{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Setup","Budget","AllTransactions","Import","Summary","Balances","Cash Flow","Per Dollar Spending"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":43,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Setup","index":0,"n_rows":10,"n_cols":17,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Description","Vendor","Category",null,"Income Suppliers","Category",null,"Payment Sources","Account Type",null,"Category","Type of Expense","Budget",null,"Income Category",null,"Account Type"]
["Walmart","Walmart","Eating Out",null,"Employer A","Employment Income",null,"Bank","Bank Account",null,"a","Essential Expenses",10,null,"Employment Income",null,"Bank Account"]
["Subway","Subway","Eating Out",null,"Government","Government Income",null,"Credit Card","Credit Card",null,"Clothing","Discretionary Expenses",100,null,"Miscellaneous Income",null,"Credit Card"]
["Shell Gas Station","Shell Gas Station","Transportation",null,"Payroll","Employment Income",null,"Savings","Bank Account",null,"Eating Out","Discretionary Expenses",50,null,"Tax Return",null,"Credit Line"]
["McDonald's","McDonald's","Eating Out",null,null,null,null,null,null,null,"Electronics","Discretionary Expenses",50]
["Kwik-E-Mart","Kwik-E-Mart","Groceries",null,null,null,null,null,null,null,"Groceries","Discretionary Expenses",300,null,null,null,"Expense Types"]
["Burger King","Burger King","Eating Out",null,null,null,null,null,null,null,"Transportation","Essential Expenses",100,null,null,null,"All"]
["Best Buy","Best Buy","Electronics",null,null,null,null,null,null,null,"Utilities","Essential Expenses",275,null,null,null,"Essential Expenses"]
[null,null,null,null,null,null,null,null,null,null,"z","Essential Expenses",10,null,null,null,"Discretionary Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One-Time Expenses"]

{"sheet":"Budget","index":1,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["Category","Type","Actual","Budget","Blank","Remaining","Actual","Overbudget",{"$f":"COUNTIF(E:E,\">0\")","v":8}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A1)),1),\"\")","v":"a"},{"$f":"IF(A2=\"\",\"\",VLOOKUP(A2,Setup!K:L,2,FALSE))","v":"Essential Expenses"},{"$f":"IF(A2=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A2,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A2=\"\",\"\",VLOOKUP(A2,Setup!K:M,3,FALSE))","v":10},{"$f":"LEN(Budget!$A2)","v":1},{"$f":"IF(Budget!$C2=\"\",\"\",IF(C2>D2,0,D2-C2))","v":{"$error":"#VALUE!"}},{"$f":"IF(A2=\"\",\"\",IF(C2<D2,C2,D2))","v":{"$error":"#VALUE!"}},{"$f":"IF(A2=\"\",\"\",IF(C2>D2,C2-D2,0))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A2)),1),\"\")","v":"Clothing"},{"$f":"IF(A3=\"\",\"\",VLOOKUP(A3,Setup!K:L,2,FALSE))","v":"Discretionary Expenses"},{"$f":"IF(A3=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A3,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A3=\"\",\"\",VLOOKUP(A3,Setup!K:M,3,FALSE))","v":100},{"$f":"LEN(Budget!$A3)","v":8},{"$f":"IF(Budget!$C3=\"\",\"\",IF(C3>D3,0,D3-C3))","v":{"$error":"#VALUE!"}},{"$f":"IF(A3=\"\",\"\",IF(C3<D3,C3,D3))","v":{"$error":"#VALUE!"}},{"$f":"IF(A3=\"\",\"\",IF(C3>D3,C3-D3,0))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A3)),1),\"\")","v":"Eating Out"},{"$f":"IF(A4=\"\",\"\",VLOOKUP(A4,Setup!K:L,2,FALSE))","v":"Discretionary Expenses"},{"$f":"IF(A4=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A4,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A4=\"\",\"\",VLOOKUP(A4,Setup!K:M,3,FALSE))","v":50},{"$f":"LEN(Budget!$A4)","v":10},{"$f":"IF(Budget!$C4=\"\",\"\",IF(C4>D4,0,D4-C4))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A4=\"\",\"\",IF(C4>D4,C4-D4,0))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A4)),1),\"\")","v":"Electronics"},{"$f":"IF(A5=\"\",\"\",VLOOKUP(A5,Setup!K:L,2,FALSE))","v":"Discretionary Expenses"},{"$f":"IF(A5=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A5,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A5=\"\",\"\",VLOOKUP(A5,Setup!K:M,3,FALSE))","v":50},{"$f":"LEN(Budget!$A5)","v":11},{"$f":"IF(Budget!$C5=\"\",\"\",IF(C5>D5,0,D5-C5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A5=\"\",\"\",IF(C5>D5,C5-D5,0))","v":{"$error":"#VALUE!"}}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A5)),1),\"\")","v":"Groceries"},{"$f":"IF(A6=\"\",\"\",VLOOKUP(A6,Setup!K:L,2,FALSE))","v":"Discretionary Expenses"},{"$f":"IF(A6=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A6,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A6=\"\",\"\",VLOOKUP(A6,Setup!K:M,3,FALSE))","v":300},{"$f":"LEN(Budget!$A6)","v":9},{"$f":"IF(Budget!$C6=\"\",\"\",IF(C6>D6,0,D6-C6))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A6)),1),\"\")","v":"Transportation"},{"$f":"IF(A7=\"\",\"\",VLOOKUP(A7,Setup!K:L,2,FALSE))","v":"Essential Expenses"},{"$f":"IF(A7=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A7,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A7=\"\",\"\",VLOOKUP(A7,Setup!K:M,3,FALSE))","v":100},{"$f":"LEN(Budget!$A7)","v":14},{"$f":"IF(Budget!$C7=\"\",\"\",IF(C7>D7,0,D7-C7))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A7)),1),\"\")","v":"Utilities"},{"$f":"IF(A8=\"\",\"\",VLOOKUP(A8,Setup!K:L,2,FALSE))","v":"Essential Expenses"},{"$f":"IF(A8=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A8,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",VLOOKUP(A8,Setup!K:M,3,FALSE))","v":275},{"$f":"LEN(Budget!$A8)","v":9},{"$f":"IF(Budget!$C8=\"\",\"\",IF(C8>D8,0,D8-C8))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A8)),1),\"\")","v":"z"},{"$f":"IF(A9=\"\",\"\",VLOOKUP(A9,Setup!K:L,2,FALSE))","v":"Essential Expenses"},{"$f":"IF(A9=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A9,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",VLOOKUP(A9,Setup!K:M,3,FALSE))","v":10},{"$f":"LEN(Budget!$A9)","v":1},{"$f":"IF(Budget!$C9=\"\",\"\",IF(C9>D9,0,D9-C9))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A9)),1),\"\")","v":""},{"$f":"IF(A10=\"\",\"\",VLOOKUP(A10,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A10=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A10,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A10=\"\",\"\",VLOOKUP(A10,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A10)","v":0},{"$f":"IF(Budget!$C10=\"\",\"\",IF(C10>D10,0,D10-C10))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A10)),1),\"\")","v":""},{"$f":"IF(A11=\"\",\"\",VLOOKUP(A11,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A11=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A11,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A11=\"\",\"\",VLOOKUP(A11,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A11)","v":0},{"$f":"IF(Budget!$C11=\"\",\"\",IF(C11>D11,0,D11-C11))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A11)),1),\"\")","v":""},{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A12,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A12=\"\",\"\",VLOOKUP(A12,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A12)","v":0},{"$f":"IF(Budget!$C12=\"\",\"\",IF(C12>D12,0,D12-C12))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A12)),1),\"\")","v":""},{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A13=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A13,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A13)","v":0},{"$f":"IF(Budget!$C13=\"\",\"\",IF(C13>D13,0,D13-C13))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A13)),1),\"\")","v":""},{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A14,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A14=\"\",\"\",VLOOKUP(A14,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A14)","v":0},{"$f":"IF(Budget!$C14=\"\",\"\",IF(C14>D14,0,D14-C14))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A14)),1),\"\")","v":""},{"$f":"IF(A15=\"\",\"\",VLOOKUP(A15,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A15=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A15,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A15=\"\",\"\",VLOOKUP(A15,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A15)","v":0},{"$f":"IF(Budget!$C15=\"\",\"\",IF(C15>D15,0,D15-C15))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A15)),1),\"\")","v":""},{"$f":"IF(A16=\"\",\"\",VLOOKUP(A16,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A16=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A16,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A16=\"\",\"\",VLOOKUP(A16,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A16)","v":0},{"$f":"IF(Budget!$C16=\"\",\"\",IF(C16>D16,0,D16-C16))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A16)),1),\"\")","v":""},{"$f":"IF(A17=\"\",\"\",VLOOKUP(A17,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A17,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A17=\"\",\"\",VLOOKUP(A17,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A17)","v":0},{"$f":"IF(Budget!$C17=\"\",\"\",IF(C17>D17,0,D17-C17))","v":""},{"$f":"IF(A17=\"\",\"\",IF(C17<D17,C17,D17))","v":""},{"$f":"IF(A17=\"\",\"\",IF(C17>D17,C17-D17,0))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A17)),1),\"\")","v":""},{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A18,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A18=\"\",\"\",VLOOKUP(A18,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A18)","v":0},{"$f":"IF(Budget!$C18=\"\",\"\",IF(C18>D18,0,D18-C18))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A18)),1),\"\")","v":""},{"$f":"IF(A19=\"\",\"\",VLOOKUP(A19,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A19=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A19,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A19=\"\",\"\",VLOOKUP(A19,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A19)","v":0},{"$f":"IF(Budget!$C19=\"\",\"\",IF(C19>D19,0,D19-C19))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A19)),1),\"\")","v":""},{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A20=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A20,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A20)","v":0},{"$f":"IF(Budget!$C20=\"\",\"\",IF(C20>D20,0,D20-C20))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A20)),1),\"\")","v":""},{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A21,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A21)","v":0},{"$f":"IF(Budget!$C21=\"\",\"\",IF(C21>D21,0,D21-C21))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A21)),1),\"\")","v":""},{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A22,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A22=\"\",\"\",VLOOKUP(A22,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A22)","v":0},{"$f":"IF(Budget!$C22=\"\",\"\",IF(C22>D22,0,D22-C22))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A22)),1),\"\")","v":""},{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A23=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A23,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A23=\"\",\"\",VLOOKUP(A23,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A23)","v":0},{"$f":"IF(Budget!$C23=\"\",\"\",IF(C23>D23,0,D23-C23))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A23)),1),\"\")","v":""},{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A24=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A24,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A24=\"\",\"\",VLOOKUP(A24,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A24)","v":0},{"$f":"IF(Budget!$C24=\"\",\"\",IF(C24>D24,0,D24-C24))","v":""},"",""]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,ROW(A24)),1),\"\")","v":""},{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,Setup!K:L,2,FALSE))","v":""},{"$f":"IF(A25=\"\",\"\",SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear))*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH(Budget!A25,AllTransactions!$4:$4,0)-1)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=(1*ActiveYear)))))","v":""},{"$f":"IF(A25=\"\",\"\",VLOOKUP(A25,Setup!K:M,3,FALSE))","v":""},{"$f":"LEN(Budget!$A25)","v":0},{"$f":"IF(Budget!$C25=\"\",\"\",IF(C25>D25,0,D25-C25))","v":""},"",""]

{"sheet":"AllTransactions","index":2,"n_rows":4,"n_cols":20,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IFERROR(TEXT(A1,\"mmmm\"),\"\")","v":"January"},{"$f":"IFERROR(YEAR(A1),\"\")","v":1900},null,null,{"$f":"transactiontype(H1,J1)","v":"Expense"},{"$f":"category(H1,J1,F1,K1)","v":0},null,{"$f":"IF(I$4=$G1,$K1,0)","v":0},{"$f":"COUNTA(4:4)","v":20},null,{"$f":"SUM(N1:S1)","v":0},{"$f":"IF(M$4=$G1,$K1,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(A:A)+3","v":4}]
[]
["DATE","MONTH","YEAR","STATEMENT YEAR","STATEMENT MONTH","EXPENSE","CATEGORY","VENDOR","DESCRIPTION","PAYMENT SOURCE","AMOUNT","ALLOCATION","A","CLOTHING","EATING OUT","ELECTRONICS","GROCERIES","TRANSPORTATION","UTILITIES","Z"]

{"sheet":"Import","index":3,"n_rows":1376,"n_cols":16,"rows_kept":1376,"cut":false,"hidden":false,"merged":[]}
["Transaction Date","Vendor","Description","Dollars","Suggested Vendor",null,"Source","Year","Month"]
[null,null,null,null,{"$f":"IF(C2=\"\",\"\",FindVendor(C2))","v":""},null,"Bank",2016,"September"]
[null,null,null,null,{"$f":"IF(C3=\"\",\"\",FindVendor(C3))","v":""}]
[null,null,null,null,{"$f":"IF(C4=\"\",\"\",FindVendor(C4))","v":""},null,"EXPENSES, TRANSFERS, INCOME = POSITIVE"]
[null,null,null,null,{"$f":"IF(C5=\"\",\"\",FindVendor(C5))","v":""},null,"Select an Action"]
[null,null,null,null,{"$f":"IF(C6=\"\",\"\",FindVendor(C6))","v":""}]
[null,null,null,null,{"$f":"IF(C7=\"\",\"\",FindVendor(C7))","v":""}]
[null,null,null,null,{"$f":"IF(C8=\"\",\"\",FindVendor(C8))","v":""}]
[null,null,null,null,{"$f":"IF(C9=\"\",\"\",FindVendor(C9))","v":""}]
[null,null,null,null,{"$f":"IF(C10=\"\",\"\",FindVendor(C10))","v":""}]
[null,null,null,null,{"$f":"IF(C11=\"\",\"\",FindVendor(C11))","v":""}]
[null,null,null,null,{"$f":"IF(C12=\"\",\"\",FindVendor(C12))","v":""}]
[null,null,null,null,{"$f":"IF(C13=\"\",\"\",FindVendor(C13))","v":""}]
[null,null,null,null,{"$f":"IF(C14=\"\",\"\",FindVendor(C14))","v":""}]
[null,null,null,null,{"$f":"IF(C15=\"\",\"\",FindVendor(C15))","v":""}]
[null,null,null,null,{"$f":"IF(C16=\"\",\"\",FindVendor(C16))","v":""},null,"Income and expenses should be positive; refunds negative"]
[null,null,null,null,{"$f":"IF(C17=\"\",\"\",FindVendor(C17))","v":""},null,"Transfers into an account should be positive, transfers out negative"]
[null,null,null,null,{"$f":"IF(C18=\"\",\"\",FindVendor(C18))","v":""}]
[null,null,null,null,{"$f":"IF(C19=\"\",\"\",FindVendor(C19))","v":""}]
[null,null,null,null,{"$f":"IF(C20=\"\",\"\",FindVendor(C20))","v":""}]
[null,null,null,null,{"$f":"IF(C21=\"\",\"\",FindVendor(C21))","v":""}]
[null,null,null,null,{"$f":"IF(C22=\"\",\"\",FindVendor(C22))","v":""}]
[null,null,null,null,{"$f":"IF(C23=\"\",\"\",FindVendor(C23))","v":""}]
[null,null,null,null,{"$f":"IF(C24=\"\",\"\",FindVendor(C24))","v":""}]
[null,null,null,null,{"$f":"IF(C25=\"\",\"\",FindVendor(C25))","v":""}]
[null,null,null,null,{"$f":"IF(C26=\"\",\"\",FindVendor(C26))","v":""}]
[null,null,null,null,{"$f":"IF(C27=\"\",\"\",FindVendor(C27))","v":""}]
[null,null,null,null,{"$f":"IF(C28=\"\",\"\",FindVendor(C28))","v":""}]
[null,null,null,null,{"$f":"IF(C29=\"\",\"\",FindVendor(C29))","v":""}]
[null,null,null,null,{"$f":"IF(C30=\"\",\"\",FindVendor(C30))","v":""}]
[null,null,null,null,{"$f":"IF(C31=\"\",\"\",FindVendor(C31))","v":""}]
[null,null,null,null,{"$f":"IF(C32=\"\",\"\",FindVendor(C32))","v":""}]
[null,null,null,null,{"$f":"IF(C33=\"\",\"\",FindVendor(C33))","v":""},null,-1]
[null,null,null,null,{"$f":"IF(C34=\"\",\"\",FindVendor(C34))","v":""}]
[null,null,null,null,{"$f":"IF(C35=\"\",\"\",FindVendor(C35))","v":""}]
[null,null,null,null,{"$f":"IF(C36=\"\",\"\",FindVendor(C36))","v":""}]
[null,null,null,null,{"$f":"IF(C37=\"\",\"\",FindVendor(C37))","v":""}]
[null,null,null,null,{"$f":"IF(C38=\"\",\"\",FindVendor(C38))","v":""}]
[null,null,null,null,{"$f":"IF(C39=\"\",\"\",FindVendor(C39))","v":""}]
[null,null,null,null,{"$f":"IF(C40=\"\",\"\",FindVendor(C40))","v":""}]
[null,null,null,null,{"$f":"IF(C41=\"\",\"\",FindVendor(C41))","v":""}]
[null,null,null,null,{"$f":"IF(C42=\"\",\"\",FindVendor(C42))","v":""}]
[null,null,null,null,{"$f":"IF(C43=\"\",\"\",FindVendor(C43))","v":""}]
[null,null,null,null,{"$f":"IF(C44=\"\",\"\",FindVendor(C44))","v":""}]
[null,null,null,null,{"$f":"IF(C45=\"\",\"\",FindVendor(C45))","v":""}]
[null,null,null,null,{"$f":"IF(C46=\"\",\"\",FindVendor(C46))","v":""}]
[null,null,null,null,{"$f":"IF(C47=\"\",\"\",FindVendor(C47))","v":""}]
[null,null,null,null,{"$f":"IF(C48=\"\",\"\",FindVendor(C48))","v":""}]
[null,null,null,null,{"$f":"IF(C49=\"\",\"\",FindVendor(C49))","v":""}]
[null,null,null,null,{"$f":"IF(C50=\"\",\"\",FindVendor(C50))","v":""}]
[null,null,null,null,{"$f":"IF(C51=\"\",\"\",FindVendor(C51))","v":""}]
[null,null,null,null,{"$f":"IF(C52=\"\",\"\",FindVendor(C52))","v":""}]
[null,null,null,null,{"$f":"IF(C53=\"\",\"\",FindVendor(C53))","v":""}]
[null,null,null,null,{"$f":"IF(C54=\"\",\"\",FindVendor(C54))","v":""}]
[null,null,null,null,{"$f":"IF(C55=\"\",\"\",FindVendor(C55))","v":""}]
[null,null,null,null,{"$f":"IF(C56=\"\",\"\",FindVendor(C56))","v":""}]
[null,null,null,null,{"$f":"IF(C57=\"\",\"\",FindVendor(C57))","v":""}]
[null,null,null,null,{"$f":"IF(C58=\"\",\"\",FindVendor(C58))","v":""}]
[null,null,null,null,{"$f":"IF(C59=\"\",\"\",FindVendor(C59))","v":""}]
[null,null,null,null,{"$f":"IF(C60=\"\",\"\",FindVendor(C60))","v":""}]
[null,null,null,null,{"$f":"IF(C61=\"\",\"\",FindVendor(C61))","v":""}]
[null,null,null,null,{"$f":"IF(C62=\"\",\"\",FindVendor(C62))","v":""}]
[null,null,null,null,{"$f":"IF(C63=\"\",\"\",FindVendor(C63))","v":""}]
[null,null,null,null,{"$f":"IF(C64=\"\",\"\",FindVendor(C64))","v":""}]
[null,null,null,null,{"$f":"IF(C65=\"\",\"\",FindVendor(C65))","v":""}]
[null,null,null,null,{"$f":"IF(C66=\"\",\"\",FindVendor(C66))","v":""}]
