{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Start","Ret_income","Report"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":1},"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":"Start","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Ret_income","index":1,"n_rows":545,"n_cols":55,"rows_kept":545,"cut":false,"hidden":true,"merged":[]}
["RET INCOME ACC","SUB ACC","DESCRIPTION","BRANCH","NEXT YEAR BUDGET","THIS YEAR FORECAST","CURRENT YEAR ACTUAL","LAST YEAR ACTUAL","2 YEARS AGO ACTUAL","LOCKED STATUS","COMPLETED","ACCOUNT TYPE",null,null,null,null,null,"RET INCOME ACC","SUB ACC","DESCRIPTION","BRANCH","NEXT YEAR BUDGET","THIS YEAR FORECAST","CURRENT YEAR ACTUAL","LAST YEAR ACTUAL","2 YEARS AGO ACTUAL","LOCKED STATUS","COMPLETED","ACCOUNT TYPE",null,"RET INCOME ACC","SUB ACC","DESCRIPTION","BRANCH","NEXT YEAR BUDGET","THIS YEAR FORECAST","CURRENT YEAR ACTUAL","LAST YEAR ACTUAL","2 YEARS AGO ACTUAL","LOCKED STATUS","COMPLETED","ACCOUNT TYPE",null,"RET INCOME ACC","SUB ACC","DESCRIPTION","BRANCH","NEXT YEAR BUDGET","THIS YEAR FORECAST","CURRENT YEAR ACTUAL","LAST YEAR ACTUAL","2 YEARS AGO ACTUAL","LOCKED STATUS","COMPLETED","ACCOUNT TYPE"]
["22000000184","22000400113","ACCOUNTING DEPT SUPP/SERV          ","AC",0,83113,61252.38,91138.87,66713.27,"Y","Y",{"$f":"IF($B2=\"\",0,IF(MID($B2,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B2,6,3))>700,VALUE(MID($B2,6,3))<800),\"Income\",\"Expenses\")))","v":"Expenses"},null,null,null,null,null,{"$f":"Report!$F$1","v":"22000000184"},null,null,null,null,null,null,null,null,null,null,"Income",null,{"$f":"Report!$F$1","v":"22000000184"},null,null,null,null,null,null,null,null,null,null,"Expenses",null,{"$f":"Report!$F$1","v":"22000000184"},null,null,null,null,null,null,null,null,null,null,"Transfers"]
["22000000184","22000441113","ACCOUNTING DEPT ENTERTAINMENT      ","AC",0,6872,7412.8,29940.69,10571.82,"Y","Y",{"$f":"IF($B3=\"\",0,IF(MID($B3,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B3,6,3))>700,VALUE(MID($B3,6,3))<800),\"Income\",\"Expenses\")))","v":"Expenses"}]
["22000000184","22000485112","ACCOUNTING DEPT PRINT UNIT         ","AC",0,0,0,179,0,"Y","Y","Expenses",null,null,null,null,null,"RET INCOME ACC","SUB ACC","DESCRIPTION","BRANCH","NEXT YEAR BUDGET","THIS YEAR FORECAST","CURRENT YEAR ACTUAL","LAST YEAR ACTUAL","2 YEARS AGO ACTUAL","LOCKED STATUS","COMPLETED","ACCOUNT TYPE",null,"RET INCOME ACC","SUB ACC","DESCRIPTION","BRANCH","NEXT YEAR BUDGET","THIS YEAR FORECAST","CURRENT YEAR ACTUAL","LAST YEAR ACTUAL","2 YEARS AGO ACTUAL","LOCKED STATUS","COMPLETED","ACCOUNT TYPE",null,"RET INCOME ACC","SUB ACC","DESCRIPTION","BRANCH","NEXT YEAR BUDGET","THIS YEAR FORECAST","CURRENT YEAR ACTUAL","LAST YEAR ACTUAL","2 YEARS AGO ACTUAL","LOCKED STATUS","COMPLETED","ACCOUNT TYPE"]
["22000000184","22000536113","ACCOUNTING DEPT SUBSCRIPTIONS      ","AC",0,0,0,0,0,"Y","Y","Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000400113","ACCOUNTING DEPT SUPP/SERV          ","AC",0,83113,61252.38,91138.87,66713.27,"Y","Y","Expenses",null,"22000000184","22000880168","ACCOUNTING DEPT GRANT              ","AC",0,-196000,-196000,-175000,-195000,"Y","Y","Transfers"]
["22000000184","22000547113","ACCOUNTING DEPT TELEPHONE          ","AC",0,3882,5324.62,4427.59,4065.07,"Y","Y","Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000441113","ACCOUNTING DEPT ENTERTAINMENT      ","AC",0,6872,7412.8,29940.69,10571.82,"Y","Y","Expenses",null,"22000000184","22000881168","ACCOUNTING DEPT TRANSFERS          ","AC",0,0,0,0,0,"Y","Y","Transfers"]
["22000000184","22000551113","ACCOUNTING DEPT TRAVEL             ","AC",0,48933,41205.49,7016.63,52727.6,"Y","Y","Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000485112","ACCOUNTING DEPT PRINT UNIT         ","AC",0,0,0,179,0,"Y","Y","Expenses"]
["22000000184","22000611113","ACCOUNTING DEPT DATALINE RENTAL    ","AC",0,0,0,0,0,"Y","Y","Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000536113","ACCOUNTING DEPT SUBSCRIPTIONS      ","AC",0,0,0,0,0,"Y","Y","Expenses"]
["22000000184","22000804157","ACCOUNTING DEPT CAP EQUIPMENT      ","AC",0,0,0,2655,799,"Y","Y","Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000547113","ACCOUNTING DEPT TELEPHONE          ","AC",0,3882,5324.62,4427.59,4065.07,"Y","Y","Expenses"]
