{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["New Month"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":55,"comments":1,"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":"New Month","index":0,"n_rows":110,"n_cols":37,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees","Acct","Loan","Drawings","Interest","Wages","Gexp","Maint","Rates","Valuation","Ins","ird","Sec","Power","Tel","s/rev","Comm","ird"]
["Date","Descriptions","Ref.","Bank Total","GST To Pay","NETT/SALES","Less R/W/T","Int/Rec","A/XP","Comm.","CAPITAL","Date","Description","Cheque","Total","GST?","GST Paid","Type","Bank Fees","Acct/Legal","Loan  - princ.","Loan int","Rent","Purchases","Valuation","Insurance","Wages","Rates","Gen exp","Maint","Comm","Security","Power","Telephone","s/reversal","IRD","Drawings"]
[]
[null,null,null,null,{"$f":"IF(C4<>\"INT\",D4/9,0)","v":0},{"$f":"IF(C4<>\"INT\",D4-E4,0)","v":0},null,{"$f":"IF(C4=\"INT\",D4+G4,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(P4=\"y\",O4/9,0)","v":0},null,{"$f":"IF($R4=\"Fees\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Acct\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Loan\",$O4-$V4,\"\")","v":""},{"$f":"IF($R4=\"Interest\",$O4-$Q4,\"\")","v":""},{"$f":"IF($R4=\"Rent\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Purch\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Valuation\",$O4-$O4,\"\")","v":""},{"$f":"IF($R4=\"Ins\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Wages\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Rates\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Gexp\",$O4-$Q4,\"\")","v":""},{"$f":"IF($R4=\"Maint\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Comm\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Sec\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Power\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"Tel\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"s/rev\",$O4-#REF!,\"\")","v":""},{"$f":"IF($R4=\"ird\",O4,\"\")","v":""},{"$f":"IF($R4=\"Drawings\",O4-#REF!,\"\")","v":""}]
[null,null,null,null,0,0,null,{"$f":"IF(C24=\"INT\",D5+G5,\"\")","v":""},null,null,null,null,null,null,null,null,0,null,{"$f":"IF($R5=\"Fees\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Acct\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Loan\",$O5-$V5,\"\")","v":""},{"$f":"IF($R5=\"Interest\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Rent\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Purch\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Valuation\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Ins\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Wages\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Rates\",$O5-$Q5,\"\")","v":""},"",{"$f":"IF($R5=\"Maint\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Comm\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Sec\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Power\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"Tel\",$O5-$Q5,\"\")","v":""},{"$f":"IF($R5=\"s/rev\",$O5-$Q5,\"\")","v":""},"",{"$f":"IF($R5=\"Drawings\",O5-Q5,\"\")","v":""}]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(C19<>\"INT\",D19/9,0)","v":0},{"$f":"IF(C19<>\"INT\",D19-E19,0)","v":0},null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"",null,"","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","",{"$f":"IF($R22=\"Comm\",$O22-$Q22,\"\")","v":""},"","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"",null,"","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,{"$f":"IF($R30=\"Fees\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Acct\",$O30-$Q4,\"\")","v":""},"","",{"$f":"IF($R30=\"Rent\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Purch\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Valuation\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Ins\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Wages\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Rates\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Gexp\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Maint\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Comm\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Sec\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Power\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"Tel\",$O30-$Q4,\"\")","v":""},{"$f":"IF($R30=\"s/rev\",$O30-$Q4,\"\")","v":""},"",{"$f":"IF($R30=\"Drawings\",O30-Q4,\"\")","v":""}]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,{"$f":"IF(P31=\"y\",O31/9,0)","v":0},null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"",null,"",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"",null,"",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(C38<>\"INT\",D38/9,0)","v":0},{"$f":"IF(C38<>\"INT\",D38-E38,0)","v":0},null,{"$f":"IF(C38=\"INT\",D38+G38,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(P38=\"y\",O38/9,0)","v":0},null,{"$f":"IF($R38=\"Fees\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Acct\",$O38-$Q38,\"\")","v":""},"","",{"$f":"IF($R38=\"Rent\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Purch\",$O38-$Q38,\"\")","v":""},"",{"$f":"IF($R38=\"Ins\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Wages\",$O38-$Q38,\"\")","v":""},"",{"$f":"IF($R38=\"Gexp\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Maint\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Comm\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Sec\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Power\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"Tel\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"s/rev\",$O38-$Q38,\"\")","v":""},{"$f":"IF($R38=\"ird\",O38,\"\")","v":""},""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,"                                                                                                                                                                                                                                                                                                    ",null,null,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(C68<>\"INT\",D68/9,0)","v":0},{"$f":"IF(C68<>\"INT\",D68-E68,0)","v":0},null,{"$f":"IF(C68=\"INT\",D68+G68,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(P68=\"y\",O68/9,0)","v":0},null,{"$f":"IF($R68=\"Fees\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Acct\",$O68-$Q68,\"\")","v":""},"","",{"$f":"IF($R68=\"Rent\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Purch\",$O68-$Q68,\"\")","v":""},"",{"$f":"IF($R68=\"Ins\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Wages\",$O68-$Q68,\"\")","v":""},"",{"$f":"IF($R68=\"Gexp\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Maint\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Comm\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Sec\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Power\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"Tel\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"s/rev\",$O68-$Q68,\"\")","v":""},{"$f":"IF($R68=\"ird\",O68,\"\")","v":""},""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","",{"$f":"IF($R69=\"Loan\",$O69-$V69,\"\")","v":""},{"$f":"IF($R69=\"Interest\",$O69-$Q69,\"\")","v":""},"","",{"$f":"IF($R69=\"Valuation\",$O69-$Q69,\"\")","v":""},"","",{"$f":"IF($R69=\"Rates\",$O69-$Q69,\"\")","v":""},"","","","","","","","",{"$f":"IF($R69=\"Drawings\",O69-Q69,\"\")","v":""}]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,0,null,"",null,null,null,null,null,null,null,null,0,null,"","",{"$f":"IF($R99=\"Loan\",$O99-$V99,\"\")","v":""},"","","","","","","","","","","","","","","",""]
[null,null,null,{"$f":"SUM(D4:D99)","v":0},{"$f":"SUM(E4:E99)","v":0},0,"Six-monthly GST Summary",0,0,0,{"$f":"SUM(K4:K99)","v":0},null,null,null,{"$f":"SUM(O4:O99)","v":0},null,{"$f":"SUM(Q4:Q99)","v":0},null,{"$f":"SUM(S4:S99)","v":0},0,0,{"$f":"SUM(V4:V99)","v":0},0,0,0,0,0,{"$f":"SUM(AB4:AB99)","v":0},{"$f":"SUM(AC4:AC99)","v":0},{"$f":"SUM(AD4:AD99)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Six-monthly GST Summary","Sales"]
["TOTAL GST TO PAY",null,null,{"$f":"GST_To_Pay+Nett_Sales","v":0},{"$f":"GST_To_Pay-GST_Paid","v":0}]
[null,null,null,null,null,null,">5","Sales",null,null,0]
["Gross Profit",null,null,{"$f":"Nett_Sales-Sales_Reversal","v":0},null,null,">8","Assessed",null,null,0]
["Net Profit",null,null,{"$f":"105:105 -Bank_Fees-Acct_Legal-Loan_Int-Valuation-Insurance-Rates-Gen_Expenses-Maint-Commission","v":0},null,null,">13","Paid",null,null,0]
[null,null,null,null,null,null,">16","Actual",null,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K106)*9","v":0}]