[null,null,null,null,{"$f":"IF(C67=\"\",\"\",FindVendor(C67))","v":""}]
[null,null,null,null,{"$f":"IF(C68=\"\",\"\",FindVendor(C68))","v":""}]
[null,null,null,null,{"$f":"IF(C69=\"\",\"\",FindVendor(C69))","v":""}]
[null,null,null,null,{"$f":"IF(C70=\"\",\"\",FindVendor(C70))","v":""}]
[null,null,null,null,{"$f":"IF(C71=\"\",\"\",FindVendor(C71))","v":""}]
[null,null,null,null,{"$f":"IF(C72=\"\",\"\",FindVendor(C72))","v":""}]
[null,null,null,null,{"$f":"IF(C73=\"\",\"\",FindVendor(C73))","v":""}]
[null,null,null,null,{"$f":"IF(C74=\"\",\"\",FindVendor(C74))","v":""}]
[null,null,null,null,{"$f":"IF(C75=\"\",\"\",FindVendor(C75))","v":""}]
[null,null,null,null,{"$f":"IF(C76=\"\",\"\",FindVendor(C76))","v":""}]
[null,null,null,null,{"$f":"IF(C77=\"\",\"\",FindVendor(C77))","v":""}]
[null,null,null,null,{"$f":"IF(C78=\"\",\"\",FindVendor(C78))","v":""}]
[null,null,null,null,{"$f":"IF(C79=\"\",\"\",FindVendor(C79))","v":""}]
[null,null,null,null,{"$f":"IF(C80=\"\",\"\",FindVendor(C80))","v":""}]
[null,null,null,null,{"$f":"IF(C81=\"\",\"\",FindVendor(C81))","v":""}]
[null,null,null,null,{"$f":"IF(C82=\"\",\"\",FindVendor(C82))","v":""}]
[null,null,null,null,{"$f":"IF(C83=\"\",\"\",FindVendor(C83))","v":""}]
[null,null,null,null,{"$f":"IF(C84=\"\",\"\",FindVendor(C84))","v":""}]
[null,null,null,null,{"$f":"IF(C85=\"\",\"\",FindVendor(C85))","v":""}]
[null,null,null,null,{"$f":"IF(C86=\"\",\"\",FindVendor(C86))","v":""}]
[null,null,null,null,{"$f":"IF(C87=\"\",\"\",FindVendor(C87))","v":""}]
[null,null,null,null,{"$f":"IF(C88=\"\",\"\",FindVendor(C88))","v":""}]
[null,null,null,null,{"$f":"IF(C89=\"\",\"\",FindVendor(C89))","v":""}]
[null,null,null,null,{"$f":"IF(C90=\"\",\"\",FindVendor(C90))","v":""}]
[null,null,null,null,{"$f":"IF(C91=\"\",\"\",FindVendor(C91))","v":""}]
[null,null,null,null,{"$f":"IF(C92=\"\",\"\",FindVendor(C92))","v":""}]
[null,null,null,null,{"$f":"IF(C93=\"\",\"\",FindVendor(C93))","v":""}]
[null,null,null,null,{"$f":"IF(C94=\"\",\"\",FindVendor(C94))","v":""}]
[null,null,null,null,{"$f":"IF(C95=\"\",\"\",FindVendor(C95))","v":""}]
[null,null,null,null,{"$f":"IF(C96=\"\",\"\",FindVendor(C96))","v":""}]
[null,null,null,null,{"$f":"IF(C97=\"\",\"\",FindVendor(C97))","v":""}]
[null,null,null,null,{"$f":"IF(C98=\"\",\"\",FindVendor(C98))","v":""}]
[null,null,null,null,{"$f":"IF(C99=\"\",\"\",FindVendor(C99))","v":""}]
[null,null,null,null,{"$f":"IF(C100=\"\",\"\",FindVendor(C100))","v":""}]
[null,null,null,null,{"$f":"IF(C101=\"\",\"\",FindVendor(C101))","v":""}]
[null,null,null,null,{"$f":"IF(C102=\"\",\"\",FindVendor(C102))","v":""}]
[null,null,null,null,{"$f":"IF(C103=\"\",\"\",FindVendor(C103))","v":""}]
[null,null,null,null,{"$f":"IF(C104=\"\",\"\",FindVendor(C104))","v":""}]
[null,null,null,null,{"$f":"IF(C105=\"\",\"\",FindVendor(C105))","v":""}]
[null,null,null,null,{"$f":"IF(C106=\"\",\"\",FindVendor(C106))","v":""}]
[null,null,null,null,{"$f":"IF(C107=\"\",\"\",FindVendor(C107))","v":""}]
[null,null,null,null,{"$f":"IF(C108=\"\",\"\",FindVendor(C108))","v":""}]
[null,null,null,null,{"$f":"IF(C109=\"\",\"\",FindVendor(C109))","v":""}]
[null,null,null,null,{"$f":"IF(C110=\"\",\"\",FindVendor(C110))","v":""}]
[null,null,null,null,{"$f":"IF(C111=\"\",\"\",FindVendor(C111))","v":""}]
[null,null,null,null,{"$f":"IF(C112=\"\",\"\",FindVendor(C112))","v":""}]
[null,null,null,null,{"$f":"IF(C113=\"\",\"\",FindVendor(C113))","v":""}]
[null,null,null,null,{"$f":"IF(C114=\"\",\"\",FindVendor(C114))","v":""}]
[null,null,null,null,{"$f":"IF(C115=\"\",\"\",FindVendor(C115))","v":""}]
[null,null,null,null,{"$f":"IF(C116=\"\",\"\",FindVendor(C116))","v":""}]
[null,null,null,null,{"$f":"IF(C117=\"\",\"\",FindVendor(C117))","v":""}]
[null,null,null,null,{"$f":"IF(C118=\"\",\"\",FindVendor(C118))","v":""}]
[null,null,null,null,{"$f":"IF(C119=\"\",\"\",FindVendor(C119))","v":""}]
[null,null,null,null,{"$f":"IF(C120=\"\",\"\",FindVendor(C120))","v":""}]
[null,null,null,null,{"$f":"IF(C121=\"\",\"\",FindVendor(C121))","v":""}]
[null,null,null,null,{"$f":"IF(C122=\"\",\"\",FindVendor(C122))","v":""}]
[null,null,null,null,{"$f":"IF(C123=\"\",\"\",FindVendor(C123))","v":""}]
[null,null,null,null,{"$f":"IF(C124=\"\",\"\",FindVendor(C124))","v":""}]
[null,null,null,null,{"$f":"IF(C125=\"\",\"\",FindVendor(C125))","v":""}]
[null,null,null,null,{"$f":"IF(C126=\"\",\"\",FindVendor(C126))","v":""}]
[null,null,null,null,{"$f":"IF(C127=\"\",\"\",FindVendor(C127))","v":""}]
[null,null,null,null,{"$f":"IF(C128=\"\",\"\",FindVendor(C128))","v":""}]
[null,null,null,null,{"$f":"IF(C129=\"\",\"\",FindVendor(C129))","v":""}]
[null,null,null,null,{"$f":"IF(C130=\"\",\"\",FindVendor(C130))","v":""}]
[null,null,null,null,{"$f":"IF(C131=\"\",\"\",FindVendor(C131))","v":""}]
[null,null,null,null,{"$f":"IF(C132=\"\",\"\",FindVendor(C132))","v":""}]
[null,null,null,null,{"$f":"IF(C133=\"\",\"\",FindVendor(C133))","v":""}]
[null,null,null,null,{"$f":"IF(C134=\"\",\"\",FindVendor(C134))","v":""}]
[null,null,null,null,{"$f":"IF(C135=\"\",\"\",FindVendor(C135))","v":""}]
[null,null,null,null,{"$f":"IF(C136=\"\",\"\",FindVendor(C136))","v":""}]
[null,null,null,null,{"$f":"IF(C137=\"\",\"\",FindVendor(C137))","v":""}]
[null,null,null,null,{"$f":"IF(C138=\"\",\"\",FindVendor(C138))","v":""}]
[null,null,null,null,{"$f":"IF(C139=\"\",\"\",FindVendor(C139))","v":""}]
[null,null,null,null,{"$f":"IF(C140=\"\",\"\",FindVendor(C140))","v":""}]
[null,null,null,null,{"$f":"IF(C141=\"\",\"\",FindVendor(C141))","v":""}]
[null,null,null,null,{"$f":"IF(C142=\"\",\"\",FindVendor(C142))","v":""}]
[null,null,null,null,{"$f":"IF(C143=\"\",\"\",FindVendor(C143))","v":""}]
[null,null,null,null,{"$f":"IF(C144=\"\",\"\",FindVendor(C144))","v":""}]
[null,null,null,null,{"$f":"IF(C145=\"\",\"\",FindVendor(C145))","v":""}]
[null,null,null,null,{"$f":"IF(C146=\"\",\"\",FindVendor(C146))","v":""}]
[null,null,null,null,{"$f":"IF(C147=\"\",\"\",FindVendor(C147))","v":""}]
[null,null,null,null,{"$f":"IF(C148=\"\",\"\",FindVendor(C148))","v":""}]
[null,null,null,null,{"$f":"IF(C149=\"\",\"\",FindVendor(C149))","v":""}]
[null,null,null,null,{"$f":"IF(C150=\"\",\"\",FindVendor(C150))","v":""}]
[null,null,null,null,{"$f":"IF(C151=\"\",\"\",FindVendor(C151))","v":""}]
[null,null,null,null,{"$f":"IF(C152=\"\",\"\",FindVendor(C152))","v":""}]
[null,null,null,null,{"$f":"IF(C153=\"\",\"\",FindVendor(C153))","v":""}]
[null,null,null,null,{"$f":"IF(C154=\"\",\"\",FindVendor(C154))","v":""}]
[null,null,null,null,{"$f":"IF(C155=\"\",\"\",FindVendor(C155))","v":""}]
[null,null,null,null,{"$f":"IF(C156=\"\",\"\",FindVendor(C156))","v":""}]
[null,null,null,null,{"$f":"IF(C157=\"\",\"\",FindVendor(C157))","v":""}]
[null,null,null,null,{"$f":"IF(C158=\"\",\"\",FindVendor(C158))","v":""}]
[null,null,null,null,{"$f":"IF(C159=\"\",\"\",FindVendor(C159))","v":""}]
[null,null,null,null,{"$f":"IF(C160=\"\",\"\",FindVendor(C160))","v":""}]
[null,null,null,null,{"$f":"IF(C161=\"\",\"\",FindVendor(C161))","v":""}]
[null,null,null,null,{"$f":"IF(C162=\"\",\"\",FindVendor(C162))","v":""}]
[null,null,null,null,{"$f":"IF(C163=\"\",\"\",FindVendor(C163))","v":""}]
[null,null,null,null,{"$f":"IF(C164=\"\",\"\",FindVendor(C164))","v":""}]
[null,null,null,null,{"$f":"IF(C165=\"\",\"\",FindVendor(C165))","v":""}]
[null,null,null,null,{"$f":"IF(C166=\"\",\"\",FindVendor(C166))","v":""}]
[null,null,null,null,{"$f":"IF(C167=\"\",\"\",FindVendor(C167))","v":""}]
[null,null,null,null,{"$f":"IF(C168=\"\",\"\",FindVendor(C168))","v":""}]
[null,null,null,null,{"$f":"IF(C169=\"\",\"\",FindVendor(C169))","v":""}]
[null,null,null,null,{"$f":"IF(C170=\"\",\"\",FindVendor(C170))","v":""}]
[null,null,null,null,{"$f":"IF(C171=\"\",\"\",FindVendor(C171))","v":""}]
[null,null,null,null,{"$f":"IF(C172=\"\",\"\",FindVendor(C172))","v":""}]
[null,null,null,null,{"$f":"IF(C173=\"\",\"\",FindVendor(C173))","v":""}]
[null,null,null,null,{"$f":"IF(C174=\"\",\"\",FindVendor(C174))","v":""}]
[null,null,null,null,{"$f":"IF(C175=\"\",\"\",FindVendor(C175))","v":""}]
[null,null,null,null,{"$f":"IF(C176=\"\",\"\",FindVendor(C176))","v":""}]
[null,null,null,null,{"$f":"IF(C177=\"\",\"\",FindVendor(C177))","v":""}]
[null,null,null,null,{"$f":"IF(C178=\"\",\"\",FindVendor(C178))","v":""}]
[null,null,null,null,{"$f":"IF(C179=\"\",\"\",FindVendor(C179))","v":""}]
[null,null,null,null,{"$f":"IF(C180=\"\",\"\",FindVendor(C180))","v":""}]
[null,null,null,null,{"$f":"IF(C181=\"\",\"\",FindVendor(C181))","v":""}]
[null,null,null,null,{"$f":"IF(C182=\"\",\"\",FindVendor(C182))","v":""}]
[null,null,null,null,{"$f":"IF(C183=\"\",\"\",FindVendor(C183))","v":""}]
[null,null,null,null,{"$f":"IF(C184=\"\",\"\",FindVendor(C184))","v":""}]
[null,null,null,null,{"$f":"IF(C185=\"\",\"\",FindVendor(C185))","v":""}]
[null,null,null,null,{"$f":"IF(C186=\"\",\"\",FindVendor(C186))","v":""}]
[null,null,null,null,{"$f":"IF(C187=\"\",\"\",FindVendor(C187))","v":""}]
[null,null,null,null,{"$f":"IF(C188=\"\",\"\",FindVendor(C188))","v":""}]
[null,null,null,null,{"$f":"IF(C189=\"\",\"\",FindVendor(C189))","v":""}]
[null,null,null,null,{"$f":"IF(C190=\"\",\"\",FindVendor(C190))","v":""}]
[null,null,null,null,{"$f":"IF(C191=\"\",\"\",FindVendor(C191))","v":""}]
[null,null,null,null,{"$f":"IF(C192=\"\",\"\",FindVendor(C192))","v":""}]
[null,null,null,null,{"$f":"IF(C193=\"\",\"\",FindVendor(C193))","v":""}]
[null,null,null,null,{"$f":"IF(C194=\"\",\"\",FindVendor(C194))","v":""}]
[null,null,null,null,{"$f":"IF(C195=\"\",\"\",FindVendor(C195))","v":""}]
[null,null,null,null,{"$f":"IF(C196=\"\",\"\",FindVendor(C196))","v":""}]
[null,null,null,null,{"$f":"IF(C197=\"\",\"\",FindVendor(C197))","v":""}]
[null,null,null,null,{"$f":"IF(C198=\"\",\"\",FindVendor(C198))","v":""}]
[null,null,null,null,{"$f":"IF(C199=\"\",\"\",FindVendor(C199))","v":""}]
[null,null,null,null,{"$f":"IF(C200=\"\",\"\",FindVendor(C200))","v":""}]
[null,null,null,null,{"$f":"IF(C201=\"\",\"\",FindVendor(C201))","v":""}]
[null,null,null,null,{"$f":"IF(C202=\"\",\"\",FindVendor(C202))","v":""}]
[null,null,null,null,{"$f":"IF(C203=\"\",\"\",FindVendor(C203))","v":""}]
[null,null,null,null,{"$f":"IF(C204=\"\",\"\",FindVendor(C204))","v":""}]
[null,null,null,null,{"$f":"IF(C205=\"\",\"\",FindVendor(C205))","v":""}]
[null,null,null,null,{"$f":"IF(C206=\"\",\"\",FindVendor(C206))","v":""}]
[null,null,null,null,{"$f":"IF(C207=\"\",\"\",FindVendor(C207))","v":""}]
[null,null,null,null,{"$f":"IF(C208=\"\",\"\",FindVendor(C208))","v":""}]
[null,null,null,null,{"$f":"IF(C209=\"\",\"\",FindVendor(C209))","v":""}]
[null,null,null,null,{"$f":"IF(C210=\"\",\"\",FindVendor(C210))","v":""}]
[null,null,null,null,{"$f":"IF(C211=\"\",\"\",FindVendor(C211))","v":""}]
[null,null,null,null,{"$f":"IF(C212=\"\",\"\",FindVendor(C212))","v":""}]
[null,null,null,null,{"$f":"IF(C213=\"\",\"\",FindVendor(C213))","v":""}]
[null,null,null,null,{"$f":"IF(C214=\"\",\"\",FindVendor(C214))","v":""}]
[null,null,null,null,{"$f":"IF(C215=\"\",\"\",FindVendor(C215))","v":""}]
[null,null,null,null,{"$f":"IF(C216=\"\",\"\",FindVendor(C216))","v":""}]
[null,null,null,null,{"$f":"IF(C217=\"\",\"\",FindVendor(C217))","v":""}]
[null,null,null,null,{"$f":"IF(C218=\"\",\"\",FindVendor(C218))","v":""}]
[null,null,null,null,{"$f":"IF(C219=\"\",\"\",FindVendor(C219))","v":""}]
[null,null,null,null,{"$f":"IF(C220=\"\",\"\",FindVendor(C220))","v":""}]
[null,null,null,null,{"$f":"IF(C221=\"\",\"\",FindVendor(C221))","v":""}]
[null,null,null,null,{"$f":"IF(C222=\"\",\"\",FindVendor(C222))","v":""}]
[null,null,null,null,{"$f":"IF(C223=\"\",\"\",FindVendor(C223))","v":""}]
[null,null,null,null,{"$f":"IF(C224=\"\",\"\",FindVendor(C224))","v":""}]
[null,null,null,null,{"$f":"IF(C225=\"\",\"\",FindVendor(C225))","v":""}]
[null,null,null,null,{"$f":"IF(C226=\"\",\"\",FindVendor(C226))","v":""}]
[null,null,null,null,{"$f":"IF(C227=\"\",\"\",FindVendor(C227))","v":""}]
[null,null,null,null,{"$f":"IF(C228=\"\",\"\",FindVendor(C228))","v":""}]
[null,null,null,null,{"$f":"IF(C229=\"\",\"\",FindVendor(C229))","v":""}]
[null,null,null,null,{"$f":"IF(C230=\"\",\"\",FindVendor(C230))","v":""}]
[null,null,null,null,{"$f":"IF(C231=\"\",\"\",FindVendor(C231))","v":""}]
[null,null,null,null,{"$f":"IF(C232=\"\",\"\",FindVendor(C232))","v":""}]
[null,null,null,null,{"$f":"IF(C233=\"\",\"\",FindVendor(C233))","v":""}]
[null,null,null,null,{"$f":"IF(C234=\"\",\"\",FindVendor(C234))","v":""}]
[null,null,null,null,{"$f":"IF(C235=\"\",\"\",FindVendor(C235))","v":""}]
[null,null,null,null,{"$f":"IF(C236=\"\",\"\",FindVendor(C236))","v":""}]
[null,null,null,null,{"$f":"IF(C237=\"\",\"\",FindVendor(C237))","v":""}]
[null,null,null,null,{"$f":"IF(C238=\"\",\"\",FindVendor(C238))","v":""}]
[null,null,null,null,{"$f":"IF(C239=\"\",\"\",FindVendor(C239))","v":""}]
[null,null,null,null,{"$f":"IF(C240=\"\",\"\",FindVendor(C240))","v":""}]
[null,null,null,null,{"$f":"IF(C241=\"\",\"\",FindVendor(C241))","v":""}]
[null,null,null,null,{"$f":"IF(C242=\"\",\"\",FindVendor(C242))","v":""}]
[null,null,null,null,{"$f":"IF(C243=\"\",\"\",FindVendor(C243))","v":""}]
[null,null,null,null,{"$f":"IF(C244=\"\",\"\",FindVendor(C244))","v":""}]
[null,null,null,null,{"$f":"IF(C245=\"\",\"\",FindVendor(C245))","v":""}]
[null,null,null,null,{"$f":"IF(C246=\"\",\"\",FindVendor(C246))","v":""}]
[null,null,null,null,{"$f":"IF(C247=\"\",\"\",FindVendor(C247))","v":""}]
[null,null,null,null,{"$f":"IF(C248=\"\",\"\",FindVendor(C248))","v":""}]
[null,null,null,null,{"$f":"IF(C249=\"\",\"\",FindVendor(C249))","v":""}]
[null,null,null,null,{"$f":"IF(C250=\"\",\"\",FindVendor(C250))","v":""}]
[null,null,null,null,{"$f":"IF(C251=\"\",\"\",FindVendor(C251))","v":""}]
[null,null,null,null,{"$f":"IF(C252=\"\",\"\",FindVendor(C252))","v":""}]
[null,null,null,null,{"$f":"IF(C253=\"\",\"\",FindVendor(C253))","v":""}]
[null,null,null,null,{"$f":"IF(C254=\"\",\"\",FindVendor(C254))","v":""}]
[null,null,null,null,{"$f":"IF(C255=\"\",\"\",FindVendor(C255))","v":""}]
[null,null,null,null,{"$f":"IF(C256=\"\",\"\",FindVendor(C256))","v":""}]
[null,null,null,null,{"$f":"IF(C257=\"\",\"\",FindVendor(C257))","v":""}]
[null,null,null,null,{"$f":"IF(C258=\"\",\"\",FindVendor(C258))","v":""}]
[null,null,null,null,{"$f":"IF(C259=\"\",\"\",FindVendor(C259))","v":""}]
[null,null,null,null,{"$f":"IF(C260=\"\",\"\",FindVendor(C260))","v":""}]
[null,null,null,null,{"$f":"IF(C261=\"\",\"\",FindVendor(C261))","v":""}]
[null,null,null,null,{"$f":"IF(C262=\"\",\"\",FindVendor(C262))","v":""}]
[null,null,null,null,{"$f":"IF(C263=\"\",\"\",FindVendor(C263))","v":""}]
[null,null,null,null,{"$f":"IF(C264=\"\",\"\",FindVendor(C264))","v":""}]
[null,null,null,null,{"$f":"IF(C265=\"\",\"\",FindVendor(C265))","v":""}]
[null,null,null,null,{"$f":"IF(C266=\"\",\"\",FindVendor(C266))","v":""}]
[null,null,null,null,{"$f":"IF(C267=\"\",\"\",FindVendor(C267))","v":""}]
[null,null,null,null,{"$f":"IF(C268=\"\",\"\",FindVendor(C268))","v":""}]
[null,null,null,null,{"$f":"IF(C269=\"\",\"\",FindVendor(C269))","v":""}]
[null,null,null,null,{"$f":"IF(C270=\"\",\"\",FindVendor(C270))","v":""}]
[null,null,null,null,{"$f":"IF(C271=\"\",\"\",FindVendor(C271))","v":""}]
[null,null,null,null,{"$f":"IF(C272=\"\",\"\",FindVendor(C272))","v":""}]
[null,null,null,null,{"$f":"IF(C273=\"\",\"\",FindVendor(C273))","v":""}]
[null,null,null,null,{"$f":"IF(C274=\"\",\"\",FindVendor(C274))","v":""}]
[null,null,null,null,{"$f":"IF(C275=\"\",\"\",FindVendor(C275))","v":""}]
[null,null,null,null,{"$f":"IF(C276=\"\",\"\",FindVendor(C276))","v":""}]
[null,null,null,null,{"$f":"IF(C277=\"\",\"\",FindVendor(C277))","v":""}]
[null,null,null,null,{"$f":"IF(C278=\"\",\"\",FindVendor(C278))","v":""}]
[null,null,null,null,{"$f":"IF(C279=\"\",\"\",FindVendor(C279))","v":""}]
[null,null,null,null,{"$f":"IF(C280=\"\",\"\",FindVendor(C280))","v":""}]
[null,null,null,null,{"$f":"IF(C281=\"\",\"\",FindVendor(C281))","v":""}]
[null,null,null,null,{"$f":"IF(C282=\"\",\"\",FindVendor(C282))","v":""}]
[null,null,null,null,{"$f":"IF(C283=\"\",\"\",FindVendor(C283))","v":""}]
[null,null,null,null,{"$f":"IF(C284=\"\",\"\",FindVendor(C284))","v":""}]
[null,null,null,null,{"$f":"IF(C285=\"\",\"\",FindVendor(C285))","v":""}]
[null,null,null,null,{"$f":"IF(C286=\"\",\"\",FindVendor(C286))","v":""}]
[null,null,null,null,{"$f":"IF(C287=\"\",\"\",FindVendor(C287))","v":""}]
[null,null,null,null,{"$f":"IF(C288=\"\",\"\",FindVendor(C288))","v":""}]
[null,null,null,null,{"$f":"IF(C289=\"\",\"\",FindVendor(C289))","v":""}]
[null,null,null,null,{"$f":"IF(C290=\"\",\"\",FindVendor(C290))","v":""}]
[null,null,null,null,{"$f":"IF(C291=\"\",\"\",FindVendor(C291))","v":""}]
[null,null,null,null,{"$f":"IF(C292=\"\",\"\",FindVendor(C292))","v":""}]
[null,null,null,null,{"$f":"IF(C293=\"\",\"\",FindVendor(C293))","v":""}]
[null,null,null,null,{"$f":"IF(C294=\"\",\"\",FindVendor(C294))","v":""}]
[null,null,null,null,{"$f":"IF(C295=\"\",\"\",FindVendor(C295))","v":""}]
[null,null,null,null,{"$f":"IF(C296=\"\",\"\",FindVendor(C296))","v":""}]
[null,null,null,null,{"$f":"IF(C297=\"\",\"\",FindVendor(C297))","v":""}]
[null,null,null,null,{"$f":"IF(C298=\"\",\"\",FindVendor(C298))","v":""}]
[null,null,null,null,{"$f":"IF(C299=\"\",\"\",FindVendor(C299))","v":""}]
[null,null,null,null,{"$f":"IF(C300=\"\",\"\",FindVendor(C300))","v":""}]
[null,null,null,null,{"$f":"IF(C301=\"\",\"\",FindVendor(C301))","v":""}]
[null,null,null,null,{"$f":"IF(C302=\"\",\"\",FindVendor(C302))","v":""}]
[null,null,null,null,{"$f":"IF(C303=\"\",\"\",FindVendor(C303))","v":""}]
[null,null,null,null,{"$f":"IF(C304=\"\",\"\",FindVendor(C304))","v":""}]
[null,null,null,null,{"$f":"IF(C305=\"\",\"\",FindVendor(C305))","v":""}]
[null,null,null,null,{"$f":"IF(C306=\"\",\"\",FindVendor(C306))","v":""}]
[null,null,null,null,{"$f":"IF(C307=\"\",\"\",FindVendor(C307))","v":""}]
[null,null,null,null,{"$f":"IF(C308=\"\",\"\",FindVendor(C308))","v":""}]
[null,null,null,null,{"$f":"IF(C309=\"\",\"\",FindVendor(C309))","v":""}]
[null,null,null,null,{"$f":"IF(C310=\"\",\"\",FindVendor(C310))","v":""}]