["22000000184","22000824157","ACCOUNTING DEPT BOOKS              ","AC",0,23004,23003.62,41408.43,43024.05,"Y","Y","Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000551113","ACCOUNTING DEPT TRAVEL             ","AC",0,48933,41205.49,7016.63,52727.6,"Y","Y","Expenses"]
["22000000184","22000880168","ACCOUNTING DEPT GRANT              ","AC",0,-196000,-196000,-175000,-195000,"Y","Y","Transfers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000611113","ACCOUNTING DEPT DATALINE RENTAL    ","AC",0,0,0,0,0,"Y","Y","Expenses"]
["22000000184","22000881168","ACCOUNTING DEPT TRANSFERS          ","AC",0,0,0,0,0,"Y","Y","Transfers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000804157","ACCOUNTING DEPT CAP EQUIPMENT      ","AC",0,0,0,2655,799,"Y","Y","Expenses"]
["22001000384","22001031302","ACC RESALE TEXTBOOKS TEMP SALS     ","AC",0,0,0,585,0,"N","N","Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22000000184","22000824157","ACCOUNTING DEPT BOOKS              ","AC",0,23004,23003.62,41408.43,43024.05,"Y","Y","Expenses"]
["22001000384","22001551302","ACC RESALE TESTBOOK TRAVEL EXPENSES","AC",0,0,0,3319.68,0,"N","N","Expenses"]
["22001000384","22001631302","ACC RESALE TEXTBOOK NONVAT PURCHASE","AC",0,54859.99,56718.99,61999.8,11319.48,"N","N","Expenses"]
["22001000384","22001632302","ACC RESALE TEXTBOOK HON LIBRARY    ","AC",0,0,0,0,0,"N","N","Expenses"]
["22001000384","22001640302","ACC RESALE TEXTBOOK VAT PURCHASES  ","AC",0,337181.09,344591.29,50782.44,0,"N","N","Expenses"]
["22001000384","22001752369","ACC RESALE TEXTBOOK NON TAX INCOME ","AC",0,0,0,0,0,"N","N","Income"]
["22001000384","22001753369","ACC RESALE TEXTBOOK VATABLE SALES  ","AC",0,-395535.09,-387429.83,-119263.16,0,"N","N","Income"]
["22001000384","22001804357","ACC RESALE TEXTBOOKS CAPITAL EQUIP ","AC",0,0,0,0,0,"N","N","Expenses"]
["22001000384","22001882368","ACC RESALE TEXTBOOK TRANSFERS      ","AC",0,0,0,0,8783.49,"N","N","Transfers"]
["22005000384","22005031302","ACCOUNTING RESALE COURSE TEMP SALS ","AC",0,0,0,0,0,"N","N","Expenses"]
["22005000384","22005441302","ACCOUNTING RESALE TEAS & FUNCTIONS ","AC",0,0,0,35508.370000000003,0,"N","N","Expenses"]
["22005000384","22005551302","ACCOUNTING RESALE TRAVEL & ACCOMM  ","AC",0,0,0,4491,0,"N","N","Expenses"]
["22005000384","22005631302","ACCOUNTING RESALE COURSE STOCK     ","AC",0,0,1568.4,0,0,"N","N","Expenses"]
["22005000384","22005632302","ACCOUNTING RESALE COURSE EXPENSES  ","AC",0,20071.599999999999,19838.47,23818,21130.85,"N","N","Expenses"]
["22005000384","22005640302","ACCOUNTING RESALE VATABLE PURCHASES","AC",0,0,0,0,0,"N","N","Expenses"]
["22005000384","22005641312","ACCOUNTING RESALE COURSE PRINT UNIT","AC",0,137858.97,169988.17,256918.16,233930.03,"N","N","Expenses"]
["22005000384","22005642312","ACCOUNTING RESALE P UNIT STOCK     ","AC",0,230,230,685,0,"N","N","Expenses"]
["22005000384","22005752369","ACCOUNTING RESALE COURSE HANDOUT IN","AC",0,-201310,-201310,-309845,-293525.87,"N","N","Income"]
["22005000384","22005753369","ACCOUNTING RESALE VATABLE SALES    ","AC",0,0,0,0,-4578.95,"N","N","Income"]
["22005000384","22005804357","ACCOUNTING RESALE CAP EQUIPMENT    ","AC",0,0,0,0,0,"N","N","Expenses"]
["22005000384","22005882368","ACCOUNT RESALE COURSE TRANSFERS    ","AC",0,0,0,0,34392.800000000003,"N","N","Transfers"]
["22007000184","22007031104","ACCOUNTING SUMMER SCHOOL TEMP SALS ","AC",0,2500,2500,112900,250553,"N","N","Expenses"]
["22007000184","22007400104","ACCOUNTING SUMMER SCHOOL EXPENSES  ","AC",0,0,0,92531.99,97993.63,"N","N","Expenses"]
["22007000184","22007441104","ACCOUNTING SUMMER SCHOOL ENTERTAINM","AC",0,0,0,0,1248.75,"N","N","Expenses"]
["22007000184","22007485112","ACCOUNTING SUMMER SCHOOL PR UNIT   ","AC",0,0,0,0,3026.05,"N","N","Expenses"]
["22007000184","22007784176","ACCOUNTING SCHOOL COURSE FEES      ","AC",0,0,0,-130500,-225250,"N","N","Income"]
["22007000184","22007804157","ACCOUNTING SUMMER SCHOOL CAP EQUIPM","AC",0,8156.7,8156.7,0,0,"N","N","Expenses"]
["22007000184","22007880168","ACCOUNTING SUMMER SCHOOL TRANSFERS ","AC",0,0,0,0,0,"N","N","Transfers"]
["22007000184","22007881168","ACCOUNTING SUMMER SCH CAP EQUIP TRF","AC",0,0,0,0,0,"N","N","Transfers"]
["30083000384","30083552305","BUNTING M RU GRANT CD16/2013 TRAVEL","AC",0,0,0,130.77000000000001,0,"N","N","Expenses"]
