Fiscal Year
This demo showcases a fiscal year budget planner using JavaScript spreadsheet UI. With editable monthly fields, categorised expenses, and real-time totals, it provides a solid template for HR or finance applications requiring interactive budget tracking in the browser.
<html>
<link rel="stylesheet" href="https://jspreadsheet.com/v11/jspreadsheet.css" type="text/css" />
<link rel="stylesheet" href="https://jsuites.net/v5/jsuites.css" type="text/css" />
<link rel="stylesheet" href="https://cdn.jsdelivr.net/npm/@jspreadsheet/charts/dist/style.min.css" type="text/css" />
<link rel="stylesheet" href="https://cdn.jsdelivr.net/npm/@lemonadejs/studio/dist/style.min.css" type="text/css" />
<link rel="stylesheet" href="https://fonts.googleapis.com/css?family=Material+Icons" />
<script src="https://jspreadsheet.com/v11/jspreadsheet.js"></script>
<script src="https://jsuites.net/v5/jsuites.js"></script>
<script src="https://cdn.jsdelivr.net/npm/lemonadejs/dist/lemonade.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@lemonadejs/studio/dist/index.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@jspreadsheet/formula-pro/dist/index.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@jspreadsheet/charts/dist/index.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/[email protected]/dist/chart.umd.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@jspreadsheet/[email protected]/dist/index.min.js"></script>
<div id="spreadsheet"></div>
<script>
// Set your JSS license key (The following key only works for one day)
jspreadsheet.setLicense('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');
jspreadsheet.setExtensions({ formula, charts });
// Create the spreadsheet
jspreadsheet(document.getElementById('spreadsheet'), {
"style": [
"background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;",
"font-size: 15px;font-family: Open sans;color: #000000;",
"background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-bottom: 1px solid #000000;",
"background-color: #7F7F7F;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #7F7F7F;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c37c57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c37c57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid black;border-top:1px solid black;border-bottom:1px solid black;border-left:1px solid black",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#d84315;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d84315;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f4511e;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f4511e;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff8a65;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff8a65;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff9800;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff9800;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#78909c;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#78909c;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#5d4037;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#5d4037;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#4dd0e1;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#f17918;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #ef5350",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #ef5350",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-right:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018"
],
"worksheets": [
{
"data": [
[
"",
"January",
"February",
"March",
"April",
"May",
"June",
"July",
"August",
"September",
"October",
"November",
"December"
],
[
"Revenue - Product",
459301,
421849,
454942,
485108,
481892,
477166,
447446,
447714,
447719,
416951,
482545,
479651
],
[
"Revenue - Services",
804212,
810103,
761531,
798971,
847777,
849565,
769154,
776036,
816283,
798603,
779462,
792224
],
[
"Revenue - Other",
429849,
351896,
422604,
432253,
391601,
441223,
427618,
419093,
444278,
428409,
380026,
361942
],
[
"Gross Sales",
"=SUM(B2:B4)",
"=SUM(C2:C4)",
"=SUM(D2:D4)",
"=SUM(E2:E4)",
"=SUM(F2:F4)",
"=SUM(G2:G4)",
"=SUM(H2:H4)",
"=SUM(I2:I4)",
"=SUM(J2:J4)",
"=SUM(K2:K4)",
"=SUM(L2:L4)",
"=SUM(M2:M4)"
],
[
"Cost of Goods Sold",
101443,
116772,
102418,
101755,
106734,
114183,
117243,
105868,
110807,
110781,
116224,
103729
],
[
"Other Direct Charges",
46213,
49227,
49568,
48373,
48350,
46444,
42509,
44390,
43281,
49472,
42179,
41532
],
[
"Cost of Sales",
"=SUM(B6:B7)",
"=SUM(C6:C7)",
"=SUM(D6:D7)",
"=SUM(E6:E7)",
"=SUM(F6:F7)",
"=SUM(G6:G7)",
"=SUM(H6:H7)",
"=SUM(I6:I7)",
"=SUM(J6:J7)",
"=SUM(K6:K7)",
"=SUM(L6:L7)",
"=SUM(M6:M7)"
],
[
"Gross Margin",
1545706,
1417849,
1487091,
1566204,
1566186,
1607327,
1484466,
1492585,
1554192,
1483710,
1483630,
1488556
],
[
"Payroll",
255222,
270347,
257795,
275535,
263382,
255333,
269035,
279715,
259117,
260534,
263517,
275924
],
[
"General and Administrative",
25812,
29369,
32788,
29175,
29906,
29375,
25824,
33117,
29412,
28372,
28560,
28001
],
[
"Travel",
24346,
21636,
22327,
24345,
23383,
23840,
24941,
22601,
23889,
22471,
23944,
21829
],
[
"Marketing",
10041,
10039,
13024,
11738,
10270,
14058,
11243,
10032,
11598,
12913,
10295,
13882
],
[
"Outsourcing",
10891,
8521,
11256,
8159,
8506,
11654,
11647,
9357,
11714,
11179,
9643,
9564
],
[
"Utilities",
9416,
8945,
9000,
9273,
9686,
9438,
9242,
8165,
9789,
8065,
9089,
9591
],
[
"Operating Expenses",
"=SUM(B10:B15)",
"=SUM(C10:C15)",
"=SUM(D10:D15)",
"=SUM(E10:E15)",
"=SUM(F10:F15)",
"=SUM(G10:G15)",
"=SUM(H10:H15)",
"=SUM(I10:I15)",
"=SUM(J10:J15)",
"=SUM(K10:K15)",
"=SUM(L10:L15)",
"=SUM(M10:M15)"
],
[
"EBITDA",
"=B9-B16",
"=C9-C16",
"=D9-D16",
"=E9-E16",
"=F9-F16",
"=G9-G16",
"=H9-H16",
"=I9-I16",
"=J9-J16",
"=K9-K16",
"=L9-L16",
"=M9-M16"
],
[
"Interest Expense",
1281,
948,
1443,
992,
1400,
999,
821,
977,
1324,
1317,
1004,
1007
],
[
"Interest Income",
1026,
1477,
1004,
1317,
1189,
1120,
1214,
1480,
1404,
1319,
1164,
1253
],
[
"Depreciation and Amortization",
659,
543,
734,
718,
543,
663,
536,
641,
685,
552,
793,
509
],
[
"Earnings Before Tax",
"=B17-SUM(B18:B20)",
"=C17-SUM(C18:C20)",
"=D17-SUM(D18:D20)",
"=E17-SUM(E18:E20)",
"=F17-SUM(F18:F20)",
"=G17-SUM(G18:G20)",
"=H17-SUM(H18:H20)",
"=I17-SUM(I18:I20)",
"=J17-SUM(J18:J20)",
"=K17-SUM(K18:K20)",
"=L17-SUM(L18:L20)",
"=M17-SUM(M18:M20)"
],
[
"Taxes",
205540,
181726,
193753,
205289,
207450,
214724,
192506,
192008,
205371,
193736,
193451,
192015
],
[
"Net Income",
1003524,
887252,
945975,
1002297,
1012849,
1048363,
939885,
937452,
1002697,
945890,
944498,
937487
]
],
"columns": [
{ "width": 205, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
{ "width": 130, "type": "text", "align": "left" },
],
"cells": {
"B2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
}
},
"style": {
"A1": 72,
"B1": 72,
"C1": 72,
"D1": 72,
"E1": 72,
"F1": 72,
"G1": 72,
"H1": 72,
"I1": 72,
"J1": 72,
"K1": 72,