[null,null,null,null,{"$f":"IF(C311=\"\",\"\",FindVendor(C311))","v":""}]
[null,null,null,null,{"$f":"IF(C312=\"\",\"\",FindVendor(C312))","v":""}]
[null,null,null,null,{"$f":"IF(C313=\"\",\"\",FindVendor(C313))","v":""}]
[null,null,null,null,{"$f":"IF(C314=\"\",\"\",FindVendor(C314))","v":""}]
[null,null,null,null,{"$f":"IF(C315=\"\",\"\",FindVendor(C315))","v":""}]
[null,null,null,null,{"$f":"IF(C316=\"\",\"\",FindVendor(C316))","v":""}]
[null,null,null,null,{"$f":"IF(C317=\"\",\"\",FindVendor(C317))","v":""}]
[null,null,null,null,{"$f":"IF(C318=\"\",\"\",FindVendor(C318))","v":""}]
[null,null,null,null,{"$f":"IF(C319=\"\",\"\",FindVendor(C319))","v":""}]
[null,null,null,null,{"$f":"IF(C320=\"\",\"\",FindVendor(C320))","v":""}]
[null,null,null,null,{"$f":"IF(C321=\"\",\"\",FindVendor(C321))","v":""}]
[null,null,null,null,{"$f":"IF(C322=\"\",\"\",FindVendor(C322))","v":""}]
[null,null,null,null,{"$f":"IF(C323=\"\",\"\",FindVendor(C323))","v":""}]
[null,null,null,null,{"$f":"IF(C324=\"\",\"\",FindVendor(C324))","v":""}]
[null,null,null,null,{"$f":"IF(C325=\"\",\"\",FindVendor(C325))","v":""}]
[null,null,null,null,{"$f":"IF(C326=\"\",\"\",FindVendor(C326))","v":""}]
[null,null,null,null,{"$f":"IF(C327=\"\",\"\",FindVendor(C327))","v":""}]
[null,null,null,null,{"$f":"IF(C328=\"\",\"\",FindVendor(C328))","v":""}]
[null,null,null,null,{"$f":"IF(C329=\"\",\"\",FindVendor(C329))","v":""}]
[null,null,null,null,{"$f":"IF(C330=\"\",\"\",FindVendor(C330))","v":""}]
[null,null,null,null,{"$f":"IF(C331=\"\",\"\",FindVendor(C331))","v":""}]
[null,null,null,null,{"$f":"IF(C332=\"\",\"\",FindVendor(C332))","v":""}]
[null,null,null,null,{"$f":"IF(C333=\"\",\"\",FindVendor(C333))","v":""}]
[null,null,null,null,{"$f":"IF(C334=\"\",\"\",FindVendor(C334))","v":""}]
[null,null,null,null,{"$f":"IF(C335=\"\",\"\",FindVendor(C335))","v":""}]
[null,null,null,null,{"$f":"IF(C336=\"\",\"\",FindVendor(C336))","v":""}]
[null,null,null,null,{"$f":"IF(C337=\"\",\"\",FindVendor(C337))","v":""}]
[null,null,null,null,{"$f":"IF(C338=\"\",\"\",FindVendor(C338))","v":""}]
[null,null,null,null,{"$f":"IF(C339=\"\",\"\",FindVendor(C339))","v":""}]
[null,null,null,null,{"$f":"IF(C340=\"\",\"\",FindVendor(C340))","v":""}]
[null,null,null,null,{"$f":"IF(C341=\"\",\"\",FindVendor(C341))","v":""}]
[null,null,null,null,{"$f":"IF(C342=\"\",\"\",FindVendor(C342))","v":""}]
[null,null,null,null,{"$f":"IF(C343=\"\",\"\",FindVendor(C343))","v":""}]
[null,null,null,null,{"$f":"IF(C344=\"\",\"\",FindVendor(C344))","v":""}]
[null,null,null,null,{"$f":"IF(C345=\"\",\"\",FindVendor(C345))","v":""}]
[null,null,null,null,{"$f":"IF(C346=\"\",\"\",FindVendor(C346))","v":""}]
[null,null,null,null,{"$f":"IF(C347=\"\",\"\",FindVendor(C347))","v":""}]
[null,null,null,null,{"$f":"IF(C348=\"\",\"\",FindVendor(C348))","v":""}]
[null,null,null,null,{"$f":"IF(C349=\"\",\"\",FindVendor(C349))","v":""}]
[null,null,null,null,{"$f":"IF(C350=\"\",\"\",FindVendor(C350))","v":""}]
[null,null,null,null,{"$f":"IF(C351=\"\",\"\",FindVendor(C351))","v":""}]
[null,null,null,null,{"$f":"IF(C352=\"\",\"\",FindVendor(C352))","v":""}]
[null,null,null,null,{"$f":"IF(C353=\"\",\"\",FindVendor(C353))","v":""}]
[null,null,null,null,{"$f":"IF(C354=\"\",\"\",FindVendor(C354))","v":""}]
[null,null,null,null,{"$f":"IF(C355=\"\",\"\",FindVendor(C355))","v":""}]
[null,null,null,null,{"$f":"IF(C356=\"\",\"\",FindVendor(C356))","v":""}]
[null,null,null,null,{"$f":"IF(C357=\"\",\"\",FindVendor(C357))","v":""}]
[null,null,null,null,{"$f":"IF(C358=\"\",\"\",FindVendor(C358))","v":""}]
[null,null,null,null,{"$f":"IF(C359=\"\",\"\",FindVendor(C359))","v":""}]
[null,null,null,null,{"$f":"IF(C360=\"\",\"\",FindVendor(C360))","v":""}]
[null,null,null,null,{"$f":"IF(C361=\"\",\"\",FindVendor(C361))","v":""}]
[null,null,null,null,{"$f":"IF(C362=\"\",\"\",FindVendor(C362))","v":""}]
[null,null,null,null,{"$f":"IF(C363=\"\",\"\",FindVendor(C363))","v":""}]
[null,null,null,null,{"$f":"IF(C364=\"\",\"\",FindVendor(C364))","v":""}]
[null,null,null,null,{"$f":"IF(C365=\"\",\"\",FindVendor(C365))","v":""}]
[null,null,null,null,{"$f":"IF(C366=\"\",\"\",FindVendor(C366))","v":""}]
[null,null,null,null,{"$f":"IF(C367=\"\",\"\",FindVendor(C367))","v":""}]
[null,null,null,null,{"$f":"IF(C368=\"\",\"\",FindVendor(C368))","v":""}]
[null,null,null,null,{"$f":"IF(C369=\"\",\"\",FindVendor(C369))","v":""}]
[null,null,null,null,{"$f":"IF(C370=\"\",\"\",FindVendor(C370))","v":""}]
[null,null,null,null,{"$f":"IF(C371=\"\",\"\",FindVendor(C371))","v":""}]
[null,null,null,null,{"$f":"IF(C372=\"\",\"\",FindVendor(C372))","v":""}]
[null,null,null,null,{"$f":"IF(C373=\"\",\"\",FindVendor(C373))","v":""}]
[null,null,null,null,{"$f":"IF(C374=\"\",\"\",FindVendor(C374))","v":""}]
[null,null,null,null,{"$f":"IF(C375=\"\",\"\",FindVendor(C375))","v":""}]
[null,null,null,null,{"$f":"IF(C376=\"\",\"\",FindVendor(C376))","v":""}]
[null,null,null,null,{"$f":"IF(C377=\"\",\"\",FindVendor(C377))","v":""}]
[null,null,null,null,{"$f":"IF(C378=\"\",\"\",FindVendor(C378))","v":""}]
[null,null,null,null,{"$f":"IF(C379=\"\",\"\",FindVendor(C379))","v":""}]
[null,null,null,null,{"$f":"IF(C380=\"\",\"\",FindVendor(C380))","v":""}]
[null,null,null,null,{"$f":"IF(C381=\"\",\"\",FindVendor(C381))","v":""}]
[null,null,null,null,{"$f":"IF(C382=\"\",\"\",FindVendor(C382))","v":""}]
[null,null,null,null,{"$f":"IF(C383=\"\",\"\",FindVendor(C383))","v":""}]
[null,null,null,null,{"$f":"IF(C384=\"\",\"\",FindVendor(C384))","v":""}]
[null,null,null,null,{"$f":"IF(C385=\"\",\"\",FindVendor(C385))","v":""}]
[null,null,null,null,{"$f":"IF(C386=\"\",\"\",FindVendor(C386))","v":""}]
[null,null,null,null,{"$f":"IF(C387=\"\",\"\",FindVendor(C387))","v":""}]
[null,null,null,null,{"$f":"IF(C388=\"\",\"\",FindVendor(C388))","v":""}]
[null,null,null,null,{"$f":"IF(C389=\"\",\"\",FindVendor(C389))","v":""}]
[null,null,null,null,{"$f":"IF(C390=\"\",\"\",FindVendor(C390))","v":""}]
[null,null,null,null,{"$f":"IF(C391=\"\",\"\",FindVendor(C391))","v":""}]
[null,null,null,null,{"$f":"IF(C392=\"\",\"\",FindVendor(C392))","v":""}]
[null,null,null,null,{"$f":"IF(C393=\"\",\"\",FindVendor(C393))","v":""}]
[null,null,null,null,{"$f":"IF(C394=\"\",\"\",FindVendor(C394))","v":""}]
[null,null,null,null,{"$f":"IF(C395=\"\",\"\",FindVendor(C395))","v":""}]
[null,null,null,null,{"$f":"IF(C396=\"\",\"\",FindVendor(C396))","v":""}]
[null,null,null,null,{"$f":"IF(C397=\"\",\"\",FindVendor(C397))","v":""}]
[null,null,null,null,{"$f":"IF(C398=\"\",\"\",FindVendor(C398))","v":""}]
[null,null,null,null,{"$f":"IF(C399=\"\",\"\",FindVendor(C399))","v":""}]
[null,null,null,null,{"$f":"IF(C400=\"\",\"\",FindVendor(C400))","v":""}]
[null,null,null,null,{"$f":"IF(C401=\"\",\"\",FindVendor(C401))","v":""}]
[null,null,null,null,{"$f":"IF(C402=\"\",\"\",FindVendor(C402))","v":""}]
[null,null,null,null,{"$f":"IF(C403=\"\",\"\",FindVendor(C403))","v":""}]
[null,null,null,null,{"$f":"IF(C404=\"\",\"\",FindVendor(C404))","v":""}]
[null,null,null,null,{"$f":"IF(C405=\"\",\"\",FindVendor(C405))","v":""}]
[null,null,null,null,{"$f":"IF(C406=\"\",\"\",FindVendor(C406))","v":""}]
[null,null,null,null,{"$f":"IF(C407=\"\",\"\",FindVendor(C407))","v":""}]
[null,null,null,null,{"$f":"IF(C408=\"\",\"\",FindVendor(C408))","v":""}]
[null,null,null,null,{"$f":"IF(C409=\"\",\"\",FindVendor(C409))","v":""}]
[null,null,null,null,{"$f":"IF(C410=\"\",\"\",FindVendor(C410))","v":""}]
[null,null,null,null,{"$f":"IF(C411=\"\",\"\",FindVendor(C411))","v":""}]
[null,null,null,null,{"$f":"IF(C412=\"\",\"\",FindVendor(C412))","v":""}]
[null,null,null,null,{"$f":"IF(C413=\"\",\"\",FindVendor(C413))","v":""}]
[null,null,null,null,{"$f":"IF(C414=\"\",\"\",FindVendor(C414))","v":""}]
[null,null,null,null,{"$f":"IF(C415=\"\",\"\",FindVendor(C415))","v":""}]
[null,null,null,null,{"$f":"IF(C416=\"\",\"\",FindVendor(C416))","v":""}]
[null,null,null,null,{"$f":"IF(C417=\"\",\"\",FindVendor(C417))","v":""}]
[null,null,null,null,{"$f":"IF(C418=\"\",\"\",FindVendor(C418))","v":""}]
[null,null,null,null,{"$f":"IF(C419=\"\",\"\",FindVendor(C419))","v":""}]
[null,null,null,null,{"$f":"IF(C420=\"\",\"\",FindVendor(C420))","v":""}]
[null,null,null,null,{"$f":"IF(C421=\"\",\"\",FindVendor(C421))","v":""}]
[null,null,null,null,{"$f":"IF(C422=\"\",\"\",FindVendor(C422))","v":""}]
[null,null,null,null,{"$f":"IF(C423=\"\",\"\",FindVendor(C423))","v":""}]
[null,null,null,null,{"$f":"IF(C424=\"\",\"\",FindVendor(C424))","v":""}]
[null,null,null,null,{"$f":"IF(C425=\"\",\"\",FindVendor(C425))","v":""}]
[null,null,null,null,{"$f":"IF(C426=\"\",\"\",FindVendor(C426))","v":""}]
[null,null,null,null,{"$f":"IF(C427=\"\",\"\",FindVendor(C427))","v":""}]
[null,null,null,null,{"$f":"IF(C428=\"\",\"\",FindVendor(C428))","v":""}]
[null,null,null,null,{"$f":"IF(C429=\"\",\"\",FindVendor(C429))","v":""}]
[null,null,null,null,{"$f":"IF(C430=\"\",\"\",FindVendor(C430))","v":""}]
[null,null,null,null,{"$f":"IF(C431=\"\",\"\",FindVendor(C431))","v":""}]
[null,null,null,null,{"$f":"IF(C432=\"\",\"\",FindVendor(C432))","v":""}]
[null,null,null,null,{"$f":"IF(C433=\"\",\"\",FindVendor(C433))","v":""}]
[null,null,null,null,{"$f":"IF(C434=\"\",\"\",FindVendor(C434))","v":""}]
[null,null,null,null,{"$f":"IF(C435=\"\",\"\",FindVendor(C435))","v":""}]
[null,null,null,null,{"$f":"IF(C436=\"\",\"\",FindVendor(C436))","v":""}]
[null,null,null,null,{"$f":"IF(C437=\"\",\"\",FindVendor(C437))","v":""}]
[null,null,null,null,{"$f":"IF(C438=\"\",\"\",FindVendor(C438))","v":""}]
[null,null,null,null,{"$f":"IF(C439=\"\",\"\",FindVendor(C439))","v":""}]
[null,null,null,null,{"$f":"IF(C440=\"\",\"\",FindVendor(C440))","v":""}]
[null,null,null,null,{"$f":"IF(C441=\"\",\"\",FindVendor(C441))","v":""}]
[null,null,null,null,{"$f":"IF(C442=\"\",\"\",FindVendor(C442))","v":""}]
[null,null,null,null,{"$f":"IF(C443=\"\",\"\",FindVendor(C443))","v":""}]
[null,null,null,null,{"$f":"IF(C444=\"\",\"\",FindVendor(C444))","v":""}]
[null,null,null,null,{"$f":"IF(C445=\"\",\"\",FindVendor(C445))","v":""}]
[null,null,null,null,{"$f":"IF(C446=\"\",\"\",FindVendor(C446))","v":""}]
[null,null,null,null,{"$f":"IF(C447=\"\",\"\",FindVendor(C447))","v":""}]
[null,null,null,null,{"$f":"IF(C448=\"\",\"\",FindVendor(C448))","v":""}]
[null,null,null,null,{"$f":"IF(C449=\"\",\"\",FindVendor(C449))","v":""}]
[null,null,null,null,{"$f":"IF(C450=\"\",\"\",FindVendor(C450))","v":""}]
[null,null,null,null,{"$f":"IF(C451=\"\",\"\",FindVendor(C451))","v":""}]
[null,null,null,null,{"$f":"IF(C452=\"\",\"\",FindVendor(C452))","v":""}]
[null,null,null,null,{"$f":"IF(C453=\"\",\"\",FindVendor(C453))","v":""}]
[null,null,null,null,{"$f":"IF(C454=\"\",\"\",FindVendor(C454))","v":""}]
[null,null,null,null,{"$f":"IF(C455=\"\",\"\",FindVendor(C455))","v":""}]
[null,null,null,null,{"$f":"IF(C456=\"\",\"\",FindVendor(C456))","v":""}]
[null,null,null,null,{"$f":"IF(C457=\"\",\"\",FindVendor(C457))","v":""}]
[null,null,null,null,{"$f":"IF(C458=\"\",\"\",FindVendor(C458))","v":""}]
[null,null,null,null,{"$f":"IF(C459=\"\",\"\",FindVendor(C459))","v":""}]
[null,null,null,null,{"$f":"IF(C460=\"\",\"\",FindVendor(C460))","v":""}]
[null,null,null,null,{"$f":"IF(C461=\"\",\"\",FindVendor(C461))","v":""}]
[null,null,null,null,{"$f":"IF(C462=\"\",\"\",FindVendor(C462))","v":""}]
[null,null,null,null,{"$f":"IF(C463=\"\",\"\",FindVendor(C463))","v":""}]
[null,null,null,null,{"$f":"IF(C464=\"\",\"\",FindVendor(C464))","v":""}]
[null,null,null,null,{"$f":"IF(C465=\"\",\"\",FindVendor(C465))","v":""}]
[null,null,null,null,{"$f":"IF(C466=\"\",\"\",FindVendor(C466))","v":""}]
[null,null,null,null,{"$f":"IF(C467=\"\",\"\",FindVendor(C467))","v":""}]
[null,null,null,null,{"$f":"IF(C468=\"\",\"\",FindVendor(C468))","v":""}]
[null,null,null,null,{"$f":"IF(C469=\"\",\"\",FindVendor(C469))","v":""}]
[null,null,null,null,{"$f":"IF(C470=\"\",\"\",FindVendor(C470))","v":""}]
[null,null,null,null,{"$f":"IF(C471=\"\",\"\",FindVendor(C471))","v":""}]
[null,null,null,null,{"$f":"IF(C472=\"\",\"\",FindVendor(C472))","v":""}]
[null,null,null,null,{"$f":"IF(C473=\"\",\"\",FindVendor(C473))","v":""}]
[null,null,null,null,{"$f":"IF(C474=\"\",\"\",FindVendor(C474))","v":""}]
[null,null,null,null,{"$f":"IF(C475=\"\",\"\",FindVendor(C475))","v":""}]
[null,null,null,null,{"$f":"IF(C476=\"\",\"\",FindVendor(C476))","v":""}]
[null,null,null,null,{"$f":"IF(C477=\"\",\"\",FindVendor(C477))","v":""}]
[null,null,null,null,{"$f":"IF(C478=\"\",\"\",FindVendor(C478))","v":""}]
[null,null,null,null,{"$f":"IF(C479=\"\",\"\",FindVendor(C479))","v":""}]
[null,null,null,null,{"$f":"IF(C480=\"\",\"\",FindVendor(C480))","v":""}]
[null,null,null,null,{"$f":"IF(C481=\"\",\"\",FindVendor(C481))","v":""}]
[null,null,null,null,{"$f":"IF(C482=\"\",\"\",FindVendor(C482))","v":""}]
[null,null,null,null,{"$f":"IF(C483=\"\",\"\",FindVendor(C483))","v":""}]
[null,null,null,null,{"$f":"IF(C484=\"\",\"\",FindVendor(C484))","v":""}]
[null,null,null,null,{"$f":"IF(C485=\"\",\"\",FindVendor(C485))","v":""}]
[null,null,null,null,{"$f":"IF(C486=\"\",\"\",FindVendor(C486))","v":""}]
[null,null,null,null,{"$f":"IF(C487=\"\",\"\",FindVendor(C487))","v":""}]
[null,null,null,null,{"$f":"IF(C488=\"\",\"\",FindVendor(C488))","v":""}]
[null,null,null,null,{"$f":"IF(C489=\"\",\"\",FindVendor(C489))","v":""}]
[null,null,null,null,{"$f":"IF(C490=\"\",\"\",FindVendor(C490))","v":""}]
[null,null,null,null,{"$f":"IF(C491=\"\",\"\",FindVendor(C491))","v":""}]
[null,null,null,null,{"$f":"IF(C492=\"\",\"\",FindVendor(C492))","v":""}]
[null,null,null,null,{"$f":"IF(C493=\"\",\"\",FindVendor(C493))","v":""}]
[null,null,null,null,{"$f":"IF(C494=\"\",\"\",FindVendor(C494))","v":""}]
[null,null,null,null,{"$f":"IF(C495=\"\",\"\",FindVendor(C495))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Bank"]
[null,null,null,null,null,null,null,null,null,null,"Bank"]
[null,null,null,null,null,null,null,null,null,null,"Bank"]
[null,null,null,null,null,null,null,null,null,null,"Bank"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Summary","index":4,"n_rows":73,"n_cols":16,"rows_kept":73,"cut":false,"hidden":false,"merged":[[0,4,0,10],[46,2,47,5],[45,2,45,15],[0,13,0,16]]}
[null,null,null,null,"September",null,null,null,null,null,null,2016,null,"All"]
[]
[null,null,null,"Total Budget",null,{"$f":"SUBTOTAL(9,Budget!D:D)","v":895},null,"Total Spent",null,{"$f":"IFERROR(SUBTOTAL(9,Budget!C:C),\"\")","v":""},null,"Remaining",{"$f":"IFERROR(F3-J3,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"EXPENSE SUMMARY"]
[null,null,"Largest Expense Items"]
[null,null,null,null,null,null,null,null,"Category","Transportation",null,null,null,"Category","Groceries"]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A1)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B49=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B49+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B49=\"\",\"\",IF(C49=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B49+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D49=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B49+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G1)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H49=\"\",\"\",IF(H49=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H49+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I49=\"\",H49=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H49+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H49=\"\",\"\",IF(J49=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H49+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L1)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M49=\"\",\"\",IF(M49=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M49+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N49=\"\",M49=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M49+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M49=\"\",\"\",IF(O49=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M49+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A2)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B50=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B50+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B50=\"\",\"\",IF(C50=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B50+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D50=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B50+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G2)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H50=\"\",\"\",IF(H50=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H50+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I50=\"\",H50=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H50+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H50=\"\",\"\",IF(J50=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H50+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L2)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M50=\"\",\"\",IF(M50=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M50+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N50=\"\",M50=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M50+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M50=\"\",\"\",IF(O50=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M50+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A3)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B51=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B51+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B51=\"\",\"\",IF(C51=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B51+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D51=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B51+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G3)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H51=\"\",\"\",IF(H51=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H51+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I51=\"\",H51=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H51+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H51=\"\