["30083000384","30083824357","BUNTING M RU GRANT CD16/2013 BOOKS ","AC",0,0,0,769.23,0,"N","N","Expenses"]
["30083000384","30083881368","BUNTING M RU GRANT CD16/2013 TRANSF","AC",0,0,0,-900,0,"N","N","Transfers"]
["30141000384","30141551305","BROUWER N RU GRANT TS140/2011 EXP  ","AC",0,0,0,0,0,"N","N","Expenses"]
["30141000384","30141881368","BROUWER N RU GRANT TS140/2011 TRF  ","AC",0,0,0,0,-59,"N","N","Transfers"]
["30517000384","30517551305","MYERS L RU GRANT TS41/2012 TRAVEL  ","AC",0,0,0,9000,23093,"N","N","Expenses"]
["30517000384","30517552305","MYERS L RU GRANT TS142/2012 TRAVEL ","AC",0,0,0,0,6464,"N","N","Expenses"]
["30517000384","30517553305","MYERS L RU GRANT CD17/2012 TRAVEL  ","AC",0,0,0,0,5759,"N","N","Expenses"]
["30517000384","30517881368","MYERS L RU GRANT TS41/2012 TRANSFER","AC",0,0,0,0,-23093,"N","N","Transfers"]
["30517000384","30517882368","MYERS L RU GRANT TS142/2012 TRANSFE","AC",0,0,0,1608,-7000,"N","N","Transfers"]
["30517000384","30517883368","MYERS L RU GRANT CD17/2012 TRANSFER","AC",0,0,0,0,-5759,"N","N","Transfers"]
["30517002384","30157553305","MYERS L RU GRANT CD17/2012 TRAVEL  ","AC",0,0,0,0,0,"N","N","Expenses"]
["30540000384","30540551305","HARNETT H RU GRANT CD18/2012 TVL   ","AC",0,0,0,0,4767,"N","N","Expenses"]
["30540000384","30540552305","HARNETT H RU GRANT CD19/2012 TRAVEL","AC",0,0,0,0,0,"N","N","Expenses"]
["30540000384","30540880368","HARNETT H RU GRANT CD18/2012 TRFS  ","AC",0,0,0,0,-4767,"N","N","Transfers"]
["30540000384","30540881368","HARNETT H RU GRANT CD19/2012 TRFS  ","AC",0,0,0,14000,-7000,"N","N","Transfers"]
["30608000384","30608551305","STACK L RU GRANT CD06/2014 TRAVEL  ","AC",0,0,107499.84,0,8706.6299999999992,"N","N","Expenses"]
["30608000384","30608552305","STACK L RU GRANT CD08/2012 TRAVEL  ","AC",0,0,0,0,5383.34,"N","N","Expenses"]
["30608000384","30608553305","STACK L RU GRANT CD11/2013 TRAVEL  ","AC",0,0,0,44688,0,"N","N","Expenses"]
["30608000384","30608554305","STACK L RU GRANT RD50/2013 TRAVEL  ","AC",0,0,0,50000,0,"N","N","Expenses"]
["30608000384","30608881368","STACK L RU GRANT CD06/2014 TRANSFER","AC",0,-147046.6,-147046.6,7173.48,-10500,"N","N","Transfers"]
["30608000384","30608882368","STACK L RU GRANT CD08/2012 TRANSFER","AC",0,0,0,14466.64,-9000,"N","N","Transfers"]
["32015000384","32015552305","BEZUIDENHOUT P RU GRANT DEAN CD6/10","AC",0,0,0,0,0,"N","N","Expenses"]
["32015000384","32015553305","BEZUIDENHOUT P RU GRANT T&S143/2010","AC",0,0,0,0,0,"N","N","Expenses"]
["32015000384","32015881368","BEZUIDENHOUT P RU GRANT TRANSFERS  ","AC",0,0,0,0,0,"N","N","Transfers"]
["51043000184","51043500105","ACCOUNTING SEMINAR RUNNING EXPENSES","AC",0,0,0,0,0,"N","N",{"$f":"IF($B67=\"\",0,IF(MID($B67,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B67,6,3))>700,VALUE(MID($B67,6,3))<800),\"Income\",\"Expenses\")))","v":"Expenses"}]
["51043000184","51043784176","ACCOUNTING SEMINAR INCOME          ","AC",0,0,0,0,0,"N","N","Income"]
["51043000184","51043880168","ACCOUNTING SEMINAR TRANSFER ACCOUNT","AC",0,0,0,0,0,"N","N","Transfers"]
["52105000184","52105771173","ACCOUNTING DEPT INVESTMENT INTEREST","AC",0,-2419.41,-2872.56,-4067.14,-4357.63,"N","N","Income"]
["52105000184","52105880168","ACCOUNTING DEPT INVESTMENT TRANSFER","AC",0,0,0,0,0,"N","N","Transfers"]
["52500000184","52500771173","ACCT SUMMER SCHOOL INV INT 22007   ","AC",0,-1058.0999999999999,-1256.28,-1778.74,-1905.75,"N","N","Income"]
["52500000184","52500880168","ACCT SUMMER SCHOOL INV TRFS 22007  ","AC",0,0,0,0,0,"N","N","Transfers"]
["53010000184","22003551102","ACCOUNTING TEMP TEACH TRAVEL       ","AC",0,0,0,0,0,"N","N","Expenses"]
["53010000184","22003500102","ACCOUNTING TEMP TEACHING EXPENSES  ","AC",0,0,0,0,0,"N","N","Expenses"]
["53010000184","22003101102","ACCOUNTING TEMP TEACH UIF          ","AC",0,0,0,0,619.32000000000005,"N","N","Expenses"]
["53010000184","22003031102","ACCOUNTING TEMP TEACH SALARIES     ","AC",0,0,0,0,47535.28,"N","N","Expenses"]
["53010000184","22003880168","ACCOUNTING TEMP TEACH GRANT        ","AC",0,0,0,0,0,"N","N","Transfers"]
["53010000184","22003881168","ACCOUNTING TEMP TEACH TRANSFER     ","AC",0,0,0,0,0,"N","N","Transfers"]
["55051000184","55051880168","PAAB TRANSFERS                     ","AC",0,0,0,0,0,"N","N","Transfers"]
["55051000184","55051769172","PAAB NON-S18A DONATIONS            ","AC",0,0,0,0,0,"N","N","Income"]