"L1": 72,
"M1": 72,
"A2": 2,
"B2": 3,
"C2": 3,
"D2": 3,
"E2": 3,
"F2": 3,
"G2": 3,
"H2": 3,
"I2": 3,
"J2": 3,
"K2": 3,
"L2": 3,
"M2": 3,
"A3": 2,
"B3": 3,
"C3": 3,
"D3": 3,
"E3": 3,
"F3": 3,
"G3": 3,
"H3": 3,
"I3": 3,
"J3": 3,
"K3": 3,
"L3": 3,
"M3": 3,
"A4": 2,
"B4": 3,
"C4": 3,
"D4": 3,
"E4": 3,
"F4": 3,
"G4": 3,
"H4": 3,
"I4": 3,
"J4": 3,
"K4": 3,
"L4": 3,
"M4": 3,
"A5": 81,
"B5": 82,
"C5": 82,
"D5": 82,
"E5": 82,
"F5": 82,
"G5": 82,
"H5": 82,
"I5": 82,
"J5": 82,
"K5": 82,
"L5": 82,
"M5": 82,
"A6": 2,
"B6": 3,
"C6": 3,
"D6": 3,
"E6": 3,
"F6": 3,
"G6": 3,
"H6": 3,
"I6": 3,
"J6": 3,
"K6": 3,
"L6": 3,
"M6": 3,
"A7": 2,
"B7": 3,
"C7": 3,
"D7": 3,
"E7": 3,
"F7": 3,
"G7": 3,
"H7": 3,
"I7": 3,
"J7": 3,
"K7": 3,
"L7": 3,
"M7": 3,
"A8": 83,
"B8": 84,
"C8": 84,
"D8": 84,
"E8": 84,
"F8": 84,
"G8": 84,
"H8": 84,
"I8": 84,
"J8": 84,
"K8": 84,
"L8": 84,
"M8": 84,
"A9": 85,
"B9": 86,
"C9": 86,
"D9": 86,
"E9": 86,
"F9": 86,
"G9": 86,
"H9": 86,
"I9": 86,
"J9": 86,
"K9": 86,
"L9": 86,
"M9": 86,
"A10": 2,
"B10": 3,
"C10": 3,
"D10": 3,
"E10": 3,
"F10": 3,
"G10": 3,
"H10": 3,
"I10": 3,
"J10": 3,
"K10": 3,
"L10": 3,
"M10": 3,
"A11": 2,
"B11": 3,
"C11": 3,
"D11": 3,
"E11": 3,
"F11": 3,
"G11": 3,
"H11": 3,
"I11": 3,
"J11": 3,
"K11": 3,
"L11": 3,
"M11": 3,
"A12": 2,
"B12": 3,
"C12": 3,
"D12": 3,
"E12": 3,
"F12": 3,
"G12": 3,
"H12": 3,
"I12": 3,
"J12": 3,
"K12": 3,
"L12": 3,
"M12": 3,
"A13": 2,
"B13": 3,
"C13": 3,
"D13": 3,
"E13": 3,
"F13": 3,
"G13": 3,
"H13": 3,
"I13": 3,
"J13": 3,
"K13": 3,
"L13": 3,
"M13": 3,
"A14": 2,
"B14": 3,
"C14": 3,
"D14": 3,
"E14": 3,
"F14": 3,
"G14": 3,
"H14": 3,
"I14": 3,
"J14": 3,
"K14": 3,
"L14": 3,
"M14": 3,
"A15": 2,
"B15": 3,
"C15": 3,
"D15": 3,
"E15": 3,
"F15": 3,
"G15": 3,
"H15": 3,
"I15": 3,
"J15": 3,
"K15": 3,
"L15": 3,
"M15": 3,
"A16": 99,
"B16": 100,
"C16": 100,
"D16": 100,
"E16": 100,
"F16": 100,
"G16": 100,
"H16": 100,
"I16": 100,
"J16": 100,
"K16": 100,
"L16": 100,
"M16": 100,
"A17": 79,
"B17": 80,
"C17": 80,
"D17": 80,
"E17": 80,
"F17": 80,
"G17": 80,
"H17": 80,
"I17": 80,
"J17": 80,
"K17": 80,
"L17": 80,
"M17": 80,
"A18": 2,
"B18": 3,
"C18": 3,
"D18": 3,
"E18": 3,
"F18": 3,
"G18": 3,
"H18": 3,
"I18": 3,
"J18": 3,
"K18": 3,
"L18": 3,
"M18": 3,
"A19": 2,
"B19": 3,
"C19": 3,
"D19": 3,
"E19": 3,
"F19": 3,
"G19": 3,
"H19": 3,
"I19": 3,
"J19": 3,
"K19": 3,
"L19": 3,
"M19": 3,
"A20": 2,
"B20": 3,
"C20": 3,
"D20": 3,
"E20": 3,
"F20": 3,
"G20": 3,
"H20": 3,
"I20": 3,
"J20": 3,
"K20": 3,
"L20": 3,
"M20": 3,
"A21": 85,
"B21": 86,
"C21": 86,
"D21": 86,
"E21": 86,
"F21": 86,
"G21": 86,
"H21": 86,
"I21": 86,
"J21": 86,
"K21": 86,
"L21": 86,
"M21": 86,
"A22": 2,
"B22": 3,
"C22": 3,
"D22": 3,
"E22": 3,
"F22": 3,
"G22": 3,
"H22": 3,
"I22": 3,
"J22": 3,
"K22": 3,
"L22": 3,
"M22": 3,
"A23": 91,
"B23": 92,
"C23": 92,
"D23": 92,
"E23": 92,
"F23": 92,
"G23": 92,
"H23": 92,
"I23": 92,
"J23": 92,
"K23": 92,
"L23": 92,
"M23": 92
},
"textOverflow": true,
"stripHTML": false,
"defaultColAlign": "left",
"worksheetName": "Sheet1",
"defaultColWidth": 66,
"tableOverflow": true,
"tableWidth": 1300,
"tableHeight": 620,
"resize": "both",
"minDimensions": [13, 25],
"media": [
{
"id": "33ff7359-81bd-4b71-a99e-1491674ca74f",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!B1:M5",
"headers": false,
"title": {
"text": "Gross Sales",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [4],
"series": [{ "color": "#f07818" }],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
}
},
"type": "column",
"legend": { "display": false }
},
"cellAnchor": "A25",
"left": 4,
"top": 2,
"width": 488,
"height": 372,
"zIndex": 3
},
{
"id": "228b778f-ef36-432c-b79d-96897eca5870",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!B1:M23",
"headers": false,
"title": {
"text": "Net Income by Month",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [22],
"series": [
{
"drawNullValues": false,
"borderColor": "#78c0a8",
"line": { "width": 1 },
"color": "#78c0a8",
"point": { "style": false }
}
],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
}
},
"type": "line",
"legend": { "display": false }
},
"cellAnchor": "D25",
"left": 76,
"top": 4,
"width": 488,
"height": 372,
"zIndex": 3,
"rotate": 0
},
{
"id": "c535c6b7-90fe-4c19-a006-c3fc0c22a282",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!A1:M15",
"headers": true,
"title": {
"text": "Operating Expenses Breakdown by Month",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [9, 10, 11, 12, 13, 14],
"series": [
{ "color": "#f0a830" },
{ "color": "#f07818" },
{ "color": "#78c0a8" },
{ "color": "#fcebb6" },
{ "color": "#5e412f" },
{ "color": "#276A7C" }
],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" },
"min": 200000,
"forceTheLimits": true
}
},
"type": "stacked-column",
"legend": {
"display": true,
"position": "right",
"labels": { "font": { "size": 12, "color": "#595959" } }
}
},
"cellAnchor": "I25",
"left": 11,
"top": 2,
"width": 556,
"height": 372,
"zIndex": 3
}
],
"worksheetId": "056b47d0-03f7-4ae2-b3c2-a4ceaa59c1b2",
"meta": {},
"comments": {},
"cache": {},
"mergeCells": {}
}
],
"bar": true,
"toolbar": true,
"validations": []
}
);
</script>
</html>
import React, { useEffect, useRef } from 'react';
import jspreadsheet from 'jspreadsheet';
import formula from '@jspreadsheet/formula-pro';
import charts from '@jspreadsheet/charts';
import studio from '@lemonadejs/studio';
import chartjs from '@jspreadsheet/formula-charts';
import '@lemonadejs/studio';
import '@lemonadejs/studio/dist/style.css';
import 'jsuites/dist/jsuites.css';
import 'jspreadsheet/dist/jspreadsheet.css';
import '@jspreadsheet/formula-charts';
import '@jspreadsheet/charts/dist/style.css';
import './App.css';
// Set your JSS license key (The following key only works for one day)
const license = 'YjgxYzA2Y2M5MjRhMzQ3MTI4OTNkN2Q0MTQzNjkyZjNlOWQyYTBiOTNkNmMwMzljOTQ0YzJmMTMyY2Q3ODMwMTU0NDgzOTZmNjdmYTlkNDg2NTcyMTAyOGI5NjY4MDhhNWQ2MTU2ZWZmZjcyNjk3NTFjZjhhMGI0YzU1YzkzMzksZXlKamJHbGxiblJKWkNJNklpSXNJbTVoYldVaU9pSktjM0J5WldGa2MyaGxaWFFpTENKa1lYUmxJam94TnpVNE5UazBNemN6TENKa2IyMWhhVzRpT2xzaWFuTndjbVZoWkhOb1pXVjBMbU52YlNJc0ltTnZaR1Z6WVc1a1ltOTRMbWx2SWl3aWFuTm9aV3hzTG01bGRDSXNJbU56WWk1aGNIQWlMQ0p6ZEdGamEySnNhWFI2TG1sdklpd2lkMlZpWTI5dWRHRnBibVZ5TG1sdklpd2lkMlZpSWl3aWJHOWpZV3hvYjNOMElsMHNJbkJzWVc0aU9pSXpOQ0lzSW5OamIzQmxJanBiSW5ZM0lpd2lkamdpTENKMk9TSXNJbll4TUNJc0luWXhNU0lzSW1Ob1lYSjBjeUlzSW1admNtMXpJaXdpWm05eWJYVnNZU0lzSW5CaGNuTmxjaUlzSW5KbGJtUmxjaUlzSW1OdmJXMWxiblJ6SWl3aWFXMXdiM0owWlhJaUxDSmlZWElpTENKMllXeHBaR0YwYVc5dWN5SXNJbk5sWVhKamFDSXNJbkJ5YVc1MElpd2ljMmhsWlhSeklpd2lZMnhwWlc1MElpd2ljMlZ5ZG1WeUlpd2ljMmhoY0dWeklpd2labTl5YldGMElsMHNJbVJsYlc4aU9uUnlkV1Y5';
export default function App() {
const spreadsheetRef = useRef(null);
useEffect(() => {
jspreadsheet.setLicense(license);
jspreadsheet.setExtensions({ formula, charts });
const instance = jspreadsheet(spreadsheetRef.current, {
"style": [