",\"\",IF(J51=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H51+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L3)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M51=\"\",\"\",IF(M51=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M51+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N51=\"\",M51=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M51+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M51=\"\",\"\",IF(O51=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M51+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A4)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B52=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B52+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B52=\"\",\"\",IF(C52=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B52+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D52=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B52+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G4)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H52=\"\",\"\",IF(H52=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H52+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I52=\"\",H52=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H52+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H52=\"\",\"\",IF(J52=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H52+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L4)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M52=\"\",\"\",IF(M52=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M52+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N52=\"\",M52=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M52+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M52=\"\",\"\",IF(O52=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M52+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A5)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B53=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B53+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B53=\"\",\"\",IF(C53=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B53+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D53=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B53+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G5)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H53=\"\",\"\",IF(H53=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H53+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I53=\"\",H53=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H53+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H53=\"\",\"\",IF(J53=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H53+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L5)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M53=\"\",\"\",IF(M53=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M53+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N53=\"\",M53=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M53+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M53=\"\",\"\",IF(O53=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M53+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A6)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B54=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B54+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B54=\"\",\"\",IF(C54=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B54+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D54=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B54+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G6)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H54=\"\",\"\",IF(H54=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H54+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I54=\"\",H54=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H54+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H54=\"\",\"\",IF(J54=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H54+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L6)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M54=\"\",\"\",IF(M54=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M54+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N54=\"\",M54=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M54+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M54=\"\",\"\",IF(O54=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M54+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A7)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B55=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B55+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B55=\"\",\"\",IF(C55=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B55+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D55=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B55+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G7)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H55=\"\",\"\",IF(H55=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H55+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I55=\"\",H55=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H55+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H55=\"\",\"\",IF(J55=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H55+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L7)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M55=\"\",\"\",IF(M55=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M55+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N55=\"\",M55=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M55+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M55=\"\",\"\",IF(O55=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M55+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A8)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B56=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B56+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B56=\"\",\"\",IF(C56=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B56+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D56=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B56+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G8)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H56=\"\",\"\",IF(H56=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H56+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I56=\"\",H56=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H56+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H56=\"\",\"\",IF(J56=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H56+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L8)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M56=\"\",\"\",IF(M56=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M56+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N56=\"\",M56=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M56+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M56=\"\",\"\",IF(O56=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M56+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A9)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B57=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B57+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B57=\"\",\"\",IF(C57=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B57+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D57=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B57+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G9)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H57=\"\",\"\",IF(H57=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H57+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I57=\"\",H57=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H57+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H57=\"\",\"\",IF(J57=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H57+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L9)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M57=\"\",\"\",IF(M57=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M57+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N57=\"\",M57=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M57+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M57=\"\",\"\",IF(O57=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M57+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[null,{"$f":"IF(TransactionCount<=4,\"\",MATCH(LARGE((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),ROW(A10)),(INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)),0))","v":""},{"$f":"IFERROR(IF(B58=\"\",\"\",INDEX(AllTransactions!A:A,Summary!B58+4,1)),\"\")","v":""},{"$f":"IFERROR(IF(B58=\"\",\"\",IF(C58=\"\",\"\",INDEX(AllTransactions!H:H,Summary!B58+4,1))),\"\")","v":""},null,{"$f":"IFERROR(IF(D58=\"\",\"\",INDEX(AllTransactions!K:K,Summary!B58+4,1)),\"\")","v":""},null,{"$f":"IF($J$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),ROW(G10)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($J$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(H58=\"\",\"\",IF(H58=1,\"\",INDEX(AllTransactions!$A:$A,Summary!H58+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(I58=\"\",H58=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!H58+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(H58=\"\",\"\",IF(J58=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&H58+2),0,MATCH($J$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""},null,{"$f":"IF($O$48=\"\",\"\",IF(TransactionCount<=4,\"\",MATCH(LARGE(IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),ROW(L10)),IFERROR((INDIRECT(\"AllTransactions!B3:B\"&TransactionCount)=ActiveMonth)*(INDIRECT(\"AllTransactions!C3:C\"&TransactionCount)=ActiveYear)*(INDIRECT(\"AllTransactions!D3:D\"&TransactionCount)=\"Expense\")*OFFSET((INDIRECT(\"AllTransactions!a3:a\"&TransactionCount)),0,MATCH($O$48,AllTransactions!$4:$4,0)-1),0),0)))","v":""},{"$f":"IFERROR(IF(M58=\"\",\"\",IF(M58=1,\"\",INDEX(AllTransactions!$A:$A,Summary!M58+2,1))),\"\")","v":""},{"$f":"IFERROR(IF(OR(N58=\"\",M58=\"\"),\"\",INDEX(AllTransactions!$H:$H,Summary!M58+2,1)),\"\")","v":""},{"$f":"IFERROR(IF(M58=\"\",\"\",IF(O58=\"\",\"\",OFFSET(INDIRECT(\"AllTransactions!A\"&M58+2),0,MATCH($O$48,AllTransactions!$4:$4,0)-1))),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Setup!Q7","v":"All"}]
[null,null,{"$f":"Setup!Q8","v":"Essential Expenses"}]
[null,null,{"$f":"Setup!Q9","v":"Discretionary Expenses"}]
[null,null,{"$f":"Setup!Q10","v":"One-Time Expenses"}]

{"sheet":"Balances","index":5,"n_rows":53,"n_cols":22,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AllTransactions!A:A)","v":0}]
["Year","Month","Bank","Savings","Credit Card",null,null,null,null,null,null,null,null,"All"]
["Opening Balance",null,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:H17)","v":0}]
[{"$f":"IF(MIN(AllTransactions!$C$4:$C$9973)=0,\"\",MIN(AllTransactions!$C$4:$C$9973))","v":""},"January",{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",C17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",D17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",E17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",F17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",G17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",H17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",I17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",J17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",K17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",L17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A18=\"\",\"\",IF(maxdate<DATEVALUE($B18&\" 1, \"&$A18),\"\",M17+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B18)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A18)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
[{"$f":"A18","v":""},"February",{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",C18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",D18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",E18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",F18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",G18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",H18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",I18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",J18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",K18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",L18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A19=\"\",\"\",IF(maxdate<DATEVALUE($B19&\" 1, \"&$A19),\"\",M18+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B19)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A19)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","March",{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",C19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",D19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",E19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",F19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",G19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",H19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",I19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",J19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",K19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",L19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A20=\"\",\"\",IF(maxdate<DATEVALUE($B20&\" 1, \"&$A20),\"\",M19+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B20)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A20)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","April",{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",C20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",D20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",E20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",F20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",G20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",H20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",I20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",J20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",K20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",L20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A21=\"\",\"\",IF(maxdate<DATEVALUE($B21&\" 1, \"&$A21),\"\",M20+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B21)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A21)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","May",{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",C21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",D21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",E21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",F21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",G21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",H21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",I21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",J21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",K21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",L21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A22=\"\",\"\",IF(maxdate<DATEVALUE($B22&\" 1, \"&$A22),\"\",M21+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B22)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A22)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","June",{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",C22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",D22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",E22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",F22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",G22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",H22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",I22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",J22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",K22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",L22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A23=\"\",\"\",IF(maxdate<DATEVALUE($B23&\" 1, \"&$A23),\"\",M22+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B23)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A23)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","July",{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",C23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",D23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",E23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",F23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",G23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",H23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",I23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",J23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",K23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",L23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A24=\"\",\"\",IF(maxdate<DATEVALUE($B24&\" 1, \"&$A24),\"\",M23+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B24)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A24)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","August",{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",C24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",D24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",E24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",F24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",G24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",H24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",I24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",J24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",K24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",L24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A25=\"\",\"\",IF(maxdate<DATEVALUE($B25&\" 