{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["List","Channel","Charts"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":2,"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":"List","index":0,"n_rows":41,"n_cols":13,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Short Mth","Months","Month #","Month","Selection","Type",null,"Region","Country","Choose","Regions",null,"C Format"]
["Jul","July",1,"CM","Jun","Revenue",null,"Americas","Argentina",1,"Europe","One",0.02]
["Aug","August",2,"PM",{"$f":"INDEX(C2:C13,MATCH(ComboCell,Months,0))","v":12},"Expense",null,"Americas","Brazil",2,"Americas","Two",-5.0000000000000001E-3]
["Sep","September",3,null,{"$f":"E3-1","v":11},"G Profit",null,"Americas","Canada",3,"Asia Pac","Three"]
["Oct","October",4,null,null,null,null,"Americas","Chile",4,"Africa","Four"]
["Nov","November",5,null,null,null,null,"Americas","Columbia"]
["Dec","December",6,null,null,null,null,"Americas","Cuba"]
["Jan","January",7,null,null,null,null,"Americas","Mexico"]
["Feb","February",8,null,null,null,null,"Americas","Uraguay"]
["Mar","March",9,null,null,null,null,"Americas","USA"]
["Apr","April",10,null,null,null,null,"Americas","Venezuala"]
["May","May",11,null,null,null,null,"Asia Pac","Australia"]
["Jun","June",12,null,null,null,null,"Asia Pac","Bangladesh"]
[null,null,null,null,null,null,null,"Asia Pac","Cambodia"]
[null,null,null,null,null,null,null,"Asia Pac","China"]
[null,null,null,null,null,null,null,"Asia Pac","Hong Kong"]
[null,null,null,null,null,null,null,"Asia Pac","India"]
[null,null,null,null,null,null,null,"Asia Pac","Laos"]
[null,null,null,null,null,null,null,"Asia Pac","New Zealand"]
[null,null,null,null,null,null,null,"Asia Pac","Pakistan"]
[null,null,null,null,null,null,null,"Asia Pac","Vietnam"]
[null,null,null,null,null,null,null,"Europe","England"]
[null,null,null,null,null,null,null,"Europe","France"]
[null,null,null,null,null,null,null,"Europe","Germany"]
[null,null,null,null,null,null,null,"Europe","Greece"]
[null,null,null,null,null,null,null,"Europe","Ireland"]
[null,null,null,null,null,null,null,"Europe","Italy"]
[null,null,null,null,null,null,null,"Europe","Portugal"]
[null,null,null,null,null,null,null,"Europe","Scotland"]
[null,null,null,null,null,null,null,"Europe","Spain"]
[null,null,null,null,null,null,null,"Europe","Wales"]
[null,null,null,null,null,null,null,"Africa","Algeria"]
[null,null,null,null,null,null,null,"Africa","Egypt"]
[null,null,null,null,null,null,null,"Africa","Ethiopia"]
[null,null,null,null,null,null,null,"Africa","Kenya"]
[null,null,null,null,null,null,null,"Africa","Libya"]
[null,null,null,null,null,null,null,"Africa","Mauritius"]
[null,null,null,null,null,null,null,"Africa","Nigeria"]
[null,null,null,null,null,null,null,"Africa","South Africa"]
[null,null,null,null,null,null,null,"Africa","Tunisia"]
[null,null,null,null,null,null,null,"Africa","Zimbabwe"]

{"sheet":"Channel","index":1,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,null,1,2,3,4,5,6,7,8,9,10,11,12]
["Region","Type","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","YTD"]
["Africa","Sports",4396850.4896159992,5396730.8563404009,6314130.2002833607,4029593.9981426396,3312885.0916653601,3277392.2774207992,3852580.1453510392,5457002.5709524797,6141297.540370319,3687787.3064071196,4302188.0772249596,5706261.197844482]
["Africa","Clothing",6230354.9447999988,3278560.0424184003,3960342.0191126401,3284030.3509091996,5471843.9154472807,4152604.9878683994,5778870.2180265598,4450746.7777271997,4166026.4016547194,6358253.9765639985,3382917.1205529599,5230739.4313574415]
["Africa","Computing",4557059.6167679997,6059810.4154812014,3605405.7060789601,3035509.13516472,4894880.7815055605,3631201.6710059992,4530348.8746257592,6714822.312484079,5818071.3540350385,5831427.2185058389,5534011.1591654392,5175871.5352243213]