"background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;",
"font-size: 15px;font-family: Open sans;color: #000000;",
"background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-bottom: 1px solid #000000;",
"background-color: #7F7F7F;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #7F7F7F;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c37c57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c37c57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid black;border-top:1px solid black;border-bottom:1px solid black;border-left:1px solid black",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#d84315;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d84315;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f4511e;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f4511e;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff8a65;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff8a65;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff9800;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff9800;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#78909c;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#78909c;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#5d4037;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#5d4037;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#4dd0e1;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#f17918;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #ef5350",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #ef5350",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-right:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018"
],
"worksheets": [
{
"data": [
[
"",
"January",
"February",
"March",
"April",
"May",
"June",
"July",
"August",
"September",
"October",
"November",
"December"
],
[
"Revenue - Product",
459301,
421849,
454942,
485108,
481892,
477166,
447446,
447714,
447719,
416951,
482545,
479651
],
[
"Revenue - Services",
804212,
810103,
761531,
798971,
847777,
849565,
769154,
776036,
816283,
798603,
779462,
792224
],
[
"Revenue - Other",
429849,
351896,
422604,
432253,
391601,
441223,
427618,
419093,
444278,
428409,
380026,
361942
],
[
"Gross Sales",
"=SUM(B2:B4)",
"=SUM(C2:C4)",
"=SUM(D2:D4)",
"=SUM(E2:E4)",
"=SUM(F2:F4)",
"=SUM(G2:G4)",
"=SUM(H2:H4)",
"=SUM(I2:I4)",
"=SUM(J2:J4)",
"=SUM(K2:K4)",
"=SUM(L2:L4)",
"=SUM(M2:M4)"
],
[
"Cost of Goods Sold",
101443,
116772,
102418,
101755,
106734,
114183,
117243,
105868,
110807,
110781,
116224,
103729
],
[
"Other Direct Charges",
46213,
49227,
49568,
48373,
48350,
46444,
42509,
44390,
43281,
49472,
42179,
41532
],
[
"Cost of Sales",
"=SUM(B6:B7)",
"=SUM(C6:C7)",
"=SUM(D6:D7)",
"=SUM(E6:E7)",
"=SUM(F6:F7)",
"=SUM(G6:G7)",
"=SUM(H6:H7)",
"=SUM(I6:I7)",
"=SUM(J6:J7)",
"=SUM(K6:K7)",
"=SUM(L6:L7)",
"=SUM(M6:M7)"
],
[
"Gross Margin",
1545706,
1417849,
1487091,
1566204,
1566186,
1607327,
1484466,
1492585,
1554192,
1483710,
1483630,
1488556
],
[
"Payroll",
255222,
270347,
257795,
275535,
263382,
255333,
269035,
279715,
259117,
260534,
263517,
275924
],
[
"General and Administrative",
25812,
29369,
32788,
29175,
29906,
29375,
25824,
33117,
29412,
28372,
28560,
28001
],
[
"Travel",
24346,
21636,
22327,
24345,
23383,
23840,
24941,
22601,
23889,
22471,
23944,
21829
],
[
"Marketing",
10041,
10039,
13024,
11738,
10270,
14058,
11243,
10032,
11598,
12913,
10295,
13882
],
[
"Outsourcing",
10891,
8521,
11256,
8159,
8506,
11654,
11647,
9357,
11714,
11179,
9643,
9564
],
[
"Utilities",
9416,
8945,
9000,
9273,
9686,
9438,
9242,
8165,
9789,
8065,
9089,
9591
],
[
"Operating Expenses",
"=SUM(B10:B15)",
"=SUM(C10:C15)",
"=SUM(D10:D15)",
"=SUM(E10:E15)",
"=SUM(F10:F15)",
"=SUM(G10:G15)",
"=SUM(H10:H15)",
"=SUM(I10:I15)",
"=SUM(J10:J15)",
"=SUM(K10:K15)",
"=SUM(L10:L15)",
"=SUM(M10:M15)"
],
[
"EBITDA",
"=B9-B16",
"=C9-C16",
"=D9-D16",
"=E9-E16",
"=F9-F16",
"=G9-G16",
"=H9-H16",
"=I9-I16",
"=J9-J16",
"=K9-K16",
"=L9-L16",
"=M9-M16"
],
[
"Interest Expense",
1281,
948,
1443,
992,
1400,
999,
821,
977,
1324,
1317,
1004,
1007
],
[
"Interest Income",
1026,
1477,
1004,
1317,
1189,
1120,
1214,
1480,
1404,
1319,
1164,
1253
],
[
"Depreciation and Amortization",
659,
543,
734,
718,
543,
663,
536,
641,
685,
552,
793,
509
],
[
"Earnings Before Tax",
"=B17-SUM(B18:B20)",
"=C17-SUM(C18:C20)",
"=D17-SUM(D18:D20)",
"=E17-SUM(E18:E20)",
"=F17-SUM(F18:F20)",
"=G17-SUM(G18:G20)",
"=H17-SUM(H18:H20)",
"=I17-SUM(I18:I20)",
"=J17-SUM(J18:J20)",
"=K17-SUM(K18:K20)",
"=L17-SUM(L18:L20)",
"=M17-SUM(M18:M20)"
],
[
"Taxes",
205540,
181726,
193753,
205289,
207450,
214724,
192506,
192008,
205371,
193736,
193451,
192015
],
[
"Net Income",
1003524,
887252,
945975,
1002297,
1012849,
1048363,
939885,
937452,
1002697,
945890,
944498,
937487
]
],
"columns": [
{ "width": 205, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" }
],
"rows": [
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 29 },
{ "height": 29 }
],
"cells": {
"B2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
}
},
"style": {
"A1": 72,
"B1": 72,
"C1": 72,
"D1": 72,
"E1": 72,
"F1": 72,
"G1": 72,
"H1": 72,
"I1": 72,
"J1": 72,
"K1": 72,
"L1": 72,
"M1": 72,
"A2": 2,
"B2": 3,
"C2": 3,
"D2": 3,
"E2": 3,
"F2": 3,
"G2": 3,
"H2": 3,
"I2": 3,
"J2": 3,
"K2": 3,
"L2": 3,
"M2": 3,
"A3": 2,
"B3": 3,
"C3": 3,
"D3": 3,
"E3": 3,
"F3": 3,
"G3": 3,
"H3": 3,
"I3": 3,
"J3": 3,
"K3": 3,
"L3": 3,
"M3": 3,
"A4": 2,
"B4": 3,
"C4": 3,
"D4": 3,
"E4": 3,
"F4": 3,
"G4": 3,
"H4": 3,
"I4": 3,
"J4": 3,
"K4": 3,
"L4": 3,
"M4": 3,
"A5": 81,
"B5": 82,
"C5": 82,
"D5": 82,
"E5": 82,
"F5": 82,
"G5": 82,
"H5": 82,
"I5": 82,
"J5": 82,
"K5": 82,
"L5": 82,
"M5": 82,
"A6": 2,
"B6": 3,
"C6": 3,
"D6": 3,
"E6": 3,
"F6": 3,
"G6": 3,
"H6": 3,
"I6": 3,
"J6": 3,
"K6": 3,
"L6": 3,
"M6": 3,
"A7": 2,
"B7": 3,
"C7": 3,
"D7": 3,
"E7": 3,
"F7": 3,
"G7": 3,
"H7": 3,
"I7": 3,
"J7": 3,
"K7": 3,
"L7": 3,
"M7": 3,
"A8": 83,
"B8": 84,
"C8": 84,
"D8": 84,
"E8": 84,
"F8": 84,
"G8": 84,
"H8": 84,
"I8": 84,
"J8": 84,
"K8": 84,
"L8": 84,
"M8": 84,
"A9": 85,
"B9": 86,
"C9": 86,
"D9": 86,
"E9": 86,
"F9": 86,
"G9": 86,
"H9": 86,
"I9": 86,
"J9": 86,
"K9": 86,
"L9": 86,
"M9": 86,
"A10": 2,
"B10": 3,
"C10": 3,
"D10": 3,
"E10": 3,
"F10": 3,
"G10": 3,
"H10": 3,
"I10": 3,
"J10": 3,
"K10": 3,
"L10": 3,
"M10": 3,
"A11": 2,
"B11": 3,
"C11": 3,
"D11": 3,
"E11": 3,
"F11": 3,
"G11": 3,
"H11": 3,
"I11": 3,
"J11": 3,
"K11": 3,
"L11": 3,
"M11": 3,
"A12": 2,
"B12": 3,
"C12": 3,
"D12": 3,
"E12": 3,
"F12": 3,
"G12": 3,
"H12": 3,
"I12": 3,
"J12": 3,
"K12": 3,
"L12": 3,
"M12": 3,
"A13": 2,
"B13": 3,
"C13": 3,
"D13": 3,
"E13": 3,
"F13": 3,
"G13": 3,
"H13": 3,
"I13": 3,
"J13": 3,
"K13": 3,
"L13": 3,
"M13": 3,
"A14": 2,
"B14": 3,
"C14": 3,
"D14": 3,
"E14": 3,
"F14": 3,
"G14": 3,
"H14": 3,
"I14": 3,
"J14": 3,
"K14": 3,
"L14": 3,
"M14": 3,
"A15": 2,
"B15": 3,
"C15": 3,
"D15": 3,
"E15": 3,
"F15": 3,
"G15": 3,
"H15": 3,
"I15": 3,
"J15": 3,
"K15": 3,