1, \"&$A25),\"\",M24+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B25)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A25)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","September",{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",C25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",D25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",E25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",F25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",G25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",H25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",I25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",J25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",K25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",L25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A26=\"\",\"\",IF(maxdate<DATEVALUE($B26&\" 1, \"&$A26),\"\",M25+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B26)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A26)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","October",{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",C26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",D26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",E26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",F26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",G26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",H26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",I26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",J26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",K26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",L26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A27=\"\",\"\",IF(maxdate<DATEVALUE($B27&\" 1, \"&$A27),\"\",M26+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B27)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A27)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","November",{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",C27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",D27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",E27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",F27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",G27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",H27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",I27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",J27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",K27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",L27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A28=\"\",\"\",IF(maxdate<DATEVALUE($B28&\" 1, \"&$A28),\"\",M27+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B28)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A28)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","December",{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",C28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",D28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",E28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",F28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",G28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",H28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",I28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",J28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",K28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",L28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A29=\"\",\"\",IF(maxdate<DATEVALUE($B29&\" 1, \"&$A29),\"\",M28+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B29)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A29)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
[{"$f":"IF(A29=\"\",\"\",A29+1)","v":""},"January",{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",C29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",D29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",E29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",F29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",G29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",H29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",I29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",J29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",K29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",L29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A30=\"\",\"\",IF(maxdate<DATEVALUE($B30&\" 1, \"&$A30),\"\",M29+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B30)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A30)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
[{"$f":"A30","v":""},"February",{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",C30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",D30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",E30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",F30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",G30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",H30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",I30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",J30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",K30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",L30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A31=\"\",\"\",IF(maxdate<DATEVALUE($B31&\" 1, \"&$A31),\"\",M30+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B31)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A31)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","March",{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",C31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",D31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",E31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",F31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",G31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",H31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",I31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",J31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",K31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",L31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A32=\"\",\"\",IF(maxdate<DATEVALUE($B32&\" 1, \"&$A32),\"\",M31+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B32)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A32)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","April",{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",C32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",D32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",E32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",F32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",G32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",H32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",I32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",J32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",K32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",L32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A33=\"\",\"\",IF(maxdate<DATEVALUE($B33&\" 1, \"&$A33),\"\",M32+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B33)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A33)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","May",{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",C33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",D33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",E33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",F33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",G33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",H33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",I33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",J33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",K33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",L33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A34=\"\",\"\",IF(maxdate<DATEVALUE($B34&\" 1, \"&$A34),\"\",M33+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B34)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A34)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","June",{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",C34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",D34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",E34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",F34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",G34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",H34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",I34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",J34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",K34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",L34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A35=\"\",\"\",IF(maxdate<DATEVALUE($B35&\" 1, \"&$A35),\"\",M34+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B35)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A35)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","July",{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",C35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",D35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",E35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",F35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",G35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",H35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",I35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",J35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",K35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",L35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A36=\"\",\"\",IF(maxdate<DATEVALUE($B36&\" 1, \"&$A36),\"\",M35+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B36)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A36)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","August",{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",C36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",D36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",E36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",F36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",G36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",H36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",I36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",J36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",K36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",L36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A37=\"\",\"\",IF(maxdate<DATEVALUE($B37&\" 1, \"&$A37),\"\",M36+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B37)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A37)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","September",{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",C37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",D37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",E37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",F37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",G37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",H37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",I37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",J37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",K37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",L37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A38=\"\",\"\",IF(maxdate<DATEVALUE($B38&\" 1, \"&$A38),\"\",M37+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B38)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A38)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","October",{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",C38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",D38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",E38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",F38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",G38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",H38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",I38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",J38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",K38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",L38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A39=\"\",\"\",IF(maxdate<DATEVALUE($B39&\" 1, \"&$A39),\"\",M38+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B39)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A39)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","November",{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",C39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",D39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",E39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",F39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",G39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",H39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",I39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",J39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",K39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",L39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A40=\"\",\"\",IF(maxdate<DATEVALUE($B40&\" 1, \"&$A40),\"\",M39+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B40)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A40)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","December",{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",C40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",D40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",E40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",F40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",G40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",H40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",I40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",J40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",K40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",L40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A41=\"\",\"\",IF(maxdate<DATEVALUE($B41&\" 1, \"&$A41),\"\",M40+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B41)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A41)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
[{"$f":"IF(A41=\"\",\"\",A41+1)","v":""},"January",{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",C41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",D41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",E41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",F41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",G41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",H41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",I41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",J41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",K41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",L41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A42=\"\",\"\",IF(maxdate<DATEVALUE($B42&\" 1, \"&$A42),\"\",M41+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B42)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A42)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
[{"$f":"A42","v":""},"February",{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",C42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",D42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",E42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",F42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",G42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",H42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",I42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",J42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",K42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",L42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A43=\"\",\"\",IF(maxdate<DATEVALUE($B43&\" 1, \"&$A43),\"\",M42+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B43)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A43)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","March",{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",C43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",D43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",E43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",F43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",G43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",H43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",I43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",J43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",K43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",L43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A44=\"\",\"\",IF(maxdate<DATEVALUE($B44&\" 1, \"&$A44),\"\",M43+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B44)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A44)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","April",{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",C44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",D44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",E44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",F44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",G44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",H44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",I44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",J44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",K44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",L44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A45=\"\",\"\",IF(maxdate<DATEVALUE($B45&\" 1, \"&$A45),\"\",M44+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B45)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A45)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","May",{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",C45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",D45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",E45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",F45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",G45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",H45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",I45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",J45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",K45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",L45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A46=\"\",\"\",IF(maxdate<DATEVALUE($B46&\" 