{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Summary","GUINNESS","HEINEKEN","TIGER","PAULANAR","HOEGAARDEN","STRONGBOW","APPLE CIDER","CIGARETTES"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":16,"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":"Summary","index":0,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,2,5,3],[7,2,7,3],[9,2,9,3],[11,2,11,6],[13,2,13,3]]}
[]
[]
[null,null,"SUMMARY OF STOCK IN / OUT BY MONTH"]
[]
[]
[null,"OUTLET",{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"[\",CELL(\"FILENAME\",$A$1))+1,3)","v":"STP"}]
[]
[null,"YEAR",{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"[\",CELL(\"FILENAME\",$A$1))+4,4)","v":"2013"}]
[]
[null,"MONTH"]
[]
[null,"FILE PATH",{"$f":"MID(CELL(\"FILENAME\",$A$1),1,FIND(\"[\",CELL(\"FILENAME\",$A$1))-1)","v":"D:\\Purchasing\\Beer & EGSR\\EGSR Reports\\YR2013\\STP\\"}]
[]
[null,"CELL LINK",12]
[]
[]
[null,"TYPE OF PRODUCT","STOCK IN / OUT",null,null,null,null,null,"CLOSING STOCK"]
[null,null,"PURCHASED","INCENTIVE","SOLD","DEPOSITED","REDEEMED","FORFEITED","AT MONTH END"]
[null,null,"exclude forfeited"]
[null,null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"GUINNESS",{"$f":"IFERROR(IF($B21<>\"\",INDEX(INDIRECT($B21&\"!$Q$17:$Q$28\"),$C$14,1),\"\"),\"\")","v":0},{"$f":"IFERROR(IF($B21<>\"\",INDEX(INDIRECT($B21&\"!$G$17:$G$28\"),$C$14,1),\"\"),\"\")","v":0},{"$f":"IFERROR(IF($B21<>\"\",INDEX(INDIRECT($B21&\"!$H$17:$H$28\"),$C$14,1),\"\"),\"\")","v":0},{"$f":"IFERROR(IF($B21<>\"\",INDEX(INDIRECT($B21&\"!$L$17:$L$28\"),$C$14,1),\"\"),\"\")","v":1},{"$f":"IFERROR(IF($B21<>\"\",INDEX(INDIRECT($B21&\"!$M$17:$M$28\"),$C$14,1),\"\"),\"\")","v":0},{"$f":"IFERROR(IF($B21<>\"\",INDEX(INDIRECT($B21&\"!$N$17:$N$28\"),$C$14,1),\"\"),\"\")","v":0},{"$f":"IFERROR(IF($B21<>\"\",INDEX(INDIRECT($B21&\"!$P$17:$P$28\"),$C$14,1),\"\"),\"\")","v":1}]
[null,"HEINEKEN",{"$f":"IFERROR(IF($B22<>\"\",INDEX(INDIRECT($B22&\"!$Q$17:$Q$28\"),$C$14,1),\"\"),\"\")","v":600},{"$f":"IFERROR(IF($B22<>\"\",INDEX(INDIRECT($B22&\"!$G$17:$G$28\"),$C$14,1),\"\"),\"\")","v":0},{"$f":"IFERROR(IF($B22<>\"\",INDEX(INDIRECT($B22&\"!$H$17:$H$28\"),$C$14,1),\"\"),\"\")","v":168},{"$f":"IFERROR(IF($B22<>\"\",INDEX(INDIRECT($B22&\"!$L$17:$L$28\"),$C$14,1),\"\"),\"\")","v":10},{"$f":"IFERROR(IF($B22<>\"\",INDEX(INDIRECT($B22&\"!$M$17:$M$28\"),$C$14,1),\"\"),\"\")","v":8},{"$f":"IFERROR(IF($B22<>\"\",INDEX(INDIRECT($B22&\"!$N$17:$N$28\"),$C$14,1),\"\"),\"\")","v":0},{"$f":"IFERROR(IF($B22<>\"\",INDEX(INDIRECT($B22&\"!$P$17:$P$28\"),$C$14,1),\"\"),\"\")","v":434}]
[null,"TIGER",1800,0,1349,44,17,0,478]
[null,"CIGARETTES",95,0,46,0,0,0,49]
[null,"PAULANAR",48,0,5,0,0,0,43]
[null,"APPLE CIDER","","","","","","",""]
[null,"HOEGAARDEN","","","","","","",""]
[null,"STRONGBOW",0,0,0,0,0,0,0]
[null,null,"","","","","","",""]
[null,null,"","","","","","",""]
[null,null,"","","","","","",""]
[null,null,"","","","","","",""]
[null,null,"","","","","","",""]
[null,null,"","","","","","",""]
[null,null,"","","","","","",""]
[null,"TOTAL",{"$f":"SUM(C$21:C$35)","v":2543},{"$f":"SUM(D$21:D$35)","v":0},1568,55,25,0,1005]