"L15": 3,
"M15": 3,
"A16": 99,
"B16": 100,
"C16": 100,
"D16": 100,
"E16": 100,
"F16": 100,
"G16": 100,
"H16": 100,
"I16": 100,
"J16": 100,
"K16": 100,
"L16": 100,
"M16": 100,
"A17": 79,
"B17": 80,
"C17": 80,
"D17": 80,
"E17": 80,
"F17": 80,
"G17": 80,
"H17": 80,
"I17": 80,
"J17": 80,
"K17": 80,
"L17": 80,
"M17": 80,
"A18": 2,
"B18": 3,
"C18": 3,
"D18": 3,
"E18": 3,
"F18": 3,
"G18": 3,
"H18": 3,
"I18": 3,
"J18": 3,
"K18": 3,
"L18": 3,
"M18": 3,
"A19": 2,
"B19": 3,
"C19": 3,
"D19": 3,
"E19": 3,
"F19": 3,
"G19": 3,
"H19": 3,
"I19": 3,
"J19": 3,
"K19": 3,
"L19": 3,
"M19": 3,
"A20": 2,
"B20": 3,
"C20": 3,
"D20": 3,
"E20": 3,
"F20": 3,
"G20": 3,
"H20": 3,
"I20": 3,
"J20": 3,
"K20": 3,
"L20": 3,
"M20": 3,
"A21": 85,
"B21": 86,
"C21": 86,
"D21": 86,
"E21": 86,
"F21": 86,
"G21": 86,
"H21": 86,
"I21": 86,
"J21": 86,
"K21": 86,
"L21": 86,
"M21": 86,
"A22": 2,
"B22": 3,
"C22": 3,
"D22": 3,
"E22": 3,
"F22": 3,
"G22": 3,
"H22": 3,
"I22": 3,
"J22": 3,
"K22": 3,
"L22": 3,
"M22": 3,
"A23": 91,
"B23": 92,
"C23": 92,
"D23": 92,
"E23": 92,
"F23": 92,
"G23": 92,
"H23": 92,
"I23": 92,
"J23": 92,
"K23": 92,
"L23": 92,
"M23": 92
},
"textOverflow": true,
"stripHTML": false,
"defaultColAlign": "left",
"worksheetName": "Sheet1",
"defaultColWidth": 66,
"tableOverflow": true,
"tableWidth": 1300,
"tableHeight": 620,
"resize": "both",
"minDimensions": [13, 25],
"media": [
{
"id": "33ff7359-81bd-4b71-a99e-1491674ca74f",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!B1:M5",
"headers": false,
"title": {
"text": "Gross Sales",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [4],
"series": [{ "color": "#f07818" }],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
}
},
"type": "column",
"legend": { "display": false }
},
"cellAnchor": "A25",
"left": 4,
"top": 2,
"width": 488,
"height": 372,
"zIndex": 3
},
{
"id": "228b778f-ef36-432c-b79d-96897eca5870",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!B1:M23",
"headers": false,
"title": {
"text": "Net Income by Month",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [22],
"series": [
{
"drawNullValues": false,
"borderColor": "#78c0a8",
"line": { "width": 1 },
"color": "#78c0a8",
"point": { "style": false }
}
],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
}
},
"type": "line",
"legend": { "display": false }
},
"cellAnchor": "D25",
"left": 76,
"top": 4,
"width": 488,
"height": 372,
"zIndex": 3,
"rotate": 0
},
{
"id": "c535c6b7-90fe-4c19-a006-c3fc0c22a282",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!A1:M15",
"headers": true,
"title": {
"text": "Operating Expenses Breakdown by Month",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [9, 10, 11, 12, 13, 14],
"series": [
{ "color": "#f0a830" },
{ "color": "#f07818" },
{ "color": "#78c0a8" },
{ "color": "#fcebb6" },
{ "color": "#5e412f" },
{ "color": "#276A7C" }
],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" },
"min": 200000,
"forceTheLimits": true
}
},
"type": "stacked-column",
"legend": {
"display": true,
"position": "right",
"labels": { "font": { "size": 12, "color": "#595959" } }
}
},
"cellAnchor": "I25",
"left": 11,
"top": 2,
"width": 556,
"height": 372,
"zIndex": 3
}
],
"worksheetId": "056b47d0-03f7-4ae2-b3c2-a4ceaa59c1b2",
"meta": {},
"comments": {},
"cache": {},
"mergeCells": {}
}
],
"bar": true,
"toolbar": true,
"validations": []
}
);
return () => {
instance?.destroy?.();
};
}, []);
return <div ref={spreadsheetRef}></div>;
}
<template>
<Spreadsheet
ref="spreadsheet"
:license="license"
:worksheets="worksheets"
:styles="globalStyle"
toolbar="true" />
</template>
<script>
import { Spreadsheet, Worksheet } from "@jspreadsheet/vue";
import jspreadsheet from 'jspreadsheet';
import formula from '@jspreadsheet/formula-pro';
import charts from '@jspreadsheet/charts';
import studio from '@lemonadejs/studio';
import chartjs from '@jspreadsheet/formula-charts';
import '@lemonadejs/studio';
import '@lemonadejs/studio/dist/style.css';
import 'jsuites/dist/jsuites.css';
import 'jspreadsheet/dist/jspreadsheet.css';
import '@jspreadsheet/formula-charts';
import '@jspreadsheet/charts/dist/style.css';
jspreadsheet.setLicense('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');
jspreadsheet.setExtensions({ formula, charts });
export default {
components: { Spreadsheet, Worksheet },
data() {
return {
// Set your JSS license key (The following key only works for one day)
license: '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',
"globalStyle": [
"background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;",
"font-size: 15px;font-family: Open sans;color: #000000;",
"background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;",
"background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-bottom: 1px solid #000000;",
"background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-bottom: 1px solid #000000;",
"background-color: #7F7F7F;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #7F7F7F;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c37c57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c37c57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid black;border-top:1px solid black;border-bottom:1px solid black;border-left:1px solid black",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#d84315;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#d84315;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f4511e;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f4511e;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff8a65;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff8a65;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff9800;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#ff9800;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#78909c;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#78909c;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#5d4037;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#5d4037;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350",
"background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#4dd0e1;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#f17918;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top",
"background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#f4fdff",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000",
"background-color:#77c1a7",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #ef5350",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #ef5350",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-right:1px solid #020018;border-left:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018",
"background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018"
],
"worksheets": [
{
"data": [
[
"",
"January",
"February",
"March",
"April",
"May",
"June",
"July",
"August",
"September",
"October",
"November",
"December"
],
[
"Revenue - Product",