["55051000184","55051500102","PAAB EXPENSES                      ","AC",0,0,0,0,0,"N","N","Expenses"]
["55051000184","55051031102","PAAB TEMP SALARIES                 ","AC",0,0,0,0,0,"N","N","Expenses"]
["59053000384","59053760372","STACK L CURRICULUM DEV INCOME      ","AC",0,0,0,0,0,"N","N","Income"]
["59053000384","59053804357","STACK L CURRICULUM DEV ASSETS      ","AC",0,0,0,0,0,"N","N","Expenses"]
["59053000384","59053880368","STACK L CURRICULUM DEV TRANSFERS   ","AC",0,0,0,0,-10000,"N","N","Transfers"]
["59053000384","59053500305","STACK L CURRICULUM DEV GEN EXP     ","AC",0,0,0,0,0,"N","N","Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=\"\",0,IF(MID($B88,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B88,6,3))>700,VALUE(MID($B88,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=\"\",0,IF(MID($B131,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B131,6,3))>700,VALUE(MID($B131,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B195=\"\",0,IF(MID($B195,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B195,6,3))>700,VALUE(MID($B195,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B259=\"\",0,IF(MID($B259,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B259,6,3))>700,VALUE(MID($B259,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B323=\"\",0,IF(MID($B323,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B323,6,3))>700,VALUE(MID($B323,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B387=\"\",0,IF(MID($B387,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B387,6,3))>700,VALUE(MID($B387,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B451=\"\",0,IF(MID($B451,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B451,6,3))>700,VALUE(MID($B451,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B515=\"\",0,IF(MID($B515,6,2)=\"88\",\"Transfers\",IF(AND(VALUE(MID($B515,6,3))>700,VALUE(MID($B515,6,3))<800),\"Income\",\"Expenses\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Report","index":2,"n_rows":105,"n_cols":10,"rows_kept":105,"cut":false,"hidden":false,"merged":[[102,5,102,6],[103,5,103,6],[104,5,104,6],[94,5,94,6],[95,5,95,6],[96,5,96,6],[98,5,98,6],[99,5,99,6],[100,5,100,6]]}
[null,"RHODES UNIVERSITY","RETAINED INCOME ACCOUNT:",null,null,"22000000184",{"$f":"TODAY()","v":"2014-08-06"}]
[null,"Enter Department name in this cell","RETAINED INCOME ACCOUNT DESCRIPTION:"]
[]
[null,"BUDGET 2015","BUDGET","FORECAST","ACTUAL","ACTUAL","ACTUAL"]
[null,"RUNNING GRANT",2015,2014,"YTD 2014",2013,2012]
[null,null,null,null,null,null,null,null,null,"Row Labels"]
[null,"INCOME",{"$f":"SUM(C8:C12)","v":0},{"$f":"SUM(D8:D12)","v":0},0,0,0,null,null,"53010000184"]
[null,{"$f":"IF(Ret_income!T5=\"\",0,Ret_income!T5)","v":0},{"$f":"Ret_income!V5","v":0},{"$f":"Ret_income!W5","v":0},{"$f":"Ret_income!X5","v":0},{"$f":"Ret_income!Y5","v":0},{"$f":"Ret_income!Z5","v":0},null,null,"(blank)"]
[null,{"$f":"IF(Ret_income!T6=\"\",0,Ret_income!T6)","v":0},{"$f":"Ret_income!V6","v":0},{"$f":"Ret_income!W6","v":0},{"$f":"Ret_income!X6","v":0},{"$f":"Ret_income!Y6","v":0},{"$f":"Ret_income!Z6","v":0},null,null,"22000000184"]
[null,{"$f":"IF(Ret_income!T7=\"\",0,Ret_income!T7)","v":0},{"$f":"Ret_income!V7","v":0},{"$f":"Ret_income!W7","v":0},{"$f":"Ret_income!X7","v":0},{"$f":"Ret_income!Y7","v":0},{"$f":"Ret_income!Z7","v":0},null,null,"22001000384"]
[null,{"$f":"IF(Ret_income!T8=\"\",0,Ret_income!T8)","v":0},{"$f":"Ret_income!V8","v":0},{"$f":"Ret_income!W8","v":0},{"$f":"Ret_income!X8","v":0},{"$f":"Ret_income!Y8","v":0},{"$f":"Ret_income!Z8","v":0},null,null,"22005000384"]
[null,{"$f":"IF(Ret_income!T9=\"\",0,Ret_income!T9)","v":0},{"$f":"Ret_income!V9","v":0},{"$f":"Ret_income!W9","v":0},{"$f":"Ret_income!X9","v":0},{"$f":"Ret_income!Y9","v":0},{"$f":"Ret_income!Z9","v":0},null,null,"22007000184"]
[null,{"$f":"IF(Ret_income!T10=\"\",0,Ret_income!T10)","v":0},{"$f":"Ret_income!V10","v":0},{"$f":"Ret_income!W10","v":0},{"$f":"Ret_income!X10","v":0},{"$f":"Ret_income!Y10","v":0},{"$f":"Ret_income!Z10","v":0},null,null,"30083000384"]
[null,{"$f":"IF(Ret_income!T11=\"\",0,Ret_income!T11)","v":0},{"$f":"Ret_income!V11","v":0},{"$f":"Ret_income!W11","v":0},{"$f":"Ret_income!X11","v":0},{"$f":"Ret_income!Y11","v":0},{"$f":"Ret_income!Z11","v":0},null,null,"30141000384"]