1, \"&$A46),\"\",M45+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B46)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A46)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","June",{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",C46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",D46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",E46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",F46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",G46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",H46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",I46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",J46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",K46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",L46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A47=\"\",\"\",IF(maxdate<DATEVALUE($B47&\" 1, \"&$A47),\"\",M46+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B47)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A47)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","July",{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",C47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",D47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",E47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",F47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",G47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",H47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",I47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",J47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",K47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",L47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A48=\"\",\"\",IF(maxdate<DATEVALUE($B48&\" 1, \"&$A48),\"\",M47+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B48)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A48)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","August",{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",C48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",D48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",E48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",F48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",G48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",H48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",I48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",J48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",K48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",L48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A49=\"\",\"\",IF(maxdate<DATEVALUE($B49&\" 1, \"&$A49),\"\",M48+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B49)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A49)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","September",{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",C49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",D49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",E49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",F49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",G49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",H49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",I49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",J49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",K49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",L49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A50=\"\",\"\",IF(maxdate<DATEVALUE($B50&\" 1, \"&$A50),\"\",M49+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B50)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A50)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","October",{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",C50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",D50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",E50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",F50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",G50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",H50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",I50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",J50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",K50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",L50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A51=\"\",\"\",IF(maxdate<DATEVALUE($B51&\" 1, \"&$A51),\"\",M50+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B51)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A51)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","November",{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",C51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",D51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",E51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",F51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",G51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",H51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",I51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",J51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",K51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",L51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A52=\"\",\"\",IF(maxdate<DATEVALUE($B52&\" 1, \"&$A52),\"\",M51+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B52)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A52)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]
["","December",{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",C52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!C$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",D52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!D$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",E52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!E$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",F52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!F$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",G52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!G$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",H52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!H$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",I52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!I$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",J52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!J$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",K52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!K$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",L52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!L$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},{"$f":"IF($A53=\"\",\"\",IF(maxdate<DATEVALUE($B53&\" 1, \"&$A53),\"\",M52+SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)<>\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))-SUMPRODUCT(((INDIRECT(\"AllTransactions!e5:e\"&TransactionCount)=Balances!$B53)*(INDIRECT(\"AllTransactions!d5:d\"&TransactionCount)*1=Balances!$A53)*(INDIRECT(\"AllTransactions!j5:j\"&TransactionCount)=Balances!M$16)*(INDIRECT(\"AllTransactions!f5:f\"&TransactionCount)=\"Expense\")*(INDIRECT(\"AllTransactions!k5:k\"&TransactionCount))))))","v":""},0]

{"sheet":"Cash Flow","index":6,"n_rows":94,"n_cols":15,"rows_kept":94,"cut":false,"hidden":false,"merged":[[0,3,0,14]]}
[null,null,null,"Expenses - Past 12 Months"]
[null,null,null,{"$f":"IF(E2=\"\",\"\",TEXT(DATE(IF(D3=\"December\",E2-1,E2),1,1),\"YYYY\")*1)","v":""},{"$f":"IF(F2=\"\",\"\",TEXT(DATE(IF(E3=\"December\",F2-1,F2),1,1),\"YYYY\")*1)","v":""},{"$f":"IF(G2=\"\",\"\",TEXT(DATE(IF(F3=\"December\",G2-1,G2),1,1),\"YYYY\")*1)","v":""},"","","","","","","",{"$f":"IF(O2=\"\",\"\",TEXT(DATE(IF(N3=\"December\",O2-1,O2),1,1),\"YYYY\")*1)","v":""},{"$f":"IF(TransactionCount<=4,\"\",OFFSET(AllTransactions!$C$1,TransactionCount-1,0))","v":""}]
[null,"Budget","Average",{"$f":"IF(E2=\"\",\"\",TEXT(DATE(E2,MONTH(DATEVALUE(E3&\" 1, \"&E2))-1,1),\"MMMM\"))","v":""},"","","","","","","","","",{"$f":"IF(O2=\"\",\"\",TEXT(DATE(O2,MONTH(DATEVALUE(O3&\" 1, \"&O2))-1,1),\"MMMM\"))","v":""},{"$f":"IF(O2=\"\",\"\",OFFSET(AllTransactions!$B$1,TransactionCount-1,0))","v":""}]
["Cash Received",null,{"$f":"AVERAGE(D4:O4)","v":0},{"$f":"SUM(D5:D8)","v":0},{"$f":"SUM(E5:E8)","v":0},0,0,0,0,0,0,0,0,0,0]
["Employment Income",null,{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D5:O5))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A5=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A5)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""}]
["Government Income",null,{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D6:O6))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A6=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A6)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""}]
["Miscellaneous Income",null,{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D7:O7))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A7=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A7)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""}]
["Tax Return",null,{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D8:O8))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A8=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(INDIRECT(\"AllTransactions!E5:E\"&TransactionCount)='Cash Flow'!$A8)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""}]
[]
[{"$f":"Setup!Q8","v":"Essential Expenses"},{"$f":"SUMIF(Setup!L:L,\"Essential\",Setup!M:M)","v":0},{"$f":"AVERAGE(D10:O10)","v":0},{"$f":"SUM(D11:D20)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A1)),1),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A11,CategoryList,3,FALSE),0)","v":0},{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D11:O11))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A11=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A11,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A2)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A12=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A12,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A3)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A13=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A13,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A4)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A14=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A14,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A5)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A15=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A15,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A6)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A16=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A16,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A7)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A17=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A17,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A8)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A18=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A18,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A9)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A19=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A19,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A10)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A20=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A20,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Essential\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A14)),1),\"\")","v":""}]
[{"$f":"Setup!Q9","v":"Discretionary Expenses"},{"$f":"SUMIF(Setup!L:L,\"Discretionary\",Setup!M:M)","v":0},{"$f":"AVERAGE(D22:O22)","v":0},{"$f":"SUM(D23:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A1)),1),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A23,CategoryList,3,FALSE),0)","v":0},{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D23:O23))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A23=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A23,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A2)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A24=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A24,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A3)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A25=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A25,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A4)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A26=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A26,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A5)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A27=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A27,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A6)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A28=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A28,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A7)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A29=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A29,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A8)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A30=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A30,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A9)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A31=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A31,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Discretionary\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A10)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A32=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A32,AllTransactions!$4:$4,0)-1)))))","v":""}]
[]
[{"$f":"\"Total Expenses before \"&A39","v":"Total Expenses before One-Time Expenses"},{"$f":"B22+B10","v":0},{"$f":"AVERAGE(D34:O34)","v":0},{"$f":"+D10+D22","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Variance",null,{"$f":"AVERAGE(D36:O36)","v":0},{"$f":"IF(D34=0,0,D34-$B$34)","v":0},{"$f":"IF(E34=0,0,E34-$B$34)","v":0},0,0,0,0,0,0,0,0,0,0]
["%",null,null,{"$f":"IF(D36=0,\"\",-D36/$B$34)","v":""},{"$f":"IF(E36=0,\"\",-E36/$B$34)","v":""},"","","","","","","","","",""]
[]
[{"$f":"Setup!Q10","v":"One-Time Expenses"},{"$f":"SUMIF(Setup!L:L,\"Avoidable\",Setup!M:M)","v":0},{"$f":"AVERAGE(D39:O39)","v":0},{"$f":"SUM(D40:D49)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A1)),1),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(A40,CategoryList,3,FALSE),0)","v":0},{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D40:O40))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A40=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A40,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A2)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A41=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A41,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A3)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A42=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A42,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A4)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A43=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A43,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A5)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A44=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A44,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A6)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A45=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A45,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A7)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A46=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A46,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A8)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A47=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A47,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A9)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A48=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A48,AllTransactions!$4:$4,0)-1)))))","v":""}]
[{"$f":"IFERROR(INDEX(TypeofExpenses,SMALL(IF(TypeofExpenses=\"Irregular\",ROW(TypeofExpenses)-MIN(ROW(TypeofExpenses))+1,\"\"),ROW(A10)),1),\"\")","v":""},0,"",{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A49=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(OFFSET(INDIRECT(\"AllTransactions!A5:A\"&TransactionCount),0,MATCH($A49,AllTransactions!$4:$4,0)-1)))))","v":""}]
[]
["Total Expenses",{"$f":"+B34+B39","v":0},{"$f":"AVERAGE(D51:O51)","v":0},{"$f":"+D39+D34","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Savings (Over-Spending)",null,{"$f":"AVERAGE(D53:O53)","v":0},{"$f":"D4-D51","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Variance",null,{"$f":"AVERAGE(D55:O55)","v":0},{"$f":"IF(D51=0,0,D51-$B$51)","v":0},{"$f":"IF(E51=0,0,E51-$B$51)","v":0},0,0,0,0,0,0,0,0,0,0]
["%",null,null,{"$f":"IF(D55=0,\"\",-D55/$B$51)","v":""},{"$f":"IF(E55=0,\"\",-E55/$B$51)","v":""},"","","","","","","","","",""]
[]
["Other"]
["Transfer",null,null,{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A59=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(INDIRECT(\"AllTransactions!D5:D\"&TransactionCount)='Cash Flow'!$A59)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""}]
[]
[{"$f":"IFERROR(INDEX(Sources,SMALL(IF(Setup!$I$2:$I$6=\"Loans & Receivables\",ROW(Sources)-MIN(ROW(Sources))+1,\"\"),ROW(#REF!)),1),\"\")","v":""}]
["Total Cash Flow",null,{"$f":"IF(TransactionCount<=4,\"\",AVERAGE(D62:O62))","v":""},{"$f":"IF(D59=\"\",\"\",D53+D59)","v":""},{"$f":"IF(E59=\"\",\"\",E53+E59)","v":""},"","","","","","","","","",""]
[]