459301,
421849,
454942,
485108,
481892,
477166,
447446,
447714,
447719,
416951,
482545,
479651
],
[
"Revenue - Services",
804212,
810103,
761531,
798971,
847777,
849565,
769154,
776036,
816283,
798603,
779462,
792224
],
[
"Revenue - Other",
429849,
351896,
422604,
432253,
391601,
441223,
427618,
419093,
444278,
428409,
380026,
361942
],
[
"Gross Sales",
"=SUM(B2:B4)",
"=SUM(C2:C4)",
"=SUM(D2:D4)",
"=SUM(E2:E4)",
"=SUM(F2:F4)",
"=SUM(G2:G4)",
"=SUM(H2:H4)",
"=SUM(I2:I4)",
"=SUM(J2:J4)",
"=SUM(K2:K4)",
"=SUM(L2:L4)",
"=SUM(M2:M4)"
],
[
"Cost of Goods Sold",
101443,
116772,
102418,
101755,
106734,
114183,
117243,
105868,
110807,
110781,
116224,
103729
],
[
"Other Direct Charges",
46213,
49227,
49568,
48373,
48350,
46444,
42509,
44390,
43281,
49472,
42179,
41532
],
[
"Cost of Sales",
"=SUM(B6:B7)",
"=SUM(C6:C7)",
"=SUM(D6:D7)",
"=SUM(E6:E7)",
"=SUM(F6:F7)",
"=SUM(G6:G7)",
"=SUM(H6:H7)",
"=SUM(I6:I7)",
"=SUM(J6:J7)",
"=SUM(K6:K7)",
"=SUM(L6:L7)",
"=SUM(M6:M7)"
],
[
"Gross Margin",
1545706,
1417849,
1487091,
1566204,
1566186,
1607327,
1484466,
1492585,
1554192,
1483710,
1483630,
1488556
],
[
"Payroll",
255222,
270347,
257795,
275535,
263382,
255333,
269035,
279715,
259117,
260534,
263517,
275924
],
[
"General and Administrative",
25812,
29369,
32788,
29175,
29906,
29375,
25824,
33117,
29412,
28372,
28560,
28001
],
[
"Travel",
24346,
21636,
22327,
24345,
23383,
23840,
24941,
22601,
23889,
22471,
23944,
21829
],
[
"Marketing",
10041,
10039,
13024,
11738,
10270,
14058,
11243,
10032,
11598,
12913,
10295,
13882
],
[
"Outsourcing",
10891,
8521,
11256,
8159,
8506,
11654,
11647,
9357,
11714,
11179,
9643,
9564
],
[
"Utilities",
9416,
8945,
9000,
9273,
9686,
9438,
9242,
8165,
9789,
8065,
9089,
9591
],
[
"Operating Expenses",
"=SUM(B10:B15)",
"=SUM(C10:C15)",
"=SUM(D10:D15)",
"=SUM(E10:E15)",
"=SUM(F10:F15)",
"=SUM(G10:G15)",
"=SUM(H10:H15)",
"=SUM(I10:I15)",
"=SUM(J10:J15)",
"=SUM(K10:K15)",
"=SUM(L10:L15)",
"=SUM(M10:M15)"
],
[
"EBITDA",
"=B9-B16",
"=C9-C16",
"=D9-D16",
"=E9-E16",
"=F9-F16",
"=G9-G16",
"=H9-H16",
"=I9-I16",
"=J9-J16",
"=K9-K16",
"=L9-L16",
"=M9-M16"
],
[
"Interest Expense",
1281,
948,
1443,
992,
1400,
999,
821,
977,
1324,
1317,
1004,
1007
],
[
"Interest Income",
1026,
1477,
1004,
1317,
1189,
1120,
1214,
1480,
1404,
1319,
1164,
1253
],
[
"Depreciation and Amortization",
659,
543,
734,
718,
543,
663,
536,
641,
685,
552,
793,
509
],
[
"Earnings Before Tax",
"=B17-SUM(B18:B20)",
"=C17-SUM(C18:C20)",
"=D17-SUM(D18:D20)",
"=E17-SUM(E18:E20)",
"=F17-SUM(F18:F20)",
"=G17-SUM(G18:G20)",
"=H17-SUM(H18:H20)",
"=I17-SUM(I18:I20)",
"=J17-SUM(J18:J20)",
"=K17-SUM(K18:K20)",
"=L17-SUM(L18:L20)",
"=M17-SUM(M18:M20)"
],
[
"Taxes",
205540,
181726,
193753,
205289,
207450,
214724,
192506,
192008,
205371,
193736,
193451,
192015
],
[
"Net Income",
1003524,
887252,
945975,
1002297,
1012849,
1048363,
939885,
937452,
1002697,
945890,
944498,
937487
]
],
"columns": [
{ "width": 205, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" },
{ "width": 113, "type": "text", "align": "left" }
],
"rows": [
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 29 },
{ "height": 29 }
],
"cells": {
"B2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M2": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M3": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M4": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M5": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M6": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M7": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M8": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M9": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M10": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M11": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M12": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M13": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M14": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M15": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M16": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M17": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M18": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M19": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M20": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M21": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M22": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"B23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"C23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"D23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"E23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"F23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"G23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"H23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"I23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"J23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"K23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"L23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
},
"M23": {
"format": "_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ "
}
},
"style": {
"A1": 72,
"B1": 72,
"C1": 72,
"D1": 72,
"E1": 72,
"F1": 72,
"G1": 72,
"H1": 72,
"I1": 72,
"J1": 72,
"K1": 72,
"L1": 72,
"M1": 72,
"A2": 2,
"B2": 3,
"C2": 3,
"D2": 3,
"E2": 3,
"F2": 3,
"G2": 3,
"H2": 3,
"I2": 3,
"J2": 3,
"K2": 3,
"L2": 3,
"M2": 3,
"A3": 2,
"B3": 3,
"C3": 3,
"D3": 3,
"E3": 3,
"F3": 3,
"G3": 3,
"H3": 3,
"I3": 3,
"J3": 3,
"K3": 3,
"L3": 3,
"M3": 3,
"A4": 2,
"B4": 3,
"C4": 3,
"D4": 3,
"E4": 3,
"F4": 3,
"G4": 3,
"H4": 3,
"I4": 3,
"J4": 3,
"K4": 3,
"L4": 3,
"M4": 3,
"A5": 81,
"B5": 82,
"C5": 82,
"D5": 82,
"E5": 82,
"F5": 82,
"G5": 82,
"H5": 82,
"I5": 82,
"J5": 82,
"K5": 82,
"L5": 82,
"M5": 82,
"A6": 2,
"B6": 3,
"C6": 3,
"D6": 3,
"E6": 3,
"F6": 3,
"G6": 3,
"H6": 3,
"I6": 3,
"J6": 3,
"K6": 3,
"L6": 3,
"M6": 3,
"A7": 2,
"B7": 3,
"C7": 3,
"D7": 3,
"E7": 3,
"F7": 3,
"G7": 3,
"H7": 3,
"I7": 3,
"J7": 3,
"K7": 3,
"L7": 3,
"M7": 3,
"A8": 83,
"B8": 84,
"C8": 84,
"D8": 84,
"E8": 84,
"F8": 84,
"G8": 84,
"H8": 84,
"I8": 84,
"J8": 84,
"K8": 84,
"L8": 84,
"M8": 84,
"A9": 85,
"B9": 86,
"C9": 86,
"D9": 86,
"E9": 86,
"F9": 86,
"G9": 86,
"H9": 86,
"I9": 86,
"J9": 86,
"K9": 86,
"L9": 86,
"M9": 86,
"A10": 2,
"B10": 3,
"C10": 3,
"D10": 3,
"E10": 3,
"F10": 3,
"G10": 3,
"H10": 3,
"I10": 3,
"J10": 3,
"K10": 3,
"L10": 3,
"M10": 3,
"A11": 2,
"B11": 3,
"C11": 3,
"D11": 3,
"E11": 3,
"F11": 3,
"G11": 3,
"H11": 3,
"I11": 3,
"J11": 3,
"K11": 3,
"L11": 3,
"M11": 3,
"A12": 2,
"B12": 3,
"C12": 3,
"D12": 3,
"E12": 3,
"F12": 3,
"G12": 3,
"H12": 3,
"I12": 3,
"J12": 3,
"K12": 3,
"L12": 3,
"M12": 3,
"A13": 2,
"B13": 3,
"C13": 3,
"D13": 3,
"E13": 3,
"F13": 3,
"G13": 3,
"H13": 3,
"I13": 3,
"J13": 3,
"K13": 3,
"L13": 3,
"M13": 3,
"A14": 2,
"B14": 3,
"C14": 3,
"D14": 3,
"E14": 3,
"F14": 3,
"G14": 3,
"H14": 3,
"I14": 3,
"J14": 3,