[]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"GUINNESS","index":1,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"GUINNESS"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",0,1,0,0,0,0,0,1,1,0,0,1,1,0]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":0},{"$f":"SUM(G$17:G$28)","v":0},0,{"$f":"$D$29+$F$29+$G$29-$H$29","v":0},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":1},{"$f":"SUM(M$17:M$28)","v":0},0,{"$f":"$J$29+$L$29-$M$29-$N$29","v":1},{"$f":"$I29+$O29","v":1},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"HEINEKEN","index":2,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"HEINEKEN"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",0,1,600,0,168,432,0,1,10,8,0,2,434,600]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":600},{"$f":"SUM(G$17:G$28)","v":0},168,{"$f":"$D$29+$F$29+$G$29-$H$29","v":432},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":10},{"$f":"SUM(M$17:M$28)","v":8},0,{"$f":"$J$29+$L$29-$M$29-$N$29","v":2},{"$f":"$I29+$O29","v":434},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"TIGER","index":3,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"TIGER"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",0,1,1800,0,1349,451,0,1,44,17,0,27,478,1800]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":1800},{"$f":"SUM(G$17:G$28)","v":0},1349,{"$f":"$D$29+$F$29+$G$29-$H$29","v":451},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":44},{"$f":"SUM(M$17:M$28)","v":17},0,{"$f":"$J$29+$L$29-$M$29-$N$29","v":27},{"$f":"$I29+$O29","v":478},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"PAULANAR","index":4,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"PAULANAR"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",0,1,48,0,5,43,0,1,0,0,0,0,43,48]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":48},{"$f":"SUM(G$17:G$28)","v":0},5,{"$f":"$D$29+$F$29+$G$29-$H$29","v":43},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":0},{"$f":"SUM(M$17:M$28)","v":0},0,{"$f":"$J$29+$L$29-$M$29-$N$29","v":0},{"$f":"$I29+$O29","v":43},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"HOEGAARDEN","index":5,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"HOEGAARDEN"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",{"$error":"#REF!"},"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"",{"$error":"#REF!"},"",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"","",""]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":{"$error":"#REF!"}},{"$f":"SUM(G$17:G$28)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$D$29+$F$29+$G$29-$H$29","v":{"$error":"#REF!"}},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":{"$error":"#REF!"}},{"$f":"SUM(M$17:M$28)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$J$29+$L$29-$M$29-$N$29","v":{"$error":"#REF!"}},{"$f":"$I29+$O29","v":{"$error":"#REF!"}},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"STRONGBOW","index":6,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"STRONGBOW"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",0,1,0,0,0,0,0,1,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":0},{"$f":"SUM(G$17:G$28)","v":0},0,{"$f":"$D$29+$F$29+$G$29-$H$29","v":0},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":0},{"$f":"SUM(M$17:M$28)","v":0},0,{"$f":"$J$29+$L$29-$M$29-$N$29","v":0},{"$f":"$I29+$O29","v":0},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"APPLE CIDER","index":7,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"APPLE CIDER"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",0,1,72,0,39,33,0,1,0,0,0,0,33,72]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":72},{"$f":"SUM(G$17:G$28)","v":0},39,{"$f":"$D$29+$F$29+$G$29-$H$29","v":33},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":0},{"$f":"SUM(M$17:M$28)","v":0},0,{"$f":"$J$29+$L$29-$M$29-$N$29","v":0},{"$f":"$I29+$O29","v":33},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]