["Africa","Outdoors",2616749.076816,3683775.3285599998,4800980.6552450377,7402381.9261034383,4932104.2095018011,7560348.0945047969,3674219.9534366387,2728501.2854762403,1831615.0558999171,2288971.4315630416,5166302.7764966385,2176426.5466137603]
["Europe","Sports",5407834.9248000002,3181681.4112000004,2667110.7071999996,4650432.3072000006,5300403.0944000008,5247186.9264000002,4091290.4479999999,3668421.5423999997,5113160.7648,3567465.6,4619673.648,3964819.0463999999]
["Europe","Clothing",6127709.0543999998,2845926.0863999999,3333888.3840000001,4194507.5712000011,4339604.9504000004,5295326.2560000001,5225849.9840000002,3703029.2927999999,5422009.4016000004,3400761.5999999996,4174816.1855999995,3912420.5567999999]
["Europe","Computing",4968887.2847999996,3917145.4560000002,4651937.2799999993,2978708.2752000005,4147445.3216000004,3337660.1855999995,3042682.392,3218520.7871999997,4821470.3856000006,4250952,4174816.1855999995,4261743.8207999999]
["Europe","Outdoors",1053474.3360000011,6043595.8464000002,4853521.2287999988,3373843.0463999999,2225849.0335999983,2166269.8319999999,4830473.1759999981,6713903.5775999995,1801617.048,5451220.7999999989,4140596.3807999995,5327179.7759999987]
["Americas","Sports",3475362.5585279996,3969639.1324800001,5913308.3594880011,3894408.7018559999,4413628.3275839994,4505293.3736159997,6033880.7512800004,4986454.0731840003,5129032.8767520003,5507375.7599999998,4983891.9364800006,3200377.1654400006]
["Americas","Clothing",6248258.2169279996,4328796.9587520007,5346537.5902080005,3894408.7018559999,5720668.4760959987,5365224.8889119988,6370134.1677600006,3268275.1415999997,3369978.2800319996,4283514.4799999995,4263996.4345439998,3802801.1024640007]
["Americas","Computing",6303716.1300959997,3667190.4366720007,3816256.513152001,5841613.0527840005,5171332.7615040001,3869691.8188319993,6089922.9873599997,5247916.084512,3906952.8411359997,3311624.64,4134784.4213760002,5610072.9135360001]
["Americas","Outdoors",2458634.1504480001,6937416.9600960007,3816256.513152,4567741.0475040004,3636981.2828159984,4953953.29464,186807.45360000015,5173212.6527039986,6110400.1780799991,4895445.12,5076186.2316000005,6212496.850560002]
["Asia Pac","Sports",6318958.1312880004,3077666.8185599996,4033551.1423999998,4065363.515304001,5671296.2108519981,4188668.3088639998,4788255.4054720011,4500468.8478000006,4156617.2829999998,5202540.863136,4526894.4976079995,3778567.1256000008]
["Asia Pac","Clothing",3214908.5229359996,4907168.7607039995,4507054.9721599994,5665755.4873920009,5071261.4581679991,4551149.2202080004,3925136.4053440006,3500364.6594000002,5004567.2087319996,4770560.9358719997,5972457.446424,4779887.4138840009]
["Asia Pac","Computing",3621391.2097439999,4753285.4197760001,5822343.3881599996,3991782.275208001,6232619.0440079989,5034457.102,5014310.3816960007,6520679.3083680011,4938061.3322039992,6197972.8694399996,4431791.6720280005,6593599.634172]
["Asia Pac","Outdoors",5321227.9000320006,4360027.9929599995,3174229.3772800006,4672408.746096001,2380783.0509719993,6363553.7769280011,6822750.1914880006,5480570.952432001,2527223.3080640021,2610661.2995520001,4089421.4999399995,3740781.4543439997]
[]
[]
["Region","Type","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","YTD"]
["Africa","Direct",534,542,847,690,797,604,770,723,784,743,622,571,{"$f":"OFFSET(B22,,List!$E$3)","v":571}]
["Africa","Referral",774,832,538,729,829,833,697,500,726,730,838,703,{"$f":"OFFSET(B23,,List!$E$3)","v":703}]
["Africa","Organic",84008,83721,85811,94748,86381,98045,95226,97262,84847,84717,83034,88285,{"$f":"OFFSET(B24,,List!$E$3)","v":88285}]
["Africa","Social",572,566,844,733,693,639,803,760,897,893,836,688,{"$f":"OFFSET(B25,,List!$E$3)","v":688}]
["Africa","3rd Party",870,596,594,670,859,510,764,698,778,552,706,847,{"$f":"OFFSET(B26,,List!$E$3)","v":847}]
["Europe","Direct",555,740,672,795,870,883,588,770,769,724,582,509,{"$f":"OFFSET(B27,,List!$E$3)","v":509}]
["Europe","Referral",519,566,678,665,650,865,894,611,798,693,813,760,{"$f":"OFFSET(B28,,List!$E$3)","v":760}]