"K14": 3,
"L14": 3,
"M14": 3,
"A15": 2,
"B15": 3,
"C15": 3,
"D15": 3,
"E15": 3,
"F15": 3,
"G15": 3,
"H15": 3,
"I15": 3,
"J15": 3,
"K15": 3,
"L15": 3,
"M15": 3,
"A16": 99,
"B16": 100,
"C16": 100,
"D16": 100,
"E16": 100,
"F16": 100,
"G16": 100,
"H16": 100,
"I16": 100,
"J16": 100,
"K16": 100,
"L16": 100,
"M16": 100,
"A17": 79,
"B17": 80,
"C17": 80,
"D17": 80,
"E17": 80,
"F17": 80,
"G17": 80,
"H17": 80,
"I17": 80,
"J17": 80,
"K17": 80,
"L17": 80,
"M17": 80,
"A18": 2,
"B18": 3,
"C18": 3,
"D18": 3,
"E18": 3,
"F18": 3,
"G18": 3,
"H18": 3,
"I18": 3,
"J18": 3,
"K18": 3,
"L18": 3,
"M18": 3,
"A19": 2,
"B19": 3,
"C19": 3,
"D19": 3,
"E19": 3,
"F19": 3,
"G19": 3,
"H19": 3,
"I19": 3,
"J19": 3,
"K19": 3,
"L19": 3,
"M19": 3,
"A20": 2,
"B20": 3,
"C20": 3,
"D20": 3,
"E20": 3,
"F20": 3,
"G20": 3,
"H20": 3,
"I20": 3,
"J20": 3,
"K20": 3,
"L20": 3,
"M20": 3,
"A21": 85,
"B21": 86,
"C21": 86,
"D21": 86,
"E21": 86,
"F21": 86,
"G21": 86,
"H21": 86,
"I21": 86,
"J21": 86,
"K21": 86,
"L21": 86,
"M21": 86,
"A22": 2,
"B22": 3,
"C22": 3,
"D22": 3,
"E22": 3,
"F22": 3,
"G22": 3,
"H22": 3,
"I22": 3,
"J22": 3,
"K22": 3,
"L22": 3,
"M22": 3,
"A23": 91,
"B23": 92,
"C23": 92,
"D23": 92,
"E23": 92,
"F23": 92,
"G23": 92,
"H23": 92,
"I23": 92,
"J23": 92,
"K23": 92,
"L23": 92,
"M23": 92
},
"textOverflow": true,
"stripHTML": false,
"defaultColAlign": "left",
"worksheetName": "Sheet1",
"defaultColWidth": 66,
"tableOverflow": true,
"tableWidth": 1300,
"tableHeight": 620,
"resize": "both",
"minDimensions": [13, 25],
"media": [
{
"id": "33ff7359-81bd-4b71-a99e-1491674ca74f",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!B1:M5",
"headers": false,
"title": {
"text": "Gross Sales",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [4],
"series": [{ "color": "#f07818" }],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
}
},
"type": "column",
"legend": { "display": false }
},
"cellAnchor": "A25",
"left": 4,
"top": 2,
"width": 488,
"height": 372,
"zIndex": 3
},
{
"id": "228b778f-ef36-432c-b79d-96897eca5870",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!B1:M23",
"headers": false,
"title": {
"text": "Net Income by Month",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [22],
"series": [
{
"drawNullValues": false,
"borderColor": "#78c0a8",
"line": { "width": 1 },
"color": "#78c0a8",
"point": { "style": false }
}
],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
}
},
"type": "line",
"legend": { "display": false }
},
"cellAnchor": "D25",
"left": 76,
"top": 4,
"width": 488,
"height": 372,
"zIndex": 3,
"rotate": 0
},
{
"id": "c535c6b7-90fe-4c19-a006-c3fc0c22a282",
"type": "chart",
"options": {
"orientation": false,
"range": "Sheet1!A1:M15",
"headers": true,
"title": {
"text": "Operating Expenses Breakdown by Month",
"font": { "size": 19, "color": "#595959" }
},
"labels": 0,
"datasets": [9, 10, 11, 12, 13, 14],
"series": [
{ "color": "#f0a830" },
{ "color": "#f07818" },
{ "color": "#78c0a8" },
{ "color": "#fcebb6" },
{ "color": "#5e412f" },
{ "color": "#276A7C" }
],
"axis": {
"base": {
"grid": { "display": false },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" }
},
"side": {
"grid": { "width": 1, "color": "#D9D9D9" },
"ticks": { "display": false },
"labels": { "size": 12, "color": "#595959" },
"min": 200000,
"forceTheLimits": true
}
},
"type": "stacked-column",
"legend": {
"display": true,
"position": "right",
"labels": { "font": { "size": 12, "color": "#595959" } }
}
},
"cellAnchor": "I25",
"left": 11,
"top": 2,
"width": 556,
"height": 372,
"zIndex": 3
}
],
"worksheetId": "056b47d0-03f7-4ae2-b3c2-a4ceaa59c1b2",
"meta": {},
"comments": {},
"cache": {},
"mergeCells": {}
}
],
"bar": true,
"toolbar": true,
"validations": []
};
},
};
</script>
import { Component, ElementRef, ViewChild } from '@angular/core';
import jspreadsheet from 'jspreadsheet';
import charts from '@jspreadsheet/charts';
import formula from '@jspreadsheet/formula-pro';
// Set your JSS license key (The following key only works for one day)
jspreadsheet.setLicense(
'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'
);
jspreadsheet.setExtensions({ formula, charts });
@Component({
standalone: true,
selector: 'app-root',
template: `<div #spreadsheet></div>`,
})
export class AppComponent {
@ViewChild('spreadsheet', { static: true }) spreadsheet!: ElementRef;
ngAfterViewInit() {
jspreadsheet(this.spreadsheet.nativeElement, {
style: [
'background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'background-color: #C4BD97;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;',
'font-size: 15px;font-family: Open sans;color: #000000;',
'background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'background-color: #EEECE1;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;',
'background-color: #EEECE1;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;',
'background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;',
'background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;',
'background-color: #948A54;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-bottom: 1px solid #000000;',
'background-color: #948A54;font-size: 15px;font-family: Open sans;color: #000000;border-bottom: 1px solid #000000;',
'background-color: #7F7F7F;font-size: 15px;font-weight: bold;font-family: Open sans;color: #000000;text-align: center;vertical-align: top;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'background-color: #7F7F7F;font-size: 15px;font-family: Open sans;color: #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;',
'background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#c9c987;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#c37c57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#c37c57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000',
'background-color:#c17a57;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000',
'background-color:#c17a57;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000',
'background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#d1a764;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000',
'background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#d1a764;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#ffebee;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #000000;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid black;border-top:1px solid black;border-bottom:1px solid black;border-left:1px solid black',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350',
'background-color:#e53935;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350',