["Check",null,null,{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!D$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!D$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!E$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!E$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!F$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!F$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!G$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!G$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!H$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!H$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!I$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!I$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!J$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!J$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!K$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!K$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!L$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!L$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!M$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!M$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!N$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!N$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""},{"$f":"IF(TransactionCount<=4,\"\",IF($A64=\"\",0,SUMPRODUCT((INDIRECT(\"AllTransactions!B5:B\"&TransactionCount)='Cash Flow'!O$3)*(INDIRECT(\"AllTransactions!C5:C\"&TransactionCount)='Cash Flow'!O$2)*(INDIRECT(\"AllTransactions!I5:I\"&TransactionCount)))))","v":""}]
["Missing Expenses",null,null,{"$f":"IF(D64=\"\",\"\",D4+D51-D64)","v":""},{"$f":"IF(E64=\"\",\"\",E4+E51-E64)","v":""},"","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["All"]
["Essential"]
["Discretionary"]
["Irregular"]

{"sheet":"Per Dollar Spending","index":7,"n_rows":54,"n_cols":14,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Cash Flow'!D$2","v":""},{"$f":"'Cash Flow'!E$2","v":""},{"$f":"'Cash Flow'!F$2","v":""},{"$f":"'Cash Flow'!G$2","v":""},{"$f":"'Cash Flow'!H$2","v":""},{"$f":"'Cash Flow'!I$2","v":""},{"$f":"'Cash Flow'!J$2","v":""},{"$f":"'Cash Flow'!K$2","v":""},{"$f":"'Cash Flow'!L$2","v":""},{"$f":"'Cash Flow'!M$2","v":""},{"$f":"'Cash Flow'!N$2","v":""},{"$f":"'Cash Flow'!O$2","v":""}]
["Date","Average",{"$f":"'Cash Flow'!D3","v":""},{"$f":"'Cash Flow'!E3","v":""},{"$f":"'Cash Flow'!F3","v":""},{"$f":"'Cash Flow'!G3","v":""},{"$f":"'Cash Flow'!H3","v":""},{"$f":"'Cash Flow'!I3","v":""},{"$f":"'Cash Flow'!J3","v":""},{"$f":"'Cash Flow'!K3","v":""},{"$f":"'Cash Flow'!L3","v":""},{"$f":"'Cash Flow'!M3","v":""},{"$f":"'Cash Flow'!N3","v":""},{"$f":"'Cash Flow'!O3","v":""}]
[]
[{"$f":"IF('Cash Flow'!A4=0,\"\",'Cash Flow'!A4)","v":"Cash Received"},{"$f":"AVERAGE(C4:N4)","v":0},{"$f":"IFERROR('Cash Flow'!D4/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E4/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F4/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G4/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H4/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I4/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J4/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K4/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L4/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M4/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N4/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O4/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A5=0,\"\",'Cash Flow'!A5)","v":"Employment Income"},{"$f":"AVERAGE(C5:N5)","v":0},{"$f":"IFERROR('Cash Flow'!D5/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E5/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F5/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G5/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H5/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I5/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J5/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K5/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L5/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M5/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N5/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O5/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A7=0,\"\",'Cash Flow'!A7)","v":"Miscellaneous Income"},{"$f":"AVERAGE(C6:N6)","v":0},{"$f":"IFERROR('Cash Flow'!D7/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E7/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F7/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G7/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H7/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I7/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J7/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K7/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L7/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M7/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N7/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O7/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A8=0,\"\",'Cash Flow'!A8)","v":"Tax Return"},{"$f":"AVERAGE(C7:N7)","v":0},{"$f":"IFERROR('Cash Flow'!D8/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E8/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F8/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G8/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H8/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I8/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J8/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K8/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L8/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M8/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N8/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O8/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A9=0,\"\",'Cash Flow'!A9)","v":""}]
[{"$f":"IF('Cash Flow'!A10=0,\"\",'Cash Flow'!A10)","v":"Essential Expenses"},{"$f":"AVERAGE(C9:N9)","v":0},{"$f":"IFERROR('Cash Flow'!D10/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E10/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F10/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G10/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H10/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I10/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J10/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K10/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L10/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M10/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N10/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O10/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A11=0,\"\",'Cash Flow'!A11)","v":""},0,{"$f":"IFERROR('Cash Flow'!D11/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E11/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F11/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G11/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H11/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I11/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J11/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K11/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L11/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M11/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N11/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O11/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A12=0,\"\",'Cash Flow'!A12)","v":""},0,{"$f":"IFERROR('Cash Flow'!D12/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E12/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F12/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G12/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H12/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I12/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J12/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K12/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L12/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M12/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N12/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O12/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A13=0,\"\",'Cash Flow'!A13)","v":""},0,{"$f":"IFERROR('Cash Flow'!D13/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E13/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F13/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G13/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H13/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I13/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J13/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K13/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L13/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M13/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N13/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O13/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A14=0,\"\",'Cash Flow'!A14)","v":""},0,{"$f":"IFERROR('Cash Flow'!D14/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E14/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F14/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G14/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H14/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I14/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J14/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K14/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L14/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M14/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N14/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O14/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A15=0,\"\",'Cash Flow'!A15)","v":""},0,{"$f":"IFERROR('Cash Flow'!D15/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E15/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F15/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G15/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H15/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I15/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J15/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K15/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L15/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M15/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N15/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O15/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A16=0,\"\",'Cash Flow'!A16)","v":""},0,{"$f":"IFERROR('Cash Flow'!D16/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E16/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F16/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G16/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H16/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I16/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J16/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K16/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L16/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M16/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N16/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O16/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A17=0,\"\",'Cash Flow'!A17)","v":""},0,{"$f":"IFERROR('Cash Flow'!D17/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E17/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F17/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G17/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H17/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I17/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J17/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K17/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L17/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M17/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N17/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O17/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A18=0,\"\",'Cash Flow'!A18)","v":""},0,{"$f":"IFERROR('Cash Flow'!D18/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E18/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F18/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G18/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H18/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I18/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J18/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K18/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L18/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M18/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N18/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O18/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A19=0,\"\",'Cash Flow'!A19)","v":""},0,{"$f":"IFERROR('Cash Flow'!D19/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E19/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F19/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G19/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H19/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I19/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J19/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K19/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L19/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M19/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N19/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O19/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A20=0,\"\",'Cash Flow'!A20)","v":""},0,{"$f":"IFERROR('Cash Flow'!D20/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E20/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F20/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G20/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H20/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I20/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J20/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K20/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L20/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M20/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N20/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O20/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A21=0,\"\",'Cash Flow'!A21)","v":""}]
[{"$f":"IF('Cash Flow'!A22=0,\"\",'Cash Flow'!A22)","v":"Discretionary Expenses"},{"$f":"AVERAGE(C21:N21)","v":0},{"$f":"IFERROR('Cash Flow'!D22/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E22/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F22/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G22/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H22/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I22/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J22/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K22/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L22/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M22/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N22/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O22/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A23=0,\"\",'Cash Flow'!A23)","v":""},0,{"$f":"IFERROR('Cash Flow'!D23/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E23/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F23/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G23/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H23/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I23/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J23/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K23/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L23/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M23/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N23/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O23/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A24=0,\"\",'Cash Flow'!A24)","v":""},0,{"$f":"IFERROR('Cash Flow'!D24/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E24/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F24/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G24/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H24/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I24/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J24/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K24/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L24/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M24/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N24/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O24/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A25=0,\"\",'Cash Flow'!A25)","v":""},0,{"$f":"IFERROR('Cash Flow'!D25/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E25/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F25/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G25/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H25/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I25/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J25/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K25/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L25/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M25/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N25/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O25/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A26=0,\"\",'Cash Flow'!A26)","v":""},0,{"$f":"IFERROR('Cash Flow'!D26/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E26/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F26/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G26/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H26/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I26/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J26/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K26/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L26/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M26/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N26/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O26/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A27=0,\"\",'Cash