This is my first posting, although I've been frequently visiting the forum and finding many solutions on the message board. This is the greatest forum in the world!<?xml:namespace prefix = o ns = "urn:schemas-microsoft-com
ffice
ffice" /><o
></o
>
I created a workbook containing 7 worksheets, all have the same format except for the last one, which pulls the totals from all others.<o
></o
>
I wanted my 6 identical worksheets to be used as a form or a template, so the user will type in only a 4 - 5 new numbers and all the rest will be populated because the formulas are already in the rest of the rows. On a sheet, there will be total of 5 or 6 days, so to preserve the formulas I dedicated the max anticipated number of rows to each and filled it with formulas; however, often I am left with many empty rows. Another problem I have is that, until the user types in the new numbers, the whole sheet is filled with #DIV/! and #N/A errors, so it looks terrible. See below, June 3 numbers are entered and it looks fine (except for "extra" rows I keep at the bottom in case I need more rows the next month, and formulas are absolute references). June 10 looks bad because it is not entered yet. Another reason I left the extra rows at the end of every date is to be able to have sums on sheet 7 without changing the reference each time.
Just to clarify, "the user" I mention will most often be myself, is there any way to make this simple? Any help is greatly appreciated.
<o
></o
>
<TABLE style="WIDTH: 192pt; BORDER-COLLAPSE: collapse" cellSpacing=0 cellPadding=0 width=256 border=0 x:str><COLGROUP><COL style="WIDTH: 48pt" span=4 width=64><TBODY><TR style="HEIGHT: 12.75pt" height=17><TD class=xl22 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right width=64 height=17 x:num="39602">03-Jun</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right width=64 x:num>12000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right width=64 x:num>-15000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right width=64 x:num x:fmla="=-C1/B1">1.25</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-30000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>14000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>1.4</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="45778">May-25</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-2000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=IF(B5<B3,$D$1,$D$3)">1.4</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=B5*C5">-2800</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="46508">May-27</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-16000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=IF(SUM(B5+B6)<B4,$D$1,$D$3)">1.25</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=B6*C6">-20000</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="47239">May-29</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-12000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=IF(SUM(B6+B7)<B5,$D$1,$D$3)">1.25</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=B7*C7">-15000</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17>TOTAL</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=SUM(B5:B13)">-30000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=SUM(D5:D13)">-37800</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl22 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="39609">10-Jun</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=-C17/B17" x:err="#DIV/0!">#DIV/0!</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:err="#N/A">#N/A</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=B21*C21" x:err="#N/A">#N/A</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:err="#N/A">#N/A</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=B22*C22" x:err="#N/A">#N/A</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:err="#N/A">#N/A</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=B23*C23" x:err="#N/A">#N/A</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17>TOTAL</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=SUM(B21:B29)">0</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=SUM(D21:D29)" x:err="#N/A">#N/A</TD></TR></TBODY></TABLE>
I created a workbook containing 7 worksheets, all have the same format except for the last one, which pulls the totals from all others.<o
I wanted my 6 identical worksheets to be used as a form or a template, so the user will type in only a 4 - 5 new numbers and all the rest will be populated because the formulas are already in the rest of the rows. On a sheet, there will be total of 5 or 6 days, so to preserve the formulas I dedicated the max anticipated number of rows to each and filled it with formulas; however, often I am left with many empty rows. Another problem I have is that, until the user types in the new numbers, the whole sheet is filled with #DIV/! and #N/A errors, so it looks terrible. See below, June 3 numbers are entered and it looks fine (except for "extra" rows I keep at the bottom in case I need more rows the next month, and formulas are absolute references). June 10 looks bad because it is not entered yet. Another reason I left the extra rows at the end of every date is to be able to have sums on sheet 7 without changing the reference each time.
Just to clarify, "the user" I mention will most often be myself, is there any way to make this simple? Any help is greatly appreciated.
<o
<TABLE style="WIDTH: 192pt; BORDER-COLLAPSE: collapse" cellSpacing=0 cellPadding=0 width=256 border=0 x:str><COLGROUP><COL style="WIDTH: 48pt" span=4 width=64><TBODY><TR style="HEIGHT: 12.75pt" height=17><TD class=xl22 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right width=64 height=17 x:num="39602">03-Jun</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right width=64 x:num>12000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right width=64 x:num>-15000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; WIDTH: 48pt; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right width=64 x:num x:fmla="=-C1/B1">1.25</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-30000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>14000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>1.4</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="45778">May-25</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-2000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=IF(B5<B3,$D$1,$D$3)">1.4</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=B5*C5">-2800</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="46508">May-27</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-16000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=IF(SUM(B5+B6)<B4,$D$1,$D$3)">1.25</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=B6*C6">-20000</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="47239">May-29</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num>-12000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=IF(SUM(B6+B7)<B5,$D$1,$D$3)">1.25</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=B7*C7">-15000</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17>TOTAL</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=SUM(B5:B13)">-30000</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=SUM(D5:D13)">-37800</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl22 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" align=right height=17 x:num="39609">10-Jun</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=-C17/B17" x:err="#DIV/0!">#DIV/0!</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:err="#N/A">#N/A</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=B21*C21" x:err="#N/A">#N/A</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:err="#N/A">#N/A</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=B22*C22" x:err="#N/A">#N/A</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD class=xl23 style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:err="#N/A">#N/A</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=B23*C23" x:err="#N/A">#N/A</TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD></TR><TR style="HEIGHT: 12.75pt" height=17><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; HEIGHT: 12.75pt; BACKGROUND-COLOR: transparent" height=17>TOTAL</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=right x:num x:fmla="=SUM(B21:B29)">0</TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent"></TD><TD style="BORDER-RIGHT: #ebe9ed; BORDER-TOP: #ebe9ed; BORDER-LEFT: #ebe9ed; BORDER-BOTTOM: #ebe9ed; BACKGROUND-COLOR: transparent" align=middle x:fmla="=SUM(D21:D29)" x:err="#N/A">#N/A</TD></TR></TBODY></TABLE>