'background-color:#d84315;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#d84315;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#f4511e;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#f4511e;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#ff8a65;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#ff8a65;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#ff9800;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#ff9800;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#f57c00;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#f57c00;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top',
'background-color:#f57c00;font-size:15px;font-family:Open sans;color:#f4fdff',
'background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top',
'background-color:#212121;font-size:15px;font-family:Open sans;color:#f4fdff',
'background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000',
'background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-bottom:1px solid #000000',
'background-color:#212121;font-size:15px;font-family:Open sans;color:#000000;border-bottom:1px solid #000000',
'background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000',
'background-color:#212121;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000',
'background-color:#212121;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000',
'background-color:#78909c;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#78909c;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000',
'background-color:#5d4037;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#5d4037;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000',
'background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350',
'background-color:#b71c1c;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350',
'background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-left:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350',
'background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top;border-right:1px solid #ef5350;border-top:1px solid #ef5350;border-bottom:1px solid #ef5350;border-left:1px solid #ef5350',
'background-color:#009688;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top',
'background-color:#4dd0e1;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top',
'background-color:#f17918;font-size:15px;font-weight:bold;font-family:Open sans;color:#fafdff;text-align:center;vertical-align:top',
'background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000',
'background-color:#21f821;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000',
'background-color:#21f821;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000',
'background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-top:1px solid #000000',
'background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #000000',
'background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #000000',
'background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#f4fdff;text-align:center;vertical-align:top',
'background-color:#f0a731;font-size:15px;font-family:Open sans;color:#f4fdff',
'background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000',
'background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000',
'background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000',
'background-color:#fbebb7;font-size:15px;font-weight:bold;font-family:Open sans;color:#f7fffe;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#fbebb7;font-size:15px;font-family:Open sans;color:#f7fffe;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#77c1a7;font-size:15px;font-weight:bold;font-family:Open sans;color:#000000;text-align:center;vertical-align:top;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#77c1a7;font-size:15px;font-family:Open sans;color:#000000;border-top:1px solid #000000;border-bottom:1px solid #000000',
'background-color:#77c1a7',
'background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #ef5350',
'background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #ef5350',
'background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018',
'background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-left:1px solid #020018',
'background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018;border-top:1px solid #020018;border-right:1px solid #020018;border-left:1px solid #020018',
'background-color:#f0a731;font-size:15px;font-weight:bold;font-family:Open sans;color:#fdfffe;text-align:center;vertical-align:top;border-bottom:1px solid #020018',
'background-color:#f0a731;font-size:15px;font-family:Open sans;color:#fdfffe;border-bottom:1px solid #020018',
],
worksheets: [
{
data: [
[
'',
'January',
'February',
'March',
'April',
'May',
'June',
'July',
'August',
'September',
'October',
'November',
'December',
],
[
'Revenue - Product',
459301,
421849,
454942,
485108,
481892,
477166,
447446,
447714,
447719,
416951,
482545,
479651,
],
[
'Revenue - Services',
804212,
810103,
761531,
798971,
847777,
849565,
769154,
776036,
816283,
798603,
779462,
792224,
],
[
'Revenue - Other',
429849,
351896,
422604,
432253,
391601,
441223,
427618,
419093,
444278,
428409,
380026,
361942,
],
[
'Gross Sales',
'=SUM(B2:B4)',
'=SUM(C2:C4)',
'=SUM(D2:D4)',
'=SUM(E2:E4)',
'=SUM(F2:F4)',
'=SUM(G2:G4)',
'=SUM(H2:H4)',
'=SUM(I2:I4)',
'=SUM(J2:J4)',
'=SUM(K2:K4)',
'=SUM(L2:L4)',
'=SUM(M2:M4)',
],
[
'Cost of Goods Sold',
101443,
116772,
102418,
101755,
106734,
114183,
117243,
105868,
110807,
110781,
116224,
103729,
],
[
'Other Direct Charges',
46213,
49227,
49568,
48373,
48350,
46444,
42509,
44390,
43281,
49472,
42179,
41532,
],
[
'Cost of Sales',
'=SUM(B6:B7)',
'=SUM(C6:C7)',
'=SUM(D6:D7)',
'=SUM(E6:E7)',
'=SUM(F6:F7)',
'=SUM(G6:G7)',
'=SUM(H6:H7)',
'=SUM(I6:I7)',
'=SUM(J6:J7)',
'=SUM(K6:K7)',
'=SUM(L6:L7)',
'=SUM(M6:M7)',
],
[
'Gross Margin',
1545706,
1417849,
1487091,
1566204,
1566186,
1607327,
1484466,
1492585,
1554192,
1483710,
1483630,
1488556,
],
[
'Payroll',
255222,
270347,
257795,
275535,
263382,
255333,
269035,
279715,
259117,
260534,
263517,
275924,
],
[
'General and Administrative',
25812,
29369,
32788,
29175,
29906,
29375,
25824,
33117,
29412,
28372,
28560,
28001,
],
[
'Travel',
24346,
21636,
22327,
24345,
23383,
23840,
24941,
22601,
23889,
22471,
23944,
21829,
],
[
'Marketing',
10041,
10039,
13024,
11738,
10270,
14058,
11243,
10032,
11598,
12913,
10295,
13882,
],
[
'Outsourcing',
10891,
8521,
11256,
8159,
8506,
11654,
11647,
9357,
11714,
11179,
9643,
9564,
],
[
'Utilities',
9416,
8945,
9000,
9273,
9686,
9438,
9242,
8165,
9789,
8065,
9089,
9591,
],
[
'Operating Expenses',
'=SUM(B10:B15)',
'=SUM(C10:C15)',
'=SUM(D10:D15)',
'=SUM(E10:E15)',
'=SUM(F10:F15)',
'=SUM(G10:G15)',
'=SUM(H10:H15)',
'=SUM(I10:I15)',
'=SUM(J10:J15)',
'=SUM(K10:K15)',
'=SUM(L10:L15)',
'=SUM(M10:M15)',
],
[
'EBITDA',
'=B9-B16',
'=C9-C16',
'=D9-D16',
'=E9-E16',
'=F9-F16',
'=G9-G16',
'=H9-H16',
'=I9-I16',
'=J9-J16',
'=K9-K16',
'=L9-L16',
'=M9-M16',
],
[
'Interest Expense',
1281,
948,
1443,
992,
1400,
999,
821,
977,
1324,
1317,
1004,
1007,
],
[
'Interest Income',
1026,
1477,
1004,
1317,
1189,
1120,
1214,
1480,
1404,
1319,
1164,
1253,
],
[
'Depreciation and Amortization',
