:4:colspan:6:rowspan:10\ncell:B5:t:Start date:b:1:1:1:1:l:1:cf:1:ntvf:3\ncell:B6:l:1:cf:1:ntvf:3\ncell:B7:b:1:1:1:1:l:1:f:3:cf:1:ntvf:3:rowspan:2\ncell:B8:b:1:1:1:1:l:1:cf:1\ncell:B9:t:End Date:b:1:1:1:1:l:1:cf:1\ncell:B10:l:1:cf:1\ncell:B11:b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:B12:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:B13:t:Start Weight:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:B14:l:1:cf:1:ntvf:2\ncell:E14:t:Exercise Routine:f:2:cf:1:colspan:3\ncell:B15:b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:E15:f:2:cf:1\ncell:B16:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:B17:t:End Weight:b:1:1:1:1:l:1:cf:1:ntvf:2\ncell:D17:t:
\\n\\n:tvf:4:colspan:6:rowspan:10\ncell:B18:l:1:cf:1:ntvf:2\ncell:B19:vtf:t::IF(OR(B11=\"\",B15=\"\"),\"\",B11-b15):b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:B20:b:1:1:1:1:l:1:cf:1\ncell:B21:t:Goal Loss:b:1:1:1:1:l:1:cf:1\ncell:B22:l:1:cf:1\ncell:B23:vtf:t::IF(OR(B7=\"\",B3=\"\"),\"\",b7-b3):b:1:1:1:1:l:1:f:3:cf:1:ntvf:1:rowspan:2\ncell:B24:b:1:1:1:1:l:1:cf:1\ncell:B25:t:Days to Lose:b:1:1:1:1:l:1:cf:1\ncell:B26:l:1:cf:1\ncell:B27:vtf:t::IF(OR(B23=\"\",B19=\"\",B23=0),\"\",b19/b23):b:1:1:1:1:l:1:f:3:cf:1:ntvf:2:rowspan:2\ncell:E27:t:Weight Chart:f:2:cf:1:colspan:3\ncell:B28:b:1:1:1:1:l:1:cf:1\ncell:B29:t:Loss Per Day:b:1:1:1:1:l:1:cf:1\ncell:B30:cf:1\ncell:D30:t:
\\n\\n\\n:tvf:4:colspan:6:rowspan:9\ncell:B31:cf:1\ncell:D39:t:How satisfied were you with your meals this week ?:f:2:cf:1:colspan:6\ncol:A:w:10\ncol:B:w:162\ncol:C:w:15\nsheet:c:5:r:39:font:1:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\nfont:1:* 12pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:* 18pt *\nfont:4:* 22pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 4px 4px 4px;vertical-align:*;\nvalueformat:1:#,##0\nvalueformat:2:#,##0.00\nvalueformat:3:mm/dd/yyyy\nvalueformat:4:text-html\n"},"name":"sheet1","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\ncell:B3:t:Weight Tracker:f:3:c:3:bg:1:cf:1:colspan:5\ncell:J4:t:Hidden Columns:cf:1:colspan:3\ncell:B5:t:Date:b:1:1:1:1:f:2:cf:1\ncell:C5:t:Weight:b:1:1:1:1:f:2:cf:1\ncell:D5:t:Goal:b:1:1:1:1:f:2:cf:1\ncell:E5:t:From Goal:b:1:1:1:1:f:2:cf:1\ncell:F5:t:Notes:b:1:1:1:1:f:2:cf:1\ncell:J5:t:date\ncell:K5:t:Weight\ncell:L5:t:Goal\ncell:A6:b::1::\ncell:B6:b::1::1\ncell:C6:vtf:t::IF(SHEET1!b11=\"\",\"\",SHEET1!B11):b::1::1:ntvf:1\ncell:D6:vtf:t::C6:b::1::1:ntvf:1\ncell:E6:b::1::1\ncell:F6:b::1::1\ncell:G6:b::::1\ncell:A7:b::1::\ncell:B7:vtf:t::IF(SHEET1!b3=\"\",\"\",sheet1!b3):b::1::1:ntvf:2\ncell:C7:vtf:t::IF(SHEET1!B11=\"\",\"\",sheet1!B11):b::1::1:ntvf:1\ncell:D7:vtf:t::c7:b::1::1:ntvf:1\ncell:E7:vtf:t::if(or(c7=\"\",d7=\"\"),\"\",c7-d7):b::1::1:ntvf:1\ncell:F7:b::1::1\ncell:G7:b::::1\ncell:J7:vtf:t:null:if(c7=\"\",\"null\",b7)\ncell:K7:vtf:t:null:if($c7=\"\",\"null\",c7):ntvf:1\ncell:L7:vtf:t:null:IF($C7=\"\",\"null\",D7):ntvf:1\ncell:A8:b::1::\ncell:B8:vtf:t::if(b7=\"\",\"\",if(b7 Date: Thu, 29 May 2025 15:48:53 +0530 Subject: [PATCH 11/17] Rename Weight loss (10).txt to Weight_loss(10).txt --- .../tmp/{Weight loss (10).txt => Weight_loss(10).txt} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{Weight loss (10).txt => Weight_loss(10).txt} (99%) diff --git a/Website/excelinterop/tmp/Weight loss (10).txt b/Website/excelinterop/tmp/Weight_loss(10).txt similarity index 99% rename from Website/excelinterop/tmp/Weight loss (10).txt rename to Website/excelinterop/tmp/Weight_loss(10).txt index d0cddb6..6b046cc 100644 --- a/Website/excelinterop/tmp/Weight loss (10).txt +++ b/Website/excelinterop/tmp/Weight_loss(10).txt @@ -1 +1 @@ -{"numsheets":1,"currentid":"sheet1","currentname":"sheet2","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Weight Loss Chart:l:1:f:3:cf:1:colspan:6\ncell:C2:l:1:f:1\ncell:D2:l:1:f:1\ncell:E2:l:1:f:1\ncell:F2:l:1:f:1\ncell:G2:l:1:f:1\ncell:H2:l:1:f:1\ncell:I2:l:1:f:1\ncell:J2:l:1:f:1\ncell:K2:l:1:f:1\ncell:L2:l:1:f:1\ncell:B3:l:1:f:1\ncell:C3:l:1:f:1\ncell:D3:l:1:f:1\ncell:E3:l:1:f:1\ncell:F3:l:1:f:1\ncell:G3:l:1:f:1\ncell:H3:l:1:f:1\ncell:I3:l:1:f:1\ncell:J3:l:1:f:1\ncell:K3:l:1:f:1\ncell:L3:l:1:f:1\ncell:B4:l:1:f:1\ncell:C4:l:1:f:1\ncell:D4:l:1:f:1\ncell:E4:l:1:f:1\ncell:F4:l:1:f:1\ncell:G4:l:1:f:1\ncell:H4:l:1:f:1\ncell:I4:t:BMI 30:l:1:f:1:tvf:2:ntvf:2\ncell:J4:t:BMI 25:l:1:f:1:tvf:2:ntvf:2\ncell:K4:t:BMI 19:l:1:f:1:tvf:2:ntvf:2\ncell:L4:l:1:f:1\ncell:B5:t:Start Weight (kg):l:1:f:1\ncell:C5:b:1:1:1:1:l:1:f:1\ncell:D5:t:Goal Weight:l:1:f:1\ncell:E5:b:1:1:1:1:l:1:f:1\ncell:F5:t:Height (cm):l:1:f:1\ncell:G5:b:1:1:1:1:l:1:f:1\ncell:H5:l:1:f:1\ncell:I5:vtf:n:0:30*($g$5/100)^2:l:1:f:1:tvf:2:ntvf:2\ncell:J5:vtf:n:0:25*($g$5/100)^2:l:1:f:1:tvf:2:ntvf:2\ncell:K5:vtf:n:0:19*($g$5/100)^2:l:1:f:1:tvf:2:ntvf:2\ncell:L5:l:1:f:1\ncell:B6:t:Start Date:l:1:f:1\ncell:C6:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:D6:t:Goal Date:l:1:f:1:ntvf:3\ncell:E6:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:F6:vtc::::l:1:f:1\ncell:G6:vtc::::l:1:f:1\ncell:H6:l:1:f:1\ncell:I6:l:1:f:1\ncell:J6:vtc::::l:1:f:1\ncell:K6:vtc::::l:1:f:1\ncell:L6:l:1:f:1\ncell:B7:t:Start BMI:l:1:f:1\ncell:C7:vtf:t: --- :IF(OR(ISBLANK(C5),ISERROR(C5/($G$5/100)^2)),\" --- \",C5/($G$5/100)^2):b:1::1::l:1:f:1:ntvf:1\ncell:D7:t:Goal BMI:l:1:f:1:ntvf:1\ncell:E7:vtf:t: --- :IF(OR(ISBLANK(E5),ISERROR(E5/($G$5/100)^2)),\" --- \",E5/($G$5/100)^2):b:1::1::l:1:f:1:ntvf:1\ncell:F7:vtc::::l:1:f:1\ncell:G7:vtc::::l:1:f:1\ncell:H7:l:1:f:1\ncell:I7:l:1:f:1\ncell:J7:vtc::::l:1:f:1\ncell:K7:vtc::::l:1:f:1\ncell:L7:l:1:f:1\ncell:B9:t:Targetted Weightloss per week ( upper limit):l:1:f:1:ntvf:1:colspan:4\ncell:C9:l:1:f:1:ntvf:1\ncell:D9:l:1:f:1:ntvf:1\ncell:E9:l:1:f:1:ntvf:1\ncell:F9:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:B10:t:Targetted Weightloss per week ( lower limit):l:1:f:1:ntvf:1:colspan:4\ncell:C10:l:1:f:1:ntvf:1\ncell:D10:l:1:f:1:ntvf:1\ncell:E10:l:1:f:1:ntvf:1\ncell:F10:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:B12:t:
\\n\\n:tvf:4:colspan:7:rowspan:14\ncell:B27:t:Date:b:1:1:1:1:l:1:f:2:cf:1\ncell:C27:t:Weight (kg):b:1:1:1:1:l:1:f:2:cf:1\ncell:D27:t:+/-:b:1:1:1:1:l:1:f:2:cf:1\ncell:E27:t:BMI:b:1:1:1:1:l:1:f:2:cf:1\ncell:F27:t:Lower Limit:b:1:1:1:1:l:1:f:2:cf:1\ncell:G27:t:Upper Limit:b:1:1:1:1:l:1:f:2:cf:1\ncell:I27:t:Weight (hidden row):tvf:2:ntvf:2:colspan:2\ncell:A28:b::1::\ncell:B28:vtf:t::if(c6=\"\",\"\",c6+1):b::1::1:l:1:f:1:ntvf:3\ncell:C28:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D28:vtf:t::if(c28=\"\",\"\",c28-$c$5):b::1::1:l:1:f:1:ntvf:1\ncell:E28:vtf:t::if(c28=\"\",\"\",c28/($g$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F28:vtf:t::if($b28=\"\",\"\",$C$5-($B28-$C$6)*($f$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G28:vtf:t::if(b28=\"\",\"\",$C$5-($B28-$C$6)*($f$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H28:b::::1\ncell:I28:vtf:t:null:if(c28=\"\",\"null\",c28):tvf:2:ntvf:2\ncell:A29:b::1::\ncell:B29:vtf:t::if(b28=\"\",\"\",b28+1):b::1::1:l:1:f:1:ntvf:3\ncell:C29:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D29:vtf:t::IF(C29=\"\",\"\",C29-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E29:vtf:t::IF(C29=\"\",\"\",C29/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F29:vtf:t::IF($B29=\"\",\"\",$C$5-($B29-$C$6)*($f$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G29:vtf:t::IF(B29=\"\",\"\",$C$5-($B29-$C$6)*($f$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H29:b::::1\ncell:I29:vtf:t:null:IF(C29=\"\",\"null\",C29):tvf:2:ntvf:2\ncell:A30:b::1::\ncell:B30:vtf:t::IF(B29=\"\",\"\",B29+1):b::1::1:l:1:f:1:ntvf:3\ncell:C30:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D30:vtf:t::IF(C30=\"\",\"\",C30-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E30:vtf:t::IF(C30=\"\",\"\",C30/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F30:vtf:t::IF($B30=\"\",\"\",$C$5-($B30-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G30:vtf:t::IF(B30=\"\",\"\",$C$5-($B30-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H30:b::::1\ncell:I30:vtf:t:null:IF(C30=\"\",\"null\",C30):tvf:2:ntvf:2\ncell:A31:b::1::\ncell:B31:vtf:t::IF(B30=\"\",\"\",B30+1):b::1::1:l:1:f:1:ntvf:3\ncell:C31:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D31:vtf:t::IF(C31=\"\",\"\",C31-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E31:vtf:t::IF(C31=\"\",\"\",C31/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F31:vtf:t::IF($B31=\"\",\"\",$C$5-($B31-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G31:vtf:t::IF(B31=\"\",\"\",$C$5-($B31-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H31:b::::1\ncell:I31:vtf:t:null:IF(C31=\"\",\"null\",C31):tvf:2:ntvf:2\ncell:A32:b::1::\ncell:B32:vtf:t::IF(B31=\"\",\"\",B31+1):b::1::1:l:1:f:1:ntvf:3\ncell:C32:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D32:vtf:t::IF(C32=\"\",\"\",C32-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E32:vtf:t::IF(C32=\"\",\"\",C32/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F32:vtf:t::IF($B32=\"\",\"\",$C$5-($B32-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G32:vtf:t::IF(B32=\"\",\"\",$C$5-($B32-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H32:b::::1\ncell:I32:vtf:t:null:IF(C32=\"\",\"null\",C32):tvf:2:ntvf:2\ncell:A33:b::1::\ncell:B33:vtf:t::IF(B32=\"\",\"\",B32+1):b::1::1:l:1:f:1:ntvf:3\ncell:C33:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D33:vtf:t::IF(C33=\"\",\"\",C33-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E33:vtf:t::IF(C33=\"\",\"\",C33/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F33:vtf:t::IF($B33=\"\",\"\",$C$5-($B33-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G33:vtf:t::IF(B33=\"\",\"\",$C$5-($B33-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H33:b::::1\ncell:I33:vtf:t:null:IF(C33=\"\",\"null\",C33):tvf:2:ntvf:2\ncell:A34:b::1::\ncell:B34:vtf:t::IF(B33=\"\",\"\",B33+1):b::1::1:l:1:f:1:ntvf:3\ncell:C34:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D34:vtf:t::IF(C34=\"\",\"\",C34-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E34:vtf:t::IF(C34=\"\",\"\",C34/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F34:vtf:t::IF($B34=\"\",\"\",$C$5-($B34-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G34:vtf:t::IF(B34=\"\",\"\",$C$5-($B34-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H34:b::::1\ncell:I34:vtf:t:null:IF(C34=\"\",\"null\",C34):tvf:2:ntvf:2\ncell:A35:b::1::\ncell:B35:vtf:t::IF(B34=\"\",\"\",B34+1):b::1::1:l:1:f:1:ntvf:3\ncell:C35:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D35:vtf:t::IF(C35=\"\",\"\",C35-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E35:vtf:t::IF(C35=\"\",\"\",C35/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F35:vtf:t::IF($B35=\"\",\"\",$C$5-($B35-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G35:vtf:t::IF(B35=\"\",\"\",$C$5-($B35-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H35:b::::1\ncell:I35:vtf:t:null:IF(C35=\"\",\"null\",C35):tvf:2:ntvf:2\ncell:A36:b::1::\ncell:B36:vtf:t::IF(B35=\"\",\"\",B35+1):b::1::1:l:1:f:1:ntvf:3\ncell:C36:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D36:vtf:t::IF(C36=\"\",\"\",C36-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E36:vtf:t::IF(C36=\"\",\"\",C36/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F36:vtf:t::IF($B36=\"\",\"\",$C$5-($B36-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G36:vtf:t::IF(B36=\"\",\"\",$C$5-($B36-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H36:b::::1\ncell:I36:vtf:t:null:IF(C36=\"\",\"null\",C36):tvf:2:ntvf:2\ncell:A37:b::1::\ncell:B37:vtf:t::IF(B36=\"\",\"\",B36+1):b::1::1:l:1:f:1:ntvf:3\ncell:C37:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D37:vtf:t::IF(C37=\"\",\"\",C37-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E37:vtf:t::IF(C37=\"\",\"\",C37/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F37:vtf:t::IF($B37=\"\",\"\",$C$5-($B37-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G37:vtf:t::IF(B37=\"\",\"\",$C$5-($B37-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H37:b::::1\ncell:I37:vtf:t:null:IF(C37=\"\",\"null\",C37):tvf:2:ntvf:2\ncell:A38:b::1::\ncell:B38:vtf:t::IF(B37=\"\",\"\",B37+1):b::1::1:l:1:f:1:ntvf:3\ncell:C38:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D38:vtf:t::IF(C38=\"\",\"\",C38-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E38:vtf:t::IF(C38=\"\",\"\",C38/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F38:vtf:t::IF($B38=\"\",\"\",$C$5-($B38-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G38:vtf:t::IF(B38=\"\",\"\",$C$5-($B38-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H38:b::::1\ncell:I38:vtf:t:null:IF(C38=\"\",\"null\",C38):tvf:2:ntvf:2\ncell:A39:b::1::\ncell:B39:vtf:t::IF(B38=\"\",\"\",B38+1):b::1::1:l:1:f:1:ntvf:3\ncell:C39:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D39:vtf:t::IF(C39=\"\",\"\",C39-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E39:vtf:t::IF(C39=\"\",\"\",C39/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F39:vtf:t::IF($B39=\"\",\"\",$C$5-($B39-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G39:vtf:t::IF(B39=\"\",\"\",$C$5-($B39-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H39:b::::1\ncell:I39:vtf:t:null:IF(C39=\"\",\"null\",C39):tvf:2:ntvf:2\ncell:A40:b::1::\ncell:B40:vtf:t::IF(B39=\"\",\"\",B39+1):b::1::1:l:1:f:1:ntvf:3\ncell:C40:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D40:vtf:t::IF(C40=\"\",\"\",C40-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E40:vtf:t::IF(C40=\"\",\"\",C40/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F40:vtf:t::IF($B40=\"\",\"\",$C$5-($B40-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G40:vtf:t::IF(B40=\"\",\"\",$C$5-($B40-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H40:b::::1\ncell:I40:vtf:t:null:IF(C40=\"\",\"null\",C40):tvf:2:ntvf:2\ncell:A41:b::1::\ncell:B41:vtf:t::IF(B40=\"\",\"\",B40+1):b::1::1:l:1:f:1:ntvf:3\ncell:C41:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D41:vtf:t::IF(C41=\"\",\"\",C41-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E41:vtf:t::IF(C41=\"\",\"\",C41/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F41:vtf:t::IF($B41=\"\",\"\",$C$5-($B41-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G41:vtf:t::IF(B41=\"\",\"\",$C$5-($B41-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H41:b::::1\ncell:I41:vtf:t:null:IF(C41=\"\",\"null\",C41):tvf:2:ntvf:2\ncell:A42:b::1::\ncell:B42:vtf:t::IF(B41=\"\",\"\",B41+1):b::1::1:l:1:f:1:ntvf:3\ncell:C42:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D42:vtf:t::IF(C42=\"\",\"\",C42-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E42:vtf:t::IF(C42=\"\",\"\",C42/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F42:vtf:t::IF($B42=\"\",\"\",$C$5-($B42-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G42:vtf:t::IF(B42=\"\",\"\",$C$5-($B42-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H42:b::::1\ncell:I42:vtf:t:null:IF(C42=\"\",\"null\",C42):tvf:2:ntvf:2\ncell:A43:b::1::\ncell:B43:vtf:t::IF(B42=\"\",\"\",B42+1):b::1::1:l:1:f:1:ntvf:3\ncell:C43:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D43:vtf:t::IF(C43=\"\",\"\",C43-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E43:vtf:t::IF(C43=\"\",\"\",C43/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F43:vtf:t::IF($B43=\"\",\"\",$C$5-($B43-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G43:vtf:t::IF(B43=\"\",\"\",$C$5-($B43-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H43:b::::1\ncell:I43:vtf:t:null:IF(C43=\"\",\"null\",C43):tvf:2:ntvf:2\ncell:A44:b::1::\ncell:B44:vtf:t::IF(B43=\"\",\"\",B43+1):b::1::1:l:1:f:1:ntvf:3\ncell:C44:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D44:vtf:t::IF(C44=\"\",\"\",C44-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E44:vtf:t::IF(C44=\"\",\"\",C44/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F44:vtf:t::IF($B44=\"\",\"\",$C$5-($B44-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G44:vtf:t::IF(B44=\"\",\"\",$C$5-($B44-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H44:b::::1\ncell:I44:vtf:t:null:IF(C44=\"\",\"null\",C44):tvf:2:ntvf:2\ncell:A45:b::1::\ncell:B45:vtf:t::IF(B44=\"\",\"\",B44+1):b::1::1:l:1:f:1:ntvf:3\ncell:C45:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D45:vtf:t::IF(C45=\"\",\"\",C45-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E45:vtf:t::IF(C45=\"\",\"\",C45/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F45:vtf:t::IF($B45=\"\",\"\",$C$5-($B45-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G45:vtf:t::IF(B45=\"\",\"\",$C$5-($B45-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H45:b::::1\ncell:I45:vtf:t:null:IF(C45=\"\",\"null\",C45):tvf:2:ntvf:2\ncell:A46:b::1::\ncell:B46:vtf:t::IF(B45=\"\",\"\",B45+1):b::1::1:l:1:f:1:ntvf:3\ncell:C46:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D46:vtf:t::IF(C46=\"\",\"\",C46-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E46:vtf:t::IF(C46=\"\",\"\",C46/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F46:vtf:t::IF($B46=\"\",\"\",$C$5-($B46-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G46:vtf:t::IF(B46=\"\",\"\",$C$5-($B46-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H46:b::::1\ncell:I46:vtf:t:null:IF(C46=\"\",\"null\",C46):tvf:2:ntvf:2\ncell:A47:b::1::\ncell:B47:vtf:t::IF(B46=\"\",\"\",B46+1):b::1::1:l:1:f:1:ntvf:3\ncell:C47:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D47:vtf:t::IF(C47=\"\",\"\",C47-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E47:vtf:t::IF(C47=\"\",\"\",C47/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F47:vtf:t::IF($B47=\"\",\"\",$C$5-($B47-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G47:vtf:t::IF(B47=\"\",\"\",$C$5-($B47-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H47:b::::1\ncell:I47:vtf:t:null:IF(C47=\"\",\"null\",C47):tvf:2:ntvf:2\ncell:A48:b::1::\ncell:B48:vtf:t::IF(B47=\"\",\"\",B47+1):b::1::1:l:1:f:1:ntvf:3\ncell:C48:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D48:vtf:t::IF(C48=\"\",\"\",C48-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E48:vtf:t::IF(C48=\"\",\"\",C48/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F48:vtf:t::IF($B48=\"\",\"\",$C$5-($B48-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G48:vtf:t::IF(B48=\"\",\"\",$C$5-($B48-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H48:b::::1\ncell:I48:vtf:t:null:IF(C48=\"\",\"null\",C48):tvf:2:ntvf:2\ncell:A49:b::1::\ncell:B49:vtf:t::IF(B48=\"\",\"\",B48+1):b::1::1:l:1:f:1:ntvf:3\ncell:C49:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D49:vtf:t::IF(C49=\"\",\"\",C49-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E49:vtf:t::IF(C49=\"\",\"\",C49/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F49:vtf:t::IF($B49=\"\",\"\",$C$5-($B49-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G49:vtf:t::IF(B49=\"\",\"\",$C$5-($B49-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H49:b::::1\ncell:I49:vtf:t:null:IF(C49=\"\",\"null\",C49):tvf:2:ntvf:2\ncell:A50:b::1::\ncell:B50:vtf:t::IF(B49=\"\",\"\",B49+1):b::1::1:l:1:f:1:ntvf:3\ncell:C50:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D50:vtf:t::IF(C50=\"\",\"\",C50-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E50:vtf:t::IF(C50=\"\",\"\",C50/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F50:vtf:t::IF($B50=\"\",\"\",$C$5-($B50-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G50:vtf:t::IF(B50=\"\",\"\",$C$5-($B50-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H50:b::::1\ncell:I50:vtf:t:null:IF(C50=\"\",\"null\",C50):tvf:2:ntvf:2\ncell:A51:b::1::\ncell:B51:vtf:t::IF(B50=\"\",\"\",B50+1):b::1::1:l:1:f:1:ntvf:3\ncell:C51:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D51:vtf:t::IF(C51=\"\",\"\",C51-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E51:vtf:t::IF(C51=\"\",\"\",C51/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F51:vtf:t::IF($B51=\"\",\"\",$C$5-($B51-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G51:vtf:t::IF(B51=\"\",\"\",$C$5-($B51-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H51:b::::1\ncell:I51:vtf:t:null:IF(C51=\"\",\"null\",C51):tvf:2:ntvf:2\ncell:A52:b::1::\ncell:B52:vtf:t::IF(B51=\"\",\"\",B51+1):b::1::1:l:1:f:1:ntvf:3\ncell:C52:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D52:vtf:t::IF(C52=\"\",\"\",C52-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E52:vtf:t::IF(C52=\"\",\"\",C52/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F52:vtf:t::IF($B52=\"\",\"\",$C$5-($B52-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G52:vtf:t::IF(B52=\"\",\"\",$C$5-($B52-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H52:b::::1\ncell:I52:vtf:t:null:IF(C52=\"\",\"null\",C52):tvf:2:ntvf:2\ncell:A53:b::1::\ncell:B53:vtf:t::IF(B52=\"\",\"\",B52+1):b::1::1:l:1:f:1:ntvf:3\ncell:C53:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D53:vtf:t::IF(C53=\"\",\"\",C53-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E53:vtf:t::IF(C53=\"\",\"\",C53/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F53:vtf:t::IF($B53=\"\",\"\",$C$5-($B53-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G53:vtf:t::IF(B53=\"\",\"\",$C$5-($B53-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H53:b::::1\ncell:I53:vtf:t:null:IF(C53=\"\",\"null\",C53):tvf:2:ntvf:2\ncell:A54:b::1::\ncell:B54:vtf:t::IF(B53=\"\",\"\",B53+1):b::1::1:l:1:f:1:ntvf:3\ncell:C54:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D54:vtf:t::IF(C54=\"\",\"\",C54-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E54:vtf:t::IF(C54=\"\",\"\",C54/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F54:vtf:t::IF($B54=\"\",\"\",$C$5-($B54-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G54:vtf:t::IF(B54=\"\",\"\",$C$5-($B54-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H54:b::::1\ncell:I54:vtf:t:null:IF(C54=\"\",\"null\",C54):tvf:2:ntvf:2\ncell:A55:b::1::\ncell:B55:vtf:t::IF(B54=\"\",\"\",B54+1):b::1::1:l:1:f:1:ntvf:3\ncell:C55:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D55:vtf:t::IF(C55=\"\",\"\",C55-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E55:vtf:t::IF(C55=\"\",\"\",C55/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F55:vtf:t::IF($B55=\"\",\"\",$C$5-($B55-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G55:vtf:t::IF(B55=\"\",\"\",$C$5-($B55-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H55:b::::1\ncell:I55:vtf:t:null:IF(C55=\"\",\"null\",C55):tvf:2:ntvf:2\ncell:A56:b::1::\ncell:B56:vtf:t::IF(B55=\"\",\"\",B55+1):b::1::1:l:1:f:1:ntvf:3\ncell:C56:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D56:vtf:t::IF(C56=\"\",\"\",C56-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E56:vtf:t::IF(C56=\"\",\"\",C56/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F56:vtf:t::IF($B56=\"\",\"\",$C$5-($B56-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G56:vtf:t::IF(B56=\"\",\"\",$C$5-($B56-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H56:b::::1\ncell:I56:vtf:t:null:IF(C56=\"\",\"null\",C56):tvf:2:ntvf:2\ncell:A57:b::1::\ncell:B57:vtf:t::IF(B56=\"\",\"\",B56+1):b::1::1:l:1:f:1:ntvf:3\ncell:C57:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D57:vtf:t::IF(C57=\"\",\"\",C57-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E57:vtf:t::IF(C57=\"\",\"\",C57/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F57:vtf:t::IF($B57=\"\",\"\",$C$5-($B57-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G57:vtf:t::IF(B57=\"\",\"\",$C$5-($B57-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H57:b::::1\ncell:I57:vtf:t:null:IF(C57=\"\",\"null\",C57):tvf:2:ntvf:2\ncell:A58:b::1::\ncell:B58:vtf:t::IF(B57=\"\",\"\",B57+1):b::1::1:l:1:f:1:ntvf:3\ncell:C58:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D58:vtf:t::IF(C58=\"\",\"\",C58-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E58:vtf:t::IF(C58=\"\",\"\",C58/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F58:vtf:t::IF($B58=\"\",\"\",$C$5-($B58-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G58:vtf:t::IF(B58=\"\",\"\",$C$5-($B58-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H58:b::::1\ncell:I58:vtf:t:null:IF(C58=\"\",\"null\",C58):tvf:2:ntvf:2\ncell:A59:b::1::\ncell:B59:vtf:t::IF(B58=\"\",\"\",B58+1):b::1::1:l:1:f:1:ntvf:3\ncell:C59:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D59:vtf:t::IF(C59=\"\",\"\",C59-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E59:vtf:t::IF(C59=\"\",\"\",C59/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F59:vtf:t::IF($B59=\"\",\"\",$C$5-($B59-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G59:vtf:t::IF(B59=\"\",\"\",$C$5-($B59-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H59:b::::1\ncell:I59:vtf:t:null:IF(C59=\"\",\"null\",C59):tvf:2:ntvf:2\ncell:A60:b::1::\ncell:B60:vtf:t::IF(B59=\"\",\"\",B59+1):b::1::1:l:1:f:1:ntvf:3\ncell:C60:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D60:vtf:t::IF(C60=\"\",\"\",C60-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E60:vtf:t::IF(C60=\"\",\"\",C60/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F60:vtf:t::IF($B60=\"\",\"\",$C$5-($B60-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G60:vtf:t::IF(B60=\"\",\"\",$C$5-($B60-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H60:b::::1\ncell:I60:vtf:t:null:IF(C60=\"\",\"null\",C60):tvf:2:ntvf:2\ncell:A61:b::1::\ncell:B61:vtf:t::IF(B60=\"\",\"\",B60+1):b::1::1:l:1:f:1:ntvf:3\ncell:C61:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D61:vtf:t::IF(C61=\"\",\"\",C61-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E61:vtf:t::IF(C61=\"\",\"\",C61/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F61:vtf:t::IF($B61=\"\",\"\",$C$5-($B61-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G61:vtf:t::IF(B61=\"\",\"\",$C$5-($B61-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H61:b::::1\ncell:I61:vtf:t:null:IF(C61=\"\",\"null\",C61):tvf:2:ntvf:2\ncell:A62:b::1::\ncell:B62:vtf:t::IF(B61=\"\",\"\",B61+1):b::1::1:l:1:f:1:ntvf:3\ncell:C62:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D62:vtf:t::IF(C62=\"\",\"\",C62-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E62:vtf:t::IF(C62=\"\",\"\",C62/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F62:vtf:t::IF($B62=\"\",\"\",$C$5-($B62-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G62:vtf:t::IF(B62=\"\",\"\",$C$5-($B62-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H62:b::::1\ncell:I62:vtf:t:null:IF(C62=\"\",\"null\",C62):tvf:2:ntvf:2\ncell:A63:b::1::\ncell:B63:vtf:t::IF(B62=\"\",\"\",B62+1):b::1::1:l:1:f:1:ntvf:3\ncell:C63:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D63:vtf:t::IF(C63=\"\",\"\",C63-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E63:vtf:t::IF(C63=\"\",\"\",C63/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F63:vtf:t::IF($B63=\"\",\"\",$C$5-($B63-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G63:vtf:t::IF(B63=\"\",\"\",$C$5-($B63-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H63:b::::1\ncell:I63:vtf:t:null:IF(C63=\"\",\"null\",C63):tvf:2:ntvf:2\ncell:A64:b::1::\ncell:B64:vtf:t::IF(B63=\"\",\"\",B63+1):b::1::1:l:1:f:1:ntvf:3\ncell:C64:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D64:vtf:t::IF(C64=\"\",\"\",C64-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E64:vtf:t::IF(C64=\"\",\"\",C64/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F64:vtf:t::IF($B64=\"\",\"\",$C$5-($B64-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G64:vtf:t::IF(B64=\"\",\"\",$C$5-($B64-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H64:b::::1\ncell:I64:vtf:t:null:IF(C64=\"\",\"null\",C64):tvf:2:ntvf:2\ncell:A65:b::1::\ncell:B65:vtf:t::IF(B64=\"\",\"\",B64+1):b::1::1:l:1:f:1:ntvf:3\ncell:C65:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D65:vtf:t::IF(C65=\"\",\"\",C65-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E65:vtf:t::IF(C65=\"\",\"\",C65/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F65:vtf:t::IF($B65=\"\",\"\",$C$5-($B65-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G65:vtf:t::IF(B65=\"\",\"\",$C$5-($B65-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H65:b::::1\ncell:I65:vtf:t:null:IF(C65=\"\",\"null\",C65):tvf:2:ntvf:2\ncell:A66:b::1::\ncell:B66:vtf:t::IF(B65=\"\",\"\",B65+1):b::1::1:l:1:f:1:ntvf:3\ncell:C66:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D66:vtf:t::IF(C66=\"\",\"\",C66-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E66:vtf:t::IF(C66=\"\",\"\",C66/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F66:vtf:t::IF($B66=\"\",\"\",$C$5-($B66-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G66:vtf:t::IF(B66=\"\",\"\",$C$5-($B66-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H66:b::::1\ncell:I66:vtf:t:null:IF(C66=\"\",\"null\",C66):tvf:2:ntvf:2\ncell:A67:b::1::\ncell:B67:vtf:t::IF(B66=\"\",\"\",B66+1):b::1::1:l:1:f:1:ntvf:3\ncell:C67:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D67:vtf:t::IF(C67=\"\",\"\",C67-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E67:vtf:t::IF(C67=\"\",\"\",C67/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F67:vtf:t::IF($B67=\"\",\"\",$C$5-($B67-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G67:vtf:t::IF(B67=\"\",\"\",$C$5-($B67-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H67:b::::1\ncell:I67:vtf:t:null:IF(C67=\"\",\"null\",C67):tvf:2:ntvf:2\ncell:A68:b::1::\ncell:B68:vtf:t::IF(B67=\"\",\"\",B67+1):b::1::1:l:1:f:1:ntvf:3\ncell:C68:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D68:vtf:t::IF(C68=\"\",\"\",C68-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E68:vtf:t::IF(C68=\"\",\"\",C68/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F68:vtf:t::IF($B68=\"\",\"\",$C$5-($B68-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G68:vtf:t::IF(B68=\"\",\"\",$C$5-($B68-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H68:b::::1\ncell:I68:vtf:t:null:IF(C68=\"\",\"null\",C68):tvf:2:ntvf:2\ncell:A69:b::1::\ncell:B69:vtf:t::IF(B68=\"\",\"\",B68+1):b::1::1:l:1:f:1:ntvf:3\ncell:C69:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D69:vtf:t::IF(C69=\"\",\"\",C69-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E69:vtf:t::IF(C69=\"\",\"\",C69/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F69:vtf:t::IF($B69=\"\",\"\",$C$5-($B69-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G69:vtf:t::IF(B69=\"\",\"\",$C$5-($B69-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H69:b::::1\ncell:I69:vtf:t:null:IF(C69=\"\",\"null\",C69):tvf:2:ntvf:2\ncell:A70:b::1::\ncell:B70:vtf:t::IF(B69=\"\",\"\",B69+1):b::1::1:l:1:f:1:ntvf:3\ncell:C70:