[null,{"$f":"IF(Ret_income!T12=\"\",0,Ret_income!T12)","v":0},{"$f":"Ret_income!V12","v":0},{"$f":"Ret_income!W12","v":0},{"$f":"Ret_income!X12","v":0},{"$f":"Ret_income!Y12","v":0},{"$f":"Ret_income!Z12","v":0},null,null,"30517000384"]
[null,{"$f":"IF(Ret_income!T13=\"\",0,Ret_income!T13)","v":0},{"$f":"Ret_income!V13","v":0},{"$f":"Ret_income!W13","v":0},{"$f":"Ret_income!X13","v":0},{"$f":"Ret_income!Y13","v":0},{"$f":"Ret_income!Z13","v":0},null,null,"30517002384"]
[null,{"$f":"IF(Ret_income!T14=\"\",0,Ret_income!T14)","v":0},{"$f":"Ret_income!V14","v":0},{"$f":"Ret_income!W14","v":0},{"$f":"Ret_income!X14","v":0},{"$f":"Ret_income!Y14","v":0},{"$f":"Ret_income!Z14","v":0},null,null,"30540000384"]
[null,{"$f":"IF(Ret_income!T15=\"\",0,Ret_income!T15)","v":0},{"$f":"Ret_income!V15","v":0},{"$f":"Ret_income!W15","v":0},{"$f":"Ret_income!X15","v":0},{"$f":"Ret_income!Y15","v":0},{"$f":"Ret_income!Z15","v":0},null,null,"30608000384"]
[null,{"$f":"IF(Ret_income!T16=\"\",0,Ret_income!T16)","v":0},{"$f":"Ret_income!V16","v":0},{"$f":"Ret_income!W16","v":0},{"$f":"Ret_income!X16","v":0},{"$f":"Ret_income!Y16","v":0},{"$f":"Ret_income!Z16","v":0},null,null,"32015000384"]
[null,null,null,null,null,null,null,null,null,"51043000184"]
[null,"EXPENDITURE",{"$f":"SUM(C22:C77)","v":0},{"$f":"SUM(D22:D77)","v":165804},{"$f":"SUM(E22:E77)","v":138198.90999999997},{"$f":"SUM(F22:F77)","v":176766.21},{"$f":"SUM(G22:G77)","v":177900.81},null,null,"52105000184"]
[null,{"$f":"IF(Ret_income!AG5=\"\",0,Ret_income!AG5)","v":"ACCOUNTING DEPT SUPP/SERV          "},{"$f":"Ret_income!AI5","v":0},{"$f":"Ret_income!AJ5","v":83113},{"$f":"Ret_income!AK5","v":61252.38},{"$f":"Ret_income!AL5","v":91138.87},{"$f":"Ret_income!AM5","v":66713.27},null,null,"52500000184"]
[null,{"$f":"IF(Ret_income!AG6=\"\",0,Ret_income!AG6)","v":"ACCOUNTING DEPT ENTERTAINMENT      "},{"$f":"Ret_income!AI6","v":0},{"$f":"Ret_income!AJ6","v":6872},{"$f":"Ret_income!AK6","v":7412.8},{"$f":"Ret_income!AL6","v":29940.69},{"$f":"Ret_income!AM6","v":10571.82},null,null,"55051000184"]
[null,{"$f":"IF(Ret_income!AG7=\"\",0,Ret_income!AG7)","v":"ACCOUNTING DEPT PRINT UNIT         "},{"$f":"Ret_income!AI7","v":0},{"$f":"Ret_income!AJ7","v":0},{"$f":"Ret_income!AK7","v":0},{"$f":"Ret_income!AL7","v":179},{"$f":"Ret_income!AM7","v":0},null,null,"59053000384"]
[null,{"$f":"IF(Ret_income!AG8=\"\",0,Ret_income!AG8)","v":"ACCOUNTING DEPT SUBSCRIPTIONS      "},{"$f":"Ret_income!AI8","v":0},{"$f":"Ret_income!AJ8","v":0},{"$f":"Ret_income!AK8","v":0},{"$f":"Ret_income!AL8","v":0},{"$f":"Ret_income!AM8","v":0}]
[null,{"$f":"IF(Ret_income!AG9=\"\",0,Ret_income!AG9)","v":"ACCOUNTING DEPT TELEPHONE          "},{"$f":"Ret_income!AI9","v":0},{"$f":"Ret_income!AJ9","v":3882},{"$f":"Ret_income!AK9","v":5324.62},{"$f":"Ret_income!AL9","v":4427.59},{"$f":"Ret_income!AM9","v":4065.07}]
[null,{"$f":"IF(Ret_income!AG10=\"\",0,Ret_income!AG10)","v":"ACCOUNTING DEPT TRAVEL             "},{"$f":"Ret_income!AI10","v":0},{"$f":"Ret_income!AJ10","v":48933},{"$f":"Ret_income!AK10","v":41205.49},{"$f":"Ret_income!AL10","v":7016.63},{"$f":"Ret_income!AM10","v":52727.6}]
[null,{"$f":"IF(Ret_income!AG11=\"\",0,Ret_income!AG11)","v":"ACCOUNTING DEPT DATALINE RENTAL    "},{"$f":"Ret_income!AI11","v":0},{"$f":"Ret_income!AJ11","v":0},{"$f":"Ret_income!AK11","v":0},{"$f":"Ret_income!AL11","v":0},{"$f":"Ret_income!AM11","v":0}]
[null,{"$f":"IF(Ret_income!AG12=\"\",0,Ret_income!AG12)","v":"ACCOUNTING DEPT CAP EQUIPMENT      "},{"$f":"Ret_income!AI12","v":0},{"$f":"Ret_income!AJ12","v":0},{"$f":"Ret_income!AK12","v":0},{"$f":"Ret_income!AL12","v":2655},{"$f":"Ret_income!AM12","v":799}]
[null,{"$f":"IF(Ret_income!AG13=\"\",0,Ret_income!AG13)","v":"ACCOUNTING DEPT BOOKS              "},{"$f":"Ret_income!AI13","v":0},{"$f":"Ret_income!AJ13","v":23004},{"$f":"Ret_income!AK13","v":23003.62},{"$f":"Ret_income!AL13","v":41408.43},{"$f":"Ret_income!AM13","v":43024.05}]
[null,{"$f":"IF(Ret_income!AG14=\"\",0,Ret_income!AG14)","v":0},{"$f":"Ret_income!AI14","v":0},{"$f":"Ret_income!AJ14","v":0},{"$f":"Ret_income!AK14","v":0},{"$f":"Ret_income!AL14","v":0},{"$f":"Ret_income!AM14","v":0}]
[null,{"$f":"IF(Ret_income!AG15=\"\",0,Ret_income!AG15)","v":0},{"$f":"Ret_income!AI15","v":0},{"$f":"Ret_income!AJ15","v":0},{"$f":"Ret_income!AK15","v":0},{"$f":"Ret_income!AL15","v":0},{"$f":"Ret_income!AM15","v":0}]