Flow'!A27)","v":""},0,{"$f":"IFERROR('Cash Flow'!D27/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E27/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F27/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G27/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H27/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I27/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J27/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K27/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L27/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M27/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N27/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O27/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A28=0,\"\",'Cash Flow'!A28)","v":""},0,{"$f":"IFERROR('Cash Flow'!D28/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E28/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F28/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G28/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H28/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I28/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J28/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K28/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L28/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M28/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N28/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O28/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A29=0,\"\",'Cash Flow'!A29)","v":""},0,{"$f":"IFERROR('Cash Flow'!D29/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E29/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F29/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G29/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H29/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I29/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J29/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K29/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L29/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M29/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N29/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O29/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A30=0,\"\",'Cash Flow'!A30)","v":""},0,{"$f":"IFERROR('Cash Flow'!D30/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E30/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F30/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G30/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H30/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I30/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J30/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K30/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L30/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M30/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N30/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O30/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A31=0,\"\",'Cash Flow'!A31)","v":""},0,{"$f":"IFERROR('Cash Flow'!D31/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E31/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F31/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G31/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H31/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I31/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J31/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K31/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L31/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M31/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N31/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O31/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A32=0,\"\",'Cash Flow'!A32)","v":""},0,{"$f":"IFERROR('Cash Flow'!D32/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E32/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F32/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G32/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H32/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I32/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J32/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K32/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L32/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M32/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N32/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O32/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A33=0,\"\",'Cash Flow'!A33)","v":""}]
[{"$f":"IF('Cash Flow'!A34=0,\"\",'Cash Flow'!A34)","v":"Total Expenses before One-Time Expenses"},{"$f":"AVERAGE(C33:N33)","v":0},{"$f":"IFERROR('Cash Flow'!D34/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E34/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F34/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G34/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H34/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I34/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J34/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K34/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L34/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M34/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N34/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O34/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A35=0,\"\",'Cash Flow'!A35)","v":""}]
[{"$f":"IF('Cash Flow'!A39=0,\"\",'Cash Flow'!A39)","v":"One-Time Expenses"},{"$f":"AVERAGE(C35:N35)","v":0},{"$f":"IFERROR('Cash Flow'!D39/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E39/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F39/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G39/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H39/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I39/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J39/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K39/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L39/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M39/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N39/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O39/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A40=0,\"\",'Cash Flow'!A40)","v":""},0,{"$f":"IFERROR('Cash Flow'!D40/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E40/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F40/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G40/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H40/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I40/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J40/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K40/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L40/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M40/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N40/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O40/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A41=0,\"\",'Cash Flow'!A41)","v":""},0,{"$f":"IFERROR('Cash Flow'!D41/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E41/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F41/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G41/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H41/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I41/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J41/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K41/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L41/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M41/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N41/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O41/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A42=0,\"\",'Cash Flow'!A42)","v":""},0,{"$f":"IFERROR('Cash Flow'!D42/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E42/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F42/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G42/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H42/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I42/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J42/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K42/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L42/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M42/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N42/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O42/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A43=0,\"\",'Cash Flow'!A43)","v":""},0,{"$f":"IFERROR('Cash Flow'!D43/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E43/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F43/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G43/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H43/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I43/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J43/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K43/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L43/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M43/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N43/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O43/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A44=0,\"\",'Cash Flow'!A44)","v":""},0,{"$f":"IFERROR('Cash Flow'!D44/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E44/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F44/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G44/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H44/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I44/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J44/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K44/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L44/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M44/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N44/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O44/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A45=0,\"\",'Cash Flow'!A45)","v":""},0,{"$f":"IFERROR('Cash Flow'!D45/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E45/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F45/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G45/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H45/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I45/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J45/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K45/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L45/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M45/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N45/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O45/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A46=0,\"\",'Cash Flow'!A46)","v":""},0,{"$f":"IFERROR('Cash Flow'!D46/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E46/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F46/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G46/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H46/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I46/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J46/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K46/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L46/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M46/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N46/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O46/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A47=0,\"\",'Cash Flow'!A47)","v":""},0,{"$f":"IFERROR('Cash Flow'!D47/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E47/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F47/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G47/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H47/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I47/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J47/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K47/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L47/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M47/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N47/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O47/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A48=0,\"\",'Cash Flow'!A48)","v":""},0,{"$f":"IFERROR('Cash Flow'!D48/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E48/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F48/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G48/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H48/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I48/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J48/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K48/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L48/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M48/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N48/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O48/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A49=0,\"\",'Cash Flow'!A49)","v":""},0,{"$f":"IFERROR('Cash Flow'!D49/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E49/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F49/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G49/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H49/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I49/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J49/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K49/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L49/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M49/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N49/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O49/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A50=0,\"\",'Cash Flow'!A50)","v":""}]
[{"$f":"IF('Cash Flow'!A51=0,\"\",'Cash Flow'!A51)","v":"Total Expenses"},{"$f":"AVERAGE(C47:N47)","v":0},{"$f":"IFERROR('Cash Flow'!D51/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E51/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F51/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G51/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H51/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I51/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J51/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K51/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L51/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M51/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N51/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O51/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A52=0,\"\",'Cash Flow'!A52)","v":""}]
[{"$f":"IF('Cash Flow'!A53=0,\"\",'Cash Flow'!A53)","v":"Savings (Over-Spending)"},{"$f":"AVERAGE(C49:N49)","v":0},{"$f":"IFERROR('Cash Flow'!D53/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E53/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F53/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G53/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H53/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I53/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J53/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K53/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L53/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M53/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N53/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O53/'Cash Flow'!O$4,0)","v":0}]
[]
[{"$f":"IF('Cash Flow'!A58=0,\"\",'Cash Flow'!A58)","v":"Other"},null,{"$f":"IFERROR('Cash Flow'!D58/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E58/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F58/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G58/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H58/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I58/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J58/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K58/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L58/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M58/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N58/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O58/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A59=0,\"\",'Cash Flow'!A59)","v":"Transfer"},null,{"$f":"IFERROR('Cash Flow'!D59/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E59/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F59/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G59/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H59/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I59/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J59/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K59/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L59/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M59/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N59/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O59/'Cash Flow'!O$4,0)","v":0}]
[{"$f":"IF('Cash Flow'!A60=0,\"\",'Cash Flow'!A60)","v":""}]
[{"$f":"IF('Cash Flow'!A62=0,\"\",'Cash Flow'!A62)","v":"Total Cash Flow"},null,{"$f":"IFERROR('Cash Flow'!D62/'Cash Flow'!D$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!E62/'Cash Flow'!E$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!F62/'Cash Flow'!F$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!G62/'Cash Flow'!G$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!H62/'Cash Flow'!H$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!I62/'Cash Flow'!I$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!J62/'Cash Flow'!J$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!K62/'Cash Flow'!K$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!L62/'Cash Flow'!L$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!M62/'Cash Flow'!M$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!N62/'Cash Flow'!N$4,0)","v":0},{"$f":"IFERROR('Cash Flow'!O62/'Cash Flow'!O$4,0)","v":0}]