659,
543,
734,
718,
543,
663,
536,
641,
685,
552,
793,
509,
],
[
'Earnings Before Tax',
'=B17-SUM(B18:B20)',
'=C17-SUM(C18:C20)',
'=D17-SUM(D18:D20)',
'=E17-SUM(E18:E20)',
'=F17-SUM(F18:F20)',
'=G17-SUM(G18:G20)',
'=H17-SUM(H18:H20)',
'=I17-SUM(I18:I20)',
'=J17-SUM(J18:J20)',
'=K17-SUM(K18:K20)',
'=L17-SUM(L18:L20)',
'=M17-SUM(M18:M20)',
],
[
'Taxes',
205540,
181726,
193753,
205289,
207450,
214724,
192506,
192008,
205371,
193736,
193451,
192015,
],
[
'Net Income',
1003524,
887252,
945975,
1002297,
1012849,
1048363,
939885,
937452,
1002697,
945890,
944498,
937487,
],
],
columns: [
{ width: 205, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
{ width: 113, type: 'text', align: 'left' },
],
rows: [
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 30 },
{ height: 29 },
{ height: 29 },
],
cells: {
B2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M2: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M3: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M4: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M5: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M6: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M7: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M8: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M9: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M10: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M11: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M12: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M13: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M14: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M15: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M16: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M17: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M18: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M19: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M20: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M21: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M22: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
B23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
C23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
D23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
E23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
F23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
G23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
H23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
I23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
J23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
K23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
L23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
M23: {
format:
'_-[$$-409]* #,##0.00_ ;_-[$$-409]* -#,##0.00 ;_-[$$-409]* -??_ ;_-@_ ',
},
},
style: {
A1: 72,
B1: 72,
C1: 72,
D1: 72,
E1: 72,
F1: 72,
G1: 72,
H1: 72,
I1: 72,
J1: 72,
K1: 72,
L1: 72,
M1: 72,
A2: 2,
B2: 3,
C2: 3,
D2: 3,
E2: 3,
F2: 3,
G2: 3,
H2: 3,
I2: 3,
J2: 3,
K2: 3,
L2: 3,
M2: 3,
A3: 2,
B3: 3,
C3: 3,
D3: 3,
E3: 3,
F3: 3,
G3: 3,
H3: 3,
I3: 3,
J3: 3,
K3: 3,
L3: 3,
M3: 3,
A4: 2,
B4: 3,
C4: 3,
D4: 3,
E4: 3,
F4: 3,
G4: 3,
H4: 3,
I4: 3,
J4: 3,
K4: 3,
L4: 3,
M4: 3,
A5: 81,
B5: 82,
C5: 82,
D5: 82,
E5: 82,
F5: 82,
G5: 82,
H5: 82,
I5: 82,
J5: 82,
K5: 82,
L5: 82,
M5: 82,
A6: 2,
B6: 3,
C6: 3,
D6: 3,
E6: 3,
F6: 3,
G6: 3,
H6: 3,
I6: 3,
J6: 3,
K6: 3,
L6: 3,
M6: 3,
A7: 2,
B7: 3,
C7: 3,
D7: 3,
E7: 3,
F7: 3,
G7: 3,
H7: 3,
I7: 3,
J7: 3,
K7: 3,
L7: 3,
M7: 3,
A8: 83,
B8: 84,
C8: 84,
D8: 84,
E8: 84,
F8: 84,
G8: 84,
H8: 84,
I8: 84,
J8: 84,
K8: 84,
L8: 84,
M8: 84,
A9: 85,
B9: 86,
C9: 86,
D9: 86,
E9: 86,
F9: 86,
G9: 86,
H9: 86,
I9: 86,
J9: 86,
K9: 86,
L9: 86,
M9: 86,
A10: 2,
B10: 3,
C10: 3,
D10: 3,
E10: 3,
F10: 3,
G10: 3,
H10: 3,
I10: 3,
J10: 3,
K10: 3,
L10: 3,
M10: 3,
A11: 2,
B11: 3,
C11: 3,
D11: 3,
E11: 3,
F11: 3,
G11: 3,
H11: 3,
I11: 3,
J11: 3,
K11: 3,
L11: 3,
M11: 3,
A12: 2,
B12: 3,
C12: 3,
D12: 3,
E12: 3,
F12: 3,
G12: 3,
H12: 3,
I12: 3,
J12: 3,
K12: 3,
L12: 3,
M12: 3,
A13: 2,
B13: 3,
C13: 3,
D13: 3,
E13: 3,
F13: 3,
G13: 3,
H13: 3,
I13: 3,
J13: 3,
K13: 3,
L13: 3,
M13: 3,
A14: 2,
B14: 3,
C14: 3,
D14: 3,
E14: 3,
F14: 3,
G14: 3,
H14: 3,
I14: 3,
J14: 3,
K14: 3,
L14: 3,
M14: 3,
A15: 2,
B15: 3,
C15: 3,
D15: 3,
E15: 3,
F15: 3,
G15: 3,
H15: 3,
I15: 3,
J15: 3,
K15: 3,
L15: 3,
M15: 3,
A16: 99,
B16: 100,
C16: 100,
D16: 100,
E16: 100,
F16: 100,
G16: 100,
H16: 100,
I16: 100,
J16: 100,
K16: 100,
L16: 100,
M16: 100,
A17: 79,
B17: 80,
C17: 80,
D17: 80,
E17: 80,
F17: 80,
G17: 80,
H17: 80,
I17: 80,
J17: 80,
K17: 80,
L17: 80,
M17: 80,
A18: 2,
B18: 3,
C18: 3,
D18: 3,
E18: 3,
F18: 3,
G18: 3,
H18: 3,
I18: 3,
J18: 3,
K18: 3,
L18: 3,
M18: 3,
A19: 2,
B19: 3,
C19: 3,
D19: 3,
E19: 3,
F19: 3,
G19: 3,
H19: 3,
I19: 3,
J19: 3,
K19: 3,
L19: 3,
M19: 3,
A20: 2,
B20: 3,
C20: 3,
D20: 3,
E20: 3,
F20: 3,
G20: 3,
H20: 3,
I20: 3,
J20: 3,
K20: 3,
L20: 3,
M20: 3,
A21: 85,
B21: 86,
C21: 86,
D21: 86,
E21: 86,
F21: 86,
G21: 86,
H21: 86,
I21: 86,
J21: 86,
K21: 86,
L21: 86,
M21: 86,
A22: 2,
B22: 3,
C22: 3,
D22: 3,
E22: 3,
F22: 3,
G22: 3,
H22: 3,
I22: 3,
J22: 3,
K22: 3,
L22: 3,
M22: 3,
A23: 91,
B23: 92,
C23: 92,
D23: 92,
E23: 92,
F23: 92,
G23: 92,
H23: 92,
I23: 92,
J23: 92,
K23: 92,
L23: 92,
M23: 92,
},
textOverflow: true,
defaultColAlign: 'left',
worksheetName: 'Sheet1',
defaultColWidth: 66,
tableOverflow: true,
tableWidth: 1000,
tableHeight: 620,
resize: 'both',
minDimensions: [13, 25],
media: [
{
id: '33ff7359-81bd-4b71-a99e-1491674ca74f',
type: 'chart',
options: {
orientation: 0,
range: 'Sheet1!B1:M5',
headers: false,
title: {
text: 'Gross Sales',
font: { size: 19 },
},
labels: 0,
datasets: [4],
series: [{ color: '#f07818' }],
type: 'column',
legend: { display: false },
},
cellAnchor: 'A25',
left: 4,
top: 2,
width: 488,
height: 372,
zIndex: 3,
},
{
id: '228b778f-ef36-432c-b79d-96897eca5870',
type: 'chart',
options: {
orientation: 0,
range: 'Sheet1!B1:M23',
headers: false,
title: {
text: 'Net Income by Month',
font: { size: 19 },
},
labels: 0,
datasets: [22],
series: [
{
borderColor: '#78c0a8',
color: '#78c0a8',
},
],
type: 'line',
legend: { display: false },
},
cellAnchor: 'D25',
left: 76,
top: 4,
width: 488,
height: 372,
zIndex: 3,
},
{
id: 'c535c6b7-90fe-4c19-a006-c3fc0c22a282',
type: 'chart',
options: {
orientation: 0,
range: 'Sheet1!A1:M15',
headers: true,
title: {
text: 'Operating Expenses Breakdown by Month',
},
labels: 0,
datasets: [9, 10, 11, 12, 13, 14],
series: [
{ color: '#f0a830' },
{ color: '#f07818' },
{ color: '#78c0a8' },
{ color: '#fcebb6' },
{ color: '#5e412f' },
{ color: '#276A7C' },
],
type: 'stackedColumn',
legend: {
display: true,
position: 'right',
},
},
cellAnchor: 'I25',
left: 11,
top: 2,
width: 556,
height: 372,
zIndex: 3,
},
],
worksheetId: '056b47d0-03f7-4ae2-b3c2-a4ceaa59c1b2',
meta: {},
comments: {},
cache: {},
mergeCells: {},
},
],
bar: true,
toolbar: true,
validations: [],
});
}
}