[null,{"$f":"IF(Ret_income!AG16=\"\",0,Ret_income!AG16)","v":0},{"$f":"Ret_income!AI16","v":0},{"$f":"Ret_income!AJ16","v":0},{"$f":"Ret_income!AK16","v":0},{"$f":"Ret_income!AL16","v":0},{"$f":"Ret_income!AM16","v":0}]
[null,{"$f":"IF(Ret_income!AG17=\"\",0,Ret_income!AG17)","v":0},{"$f":"Ret_income!AI17","v":0},{"$f":"Ret_income!AJ17","v":0},{"$f":"Ret_income!AK17","v":0},{"$f":"Ret_income!AL17","v":0},{"$f":"Ret_income!AM17","v":0}]
[null,{"$f":"IF(Ret_income!AG18=\"\",0,Ret_income!AG18)","v":0},{"$f":"Ret_income!AI18","v":0},{"$f":"Ret_income!AJ18","v":0},{"$f":"Ret_income!AK18","v":0},{"$f":"Ret_income!AL18","v":0},{"$f":"Ret_income!AM18","v":0}]
[null,{"$f":"IF(Ret_income!AG19=\"\",0,Ret_income!AG19)","v":0},{"$f":"Ret_income!AI19","v":0},{"$f":"Ret_income!AJ19","v":0},{"$f":"Ret_income!AK19","v":0},{"$f":"Ret_income!AL19","v":0},{"$f":"Ret_income!AM19","v":0}]
[null,{"$f":"IF(Ret_income!AG20=\"\",0,Ret_income!AG20)","v":0},{"$f":"Ret_income!AI20","v":0},{"$f":"Ret_income!AJ20","v":0},{"$f":"Ret_income!AK20","v":0},{"$f":"Ret_income!AL20","v":0},{"$f":"Ret_income!AM20","v":0}]
[null,{"$f":"IF(Ret_income!AG21=\"\",0,Ret_income!AG21)","v":0},{"$f":"Ret_income!AI21","v":0},{"$f":"Ret_income!AJ21","v":0},{"$f":"Ret_income!AK21","v":0},{"$f":"Ret_income!AL21","v":0},{"$f":"Ret_income!AM21","v":0}]
[null,{"$f":"IF(Ret_income!AG22=\"\",0,Ret_income!AG22)","v":0},{"$f":"Ret_income!AI22","v":0},{"$f":"Ret_income!AJ22","v":0},{"$f":"Ret_income!AK22","v":0},{"$f":"Ret_income!AL22","v":0},{"$f":"Ret_income!AM22","v":0}]
[null,{"$f":"IF(Ret_income!AG23=\"\",0,Ret_income!AG23)","v":0},{"$f":"Ret_income!AI23","v":0},{"$f":"Ret_income!AJ23","v":0},{"$f":"Ret_income!AK23","v":0},{"$f":"Ret_income!AL23","v":0},{"$f":"Ret_income!AM23","v":0}]
[null,{"$f":"IF(Ret_income!AG24=\"\",0,Ret_income!AG24)","v":0},{"$f":"Ret_income!AI24","v":0},{"$f":"Ret_income!AJ24","v":0},{"$f":"Ret_income!AK24","v":0},{"$f":"Ret_income!AL24","v":0},{"$f":"Ret_income!AM24","v":0}]
[null,{"$f":"IF(Ret_income!AG25=\"\",0,Ret_income!AG25)","v":0},{"$f":"Ret_income!AI25","v":0},{"$f":"Ret_income!AJ25","v":0},{"$f":"Ret_income!AK25","v":0},{"$f":"Ret_income!AL25","v":0},{"$f":"Ret_income!AM25","v":0}]
[null,{"$f":"IF(Ret_income!AG26=\"\",0,Ret_income!AG26)","v":0},{"$f":"Ret_income!AI26","v":0},{"$f":"Ret_income!AJ26","v":0},{"$f":"Ret_income!AK26","v":0},{"$f":"Ret_income!AL26","v":0},{"$f":"Ret_income!AM26","v":0}]
[null,{"$f":"IF(Ret_income!AG27=\"\",0,Ret_income!AG27)","v":0},{"$f":"Ret_income!AI27","v":0},{"$f":"Ret_income!AJ27","v":0},{"$f":"Ret_income!AK27","v":0},{"$f":"Ret_income!AL27","v":0},{"$f":"Ret_income!AM27","v":0}]
[null,{"$f":"IF(Ret_income!AG28=\"\",0,Ret_income!AG28)","v":0},{"$f":"Ret_income!AI28","v":0},{"$f":"Ret_income!AJ28","v":0},{"$f":"Ret_income!AK28","v":0},{"$f":"Ret_income!AL28","v":0},{"$f":"Ret_income!AM28","v":0}]
[null,{"$f":"IF(Ret_income!AG29=\"\",0,Ret_income!AG29)","v":0},{"$f":"Ret_income!AI29","v":0},{"$f":"Ret_income!AJ29","v":0},{"$f":"Ret_income!AK29","v":0},{"$f":"Ret_income!AL29","v":0},{"$f":"Ret_income!AM29","v":0}]
[null,{"$f":"IF(Ret_income!AG30=\"\",0,Ret_income!AG30)","v":0},{"$f":"Ret_income!AI30","v":0},{"$f":"Ret_income!AJ30","v":0},{"$f":"Ret_income!AK30","v":0},{"$f":"Ret_income!AL30","v":0},{"$f":"Ret_income!AM30","v":0}]
[null,{"$f":"IF(Ret_income!AG31=\"\",0,Ret_income!AG31)","v":0},{"$f":"Ret_income!AI31","v":0},{"$f":"Ret_income!AJ31","v":0},{"$f":"Ret_income!AK31","v":0},{"$f":"Ret_income!AL31","v":0},{"$f":"Ret_income!AM31","v":0}]
[null,{"$f":"IF(Ret_income!AG32=\"\",0,Ret_income!AG32)","v":0},{"$f":"Ret_income!AI32","v":0},{"$f":"Ret_income!AJ32","v":0},{"$f":"Ret_income!AK32","v":0},{"$f":"Ret_income!AL32","v":0},{"$f":"Ret_income!AM32","v":0}]
[null,{"$f":"IF(Ret_income!AG33=\"\",0,Ret_income!AG33)","v":0},{"$f":"Ret_income!AI33","v":0},{"$f":"Ret_income!AJ33","v":0},{"$f":"Ret_income!AK33","v":0},{"$f":"Ret_income!AL33","v":0},{"$f":"Ret_income!AM33","v":0}]
[null,{"$f":"IF(Ret_income!AG34=\"\",0,Ret_income!AG34)","v":0},{"$f":"Ret_income!AI34","v":0},{"$f":"Ret_income!AJ34","v":0},{"$f":"Ret_income!AK34","v":0},{"$f":"Ret_income!AL34","v":0},{"$f":"Ret_income!AM34","v":0}]
[null,{"$f":"IF(Ret_income!AG35=\"\",0,Ret_income!AG35)","v":0},{"$f":"Ret_income!AI35","v":0},{"$f":"Ret_income!AJ35","v":0},{"$f":"Ret_income!AK35","v":0},{"$f":"Ret_income!AL35","v":0},{"$f":"Ret_income!AM35","v":0}]