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D70:vtf:t::IF(C70=\"\",\"\",C70-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E70:vtf:t::IF(C70=\"\",\"\",C70/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F70:vtf:t::IF($B70=\"\",\"\",$C$5-($B70-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G70:vtf:t::IF(B70=\"\",\"\",$C$5-($B70-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H70:b::::1\ncell:I70:vtf:t:null:IF(C70=\"\",\"null\",C70):tvf:2:ntvf:2\ncell:A71:b::1::\ncell:B71:vtf:t::IF(B70=\"\",\"\",B70+1):b::1::1:l:1:f:1:ntvf:3\ncell:C71:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D71:vtf:t::IF(C71=\"\",\"\",C71-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E71:vtf:t::IF(C71=\"\",\"\",C71/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F71:vtf:t::IF($B71=\"\",\"\",$C$5-($B71-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G71:vtf:t::IF(B71=\"\",\"\",$C$5-($B71-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H71:b::::1\ncell:I71:vtf:t:null:IF(C71=\"\",\"null\",C71):tvf:2:ntvf:2\ncell:A72:b::1::\ncell:B72:vtf:t::IF(B71=\"\",\"\",B71+1):b::1::1:l:1:f:1:ntvf:3\ncell:C72:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D72:vtf:t::IF(C72=\"\",\"\",C72-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E72:vtf:t::IF(C72=\"\",\"\",C72/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F72:vtf:t::IF($B72=\"\",\"\",$C$5-($B72-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G72:vtf:t::IF(B72=\"\",\"\",$C$5-($B72-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H72:b::::1\ncell:I72:vtf:t:null:IF(C72=\"\",\"null\",C72):tvf:2:ntvf:2\ncell:A73:b::1::\ncell:B73:vtf:t::IF(B72=\"\",\"\",B72+1):b::1::1:l:1:f:1:ntvf:3\ncell:C73:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D73:vtf:t::IF(C73=\"\",\"\",C73-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E73:vtf:t::IF(C73=\"\",\"\",C73/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F73:vtf:t::IF($B73=\"\",\"\",$C$5-($B73-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G73:vtf:t::IF(B73=\"\",\"\",$C$5-($B73-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H73:b::::1\ncell:I73:vtf:t:null:IF(C73=\"\",\"null\",C73):tvf:2:ntvf:2\ncell:A74:b::1::\ncell:B74:vtf:t::IF(B73=\"\",\"\",B73+1):b::1::1:l:1:f:1:ntvf:3\ncell:C74:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D74:vtf:t::IF(C74=\"\",\"\",C74-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E74:vtf:t::IF(C74=\"\",\"\",C74/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F74:vtf:t::IF($B74=\"\",\"\",$C$5-($B74-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G74:vtf:t::IF(B74=\"\",\"\",$C$5-($B74-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H74:b::::1\ncell:I74:vtf:t:null:IF(C74=\"\",\"null\",C74):tvf:2:ntvf:2\ncell:A75:b::1::\ncell:B75:vtf:t::IF(B74=\"\",\"\",B74+1):b::1::1:l:1:f:1:ntvf:3\ncell:C75:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D75:vtf:t::IF(C75=\"\",\"\",C75-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E75:vtf:t::IF(C75=\"\",\"\",C75/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F75:vtf:t::IF($B75=\"\",\"\",$C$5-($B75-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G75:vtf:t::IF(B75=\"\",\"\",$C$5-($B75-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H75:b::::1\ncell:I75:vtf:t:null:IF(C75=\"\",\"null\",C75):tvf:2:ntvf:2\ncell:A76:b::1::\ncell:B76:vtf:t::IF(B75=\"\",\"\",B75+1):b::1::1:l:1:f:1:ntvf:3\ncell:C76:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D76:vtf:t::IF(C76=\"\",\"\",C76-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E76:vtf:t::IF(C76=\"\",\"\",C76/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F76:vtf:t::IF($B76=\"\",\"\",$C$5-($B76-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G76:vtf:t::IF(B76=\"\",\"\",$C$5-($B76-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H76:b::::1\ncell:I76:vtf:t:null:IF(C76=\"\",\"null\",C76):tvf:2:ntvf:2\ncell:A77:b::1::\ncell:B77:vtf:t::IF(B76=\"\",\"\",B76+1):b::1::1:l:1:f:1:ntvf:3\ncell:C77:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D77:vtf:t::IF(C77=\"\",\"\",C77-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E77:vtf:t::IF(C77=\"\",\"\",C77/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F77:vtf:t::IF($B77=\"\",\"\",$C$5-($B77-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G77:vtf:t::IF(B77=\"\",\"\",$C$5-($B77-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H77:b::::1\ncell:I77:vtf:t:null:IF(C77=\"\",\"null\",C77):tvf:2:ntvf:2\ncell:A78:b::1::\ncell:B78:vtf:t::IF(B77=\"\",\"\",B77+1):b::1::1:l:1:f:1:ntvf:3\ncell:C78:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D78:vtf:t::IF(C78=\"\",\"\",C78-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E78:vtf:t::IF(C78=\"\",\"\",C78/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F78:vtf:t::IF($B78=\"\",\"\",$C$5-($B78-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G78:vtf:t::IF(B78=\"\",\"\",$C$5-($B78-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H78:b::::1\ncell:I78:vtf:t:null:IF(C78=\"\",\"null\",C78):tvf:2:ntvf:2\ncell:A79:b::1::\ncell:B79:vtf:t::IF(B78=\"\",\"\",B78+1):b::1::1:l:1:f:1:ntvf:3\ncell:C79:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D79:vtf:t::IF(C79=\"\",\"\",C79-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E79:vtf:t::IF(C79=\"\",\"\",C79/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F79:vtf:t::IF($B79=\"\",\"\",$C$5-($B79-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G79:vtf:t::IF(B79=\"\",\"\",$C$5-($B79-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H79:b::::1\ncell:I79:vtf:t:null:IF(C79=\"\",\"null\",C79):tvf:2:ntvf:2\ncell:A80:b::1::\ncell:B80:vtf:t::IF(B79=\"\",\"\",B79+1):b::1::1:l:1:f:1:ntvf:3\ncell:C80:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D80:vtf:t::IF(C80=\"\",\"\",C80-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E80:vtf:t::IF(C80=\"\",\"\",C80/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F80:vtf:t::IF($B80=\"\",\"\",$C$5-($B80-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G80:vtf:t::IF(B80=\"\",\"\",$C$5-($B80-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H80:b::::1\ncell:I80:vtf:t:null:IF(C80=\"\",\"null\",C80):tvf:2:ntvf:2\ncell:A81:b::1::\ncell:B81:vtf:t::IF(B80=\"\",\"\",B80+1):b::1::1:l:1:f:1:ntvf:3\ncell:C81:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D81:vtf:t::IF(C81=\"\",\"\",C81-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E81:vtf:t::IF(C81=\"\",\"\",C81/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F81:vtf:t::IF($B81=\"\",\"\",$C$5-($B81-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G81:vtf:t::IF(B81=\"\",\"\",$C$5-($B81-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H81:b::::1\ncell:I81:vtf:t:null:IF(C81=\"\",\"null\",C81):tvf:2:ntvf:2\ncell:A82:b::1::\ncell:B82:vtf:t::IF(B81=\"\",\"\",B81+1):b::1::1:l:1:f:1:ntvf:3\ncell:C82:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D82:vtf:t::IF(C82=\"\",\"\",C82-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E82:vtf:t::IF(C82=\"\",\"\",C82/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F82:vtf:t::IF($B82=\"\",\"\",$C$5-($B82-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G82:vtf:t::IF(B82=\"\",\"\",$C$5-($B82-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H82:b::::1\ncell:I82:vtf:t:null:IF(C82=\"\",\"null\",C82):tvf:2:ntvf:2\ncell:A83:b::1::\ncell:B83:vtf:t::IF(B82=\"\",\"\",B82+1):b::1::1:l:1:f:1:ntvf:3\ncell:C83:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D83:vtf:t::IF(C83=\"\",\"\",C83-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E83:vtf:t::IF(C83=\"\",\"\",C83/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F83:vtf:t::IF($B83=\"\",\"\",$C$5-($B83-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G83:vtf:t::IF(B83=\"\",\"\",$C$5-($B83-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H83:b::::1\ncell:I83:vtf:t:null:IF(C83=\"\",\"null\",C83):tvf:2:ntvf:2\ncell:A84:b::1::\ncell:B84:vtf:t::IF(B83=\"\",\"\",B83+1):b::1::1:l:1:f:1:ntvf:3\ncell:C84:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D84:vtf:t::IF(C84=\"\",\"\",C84-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E84:vtf:t::IF(C84=\"\",\"\",C84/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F84:vtf:t::IF($B84=\"\",\"\",$C$5-($B84-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G84:vtf:t::IF(B84=\"\",\"\",$C$5-($B84-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H84:b::::1\ncell:I84:vtf:t:null:IF(C84=\"\",\"null\",C84):tvf:2:ntvf:2\ncell:A85:b::1::\ncell:B85:vtf:t::IF(B84=\"\",\"\",B84+1):b::1::1:l:1:f:1:ntvf:3\ncell:C85:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D85:vtf:t::IF(C85=\"\",\"\",C85-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E85:vtf:t::IF(C85=\"\",\"\",C85/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F85:vtf:t::IF($B85=\"\",\"\",$C$5-($B85-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G85:vtf:t::IF(B85=\"\",\"\",$C$5-($B85-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H85:b::::1\ncell:I85:vtf:t:null:IF(C85=\"\",\"null\",C85):tvf:2:ntvf:2\ncell:A86:b::1::\ncell:B86:vtf:t::IF(B85=\"\",\"\",B85+1):b::1::1:l:1:f:1:ntvf:3\ncell:C86:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D86:vtf:t::IF(C86=\"\",\"\",C86-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E86:vtf:t::IF(C86=\"\",\"\",C86/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F86:vtf:t::IF($B86=\"\",\"\",$C$5-($B86-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G86:vtf:t::IF(B86=\"\",\"\",$C$5-($B86-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H86:b::::1\ncell:I86:vtf:t:null:IF(C86=\"\",\"null\",C86):tvf:2:ntvf:2\ncell:A87:b::1::\ncell:B87:vtf:t::IF(B86=\"\",\"\",B86+1):b::1::1:l:1:f:1:ntvf:3\ncell:C87:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D87:vtf:t::IF(C87=\"\",\"\",C87-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E87:vtf:t::IF(C87=\"\",\"\",C87/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F87:vtf:t::IF($B87=\"\",\"\",$C$5-($B87-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G87:vtf:t::IF(B87=\"\",\"\",$C$5-($B87-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H87:b::::1\ncell:I87:vtf:t:null:IF(C87=\"\",\"null\",C87):tvf:2:ntvf:2\ncell:A88:b::1::\ncell:B88:vtf:t::IF(B87=\"\",\"\",B87+1):b::1::1:l:1:f:1:ntvf:3\ncell:C88:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D88:vtf:t::IF(C88=\"\",\"\",C88-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E88:vtf:t::IF(C88=\"\",\"\",C88/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F88:vtf:t::IF($B88=\"\",\"\",$C$5-($B88-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G88:vtf:t::IF(B88=\"\",\"\",$C$5-($B88-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H88:b::::1\ncell:I88:vtf:t:null:IF(C88=\"\",\"null\",C88):tvf:2:ntvf:2\ncell:A89:b::1::\ncell:B89:vtf:t::IF(B88=\"\",\"\",B88+1):b::1::1:l:1:f:1:ntvf:3\ncell:C89:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D89:vtf:t::IF(C89=\"\",\"\",C89-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E89:vtf:t::IF(C89=\"\",\"\",C89/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F89:vtf:t::IF($B89=\"\",\"\",$C$5-($B89-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G89:vtf:t::IF(B89=\"\",\"\",$C$5-($B89-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H89:b::::1\ncell:I89:vtf:t:null:IF(C89=\"\",\"null\",C89):tvf:2:ntvf:2\ncell:A90:b::1::\ncell:B90:vtf:t::IF(B89=\"\",\"\",B89+1):b::1::1:l:1:f:1:ntvf:3\ncell:C90:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D90:vtf:t::IF(C90=\"\",\"\",C90-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E90:vtf:t::IF(C90=\"\",\"\",C90/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F90:vtf:t::IF($B90=\"\",\"\",$C$5-($B90-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G90:vtf:t::IF(B90=\"\",\"\",$C$5-($B90-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H90:b::::1\ncell:I90:vtf:t:null:IF(C90=\"\",\"null\",C90):tvf:2:ntvf:2\ncell:A91:b::1::\ncell:B91:vtf:t::IF(B90=\"\",\"\",B90+1):b::1::1:l:1:f:1:ntvf:3\ncell:C91:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D91:vtf:t::IF(C91=\"\",\"\",C91-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E91:vtf:t::IF(C91=\"\",\"\",C91/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F91:vtf:t::IF($B91=\"\",\"\",$C$5-($B91-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G91:vtf:t::IF(B91=\"\",\"\",$C$5-($B91-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H91:b::::1\ncell:I91:vtf:t:null:IF(C91=\"\",\"null\",C91):tvf:2:ntvf:2\ncell:A92:b::1::\ncell:B92:vtf:t::IF(B91=\"\",\"\",B91+1):b::1::1:l:1:f:1:ntvf:3\ncell:C92:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D92:vtf:t::IF(C92=\"\",\"\",C92-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E92:vtf:t::IF(C92=\"\",\"\",C92/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F92:vtf:t::IF($B92=\"\",\"\",$C$5-($B92-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G92:vtf:t::IF(B92=\"\",\"\",$C$5-($B92-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H92:b::::1\ncell:I92:vtf:t:null:IF(C92=\"\",\"null\",C92):tvf:2:ntvf:2\ncell:A93:b::1::\ncell:B93:vtf:t::IF(B92=\"\",\"\",B92+1):b::1::1:l:1:f:1:ntvf:3\ncell:C93:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D93:vtf:t::IF(C93=\"\",\"\",C93-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E93:vtf:t::IF(C93=\"\",\"\",C93/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F93:vtf:t::IF($B93=\"\",\"\",$C$5-($B93-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G93:vtf:t::IF(B93=\"\",\"\",$C$5-($B93-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H93:b::::1\ncell:I93:vtf:t:null:IF(C93=\"\",\"null\",C93):tvf:2:ntvf:2\ncell:A94:b::1::\ncell:B94:vtf:t::IF(B93=\"\",\"\",B93+1):b::1::1:l:1:f:1:ntvf:3\ncell:C94:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D94:vtf:t::IF(C94=\"\",\"\",C94-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E94:vtf:t::IF(C94=\"\",\"\",C94/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F94:vtf:t::IF($B94=\"\",\"\",$C$5-($B94-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G94:vtf:t::IF(B94=\"\",\"\",$C$5-($B94-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H94:b::::1\ncell:I94:vtf:t:null:IF(C94=\"\",\"null\",C94):tvf:2:ntvf:2\ncell:A95:b::1::\ncell:B95:vtf:t::IF(B94=\"\",\"\",B94+1):b::1::1:l:1:f:1:ntvf:3\ncell:C95:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D95:vtf:t::IF(C95=\"\",\"\",C95-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E95:vtf:t::IF(C95=\"\",\"\",C95/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F95:vtf:t::IF($B95=\"\",\"\",$C$5-($B95-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G95:vtf:t::IF(B95=\"\",\"\",$C$5-($B95-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H95:b::::1\ncell:I95:vtf:t:null:IF(C95=\"\",\"null\",C95):tvf:2:ntvf:2\ncell:A96:b::1::\ncell:B96:vtf:t::IF(B95=\"\",\"\",B95+1):b::1::1:l:1:f:1:ntvf:3\ncell:C96:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D96:vtf:t::IF(C96=\"\",\"\",C96-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E96:vtf:t::IF(C96=\"\",\"\",C96/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F96:vtf:t::IF($B96=\"\",\"\",$C$5-($B96-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G96:vtf:t::IF(B96=\"\",\"\",$C$5-($B96-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H96:b::::1\ncell:I96:vtf:t:null:IF(C96=\"\",\"null\",C96):tvf:2:ntvf:2\ncell:A97:b::1::\ncell:B97:vtf:t::IF(B96=\"\",\"\",B96+1):b::1::1:l:1:f:1:ntvf:3\ncell:C97:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D97:vtf:t::IF(C97=\"\",\"\",C97-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E97:vtf:t::IF(C97=\"\",\"\",C97/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F97:vtf:t::IF($B97=\"\",\"\",$C$5-($B97-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G97:vtf:t::IF(B97=\"\",\"\",$C$5-($B97-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H97:b::::1\ncell:I97:vtf:t:null:IF(C97=\"\",\"null\",C97):tvf:2:ntvf:2\ncell:A98:b::1::\ncell:B98:vtf:t::IF(B97=\"\",\"\",B97+1):b::1::1:l:1:f:1:ntvf:3\ncell:C98:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D98:vtf:t::IF(C98=\"\",\"\",C98-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E98:vtf:t::IF(C98=\"\",\"\",C98/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F98:vtf:t::IF($B98=\"\",\"\",$C$5-($B98-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G98:vtf:t::IF(B98=\"\",\"\",$C$5-($B98-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H98:b::::1\ncell:I98:vtf:t:null:IF(C98=\"\",\"null\",C98):tvf:2:ntvf:2\ncell:A99:b::1::\ncell:B99:vtf:t::IF(B98=\"\",\"\",B98+1):b::1::1:l:1:f:1:ntvf:3\ncell:C99:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D99:vtf:t::IF(C99=\"\",\"\",C99-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E99:vtf:t::IF(C99=\"\",\"\",C99/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F99:vtf:t::IF($B99=\"\",\"\",$C$5-($B99-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G99:vtf:t::IF(B99=\"\",\"\",$C$5-($B99-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H99:b::::1\ncell:I99:vtf:t:null:IF(C99=\"\",\"null\",C99):tvf:2:ntvf:2\ncell:A100:b::1::\ncell:B100:vtf:t::IF(B99=\"\",\"\",B99+1):b::1::1:l:1:f:1:ntvf:3\ncell:C100:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D100:vtf:t::IF(C100=\"\",\"\",C100-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E100:vtf:t::IF(C100=\"\",\"\",C100/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F100:vtf:t::IF($B100=\"\",\"\",$C$5-($B100-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G100:vtf:t::IF(B100=\"\",\"\",$C$5-($B100-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H100:b::::1\ncell:I100:vtf:t:null:IF(C100=\"\",\"null\",C100):tvf:2:ntvf:2\ncell:A101:b::1::\ncell:B101:vtf:t::IF(B100=\"\",\"\",B100+1):b::1::1:l:1:f:1:ntvf:3\ncell:C101:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D101:vtf:t::IF(C101=\"\",\"\",C101-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E101:vtf:t::IF(C101=\"\",\"\",C101/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F101:vtf:t::IF($B101=\"\",\"\",$C$5-($B101-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G101:vtf:t::IF(B101=\"\",\"\",$C$5-($B101-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H101:b::::1\ncell:I101:vtf:t:null:IF(C101=\"\",\"null\",C101):tvf:2:ntvf:2\ncell:A102:b::1::\ncell:B102:vtf:t::IF(B101=\"\",\"\",B101+1):b::1::1:l:1:f:1:ntvf:3\ncell:C102:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D102:vtf:t::IF(C102=\"\",\"\",C102-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E102:vtf:t::IF(C102=\"\",\"\",C102/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F102:vtf:t::IF($B102=\"\",\"\",$C$5-($B102-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G102:vtf:t::IF(B102=\"\",\"\",$C$5-($B102-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H102:b::::1\ncell:I102:vtf:t:null:IF(C102=\"\",\"null\",C102):tvf:2:ntvf:2\ncell:A103:b::1::\ncell:B103:vtf:t::IF(B102=\"\",\"\",B102+1):b::1::1:l:1:f:1:ntvf:3\ncell:C103:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D103:vtf:t::IF(C103=\"\",\"\",C103-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E103:vtf:t::IF(C103=\"\",\"\",C103/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F103:vtf:t::IF($B103=\"\",\"\",$C$5-($B103-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G103:vtf:t::IF(B103=\"\",\"\",$C$5-($B103-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H103:b::::1\ncell:I103:vtf:t:null:IF(C103=\"\",\"null\",C103):tvf:2:ntvf:2\ncell:A104:b::1::\ncell:B104:vtf:t::IF(B103=\"\",\"\",B103+1):b::1::1:l:1:f:1:ntvf:3\ncell:C104:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D104:vtf:t::IF(C104=\"\",\"\",C104-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E104:vtf:t::IF(C104=\"\",\"\",C104/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F104:vtf:t::IF($B104=\"\",\"\",$C$5-($B104-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G104:vtf:t::IF(B104=\"\",\"\",$C$5-($B104-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H104:b::::1\ncell:I104:vtf:t:null:IF(C104=\"\",\"null\",C104):tvf:2:ntvf:2\ncell:A105:b::1::\ncell:B105:vtf:t::IF(B104=\"\",\"\",B104+1):b::1::1:l:1:f:1:ntvf:3\ncell:C105:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D105:vtf:t::IF(C105=\"\",\"\",C105-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E105:vtf:t::IF(C105=\"\",\"\",C105/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F105:vtf:t::IF($B105=\"\",\"\",$C$5-($B105-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G105:vtf:t::IF(B105=\"\",\"\",$C$5-($B105-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H105:b::::1\ncell:I105:vtf:t:null:IF(C105=\"\",\"null\",C105):tvf:2:ntvf:2\ncell:A106:b::1::\ncell:B106:vtf:t::IF(B105=\"\",\"\",B105+1):b::1::1:l:1:f:1:ntvf:3\ncell:C106:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D106:vtf:t::IF(C106=\"\",\"\",C106-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E106:vtf:t::IF(C106=\"\",\"\",C106/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F106:vtf:t::IF($B106=\"\",\"\",$C$5-($B106-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G106:vtf:t::IF(B106=\"\",\"\",$C$5-($B106-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H106:b::::1\ncell:I106:vtf:t:null:IF(C106=\"\",\"null\",C106):tvf:2:ntvf:2\ncell:A107:b::1::\ncell:B107:vtf:t::IF(B106=\"\",\"\",B106+1):b::1::1:l:1:f:1:ntvf:3\ncell:C107:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D107:vtf:t::IF(C107=\"\",\"\",C107-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E107:vtf:t::IF(C107=\"\",\"\",C107/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F107:vtf:t::IF($B107=\"\",\"\",$C$5-($B107-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G107:vtf:t::IF(B107=\"\",\"\",$C$5-($B107-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H107:b::::1\ncell:I107:vtf:t:null:IF(C107=\"\",\"null\",C107):tvf:2:ntvf:2\ncell:A108:b::1::\ncell:B108:vtf:t::IF(B107=\"\",\"\",B107+1):b::1::1:l:1:f:1:ntvf:3\ncell:C108:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D108:vtf:t::IF(C108=\"\",\"\",C108-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E108:vtf:t::IF(C108=\"\",\"\",C108/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F108:vtf:t::IF($B108=\"\",\"\",$C$5-($B108-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G108:vtf:t::IF(B108=\"\",\"\",$C$5-($B108-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H108:b::::1\ncell:I108:vtf:t:null:IF(C108=\"\",\"null\",C108):tvf:2:ntvf:2\ncell:A109:b::1::\ncell:B109:vtf:t::IF(B108=\"\",\"\",B108+1):b::1::1:l:1:f:1:ntvf:3\ncell:C109:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D109:vtf:t::IF(C109=\"\",\"\",C109-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E109:vtf:t::IF(C109=\"\",\"\",C109/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F109:vtf:t::IF($B109=\"\",\"\",$C$5-($B109-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G109:vtf:t::IF(B109=\"\",\"\",$C$5-($B109-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H109:b::::1\ncell:I109:vtf:t:null:IF(C109=\"\",\"null\",C109):tvf:2:ntvf:2\ncell:A110:b::1::\ncell:B110:vtf:t::IF(B109=\"\",\"\",B109+1):b::1::1:l:1:f:1:ntvf:3\ncell:C110:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D110:vtf:t::IF(C110=\"\",\"\",C110-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E110:vtf:t::IF(C110=\"\",\"\",C110/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F110:vtf:t::IF($B110=\"\",\"\",$C$5-($B110-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G110:vtf:t::IF(B110=\"\",\"\",$C$5-($B110-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H110:b::::1\ncell:I110:vtf:t:null:IF(C110=\"\",\"null\",C110):tvf:2:ntvf:2\ncell:A111:b::1::\ncell:B111:vtf:t::IF(B110=\"\",\"\",B110+1):b::1::1:l:1:f:1:ntvf:3\ncell:C111:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D111:vtf:t::IF(C111=\"\",\"\",C111-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E111:vtf:t::IF(C111=\"\",\"\",C111/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F111:vtf:t::IF($B111=\"\",\"\",$C$5-($B111-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G111:vtf:t::IF(B111=\"\",\"\",$C$5-($B111-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H111:b::::1\ncell:I111:vtf:t:null:IF(C111=\"\",\"null\",C111):tvf:2:ntvf:2\ncell:A112:b::1::\ncell:B112:vtf:t::IF(B111=\"\",\"\",B111+1):b::1::1:l:1:f:1:ntvf:3\ncell:C112:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D112:vtf:t::IF(C112=\"\",\"\",C112-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E112:vtf:t::IF(C112=\"\",\"\",C112/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F112:vtf:t::IF($B112=\"\",\"\",$C$5-($B112-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G112:vtf:t::IF(B112=\"\",\"\",$C$5-($B112-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H112:b::::1\ncell:I112:vtf:t:null:IF(C112=\"\",\"null\",C112):tvf:2:ntvf:2\ncell:A113:b::1::\ncell:B113:vtf:t::IF(B112=\"\",\"\",B112+1):b::1::1:l:1:f:1:ntvf:3\ncell:C113:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D113:vtf:t::IF(C113=\"\",\"\",C113-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E113:vtf:t::IF(C113=\"\",\"\",C113/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F113:vtf:t::IF($B113=\"\",\"\",$C$5-($B113-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G113:vtf:t::IF(B113=\"\",\"\",$C$5-($B113-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H113:b::::1\ncell:I113:vtf:t:null:IF(C113=\"\",\"null\",C113):tvf:2:ntvf:2\ncell:A114:b::1::\ncell:B114:vtf:t::IF(B113=\"\",\"\",B113+1):b::1::1:l:1:f:1:ntvf:3\ncell:C114:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D114:vtf:t::IF(C114=\"\",\"\",C114-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E114:vtf:t::IF(C114=\"\",\"\",C114/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F114:vtf:t::IF($B114=\"\",\"\",$C$5-($B114-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G114:vtf:t::IF(B114=\"\",\"\",$C$5-($B114-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H114:b::::1\ncell:I114:vtf:t:null:IF(C114=\"\",\"null\",C114):tvf:2:ntvf:2\ncell:A115:b::1::\ncell:B115:vtf:t::IF(B114=\"\",\"\",B114+1):b::1::1:l:1:f:1:ntvf:3\ncell:C115:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D115:vtf:t::IF(C115=\"\",\"\",C115-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E115:vtf:t::IF(C115=\"\",\"\",C115/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F115:vtf:t::IF($B115=\"\",\"\",$C$5-($B115-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G115:vtf:t::IF(B115=\"\",\"\",$C$5-($B115-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H115:b::::1\ncell:I115:vtf:t:null:IF(C115=\"\",\"null\",C115):tvf:2:ntvf:2\ncell:A116:b::1::\ncell:B116:vtf:t::IF(B115=\"\",\"\",B115+1):b::1::1:l:1:f:1:ntvf:3\ncell:C116:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D116:vtf:t::IF(C116=\"\",\"\",C116-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E116:vtf:t::IF(C116=\"\",\"\",C116/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F116:vtf:t::IF($B116=\"\",\"\",$C$5-($B116-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G116:vtf:t::IF(B116=\"\",\"\",$C$5-($B116-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H116:b::::1\ncell:I116:vtf:t:null:IF(C116=\"\",\"null\",C116):tvf:2:ntvf:2\ncell:A117:b::1::\ncell:B117:vtf:t::IF(B116=\"\",\"\",B116+1):b::1::1:l:1:f:1:ntvf:3\ncell:C117:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D117:vtf:t::IF(C117=\"\",\"\",C117-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E117:vtf:t::IF(C117=\"\",\"\",C117/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F117:vtf:t::IF($B117=\"\",\"\",$C$5-($B117-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G117:vtf:t::IF(B117=\"\",\"\",$C$5-($B117-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H117:b::::1\ncell:I117:vtf:t:null:IF(C117=\"\",\"null\",C117):tvf:2:ntvf:2\ncell:A118:b::1::\ncell:B118:vtf:t::IF(B117=\"\",\"\",B117+1):b::1::1:l:1:f:1:ntvf:3\ncell:C118:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D118:vtf:t::IF(C118=\"\",\"\",C118-$C$5):b::1:1:1:l:1:f:1:ntvf:1\ncell:E118:vtf:t::IF(C118=\"\",\"\",C118/($G$5/100)^2):b::1:1:1:l:1:f:1:ntvf:1\ncell:F118:vtf:t::IF($B118=\"\",\"\",$C$5-($B118-$C$6)*($F$10/7)):b::1:1:1:l:1:f:1:ntvf:1\ncell:G118:vtf:t::IF(B118=\"\",\"\",$C$5-($B118-$C$6)*($F$9/7)):b::1:1:1:l:1:f:1:ntvf:1\ncell:H118:b::::1\ncell:I118:vtf:t:null:IF(C118=\"\",\"null\",C118):tvf:2:ntvf:2\ncell:B119:b:1:::\ncell:C119:b:1:::\ncell:D119:b:1:::\ncell:E119:b:1:::\ncell:F119:b:1:::\ncell:G119:b:1:::\ncol:A:w:10\ncol:C:w:89\nsheet:c:12:r:119\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\nfont:1:* 11pt arial,helvetica,sans-serif\nfont:2:* 12pt arial,helvetica,sans-serif\nfont:3:* 18pt arial,helvetica,sans-serif\nlayout:1:padding:4px 3px 4px 3px;vertical-align:*;\nvalueformat:1:#,##0.00\nvalueformat:2:hidden\nvalueformat:3:m/d/yy\nvalueformat:4:text-html\n"},"name":"sheet2","hidden":"0"}},"EditableCells":{"allow":true,"cells":{"sheet2!B2":true,"sheet2!B5":true,"sheet2!B6":true,"sheet2!B7":true,"sheet2!C5":true,"sheet2!C6":true,"sheet2!D5":true,"sheet2!D6":true,"sheet2!D7":true,"sheet2!E5":true,"sheet2!E6":true,"sheet2!F5":true,"sheet2!G5":true,"sheet2!B9":true,"sheet2!F9":true,"sheet2!F10":true,"sheet2!B10":true,"sheet2!B27":true,"sheet2!C27":true,"sheet2!D27":true,"sheet2!E27":true,"sheet2!F27":true,"sheet2!G27":true,"sheet2!C28":true,"sheet2!C29":true,"sheet2!C30":true,"sheet2!C31":true,"sheet2!C32":true,"sheet2!C33":true,"sheet2!C34":true,"sheet2!C35":true,"sheet2!C36":true,"sheet2!C37":true,"sheet2!C38":true,"sheet2!C39":true,"sheet2!C40":true,"sheet2!C41":true,"sheet2!C42":true,"sheet2!C43":true,"sheet2!C44":true,"sheet2!C45":true,"sheet2!C46":true,"sheet2!C47":true,"sheet2!C48":true,"sheet2!C49":true,"sheet2!C50":true,"sheet2!C51":true,"sheet2!C52":true,"sheet2!C53":true,"sheet2!C54":true,"sheet2!C55":true,"sheet2!C56":true,"sheet2!C57":true,"sheet2!C58":true,"sheet2!C59":true,"sheet2!C60":true,"sheet2!C61":true,"sheet2!C62":true,"sheet2!C63":true,"sheet2!C64":true,"sheet2!C65":true,"sheet2!C66":true,"sheet2!C67":true,"sheet2!C68":true,"sheet2!C69":true,"sheet2!C70":true,"sheet2!C71":true,"sheet2!C72":true,"sheet2!C73":true,"sheet2!C74":true,"sheet2!C75":true,"sheet2!C76":true,"sheet2!C77":true,"sheet2!C78":true,"sheet2!C79":true,"sheet2!C80":true,"sheet2!C81":true,"sheet2!C82":true,"sheet2!C83":true,"sheet2!C84":true,"sheet2!C85":true,"sheet2!C86":true,"sheet2!C87":true,"sheet2!C88":true,"sheet2!C89":true,"sheet2!C90":true,"sheet2!C91":true,"sheet2!C92":true,"sheet2!C93":true,"sheet2!C94":true,"sheet2!C95":true,"sheet2!C96":true,"sheet2!C97":true,"sheet2!C98":true,"sheet2!C99":true,"sheet2!C100":true,"sheet2!C101":true,"sheet2!C102":true,"sheet2!C103":true,"sheet2!C104":true,"sheet2!C105":true,"sheet2!C106":true,"sheet2!C107":true,"sheet2!C108":true,"sheet2!C109":true,"sheet2!C110":true,"sheet2!C111":true,"sheet2!C112":true,"sheet2!C113":true,"sheet2!C114":true,"sheet2!C115":true,"sheet2!C116":true,"sheet2!C117":true,"sheet2!C118":true},"constraints":{}}} \ No newline at end of file +{"numsheets":1,"currentid":"sheet1","currentname":"sheet2","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Weight Loss Chart:l:1:f:3:cf:1:colspan:6\ncell:C2:l:1:f:1\ncell:D2:l:1:f:1\ncell:E2:l:1:f:1\ncell:F2:l:1:f:1\ncell:G2:l:1:f:1\ncell:H2:l:1:f:1\ncell:I2:l:1:f:1\ncell:J2:l:1:f:1\ncell:K2:l:1:f:1\ncell:L2:l:1:f:1\ncell:B3:l:1:f:1\ncell:C3:l:1:f:1\ncell:D3:l:1:f:1\ncell:E3:l:1:f:1\ncell:F3:l:1:f:1\ncell:G3:l:1:f:1\ncell:H3:l:1:f:1\ncell:I3:l:1:f:1\ncell:J3:l:1:f:1\ncell:K3:l:1:f:1\ncell:L3:l:1:f:1\ncell:B4:l:1:f:1\ncell:C4:l:1:f:1\ncell:D4:l:1:f:1\ncell:E4:l:1:f:1\ncell:F4:l:1:f:1\ncell:G4:l:1:f:1\ncell:H4:l:1:f:1\ncell:I4:t:BMI 30:l:1:f:1:tvf:2:ntvf:2\ncell:J4:t:BMI 25:l:1:f:1:tvf:2:ntvf:2\ncell:K4:t:BMI 19:l:1:f:1:tvf:2:ntvf:2\ncell:L4:l:1:f:1\ncell:B5:t:Start Weight (kg):l:1:f:1\ncell:C5:b:1:1:1:1:l:1:f:1\ncell:D5:t:Goal Weight:l:1:f:1\ncell:E5:b:1:1:1:1:l:1:f:1\ncell:F5:t:Height (cm):l:1:f:1\ncell:G5:b:1:1:1:1:l:1:f:1\ncell:H5:l:1:f:1\ncell:I5:vtf:n:0:30*($g$5/100)^2:l:1:f:1:tvf:2:ntvf:2\ncell:J5:vtf:n:0:25*($g$5/100)^2:l:1:f:1:tvf:2:ntvf:2\ncell:K5:vtf:n:0:19*($g$5/100)^2:l:1:f:1:tvf:2:ntvf:2\ncell:L5:l:1:f:1\ncell:B6:t:Start Date:l:1:f:1\ncell:C6:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:D6:t:Goal Date:l:1:f:1:ntvf:3\ncell:E6:b:1:1:1:1:l:1:f:1:ntvf:3\ncell:F6:vtc::::l:1:f:1\ncell:G6:vtc::::l:1:f:1\ncell:H6:l:1:f:1\ncell:I6:l:1:f:1\ncell:J6:vtc::::l:1:f:1\ncell:K6:vtc::::l:1:f:1\ncell:L6:l:1:f:1\ncell:B7:t:Start BMI:l:1:f:1\ncell:C7:vtf:t: --- :IF(OR(ISBLANK(C5),ISERROR(C5/($G$5/100)^2)),\" --- \",C5/($G$5/100)^2):b:1::1::l:1:f:1:ntvf:1\ncell:D7:t:Goal BMI:l:1:f:1:ntvf:1\ncell:E7:vtf:t: --- :IF(OR(ISBLANK(E5),ISERROR(E5/($G$5/100)^2)),\" --- \",E5/($G$5/100)^2):b:1::1::l:1:f:1:ntvf:1\ncell:F7:vtc::::l:1:f:1\ncell:G7:vtc::::l:1:f:1\ncell:H7:l:1:f:1\ncell:I7:l:1:f:1\ncell:J7:vtc::::l:1:f:1\ncell:K7:vtc::::l:1:f:1\ncell:L7:l:1:f:1\ncell:B9:t:Targetted Weightloss per week ( upper limit):l:1:f:1:ntvf:1:colspan:4\ncell:C9:l:1:f:1:ntvf:1\ncell:D9:l:1:f:1:ntvf:1\ncell:E9:l:1:f:1:ntvf:1\ncell:F9:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:B10:t:Targetted Weightloss per week ( lower limit):l:1:f:1:ntvf:1:colspan:4\ncell:C10:l:1:f:1:ntvf:1\ncell:D10:l:1:f:1:ntvf:1\ncell:E10:l:1:f:1:ntvf:1\ncell:F10:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:B12:t:
\\n\\n:tvf:4:colspan:7:rowspan:14\ncell:B27:t:Date:b:1:1:1:1:l:1:f:2:cf:1\ncell:C27:t:Weight (kg):b:1:1:1:1:l:1:f:2:cf:1\ncell:D27:t:+/-:b:1:1:1:1:l:1:f:2:cf:1\ncell:E27:t:BMI:b:1:1:1:1:l:1:f:2:cf:1\ncell:F27:t:Lower Limit:b:1:1:1:1:l:1:f:2:cf:1\ncell:G27:t:Upper Limit:b:1:1:1:1:l:1:f:2:cf:1\ncell:I27:t:Weight (hidden row):tvf:2:ntvf:2:colspan:2\ncell:A28:b::1::\ncell:B28:vtf:t::if(c6=\"\",\"\",c6+1):b::1::1:l:1:f:1:ntvf:3\ncell:C28:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D28:vtf:t::if(c28=\"\",\"\",c28-$c$5):b::1::1:l:1:f:1:ntvf:1\ncell:E28:vtf:t::if(c28=\"\",\"\",c28/($g$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F28:vtf:t::if($b28=\"\",\"\",$C$5-($B28-$C$6)*($f$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G28:vtf:t::if(b28=\"\",\"\",$C$5-($B28-$C$6)*($f$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H28:b::::1\ncell:I28:vtf:t:null:if(c28=\"\",\"null\",c28):tvf:2:ntvf:2\ncell:A29:b::1::\ncell:B29:vtf:t::if(b28=\"\",\"\",b28+1):b::1::1:l:1:f:1:ntvf:3\ncell:C29:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D29:vtf:t::IF(C29=\"\",\"\",C29-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E29:vtf:t::IF(C29=\"\",\"\",C29/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F29:vtf:t::IF($B29=\"\",\"\",$C$5-($B29-$C$6)*($f$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G29:vtf:t::IF(B29=\"\",\"\",$C$5-($B29-$C$6)*($f$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H29:b::::1\ncell:I29:vtf:t:null:IF(C29=\"\",\"null\",C29):tvf:2:ntvf:2\ncell:A30:b::1::\ncell:B30:vtf:t::IF(B29=\"\",\"\",B29+1):b::1::1:l:1:f:1:ntvf:3\ncell:C30:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D30:vtf:t::IF(C30=\"\",\"\",C30-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E30:vtf:t::IF(C30=\"\",\"\",C30/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F30:vtf:t::IF($B30=\"\",\"\",$C$5-($B30-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G30:vtf:t::IF(B30=\"\",\"\",$C$5-($B30-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H30:b::::1\ncell:I30:vtf:t:null:IF(C30=\"\",\"null\",C30):tvf:2:ntvf:2\ncell:A31:b::1::\ncell:B31:vtf:t::IF(B30=\"\",\"\",B30+1):b::1::1:l:1:f:1:ntvf:3\ncell:C31:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D31:vtf:t::IF(C31=\"\",\"\",C31-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E31:vtf:t::IF(C31=\"\",\"\",C31/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F31:vtf:t::IF($B31=\"\",\"\",$C$5-($B31-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G31:vtf:t::IF(B31=\"\",\"\",$C$5-($B31-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H31:b::::1\ncell:I31:vtf:t:null:IF(C31=\"\",\"null\",C31):tvf:2:ntvf:2\ncell:A32:b::1::\ncell:B32:vtf:t::IF(B31=\"\",\"\",B31+1):b::1::1:l:1:f:1:ntvf:3\ncell:C32:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D32:vtf:t::IF(C32=\"\",\"\",C32-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E32:vtf:t::IF(C32=\"\",\"\",C32/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F32:vtf:t::IF($B32=\"\",\"\",$C$5-($B32-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G32:vtf:t::IF(B32=\"\",\"\",$C$5-($B32-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H32:b::::1\ncell:I32:vtf:t:null:IF(C32=\"\",\"null\",C32):tvf:2:ntvf:2\ncell:A33:b::1::\ncell:B33:vtf:t::IF(B32=\"\",\"\",B32+1):b::1::1:l:1:f:1:ntvf:3\ncell:C33:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D33:vtf:t::IF(C33=\"\",\"\",C33-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E33:vtf:t::IF(C33=\"\",\"\",C33/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F33:vtf:t::IF($B33=\"\",\"\",$C$5-($B33-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G33:vtf:t::IF(B33=\"\",\"\",$C$5-($B33-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H33:b::::1\ncell:I33:vtf:t:null:IF(C33=\"\",\"null\",C33):tvf:2:ntvf:2\ncell:A34:b::1::\ncell:B34:vtf:t::IF(B33=\"\",\"\",B33+1):b::1::1:l:1:f:1:ntvf:3\ncell:C34:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D34:vtf:t::IF(C34=\"\",\"\",C34-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E34:vtf:t::IF(C34=\"\",\"\",C34/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F34:vtf:t::IF($B34=\"\",\"\",$C$5-($B34-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G34:vtf:t::IF(B34=\"\",\"\",$C$5-($B34-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H34:b::::1\ncell:I34:vtf:t:null:IF(C34=\"\",\"null\",C34):tvf:2:ntvf:2\ncell:A35:b::1::\ncell:B35:vtf:t::IF(B34=\"\",\"\",B34+1):b::1::1:l:1:f:1:ntvf:3\ncell:C35:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D35:vtf:t::IF(C35=\"\",\"\",C35-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E35:vtf:t::IF(C35=\"\",\"\",C35/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F35:vtf:t::IF($B35=\"\",\"\",$C$5-($B35-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G35:vtf:t::IF(B35=\"\",\"\",$C$5-($B35-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H35:b::::1\ncell:I35:vtf:t:null:IF(C35=\"\",\"null\",C35):tvf:2:ntvf:2\ncell:A36:b::1::\ncell:B36:vtf:t::IF(B35=\"\",\"\",B35+1):b::1::1:l:1:f:1:ntvf:3\ncell:C36:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D36:vtf:t::IF(C36=\"\",\"\",C36-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E36:vtf:t::IF(C36=\"\",\"\",C36/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F36:vtf:t::IF($B36=\"\",\"\",$C$5-($B36-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G36:vtf:t::IF(B36=\"\",\"\",$C$5-($B36-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H36:b::::1\ncell:I36:vtf:t:null:IF(C36=\"\",\"null\",C36):tvf:2:ntvf:2\ncell:A37:b::1::\ncell:B37:vtf:t::IF(B36=\"\",\"\",B36+1):b::1::1:l:1:f:1:ntvf:3\ncell:C37:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D37:vtf:t::IF(C37=\"\",\"\",C37-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E37:vtf:t::IF(C37=\"\",\"\",C37/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F37:vtf:t::IF($B37=\"\",\"\",$C$5-($B37-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G37:vtf:t::IF(B37=\"\",\"\",$C$5-($B37-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H37:b::::1\ncell:I37:vtf:t:null:IF(C37=\"\",\"null\",C37):tvf:2:ntvf:2\ncell:A38:b::1::\ncell:B38:vtf:t::IF(B37=\"\",\"\",B37+1):b::1::1:l:1:f:1:ntvf:3\ncell:C38:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D38:vtf:t::IF(C38=\"\",\"\",C38-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E38:vtf:t::IF(C38=\"\",\"\",C38/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F38:vtf:t::IF($B38=\"\",\"\",$C$5-($B38-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G38:vtf:t::IF(B38=\"\",\"\",$C$5-($B38-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H38:b::::1\ncell:I38:vtf:t:null:IF(C38=\"\",\"null\",C38):tvf:2:ntvf:2\ncell:A39:b::1::\ncell:B39:vtf:t::IF(B38=\"\",\"\",B38+1):b::1::1:l:1:f:1:ntvf:3\ncell:C39:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D39:vtf:t::IF(C39=\"\",\"\",C39-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E39:vtf:t::IF(C39=\"\",\"\",C39/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F39:vtf:t::IF($B39=\"\",\"\",$C$5-($B39-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G39:vtf:t::IF(B39=\"\",\"\",$C$5-($B39-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H39:b::::1\ncell:I39:vtf:t:null:IF(C39=\"\",\"null\",C39):tvf:2:ntvf:2\ncell:A40:b::1::\ncell:B40:vtf:t::IF(B39=\"\",\"\",B39+1):b::1::1:l:1:f:1:ntvf:3\ncell:C40:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D40:vtf:t::IF(C40=\"\",\"\",C40-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E40:vtf:t::IF(C40=\"\",\"\",C40/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F40:vtf:t::IF($B40=\"\",\"\",$C$5-($B40-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G40:vtf:t::IF(B40=\"\",\"\",$C$5-($B40-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H40:b::::1\ncell:I40:vtf:t:null:IF(C40=\"\",\"null\",C40):tvf:2:ntvf:2\ncell:A41:b::1::\ncell:B41:vtf:t::IF(B40=\"\",\"\",B40+1):b::1::1:l:1:f:1:ntvf:3\ncell:C41:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D41:vtf:t::IF(C41=\"\",\"\",C41-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E41:vtf:t::IF(C41=\"\",\"\",C41/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F41:vtf:t::IF($B41=\"\",\"\",$C$5-($B41-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G41:vtf:t::IF(B41=\"\",\"\",$C$5-($B41-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H41:b::::1\ncell:I41:vtf:t:null:IF(C41=\"\",\"null\",C41):tvf:2:ntvf:2\ncell:A42:b::1::\ncell:B42:vtf:t::IF(B41=\"\",\"\",B41+1):b::1::1:l:1:f:1:ntvf:3\ncell:C42:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D42:vtf:t::IF(C42=\"\",\"\",C42-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E42:vtf:t::IF(C42=\"\",\"\",C42/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F42:vtf:t::IF($B42=\"\",\"\",$C$5-($B42-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G42:vtf:t::IF(B42=\"\",\"\",$C$5-($B42-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H42:b::::1\ncell:I42:vtf:t:null:IF(C42=\"\",\"null\",C42):tvf:2:ntvf:2\ncell:A43:b::1::\ncell:B43:vtf:t::IF(B42=\"\",\"\",B42+1):b::1::1:l:1:f:1:ntvf:3\ncell:C43:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D43:vtf:t::IF(C43=\"\",\"\",C43-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E43:vtf:t::IF(C43=\"\",\"\",C43/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F43:vtf:t::IF($B43=\"\",\"\",$C$5-($B43-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G43:vtf:t::IF(B43=\"\",\"\",$C$5-($B43-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H43:b::::1\ncell:I43:vtf:t:null:IF(C43=\"\",\"null\",C43):tvf:2:ntvf:2\ncell:A44:b::1::\ncell:B44:vtf:t::IF(B43=\"\",\"\",B43+1):b::1::1:l:1:f:1:ntvf:3\ncell:C44:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D44:vtf:t::IF(C44=\"\",\"\",C44-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E44:vtf:t::IF(C44=\"\",\"\",C44/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F44:vtf:t::IF($B44=\"\",\"\",$C$5-($B44-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G44:vtf:t::IF(B44=\"\",\"\",$C$5-($B44-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H44:b::::1\ncell:I44:vtf:t:null:IF(C44=\"\",\"null\",C44):tvf:2:ntvf:2\ncell:A45:b::1::\ncell:B45:vtf:t::IF(B44=\"\",\"\",B44+1):b::1::1:l:1:f:1:ntvf:3\ncell:C45:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D45:vtf:t::IF(C45=\"\",\"\",C45-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E45:vtf:t::IF(C45=\"\",\"\",C45/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F45:vtf:t::IF($B45=\"\",\"\",$C$5-($B45-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G45:vtf:t::IF(B45=\"\",\"\",$C$5-($B45-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H45:b::::1\ncell:I45:vtf:t:null:IF(C45=\"\",\"null\",C45):tvf:2:ntvf:2\ncell:A46:b::1::\ncell:B46:vtf:t::IF(B45=\"\",\"\",B45+1):b::1::1:l:1:f:1:ntvf:3\ncell:C46:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D46:vtf:t::IF(C46=\"\",\"\",C46-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E46:vtf:t::IF(C46=\"\",\"\",C46/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F46:vtf:t::IF($B46=\"\",\"\",$C$5-($B46-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G46:vtf:t::IF(B46=\"\",\"\",$C$5-($B46-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H46:b::::1\ncell:I46:vtf:t:null:IF(C46=\"\",\"null\",C46):tvf:2:ntvf:2\ncell:A47:b::1::\ncell:B47:vtf:t::IF(B46=\"\",\"\",B46+1):b::1::1:l:1:f:1:ntvf:3\ncell:C47:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D47:vtf:t::IF(C47=\"\",\"\",C47-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E47:vtf:t::IF(C47=\"\",\"\",C47/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F47:vtf:t::IF($B47=\"\",\"\",$C$5-($B47-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G47:vtf:t::IF(B47=\"\",\"\",$C$5-($B47-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H47:b::::1\ncell:I47:vtf:t:null:IF(C47=\"\",\"null\",C47):tvf:2:ntvf:2\ncell:A48:b::1::\ncell:B48:vtf:t::IF(B47=\"\",\"\",B47+1):b::1::1:l:1:f:1:ntvf:3\ncell:C48:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D48:vtf:t::IF(C48=\"\",\"\",C48-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E48:vtf:t::IF(C48=\"\",\"\",C48/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F48:vtf:t::IF($B48=\"\",\"\",$C$5-($B48-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G48:vtf:t::IF(B48=\"\",\"\",$C$5-($B48-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H48:b::::1\ncell:I48:vtf:t:null:IF(C48=\"\",\"null\",C48):tvf:2:ntvf:2\ncell:A49:b::1::\ncell:B49:vtf:t::IF(B48=\"\",\"\",B48+1):b::1::1:l:1:f:1:ntvf:3\ncell:C49:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D49:vtf:t::IF(C49=\"\",\"\",C49-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E49:vtf:t::IF(C49=\"\",\"\",C49/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F49:vtf:t::IF($B49=\"\",\"\",$C$5-($B49-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G49:vtf:t::IF(B49=\"\",\"\",$C$5-($B49-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H49:b::::1\ncell:I49:vtf:t:null:IF(C49=\"\",\"null\",C49):tvf:2:ntvf:2\ncell:A50:b::1::\ncell:B50:vtf:t::IF(B49=\"\",\"\",B49+1):b::1::1:l:1:f:1:ntvf:3\ncell:C50:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D50:vtf:t::IF(C50=\"\",\"\",C50-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E50:vtf:t::IF(C50=\"\",\"\",C50/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F50:vtf:t::IF($B50=\"\",\"\",$C$5-($B50-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G50:vtf:t::IF(B50=\"\",\"\",$C$5-($B50-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H50:b::::1\ncell:I50:vtf:t:null:IF(C50=\"\",\"null\",C50):tvf:2:ntvf:2\ncell:A51:b::1::\ncell:B51:vtf:t::IF(B50=\"\",\"\",B50+1):b::1::1:l:1:f:1:ntvf:3\ncell:C51:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D51:vtf:t::IF(C51=\"\",\"\",C51-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E51:vtf:t::IF(C51=\"\",\"\",C51/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F51:vtf:t::IF($B51=\"\",\"\",$C$5-($B51-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G51:vtf:t::IF(B51=\"\",\"\",$C$5-($B51-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H51:b::::1\ncell:I51:vtf:t:null:IF(C51=\"\",\"null\",C51):tvf:2:ntvf:2\ncell:A52:b::1::\ncell:B52:vtf:t::IF(B51=\"\",\"\",B51+1):b::1::1:l:1:f:1:ntvf:3\ncell:C52:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D52:vtf:t::IF(C52=\"\",\"\",C52-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E52:vtf:t::IF(C52=\"\",\"\",C52/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F52:vtf:t::IF($B52=\"\",\"\",$C$5-($B52-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G52:vtf:t::IF(B52=\"\",\"\",$C$5-($B52-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H52:b::::1\ncell:I52:vtf:t:null:IF(C52=\"\",\"null\",C52):tvf:2:ntvf:2\ncell:A53:b::1::\ncell:B53:vtf:t::IF(B52=\"\",\"\",B52+1):b::1::1:l:1:f:1:ntvf:3\ncell:C53:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D53:vtf:t::IF(C53=\"\",\"\",C53-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E53:vtf:t::IF(C53=\"\",\"\",C53/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F53:vtf:t::IF($B53=\"\",\"\",$C$5-($B53-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G53:vtf:t::IF(B53=\"\",\"\",$C$5-($B53-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H53:b::::1\ncell:I53:vtf:t:null:IF(C53=\"\",\"null\",C53):tvf:2:ntvf:2\ncell:A54:b::1::\ncell:B54:vtf:t::IF(B53=\"\",\"\",B53+1):b::1::1:l:1:f:1:ntvf:3\ncell:C54:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D54:vtf:t::IF(C54=\"\",\"\",C54-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E54:vtf:t::IF(C54=\"\",\"\",C54/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F54:vtf:t::IF($B54=\"\",\"\",$C$5-($B54-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G54:vtf:t::IF(B54=\"\",\"\",$C$5-($B54-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H54:b::::1\ncell:I54:vtf:t:null:IF(C54=\"\",\"null\",C54):tvf:2:ntvf:2\ncell:A55:b::1::\ncell:B55:vtf:t::IF(B54=\"\",\"\",B54+1):b::1::1:l:1:f:1:ntvf:3\ncell:C55:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D55:vtf:t::IF(C55=\"\",\"\",C55-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E55:vtf:t::IF(C55=\"\",\"\",C55/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F55:vtf:t::IF($B55=\"\",\"\",$C$5-($B55-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G55:vtf:t::IF(B55=\"\",\"\",$C$5-($B55-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H55:b::::1\ncell:I55:vtf:t:null:IF(C55=\"\",\"null\",C55):tvf:2:ntvf:2\ncell:A56:b::1::\ncell:B56:vtf:t::IF(B55=\"\",\"\",B55+1):b::1::1:l:1:f:1:ntvf:3\ncell:C56:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D56:vtf:t::IF(C56=\"\",\"\",C56-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E56:vtf:t::IF(C56=\"\",\"\",C56/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F56:vtf:t::IF($B56=\"\",\"\",$C$5-($B56-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G56:vtf:t::IF(B56=\"\",\"\",$C$5-($B56-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H56:b::::1\ncell:I56:vtf:t:null:IF(C56=\"\",\"null\",C56):tvf:2:ntvf:2\ncell:A57:b::1::\ncell:B57:vtf:t::IF(B56=\"\",\"\",B56+1):b::1::1:l:1:f:1:ntvf:3\ncell:C57:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D57:vtf:t::IF(C57=\"\",\"\",C57-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E57:vtf:t::IF(C57=\"\",\"\",C57/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F57:vtf:t::IF($B57=\"\",\"\",$C$5-($B57-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G57:vtf:t::IF(B57=\"\",\"\",$C$5-($B57-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H57:b::::1\ncell:I57:vtf:t:null:IF(C57=\"\",\"null\",C57):tvf:2:ntvf:2\ncell:A58:b::1::\ncell:B58:vtf:t::IF(B57=\"\",\"\",B57+1):b::1::1:l:1:f:1:ntvf:3\ncell:C58:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D58:vtf:t::IF(C58=\"\",\"\",C58-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E58:vtf:t::IF(C58=\"\",\"\",C58/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F58:vtf:t::IF($B58=\"\",\"\",$C$5-($B58-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G58:vtf:t::IF(B58=\"\",\"\",$C$5-($B58-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H58:b::::1\ncell:I58:vtf:t:null:IF(C58=\"\",\"null\",C58):tvf:2:ntvf:2\ncell:A59:b::1::\ncell:B59:vtf:t::IF(B58=\"\",\"\",B58+1):b::1::1:l:1:f:1:ntvf:3\ncell:C59:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D59:vtf:t::IF(C59=\"\",\"\",C59-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E59:vtf:t::IF(C59=\"\",\"\",C59/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F59:vtf:t::IF($B59=\"\",\"\",$C$5-($B59-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G59:vtf:t::IF(B59=\"\",\"\",$C$5-($B59-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H59:b::::1\ncell:I59:vtf:t:null:IF(C59=\"\",\"null\",C59):tvf:2:ntvf:2\ncell:A60:b::1::\ncell:B60:vtf:t::IF(B59=\"\",\"\",B59+1):b::1::1:l:1:f:1:ntvf:3\ncell:C60:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D60:vtf:t::IF(C60=\"\",\"\",C60-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E60:vtf:t::IF(C60=\"\",\"\",C60/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F60:vtf:t::IF($B60=\"\",\"\",$C$5-($B60-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G60:vtf:t::IF(B60=\"\",\"\",$C$5-($B60-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H60:b::::1\ncell:I60:vtf:t:null:IF(C60=\"\",\"null\",C60):tvf:2:ntvf:2\ncell:A61:b::1::\ncell:B61:vtf:t::IF(B60=\"\",\"\",B60+1):b::1::1:l:1:f:1:ntvf:3\ncell:C61:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D61:vtf:t::IF(C61=\"\",\"\",C61-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E61:vtf:t::IF(C61=\"\",\"\",C61/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F61:vtf:t::IF($B61=\"\",\"\",$C$5-($B61-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G61:vtf:t::IF(B61=\"\",\"\",$C$5-($B61-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H61:b::::1\ncell:I61:vtf:t:null:IF(C61=\"\",\"null\",C61):tvf:2:ntvf:2\ncell:A62:b::1::\ncell:B62:vtf:t::IF(B61=\"\",\"\",B61+1):b::1::1:l:1:f:1:ntvf:3\ncell:C62:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D62:vtf:t::IF(C62=\"\",\"\",C62-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E62:vtf:t::IF(C62=\"\",\"\",C62/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F62:vtf:t::IF($B62=\"\",\"\",$C$5-($B62-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G62:vtf:t::IF(B62=\"\",\"\",$C$5-($B62-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H62:b::::1\ncell:I62:vtf:t:null:IF(C62=\"\",\"null\",C62):tvf:2:ntvf:2\ncell:A63:b::1::\ncell:B63:vtf:t::IF(B62=\"\",\"\",B62+1):b::1::1:l:1:f:1:ntvf:3\ncell:C63:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D63:vtf:t::IF(C63=\"\",\"\",C63-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E63:vtf:t::IF(C63=\"\",\"\",C63/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F63:vtf:t::IF($B63=\"\",\"\",$C$5-($B63-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G63:vtf:t::IF(B63=\"\",\"\",$C$5-($B63-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H63:b::::1\ncell:I63:vtf:t:null:IF(C63=\"\",\"null\",C63):tvf:2:ntvf:2\ncell:A64:b::1::\ncell:B64:vtf:t::IF(B63=\"\",\"\",B63+1):b::1::1:l:1:f:1:ntvf:3\ncell:C64:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D64:vtf:t::IF(C64=\"\",\"\",C64-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E64:vtf:t::IF(C64=\"\",\"\",C64/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F64:vtf:t::IF($B64=\"\",\"\",$C$5-($B64-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G64:vtf:t::IF(B64=\"\",\"\",$C$5-($B64-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H64:b::::1\ncell:I64:vtf:t:null:IF(C64=\"\",\"null\",C64):tvf:2:ntvf:2\ncell:A65:b::1::\ncell:B65:vtf:t::IF(B64=\"\",\"\",B64+1):b::1::1:l:1:f:1:ntvf:3\ncell:C65:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D65:vtf:t::IF(C65=\"\",\"\",C65-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E65:vtf:t::IF(C65=\"\",\"\",C65/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F65:vtf:t::IF($B65=\"\",\"\",$C$5-($B65-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G65:vtf:t::IF(B65=\"\",\"\",$C$5-($B65-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H65:b::::1\ncell:I65:vtf:t:null:IF(C65=\"\",\"null\",C65):tvf:2:ntvf:2\ncell:A66:b::1::\ncell:B66:vtf:t::IF(B65=\"\",\"\",B65+1):b::1::1:l:1:f:1:ntvf:3\ncell:C66:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D66:vtf:t::IF(C66=\"\",\"\",C66-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E66:vtf:t::IF(C66=\"\",\"\",C66/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F66:vtf:t::IF($B66=\"\",\"\",$C$5-($B66-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G66:vtf:t::IF(B66=\"\",\"\",$C$5-($B66-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H66:b::::1\ncell:I66:vtf:t:null:IF(C66=\"\",\"null\",C66):tvf:2:ntvf:2\ncell:A67:b::1::\ncell:B67:vtf:t::IF(B66=\"\",\"\",B66+1):b::1::1:l:1:f:1:ntvf:3\ncell:C67:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D67:vtf:t::IF(C67=\"\",\"\",C67-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E67:vtf:t::IF(C67=\"\",\"\",C67/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F67:vtf:t::IF($B67=\"\",\"\",$C$5-($B67-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G67:vtf:t::IF(B67=\"\",\"\",$C$5-($B67-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H67:b::::1\ncell:I67:vtf:t:null:IF(C67=\"\",\"null\",C67):tvf:2:ntvf:2\ncell:A68:b::1::\ncell:B68:vtf:t::IF(B67=\"\",\"\",B67+1):b::1::1:l:1:f:1:ntvf:3\ncell:C68:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D68:vtf:t::IF(C68=\"\",\"\",C68-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E68:vtf:t::IF(C68=\"\",\"\",C68/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F68:vtf:t::IF($B68=\"\",\"\",$C$5-($B68-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G68:vtf:t::IF(B68=\"\",\"\",$C$5-($B68-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H68:b::::1\ncell:I68:vtf:t:null:IF(C68=\"\",\"null\",C68):tvf:2:ntvf:2\ncell:A69:b::1::\ncell:B69:vtf:t::IF(B68=\"\",\"\",B68+1):b::1::1:l:1:f:1:ntvf:3\ncell:C69:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D69:vtf:t::IF(C69=\"\",\"\",C69-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E69:vtf:t::IF(C69=\"\",\"\",C69/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F69:vtf:t::IF($B69=\"\",\"\",$C$5-($B69-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G69:vtf:t::IF(B69=\"\",\"\",$C$5-($B69-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H69:b::::1\ncell:I69:vtf:t:null:IF(C69=\"\",\"null\",C69):tvf:2:ntvf:2\ncell:A70:b::1::\ncell:B70:vtf:t::IF(B69=\"\",\"\",B69+1):b::1::1:l:1:f:1:ntvf:3\ncell:C70:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D70:vtf:t::IF(C70=\"\",\"\",C70-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E70:vtf:t::IF(C70=\"\",\"\",C70/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F70:vtf:t::IF($B70=\"\",\"\",$C$5-($B70-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G70:vtf:t::IF(B70=\"\",\"\",$C$5-($B70-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H70:b::::1\ncell:I70:vtf:t:null:IF(C70=\"\",\"null\",C70):tvf:2:ntvf:2\ncell:A71:b::1::\ncell:B71:vtf:t::IF(B70=\"\",\"\",B70+1):b::1::1:l:1:f:1:ntvf:3\ncell:C71:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D71:vtf:t::IF(C71=\"\",\"\",C71-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E71:vtf:t::IF(C71=\"\",\"\",C71/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F71:vtf:t::IF($B71=\"\",\"\",$C$5-($B71-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G71:vtf:t::IF(B71=\"\",\"\",$C$5-($B71-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H71:b::::1\ncell:I71:vtf:t:null:IF(C71=\"\",\"null\",C71):tvf:2:ntvf:2\ncell:A72:b::1::\ncell:B72:vtf:t::IF(B71=\"\",\"\",B71+1):b::1::1:l:1:f:1:ntvf:3\ncell:C72:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D72:vtf:t::IF(C72=\"\",\"\",C72-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E72:vtf:t::IF(C72=\"\",\"\",C72/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F72:vtf:t::IF($B72=\"\",\"\",$C$5-($B72-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G72:vtf:t::IF(B72=\"\",\"\",$C$5-($B72-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H72:b::::1\ncell:I72:vtf:t:null:IF(C72=\"\",\"null\",C72):tvf:2:ntvf:2\ncell:A73:b::1::\ncell:B73:vtf:t::IF(B72=\"\",\"\",B72+1):b::1::1:l:1:f:1:ntvf:3\ncell:C73:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D73:vtf:t::IF(C73=\"\",\"\",C73-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E73:vtf:t::IF(C73=\"\",\"\",C73/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F73:vtf:t::IF($B73=\"\",\"\",$C$5-($B73-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G73:vtf:t::IF(B73=\"\",\"\",$C$5-($B73-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H73:b::::1\ncell:I73:vtf:t:null:IF(C73=\"\",\"null\",C73):tvf:2:ntvf:2\ncell:A74:b::1::\ncell:B74:vtf:t::IF(B73=\"\",\"\",B73+1):b::1::1:l:1:f:1:ntvf:3\ncell:C74:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D74:vtf:t::IF(C74=\"\",\"\",C74-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E74:vtf:t::IF(C74=\"\",\"\",C74/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F74:vtf:t::IF($B74=\"\",\"\",$C$5-($B74-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G74:vtf:t::IF(B74=\"\",\"\",$C$5-($B74-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H74:b::::1\ncell:I74:vtf:t:null:IF(C74=\"\",\"null\",C74):tvf:2:ntvf:2\ncell:A75:b::1::\ncell:B75:vtf:t::IF(B74=\"\",\"\",B74+1):b::1::1:l:1:f:1:ntvf:3\ncell:C75:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D75:vtf:t::IF(C75=\"\",\"\",C75-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E75:vtf:t::IF(C75=\"\",\"\",C75/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F75:vtf:t::IF($B75=\"\",\"\",$C$5-($B75-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G75:vtf:t::IF(B75=\"\",\"\",$C$5-($