{"sheet":"CIGARETTES","index":8,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[5,3,5,5],[7,3,7,5],[9,3,9,5]]}
[]
[]
[null,null,null,"ANNUAL STOCK SUMMARY OF ESSENTIAL GOODS BY TYPE"]
[]
[]
[null,"OUTLET",null,{"$f":"Summary!C6","v":"STP"}]
[]
[null,"YEAR",null,{"$f":"Summary!C8","v":"2013"}]
[]
[null,"TYPE OF BEER",null,{"$f":"MID(CELL(\"FILENAME\",$A$1),FIND(\"]\",CELL(\"FILENAME\",$A$1))+1,256)","v":"CIGARETTES"}]
[]
[]
[null,"MONTH","FILE NAME","FOR REGULAR STOCK",null,null,null,null,null,"FOR CUSTODY STOCK",null,null,null,null,null,"CLOSING","PURCHASED","LOSSES ( - )  /  GAINS ( + )"]
[null,null,null,"OPENING","ROW","IN ( + )",null,"OUT ( - )","BALANCE","OPENING","ROW","IN ( + )","OUT ( - )",null,"BALANCE",null,"excluding ","REGULAR","CUSTODY"]
[null,null,null,null,null,"PURCHASED *","INCENTIVE","SOLD","STOCK",null,null,"DEPOSITED","REDEEMED","FORFEITED","STOCK",null,"forfeited","STOCK","STOCK"]
[null,null,null,"( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )",null,"( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )","( bottles )"]
[null,"JANUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B17)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201301 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D17<>\"\",$D17+$F17+$G17-$H17,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J17<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J17<>\"\",$J17+$L17-$M17-$N17,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D17<>\"\",$I17+$O17,\"\"),\"\")","v":""},{"$f":"IFERROR($F17-$N17,\"\")","v":0}]
[null,"FEBRUARY",{"$f":"$D$6&$D$8&TEXT(ROW($B18)-ROW($B$16),\"00\")&\" EGSR.xlsx\"","v":"STP201302 EGSR.xlsx"},null,{"$f":"IFERROR(IF($D18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($D18<>\"\",$D18+$F18+$G18-$H18,\"\"),\"\")","v":""},null,{"$f":"IFERROR(IF($J18<>\"\",1,\"\"),\"\")","v":""},null,null,null,{"$f":"IFERROR(IF($J18<>\"\",$J18+$L18-$M18-$N18,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D18<>\"\",$I18+$O18,\"\"),\"\")","v":""},{"$f":"IFERROR($F18-$N18,\"\")","v":0}]
[null,"MARCH","STP201303 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"APRIL","STP201304 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"MAY","STP201305 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JUNE","STP201306 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"JULY","STP201307 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"AUGUST","STP201308 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"SEPTEMBER","STP201309 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"OCTOBER","STP201310 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"NOVEMBER","STP201311 EGSR.xlsx",null,"",null,null,null,"",null,"",null,null,null,"","",0]
[null,"DECEMBER","STP201312 EGSR.xlsx",0,1,95,0,46,49,0,1,0,0,0,0,49,95]
[null,"TOTAL",null,{"$f":"IFERROR(INDEX($D$17:$D$28,MATCH(1,$E$17:$E$28,0),1),0)","v":0},null,{"$f":"SUM(F$17:F$28)","v":95},{"$f":"SUM(G$17:G$28)","v":0},46,{"$f":"$D$29+$F$29+$G$29-$H$29","v":49},{"$f":"IFERROR(INDEX($J$17:$J$28,MATCH(1,$K$17:$K$28,0),1),0)","v":0},null,{"$f":"SUM(L$17:L$28)","v":0},{"$f":"SUM(M$17:M$28)","v":0},0,{"$f":"$J$29+$L$29-$M$29-$N$29","v":0},{"$f":"$I29+$O29","v":49},null,{"$f":"SUM(R$17:R$28)","v":0},{"$f":"SUM(S$17:S$28)","v":0}]
[null,"* STOCK PURCHASED INCLUDES STOCK FORFEITED FROM CUSTODY"]
[null,"Copyright © 2012 by Oracle Symphony Sdn Bhd"]