[null,{"$f":"IF(Ret_income!AG36=\"\",0,Ret_income!AG36)","v":0},{"$f":"Ret_income!AI36","v":0},{"$f":"Ret_income!AJ36","v":0},{"$f":"Ret_income!AK36","v":0},{"$f":"Ret_income!AL36","v":0},{"$f":"Ret_income!AM36","v":0}]
[null,{"$f":"IF(Ret_income!AG37=\"\",0,Ret_income!AG37)","v":0},{"$f":"Ret_income!AI37","v":0},{"$f":"Ret_income!AJ37","v":0},{"$f":"Ret_income!AK37","v":0},{"$f":"Ret_income!AL37","v":0},{"$f":"Ret_income!AM37","v":0}]
[null,{"$f":"IF(Ret_income!AG38=\"\",0,Ret_income!AG38)","v":0},{"$f":"Ret_income!AI38","v":0},{"$f":"Ret_income!AJ38","v":0},{"$f":"Ret_income!AK38","v":0},{"$f":"Ret_income!AL38","v":0},{"$f":"Ret_income!AM38","v":0}]
[null,{"$f":"IF(Ret_income!AG39=\"\",0,Ret_income!AG39)","v":0},{"$f":"Ret_income!AI39","v":0},{"$f":"Ret_income!AJ39","v":0},{"$f":"Ret_income!AK39","v":0},{"$f":"Ret_income!AL39","v":0},{"$f":"Ret_income!AM39","v":0}]
[null,{"$f":"IF(Ret_income!AG40=\"\",0,Ret_income!AG40)","v":0},{"$f":"Ret_income!AI40","v":0},{"$f":"Ret_income!AJ40","v":0},{"$f":"Ret_income!AK40","v":0},{"$f":"Ret_income!AL40","v":0},{"$f":"Ret_income!AM40","v":0}]
[null,{"$f":"IF(Ret_income!AG41=\"\",0,Ret_income!AG41)","v":0},{"$f":"Ret_income!AI41","v":0},{"$f":"Ret_income!AJ41","v":0},{"$f":"Ret_income!AK41","v":0},{"$f":"Ret_income!AL41","v":0},{"$f":"Ret_income!AM41","v":0}]
[null,{"$f":"IF(Ret_income!AG42=\"\",0,Ret_income!AG42)","v":0},{"$f":"Ret_income!AI42","v":0},{"$f":"Ret_income!AJ42","v":0},{"$f":"Ret_income!AK42","v":0},{"$f":"Ret_income!AL42","v":0},{"$f":"Ret_income!AM42","v":0}]
[null,{"$f":"IF(Ret_income!AG43=\"\",0,Ret_income!AG43)","v":0},{"$f":"Ret_income!AI43","v":0},{"$f":"Ret_income!AJ43","v":0},{"$f":"Ret_income!AK43","v":0},{"$f":"Ret_income!AL43","v":0},{"$f":"Ret_income!AM43","v":0}]
[null,{"$f":"IF(Ret_income!AG44=\"\",0,Ret_income!AG44)","v":0},{"$f":"Ret_income!AI44","v":0},{"$f":"Ret_income!AJ44","v":0},{"$f":"Ret_income!AK44","v":0},{"$f":"Ret_income!AL44","v":0},{"$f":"Ret_income!AM44","v":0}]
[null,{"$f":"IF(Ret_income!AG45=\"\",0,Ret_income!AG45)","v":0},{"$f":"Ret_income!AI45","v":0},{"$f":"Ret_income!AJ45","v":0},{"$f":"Ret_income!AK45","v":0},{"$f":"Ret_income!AL45","v":0},{"$f":"Ret_income!AM45","v":0}]
[null,{"$f":"IF(Ret_income!AG46=\"\",0,Ret_income!AG46)","v":0},{"$f":"Ret_income!AI46","v":0},{"$f":"Ret_income!AJ46","v":0},{"$f":"Ret_income!AK46","v":0},{"$f":"Ret_income!AL46","v":0},{"$f":"Ret_income!AM46","v":0}]
[null,{"$f":"IF(Ret_income!AG47=\"\",0,Ret_income!AG47)","v":0},{"$f":"Ret_income!AI47","v":0},{"$f":"Ret_income!AJ47","v":0},{"$f":"Ret_income!AK47","v":0},{"$f":"Ret_income!AL47","v":0},{"$f":"Ret_income!AM47","v":0}]
[null,{"$f":"IF(Ret_income!AG48=\"\",0,Ret_income!AG48)","v":0},{"$f":"Ret_income!AI48","v":0},{"$f":"Ret_income!AJ48","v":0},{"$f":"Ret_income!AK48","v":0},{"$f":"Ret_income!AL48","v":0},{"$f":"Ret_income!AM48","v":0}]
[null,{"$f":"IF(Ret_income!AG49=\"\",0,Ret_income!AG49)","v":0},{"$f":"Ret_income!AI49","v":0},{"$f":"Ret_income!AJ49","v":0},{"$f":"Ret_income!AK49","v":0},{"$f":"Ret_income!AL49","v":0},{"$f":"Ret_income!AM49","v":0}]
[null,{"$f":"IF(Ret_income!AG50=\"\",0,Ret_income!AG50)","v":0},{"$f":"Ret_income!AI50","v":0},{"$f":"Ret_income!AJ50","v":0},{"$f":"Ret_income!AK50","v":0},{"$f":"Ret_income!AL50","v":0},{"$f":"Ret_income!AM50","v":0}]
[null,{"$f":"IF(Ret_income!AG51=\"\",0,Ret_income!AG51)","v":0},{"$f":"Ret_income!AI51","v":0},{"$f":"Ret_income!AJ51","v":0},{"$f":"Ret_income!AK51","v":0},{"$f":"Ret_income!AL51","v":0},{"$f":"Ret_income!AM51","v":0}]
[null,{"$f":"IF(Ret_income!AG52=\"\",0,Ret_income!AG52)","v":0},{"$f":"Ret_income!AI52","v":0},{"$f":"Ret_income!AJ52","v":0},{"$f":"Ret_income!AK52","v":0},{"$f":"Ret_income!AL52","v":0},{"$f":"Ret_income!AM52","v":0}]
[null,{"$f":"IF(Ret_income!AG53=\"\",0,Ret_income!AG53)","v":0},{"$f":"Ret_income!AI53","v":0},{"$f":"Ret_income!AJ53","v":0},{"$f":"Ret_income!AK53","v":0},{"$f":"Ret_income!AL53","v":0},{"$f":"Ret_income!AM53","v":0}]
[null,{"$f":"IF(Ret_income!AG54=\"\",0,Ret_income!AG54)","v":0},{"$f":"Ret_income!AI54","v":0},{"$f":"Ret_income!AJ54","v":0},{"$f":"Ret_income!AK54","v":0},{"$f":"Ret_income!AL54","v":0},{"$f":"Ret_income!AM54","v":0}]