B75-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H75:b::::1\ncell:I75:vtf:t:null:IF(C75=\"\",\"null\",C75):tvf:2:ntvf:2\ncell:A76:b::1::\ncell:B76:vtf:t::IF(B75=\"\",\"\",B75+1):b::1::1:l:1:f:1:ntvf:3\ncell:C76:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D76:vtf:t::IF(C76=\"\",\"\",C76-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E76:vtf:t::IF(C76=\"\",\"\",C76/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F76:vtf:t::IF($B76=\"\",\"\",$C$5-($B76-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G76:vtf:t::IF(B76=\"\",\"\",$C$5-($B76-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H76:b::::1\ncell:I76:vtf:t:null:IF(C76=\"\",\"null\",C76):tvf:2:ntvf:2\ncell:A77:b::1::\ncell:B77:vtf:t::IF(B76=\"\",\"\",B76+1):b::1::1:l:1:f:1:ntvf:3\ncell:C77:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D77:vtf:t::IF(C77=\"\",\"\",C77-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E77:vtf:t::IF(C77=\"\",\"\",C77/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F77:vtf:t::IF($B77=\"\",\"\",$C$5-($B77-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G77:vtf:t::IF(B77=\"\",\"\",$C$5-($B77-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H77:b::::1\ncell:I77:vtf:t:null:IF(C77=\"\",\"null\",C77):tvf:2:ntvf:2\ncell:A78:b::1::\ncell:B78:vtf:t::IF(B77=\"\",\"\",B77+1):b::1::1:l:1:f:1:ntvf:3\ncell:C78:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D78:vtf:t::IF(C78=\"\",\"\",C78-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E78:vtf:t::IF(C78=\"\",\"\",C78/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F78:vtf:t::IF($B78=\"\",\"\",$C$5-($B78-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G78:vtf:t::IF(B78=\"\",\"\",$C$5-($B78-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H78:b::::1\ncell:I78:vtf:t:null:IF(C78=\"\",\"null\",C78):tvf:2:ntvf:2\ncell:A79:b::1::\ncell:B79:vtf:t::IF(B78=\"\",\"\",B78+1):b::1::1:l:1:f:1:ntvf:3\ncell:C79:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D79:vtf:t::IF(C79=\"\",\"\",C79-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E79:vtf:t::IF(C79=\"\",\"\",C79/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F79:vtf:t::IF($B79=\"\",\"\",$C$5-($B79-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G79:vtf:t::IF(B79=\"\",\"\",$C$5-($B79-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H79:b::::1\ncell:I79:vtf:t:null:IF(C79=\"\",\"null\",C79):tvf:2:ntvf:2\ncell:A80:b::1::\ncell:B80:vtf:t::IF(B79=\"\",\"\",B79+1):b::1::1:l:1:f:1:ntvf:3\ncell:C80:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D80:vtf:t::IF(C80=\"\",\"\",C80-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E80:vtf:t::IF(C80=\"\",\"\",C80/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F80:vtf:t::IF($B80=\"\",\"\",$C$5-($B80-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G80:vtf:t::IF(B80=\"\",\"\",$C$5-($B80-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H80:b::::1\ncell:I80:vtf:t:null:IF(C80=\"\",\"null\",C80):tvf:2:ntvf:2\ncell:A81:b::1::\ncell:B81:vtf:t::IF(B80=\"\",\"\",B80+1):b::1::1:l:1:f:1:ntvf:3\ncell:C81:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D81:vtf:t::IF(C81=\"\",\"\",C81-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E81:vtf:t::IF(C81=\"\",\"\",C81/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F81:vtf:t::IF($B81=\"\",\"\",$C$5-($B81-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G81:vtf:t::IF(B81=\"\",\"\",$C$5-($B81-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H81:b::::1\ncell:I81:vtf:t:null:IF(C81=\"\",\"null\",C81):tvf:2:ntvf:2\ncell:A82:b::1::\ncell:B82:vtf:t::IF(B81=\"\",\"\",B81+1):b::1::1:l:1:f:1:ntvf:3\ncell:C82:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D82:vtf:t::IF(C82=\"\",\"\",C82-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E82:vtf:t::IF(C82=\"\",\"\",C82/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F82:vtf:t::IF($B82=\"\",\"\",$C$5-($B82-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G82:vtf:t::IF(B82=\"\",\"\",$C$5-($B82-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H82:b::::1\ncell:I82:vtf:t:null:IF(C82=\"\",\"null\",C82):tvf:2:ntvf:2\ncell:A83:b::1::\ncell:B83:vtf:t::IF(B82=\"\",\"\",B82+1):b::1::1:l:1:f:1:ntvf:3\ncell:C83:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D83:vtf:t::IF(C83=\"\",\"\",C83-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E83:vtf:t::IF(C83=\"\",\"\",C83/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F83:vtf:t::IF($B83=\"\",\"\",$C$5-($B83-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G83:vtf:t::IF(B83=\"\",\"\",$C$5-($B83-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H83:b::::1\ncell:I83:vtf:t:null:IF(C83=\"\",\"null\",C83):tvf:2:ntvf:2\ncell:A84:b::1::\ncell:B84:vtf:t::IF(B83=\"\",\"\",B83+1):b::1::1:l:1:f:1:ntvf:3\ncell:C84:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D84:vtf:t::IF(C84=\"\",\"\",C84-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E84:vtf:t::IF(C84=\"\",\"\",C84/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F84:vtf:t::IF($B84=\"\",\"\",$C$5-($B84-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G84:vtf:t::IF(B84=\"\",\"\",$C$5-($B84-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H84:b::::1\ncell:I84:vtf:t:null:IF(C84=\"\",\"null\",C84):tvf:2:ntvf:2\ncell:A85:b::1::\ncell:B85:vtf:t::IF(B84=\"\",\"\",B84+1):b::1::1:l:1:f:1:ntvf:3\ncell:C85:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D85:vtf:t::IF(C85=\"\",\"\",C85-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E85:vtf:t::IF(C85=\"\",\"\",C85/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F85:vtf:t::IF($B85=\"\",\"\",$C$5-($B85-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G85:vtf:t::IF(B85=\"\",\"\",$C$5-($B85-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H85:b::::1\ncell:I85:vtf:t:null:IF(C85=\"\",\"null\",C85):tvf:2:ntvf:2\ncell:A86:b::1::\ncell:B86:vtf:t::IF(B85=\"\",\"\",B85+1):b::1::1:l:1:f:1:ntvf:3\ncell:C86:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D86:vtf:t::IF(C86=\"\",\"\",C86-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E86:vtf:t::IF(C86=\"\",\"\",C86/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F86:vtf:t::IF($B86=\"\",\"\",$C$5-($B86-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G86:vtf:t::IF(B86=\"\",\"\",$C$5-($B86-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H86:b::::1\ncell:I86:vtf:t:null:IF(C86=\"\",\"null\",C86):tvf:2:ntvf:2\ncell:A87:b::1::\ncell:B87:vtf:t::IF(B86=\"\",\"\",B86+1):b::1::1:l:1:f:1:ntvf:3\ncell:C87:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D87:vtf:t::IF(C87=\"\",\"\",C87-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E87:vtf:t::IF(C87=\"\",\"\",C87/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F87:vtf:t::IF($B87=\"\",\"\",$C$5-($B87-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G87:vtf:t::IF(B87=\"\",\"\",$C$5-($B87-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H87:b::::1\ncell:I87:vtf:t:null:IF(C87=\"\",\"null\",C87):tvf:2:ntvf:2\ncell:A88:b::1::\ncell:B88:vtf:t::IF(B87=\"\",\"\",B87+1):b::1::1:l:1:f:1:ntvf:3\ncell:C88:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D88:vtf:t::IF(C88=\"\",\"\",C88-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E88:vtf:t::IF(C88=\"\",\"\",C88/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F88:vtf:t::IF($B88=\"\",\"\",$C$5-($B88-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G88:vtf:t::IF(B88=\"\",\"\",$C$5-($B88-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H88:b::::1\ncell:I88:vtf:t:null:IF(C88=\"\",\"null\",C88):tvf:2:ntvf:2\ncell:A89:b::1::\ncell:B89:vtf:t::IF(B88=\"\",\"\",B88+1):b::1::1:l:1:f:1:ntvf:3\ncell:C89:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D89:vtf:t::IF(C89=\"\",\"\",C89-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E89:vtf:t::IF(C89=\"\",\"\",C89/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F89:vtf:t::IF($B89=\"\",\"\",$C$5-($B89-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G89:vtf:t::IF(B89=\"\",\"\",$C$5-($B89-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H89:b::::1\ncell:I89:vtf:t:null:IF(C89=\"\",\"null\",C89):tvf:2:ntvf:2\ncell:A90:b::1::\ncell:B90:vtf:t::IF(B89=\"\",\"\",B89+1):b::1::1:l:1:f:1:ntvf:3\ncell:C90:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D90:vtf:t::IF(C90=\"\",\"\",C90-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E90:vtf:t::IF(C90=\"\",\"\",C90/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F90:vtf:t::IF($B90=\"\",\"\",$C$5-($B90-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G90:vtf:t::IF(B90=\"\",\"\",$C$5-($B90-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H90:b::::1\ncell:I90:vtf:t:null:IF(C90=\"\",\"null\",C90):tvf:2:ntvf:2\ncell:A91:b::1::\ncell:B91:vtf:t::IF(B90=\"\",\"\",B90+1):b::1::1:l:1:f:1:ntvf:3\ncell:C91:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D91:vtf:t::IF(C91=\"\",\"\",C91-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E91:vtf:t::IF(C91=\"\",\"\",C91/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F91:vtf:t::IF($B91=\"\",\"\",$C$5-($B91-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G91:vtf:t::IF(B91=\"\",\"\",$C$5-($B91-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H91:b::::1\ncell:I91:vtf:t:null:IF(C91=\"\",\"null\",C91):tvf:2:ntvf:2\ncell:A92:b::1::\ncell:B92:vtf:t::IF(B91=\"\",\"\",B91+1):b::1::1:l:1:f:1:ntvf:3\ncell:C92:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D92:vtf:t::IF(C92=\"\",\"\",C92-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E92:vtf:t::IF(C92=\"\",\"\",C92/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F92:vtf:t::IF($B92=\"\",\"\",$C$5-($B92-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G92:vtf:t::IF(B92=\"\",\"\",$C$5-($B92-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H92:b::::1\ncell:I92:vtf:t:null:IF(C92=\"\",\"null\",C92):tvf:2:ntvf:2\ncell:A93:b::1::\ncell:B93:vtf:t::IF(B92=\"\",\"\",B92+1):b::1::1:l:1:f:1:ntvf:3\ncell:C93:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D93:vtf:t::IF(C93=\"\",\"\",C93-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E93:vtf:t::IF(C93=\"\",\"\",C93/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F93:vtf:t::IF($B93=\"\",\"\",$C$5-($B93-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G93:vtf:t::IF(B93=\"\",\"\",$C$5-($B93-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H93:b::::1\ncell:I93:vtf:t:null:IF(C93=\"\",\"null\",C93):tvf:2:ntvf:2\ncell:A94:b::1::\ncell:B94:vtf:t::IF(B93=\"\",\"\",B93+1):b::1::1:l:1:f:1:ntvf:3\ncell:C94:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D94:vtf:t::IF(C94=\"\",\"\",C94-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E94:vtf:t::IF(C94=\"\",\"\",C94/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F94:vtf:t::IF($B94=\"\",\"\",$C$5-($B94-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G94:vtf:t::IF(B94=\"\",\"\",$C$5-($B94-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H94:b::::1\ncell:I94:vtf:t:null:IF(C94=\"\",\"null\",C94):tvf:2:ntvf:2\ncell:A95:b::1::\ncell:B95:vtf:t::IF(B94=\"\",\"\",B94+1):b::1::1:l:1:f:1:ntvf:3\ncell:C95:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D95:vtf:t::IF(C95=\"\",\"\",C95-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E95:vtf:t::IF(C95=\"\",\"\",C95/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F95:vtf:t::IF($B95=\"\",\"\",$C$5-($B95-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G95:vtf:t::IF(B95=\"\",\"\",$C$5-($B95-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H95:b::::1\ncell:I95:vtf:t:null:IF(C95=\"\",\"null\",C95):tvf:2:ntvf:2\ncell:A96:b::1::\ncell:B96:vtf:t::IF(B95=\"\",\"\",B95+1):b::1::1:l:1:f:1:ntvf:3\ncell:C96:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D96:vtf:t::IF(C96=\"\",\"\",C96-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E96:vtf:t::IF(C96=\"\",\"\",C96/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F96:vtf:t::IF($B96=\"\",\"\",$C$5-($B96-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G96:vtf:t::IF(B96=\"\",\"\",$C$5-($B96-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H96:b::::1\ncell:I96:vtf:t:null:IF(C96=\"\",\"null\",C96):tvf:2:ntvf:2\ncell:A97:b::1::\ncell:B97:vtf:t::IF(B96=\"\",\"\",B96+1):b::1::1:l:1:f:1:ntvf:3\ncell:C97:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D97:vtf:t::IF(C97=\"\",\"\",C97-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E97:vtf:t::IF(C97=\"\",\"\",C97/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F97:vtf:t::IF($B97=\"\",\"\",$C$5-($B97-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G97:vtf:t::IF(B97=\"\",\"\",$C$5-($B97-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H97:b::::1\ncell:I97:vtf:t:null:IF(C97=\"\",\"null\",C97):tvf:2:ntvf:2\ncell:A98:b::1::\ncell:B98:vtf:t::IF(B97=\"\",\"\",B97+1):b::1::1:l:1:f:1:ntvf:3\ncell:C98:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D98:vtf:t::IF(C98=\"\",\"\",C98-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E98:vtf:t::IF(C98=\"\",\"\",C98/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F98:vtf:t::IF($B98=\"\",\"\",$C$5-($B98-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G98:vtf:t::IF(B98=\"\",\"\",$C$5-($B98-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H98:b::::1\ncell:I98:vtf:t:null:IF(C98=\"\",\"null\",C98):tvf:2:ntvf:2\ncell:A99:b::1::\ncell:B99:vtf:t::IF(B98=\"\",\"\",B98+1):b::1::1:l:1:f:1:ntvf:3\ncell:C99:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D99:vtf:t::IF(C99=\"\",\"\",C99-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E99:vtf:t::IF(C99=\"\",\"\",C99/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F99:vtf:t::IF($B99=\"\",\"\",$C$5-($B99-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G99:vtf:t::IF(B99=\"\",\"\",$C$5-($B99-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H99:b::::1\ncell:I99:vtf:t:null:IF(C99=\"\",\"null\",C99):tvf:2:ntvf:2\ncell:A100:b::1::\ncell:B100:vtf:t::IF(B99=\"\",\"\",B99+1):b::1::1:l:1:f:1:ntvf:3\ncell:C100:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D100:vtf:t::IF(C100=\"\",\"\",C100-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E100:vtf:t::IF(C100=\"\",\"\",C100/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F100:vtf:t::IF($B100=\"\",\"\",$C$5-($B100-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G100:vtf:t::IF(B100=\"\",\"\",$C$5-($B100-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H100:b::::1\ncell:I100:vtf:t:null:IF(C100=\"\",\"null\",C100):tvf:2:ntvf:2\ncell:A101:b::1::\ncell:B101:vtf:t::IF(B100=\"\",\"\",B100+1):b::1::1:l:1:f:1:ntvf:3\ncell:C101:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D101:vtf:t::IF(C101=\"\",\"\",C101-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E101:vtf:t::IF(C101=\"\",\"\",C101/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F101:vtf:t::IF($B101=\"\",\"\",$C$5-($B101-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G101:vtf:t::IF(B101=\"\",\"\",$C$5-($B101-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H101:b::::1\ncell:I101:vtf:t:null:IF(C101=\"\",\"null\",C101):tvf:2:ntvf:2\ncell:A102:b::1::\ncell:B102:vtf:t::IF(B101=\"\",\"\",B101+1):b::1::1:l:1:f:1:ntvf:3\ncell:C102:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D102:vtf:t::IF(C102=\"\",\"\",C102-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E102:vtf:t::IF(C102=\"\",\"\",C102/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F102:vtf:t::IF($B102=\"\",\"\",$C$5-($B102-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G102:vtf:t::IF(B102=\"\",\"\",$C$5-($B102-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H102:b::::1\ncell:I102:vtf:t:null:IF(C102=\"\",\"null\",C102):tvf:2:ntvf:2\ncell:A103:b::1::\ncell:B103:vtf:t::IF(B102=\"\",\"\",B102+1):b::1::1:l:1:f:1:ntvf:3\ncell:C103:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D103:vtf:t::IF(C103=\"\",\"\",C103-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E103:vtf:t::IF(C103=\"\",\"\",C103/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F103:vtf:t::IF($B103=\"\",\"\",$C$5-($B103-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G103:vtf:t::IF(B103=\"\",\"\",$C$5-($B103-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H103:b::::1\ncell:I103:vtf:t:null:IF(C103=\"\",\"null\",C103):tvf:2:ntvf:2\ncell:A104:b::1::\ncell:B104:vtf:t::IF(B103=\"\",\"\",B103+1):b::1::1:l:1:f:1:ntvf:3\ncell:C104:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D104:vtf:t::IF(C104=\"\",\"\",C104-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E104:vtf:t::IF(C104=\"\",\"\",C104/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F104:vtf:t::IF($B104=\"\",\"\",$C$5-($B104-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G104:vtf:t::IF(B104=\"\",\"\",$C$5-($B104-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H104:b::::1\ncell:I104:vtf:t:null:IF(C104=\"\",\"null\",C104):tvf:2:ntvf:2\ncell:A105:b::1::\ncell:B105:vtf:t::IF(B104=\"\",\"\",B104+1):b::1::1:l:1:f:1:ntvf:3\ncell:C105:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D105:vtf:t::IF(C105=\"\",\"\",C105-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E105:vtf:t::IF(C105=\"\",\"\",C105/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F105:vtf:t::IF($B105=\"\",\"\",$C$5-($B105-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G105:vtf:t::IF(B105=\"\",\"\",$C$5-($B105-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H105:b::::1\ncell:I105:vtf:t:null:IF(C105=\"\",\"null\",C105):tvf:2:ntvf:2\ncell:A106:b::1::\ncell:B106:vtf:t::IF(B105=\"\",\"\",B105+1):b::1::1:l:1:f:1:ntvf:3\ncell:C106:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D106:vtf:t::IF(C106=\"\",\"\",C106-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E106:vtf:t::IF(C106=\"\",\"\",C106/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F106:vtf:t::IF($B106=\"\",\"\",$C$5-($B106-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G106:vtf:t::IF(B106=\"\",\"\",$C$5-($B106-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H106:b::::1\ncell:I106:vtf:t:null:IF(C106=\"\",\"null\",C106):tvf:2:ntvf:2\ncell:A107:b::1::\ncell:B107:vtf:t::IF(B106=\"\",\"\",B106+1):b::1::1:l:1:f:1:ntvf:3\ncell:C107:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D107:vtf:t::IF(C107=\"\",\"\",C107-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E107:vtf:t::IF(C107=\"\",\"\",C107/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F107:vtf:t::IF($B107=\"\",\"\",$C$5-($B107-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G107:vtf:t::IF(B107=\"\",\"\",$C$5-($B107-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H107:b::::1\ncell:I107:vtf:t:null:IF(C107=\"\",\"null\",C107):tvf:2:ntvf:2\ncell:A108:b::1::\ncell:B108:vtf:t::IF(B107=\"\",\"\",B107+1):b::1::1:l:1:f:1:ntvf:3\ncell:C108:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D108:vtf:t::IF(C108=\"\",\"\",C108-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E108:vtf:t::IF(C108=\"\",\"\",C108/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F108:vtf:t::IF($B108=\"\",\"\",$C$5-($B108-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G108:vtf:t::IF(B108=\"\",\"\",$C$5-($B108-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H108:b::::1\ncell:I108:vtf:t:null:IF(C108=\"\",\"null\",C108):tvf:2:ntvf:2\ncell:A109:b::1::\ncell:B109:vtf:t::IF(B108=\"\",\"\",B108+1):b::1::1:l:1:f:1:ntvf:3\ncell:C109:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D109:vtf:t::IF(C109=\"\",\"\",C109-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E109:vtf:t::IF(C109=\"\",\"\",C109/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F109:vtf:t::IF($B109=\"\",\"\",$C$5-($B109-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G109:vtf:t::IF(B109=\"\",\"\",$C$5-($B109-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H109:b::::1\ncell:I109:vtf:t:null:IF(C109=\"\",\"null\",C109):tvf:2:ntvf:2\ncell:A110:b::1::\ncell:B110:vtf:t::IF(B109=\"\",\"\",B109+1):b::1::1:l:1:f:1:ntvf:3\ncell:C110:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D110:vtf:t::IF(C110=\"\",\"\",C110-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E110:vtf:t::IF(C110=\"\",\"\",C110/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F110:vtf:t::IF($B110=\"\",\"\",$C$5-($B110-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G110:vtf:t::IF(B110=\"\",\"\",$C$5-($B110-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H110:b::::1\ncell:I110:vtf:t:null:IF(C110=\"\",\"null\",C110):tvf:2:ntvf:2\ncell:A111:b::1::\ncell:B111:vtf:t::IF(B110=\"\",\"\",B110+1):b::1::1:l:1:f:1:ntvf:3\ncell:C111:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D111:vtf:t::IF(C111=\"\",\"\",C111-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E111:vtf:t::IF(C111=\"\",\"\",C111/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F111:vtf:t::IF($B111=\"\",\"\",$C$5-($B111-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G111:vtf:t::IF(B111=\"\",\"\",$C$5-($B111-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H111:b::::1\ncell:I111:vtf:t:null:IF(C111=\"\",\"null\",C111):tvf:2:ntvf:2\ncell:A112:b::1::\ncell:B112:vtf:t::IF(B111=\"\",\"\",B111+1):b::1::1:l:1:f:1:ntvf:3\ncell:C112:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D112:vtf:t::IF(C112=\"\",\"\",C112-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E112:vtf:t::IF(C112=\"\",\"\",C112/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F112:vtf:t::IF($B112=\"\",\"\",$C$5-($B112-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G112:vtf:t::IF(B112=\"\",\"\",$C$5-($B112-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H112:b::::1\ncell:I112:vtf:t:null:IF(C112=\"\",\"null\",C112):tvf:2:ntvf:2\ncell:A113:b::1::\ncell:B113:vtf:t::IF(B112=\"\",\"\",B112+1):b::1::1:l:1:f:1:ntvf:3\ncell:C113:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D113:vtf:t::IF(C113=\"\",\"\",C113-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E113:vtf:t::IF(C113=\"\",\"\",C113/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F113:vtf:t::IF($B113=\"\",\"\",$C$5-($B113-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G113:vtf:t::IF(B113=\"\",\"\",$C$5-($B113-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H113:b::::1\ncell:I113:vtf:t:null:IF(C113=\"\",\"null\",C113):tvf:2:ntvf:2\ncell:A114:b::1::\ncell:B114:vtf:t::IF(B113=\"\",\"\",B113+1):b::1::1:l:1:f:1:ntvf:3\ncell:C114:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D114:vtf:t::IF(C114=\"\",\"\",C114-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E114:vtf:t::IF(C114=\"\",\"\",C114/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F114:vtf:t::IF($B114=\"\",\"\",$C$5-($B114-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G114:vtf:t::IF(B114=\"\",\"\",$C$5-($B114-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H114:b::::1\ncell:I114:vtf:t:null:IF(C114=\"\",\"null\",C114):tvf:2:ntvf:2\ncell:A115:b::1::\ncell:B115:vtf:t::IF(B114=\"\",\"\",B114+1):b::1::1:l:1:f:1:ntvf:3\ncell:C115:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D115:vtf:t::IF(C115=\"\",\"\",C115-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E115:vtf:t::IF(C115=\"\",\"\",C115/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F115:vtf:t::IF($B115=\"\",\"\",$C$5-($B115-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G115:vtf:t::IF(B115=\"\",\"\",$C$5-($B115-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H115:b::::1\ncell:I115:vtf:t:null:IF(C115=\"\",\"null\",C115):tvf:2:ntvf:2\ncell:A116:b::1::\ncell:B116:vtf:t::IF(B115=\"\",\"\",B115+1):b::1::1:l:1:f:1:ntvf:3\ncell:C116:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D116:vtf:t::IF(C116=\"\",\"\",C116-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E116:vtf:t::IF(C116=\"\",\"\",C116/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F116:vtf:t::IF($B116=\"\",\"\",$C$5-($B116-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G116:vtf:t::IF(B116=\"\",\"\",$C$5-($B116-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H116:b::::1\ncell:I116:vtf:t:null:IF(C116=\"\",\"null\",C116):tvf:2:ntvf:2\ncell:A117:b::1::\ncell:B117:vtf:t::IF(B116=\"\",\"\",B116+1):b::1::1:l:1:f:1:ntvf:3\ncell:C117:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D117:vtf:t::IF(C117=\"\",\"\",C117-$C$5):b::1::1:l:1:f:1:ntvf:1\ncell:E117:vtf:t::IF(C117=\"\",\"\",C117/($G$5/100)^2):b::1::1:l:1:f:1:ntvf:1\ncell:F117:vtf:t::IF($B117=\"\",\"\",$C$5-($B117-$C$6)*($F$10/7)):b::1::1:l:1:f:1:ntvf:1\ncell:G117:vtf:t::IF(B117=\"\",\"\",$C$5-($B117-$C$6)*($F$9/7)):b::1::1:l:1:f:1:ntvf:1\ncell:H117:b::::1\ncell:I117:vtf:t:null:IF(C117=\"\",\"null\",C117):tvf:2:ntvf:2\ncell:A118:b::1::\ncell:B118:vtf:t::IF(B117=\"\",\"\",B117+1):b::1::1:l:1:f:1:ntvf:3\ncell:C118:b:1:1:1:1:l:1:f:1:ntvf:1\ncell:D118:vtf:t::IF(C118=\"\",\"\",C118-$C$5):b::1:1:1:l:1:f:1:ntvf:1\ncell:E118:vtf:t::IF(C118=\"\",\"\",C118/($G$5/100)^2):b::1:1:1:l:1:f:1:ntvf:1\ncell:F118:vtf:t::IF($B118=\"\",\"\",$C$5-($B118-$C$6)*($F$10/7)):b::1:1:1:l:1:f:1:ntvf:1\ncell:G118:vtf:t::IF(B118=\"\",\"\",$C$5-($B118-$C$6)*($F$9/7)):b::1:1:1:l:1:f:1:ntvf:1\ncell:H118:b::::1\ncell:I118:vtf:t:null:IF(C118=\"\",\"null\",C118):tvf:2:ntvf:2\ncell:B119:b:1:::\ncell:C119:b:1:::\ncell:D119:b:1:::\ncell:E119:b:1:::\ncell:F119:b:1:::\ncell:G119:b:1:::\ncol:A:w:10\ncol:C:w:89\nsheet:c:12:r:119\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\nfont:1:* 11pt arial,helvetica,sans-serif\nfont:2:* 12pt arial,helvetica,sans-serif\nfont:3:* 18pt arial,helvetica,sans-serif\nlayout:1:padding:4px 3px 4px 3px;vertical-align:*;\nvalueformat:1:#,##0.00\nvalueformat:2:hidden\nvalueformat:3:m/d/yy\nvalueformat:4:text-html\n"},"name":"sheet2","hidden":"0"}},"EditableCells":{"allow":true,"cells":{"sheet2!B2":true,"sheet2!B5":true,"sheet2!B6":true,"sheet2!B7":true,"sheet2!C5":true,"sheet2!C6":true,"sheet2!D5":true,"sheet2!D6":true,"sheet2!D7":true,"sheet2!E5":true,"sheet2!E6":true,"sheet2!F5":true,"sheet2!G5":true,"sheet2!B9":true,"sheet2!F9":true,"sheet2!F10":true,"sheet2!B10":true,"sheet2!B27":true,"sheet2!C27":true,"sheet2!D27":true,"sheet2!E27":true,"sheet2!F27":true,"sheet2!G27":true,"sheet2!C28":true,"sheet2!C29":true,"sheet2!C30":true,"sheet2!C31":true,"sheet2!C32":true,"sheet2!C33":true,"sheet2!C34":true,"sheet2!C35":true,"sheet2!C36":true,"sheet2!C37":true,"sheet2!C38":true,"sheet2!C39":true,"sheet2!C40":true,"sheet2!C41":true,"sheet2!C42":true,"sheet2!C43":true,"sheet2!C44":true,"sheet2!C45":true,"sheet2!C46":true,"sheet2!C47":true,"sheet2!C48":true,"sheet2!C49":true,"sheet2!C50":true,"sheet2!C51":true,"sheet2!C52":true,"sheet2!C53":true,"sheet2!C54":true,"sheet2!C55":true,"sheet2!C56":true,"sheet2!C57":true,"sheet2!C58":true,"sheet2!C59":true,"sheet2!C60":true,"sheet2!C61":true,"sheet2!C62":true,"sheet2!C63":true,"sheet2!C64":true,"sheet2!C65":true,"sheet2!C66":true,"sheet2!C67":true,"sheet2!C68":true,"sheet2!C69":true,"sheet2!C70":true,"sheet2!C71":true,"sheet2!C72":true,"sheet2!C73":true,"sheet2!C74":true,"sheet2!C75":true,"sheet2!C76":true,"sheet2!C77":true,"sheet2!C78":true,"sheet2!C79":true,"sheet2!C80":true,"sheet2!C81":true,"sheet2!C82":true,"sheet2!C83":true,"sheet2!C84":true,"sheet2!C85":true,"sheet2!C86":true,"sheet2!C87":true,"sheet2!C88":true,"sheet2!C89":true,"sheet2!C90":true,"sheet2!C91":true,"sheet2!C92":true,"sheet2!C93":true,"sheet2!C94":true,"sheet2!C95":true,"sheet2!C96":true,"sheet2!C97":true,"sheet2!C98":true,"sheet2!C99":true,"sheet2!C100":true,"sheet2!C101":true,"sheet2!C102":true,"sheet2!C103":true,"sheet2!C104":true,"sheet2!C105":true,"sheet2!C106":true,"sheet2!C107":true,"sheet2!C108":true,"sheet2!C109":true,"sheet2!C110":true,"sheet2!C111":true,"sheet2!C112":true,"sheet2!C113":true,"sheet2!C114":true,"sheet2!C115":true,"sheet2!C116":true,"sheet2!C117":true,"sheet2!C118":true},"constraints":{}}} From 3d44a06e4d72071cee56f93e4240cf20c0a1c525 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:49:34 +0530 Subject: [PATCH 12/17] Rename building.msc to building.msc removed trailing spaces --- Website/excelinterop/tmp/{building.msc => building.msc} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{building.msc => building.msc} (99%) diff --git a/Website/excelinterop/tmp/building.msc b/Website/excelinterop/tmp/building.msc similarity index 99% rename from Website/excelinterop/tmp/building.msc rename to Website/excelinterop/tmp/building.msc index a8fe469..408a426 100644 --- a/Website/excelinterop/tmp/building.msc +++ b/Website/excelinterop/tmp/building.msc @@ -1 +1 @@ -{"numsheets":10,"currentid":"sheet1","currentname":"jul","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:January:f:3:c:3:bg:1:cf:1:colspan:4\ncell:B3:f:4:bg:4:cf:1:colspan:4\ncell:B5:t:Chk:f:1:cf:1\ncell:C5:t:Date:f:1:cf:1:colspan:2\ncell:D5:f:1:cf:1\ncell:E5:t:Notes:f:1:cf:1\ncell:B6:b:::1::f:1\ncell:C6:b:::1::f:1\ncell:D6:b:::1::f:1\ncell:E6:b:::1::f:1\ncell:A7:b::1::\ncell:B7:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C7:t:Wed:b:1:1::1:f:1\ncell:D7:v:1:b:1:1::1:f:1\ncell:E7:b:1:1:1:1:f:1\ncell:F7:b::::1\ncell:A8:b::1::\ncell:B8:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C8:t:Thurs:b::1::1:f:1:bg:2\ncell:D8:v:2:b::1::1:f:1:bg:2\ncell:E8:b:1:1:1:1:f:1:bg:2\ncell:F8:b::::1\ncell:A9:b::1::\ncell:B9:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C9:t:Fri:b::1::1:f:1\ncell:D9:v:3:b::1::1:f:1\ncell:E9:b:1:1:1:1:f:1\ncell:F9:b::::1\ncell:A10:b::1::\ncell:B10:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C10:t:Sat:b::1::1:f:1:bg:2\ncell:D10:v:4:b::1::1:f:1:bg:2\ncell:E10:b:1:1:1:1:f:1:bg:2\ncell:F10:b::::1\ncell:A11:b::1::\ncell:B11:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C11:t:Sun:b::1::1:f:1\ncell:D11:v:5:b::1::1:f:1\ncell:E11:b:1:1:1:1:f:1\ncell:F11:b::::1\ncell:A12:b::1::\ncell:B12:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C12:t:Mon:b::1::1:f:1:bg:2\ncell:D12:v:6:b::1::1:f:1:bg:2\ncell:E12:b:1:1:1:1:f:1:bg:2\ncell:F12:b::::1\ncell:A13:b::1::\ncell:B13:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C13:t:Tue:b::1::1:f:1\ncell:D13:v:7:b::1::1:f:1\ncell:E13:b:1:1:1:1:f:1\ncell:F13:b::::1\ncell:A14:b::1::\ncell:B14:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C14:t:Wed:b::1::1:f:1:bg:2\ncell:D14:v:8:b::1::1:f:1:bg:2\ncell:E14:b:1:1:1:1:f:1:bg:2\ncell:F14:b::::1\ncell:A15:b::1::\ncell:B15:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C15:t:Thurs:b::1::1:f:1\ncell:D15:v:9:b::1::1:f:1\ncell:E15:b:1:1:1:1:f:1\ncell:F15:b::::1\ncell:A16:b::1::\ncell:B16:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C16:t:Fri:b::1::1:f:1:bg:2\ncell:D16:v:10:b::1::1:f:1:bg:2\ncell:E16:b:1:1:1:1:f:1:bg:2\ncell:F16:b::::1\ncell:A17:b::1::\ncell:B17:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C17:t:Sat:b::1::1:f:1\ncell:D17:v:11:b::1::1:f:1\ncell:E17:b:1:1:1:1:f:1\ncell:F17:b::::1\ncell:A18:b::1::\ncell:B18:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C18:t:Sun:b::1::1:f:1:bg:2\ncell:D18:v:12:b::1::1:f:1:bg:2\ncell:E18:b:1:1:1:1:f:1:bg:2\ncell:F18:b::::1\ncell:A19:b::1::\ncell:B19:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C19:t:Mon:b::1::1:f:1\ncell:D19:v:13:b::1::1:f:1\ncell:E19:b:1:1:1:1:f:1\ncell:F19:b::::1\ncell:A20:b::1::\ncell:B20:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C20:t:Tue:b::1::1:f:1:bg:2\ncell:D20:v:14:b::1::1:f:1:bg:2\ncell:E20:b:1:1:1:1:f:1:bg:2\ncell:F20:b::::1\ncell:A21:b::1::\ncell:B21:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C21:t:Wed:b::1::1:f:1\ncell:D21:v:15:b::1::1:f:1\ncell:E21:b:1:1:1:1:f:1\ncell:F21:b::::1\ncell:A22:b::1::\ncell:B22:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C22:t:Thurs:b::1::1:f:1:bg:2\ncell:D22:v:16:b::1::1:f:1:bg:2\ncell:E22:b:1:1:1:1:f:1:bg:2\ncell:F22:b::::1\ncell:A23:b::1::\ncell:B23:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C23:t:Fri:b::1::1:f:1\ncell:D23:v:17:b::1::1:f:1\ncell:E23:b:1:1:1:1:f:1\ncell:F23:b::::1\ncell:A24:b::1::\ncell:B24:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C24:t:Sat:b::1::1:f:1:bg:2\ncell:D24:v:18:b::1::1:f:1:bg:2\ncell:E24:b:1:1:1:1:f:1:bg:2\ncell:F24:b::::1\ncell:A25:b::1::\ncell:B25:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C25:t:Sun:b::1::1:f:1\ncell:D25:v:19:b::1::1:f:1\ncell:E25:b:1:1:1:1:f:1\ncell:F25:b::::1\ncell:A26:b::1::\ncell:B26:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C26:t:day:b::1::1:f:1:bg:2\ncell:D26:v:20:b::1::1:f:1:bg:2\ncell:E26:b:1:1:1:1:f:1:bg:2\ncell:F26:b::::1\ncell:A27:b::1::\ncell:B27:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C27:t:Tue:b::1::1:f:1\ncell:D27:v:21:b::1::1:f:1\ncell:E27:b:1:1:1:1:f:1\ncell:F27:b::::1\ncell:A28:b::1::\ncell:B28:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C28:t:Wed:b::1::1:f:1:bg:2\ncell:D28:v:22:b::1::1:f:1:bg:2\ncell:E28:b:1:1:1:1:f:1:bg:2\ncell:F28:b::::1\ncell:A29:b::1::\ncell:B29:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C29:t:Thurs:b::1::1:f:1\ncell:D29:v:23:b::1::1:f:1\ncell:E29:b:1:1:1:1:f:1\ncell:F29:b::::1\ncell:A30:b::1::\ncell:B30:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C30:t:Fri:b::1::1:f:1:bg:2\ncell:D30:v:24:b::1::1:f:1:bg:2\ncell:E30:b:1:1:1:1:f:1:bg:2\ncell:F30:b::::1\ncell:A31:b::1::\ncell:B31:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C31:t:Sat:b::1::1:f:1\ncell:D31:v:25:b::1::1:f:1\ncell:E31:b:1:1:1:1:f:1\ncell:F31:b::::1\ncell:A32:b::1::\ncell:B32:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C32:t:Sun:b::1::1:f:1:bg:2\ncell:D32:v:26:b::1::1:f:1:bg:2\ncell:E32:b:1:1:1:1:f:1:bg:2\ncell:F32:b::::1\ncell:A33:b::1::\ncell:B33:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C33:t:Mon:b::1::1:f:1\ncell:D33:v:27:b::1::1:f:1\ncell:E33:b:1:1:1:1:f:1\ncell:F33:b::::1\ncell:A34:b::1::\ncell:B34:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C34:t:Tue:b::1::1:f:1:bg:2\ncell:D34:v:28:b::1::1:f:1:bg:2\ncell:E34:b:1:1:1:1:f:1:bg:2\ncell:F34:b::::1\ncell:A35:b::1::\ncell:B35:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C35:t:Wed:b::1::1:f:1\ncell:D35:v:29:b::1::1:f:1\ncell:E35:b:1:1:1:1:f:1\ncell:F35:b::::1\ncell:A36:b::1::\ncell:B36:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C36:t:Thurs:b::1::1:f:1:bg:2\ncell:D36:v:30:b::1::1:f:1:bg:2\ncell:E36:b:1:1:1:1:f:1:bg:2\ncell:F36:b::::1\ncell:A37:b::1::\ncell:B37:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C37:t:Fri:b::1:1:1:f:1\ncell:D37:v:31:b::1:1:1:f:1\ncell:E37:b:1:1:1:1:f:1\ncell:F37:b::::1\ncell:C38:b:1:::\ncol:A:w:13\ncol:B:w:40\ncol:C:w:46\ncol:D:w:35\ncol:E:w:107\nsheet:c:6:r:38:font:2:layout:1\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncolor:1:rgb(136,100,8)\ncolor:2:rgb(233,233,233)\ncolor:3:rgb(255, 255, 255)\ncolor:4:rgb(91,17,1)\nfont:1:* 10pt *\nfont:2:* 10pt arial,helvetica,sans-serif\nfont:3:* 14pt *\nfont:4:* 7pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:text-html\n"},"name":"jul","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Basic Information:f:3:c:3:bg:1:cf:1:colspan:2\ncell:B4:t:Owner Name:f:1\ncell:C4:b:1:1:1:1:f:1\ncell:B5:f:1\ncell:C5:f:1\ncell:B6:t:Home Address:f:1\ncell:C6:b:1:1:1:1:f:1\ncell:B7:f:1\ncell:C7:b:1:1:1:1:f:1\ncell:B8:f:1\ncell:C8:f:1\ncell:B9:t:Phone Number:f:1\ncell:C9:b:1:1:1:1:f:1:cf:2\ncell:B10:t:Email:f:1\ncell:C10:b:1:1:1:1:f:1\ncell:B11:f:1\ncell:C11:f:1\ncell:B12:t:Purchase Price:f:1\ncell:C12:b:1:1:1:1:l:2:f:1:ntvf:1\ncell:B13:t:Purchase Date:f:1\ncell:C13:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:B14:t:Appraised Value:f:1\ncell:C14:b:1:1:1:1:l:2:f:1:ntvf:1\ncell:B15:f:1\ncell:C15:f:1\ncell:B17:t:Contacts:l:1:f:3:c:3:bg:1:cf:1:colspan:2\ncell:A18:b::1::\ncell:B18:t:Name:b:1:1:1:1:l:1:f:1:cf:1\ncell:C18:t:Contact info:b:1:1:1:1:l:1:f:1:cf:1\ncell:D18:b::::1\ncell:A19:b::1::\ncell:B19:b::1::1:f:1\ncell:C19:t:(123) 456-9870:b::1::1:f:1\ncell:D19:b::::1\ncell:A20:b::1::\ncell:B20:b::1::1:f:1:bg:2\ncell:C20:b::1::1:f:1:bg:2\ncell:D20:b::::1\ncell:A21:b::1::\ncell:B21:b::1::1:f:1\ncell:C21:b::1::1:f:1\ncell:D21:b::::1\ncell:A22:b::1::\ncell:B22:b::1::1:f:1:bg:2\ncell:C22:b::1::1:f:1:bg:2\ncell:D22:b::::1\ncell:A23:b::1::\ncell:B23:b::1::1:f:1\ncell:C23:b::1::1:f:1\ncell:D23:b::::1\ncell:A24:b::1::\ncell:B24:b::1::1:f:1:bg:2\ncell:C24:b::1::1:f:1:bg:2\ncell:D24:b::::1\ncell:A25:b::1::\ncell:B25:b::1::1:f:1\ncell:C25:b::1::1:f:1\ncell:D25:b::::1\ncell:A26:b::1::\ncell:B26:b::1::1:f:1:bg:2\ncell:C26:b::1::1:f:1:bg:2\ncell:D26:b::::1\ncell:A27:b::1::\ncell:B27:b::1::1:f:1\ncell:C27:b::1::1:f:1\ncell:D27:b::::1\ncell:A28:b::1::\ncell:B28:b::1::1:f:1:bg:2\ncell:C28:b::1::1:f:1:bg:2\ncell:D28:b::::1\ncell:A29:b::1::\ncell:B29:b::1::1:f:1\ncell:C29:b::1::1:f:1\ncell:D29:b::::1\ncell:A30:b::1::\ncell:B30:b::1::1:f:1:bg:2\ncell:C30:b::1::1:f:1:bg:2\ncell:D30:b::::1\ncell:A31:b::1::\ncell:B31:b::1::1:f:1\ncell:C31:b::1::1:f:1\ncell:D31:b::::1\ncell:A32:b::1::\ncell:B32:b::1::1:f:1:bg:2\ncell:C32:b::1::1:f:1:bg:2\ncell:D32:b::::1\ncell:A33:b::1::\ncell:B33:b::1:1:1:f:1\ncell:C33:b::1:1:1:f:1\ncell:D33:b::::1\ncell:B34:b:1:::\ncell:C34:b:1:::\ncol:A:w:10\ncol:B:w:109\ncol:C:w:116\ncol:D:w:87\nsheet:c:4:r:34:needsrecalc:yes:font:2:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt arial,helvetica,sans-serif\nfont:3:* 14pt *\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:* 16px * *;vertical-align:*;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:bottom;\nvalueformat:1:#,##0.00\nvalueformat:2:m/d/yy\n"},"name":"help","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Maintenance Budget:l:5:f:5:c:3:bg:1:cf:1:colspan:3\ncell:C2:t::l:2:f:3\ncell:D2:t::l:2:f:3\ncell:B3:l:6:f:4:cf:1\ncell:C3:l:2:f:3\ncell:D3:l:2:f:3\ncell:B4:t:Total Actual Expenditure:l:6:f:1:cf:2:colspan:2\ncell:C4:f:1\ncell:D4:vtf:n:0:D32:b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:B5:t:Money Left:l:6:f:1:cf:2:colspan:2\ncell:C5:f:1\ncell:D5:vtf:n:0:C32-D4:b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:B6:t::l:2:f:1\ncell:C6:t::l:2:f:1\ncell:D6:t::b:1::::l:2:f:1\ncell:A7:l:1:f:3\ncell:B7:t:Activity:b:1:1:1:1:l:6:f:1:cf:1\ncell:C7:t:Budget:b:1:1:1:1:l:6:f:1:cf:1\ncell:D7:t:Actual:b:1:1:1:1:l:6:f:1:cf:1\ncell:A8:b::2:::l:1:f:4\ncell:B8:t:Cleaning services:b::1::1:l:4:f:1:cf:2\ncell:C8:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D8:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A9:b::2:::l:1:f:4\ncell:B9:t:Plumbing:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C9:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D9:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A10:b::2:::l:1:f:4\ncell:B10:t:Repairs:b::1::1:l:4:f:1:cf:2\ncell:C10:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D10:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A11:b::2:::l:1:f:4\ncell:B11:t:Appliances:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C11:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D11:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A12:b::2:::l:1:f:4\ncell:B12:b::1::1:l:4:f:1:cf:2\ncell:C12:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D12:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A13:b::2:::l:1:f:4\ncell:B13:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C13:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D13:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A14:b::2:::l:1:f:4\ncell:B14:b::1::1:l:4:f:1:cf:2\ncell:C14:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D14:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A15:b::2:::l:1:f:4\ncell:B15:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C15:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D15:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A16:b::2:::l:1:f:4\ncell:B16:b::1::1:l:4:f:1:cf:2\ncell:C16:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D16:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A17:b::2:::l:1:f:4\ncell:B17:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C17:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D17:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A18:b::2:::l:1:f:4\ncell:B18:b::1::1:l:4:f:1:cf:2\ncell:C18:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D18:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A19:b::2:::l:1:f:4\ncell:B19:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C19:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D19:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A20:b::2:::l:1:f:4\ncell:B20:b::1::1:l:4:f:1:cf:2\ncell:C20:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D20:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A21:b::2:::l:1:f:4\ncell:B21:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C21:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D21:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A22:b::2:::l:1:f:4\ncell:B22:b::1::1:l:4:f:1:cf:2\ncell:C22:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D22:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A23:b::2:::l:1:f:4\ncell:B23:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C23:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D23:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A24:b::2:::l:1:f:4\ncell:B24:b::1::1:l:4:f:1:cf:2\ncell:C24:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D24:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A25:b::2:::l:1:f:4\ncell:B25:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C25:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D25:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A26:b::2:::l:1:f:4\ncell:B26:b::1::1:l:4:f:1:cf:2\ncell:C26:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D26:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A27:b::2:::l:1:f:4\ncell:B27:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C27:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D27:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A28:b::2:::l:1:f:4\ncell:B28:b::1::1:l:4:f:1:cf:2\ncell:C28:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D28:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A29:b::2:::l:1:f:4\ncell:B29:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C29:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D29:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A30:b::2:::l:1:f:4\ncell:B30:b::1::1:l:4:f:1:cf:2\ncell:C30:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D30:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A31:b::2:::l:1:f:4\ncell:B31:b::1:1:1:l:4:f:1:bg:2:cf:2\ncell:C31:b::1:1:1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D31:b::1:1:1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:B32:t:Total :f:1:cf:3\ncell:C32:vtf:n:0:sum(C8\\cC31):b:1::1::f:1:ntvf:1\ncell:D32:vtf:n:0:sum(D8\\cD31):b:1::1::f:1:ntvf:1\ncell:C33:b:1:::\ncell:D33:b:1:::\ncol:A:w:10\ncol:B:w:90\ncol:C:w:74\ncol:D:w:57\ncol:E:w:109\ncol:F:w:250\nrow:2:h:30\nrow:7:h:15\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nsheet:c:6:r:33:h:12.75:w:260:needsrecalc:yes:font:2:layout:3\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt arial,helvetica,sans-serif\nfont:3:normal normal 10pt Arial\nfont:4:normal normal 11pt Arial\nfont:5:normal normal 14pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:5:padding:4px 2px 4px 2px;vertical-align:middle;\nlayout:6:padding:4px 4px 4px 4px;vertical-align:middle;\nvalueformat:1:#,##0.00\n"},"name":"budget","hidden":"0"},"sheet4":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Priority:l:2:f:2:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Task:b:1:1:1:1:l:2:f:3:cf:1\ncell:C4:t:Priority:b:1:1:1:1:l:2:f:3:cf:1\ncell:D4:t:Assigned to:b:1:1:1:1:l:1:f:3:cf:1\ncell:E4:b::::1\ncell:A5:b::1::\ncell:B5:b::1::1:l:4:f:3:cf:2\ncell:C5:b::1::1:l:3:f:3\ncell:D5:b::1::1:l:3:f:3\ncell:A6:b::1::\ncell:B6:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:3:bg:2\ncell:D6:b::1::1:l:3:f:3:bg:2\ncell:A7:b::1::\ncell:B7:b::1::1:l:4:f:3:cf:2\ncell:C7:b::1::1:l:3:f:3\ncell:D7:b::1::1:l:3:f:3\ncell:A8:b::1::\ncell:B8:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:3:bg:2\ncell:D8:b::1::1:l:3:f:3:bg:2\ncell:A9:b::1::\ncell:B9:b::1::1:l:4:f:3:cf:2\ncell:C9:b::1::1:l:3:f:3\ncell:D9:b::1::1:l:3:f:3\ncell:A10:b::1::\ncell:B10:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:3:bg:2\ncell:D10:b::1::1:l:3:f:3:bg:2\ncell:A11:b::1::\ncell:B11:b::1::1:l:4:f:3:cf:2\ncell:C11:b::1::1:l:3:f:3\ncell:D11:b::1::1:l:3:f:3\ncell:A12:b::1::\ncell:B12:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:3:bg:2\ncell:D12:b::1::1:l:3:f:3:bg:2\ncell:A13:b::1::\ncell:B13:b::1::1:l:4:f:3:cf:2\ncell:C13:b::1::1:l:3:f:3\ncell:D13:b::1::1:l:3:f:3\ncell:A14:b::1::\ncell:B14:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:3:bg:2\ncell:D14:b::1::1:l:3:f:3:bg:2\ncell:A15:b::1::\ncell:B15:b::1::1:l:4:f:3:cf:2\ncell:C15:b::1::1:l:3:f:3\ncell:D15:b::1::1:l:3:f:3\ncell:A16:b::1::\ncell:B16:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:3:bg:2\ncell:D16:b::1::1:l:3:f:3:bg:2\ncell:A17:b::1::\ncell:B17:b::1::1:l:4:f:3:cf:2\ncell:C17:b::1::1:l:3:f:3\ncell:D17:b::1::1:l:3:f:3\ncell:A18:b::1::\ncell:B18:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:3:bg:2\ncell:D18:b::1::1:l:3:f:3:bg:2\ncell:A19:b::1::\ncell:B19:b::1::1:l:4:f:3:cf:2\ncell:C19:b::1::1:l:3:f:3\ncell:D19:b::1::1:l:3:f:3\ncell:A20:b::1::\ncell:B20:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:3:bg:2\ncell:D20:b::1::1:l:3:f:3:bg:2\ncell:A21:b::1::\ncell:B21:b::1::1:l:4:f:3:cf:2\ncell:C21:b::1::1:l:3:f:3\ncell:D21:b::1::1:l:3:f:3\ncell:A22:b::1::\ncell:B22:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:3:bg:2\ncell:D22:b::1::1:l:3:f:3:bg:2\ncell:A23:b::1::\ncell:B23:b::1::1:l:4:f:3:cf:2\ncell:C23:b::1::1:l:3:f:3\ncell:D23:b::1::1:l:3:f:3\ncell:A24:b::1::\ncell:B24:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:3:bg:2\ncell:D24:b::1::1:l:3:f:3:bg:2\ncell:A25:b::1::\ncell:B25:b::1::1:l:4:f:3:cf:2\ncell:C25:b::1::1:l:3:f:3\ncell:D25:b::1::1:l:3:f:3\ncell:A26:b::1::\ncell:B26:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:3:bg:2\ncell:D26:b::1::1:l:3:f:3:bg:2\ncell:A27:b::1::\ncell:B27:b::1::1:l:4:f:3:cf:2\ncell:C27:b::1::1:l:3:f:3\ncell:D27:b::1::1:l:3:f:3\ncell:A28:b::1::\ncell:B28:b::1:1:1:l:4:f:3:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:3:bg:2\ncell:D28:b::1:1:1:l:3:f:3:bg:2\ncell:E28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:91\ncol:C:w:57\ncol:D:w:75\ncol:K:w:10\nsheet:c:11:r:29:needsrecalc:yes:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\n"},"name":"sheet15","hidden":"0"},"sheet5":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Building Maintenance:l:5:f:4:c:3:bg:1:cf:1:colspan:3\ncell:C2:t::l:2:f:2\ncell:D2:t::l:2:f:2\ncell:B3:t::l:2:f:2\ncell:C3:t::l:2:f:2\ncell:D3:t::l:2:f:2\ncell:A4:l:1:f:2\ncell:B4:t:Task:b:1:1:1:1:l:2:f:2:cf:1\ncell:C4:t:Person Incharge:b:1:1:1:1:l:2:f:2:cf:1\ncell:D4:t:Chk:b:1:1:1:1:l:2:f:2:cf:1\ncell:A5:b::2:::l:1:f:3\ncell:B5:vtf:t::IF(SHEET15!B5=\"\",\"\",SHEET15!B5):b::1::1:l:4:f:2:cf:2\ncell:C5:b::1::1:l:3:f:2\ncell:D5:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A6:b::2:::l:1:f:3\ncell:B6:vtf:t::IF(SHEET15!B6=\"\",\"\",SHEET15!B6):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:2:bg:2\ncell:D6:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A7:b::2:::l:1:f:3\ncell:B7:vtf:t::IF(SHEET15!B7=\"\",\"\",SHEET15!B7):b::1::1:l:4:f:2:cf:2\ncell:C7:b::1::1:l:3:f:2\ncell:D7:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A8:b::2:::l:1:f:3\ncell:B8:vtf:t::IF(SHEET15!B8=\"\",\"\",SHEET15!B8):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:2:bg:2\ncell:D8:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A9:b::2:::l:1:f:3\ncell:B9:vtf:t::IF(SHEET15!B9=\"\",\"\",SHEET15!B9):b::1::1:l:4:f:2:cf:2\ncell:C9:b::1::1:l:3:f:2\ncell:D9:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A10:b::2:::l:1:f:3\ncell:B10:vtf:t::IF(SHEET15!B10=\"\",\"\",SHEET15!B10):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:2:bg:2\ncell:D10:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A11:b::2:::l:1:f:3\ncell:B11:vtf:t::IF(SHEET15!B11=\"\",\"\",SHEET15!B11):b::1::1:l:4:f:2:cf:2\ncell:C11:b::1::1:l:3:f:2\ncell:D11:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A12:b::2:::l:1:f:3\ncell:B12:vtf:t::IF(SHEET15!B12=\"\",\"\",SHEET15!B12):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:2:bg:2\ncell:D12:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A13:b::2:::l:1:f:3\ncell:B13:vtf:t::IF(SHEET15!B13=\"\",\"\",SHEET15!B13):b::1::1:l:4:f:2:cf:2\ncell:C13:b::1::1:l:3:f:2\ncell:D13:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A14:b::2:::l:1:f:3\ncell:B14:vtf:t::IF(SHEET15!B14=\"\",\"\",SHEET15!B14):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:2:bg:2\ncell:D14:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A15:b::2:::l:1:f:3\ncell:B15:vtf:t::IF(SHEET15!B15=\"\",\"\",SHEET15!B15):b::1::1:l:4:f:2:cf:2\ncell:C15:b::1::1:l:3:f:2\ncell:D15:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A16:b::2:::l:1:f:3\ncell:B16:vtf:t::IF(SHEET15!B16=\"\",\"\",SHEET15!B16):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:2:bg:2\ncell:D16:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A17:b::2:::l:1:f:3\ncell:B17:vtf:t::IF(SHEET15!B17=\"\",\"\",SHEET15!B17):b::1::1:l:4:f:2:cf:2\ncell:C17:b::1::1:l:3:f:2\ncell:D17:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A18:b::2:::l:1:f:3\ncell:B18:vtf:t::IF(SHEET15!B18=\"\",\"\",SHEET15!B18):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:2:bg:2\ncell:D18:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A19:b::2:::l:1:f:3\ncell:B19:vtf:t::IF(SHEET15!B19=\"\",\"\",SHEET15!B19):b::1::1:l:4:f:2:cf:2\ncell:C19:b::1::1:l:3:f:2\ncell:D19:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A20:b::2:::l:1:f:3\ncell:B20:vtf:t::IF(SHEET15!B20=\"\",\"\",SHEET15!B20):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:2:bg:2\ncell:D20:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A21:b::2:::l:1:f:3\ncell:B21:vtf:t::IF(SHEET15!B21=\"\",\"\",SHEET15!B21):b::1::1:l:4:f:2:cf:2\ncell:C21:b::1::1:l:3:f:2\ncell:D21:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A22:b::2:::l:1:f:3\ncell:B22:vtf:t::IF(SHEET15!B22=\"\",\"\",SHEET15!B22):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:2:bg:2\ncell:D22:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A23:b::2:::l:1:f:3\ncell:B23:vtf:t::IF(SHEET15!B23=\"\",\"\",SHEET15!B23):b::1::1:l:4:f:2:cf:2\ncell:C23:b::1::1:l:3:f:2\ncell:D23:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A24:b::2:::l:1:f:3\ncell:B24:vtf:t::IF(SHEET15!B24=\"\",\"\",SHEET15!B24):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:2:bg:2\ncell:D24:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A25:b::2:::l:1:f:3\ncell:B25:vtf:t::IF(SHEET15!B25=\"\",\"\",SHEET15!B25):b::1::1:l:4:f:2:cf:2\ncell:C25:b::1::1:l:3:f:2\ncell:D25:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A26:b::2:::l:1:f:3\ncell:B26:vtf:t::IF(SHEET15!B26=\"\",\"\",SHEET15!B26):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:2:bg:2\ncell:D26:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A27:b::2:::l:1:f:3\ncell:B27:vtf:t::IF(SHEET15!B27=\"\",\"\",SHEET15!B27):b::1::1:l:4:f:2:cf:2\ncell:C27:b::1::1:l:3:f:2\ncell:D27:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A28:b::2:::l:1:f:3\ncell:B28:vtf:t::IF(SHEET15!B28=\"\",\"\",SHEET15!B28):b::1:1:1:l:4:f:2:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:2:bg:2\ncell:D28:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:B29:cf:3\ncell:C29:b:1::::ntvf:1\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:94\ncol:C:w:92\ncol:D:w:41\ncol:E:w:250\nrow:2:h:30\nrow:3:h:15.75\nrow:4:h:15.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nsheet:c:5:r:29:h:12.75:w:260:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 11pt arial,helvetica,sans-serif\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 11pt Arial\nfont:4:normal normal 14pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:5:padding:4px 2px 4px 2px;vertical-align:middle;\nvalueformat:1:#,##0.00\nvalueformat:2:text-html\n"},"name":"status","hidden":"0"},"sheet6":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Left:l:2:f:2:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Task:b:1:1:1:1:l:2:f:3:cf:1\ncell:C4:t:Person Incharge:b:1:1:1:1:l:2:f:3:cf:1\ncell:D4:t:What has to be done:b:1:1:1:1:l:1:f:3:cf:1\ncell:E4:b::::1\ncell:A5:b::1::\ncell:B5:b::1::1:l:4:f:3:cf:2\ncell:C5:b::1::1:l:3:f:3\ncell:D5:b::1::1:l:3:f:3\ncell:A6:b::1::\ncell:B6:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:3:bg:2\ncell:D6:b::1::1:l:3:f:3:bg:2\ncell:A7:b::1::\ncell:B7:b::1::1:l:4:f:3:cf:2\ncell:C7:b::1::1:l:3:f:3\ncell:D7:b::1::1:l:3:f:3\ncell:A8:b::1::\ncell:B8:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:3:bg:2\ncell:D8:b::1::1:l:3:f:3:bg:2\ncell:A9:b::1::\ncell:B9:b::1::1:l:4:f:3:cf:2\ncell:C9:b::1::1:l:3:f:3\ncell:D9:b::1::1:l:3:f:3\ncell:A10:b::1::\ncell:B10:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:3:bg:2\ncell:D10:b::1::1:l:3:f:3:bg:2\ncell:A11:b::1::\ncell:B11:b::1::1:l:4:f:3:cf:2\ncell:C11:b::1::1:l:3:f:3\ncell:D11:b::1::1:l:3:f:3\ncell:A12:b::1::\ncell:B12:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:3:bg:2\ncell:D12:b::1::1:l:3:f:3:bg:2\ncell:A13:b::1::\ncell:B13:b::1::1:l:4:f:3:cf:2\ncell:C13:b::1::1:l:3:f:3\ncell:D13:b::1::1:l:3:f:3\ncell:A14:b::1::\ncell:B14:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:3:bg:2\ncell:D14:b::1::1:l:3:f:3:bg:2\ncell:A15:b::1::\ncell:B15:b::1::1:l:4:f:3:cf:2\ncell:C15:b::1::1:l:3:f:3\ncell:D15:b::1::1:l:3:f:3\ncell:A16:b::1::\ncell:B16:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:3:bg:2\ncell:D16:b::1::1:l:3:f:3:bg:2\ncell:A17:b::1::\ncell:B17:b::1::1:l:4:f:3:cf:2\ncell:C17:b::1::1:l:3:f:3\ncell:D17:b::1::1:l:3:f:3\ncell:A18:b::1::\ncell:B18:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:3:bg:2\ncell:D18:b::1::1:l:3:f:3:bg:2\ncell:A19:b::1::\ncell:B19:b::1::1:l:4:f:3:cf:2\ncell:C19:b::1::1:l:3:f:3\ncell:D19:b::1::1:l:3:f:3\ncell:A20:b::1::\ncell:B20:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:3:bg:2\ncell:D20:b::1::1:l:3:f:3:bg:2\ncell:A21:b::1::\ncell:B21:b::1::1:l:4:f:3:cf:2\ncell:C21:b::1::1:l:3:f:3\ncell:D21:b::1::1:l:3:f:3\ncell:A22:b::1::\ncell:B22:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:3:bg:2\ncell:D22:b::1::1:l:3:f:3:bg:2\ncell:A23:b::1::\ncell:B23:b::1::1:l:4:f:3:cf:2\ncell:C23:b::1::1:l:3:f:3\ncell:D23:b::1::1:l:3:f:3\ncell:A24:b::1::\ncell:B24:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:3:bg:2\ncell:D24:b::1::1:l:3:f:3:bg:2\ncell:A25:b::1::\ncell:B25:b::1::1:l:4:f:3:cf:2\ncell:C25:b::1::1:l:3:f:3\ncell:D25:b::1::1:l:3:f:3\ncell:A26:b::1::\ncell:B26:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:3:bg:2\ncell:D26:b::1::1:l:3:f:3:bg:2\ncell:A27:b::1::\ncell:B27:b::1::1:l:4:f:3:cf:2\ncell:C27:b::1::1:l:3:f:3\ncell:D27:b::1::1:l:3:f:3\ncell:A28:b::1::\ncell:B28:b::1:1:1:l:4:f:3:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:3:bg:2\ncell:D28:b::1:1:1:l:3:f:3:bg:2\ncell:E28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:90\ncol:C:w:57\ncol:D:w:81\ncol:K:w:10\nsheet:c:11:r:29:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\n"},"name":"sheet11","hidden":"0"},"sheet7":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Reminder:l:2:f:2:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Task:b:1:1:1:1:l:2:f:3:cf:1\ncell:C4:t:Date:b:1:1:1:1:l:2:f:3:cf:1\ncell:D4:t:Time:b:1:1:1:1:l:1:f:3:cf:1\ncell:E4:b::::1\ncell:A5:b::1::\ncell:B5:b::1::1:l:4:f:3:cf:2\ncell:C5:b::1::1:l:3:f:3:ntvf:2\ncell:D5:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A6:b::1::\ncell:B6:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D6:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A7:b::1::\ncell:B7:b::1::1:l:4:f:3:cf:2\ncell:C7:b::1::1:l:3:f:3:ntvf:2\ncell:D7:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A8:b::1::\ncell:B8:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D8:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A9:b::1::\ncell:B9:b::1::1:l:4:f:3:cf:2\ncell:C9:b::1::1:l:3:f:3:ntvf:2\ncell:D9:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A10:b::1::\ncell:B10:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D10:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A11:b::1::\ncell:B11:b::1::1:l:4:f:3:cf:2\ncell:C11:b::1::1:l:3:f:3:ntvf:2\ncell:D11:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A12:b::1::\ncell:B12:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D12:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A13:b::1::\ncell:B13:b::1::1:l:4:f:3:cf:2\ncell:C13:b::1::1:l:3:f:3:ntvf:2\ncell:D13:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A14:b::1::\ncell:B14:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D14:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A15:b::1::\ncell:B15:b::1::1:l:4:f:3:cf:2\ncell:C15:b::1::1:l:3:f:3:ntvf:2\ncell:D15:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A16:b::1::\ncell:B16:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D16:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A17:b::1::\ncell:B17:b::1::1:l:4:f:3:cf:2\ncell:C17:b::1::1:l:3:f:3:ntvf:2\ncell:D17:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A18:b::1::\ncell:B18:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D18:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A19:b::1::\ncell:B19:b::1::1:l:4:f:3:cf:2\ncell:C19:b::1::1:l:3:f:3:ntvf:2\ncell:D19:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A20:b::1::\ncell:B20:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D20:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A21:b::1::\ncell:B21:b::1::1:l:4:f:3:cf:2\ncell:C21:b::1::1:l:3:f:3:ntvf:2\ncell:D21:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A22:b::1::\ncell:B22:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D22:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A23:b::1::\ncell:B23:b::1::1:l:4:f:3:cf:2\ncell:C23:b::1::1:l:3:f:3:ntvf:2\ncell:D23:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A24:b::1::\ncell:B24:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D24:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A25:b::1::\ncell:B25:b::1::1:l:4:f:3:cf:2\ncell:C25:b::1::1:l:3:f:3:ntvf:2\ncell:D25:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A26:b::1::\ncell:B26:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D26:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A27:b::1::\ncell:B27:b::1::1:l:4:f:3:cf:2\ncell:C27:b::1::1:l:3:f:3:ntvf:2\ncell:D27:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A28:b::1::\ncell:B28:b::1:1:1:l:4:f:3:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:3:bg:2:ntvf:2\ncell:D28:b::1:1:1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:E28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:101\ncol:C:w:65\ncol:D:w:63\ncol:K:w:10\nsheet:c:11:r:29:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\nvalueformat:1:h\\cmm\nvalueformat:2:m/d/yy\n"},"name":"sheet10","hidden":"0"},"sheet8":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Historical Maintenance Cost:f:3:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Date:b:1:1:1:1:l:1:f:1:cf:1\ncell:C4:t:Total Cost:b:1:1:1:1:l:1:f:1:cf:1\ncell:D4:t:Notes:b:1:1:1:1:l:1:f:1:cf:1\ncell:A5:b::1::\ncell:B5:b::1::1:f:1:cf:2:ntvf:2\ncell:C5:b::1::1:f:1:cf:3:ntvf:1\ncell:D5:b::1::1:f:1:cf:2\ncell:A6:b::1::\ncell:B6:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C6:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D6:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A7:b::1::\ncell:B7:b::1::1:f:1:cf:2:ntvf:2\ncell:C7:b::1::1:f:1:cf:3:ntvf:1\ncell:D7:b::1::1:f:1:cf:2\ncell:A8:b::1::\ncell:B8:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C8:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D8:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A9:b::1::\ncell:B9:b::1::1:f:1:cf:2:ntvf:2\ncell:C9:b::1::1:f:1:cf:3:ntvf:1\ncell:D9:b::1::1:f:1:cf:2\ncell:A10:b::1::\ncell:B10:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C10:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D10:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A11:b::1::\ncell:B11:b::1::1:f:1:cf:2:ntvf:2\ncell:C11:b::1::1:f:1:cf:3:ntvf:1\ncell:D11:b::1::1:f:1:cf:2\ncell:A12:b::1::\ncell:B12:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C12:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D12:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A13:b::1::\ncell:B13:b::1::1:f:1:cf:2:ntvf:2\ncell:C13:b::1::1:f:1:cf:3:ntvf:1\ncell:D13:b::1::1:f:1:cf:2\ncell:A14:b::1::\ncell:B14:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C14:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D14:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A15:b::1::\ncell:B15:b::1::1:f:1:cf:2:ntvf:2\ncell:C15:b::1::1:f:1:cf:3:ntvf:1\ncell:D15:b::1::1:f:1:cf:2\ncell:A16:b::1::\ncell:B16:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C16:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D16:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A17:b::1::\ncell:B17:b::1::1:f:1:cf:2:ntvf:2\ncell:C17:b::1::1:f:1:cf:3:ntvf:1\ncell:D17:b::1::1:f:1:cf:2\ncell:A18:b::1::\ncell:B18:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C18:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D18:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A19:b::1::\ncell:B19:b::1::1:f:1:cf:2:ntvf:2\ncell:C19:b::1::1:f:1:cf:3:ntvf:1\ncell:D19:b::1::1:f:1:cf:2\ncell:A20:b::1::\ncell:B20:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C20:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D20:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A21:b::1::\ncell:B21:b::1::1:f:1:cf:2:ntvf:2\ncell:C21:b::1::1:f:1:cf:3:ntvf:1\ncell:D21:b::1::1:f:1:cf:2\ncell:A22:b::1::\ncell:B22:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C22:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D22:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A23:b::1::\ncell:B23:b::1::1:f:1:cf:2:ntvf:2\ncell:C23:b::1::1:f:1:cf:3:ntvf:1\ncell:D23:b::1::1:f:1:cf:2\ncell:A24:b::1::\ncell:B24:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C24:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D24:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A25:b::1::\ncell:B25:b::1::1:f:1:cf:2:ntvf:2\ncell:C25:b::1::1:f:1:cf:3:ntvf:1\ncell:D25:b::1::1:f:1:cf:2\ncell:A26:b::1::\ncell:B26:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C26:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D26:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A27:b::1::\ncell:B27:b::1::1:f:1:cf:2:ntvf:2\ncell:C27:b::1::1:f:1:cf:3:ntvf:1\ncell:D27:b::1::1:f:1:cf:2\ncell:A28:b::1::\ncell:B28:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C28:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D28:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A29:b::1::\ncell:B29:b::1::1:f:1:cf:2:ntvf:2\ncell:C29:b::1::1:f:1:cf:3:ntvf:1\ncell:D29:b::1::1:f:1:cf:2\ncell:A30:b::1::\ncell:B30:b::1:1:1:f:1:bg:2:cf:2:ntvf:2\ncell:C30:b::1:1:1:f:1:bg:2:cf:3:ntvf:1\ncell:D30:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:D31:b:1:::\ncol:A:w:10\ncol:B:w:69\ncol:C:w:61\ncol:D:w:97\nsheet:c:4:r:31:needsrecalc:yes:font:2:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt arial,helvetica,sans-serif\nfont:3:* 14pt *\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:bottom;\nvalueformat:1: #,##0.00;\\b-#,##0.00;\\b-\nvalueformat:2:m/d/yy\n"},"name":"sheet7","hidden":"0"},"sheet9":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Building Maintenance:l:5:f:6:c:3:bg:1:cf:1:colspan:2\ncell:A4:b::1::\ncell:B4:t:Annual Maintenance:b:1:1:1:1:l:1:f:4:cf:1\ncell:C4:t:Next Service Date:b:1:1:1:1:l:4:f:2:cf:1\ncell:D4:b::::1\ncell:A5:b::1::\ncell:B5:t:Replace smoke detector batteries.:b::1::1:l:4:f:1\ncell:C5:b::1::1:f:1:cf:3:ntvf:1\ncell:D5:b::::1\ncell:A6:b::1::\ncell:B6:t:Heating and Airconditioning\\c Inspect and Service if necessary:b::1::1:l:4:f:1:bg:2\ncell:C6:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D6:b::::1\ncell:A7:b::1::\ncell:B7:t:Chimneys\\c Inspect and Clean:b::1::1:l:4:f:1\ncell:C7:b::1::1:f:1:cf:3:ntvf:1\ncell:D7:b::::1\ncell:A8:b::1::\ncell:B8:t:Electrical panels and wiring\\c Inspect, exercise circuit breakers:b::1::1:l:4:f:1:bg:2\ncell:C8:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D8:b::::1\ncell:A9:b::1::\ncell:B9:t:Water heater\\c Inspect and service:b::1::1:l:4:f:1\ncell:C9:b::1::1:f:1:cf:3:ntvf:1\ncell:D9:b::::1\ncell:A10:b::1::\ncell:B10:t:Main cleanout drain\\c Inspect and service:b::1::1:l:4:f:1:bg:2\ncell:C10:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D10:b::::1\ncell:A11:b::1::\ncell:B11:t:Inspect home for pest activity (termites/ants):b::1::1:l:4:f:1\ncell:C11:b::1::1:f:1:cf:3:ntvf:1\ncell:D11:b::::1\ncell:A12:b::1::\ncell:B12:t:Ceramic Tiles/Granite\\c Check, clean grout, apply sealant:b::1::1:l:4:f:1:bg:2\ncell:C12:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D12:b::::1\ncell:A13:b::1::\ncell:B13:t:Water Heater\\c Flush water, and remove accumulated sediment:b::1::1:l:4:f:1\ncell:C13:b::1::1:f:1:cf:3:ntvf:1\ncell:D13:b::::1\ncell:A14:b::1::\ncell:B14:t:Other (edit):b::1::1:l:4:f:1:bg:2\ncell:C14:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D14:b::::1\ncell:A15:b::1::\ncell:B15:t:Other (edit):b::1::1:l:4:f:1\ncell:C15:b::1::1:f:1:cf:3:ntvf:1\ncell:D15:b::::1\ncell:A16:b::1::\ncell:B16:t:Other (edit):b::1::1:l:4:f:1:bg:2\ncell:C16:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D16:b::::1\ncell:A17:b::1::\ncell:B17:t:Other (edit):b::1::1:l:4:f:1\ncell:C17:b::1::1:f:1:cf:3:ntvf:1\ncell:D17:b::::1\ncell:A18:b::1::\ncell:B18:t:Other (edit):b::1:1:1:l:4:f:1:bg:2\ncell:C18:b::1:1:1:f:1:bg:2:cf:3:ntvf:1\ncell:D18:b::::1\ncell:B19:b:1::::l:6:f:1\ncell:C19:b:1::::f:1:cf:3:ntvf:1\ncell:A21:b::1::\ncell:B21:t:Quaterly Maintenance:b:1:1:1:1:l:1:f:4:cf:1\ncell:C21:t:Next Service Date:b:1:1:1:1:l:4:f:2:cf:1\ncell:D21:b::::1\ncell:A22:b::1::\ncell:B22:t:Roof\\c inspect for any damage, leaks and birds/pests:b::1::1:l:2:f:1\ncell:C22:b::1::1:ntvf:1\ncell:D22:b::::1\ncell:A23:b::1::\ncell:B23:t:Attic\\c check roof vents are clear. check for leaks. check for pest activity. Check insulation:b::1::1:l:2:f:1:bg:2\ncell:C23:b::1::1:bg:2:ntvf:1\ncell:D23:b::::1\ncell:A24:b::1::\ncell:B24:t:Exterior\\c Check and trim trees and shrubs which are close to the house:b::1::1:l:2:f:1\ncell:C24:b::1::1:ntvf:1\ncell:D24:b::::1\ncell:A25:b::1::\ncell:B25:t:Exterior\\c Inspect siding, clean and repair:b::1::1:l:2:f:1:bg:2\ncell:C25:b::1::1:bg:2:ntvf:1\ncell:D25:b::::1\ncell:A26:b::1::\ncell:B26:t:Exterior walls\\c Check for damage or cracking.:b::1::1:l:2:f:1\ncell:C26:b::1::1:ntvf:1\ncell:D26:b::::1\ncell:A27:b::1::\ncell:B27:t:Foundation\\c Check for cracks or damage:b::1::1:l:2:f:1:bg:2\ncell:C27:b::1::1:bg:2:ntvf:1\ncell:D27:b::::1\ncell:A28:b::1::\ncell:B28:t:Basement / Crawl space\\c Check for moisture, leaks, pest activity:b::1::1:l:2:f:1\ncell:C28:b::1::1:ntvf:1\ncell:D28:b::::1\ncell:A29:b::1::\ncell:B29:t:Trees\\c trim trees, and keep clear of overhead wires:b::1::1:l:2:f:1:bg:2\ncell:C29:b::1::1:bg:2:ntvf:1\ncell:D29:b::::1\ncell:A30:b::1::\ncell:B30:t:Drainage\\c Ensure water flows away from the house and foundation:b::1::1:l:2:f:1\ncell:C30:b::1::1:ntvf:1\ncell:D30:b::::1\ncell:A31:b::1::\ncell:B31:t:Driveways / Walkways\\c Inspect for damage:b::1::1:l:2:f:1:bg:2\ncell:C31:b::1::1:bg:2:ntvf:1\ncell:D31:b::::1\ncell:A32:b::1::\ncell:B32:t:Windows\\c Inspect and test operation.:b::1::1:l:2:f:1\ncell:C32:b::1::1:ntvf:1\ncell:D32:b::::1\ncell:A33:b::1::\ncell:B33:t:Garage doors\\c Inspect and test operation, lubricate door hinges:b::1::1:l:2:f:1:bg:2\ncell:C33:b::1::1:bg:2:ntvf:1\ncell:D33:b::::1\ncell:A34:b::1::\ncell:B34:t:Doors and Windows\\c Lubricate hinges:b::1::1:l:2:f:1\ncell:C34:b::1::1:ntvf:1\ncell:D34:b::::1\ncell:A35:b::1::\ncell:B35:t:Air Filters\\c Inspect and replace air filters in heaters, exhausts, range hood:b::1::1:l:2:f:1:bg:2\ncell:C35:b::1::1:bg:2:ntvf:1\ncell:D35:b::::1\ncell:A36:b::1::\ncell:B36:t:Caulking\\c Inspect and replace caulking around tubs, sinks, and showers:b::1::1:l:2:f:1\ncell:C36:b::1::1:ntvf:1\ncell:D36:b::::1\ncell:A37:b::1::\ncell:B37:t:Washer/Dryer\\c Clean ducts and inlets. Check hoses:b::1::1:l:2:f:1:bg:2\ncell:C37:b::1::1:bg:2:ntvf:1\ncell:D37:b::::1\ncell:A38:b::1::\ncell:B38:t:Other (edit):b::1::1:l:2:f:1\ncell:C38:b::1::1:ntvf:1\ncell:D38:b::::1\ncell:A39:b::1::\ncell:B39:t:Other (edit):b::1::1:l:2:f:1:bg:2\ncell:C39:b::1::1:bg:2:ntvf:1\ncell:D39:b::::1\ncell:A40:b::1::\ncell:B40:t:Other (edit):b::1::1:l:2:f:1\ncell:C40:b::1::1:ntvf:1\ncell:D40:b::::1\ncell:A41:b::1::\ncell:B41:t:Other (edit):b::1::1:l:2:f:1:bg:2\ncell:C41:b::1::1:bg:2:ntvf:1\ncell:D41:b::::1\ncell:A42:b::1::\ncell:B42:t:Other (edit):b::1:1:1:l:2:f:1\ncell:C42:b::1:1:1:ntvf:1\ncell:D42:b::::1\ncell:B43:b:1:::\ncell:C43:b:1:::\ncell:B44:t:Notes:f:5:c:3:bg:1:cf:2:colspan:2\ncell:A45:b::1::\ncell:B45:b::1::1:colspan:2\ncell:D45:b::::1\ncell:A46:b::1::\ncell:B46:b::1::1:bg:2:colspan:2\ncell:D46:b::::1\ncell:A47:b::1::\ncell:B47:b::1::1:colspan:2\ncell:D47:b::::1\ncell:A48:b::1::\ncell:B48:b::1::1:bg:2:colspan:2\ncell:D48:b::::1\ncell:A49:b::1::\ncell:B49:b::1::1:colspan:2\ncell:D49:b::::1\ncell:A50:b::1::\ncell:B50:b::1::1:bg:2:colspan:2\ncell:D50:b::::1\ncell:A51:b::1::\ncell:B51:b::1::1:colspan:2\ncell:D51:b::::1\ncell:A52:b::1::\ncell:B52:b::1:1:1:bg:2:colspan:2\ncell:D52:b::::1\ncell:B53:b:1:::\ncell:C53:b:1:::\ncol:A:w:10\ncol:B:w:163\ncol:C:w:72\nsheet:c:4:r:53:needsrecalc:yes:font:3:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt *\nfont:3:* 11pt arial,helvetica,sans-serif\nfont:4:* 12pt arial,helvetica,sans-serif\nfont:5:* 14pt *\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nlayout:1:padding:3px 2px 3px 2px;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:middle;\nlayout:5:padding:4px 4px 4px 4px;vertical-align:*;\nlayout:6:padding:4px 4px 4px 4px;vertical-align:middle;\nvalueformat:1:m/d/yy\n"},"name":"annual","hidden":"0"},"sheet10":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Building Maintenance:l:4:f:6:c:3:bg:1:cf:1:colspan:2\ncell:A4:b::1::\ncell:B4:t:Monthly Maintenance:b:1:1:1:1:l:3:f:4:cf:1\ncell:C4:t:Next Service Date:b:1:1:1:1:l:3:f:2:cf:1\ncell:D4:b::::1\ncell:A5:b::1::\ncell:B5:t:Fire Extinguisher\\c Inspect and charge:b::1::1:f:1\ncell:C5:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D5:b::::1\ncell:A6:b::1::\ncell:B6:t:Heating/Cooling\\c Inspect and clean air filters.:b::1::1:f:1:bg:2\ncell:C6:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D6:b::::1\ncell:A7:b::1::\ncell:B7:t:Humidifiers\\c Inspect and clean:b::1::1:f:1\ncell:C7:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D7:b::::1\ncell:A8:b::1::\ncell:B8:t:Gutters/Downspouts\\c Inspect and Clean. Check for proper drainage:b::1::1:f:1:bg:2\ncell:C8:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D8:b::::1\ncell:A9:b::1::\ncell:B9:t:Sink/Tub/Shower drains\\c Clean debris:b::1::1:f:1\ncell:C9:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D9:b::::1\ncell:A10:b::1::\ncell:B10:t:Tubs/Showers\\c Inspect for leaks.:b::1::1:f:1:bg:2\ncell:C10:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D10:b::::1\ncell:A11:b::1::\ncell:B11:t:Inspect kitchen sinks for water leaks and water damage.:b::1::1:f:1\ncell:C11:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D11:b::::1\ncell:A12:b::1::\ncell:B12:t:Faucets/Shower Heads/Toilets\\c Inspect for leaks and water damage:b::1::1:f:1:bg:2\ncell:C12:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D12:b::::1\ncell:A13:b::1::\ncell:B13:t:Toilet\\c Inspect for stability, and flush operation:b::1::1:f:1\ncell:C13:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D13:b::::1\ncell:A14:b::1::\ncell:B14:t:Other (edit):b::1::1:f:1:bg:2\ncell:C14:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D14:b::::1\ncell:A15:b::1::\ncell:B15:t:Other (edit):b::1::1:f:1\ncell:C15:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D15:b::::1\ncell:A16:b::1::\ncell:B16:t:Other (edit):b::1::1:f:1:bg:2\ncell:C16:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D16:b::::1\ncell:A17:b::1::\ncell:B17:t:Other (edit):b::1::1:f:1\ncell:C17:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D17:b::::1\ncell:A18:b::1::\ncell:B18:t:Other (edit):b::1:1:1:f:1:bg:2\ncell:C18:b::1:1:1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D18:b::::1\ncell:B19:b:1:::\ncell:C19:b:1:::\ncell:B20:t:Notes:f:5:c:3:bg:1:colspan:2\ncell:A21:b::1::\ncell:B21:b::1::1:colspan:2\ncell:D21:b::::1\ncell:A22:b::1::\ncell:B22:b::1::1:bg:2:colspan:2\ncell:D22:b::::1\ncell:A23:b::1::\ncell:B23:b::1::1:colspan:2\ncell:D23:b::::1\ncell:A24:b::1::\ncell:B24:b::1::1:bg:2:colspan:2\ncell:D24:b::::1\ncell:A25:b::1::\ncell:B25:b::1::1:colspan:2\ncell:D25:b::::1\ncell:A26:b::1::\ncell:B26:b::1::1:bg:2:colspan:2\ncell:D26:b::::1\ncell:A27:b::1::\ncell:B27:b::1::1:colspan:2\ncell:D27:b::::1\ncell:A28:b::1::\ncell:B28:b::1::1:bg:2:colspan:2\ncell:D28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncol:A:w:10\ncol:B:w:161\ncol:C:w:78\nsheet:c:4:r:29:needsrecalc:yes:font:3:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt *\nfont:3:* 11pt arial,helvetica,sans-serif\nfont:4:* 12pt *\nfont:5:* 14pt *\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:middle;\nlayout:4:padding:4px 4px 4px 4px;vertical-align:*;\nvalueformat:1:m/d/yy\n"},"name":"monthly","hidden":"0"}},"EditableCells":{"allow":true,"cells":{"help!B2":true,"help!B4":true,"help!B6":true,"help!B9":true,"help!B10":true,"help!B12":true,"help!B13":true,"help!B14":true,"help!B17":true,"help!B18":true,"help!B19":true,"help!B20":true,"help!B21":true,"help!B22":true,"help!B23":true,"help!B24":true,"help!B25":true,"help!B26":true,"help!B27":true,"help!B28":true,"help!B29":true,"help!B30":true,"help!B32":true,"help!B33":true,"help!C4":true,"help!C6":true,"help!C7":true,"help!C9":true,"help!C10":true,"help!C12":true,"help!C13":true,"help!C14":true,"help!C18":true,"help!C19":true,"help!C20":true,"help!C21":true,"help!C22":true,"help!C23":true,"help!C24":true,"help!C25":true,"help!C26":true,"help!C27":true,"help!C28":true,"help!C29":true,"help!C30":true,"help!C32":true,"help!C33":true,"budget!B2":true,"budget!B4":true,"budget!B5":true,"budget!B7":true,"budget!B8":true,"budget!B9":true,"budget!B10":true,"budget!B11":true,"budget!B12":true,"budget!B13":true,"budget!B14":true,"budget!B15":true,"budget!B16":true,"budget!B17":true,"budget!B18":true,"budget!B19":true,"budget!B20":true,"budget!B21":true,"budget!B22":true,"budget!B23":true,"budget!B24":true,"budget!B25":true,"budget!B26":true,"budget!B27":true,"budget!B28":true,"budget!B29":true,"budget!B30":true,"budget!B31":true,"budget!B32":true,"budget!C7":true,"budget!C8":true,"budget!C9":true,"budget!C10":true,"budget!C11":true,"budget!C12":true,"budget!C13":true,"budget!C14":true,"budget!C15":true,"budget!C16":true,"budget!C17":true,"budget!C18":true,"budget!C19":true,"budget!C20":true,"budget!C21":true,"budget!C22":true,"budget!C23":true,"budget!C24":true,"budget!C25":true,"budget!C26":true,"budget!C27":true,"budget!C28":true,"budget!C29":true,"budget!C30":true,"budget!C31":true,"budget!D7":true,"budget!D8":true,"budget!D9":true,"budget!D10":true,"budget!D11":true,"budget!D12":true,"budget!D13":true,"budget!D14":true,"budget!D15":true,"budget!D16":true,"budget!D17":true,"budget!D18":true,"budget!D19":true,"budget!D20":true,"budget!D21":true,"budget!D22":true,"budget!D23":true,"budget!D24":true,"budget!D25":true,"budget!D26":true,"budget!D27":true,"budget!D28":true,"budget!D29":true,"budget!D30":true,"budget!D31":true,"sheet7!B2":true,"sheet7!B4":true,"sheet7!B5":true,"sheet7!B6":true,"sheet7!B7":true,"sheet7!B8":true,"sheet7!B9":true,"sheet7!B10":true,"sheet7!B11":true,"sheet7!B12":true,"sheet7!B13":true,"sheet7!B14":true,"sheet7!B15":true,"sheet7!B16":true,"sheet7!B17":true,"sheet7!B18":true,"sheet7!B19":true,"sheet7!B20":true,"sheet7!B21":true,"sheet7!B22":true,"sheet7!B23":true,"sheet7!B24":true,"sheet7!B25":true,"sheet7!B26":true,"sheet7!B27":true,"sheet7!B28":true,"sheet7!B29":true,"sheet7!B30":true,"sheet7!C4":true,"sheet7!C5":true,"sheet7!C6":true,"sheet7!C7":true,"sheet7!C8":true,"sheet7!C9":true,"sheet7!C10":true,"sheet7!C11":true,"sheet7!C12":true,"sheet7!C13":true,"sheet7!C14":true,"sheet7!C15":true,"sheet7!C16":true,"sheet7!C17":true,"sheet7!C18":true,"sheet7!C19":true,"sheet7!C20":true,"sheet7!C21":true,"sheet7!C22":true,"sheet7!C23":true,"sheet7!C24":true,"sheet7!C25":true,"sheet7!C26":true,"sheet7!C27":true,"sheet7!C28":true,"sheet7!C29":true,"sheet7!C30":true,"sheet7!D4":true,"sheet7!D5":true,"sheet7!D6":true,"sheet7!D7":true,"sheet7!D8":true,"sheet7!D9":true,"sheet7!D10":true,"sheet7!D11":true,"sheet7!D12":true,"sheet7!D13":true,"sheet7!D14":true,"sheet7!D15":true,"sheet7!D16":true,"sheet7!D17":true,"sheet7!D18":true,"sheet7!D19":true,"sheet7!D20":true,"sheet7!D21":true,"sheet7!D22":true,"sheet7!D23":true,"sheet7!D24":true,"sheet7!D25":true,"sheet7!D26":true,"sheet7!D27":true,"sheet7!D28":true,"sheet7!D29":true,"sheet7!D30":true,"annual!B2":true,"annual!B4":true,"annual!B5":true,"annual!B6":true,"annual!B7":true,"annual!B8":true,"annual!B9":true,"annual!B10":true,"annual!B11":true,"annual!B12":true,"annual!B13":true,"annual!B14":true,"annual!B15":true,"annual!B16":true,"annual!B17":true,"annual!B18":true,"annual!B21":true,"annual!B22":true,"annual!B23":true,"annual!B24":true,"annual!B25":true,"annual!B26":true,"annual!B27":true,"annual!B28":true,"annual!B29":true,"annual!B30":true,"annual!B31":true,"annual!B32":true,"annual!B33":true,"annual!B34":true,"annual!B35":true,"annual!B36":true,"annual!B37":true,"annual!B38":true,"annual!B39":true,"annual!B40":true,"annual!B41":true,"annual!B42":true,"annual!B44":true,"annual!B45":true,"annual!B46":true,"annual!B47":true,"annual!B48":true,"annual!B49":true,"annual!B50":true,"annual!B51":true,"annual!B52":true,"annual!C4":true,"annual!C5":true,"annual!C6":true,"annual!C7":true,"annual!C8":true,"annual!C9":true,"annual!C10":true,"annual!C11":true,"annual!C12":true,"annual!C13":true,"annual!C14":true,"annual!C15":true,"annual!C16":true,"annual!C17":true,"annual!C18":true,"annual!C21":true,"annual!C22":true,"annual!C23":true,"annual!C24":true,"annual!C25":true,"annual!C26":true,"annual!C27":true,"annual!C28":true,"annual!C29":true,"annual!C30":true,"annual!C31":true,"annual!C32":true,"annual!C33":true,"annual!C34":true,"annual!C35":true,"annual!C36":true,"annual!C37":true,"annual!C38":true,"annual!C39":true,"annual!C40":true,"annual!C41":true,"annual!C42":true,"monthly!B2":true,"monthly!B4":true,"monthly!B5":true,"monthly!B6":true,"monthly!B7":true,"monthly!B8":true,"monthly!B9":true,"monthly!B10":true,"monthly!B11":true,"monthly!B12":true,"monthly!B13":true,"monthly!B14":true,"monthly!B15":true,"monthly!B16":true,"monthly!B17":true,"monthly!B18":true,"monthly!B20":true,"monthly!B21":true,"monthly!B22":true,"monthly!B23":true,"monthly!B24":true,"monthly!B25":true,"monthly!B26":true,"monthly!B27":true,"monthly!B28":true,"monthly!C4":true,"monthly!C5":true,"monthly!C6":true,"monthly!C7":true,"monthly!C8":true,"monthly!C9":true,"monthly!C10":true,"monthly!C11":true,"monthly!C12":true,"monthly!C13":true,"monthly!C14":true,"monthly!C15":true,"monthly!C16":true,"monthly!C17":true,"monthly!C18":true,"help!B31":true,"help!C31":true,"jul!E7":true,"jul!E8":true,"jul!E9":true,"jul!E10":true,"jul!E11":true,"jul!E12":true,"jul!E13":true,"jul!E14":true,"jul!E15":true,"jul!E16":true,"jul!E17":true,"jul!E18":true,"jul!E19":true,"jul!E20":true,"jul!E21":true,"jul!E22":true,"jul!E23":true,"jul!E24":true,"jul!E25":true,"jul!E26":true,"jul!E27":true,"jul!E28":true,"jul!E29":true,"jul!E30":true,"jul!E31":true,"jul!E32":true,"jul!E33":true,"jul!E34":true,"jul!E35":true,"jul!E36":true,"jul!E37":true,"status!B2":true,"status!B4":true,"status!C2":true,"status!C4":true,"status!C5":true,"status!C6":true,"status!C7":true,"status!C8":true,"status!C9":true,"status!C10":true,"status!C11":true,"status!C12":true,"status!C13":true,"status!C14":true,"status!C15":true,"status!C16":true,"status!C17":true,"status!C18":true,"status!C19":true,"status!C20":true,"status!C21":true,"status!C22":true,"status!C23":true,"status!C24":true,"status!C25":true,"status!C26":true,"status!C27":true,"status!C28":true,"status!D2":true,"status!D4":true,"sheet15!B2":true,"sheet15!B4":true,"sheet15!B5":true,"sheet15!B6":true,"sheet15!B7":true,"sheet15!B8":true,"sheet15!B9":true,"sheet15!B10":true,"sheet15!B11":true,"sheet15!B12":true,"sheet15!B13":true,"sheet15!B14":true,"sheet15!B15":true,"sheet15!B16":true,"sheet15!B17":true,"sheet15!B18":true,"sheet15!B19":true,"sheet15!B20":true,"sheet15!B21":true,"sheet15!B22":true,"sheet15!B23":true,"sheet15!B24":true,"sheet15!B25":true,"sheet15!B26":true,"sheet15!B27":true,"sheet15!B28":true,"sheet15!C2":true,"sheet15!C4":true,"sheet15!C5":true,"sheet15!C6":true,"sheet15!C7":true,"sheet15!C8":true,"sheet15!C9":true,"sheet15!C10":true,"sheet15!C11":true,"sheet15!C12":true,"sheet15!C13":true,"sheet15!C14":true,"sheet15!C15":true,"sheet15!C16":true,"sheet15!C17":true,"sheet15!C18":true,"sheet15!C19":true,"sheet15!C20":true,"sheet15!C21":true,"sheet15!C22":true,"sheet15!C23":true,"sheet15!C24":true,"sheet15!C25":true,"sheet15!C26":true,"sheet15!C27":true,"sheet15!C28":true,"sheet15!D2":true,"sheet15!D4":true,"sheet15!D5":true,"sheet15!D6":true,"sheet15!D7":true,"sheet15!D8":true,"sheet15!D9":true,"sheet15!D10":true,"sheet15!D11":true,"sheet15!D12":true,"sheet15!D13":true,"sheet15!D14":true,"sheet15!D15":true,"sheet15!D16":true,"sheet15!D17":true,"sheet15!D18":true,"sheet15!D19":true,"sheet15!D20":true,"sheet15!D21":true,"sheet15!D22":true,"sheet15!D23":true,"sheet15!D24":true,"sheet15!D25":true,"sheet15!D26":true,"sheet15!D27":true,"sheet15!D28":true,"sheet10!B2":true,"sheet10!B4":true,"sheet10!B5":true,"sheet10!B6":true,"sheet10!B7":true,"sheet10!B8":true,"sheet10!B9":true,"sheet10!B10":true,"sheet10!B11":true,"sheet10!B12":true,"sheet10!B13":true,"sheet10!B14":true,"sheet10!B15":true,"sheet10!B16":true,"sheet10!B17":true,"sheet10!B18":true,"sheet10!B19":true,"sheet10!B20":true,"sheet10!B21":true,"sheet10!B22":true,"sheet10!B23":true,"sheet10!B24":true,"sheet10!B25":true,"sheet10!B26":true,"sheet10!B27":true,"sheet10!B28":true,"sheet10!C2":true,"sheet10!C4":true,"sheet10!C5":true,"sheet10!C6":true,"sheet10!C7":true,"sheet10!C8":true,"sheet10!C9":true,"sheet10!C10":true,"sheet10!C11":true,"sheet10!C12":true,"sheet10!C13":true,"sheet10!C14":true,"sheet10!C15":true,"sheet10!C16":true,"sheet10!C17":true,"sheet10!C18":true,"sheet10!C19":true,"sheet10!C20":true,"sheet10!C21":true,"sheet10!C22":true,"sheet10!C23":true,"sheet10!C24":true,"sheet10!C25":true,"sheet10!C26":true,"sheet10!C27":true,"sheet10!C28":true,"sheet10!D2":true,"sheet10!D4":true,"sheet10!D5":true,"sheet10!D6":true,"sheet10!D7":true,"sheet10!D8":true,"sheet10!D9":true,"sheet10!D10":true,"sheet10!D11":true,"sheet10!D12":true,"sheet10!D13":true,"sheet10!D14":true,"sheet10!D15":true,"sheet10!D16":true,"sheet10!D17":true,"sheet10!D18":true,"sheet10!D19":true,"sheet10!D20":true,"sheet10!D21":true,"sheet10!D22":true,"sheet10!D23":true,"sheet10!D24":true,"sheet10!D25":true,"sheet10!D26":true,"sheet10!D27":true,"sheet10!D28":true,"sheet11!B2":true,"sheet11!B4":true,"sheet11!B5":true,"sheet11!B6":true,"sheet11!B7":true,"sheet11!B8":true,"sheet11!B9":true,"sheet11!B10":true,"sheet11!B11":true,"sheet11!B12":true,"sheet11!B13":true,"sheet11!B14":true,"sheet11!B15":true,"sheet11!B16":true,"sheet11!B17":true,"sheet11!B18":true,"sheet11!B19":true,"sheet11!B20":true,"sheet11!B21":true,"sheet11!B22":true,"sheet11!B23":true,"sheet11!B24":true,"sheet11!B25":true,"sheet11!B26":true,"sheet11!B27":true,"sheet11!B28":true,"sheet11!C2":true,"sheet11!C4":true,"sheet11!C5":true,"sheet11!C6":true,"sheet11!C7":true,"sheet11!C8":true,"sheet11!C9":true,"sheet11!C10":true,"sheet11!C11":true,"sheet11!C12":true,"sheet11!C13":true,"sheet11!C14":true,"sheet11!C15":true,"sheet11!C16":true,"sheet11!C17":true,"sheet11!C18":true,"sheet11!C19":true,"sheet11!C20":true,"sheet11!C21":true,"sheet11!C22":true,"sheet11!C23":true,"sheet11!C24":true,"sheet11!C25":true,"sheet11!C26":true,"sheet11!C27":true,"sheet11!C28":true,"sheet11!D2":true,"sheet11!D4":true,"sheet11!D5":true,"sheet11!D6":true,"sheet11!D7":true,"sheet11!D8":true,"sheet11!D9":true,"sheet11!D10":true,"sheet11!D11":true,"sheet11!D12":true,"sheet11!D13":true,"sheet11!D14":true,"sheet11!D15":true,"sheet11!D16":true,"sheet11!D17":true,"sheet11!D18":true,"sheet11!D19":true,"sheet11!D20":true,"sheet11!D21":true,"sheet11!D22":true,"sheet11!D23":true,"sheet11!D24":true,"sheet11!D25":true,"sheet11!D26":true,"sheet11!D27":true,"sheet11!D28":true},"constraints":{"status!D5":["tc"],"status!D6":["tc"],"status!D7":["tc"],"status!D8":["tc"],"status!D9":["tc"],"status!D10":["tc"],"status!D11":["tc"],"status!D12":["tc"],"status!D13":["tc"],"status!D14":["tc"],"status!D15":["tc"],"status!D16":["tc"],"status!D17":["tc"],"status!D18":["tc"],"status!D19":["tc"],"status!D20":["tc"],"status!D21":["tc"],"status!D22":["tc"],"status!D23":["tc"],"status!D24":["tc"],"status!D25":["tc"],"status!D26":["tc"],"status!D27":["tc"],"status!D28":["tc"],"jul!B7":["tc"],"jul!B8":["tc"],"jul!B9":["tc"],"jul!B10":["tc"],"jul!B11":["tc"],"jul!B12":["tc"],"jul!B13":["tc"],"jul!B14":["tc"],"jul!B15":["tc"],"jul!B16":["tc"],"jul!B17":["tc"],"jul!B18":["tc"],"jul!B19":["tc"],"jul!B20":["tc"],"jul!B21":["tc"],"jul!B22":["tc"],"jul!B23":["tc"],"jul!B24":["tc"],"jul!B25":["tc"],"jul!B26":["tc"],"jul!B27":["tc"],"jul!B28":["tc"],"jul!B29":["tc"],"jul!B30":["tc"],"jul!B31":["tc"],"jul!B32":["tc"],"jul!B33":["tc"],"jul!B34":["tc"],"jul!B35":["tc"],"jul!B36":["tc"],"jul!B37":["tc"]}}} \ No newline at end of file +{"numsheets":10,"currentid":"sheet1","currentname":"jul","sheetArr":{"sheet1":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:January:f:3:c:3:bg:1:cf:1:colspan:4\ncell:B3:f:4:bg:4:cf:1:colspan:4\ncell:B5:t:Chk:f:1:cf:1\ncell:C5:t:Date:f:1:cf:1:colspan:2\ncell:D5:f:1:cf:1\ncell:E5:t:Notes:f:1:cf:1\ncell:B6:b:::1::f:1\ncell:C6:b:::1::f:1\ncell:D6:b:::1::f:1\ncell:E6:b:::1::f:1\ncell:A7:b::1::\ncell:B7:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C7:t:Wed:b:1:1::1:f:1\ncell:D7:v:1:b:1:1::1:f:1\ncell:E7:b:1:1:1:1:f:1\ncell:F7:b::::1\ncell:A8:b::1::\ncell:B8:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C8:t:Thurs:b::1::1:f:1:bg:2\ncell:D8:v:2:b::1::1:f:1:bg:2\ncell:E8:b:1:1:1:1:f:1:bg:2\ncell:F8:b::::1\ncell:A9:b::1::\ncell:B9:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C9:t:Fri:b::1::1:f:1\ncell:D9:v:3:b::1::1:f:1\ncell:E9:b:1:1:1:1:f:1\ncell:F9:b::::1\ncell:A10:b::1::\ncell:B10:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C10:t:Sat:b::1::1:f:1:bg:2\ncell:D10:v:4:b::1::1:f:1:bg:2\ncell:E10:b:1:1:1:1:f:1:bg:2\ncell:F10:b::::1\ncell:A11:b::1::\ncell:B11:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C11:t:Sun:b::1::1:f:1\ncell:D11:v:5:b::1::1:f:1\ncell:E11:b:1:1:1:1:f:1\ncell:F11:b::::1\ncell:A12:b::1::\ncell:B12:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C12:t:Mon:b::1::1:f:1:bg:2\ncell:D12:v:6:b::1::1:f:1:bg:2\ncell:E12:b:1:1:1:1:f:1:bg:2\ncell:F12:b::::1\ncell:A13:b::1::\ncell:B13:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C13:t:Tue:b::1::1:f:1\ncell:D13:v:7:b::1::1:f:1\ncell:E13:b:1:1:1:1:f:1\ncell:F13:b::::1\ncell:A14:b::1::\ncell:B14:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C14:t:Wed:b::1::1:f:1:bg:2\ncell:D14:v:8:b::1::1:f:1:bg:2\ncell:E14:b:1:1:1:1:f:1:bg:2\ncell:F14:b::::1\ncell:A15:b::1::\ncell:B15:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C15:t:Thurs:b::1::1:f:1\ncell:D15:v:9:b::1::1:f:1\ncell:E15:b:1:1:1:1:f:1\ncell:F15:b::::1\ncell:A16:b::1::\ncell:B16:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C16:t:Fri:b::1::1:f:1:bg:2\ncell:D16:v:10:b::1::1:f:1:bg:2\ncell:E16:b:1:1:1:1:f:1:bg:2\ncell:F16:b::::1\ncell:A17:b::1::\ncell:B17:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C17:t:Sat:b::1::1:f:1\ncell:D17:v:11:b::1::1:f:1\ncell:E17:b:1:1:1:1:f:1\ncell:F17:b::::1\ncell:A18:b::1::\ncell:B18:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C18:t:Sun:b::1::1:f:1:bg:2\ncell:D18:v:12:b::1::1:f:1:bg:2\ncell:E18:b:1:1:1:1:f:1:bg:2\ncell:F18:b::::1\ncell:A19:b::1::\ncell:B19:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C19:t:Mon:b::1::1:f:1\ncell:D19:v:13:b::1::1:f:1\ncell:E19:b:1:1:1:1:f:1\ncell:F19:b::::1\ncell:A20:b::1::\ncell:B20:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C20:t:Tue:b::1::1:f:1:bg:2\ncell:D20:v:14:b::1::1:f:1:bg:2\ncell:E20:b:1:1:1:1:f:1:bg:2\ncell:F20:b::::1\ncell:A21:b::1::\ncell:B21:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C21:t:Wed:b::1::1:f:1\ncell:D21:v:15:b::1::1:f:1\ncell:E21:b:1:1:1:1:f:1\ncell:F21:b::::1\ncell:A22:b::1::\ncell:B22:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C22:t:Thurs:b::1::1:f:1:bg:2\ncell:D22:v:16:b::1::1:f:1:bg:2\ncell:E22:b:1:1:1:1:f:1:bg:2\ncell:F22:b::::1\ncell:A23:b::1::\ncell:B23:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C23:t:Fri:b::1::1:f:1\ncell:D23:v:17:b::1::1:f:1\ncell:E23:b:1:1:1:1:f:1\ncell:F23:b::::1\ncell:A24:b::1::\ncell:B24:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C24:t:Sat:b::1::1:f:1:bg:2\ncell:D24:v:18:b::1::1:f:1:bg:2\ncell:E24:b:1:1:1:1:f:1:bg:2\ncell:F24:b::::1\ncell:A25:b::1::\ncell:B25:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C25:t:Sun:b::1::1:f:1\ncell:D25:v:19:b::1::1:f:1\ncell:E25:b:1:1:1:1:f:1\ncell:F25:b::::1\ncell:A26:b::1::\ncell:B26:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C26:t:day:b::1::1:f:1:bg:2\ncell:D26:v:20:b::1::1:f:1:bg:2\ncell:E26:b:1:1:1:1:f:1:bg:2\ncell:F26:b::::1\ncell:A27:b::1::\ncell:B27:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C27:t:Tue:b::1::1:f:1\ncell:D27:v:21:b::1::1:f:1\ncell:E27:b:1:1:1:1:f:1\ncell:F27:b::::1\ncell:A28:b::1::\ncell:B28:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C28:t:Wed:b::1::1:f:1:bg:2\ncell:D28:v:22:b::1::1:f:1:bg:2\ncell:E28:b:1:1:1:1:f:1:bg:2\ncell:F28:b::::1\ncell:A29:b::1::\ncell:B29:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C29:t:Thurs:b::1::1:f:1\ncell:D29:v:23:b::1::1:f:1\ncell:E29:b:1:1:1:1:f:1\ncell:F29:b::::1\ncell:A30:b::1::\ncell:B30:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C30:t:Fri:b::1::1:f:1:bg:2\ncell:D30:v:24:b::1::1:f:1:bg:2\ncell:E30:b:1:1:1:1:f:1:bg:2\ncell:F30:b::::1\ncell:A31:b::1::\ncell:B31:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C31:t:Sat:b::1::1:f:1\ncell:D31:v:25:b::1::1:f:1\ncell:E31:b:1:1:1:1:f:1\ncell:F31:b::::1\ncell:A32:b::1::\ncell:B32:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C32:t:Sun:b::1::1:f:1:bg:2\ncell:D32:v:26:b::1::1:f:1:bg:2\ncell:E32:b:1:1:1:1:f:1:bg:2\ncell:F32:b::::1\ncell:A33:b::1::\ncell:B33:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C33:t:Mon:b::1::1:f:1\ncell:D33:v:27:b::1::1:f:1\ncell:E33:b:1:1:1:1:f:1\ncell:F33:b::::1\ncell:A34:b::1::\ncell:B34:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C34:t:Tue:b::1::1:f:1:bg:2\ncell:D34:v:28:b::1::1:f:1:bg:2\ncell:E34:b:1:1:1:1:f:1:bg:2\ncell:F34:b::::1\ncell:A35:b::1::\ncell:B35:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C35:t:Wed:b::1::1:f:1\ncell:D35:v:29:b::1::1:f:1\ncell:E35:b:1:1:1:1:f:1\ncell:F35:b::::1\ncell:A36:b::1::\ncell:B36:t:
:b:1:1:1:1:f:1:bg:2:tvf:1\ncell:C36:t:Thurs:b::1::1:f:1:bg:2\ncell:D36:v:30:b::1::1:f:1:bg:2\ncell:E36:b:1:1:1:1:f:1:bg:2\ncell:F36:b::::1\ncell:A37:b::1::\ncell:B37:t:
:b:1:1:1:1:f:1:tvf:1\ncell:C37:t:Fri:b::1:1:1:f:1\ncell:D37:v:31:b::1:1:1:f:1\ncell:E37:b:1:1:1:1:f:1\ncell:F37:b::::1\ncell:C38:b:1:::\ncol:A:w:13\ncol:B:w:40\ncol:C:w:46\ncol:D:w:35\ncol:E:w:107\nsheet:c:6:r:38:font:2:layout:1\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncolor:1:rgb(136,100,8)\ncolor:2:rgb(233,233,233)\ncolor:3:rgb(255, 255, 255)\ncolor:4:rgb(91,17,1)\nfont:1:* 10pt *\nfont:2:* 10pt arial,helvetica,sans-serif\nfont:3:* 14pt *\nfont:4:* 7pt *\nlayout:1:padding:4px 4px 4px 4px;vertical-align:bottom;\nvalueformat:1:text-html\n"},"name":"jul","hidden":"0"},"sheet2":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Basic Information:f:3:c:3:bg:1:cf:1:colspan:2\ncell:B4:t:Owner Name:f:1\ncell:C4:b:1:1:1:1:f:1\ncell:B5:f:1\ncell:C5:f:1\ncell:B6:t:Home Address:f:1\ncell:C6:b:1:1:1:1:f:1\ncell:B7:f:1\ncell:C7:b:1:1:1:1:f:1\ncell:B8:f:1\ncell:C8:f:1\ncell:B9:t:Phone Number:f:1\ncell:C9:b:1:1:1:1:f:1:cf:2\ncell:B10:t:Email:f:1\ncell:C10:b:1:1:1:1:f:1\ncell:B11:f:1\ncell:C11:f:1\ncell:B12:t:Purchase Price:f:1\ncell:C12:b:1:1:1:1:l:2:f:1:ntvf:1\ncell:B13:t:Purchase Date:f:1\ncell:C13:b:1:1:1:1:l:2:f:1:ntvf:2\ncell:B14:t:Appraised Value:f:1\ncell:C14:b:1:1:1:1:l:2:f:1:ntvf:1\ncell:B15:f:1\ncell:C15:f:1\ncell:B17:t:Contacts:l:1:f:3:c:3:bg:1:cf:1:colspan:2\ncell:A18:b::1::\ncell:B18:t:Name:b:1:1:1:1:l:1:f:1:cf:1\ncell:C18:t:Contact info:b:1:1:1:1:l:1:f:1:cf:1\ncell:D18:b::::1\ncell:A19:b::1::\ncell:B19:b::1::1:f:1\ncell:C19:t:(123) 456-9870:b::1::1:f:1\ncell:D19:b::::1\ncell:A20:b::1::\ncell:B20:b::1::1:f:1:bg:2\ncell:C20:b::1::1:f:1:bg:2\ncell:D20:b::::1\ncell:A21:b::1::\ncell:B21:b::1::1:f:1\ncell:C21:b::1::1:f:1\ncell:D21:b::::1\ncell:A22:b::1::\ncell:B22:b::1::1:f:1:bg:2\ncell:C22:b::1::1:f:1:bg:2\ncell:D22:b::::1\ncell:A23:b::1::\ncell:B23:b::1::1:f:1\ncell:C23:b::1::1:f:1\ncell:D23:b::::1\ncell:A24:b::1::\ncell:B24:b::1::1:f:1:bg:2\ncell:C24:b::1::1:f:1:bg:2\ncell:D24:b::::1\ncell:A25:b::1::\ncell:B25:b::1::1:f:1\ncell:C25:b::1::1:f:1\ncell:D25:b::::1\ncell:A26:b::1::\ncell:B26:b::1::1:f:1:bg:2\ncell:C26:b::1::1:f:1:bg:2\ncell:D26:b::::1\ncell:A27:b::1::\ncell:B27:b::1::1:f:1\ncell:C27:b::1::1:f:1\ncell:D27:b::::1\ncell:A28:b::1::\ncell:B28:b::1::1:f:1:bg:2\ncell:C28:b::1::1:f:1:bg:2\ncell:D28:b::::1\ncell:A29:b::1::\ncell:B29:b::1::1:f:1\ncell:C29:b::1::1:f:1\ncell:D29:b::::1\ncell:A30:b::1::\ncell:B30:b::1::1:f:1:bg:2\ncell:C30:b::1::1:f:1:bg:2\ncell:D30:b::::1\ncell:A31:b::1::\ncell:B31:b::1::1:f:1\ncell:C31:b::1::1:f:1\ncell:D31:b::::1\ncell:A32:b::1::\ncell:B32:b::1::1:f:1:bg:2\ncell:C32:b::1::1:f:1:bg:2\ncell:D32:b::::1\ncell:A33:b::1::\ncell:B33:b::1:1:1:f:1\ncell:C33:b::1:1:1:f:1\ncell:D33:b::::1\ncell:B34:b:1:::\ncell:C34:b:1:::\ncol:A:w:10\ncol:B:w:109\ncol:C:w:116\ncol:D:w:87\nsheet:c:4:r:34:needsrecalc:yes:font:2:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt arial,helvetica,sans-serif\nfont:3:* 14pt *\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:* 16px * *;vertical-align:*;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:bottom;\nvalueformat:1:#,##0.00\nvalueformat:2:m/d/yy\n"},"name":"help","hidden":"0"},"sheet3":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Maintenance Budget:l:5:f:5:c:3:bg:1:cf:1:colspan:3\ncell:C2:t::l:2:f:3\ncell:D2:t::l:2:f:3\ncell:B3:l:6:f:4:cf:1\ncell:C3:l:2:f:3\ncell:D3:l:2:f:3\ncell:B4:t:Total Actual Expenditure:l:6:f:1:cf:2:colspan:2\ncell:C4:f:1\ncell:D4:vtf:n:0:D32:b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:B5:t:Money Left:l:6:f:1:cf:2:colspan:2\ncell:C5:f:1\ncell:D5:vtf:n:0:C32-D4:b:1::1::l:2:f:1:cf:3:ntvf:1\ncell:B6:t::l:2:f:1\ncell:C6:t::l:2:f:1\ncell:D6:t::b:1::::l:2:f:1\ncell:A7:l:1:f:3\ncell:B7:t:Activity:b:1:1:1:1:l:6:f:1:cf:1\ncell:C7:t:Budget:b:1:1:1:1:l:6:f:1:cf:1\ncell:D7:t:Actual:b:1:1:1:1:l:6:f:1:cf:1\ncell:A8:b::2:::l:1:f:4\ncell:B8:t:Cleaning services:b::1::1:l:4:f:1:cf:2\ncell:C8:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D8:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A9:b::2:::l:1:f:4\ncell:B9:t:Plumbing:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C9:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D9:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A10:b::2:::l:1:f:4\ncell:B10:t:Repairs:b::1::1:l:4:f:1:cf:2\ncell:C10:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D10:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A11:b::2:::l:1:f:4\ncell:B11:t:Appliances:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C11:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D11:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A12:b::2:::l:1:f:4\ncell:B12:b::1::1:l:4:f:1:cf:2\ncell:C12:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D12:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A13:b::2:::l:1:f:4\ncell:B13:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C13:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D13:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A14:b::2:::l:1:f:4\ncell:B14:b::1::1:l:4:f:1:cf:2\ncell:C14:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D14:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A15:b::2:::l:1:f:4\ncell:B15:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C15:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D15:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A16:b::2:::l:1:f:4\ncell:B16:b::1::1:l:4:f:1:cf:2\ncell:C16:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D16:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A17:b::2:::l:1:f:4\ncell:B17:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C17:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D17:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A18:b::2:::l:1:f:4\ncell:B18:b::1::1:l:4:f:1:cf:2\ncell:C18:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D18:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A19:b::2:::l:1:f:4\ncell:B19:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C19:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D19:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A20:b::2:::l:1:f:4\ncell:B20:b::1::1:l:4:f:1:cf:2\ncell:C20:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D20:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A21:b::2:::l:1:f:4\ncell:B21:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C21:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D21:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A22:b::2:::l:1:f:4\ncell:B22:b::1::1:l:4:f:1:cf:2\ncell:C22:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D22:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A23:b::2:::l:1:f:4\ncell:B23:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C23:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D23:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A24:b::2:::l:1:f:4\ncell:B24:b::1::1:l:4:f:1:cf:2\ncell:C24:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D24:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A25:b::2:::l:1:f:4\ncell:B25:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C25:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D25:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A26:b::2:::l:1:f:4\ncell:B26:b::1::1:l:4:f:1:cf:2\ncell:C26:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D26:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A27:b::2:::l:1:f:4\ncell:B27:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C27:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D27:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A28:b::2:::l:1:f:4\ncell:B28:b::1::1:l:4:f:1:cf:2\ncell:C28:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D28:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A29:b::2:::l:1:f:4\ncell:B29:b::1::1:l:4:f:1:bg:2:cf:2\ncell:C29:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D29:b::1::1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:A30:b::2:::l:1:f:4\ncell:B30:b::1::1:l:4:f:1:cf:2\ncell:C30:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:D30:b::1::1:l:4:f:1:cf:3:ntvf:1\ncell:A31:b::2:::l:1:f:4\ncell:B31:b::1:1:1:l:4:f:1:bg:2:cf:2\ncell:C31:b::1:1:1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:D31:b::1:1:1:l:4:f:1:bg:2:cf:3:ntvf:1\ncell:B32:t:Total :f:1:cf:3\ncell:C32:vtf:n:0:sum(C8\\cC31):b:1::1::f:1:ntvf:1\ncell:D32:vtf:n:0:sum(D8\\cD31):b:1::1::f:1:ntvf:1\ncell:C33:b:1:::\ncell:D33:b:1:::\ncol:A:w:10\ncol:B:w:90\ncol:C:w:74\ncol:D:w:57\ncol:E:w:109\ncol:F:w:250\nrow:2:h:30\nrow:7:h:15\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nrow:29:h:15.75\nrow:30:h:15.75\nrow:31:h:15.75\nsheet:c:6:r:33:h:12.75:w:260:needsrecalc:yes:font:2:layout:3\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt arial,helvetica,sans-serif\nfont:3:normal normal 10pt Arial\nfont:4:normal normal 11pt Arial\nfont:5:normal normal 14pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:5:padding:4px 2px 4px 2px;vertical-align:middle;\nlayout:6:padding:4px 4px 4px 4px;vertical-align:middle;\nvalueformat:1:#,##0.00\n"},"name":"budget","hidden":"0"},"sheet4":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Priority:l:2:f:2:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Task:b:1:1:1:1:l:2:f:3:cf:1\ncell:C4:t:Priority:b:1:1:1:1:l:2:f:3:cf:1\ncell:D4:t:Assigned to:b:1:1:1:1:l:1:f:3:cf:1\ncell:E4:b::::1\ncell:A5:b::1::\ncell:B5:b::1::1:l:4:f:3:cf:2\ncell:C5:b::1::1:l:3:f:3\ncell:D5:b::1::1:l:3:f:3\ncell:A6:b::1::\ncell:B6:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:3:bg:2\ncell:D6:b::1::1:l:3:f:3:bg:2\ncell:A7:b::1::\ncell:B7:b::1::1:l:4:f:3:cf:2\ncell:C7:b::1::1:l:3:f:3\ncell:D7:b::1::1:l:3:f:3\ncell:A8:b::1::\ncell:B8:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:3:bg:2\ncell:D8:b::1::1:l:3:f:3:bg:2\ncell:A9:b::1::\ncell:B9:b::1::1:l:4:f:3:cf:2\ncell:C9:b::1::1:l:3:f:3\ncell:D9:b::1::1:l:3:f:3\ncell:A10:b::1::\ncell:B10:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:3:bg:2\ncell:D10:b::1::1:l:3:f:3:bg:2\ncell:A11:b::1::\ncell:B11:b::1::1:l:4:f:3:cf:2\ncell:C11:b::1::1:l:3:f:3\ncell:D11:b::1::1:l:3:f:3\ncell:A12:b::1::\ncell:B12:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:3:bg:2\ncell:D12:b::1::1:l:3:f:3:bg:2\ncell:A13:b::1::\ncell:B13:b::1::1:l:4:f:3:cf:2\ncell:C13:b::1::1:l:3:f:3\ncell:D13:b::1::1:l:3:f:3\ncell:A14:b::1::\ncell:B14:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:3:bg:2\ncell:D14:b::1::1:l:3:f:3:bg:2\ncell:A15:b::1::\ncell:B15:b::1::1:l:4:f:3:cf:2\ncell:C15:b::1::1:l:3:f:3\ncell:D15:b::1::1:l:3:f:3\ncell:A16:b::1::\ncell:B16:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:3:bg:2\ncell:D16:b::1::1:l:3:f:3:bg:2\ncell:A17:b::1::\ncell:B17:b::1::1:l:4:f:3:cf:2\ncell:C17:b::1::1:l:3:f:3\ncell:D17:b::1::1:l:3:f:3\ncell:A18:b::1::\ncell:B18:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:3:bg:2\ncell:D18:b::1::1:l:3:f:3:bg:2\ncell:A19:b::1::\ncell:B19:b::1::1:l:4:f:3:cf:2\ncell:C19:b::1::1:l:3:f:3\ncell:D19:b::1::1:l:3:f:3\ncell:A20:b::1::\ncell:B20:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:3:bg:2\ncell:D20:b::1::1:l:3:f:3:bg:2\ncell:A21:b::1::\ncell:B21:b::1::1:l:4:f:3:cf:2\ncell:C21:b::1::1:l:3:f:3\ncell:D21:b::1::1:l:3:f:3\ncell:A22:b::1::\ncell:B22:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:3:bg:2\ncell:D22:b::1::1:l:3:f:3:bg:2\ncell:A23:b::1::\ncell:B23:b::1::1:l:4:f:3:cf:2\ncell:C23:b::1::1:l:3:f:3\ncell:D23:b::1::1:l:3:f:3\ncell:A24:b::1::\ncell:B24:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:3:bg:2\ncell:D24:b::1::1:l:3:f:3:bg:2\ncell:A25:b::1::\ncell:B25:b::1::1:l:4:f:3:cf:2\ncell:C25:b::1::1:l:3:f:3\ncell:D25:b::1::1:l:3:f:3\ncell:A26:b::1::\ncell:B26:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:3:bg:2\ncell:D26:b::1::1:l:3:f:3:bg:2\ncell:A27:b::1::\ncell:B27:b::1::1:l:4:f:3:cf:2\ncell:C27:b::1::1:l:3:f:3\ncell:D27:b::1::1:l:3:f:3\ncell:A28:b::1::\ncell:B28:b::1:1:1:l:4:f:3:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:3:bg:2\ncell:D28:b::1:1:1:l:3:f:3:bg:2\ncell:E28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:91\ncol:C:w:57\ncol:D:w:75\ncol:K:w:10\nsheet:c:11:r:29:needsrecalc:yes:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\n"},"name":"sheet15","hidden":"0"},"sheet5":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Building Maintenance:l:5:f:4:c:3:bg:1:cf:1:colspan:3\ncell:C2:t::l:2:f:2\ncell:D2:t::l:2:f:2\ncell:B3:t::l:2:f:2\ncell:C3:t::l:2:f:2\ncell:D3:t::l:2:f:2\ncell:A4:l:1:f:2\ncell:B4:t:Task:b:1:1:1:1:l:2:f:2:cf:1\ncell:C4:t:Person Incharge:b:1:1:1:1:l:2:f:2:cf:1\ncell:D4:t:Chk:b:1:1:1:1:l:2:f:2:cf:1\ncell:A5:b::2:::l:1:f:3\ncell:B5:vtf:t::IF(SHEET15!B5=\"\",\"\",SHEET15!B5):b::1::1:l:4:f:2:cf:2\ncell:C5:b::1::1:l:3:f:2\ncell:D5:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A6:b::2:::l:1:f:3\ncell:B6:vtf:t::IF(SHEET15!B6=\"\",\"\",SHEET15!B6):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:2:bg:2\ncell:D6:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A7:b::2:::l:1:f:3\ncell:B7:vtf:t::IF(SHEET15!B7=\"\",\"\",SHEET15!B7):b::1::1:l:4:f:2:cf:2\ncell:C7:b::1::1:l:3:f:2\ncell:D7:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A8:b::2:::l:1:f:3\ncell:B8:vtf:t::IF(SHEET15!B8=\"\",\"\",SHEET15!B8):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:2:bg:2\ncell:D8:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A9:b::2:::l:1:f:3\ncell:B9:vtf:t::IF(SHEET15!B9=\"\",\"\",SHEET15!B9):b::1::1:l:4:f:2:cf:2\ncell:C9:b::1::1:l:3:f:2\ncell:D9:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A10:b::2:::l:1:f:3\ncell:B10:vtf:t::IF(SHEET15!B10=\"\",\"\",SHEET15!B10):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:2:bg:2\ncell:D10:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A11:b::2:::l:1:f:3\ncell:B11:vtf:t::IF(SHEET15!B11=\"\",\"\",SHEET15!B11):b::1::1:l:4:f:2:cf:2\ncell:C11:b::1::1:l:3:f:2\ncell:D11:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A12:b::2:::l:1:f:3\ncell:B12:vtf:t::IF(SHEET15!B12=\"\",\"\",SHEET15!B12):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:2:bg:2\ncell:D12:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A13:b::2:::l:1:f:3\ncell:B13:vtf:t::IF(SHEET15!B13=\"\",\"\",SHEET15!B13):b::1::1:l:4:f:2:cf:2\ncell:C13:b::1::1:l:3:f:2\ncell:D13:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A14:b::2:::l:1:f:3\ncell:B14:vtf:t::IF(SHEET15!B14=\"\",\"\",SHEET15!B14):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:2:bg:2\ncell:D14:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A15:b::2:::l:1:f:3\ncell:B15:vtf:t::IF(SHEET15!B15=\"\",\"\",SHEET15!B15):b::1::1:l:4:f:2:cf:2\ncell:C15:b::1::1:l:3:f:2\ncell:D15:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A16:b::2:::l:1:f:3\ncell:B16:vtf:t::IF(SHEET15!B16=\"\",\"\",SHEET15!B16):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:2:bg:2\ncell:D16:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A17:b::2:::l:1:f:3\ncell:B17:vtf:t::IF(SHEET15!B17=\"\",\"\",SHEET15!B17):b::1::1:l:4:f:2:cf:2\ncell:C17:b::1::1:l:3:f:2\ncell:D17:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A18:b::2:::l:1:f:3\ncell:B18:vtf:t::IF(SHEET15!B18=\"\",\"\",SHEET15!B18):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:2:bg:2\ncell:D18:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A19:b::2:::l:1:f:3\ncell:B19:vtf:t::IF(SHEET15!B19=\"\",\"\",SHEET15!B19):b::1::1:l:4:f:2:cf:2\ncell:C19:b::1::1:l:3:f:2\ncell:D19:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A20:b::2:::l:1:f:3\ncell:B20:vtf:t::IF(SHEET15!B20=\"\",\"\",SHEET15!B20):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:2:bg:2\ncell:D20:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A21:b::2:::l:1:f:3\ncell:B21:vtf:t::IF(SHEET15!B21=\"\",\"\",SHEET15!B21):b::1::1:l:4:f:2:cf:2\ncell:C21:b::1::1:l:3:f:2\ncell:D21:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A22:b::2:::l:1:f:3\ncell:B22:vtf:t::IF(SHEET15!B22=\"\",\"\",SHEET15!B22):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:2:bg:2\ncell:D22:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A23:b::2:::l:1:f:3\ncell:B23:vtf:t::IF(SHEET15!B23=\"\",\"\",SHEET15!B23):b::1::1:l:4:f:2:cf:2\ncell:C23:b::1::1:l:3:f:2\ncell:D23:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A24:b::2:::l:1:f:3\ncell:B24:vtf:t::IF(SHEET15!B24=\"\",\"\",SHEET15!B24):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:2:bg:2\ncell:D24:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A25:b::2:::l:1:f:3\ncell:B25:vtf:t::IF(SHEET15!B25=\"\",\"\",SHEET15!B25):b::1::1:l:4:f:2:cf:2\ncell:C25:b::1::1:l:3:f:2\ncell:D25:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A26:b::2:::l:1:f:3\ncell:B26:vtf:t::IF(SHEET15!B26=\"\",\"\",SHEET15!B26):b::1::1:l:4:f:2:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:2:bg:2\ncell:D26:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:A27:b::2:::l:1:f:3\ncell:B27:vtf:t::IF(SHEET15!B27=\"\",\"\",SHEET15!B27):b::1::1:l:4:f:2:cf:2\ncell:C27:b::1::1:l:3:f:2\ncell:D27:t:
:b::1::1:l:3:f:2:tvf:2\ncell:A28:b::2:::l:1:f:3\ncell:B28:vtf:t::IF(SHEET15!B28=\"\",\"\",SHEET15!B28):b::1:1:1:l:4:f:2:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:2:bg:2\ncell:D28:t:
:b::1::1:l:3:f:2:bg:2:tvf:2\ncell:B29:cf:3\ncell:C29:b:1::::ntvf:1\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:94\ncol:C:w:92\ncol:D:w:41\ncol:E:w:250\nrow:2:h:30\nrow:3:h:15.75\nrow:4:h:15.75\nrow:5:h:15.75\nrow:6:h:15.75\nrow:7:h:15.75\nrow:8:h:15.75\nrow:9:h:15.75\nrow:10:h:15.75\nrow:11:h:15.75\nrow:12:h:15.75\nrow:13:h:15.75\nrow:14:h:15.75\nrow:15:h:15.75\nrow:16:h:15.75\nrow:17:h:15.75\nrow:18:h:15.75\nrow:19:h:15.75\nrow:20:h:15.75\nrow:21:h:15.75\nrow:22:h:15.75\nrow:23:h:15.75\nrow:24:h:15.75\nrow:25:h:15.75\nrow:26:h:15.75\nrow:27:h:15.75\nrow:28:h:15.75\nsheet:c:5:r:29:h:12.75:w:260:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\nborder:2:thin solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 11pt arial,helvetica,sans-serif\nfont:2:normal normal 10pt Arial\nfont:3:normal normal 11pt Arial\nfont:4:normal normal 14pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:5:padding:4px 2px 4px 2px;vertical-align:middle;\nvalueformat:1:#,##0.00\nvalueformat:2:text-html\n"},"name":"status","hidden":"0"},"sheet6":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Left:l:2:f:2:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Task:b:1:1:1:1:l:2:f:3:cf:1\ncell:C4:t:Person Incharge:b:1:1:1:1:l:2:f:3:cf:1\ncell:D4:t:What has to be done:b:1:1:1:1:l:1:f:3:cf:1\ncell:E4:b::::1\ncell:A5:b::1::\ncell:B5:b::1::1:l:4:f:3:cf:2\ncell:C5:b::1::1:l:3:f:3\ncell:D5:b::1::1:l:3:f:3\ncell:A6:b::1::\ncell:B6:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:3:bg:2\ncell:D6:b::1::1:l:3:f:3:bg:2\ncell:A7:b::1::\ncell:B7:b::1::1:l:4:f:3:cf:2\ncell:C7:b::1::1:l:3:f:3\ncell:D7:b::1::1:l:3:f:3\ncell:A8:b::1::\ncell:B8:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:3:bg:2\ncell:D8:b::1::1:l:3:f:3:bg:2\ncell:A9:b::1::\ncell:B9:b::1::1:l:4:f:3:cf:2\ncell:C9:b::1::1:l:3:f:3\ncell:D9:b::1::1:l:3:f:3\ncell:A10:b::1::\ncell:B10:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:3:bg:2\ncell:D10:b::1::1:l:3:f:3:bg:2\ncell:A11:b::1::\ncell:B11:b::1::1:l:4:f:3:cf:2\ncell:C11:b::1::1:l:3:f:3\ncell:D11:b::1::1:l:3:f:3\ncell:A12:b::1::\ncell:B12:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:3:bg:2\ncell:D12:b::1::1:l:3:f:3:bg:2\ncell:A13:b::1::\ncell:B13:b::1::1:l:4:f:3:cf:2\ncell:C13:b::1::1:l:3:f:3\ncell:D13:b::1::1:l:3:f:3\ncell:A14:b::1::\ncell:B14:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:3:bg:2\ncell:D14:b::1::1:l:3:f:3:bg:2\ncell:A15:b::1::\ncell:B15:b::1::1:l:4:f:3:cf:2\ncell:C15:b::1::1:l:3:f:3\ncell:D15:b::1::1:l:3:f:3\ncell:A16:b::1::\ncell:B16:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:3:bg:2\ncell:D16:b::1::1:l:3:f:3:bg:2\ncell:A17:b::1::\ncell:B17:b::1::1:l:4:f:3:cf:2\ncell:C17:b::1::1:l:3:f:3\ncell:D17:b::1::1:l:3:f:3\ncell:A18:b::1::\ncell:B18:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:3:bg:2\ncell:D18:b::1::1:l:3:f:3:bg:2\ncell:A19:b::1::\ncell:B19:b::1::1:l:4:f:3:cf:2\ncell:C19:b::1::1:l:3:f:3\ncell:D19:b::1::1:l:3:f:3\ncell:A20:b::1::\ncell:B20:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:3:bg:2\ncell:D20:b::1::1:l:3:f:3:bg:2\ncell:A21:b::1::\ncell:B21:b::1::1:l:4:f:3:cf:2\ncell:C21:b::1::1:l:3:f:3\ncell:D21:b::1::1:l:3:f:3\ncell:A22:b::1::\ncell:B22:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:3:bg:2\ncell:D22:b::1::1:l:3:f:3:bg:2\ncell:A23:b::1::\ncell:B23:b::1::1:l:4:f:3:cf:2\ncell:C23:b::1::1:l:3:f:3\ncell:D23:b::1::1:l:3:f:3\ncell:A24:b::1::\ncell:B24:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:3:bg:2\ncell:D24:b::1::1:l:3:f:3:bg:2\ncell:A25:b::1::\ncell:B25:b::1::1:l:4:f:3:cf:2\ncell:C25:b::1::1:l:3:f:3\ncell:D25:b::1::1:l:3:f:3\ncell:A26:b::1::\ncell:B26:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:3:bg:2\ncell:D26:b::1::1:l:3:f:3:bg:2\ncell:A27:b::1::\ncell:B27:b::1::1:l:4:f:3:cf:2\ncell:C27:b::1::1:l:3:f:3\ncell:D27:b::1::1:l:3:f:3\ncell:A28:b::1::\ncell:B28:b::1:1:1:l:4:f:3:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:3:bg:2\ncell:D28:b::1:1:1:l:3:f:3:bg:2\ncell:E28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:90\ncol:C:w:57\ncol:D:w:81\ncol:K:w:10\nsheet:c:11:r:29:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\n"},"name":"sheet11","hidden":"0"},"sheet7":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Reminder:l:2:f:2:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Task:b:1:1:1:1:l:2:f:3:cf:1\ncell:C4:t:Date:b:1:1:1:1:l:2:f:3:cf:1\ncell:D4:t:Time:b:1:1:1:1:l:1:f:3:cf:1\ncell:E4:b::::1\ncell:A5:b::1::\ncell:B5:b::1::1:l:4:f:3:cf:2\ncell:C5:b::1::1:l:3:f:3:ntvf:2\ncell:D5:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A6:b::1::\ncell:B6:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C6:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D6:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A7:b::1::\ncell:B7:b::1::1:l:4:f:3:cf:2\ncell:C7:b::1::1:l:3:f:3:ntvf:2\ncell:D7:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A8:b::1::\ncell:B8:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C8:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D8:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A9:b::1::\ncell:B9:b::1::1:l:4:f:3:cf:2\ncell:C9:b::1::1:l:3:f:3:ntvf:2\ncell:D9:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A10:b::1::\ncell:B10:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C10:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D10:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A11:b::1::\ncell:B11:b::1::1:l:4:f:3:cf:2\ncell:C11:b::1::1:l:3:f:3:ntvf:2\ncell:D11:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A12:b::1::\ncell:B12:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C12:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D12:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A13:b::1::\ncell:B13:b::1::1:l:4:f:3:cf:2\ncell:C13:b::1::1:l:3:f:3:ntvf:2\ncell:D13:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A14:b::1::\ncell:B14:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C14:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D14:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A15:b::1::\ncell:B15:b::1::1:l:4:f:3:cf:2\ncell:C15:b::1::1:l:3:f:3:ntvf:2\ncell:D15:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A16:b::1::\ncell:B16:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C16:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D16:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A17:b::1::\ncell:B17:b::1::1:l:4:f:3:cf:2\ncell:C17:b::1::1:l:3:f:3:ntvf:2\ncell:D17:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A18:b::1::\ncell:B18:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C18:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D18:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A19:b::1::\ncell:B19:b::1::1:l:4:f:3:cf:2\ncell:C19:b::1::1:l:3:f:3:ntvf:2\ncell:D19:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A20:b::1::\ncell:B20:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C20:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D20:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A21:b::1::\ncell:B21:b::1::1:l:4:f:3:cf:2\ncell:C21:b::1::1:l:3:f:3:ntvf:2\ncell:D21:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A22:b::1::\ncell:B22:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C22:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D22:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A23:b::1::\ncell:B23:b::1::1:l:4:f:3:cf:2\ncell:C23:b::1::1:l:3:f:3:ntvf:2\ncell:D23:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A24:b::1::\ncell:B24:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C24:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D24:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A25:b::1::\ncell:B25:b::1::1:l:4:f:3:cf:2\ncell:C25:b::1::1:l:3:f:3:ntvf:2\ncell:D25:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A26:b::1::\ncell:B26:b::1::1:l:4:f:3:bg:2:cf:2\ncell:C26:b::1::1:l:3:f:3:bg:2:ntvf:2\ncell:D26:b::1::1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:A27:b::1::\ncell:B27:b::1::1:l:4:f:3:cf:2\ncell:C27:b::1::1:l:3:f:3:ntvf:2\ncell:D27:b::1::1:l:3:f:3:cf:3:ntvf:1\ncell:A28:b::1::\ncell:B28:b::1:1:1:l:4:f:3:bg:2:cf:2\ncell:C28:b::1:1:1:l:3:f:3:bg:2:ntvf:2\ncell:D28:b::1:1:1:l:3:f:3:bg:2:cf:3:ntvf:1\ncell:E28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncell:D29:b:1:::\ncol:A:w:10\ncol:B:w:101\ncol:C:w:65\ncol:D:w:63\ncol:K:w:10\nsheet:c:11:r:29:font:1:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt arial,helvetica,sans-serif\nfont:2:* 14pt *\nfont:3:normal normal 10pt Arial\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:* * * *;vertical-align:middle;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:bottom;\nvalueformat:1:h\\cmm\nvalueformat:2:m/d/yy\n"},"name":"sheet10","hidden":"0"},"sheet8":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Historical Maintenance Cost:f:3:c:3:bg:1:cf:1:colspan:3\ncell:B4:t:Date:b:1:1:1:1:l:1:f:1:cf:1\ncell:C4:t:Total Cost:b:1:1:1:1:l:1:f:1:cf:1\ncell:D4:t:Notes:b:1:1:1:1:l:1:f:1:cf:1\ncell:A5:b::1::\ncell:B5:b::1::1:f:1:cf:2:ntvf:2\ncell:C5:b::1::1:f:1:cf:3:ntvf:1\ncell:D5:b::1::1:f:1:cf:2\ncell:A6:b::1::\ncell:B6:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C6:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D6:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A7:b::1::\ncell:B7:b::1::1:f:1:cf:2:ntvf:2\ncell:C7:b::1::1:f:1:cf:3:ntvf:1\ncell:D7:b::1::1:f:1:cf:2\ncell:A8:b::1::\ncell:B8:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C8:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D8:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A9:b::1::\ncell:B9:b::1::1:f:1:cf:2:ntvf:2\ncell:C9:b::1::1:f:1:cf:3:ntvf:1\ncell:D9:b::1::1:f:1:cf:2\ncell:A10:b::1::\ncell:B10:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C10:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D10:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A11:b::1::\ncell:B11:b::1::1:f:1:cf:2:ntvf:2\ncell:C11:b::1::1:f:1:cf:3:ntvf:1\ncell:D11:b::1::1:f:1:cf:2\ncell:A12:b::1::\ncell:B12:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C12:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D12:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A13:b::1::\ncell:B13:b::1::1:f:1:cf:2:ntvf:2\ncell:C13:b::1::1:f:1:cf:3:ntvf:1\ncell:D13:b::1::1:f:1:cf:2\ncell:A14:b::1::\ncell:B14:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C14:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D14:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A15:b::1::\ncell:B15:b::1::1:f:1:cf:2:ntvf:2\ncell:C15:b::1::1:f:1:cf:3:ntvf:1\ncell:D15:b::1::1:f:1:cf:2\ncell:A16:b::1::\ncell:B16:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C16:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D16:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A17:b::1::\ncell:B17:b::1::1:f:1:cf:2:ntvf:2\ncell:C17:b::1::1:f:1:cf:3:ntvf:1\ncell:D17:b::1::1:f:1:cf:2\ncell:A18:b::1::\ncell:B18:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C18:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D18:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A19:b::1::\ncell:B19:b::1::1:f:1:cf:2:ntvf:2\ncell:C19:b::1::1:f:1:cf:3:ntvf:1\ncell:D19:b::1::1:f:1:cf:2\ncell:A20:b::1::\ncell:B20:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C20:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D20:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A21:b::1::\ncell:B21:b::1::1:f:1:cf:2:ntvf:2\ncell:C21:b::1::1:f:1:cf:3:ntvf:1\ncell:D21:b::1::1:f:1:cf:2\ncell:A22:b::1::\ncell:B22:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C22:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D22:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A23:b::1::\ncell:B23:b::1::1:f:1:cf:2:ntvf:2\ncell:C23:b::1::1:f:1:cf:3:ntvf:1\ncell:D23:b::1::1:f:1:cf:2\ncell:A24:b::1::\ncell:B24:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C24:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D24:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A25:b::1::\ncell:B25:b::1::1:f:1:cf:2:ntvf:2\ncell:C25:b::1::1:f:1:cf:3:ntvf:1\ncell:D25:b::1::1:f:1:cf:2\ncell:A26:b::1::\ncell:B26:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C26:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D26:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A27:b::1::\ncell:B27:b::1::1:f:1:cf:2:ntvf:2\ncell:C27:b::1::1:f:1:cf:3:ntvf:1\ncell:D27:b::1::1:f:1:cf:2\ncell:A28:b::1::\ncell:B28:b::1::1:f:1:bg:2:cf:2:ntvf:2\ncell:C28:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D28:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:A29:b::1::\ncell:B29:b::1::1:f:1:cf:2:ntvf:2\ncell:C29:b::1::1:f:1:cf:3:ntvf:1\ncell:D29:b::1::1:f:1:cf:2\ncell:A30:b::1::\ncell:B30:b::1:1:1:f:1:bg:2:cf:2:ntvf:2\ncell:C30:b::1:1:1:f:1:bg:2:cf:3:ntvf:1\ncell:D30:b::1::1:f:1:bg:2:cf:2:ntvf:1\ncell:D31:b:1:::\ncol:A:w:10\ncol:B:w:69\ncol:C:w:61\ncol:D:w:97\nsheet:c:4:r:31:needsrecalc:yes:font:2:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt arial,helvetica,sans-serif\nfont:3:* 14pt *\nlayout:1:padding:* * * *;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:bottom;\nvalueformat:1: #,##0.00;\\b-#,##0.00;\\b-\nvalueformat:2:m/d/yy\n"},"name":"sheet7","hidden":"0"},"sheet9":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Building Maintenance:l:5:f:6:c:3:bg:1:cf:1:colspan:2\ncell:A4:b::1::\ncell:B4:t:Annual Maintenance:b:1:1:1:1:l:1:f:4:cf:1\ncell:C4:t:Next Service Date:b:1:1:1:1:l:4:f:2:cf:1\ncell:D4:b::::1\ncell:A5:b::1::\ncell:B5:t:Replace smoke detector batteries.:b::1::1:l:4:f:1\ncell:C5:b::1::1:f:1:cf:3:ntvf:1\ncell:D5:b::::1\ncell:A6:b::1::\ncell:B6:t:Heating