["Europe","Organic",88275,82923,93748,97044,83543,94664,87047,91365,87674,84053,92576,93183,{"$f":"OFFSET(B29,,List!$E$3)","v":93183}]
["Europe","Social",778,684,854,788,739,857,809,668,865,510,792,691,{"$f":"OFFSET(B30,,List!$E$3)","v":691}]
["Europe","3rd Party",536,867,714,660,578,572,528,582,742,840,803,634,{"$f":"OFFSET(B31,,List!$E$3)","v":634}]
["Americas","Direct",554,647,849,610,774,758,828,579,722,714,871,525,{"$f":"OFFSET(B32,,List!$E$3)","v":525}]
["Americas","Referral",857,558,632,819,856,807,719,684,515,883,600,635,{"$f":"OFFSET(B33,,List!$E$3)","v":635}]
["Americas","Organic",85820,88966,87703,90602,95100,84603,86256,90698,92226,82456,96923,91836,{"$f":"OFFSET(B34,,List!$E$3)","v":91836}]
["Americas","Social",600,696,629,612,601,769,575,624,819,738,851,600,{"$f":"OFFSET(B35,,List!$E$3)","v":600}]
["Americas","3rd Party",582,636,890,873,709,729,760,657,565,719,777,524,{"$f":"OFFSET(B36,,List!$E$3)","v":524}]
["Asia Pac","Direct",567,842,622,880,647,540,705,502,535,520,573,821,{"$f":"OFFSET(B37,,List!$E$3)","v":821}]
["Asia Pac","Referral",700,724,547,660,571,743,777,659,829,619,773,857,{"$f":"OFFSET(B38,,List!$E$3)","v":857}]
["Asia Pac","Organic",97857,96866,97334,95264,84848,97349,96984,92354,95850,90570,89638,90136,{"$f":"OFFSET(B39,,List!$E$3)","v":90136}]
["Asia Pac","Social",607,686,609,616,534,792,751,521,527,780,510,681,{"$f":"OFFSET(B40,,List!$E$3)","v":681}]
["Asia Pac","3rd Party",551,841,649,864,881,822,535,650,744,571,554,810,{"$f":"OFFSET(B41,,List!$E$3)","v":810}]

{"sheet":"Charts","index":2,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Region","Month","Month No","Month","Sports","Clothing","Computing","Outdoors"]
[null,null,"Asia Pac","J",1,"Jul",{"$f":"IF($E11<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F11)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C11)*(Channel!$C$3:$N$20)),NA()),NA())","v":6318958.1312880004},{"$f":"IF($E11<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F11)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C11)*(Channel!$C$3:$N$20)),NA()),NA())","v":3214908.5229359996},{"$f":"IF($E11<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F11)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C11)*(Channel!$C$3:$N$20)),NA()),NA())","v":3621391.2097439999},{"$f":"IF($E11<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F11)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C11)*(Channel!$C$3:$N$20)),NA()),NA())","v":5321227.9000320006}]
[null,null,"Asia Pac","A",2,"Aug",{"$f":"IF($E12<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F12)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C12)*(Channel!$C$3:$N$20)),NA()),NA())","v":3077666.8185599996},{"$f":"IF($E12<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F12)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C12)*(Channel!$C$3:$N$20)),NA()),NA())","v":4907168.7607039995},{"$f":"IF($E12<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F12)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C12)*(Channel!$C$3:$N$20)),NA()),NA())","v":4753285.4197760001},{"$f":"IF($E12<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F12)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C12)*(Channel!$C$3:$N$20)),NA()),NA())","v":4360027.9929599995}]
[null,null,"Asia Pac","S",3,"Sep",{"$f":"IF($E13<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F13)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C13)*(Channel!$C$3:$N$20)),NA()),NA())","v":4033551.1423999998},{"$f":"IF($E13<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F13)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C13)*(Channel!$C$3:$N$20)),NA()),NA())","v":4507054.9721599994},{"$f":"IF($E13<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F13)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C13)*(Channel!$C$3:$N$20)),NA()),NA())","v":5822343.3881599996},{"$f":"IF($E13<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F13)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C13)*(Channel!$C$3:$N$20)),NA()),NA())","v":3174229.3772800006}]