[null,{"$f":"IF(Ret_income!AG55=\"\",0,Ret_income!AG55)","v":0},{"$f":"Ret_income!AI55","v":0},{"$f":"Ret_income!AJ55","v":0},{"$f":"Ret_income!AK55","v":0},{"$f":"Ret_income!AL55","v":0},{"$f":"Ret_income!AM55","v":0}]
[null,{"$f":"IF(Ret_income!AG56=\"\",0,Ret_income!AG56)","v":0},{"$f":"Ret_income!AI56","v":0},{"$f":"Ret_income!AJ56","v":0},{"$f":"Ret_income!AK56","v":0},{"$f":"Ret_income!AL56","v":0},{"$f":"Ret_income!AM56","v":0}]
[null,{"$f":"IF(Ret_income!AG57=\"\",0,Ret_income!AG57)","v":0},{"$f":"Ret_income!AI57","v":0},{"$f":"Ret_income!AJ57","v":0},{"$f":"Ret_income!AK57","v":0},{"$f":"Ret_income!AL57","v":0},{"$f":"Ret_income!AM57","v":0}]
[null,{"$f":"IF(Ret_income!AG58=\"\",0,Ret_income!AG58)","v":0},{"$f":"Ret_income!AI58","v":0},{"$f":"Ret_income!AJ58","v":0},{"$f":"Ret_income!AK58","v":0},{"$f":"Ret_income!AL58","v":0},{"$f":"Ret_income!AM58","v":0}]
[null,{"$f":"IF(Ret_income!AG59=\"\",0,Ret_income!AG59)","v":0},{"$f":"Ret_income!AI59","v":0},{"$f":"Ret_income!AJ59","v":0},{"$f":"Ret_income!AK59","v":0},{"$f":"Ret_income!AL59","v":0},{"$f":"Ret_income!AM59","v":0}]
[null,{"$f":"IF(Ret_income!AG60=\"\",0,Ret_income!AG60)","v":0},{"$f":"Ret_income!AI60","v":0},{"$f":"Ret_income!AJ60","v":0},{"$f":"Ret_income!AK60","v":0},{"$f":"Ret_income!AL60","v":0},{"$f":"Ret_income!AM60","v":0}]
[]
[null,"SURPLUS/-DEFICIT",{"$f":"C7-C21","v":0},{"$f":"D7-D21","v":-165804},{"$f":"E7-E21","v":-138198.90999999997},{"$f":"F7-F21","v":-176766.21},{"$f":"G7-G21","v":-177900.81}]
[]
[null,"TRANSFERS IN/-OUT",{"$f":"SUM(C82:C90)","v":0},{"$f":"SUM(D82:D90)","v":196000},{"$f":"SUM(E82:E90)","v":196000},{"$f":"SUM(F82:F90)","v":175000},{"$f":"SUM(G82:G90)","v":195000}]
[null,{"$f":"IF(Ret_income!AT5=\"\",0,Ret_income!AT5)","v":"ACCOUNTING DEPT GRANT              "},{"$f":"-Ret_income!AV5","v":0},{"$f":"-Ret_income!AW5","v":196000},{"$f":"-Ret_income!AX5","v":196000},{"$f":"-Ret_income!AY5","v":175000},{"$f":"-Ret_income!AZ5","v":195000}]
[null,{"$f":"IF(Ret_income!AT6=\"\",0,Ret_income!AT6)","v":"ACCOUNTING DEPT TRANSFERS          "},{"$f":"-Ret_income!AV6","v":0},{"$f":"-Ret_income!AW6","v":0},{"$f":"-Ret_income!AX6","v":0},{"$f":"-Ret_income!AY6","v":0},{"$f":"-Ret_income!AZ6","v":0}]
[null,{"$f":"IF(Ret_income!AT7=\"\",0,Ret_income!AT7)","v":0},{"$f":"-Ret_income!AV7","v":0},{"$f":"-Ret_income!AW7","v":0},{"$f":"-Ret_income!AX7","v":0},{"$f":"-Ret_income!AY7","v":0},{"$f":"-Ret_income!AZ7","v":0}]
[null,{"$f":"IF(Ret_income!AT8=\"\",0,Ret_income!AT8)","v":0},{"$f":"-Ret_income!AV8","v":0},{"$f":"-Ret_income!AW8","v":0},{"$f":"-Ret_income!AX8","v":0},{"$f":"-Ret_income!AY8","v":0},{"$f":"-Ret_income!AZ8","v":0}]
[null,{"$f":"IF(Ret_income!AT9=\"\",0,Ret_income!AT9)","v":0},{"$f":"-Ret_income!AV9","v":0},{"$f":"-Ret_income!AW9","v":0},{"$f":"-Ret_income!AX9","v":0},{"$f":"-Ret_income!AY9","v":0},{"$f":"-Ret_income!AZ9","v":0}]
[null,{"$f":"IF(Ret_income!AT10=\"\",0,Ret_income!AT10)","v":0},{"$f":"-Ret_income!AV10","v":0},{"$f":"-Ret_income!AW10","v":0},{"$f":"-Ret_income!AX10","v":0},{"$f":"-Ret_income!AY10","v":0},{"$f":"-Ret_income!AZ10","v":0}]
[null,{"$f":"IF(Ret_income!AT11=\"\",0,Ret_income!AT11)","v":0},{"$f":"-Ret_income!AV11","v":0},{"$f":"-Ret_income!AW11","v":0},{"$f":"-Ret_income!AX11","v":0},{"$f":"-Ret_income!AY11","v":0},{"$f":"-Ret_income!AZ11","v":0}]
[null,{"$f":"IF(Ret_income!AT12=\"\",0,Ret_income!AT12)","v":0},{"$f":"-Ret_income!AV12","v":0},{"$f":"-Ret_income!AW12","v":0},{"$f":"-Ret_income!AX12","v":0},{"$f":"-Ret_income!AY12","v":0},{"$f":"-Ret_income!AZ12","v":0}]
[null,{"$f":"IF(Ret_income!AT13=\"\",0,Ret_income!AT13)","v":0},{"$f":"-Ret_income!AV13","v":0},{"$f":"-Ret_income!AW13","v":0},{"$f":"-Ret_income!AX13","v":0},{"$f":"-Ret_income!AY13","v":0},{"$f":"-Ret_income!AZ13","v":0}]
[]
[null,"NET SURPLUS/-DEFICIT",{"$f":"C79+C81","v":0},{"$f":"D79+D81","v":30196},57801.090000000026,-1766.2099999999919,17099.190000000002]
[]
[null,"Please return to :",null,null,"Completed by:"]
[null,"Finance Division",null,null,"NAME"]
[null,"Mrs Sonia Kivitts",null,null,"DATE"]
[null,"e.mail: s.kivitts@ru.ac.za",null,null,"TEL EXT:"]
[null,"Ext. 8123",null,null,"Confirmed by Head of Department"]
[null,null,null,null,"SIGNATURE"]
[null,null,null,null,"NAME"]
[null,null,null,null,"DATE"]
[null,null,null,null,"Confirmed by Dean"]
[null,null,null,null,"SIGNATURE"]
[null,null,null,null,"NAME"]
[null,null,null,null,"DATE"]