and Airconditioning\\c Inspect and Service if necessary:b::1::1:l:4:f:1:bg:2\ncell:C6:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D6:b::::1\ncell:A7:b::1::\ncell:B7:t:Chimneys\\c Inspect and Clean:b::1::1:l:4:f:1\ncell:C7:b::1::1:f:1:cf:3:ntvf:1\ncell:D7:b::::1\ncell:A8:b::1::\ncell:B8:t:Electrical panels and wiring\\c Inspect, exercise circuit breakers:b::1::1:l:4:f:1:bg:2\ncell:C8:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D8:b::::1\ncell:A9:b::1::\ncell:B9:t:Water heater\\c Inspect and service:b::1::1:l:4:f:1\ncell:C9:b::1::1:f:1:cf:3:ntvf:1\ncell:D9:b::::1\ncell:A10:b::1::\ncell:B10:t:Main cleanout drain\\c Inspect and service:b::1::1:l:4:f:1:bg:2\ncell:C10:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D10:b::::1\ncell:A11:b::1::\ncell:B11:t:Inspect home for pest activity (termites/ants):b::1::1:l:4:f:1\ncell:C11:b::1::1:f:1:cf:3:ntvf:1\ncell:D11:b::::1\ncell:A12:b::1::\ncell:B12:t:Ceramic Tiles/Granite\\c Check, clean grout, apply sealant:b::1::1:l:4:f:1:bg:2\ncell:C12:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D12:b::::1\ncell:A13:b::1::\ncell:B13:t:Water Heater\\c Flush water, and remove accumulated sediment:b::1::1:l:4:f:1\ncell:C13:b::1::1:f:1:cf:3:ntvf:1\ncell:D13:b::::1\ncell:A14:b::1::\ncell:B14:t:Other (edit):b::1::1:l:4:f:1:bg:2\ncell:C14:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D14:b::::1\ncell:A15:b::1::\ncell:B15:t:Other (edit):b::1::1:l:4:f:1\ncell:C15:b::1::1:f:1:cf:3:ntvf:1\ncell:D15:b::::1\ncell:A16:b::1::\ncell:B16:t:Other (edit):b::1::1:l:4:f:1:bg:2\ncell:C16:b::1::1:f:1:bg:2:cf:3:ntvf:1\ncell:D16:b::::1\ncell:A17:b::1::\ncell:B17:t:Other (edit):b::1::1:l:4:f:1\ncell:C17:b::1::1:f:1:cf:3:ntvf:1\ncell:D17:b::::1\ncell:A18:b::1::\ncell:B18:t:Other (edit):b::1:1:1:l:4:f:1:bg:2\ncell:C18:b::1:1:1:f:1:bg:2:cf:3:ntvf:1\ncell:D18:b::::1\ncell:B19:b:1::::l:6:f:1\ncell:C19:b:1::::f:1:cf:3:ntvf:1\ncell:A21:b::1::\ncell:B21:t:Quaterly Maintenance:b:1:1:1:1:l:1:f:4:cf:1\ncell:C21:t:Next Service Date:b:1:1:1:1:l:4:f:2:cf:1\ncell:D21:b::::1\ncell:A22:b::1::\ncell:B22:t:Roof\\c inspect for any damage, leaks and birds/pests:b::1::1:l:2:f:1\ncell:C22:b::1::1:ntvf:1\ncell:D22:b::::1\ncell:A23:b::1::\ncell:B23:t:Attic\\c check roof vents are clear. check for leaks. check for pest activity. Check insulation:b::1::1:l:2:f:1:bg:2\ncell:C23:b::1::1:bg:2:ntvf:1\ncell:D23:b::::1\ncell:A24:b::1::\ncell:B24:t:Exterior\\c Check and trim trees and shrubs which are close to the house:b::1::1:l:2:f:1\ncell:C24:b::1::1:ntvf:1\ncell:D24:b::::1\ncell:A25:b::1::\ncell:B25:t:Exterior\\c Inspect siding, clean and repair:b::1::1:l:2:f:1:bg:2\ncell:C25:b::1::1:bg:2:ntvf:1\ncell:D25:b::::1\ncell:A26:b::1::\ncell:B26:t:Exterior walls\\c Check for damage or cracking.:b::1::1:l:2:f:1\ncell:C26:b::1::1:ntvf:1\ncell:D26:b::::1\ncell:A27:b::1::\ncell:B27:t:Foundation\\c Check for cracks or damage:b::1::1:l:2:f:1:bg:2\ncell:C27:b::1::1:bg:2:ntvf:1\ncell:D27:b::::1\ncell:A28:b::1::\ncell:B28:t:Basement / Crawl space\\c Check for moisture, leaks, pest activity:b::1::1:l:2:f:1\ncell:C28:b::1::1:ntvf:1\ncell:D28:b::::1\ncell:A29:b::1::\ncell:B29:t:Trees\\c trim trees, and keep clear of overhead wires:b::1::1:l:2:f:1:bg:2\ncell:C29:b::1::1:bg:2:ntvf:1\ncell:D29:b::::1\ncell:A30:b::1::\ncell:B30:t:Drainage\\c Ensure water flows away from the house and foundation:b::1::1:l:2:f:1\ncell:C30:b::1::1:ntvf:1\ncell:D30:b::::1\ncell:A31:b::1::\ncell:B31:t:Driveways / Walkways\\c Inspect for damage:b::1::1:l:2:f:1:bg:2\ncell:C31:b::1::1:bg:2:ntvf:1\ncell:D31:b::::1\ncell:A32:b::1::\ncell:B32:t:Windows\\c Inspect and test operation.:b::1::1:l:2:f:1\ncell:C32:b::1::1:ntvf:1\ncell:D32:b::::1\ncell:A33:b::1::\ncell:B33:t:Garage doors\\c Inspect and test operation, lubricate door hinges:b::1::1:l:2:f:1:bg:2\ncell:C33:b::1::1:bg:2:ntvf:1\ncell:D33:b::::1\ncell:A34:b::1::\ncell:B34:t:Doors and Windows\\c Lubricate hinges:b::1::1:l:2:f:1\ncell:C34:b::1::1:ntvf:1\ncell:D34:b::::1\ncell:A35:b::1::\ncell:B35:t:Air Filters\\c Inspect and replace air filters in heaters, exhausts, range hood:b::1::1:l:2:f:1:bg:2\ncell:C35:b::1::1:bg:2:ntvf:1\ncell:D35:b::::1\ncell:A36:b::1::\ncell:B36:t:Caulking\\c Inspect and replace caulking around tubs, sinks, and showers:b::1::1:l:2:f:1\ncell:C36:b::1::1:ntvf:1\ncell:D36:b::::1\ncell:A37:b::1::\ncell:B37:t:Washer/Dryer\\c Clean ducts and inlets. Check hoses:b::1::1:l:2:f:1:bg:2\ncell:C37:b::1::1:bg:2:ntvf:1\ncell:D37:b::::1\ncell:A38:b::1::\ncell:B38:t:Other (edit):b::1::1:l:2:f:1\ncell:C38:b::1::1:ntvf:1\ncell:D38:b::::1\ncell:A39:b::1::\ncell:B39:t:Other (edit):b::1::1:l:2:f:1:bg:2\ncell:C39:b::1::1:bg:2:ntvf:1\ncell:D39:b::::1\ncell:A40:b::1::\ncell:B40:t:Other (edit):b::1::1:l:2:f:1\ncell:C40:b::1::1:ntvf:1\ncell:D40:b::::1\ncell:A41:b::1::\ncell:B41:t:Other (edit):b::1::1:l:2:f:1:bg:2\ncell:C41:b::1::1:bg:2:ntvf:1\ncell:D41:b::::1\ncell:A42:b::1::\ncell:B42:t:Other (edit):b::1:1:1:l:2:f:1\ncell:C42:b::1:1:1:ntvf:1\ncell:D42:b::::1\ncell:B43:b:1:::\ncell:C43:b:1:::\ncell:B44:t:Notes:f:5:c:3:bg:1:cf:2:colspan:2\ncell:A45:b::1::\ncell:B45:b::1::1:colspan:2\ncell:D45:b::::1\ncell:A46:b::1::\ncell:B46:b::1::1:bg:2:colspan:2\ncell:D46:b::::1\ncell:A47:b::1::\ncell:B47:b::1::1:colspan:2\ncell:D47:b::::1\ncell:A48:b::1::\ncell:B48:b::1::1:bg:2:colspan:2\ncell:D48:b::::1\ncell:A49:b::1::\ncell:B49:b::1::1:colspan:2\ncell:D49:b::::1\ncell:A50:b::1::\ncell:B50:b::1::1:bg:2:colspan:2\ncell:D50:b::::1\ncell:A51:b::1::\ncell:B51:b::1::1:colspan:2\ncell:D51:b::::1\ncell:A52:b::1::\ncell:B52:b::1:1:1:bg:2:colspan:2\ncell:D52:b::::1\ncell:B53:b:1:::\ncell:C53:b:1:::\ncol:A:w:10\ncol:B:w:163\ncol:C:w:72\nsheet:c:4:r:53:needsrecalc:yes:font:3:layout:3\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:left\ncellformat:3:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt *\nfont:3:* 11pt arial,helvetica,sans-serif\nfont:4:* 12pt arial,helvetica,sans-serif\nfont:5:* 14pt *\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nlayout:1:padding:3px 2px 3px 2px;vertical-align:middle;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:*;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:4:padding:4px 2px 4px 2px;vertical-align:middle;\nlayout:5:padding:4px 4px 4px 4px;vertical-align:*;\nlayout:6:padding:4px 4px 4px 4px;vertical-align:middle;\nvalueformat:1:m/d/yy\n"},"name":"annual","hidden":"0"},"sheet10":{"sheetstr":{"savestr":"version:1.5\ncell:B2:t:Building Maintenance:l:4:f:6:c:3:bg:1:cf:1:colspan:2\ncell:A4:b::1::\ncell:B4:t:Monthly Maintenance:b:1:1:1:1:l:3:f:4:cf:1\ncell:C4:t:Next Service Date:b:1:1:1:1:l:3:f:2:cf:1\ncell:D4:b::::1\ncell:A5:b::1::\ncell:B5:t:Fire Extinguisher\\c Inspect and charge:b::1::1:f:1\ncell:C5:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D5:b::::1\ncell:A6:b::1::\ncell:B6:t:Heating/Cooling\\c Inspect and clean air filters.:b::1::1:f:1:bg:2\ncell:C6:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D6:b::::1\ncell:A7:b::1::\ncell:B7:t:Humidifiers\\c Inspect and clean:b::1::1:f:1\ncell:C7:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D7:b::::1\ncell:A8:b::1::\ncell:B8:t:Gutters/Downspouts\\c Inspect and Clean. Check for proper drainage:b::1::1:f:1:bg:2\ncell:C8:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D8:b::::1\ncell:A9:b::1::\ncell:B9:t:Sink/Tub/Shower drains\\c Clean debris:b::1::1:f:1\ncell:C9:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D9:b::::1\ncell:A10:b::1::\ncell:B10:t:Tubs/Showers\\c Inspect for leaks.:b::1::1:f:1:bg:2\ncell:C10:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D10:b::::1\ncell:A11:b::1::\ncell:B11:t:Inspect kitchen sinks for water leaks and water damage.:b::1::1:f:1\ncell:C11:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D11:b::::1\ncell:A12:b::1::\ncell:B12:t:Faucets/Shower Heads/Toilets\\c Inspect for leaks and water damage:b::1::1:f:1:bg:2\ncell:C12:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D12:b::::1\ncell:A13:b::1::\ncell:B13:t:Toilet\\c Inspect for stability, and flush operation:b::1::1:f:1\ncell:C13:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D13:b::::1\ncell:A14:b::1::\ncell:B14:t:Other (edit):b::1::1:f:1:bg:2\ncell:C14:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D14:b::::1\ncell:A15:b::1::\ncell:B15:t:Other (edit):b::1::1:f:1\ncell:C15:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D15:b::::1\ncell:A16:b::1::\ncell:B16:t:Other (edit):b::1::1:f:1:bg:2\ncell:C16:b::1::1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D16:b::::1\ncell:A17:b::1::\ncell:B17:t:Other (edit):b::1::1:f:1\ncell:C17:b::1::1:l:1:f:1:cf:2:ntvf:1\ncell:D17:b::::1\ncell:A18:b::1::\ncell:B18:t:Other (edit):b::1:1:1:f:1:bg:2\ncell:C18:b::1:1:1:l:1:f:1:bg:2:cf:2:ntvf:1\ncell:D18:b::::1\ncell:B19:b:1:::\ncell:C19:b:1:::\ncell:B20:t:Notes:f:5:c:3:bg:1:colspan:2\ncell:A21:b::1::\ncell:B21:b::1::1:colspan:2\ncell:D21:b::::1\ncell:A22:b::1::\ncell:B22:b::1::1:bg:2:colspan:2\ncell:D22:b::::1\ncell:A23:b::1::\ncell:B23:b::1::1:colspan:2\ncell:D23:b::::1\ncell:A24:b::1::\ncell:B24:b::1::1:bg:2:colspan:2\ncell:D24:b::::1\ncell:A25:b::1::\ncell:B25:b::1::1:colspan:2\ncell:D25:b::::1\ncell:A26:b::1::\ncell:B26:b::1::1:bg:2:colspan:2\ncell:D26:b::::1\ncell:A27:b::1::\ncell:B27:b::1::1:colspan:2\ncell:D27:b::::1\ncell:A28:b::1::\ncell:B28:b::1::1:bg:2:colspan:2\ncell:D28:b::::1\ncell:B29:b:1:::\ncell:C29:b:1:::\ncol:A:w:10\ncol:B:w:161\ncol:C:w:78\nsheet:c:4:r:29:needsrecalc:yes:font:3:layout:2\nborder:1:1px solid rgb(0,0,0)\ncellformat:1:center\ncellformat:2:right\ncolor:1:rgb(119,136,221)\ncolor:2:rgb(230,230,250)\ncolor:3:rgb(255, 255, 255)\nfont:1:* 10pt *\nfont:2:* 11pt *\nfont:3:* 11pt arial,helvetica,sans-serif\nfont:4:* 12pt *\nfont:5:* 14pt *\nfont:6:normal normal 14pt arial,helvetica,sans-serif\nlayout:1:padding:* * * *;vertical-align:bottom;\nlayout:2:padding:4px 2px 4px 2px;vertical-align:bottom;\nlayout:3:padding:4px 2px 4px 2px;vertical-align:middle;\nlayout:4:padding:4px 4px 4px 4px;vertical-align:*;\nvalueformat:1:m/d/yy\n"},"name":"monthly","hidden":"0"}},"EditableCells":{"allow":true,"cells":{"help!B2":true,"help!B4":true,"help!B6":true,"help!B9":true,"help!B10":true,"help!B12":true,"help!B13":true,"help!B14":true,"help!B17":true,"help!B18":true,"help!B19":true,"help!B20":true,"help!B21":true,"help!B22":true,"help!B23":true,"help!B24":true,"help!B25":true,"help!B26":true,"help!B27":true,"help!B28":true,"help!B29":true,"help!B30":true,"help!B32":true,"help!B33":true,"help!C4":true,"help!C6":true,"help!C7":true,"help!C9":true,"help!C10":true,"help!C12":true,"help!C13":true,"help!C14":true,"help!C18":true,"help!C19":true,"help!C20":true,"help!C21":true,"help!C22":true,"help!C23":true,"help!C24":true,"help!C25":true,"help!C26":true,"help!C27":true,"help!C28":true,"help!C29":true,"help!C30":true,"help!C32":true,"help!C33":true,"budget!B2":true,"budget!B4":true,"budget!B5":true,"budget!B7":true,"budget!B8":true,"budget!B9":true,"budget!B10":true,"budget!B11":true,"budget!B12":true,"budget!B13":true,"budget!B14":true,"budget!B15":true,"budget!B16":true,"budget!B17":true,"budget!B18":true,"budget!B19":true,"budget!B20":true,"budget!B21":true,"budget!B22":true,"budget!B23":true,"budget!B24":true,"budget!B25":true,"budget!B26":true,"budget!B27":true,"budget!B28":true,"budget!B29":true,"budget!B30":true,"budget!B31":true,"budget!B32":true,"budget!C7":true,"budget!C8":true,"budget!C9":true,"budget!C10":true,"budget!C11":true,"budget!C12":true,"budget!C13":true,"budget!C14":true,"budget!C15":true,"budget!C16":true,"budget!C17":true,"budget!C18":true,"budget!C19":true,"budget!C20":true,"budget!C21":true,"budget!C22":true,"budget!C23":true,"budget!C24":true,"budget!C25":true,"budget!C26":true,"budget!C27":true,"budget!C28":true,"budget!C29":true,"budget!C30":true,"budget!C31":true,"budget!D7":true,"budget!D8":true,"budget!D9":true,"budget!D10":true,"budget!D11":true,"budget!D12":true,"budget!D13":true,"budget!D14":true,"budget!D15":true,"budget!D16":true,"budget!D17":true,"budget!D18":true,"budget!D19":true,"budget!D20":true,"budget!D21":true,"budget!D22":true,"budget!D23":true,"budget!D24":true,"budget!D25":true,"budget!D26":true,"budget!D27":true,"budget!D28":true,"budget!D29":true,"budget!D30":true,"budget!D31":true,"sheet7!B2":true,"sheet7!B4":true,"sheet7!B5":true,"sheet7!B6":true,"sheet7!B7":true,"sheet7!B8":true,"sheet7!B9":true,"sheet7!B10":true,"sheet7!B11":true,"sheet7!B12":true,"sheet7!B13":true,"sheet7!B14":true,"sheet7!B15":true,"sheet7!B16":true,"sheet7!B17":true,"sheet7!B18":true,"sheet7!B19":true,"sheet7!B20":true,"sheet7!B21":true,"sheet7!B22":true,"sheet7!B23":true,"sheet7!B24":true,"sheet7!B25":true,"sheet7!B26":true,"sheet7!B27":true,"sheet7!B28":true,"sheet7!B29":true,"sheet7!B30":true,"sheet7!C4":true,"sheet7!C5":true,"sheet7!C6":true,"sheet7!C7":true,"sheet7!C8":true,"sheet7!C9":true,"sheet7!C10":true,"sheet7!C11":true,"sheet7!C12":true,"sheet7!C13":true,"sheet7!C14":true,"sheet7!C15":true,"sheet7!C16":true,"sheet7!C17":true,"sheet7!C18":true,"sheet7!C19":true,"sheet7!C20":true,"sheet7!C21":true,"sheet7!C22":true,"sheet7!C23":true,"sheet7!C24":true,"sheet7!C25":true,"sheet7!C26":true,"sheet7!C27":true,"sheet7!C28":true,"sheet7!C29":true,"sheet7!C30":true,"sheet7!D4":true,"sheet7!D5":true,"sheet7!D6":true,"sheet7!D7":true,"sheet7!D8":true,"sheet7!D9":true,"sheet7!D10":true,"sheet7!D11":true,"sheet7!D12":true,"sheet7!D13":true,"sheet7!D14":true,"sheet7!D15":true,"sheet7!D16":true,"sheet7!D17":true,"sheet7!D18":true,"sheet7!D19":true,"sheet7!D20":true,"sheet7!D21":true,"sheet7!D22":true,"sheet7!D23":true,"sheet7!D24":true,"sheet7!D25":true,"sheet7!D26":true,"sheet7!D27":true,"sheet7!D28":true,"sheet7!D29":true,"sheet7!D30":true,"annual!B2":true,"annual!B4":true,"annual!B5":true,"annual!B6":true,"annual!B7":true,"annual!B8":true,"annual!B9":true,"annual!B10":true,"annual!B11":true,"annual!B12":true,"annual!B13":true,"annual!B14":true,"annual!B15":true,"annual!B16":true,"annual!B17":true,"annual!B18":true,"annual!B21":true,"annual!B22":true,"annual!B23":true,"annual!B24":true,"annual!B25":true,"annual!B26":true,"annual!B27":true,"annual!B28":true,"annual!B29":true,"annual!B30":true,"annual!B31":true,"annual!B32":true,"annual!B33":true,"annual!B34":true,"annual!B35":true,"annual!B36":true,"annual!B37":true,"annual!B38":true,"annual!B39":true,"annual!B40":true,"annual!B41":true,"annual!B42":true,"annual!B44":true,"annual!B45":true,"annual!B46":true,"annual!B47":true,"annual!B48":true,"annual!B49":true,"annual!B50":true,"annual!B51":true,"annual!B52":true,"annual!C4":true,"annual!C5":true,"annual!C6":true,"annual!C7":true,"annual!C8":true,"annual!C9":true,"annual!C10":true,"annual!C11":true,"annual!C12":true,"annual!C13":true,"annual!C14":true,"annual!C15":true,"annual!C16":true,"annual!C17":true,"annual!C18":true,"annual!C21":true,"annual!C22":true,"annual!C23":true,"annual!C24":true,"annual!C25":true,"annual!C26":true,"annual!C27":true,"annual!C28":true,"annual!C29":true,"annual!C30":true,"annual!C31":true,"annual!C32":true,"annual!C33":true,"annual!C34":true,"annual!C35":true,"annual!C36":true,"annual!C37":true,"annual!C38":true,"annual!C39":true,"annual!C40":true,"annual!C41":true,"annual!C42":true,"monthly!B2":true,"monthly!B4":true,"monthly!B5":true,"monthly!B6":true,"monthly!B7":true,"monthly!B8":true,"monthly!B9":true,"monthly!B10":true,"monthly!B11":true,"monthly!B12":true,"monthly!B13":true,"monthly!B14":true,"monthly!B15":true,"monthly!B16":true,"monthly!B17":true,"monthly!B18":true,"monthly!B20":true,"monthly!B21":true,"monthly!B22":true,"monthly!B23":true,"monthly!B24":true,"monthly!B25":true,"monthly!B26":true,"monthly!B27":true,"monthly!B28":true,"monthly!C4":true,"monthly!C5":true,"monthly!C6":true,"monthly!C7":true,"monthly!C8":true,"monthly!C9":true,"monthly!C10":true,"monthly!C11":true,"monthly!C12":true,"monthly!C13":true,"monthly!C14":true,"monthly!C15":true,"monthly!C16":true,"monthly!C17":true,"monthly!C18":true,"help!B31":true,"help!C31":true,"jul!E7":true,"jul!E8":true,"jul!E9":true,"jul!E10":true,"jul!E11":true,"jul!E12":true,"jul!E13":true,"jul!E14":true,"jul!E15":true,"jul!E16":true,"jul!E17":true,"jul!E18":true,"jul!E19":true,"jul!E20":true,"jul!E21":true,"jul!E22":true,"jul!E23":true,"jul!E24":true,"jul!E25":true,"jul!E26":true,"jul!E27":true,"jul!E28":true,"jul!E29":true,"jul!E30":true,"jul!E31":true,"jul!E32":true,"jul!E33":true,"jul!E34":true,"jul!E35":true,"jul!E36":true,"jul!E37":true,"status!B2":true,"status!B4":true,"status!C2":true,"status!C4":true,"status!C5":true,"status!C6":true,"status!C7":true,"status!C8":true,"status!C9":true,"status!C10":true,"status!C11":true,"status!C12":true,"status!C13":true,"status!C14":true,"status!C15":true,"status!C16":true,"status!C17":true,"status!C18":true,"status!C19":true,"status!C20":true,"status!C21":true,"status!C22":true,"status!C23":true,"status!C24":true,"status!C25":true,"status!C26":true,"status!C27":true,"status!C28":true,"status!D2":true,"status!D4":true,"sheet15!B2":true,"sheet15!B4":true,"sheet15!B5":true,"sheet15!B6":true,"sheet15!B7":true,"sheet15!B8":true,"sheet15!B9":true,"sheet15!B10":true,"sheet15!B11":true,"sheet15!B12":true,"sheet15!B13":true,"sheet15!B14":true,"sheet15!B15":true,"sheet15!B16":true,"sheet15!B17":true,"sheet15!B18":true,"sheet15!B19":true,"sheet15!B20":true,"sheet15!B21":true,"sheet15!B22":true,"sheet15!B23":true,"sheet15!B24":true,"sheet15!B25":true,"sheet15!B26":true,"sheet15!B27":true,"sheet15!B28":true,"sheet15!C2":true,"sheet15!C4":true,"sheet15!C5":true,"sheet15!C6":true,"sheet15!C7":true,"sheet15!C8":true,"sheet15!C9":true,"sheet15!C10":true,"sheet15!C11":true,"sheet15!C12":true,"sheet15!C13":true,"sheet15!C14":true,"sheet15!C15":true,"sheet15!C16":true,"sheet15!C17":true,"sheet15!C18":true,"sheet15!C19":true,"sheet15!C20":true,"sheet15!C21":true,"sheet15!C22":true,"sheet15!C23":true,"sheet15!C24":true,"sheet15!C25":true,"sheet15!C26":true,"sheet15!C27":true,"sheet15!C28":true,"sheet15!D2":true,"sheet15!D4":true,"sheet15!D5":true,"sheet15!D6":true,"sheet15!D7":true,"sheet15!D8":true,"sheet15!D9":true,"sheet15!D10":true,"sheet15!D11":true,"sheet15!D12":true,"sheet15!D13":true,"sheet15!D14":true,"sheet15!D15":true,"sheet15!D16":true,"sheet15!D17":true,"sheet15!D18":true,"sheet15!D19":true,"sheet15!D20":true,"sheet15!D21":true,"sheet15!D22":true,"sheet15!D23":true,"sheet15!D24":true,"sheet15!D25":true,"sheet15!D26":true,"sheet15!D27":true,"sheet15!D28":true,"sheet10!B2":true,"sheet10!B4":true,"sheet10!B5":true,"sheet10!B6":true,"sheet10!B7":true,"sheet10!B8":true,"sheet10!B9":true,"sheet10!B10":true,"sheet10!B11":true,"sheet10!B12":true,"sheet10!B13":true,"sheet10!B14":true,"sheet10!B15":true,"sheet10!B16":true,"sheet10!B17":true,"sheet10!B18":true,"sheet10!B19":true,"sheet10!B20":true,"sheet10!B21":true,"sheet10!B22":true,"sheet10!B23":true,"sheet10!B24":true,"sheet10!B25":true,"sheet10!B26":true,"sheet10!B27":true,"sheet10!B28":true,"sheet10!C2":true,"sheet10!C4":true,"sheet10!C5":true,"sheet10!C6":true,"sheet10!C7":true,"sheet10!C8":true,"sheet10!C9":true,"sheet10!C10":true,"sheet10!C11":true,"sheet10!C12":true,"sheet10!C13":true,"sheet10!C14":true,"sheet10!C15":true,"sheet10!C16":true,"sheet10!C17":true,"sheet10!C18":true,"sheet10!C19":true,"sheet10!C20":true,"sheet10!C21":true,"sheet10!C22":true,"sheet10!C23":true,"sheet10!C24":true,"sheet10!C25":true,"sheet10!C26":true,"sheet10!C27":true,"sheet10!C28":true,"sheet10!D2":true,"sheet10!D4":true,"sheet10!D5":true,"sheet10!D6":true,"sheet10!D7":true,"sheet10!D8":true,"sheet10!D9":true,"sheet10!D10":true,"sheet10!D11":true,"sheet10!D12":true,"sheet10!D13":true,"sheet10!D14":true,"sheet10!D15":true,"sheet10!D16":true,"sheet10!D17":true,"sheet10!D18":true,"sheet10!D19":true,"sheet10!D20":true,"sheet10!D21":true,"sheet10!D22":true,"sheet10!D23":true,"sheet10!D24":true,"sheet10!D25":true,"sheet10!D26":true,"sheet10!D27":true,"sheet10!D28":true,"sheet11!B2":true,"sheet11!B4":true,"sheet11!B5":true,"sheet11!B6":true,"sheet11!B7":true,"sheet11!B8":true,"sheet11!B9":true,"sheet11!B10":true,"sheet11!B11":true,"sheet11!B12":true,"sheet11!B13":true,"sheet11!B14":true,"sheet11!B15":true,"sheet11!B16":true,"sheet11!B17":true,"sheet11!B18":true,"sheet11!B19":true,"sheet11!B20":true,"sheet11!B21":true,"sheet11!B22":true,"sheet11!B23":true,"sheet11!B24":true,"sheet11!B25":true,"sheet11!B26":true,"sheet11!B27":true,"sheet11!B28":true,"sheet11!C2":true,"sheet11!C4":true,"sheet11!C5":true,"sheet11!C6":true,"sheet11!C7":true,"sheet11!C8":true,"sheet11!C9":true,"sheet11!C10":true,"sheet11!C11":true,"sheet11!C12":true,"sheet11!C13":true,"sheet11!C14":true,"sheet11!C15":true,"sheet11!C16":true,"sheet11!C17":true,"sheet11!C18":true,"sheet11!C19":true,"sheet11!C20":true,"sheet11!C21":true,"sheet11!C22":true,"sheet11!C23":true,"sheet11!C24":true,"sheet11!C25":true,"sheet11!C26":true,"sheet11!C27":true,"sheet11!C28":true,"sheet11!D2":true,"sheet11!D4":true,"sheet11!D5":true,"sheet11!D6":true,"sheet11!D7":true,"sheet11!D8":true,"sheet11!D9":true,"sheet11!D10":true,"sheet11!D11":true,"sheet11!D12":true,"sheet11!D13":true,"sheet11!D14":true,"sheet11!D15":true,"sheet11!D16":true,"sheet11!D17":true,"sheet11!D18":true,"sheet11!D19":true,"sheet11!D20":true,"sheet11!D21":true,"sheet11!D22":true,"sheet11!D23":true,"sheet11!D24":true,"sheet11!D25":true,"sheet11!D26":true,"sheet11!D27":true,"sheet11!D28":true},"constraints":{"status!D5":["tc"],"status!D6":["tc"],"status!D7":["tc"],"status!D8":["tc"],"status!D9":["tc"],"status!D10":["tc"],"status!D11":["tc"],"status!D12":["tc"],"status!D13":["tc"],"status!D14":["tc"],"status!D15":["tc"],"status!D16":["tc"],"status!D17":["tc"],"status!D18":["tc"],"status!D19":["tc"],"status!D20":["tc"],"status!D21":["tc"],"status!D22":["tc"],"status!D23":["tc"],"status!D24":["tc"],"status!D25":["tc"],"status!D26":["tc"],"status!D27":["tc"],"status!D28":["tc"],"jul!B7":["tc"],"jul!B8":["tc"],"jul!B9":["tc"],"jul!B10":["tc"],"jul!B11":["tc"],"jul!B12":["tc"],"jul!B13":["tc"],"jul!B14":["tc"],"jul!B15":["tc"],"jul!B16":["tc"],"jul!B17":["tc"],"jul!B18":["tc"],"jul!B19":["tc"],"jul!B20":["tc"],"jul!B21":["tc"],"jul!B22":["tc"],"jul!B23":["tc"],"jul!B24":["tc"],"jul!B25":["tc"],"jul!B26":["tc"],"jul!B27":["tc"],"jul!B28":["tc"],"jul!B29":["tc"],"jul!B30":["tc"],"jul!B31":["tc"],"jul!B32":["tc"],"jul!B33":["tc"],"jul!B34":["tc"],"jul!B35":["tc"],"jul!B36":["tc"],"jul!B37":["tc"]}}} From 182384d96849641239da31cbfa40a59809b0bd6a Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:50:43 +0530 Subject: [PATCH 13/17] Rename net worth.msc to net_worth.msc --- Website/excelinterop/tmp/{net worth.msc => net_worth.msc} | 0 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{net worth.msc => net_worth.msc} (100%) diff --git a/Website/excelinterop/tmp/net worth.msc b/Website/excelinterop/tmp/net_worth.msc similarity index 100% rename from Website/excelinterop/tmp/net worth.msc rename to Website/excelinterop/tmp/net_worth.msc From 614908b9a35f94f48f97094320962e072cf8a73f Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:51:20 +0530 Subject: [PATCH 14/17] Rename networth.msc to networth.msc removed tariling spaces --- Website/excelinterop/tmp/{networth.msc => networth.msc} | 0 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{networth.msc => networth.msc} (100%) diff --git a/Website/excelinterop/tmp/networth.msc b/Website/excelinterop/tmp/networth.msc similarity index 100% rename from Website/excelinterop/tmp/networth.msc rename to Website/excelinterop/tmp/networth.msc From a529cf716c3fc1899c91a4a12740f4014ea9b0ee Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:52:15 +0530 Subject: [PATCH 15/17] Rename tmp (11) copy.html to tmp(11)copy.html --- .../excelinterop/tmp/{tmp (11) copy.html => tmp(11)copy.html} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{tmp (11) copy.html => tmp(11)copy.html} (99%) diff --git a/Website/excelinterop/tmp/tmp (11) copy.html b/Website/excelinterop/tmp/tmp(11)copy.html similarity index 99% rename from Website/excelinterop/tmp/tmp (11) copy.html rename to Website/excelinterop/tmp/tmp(11)copy.html index eda20b0..2b686c5 100644 --- a/Website/excelinterop/tmp/tmp (11) copy.html +++ b/Website/excelinterop/tmp/tmp(11)copy.html @@ -1 +1 @@ -
    
  Instructions
    
    
  Household Budget lets you create the budgeted entries for your income and expenses including but not limited to housing, food, transportation, clothes and personal services, healthcare, entertainment, education, contributions and debt payments, and their sub-categories, on a monthly and yearly basis.
   
  You can also set goals to manage your budget on a monthly, quarterly, half-yearly or yearly basis. Further, you can create what-if scenarios for your income and expenses to better manage and plan your finances.
    
  How to use the Household Budget application? 
  Open the default file. 
  Click on the Income tab and enter the budgeted entries. 
  Click on the Expenses Tab and enter the expenses for different categories. 
  Click on the Summary Tab. 
  Graphically visualize different kinds of expenses incurred to the total monthly expense, and how your monthly and annual savings change with the addition of income and expenses.  
  Click on the Goals Tab. 
  Enter the Goal description, amount, term (in months) for a respective goal number. Monthly and weekly goal values are automatically calculated for you. 
  Enter the different steps/ways to achieve the goal in "How to Achieve" section. 
    
  How to fill entries in the Expenses tab? 
  Click on the Expenses Tab. 
  Enter the monthly budget values for the different expense fields under the respective categories and subcategories. 
  Generally, the editable field have a cell border for entering their respective values. Clicking on the cell opens an input box.  
  Yearly values are automatically calculated for you. 
  You can edit or modify "other" for adding more expense fields or you can add them in the existing expense fields by modifying their names, and adding them together under one common heading. 
  Example - Cable and Dish expense is clubbed under TV-Cable, Dish, Other under Utilities expense category. 
  Visualize the contribution of the different categories of expense to the total expense through pie chart by clicking on the Summary Tab. 
\ No newline at end of file +
    
  Instructions
    
    
  Household Budget lets you create the budgeted entries for your income and expenses including but not limited to housing, food, transportation, clothes and personal services, healthcare, entertainment, education, contributions and debt payments, and their sub-categories, on a monthly and yearly basis.
   
  You can also set goals to manage your budget on a monthly, quarterly, half-yearly or yearly basis. Further, you can create what-if scenarios for your income and expenses to better manage and plan your finances.
    
  How to use the Household Budget application? 
  Open the default file. 
  Click on the Income tab and enter the budgeted entries. 
  Click on the Expenses Tab and enter the expenses for different categories. 
  Click on the Summary Tab. 
  Graphically visualize different kinds of expenses incurred to the total monthly expense, and how your monthly and annual savings change with the addition of income and expenses.  
  Click on the Goals Tab. 
  Enter the Goal description, amount, term (in months) for a respective goal number. Monthly and weekly goal values are automatically calculated for you. 
  Enter the different steps/ways to achieve the goal in "How to Achieve" section. 
    
  How to fill entries in the Expenses tab? 
  Click on the Expenses Tab. 
  Enter the monthly budget values for the different expense fields under the respective categories and subcategories. 
  Generally, the editable field have a cell border for entering their respective values. Clicking on the cell opens an input box.  
  Yearly values are automatically calculated for you. 
  You can edit or modify "other" for adding more expense fields or you can add them in the existing expense fields by modifying their names, and adding them together under one common heading. 
  Example - Cable and Dish expense is clubbed under TV-Cable, Dish, Other under Utilities expense category. 
  Visualize the contribution of the different categories of expense to the total expense through pie chart by clicking on the Summary Tab. 
From cae79eae7b91e2e97c924b930d0f12698ab30be2 Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:52:46 +0530 Subject: [PATCH 16/17] Rename taxationsuite copy.xls to taxationsuite_copy.xls --- ...axationsuite copy.xls => taxationsuite_copy.xls} | Bin 1 file changed, 0 insertions(+), 0 deletions(-) rename Website/excelinterop/tmp/{taxationsuite copy.xls => taxationsuite_copy.xls} (100%) diff --git a/Website/excelinterop/tmp/taxationsuite copy.xls b/Website/excelinterop/tmp/taxationsuite_copy.xls similarity index 100% rename from Website/excelinterop/tmp/taxationsuite copy.xls rename to Website/excelinterop/tmp/taxationsuite_copy.xls From fd8894b6711f787aa429999327e8fa70e161a0cf Mon Sep 17 00:00:00 2001 From: Alok Dangre <148090007+alokdangre@users.noreply.github.com> Date: Thu, 29 May 2025 15:53:36 +0530 Subject: [PATCH 17/17] Update and rename periodic-table.xlsx - Data.csv to periodic-table.xlsx-Data.csv --- ...iodic-table.xlsx - Data.csv => periodic-table.xlsx-Data.csv} | 2 +- 1 file changed, 1 insertion(+), 1 deletion(-) rename Website/excelinterop/tmp/{periodic-table.xlsx - Data.csv => periodic-table.xlsx-Data.csv} (99%) diff --git a/Website/excelinterop/tmp/periodic-table.xlsx - Data.csv b/Website/excelinterop/tmp/periodic-table.xlsx-Data.csv similarity index 99% rename from Website/excelinterop/tmp/periodic-table.xlsx - Data.csv rename to Website/excelinterop/tmp/periodic-table.xlsx-Data.csv index 546cbfd..093938f 100644 --- a/Website/excelinterop/tmp/periodic-table.xlsx - Data.csv +++ b/Website/excelinterop/tmp/periodic-table.xlsx-Data.csv @@ -128,4 +128,4 @@ Atomic Number,Name,Symbol,† Atomic Weight,Atomic Weight Estimated,Atomic Weigh ,http://ptable.com,,,,,,,,,,,,,,,,,,,,,,,,,,,,, ,http://en.wikipedia.org/wiki/Atomic_radii_of_the_elements_(data_page),,,,,,,,,,,,,,,,,,,,,,,,,,,,, ,http://environmentalchemistry.com/yogi/periodic/crystal.html,,,,,,,,,,,,,,,,,,,,,,,,,,,,, -,http://www.periodictable.com,,,,,,,,,,,,,,,,,,,,,,,,,,,,, \ No newline at end of file +,http://www.periodictable.com,,,,,,,,,,,,,,,,,,,,,,,,,,,,,