[null,null,"Asia Pac","O",4,"Oct",{"$f":"IF($E14<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F14)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C14)*(Channel!$C$3:$N$20)),NA()),NA())","v":4065363.515304001},{"$f":"IF($E14<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F14)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C14)*(Channel!$C$3:$N$20)),NA()),NA())","v":5665755.4873920009},{"$f":"IF($E14<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F14)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C14)*(Channel!$C$3:$N$20)),NA()),NA())","v":3991782.275208001},{"$f":"IF($E14<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F14)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C14)*(Channel!$C$3:$N$20)),NA()),NA())","v":4672408.746096001}]
[null,null,"Asia Pac","N",5,"Nov",{"$f":"IF($E15<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F15)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C15)*(Channel!$C$3:$N$20)),NA()),NA())","v":5671296.2108519981},{"$f":"IF($E15<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F15)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C15)*(Channel!$C$3:$N$20)),NA()),NA())","v":5071261.4581679991},{"$f":"IF($E15<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F15)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C15)*(Channel!$C$3:$N$20)),NA()),NA())","v":6232619.0440079989},{"$f":"IF($E15<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F15)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C15)*(Channel!$C$3:$N$20)),NA()),NA())","v":2380783.0509719993}]
[null,null,"Asia Pac","D",6,"Dec",{"$f":"IF($E16<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F16)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C16)*(Channel!$C$3:$N$20)),NA()),NA())","v":4188668.3088639998},{"$f":"IF($E16<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F16)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C16)*(Channel!$C$3:$N$20)),NA()),NA())","v":4551149.2202080004},{"$f":"IF($E16<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F16)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C16)*(Channel!$C$3:$N$20)),NA()),NA())","v":5034457.102},{"$f":"IF($E16<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F16)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C16)*(Channel!$C$3:$N$20)),NA()),NA())","v":6363553.7769280011}]
[null,null,"Asia Pac","J",7,"Jan",{"$f":"IF($E17<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F17)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C17)*(Channel!$C$3:$N$20)),NA()),NA())","v":4788255.4054720011},{"$f":"IF($E17<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F17)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C17)*(Channel!$C$3:$N$20)),NA()),NA())","v":3925136.4053440006},{"$f":"IF($E17<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F17)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C17)*(Channel!$C$3:$N$20)),NA()),NA())","v":5014310.3816960007},{"$f":"IF($E17<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F17)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C17)*(Channel!$C$3:$N$20)),NA()),NA())","v":6822750.1914880006}]
[null,null,"Asia Pac","F",8,"Feb",{"$f":"IF($E18<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F18)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C18)*(Channel!$C$3:$N$20)),NA()),NA())","v":4500468.8478000006},{"$f":"IF($E18<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F18)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C18)*(Channel!$C$3:$N$20)),NA()),NA())","v":3500364.6594000002},{"$f":"IF($E18<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F18)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C18)*(Channel!$C$3:$N$20)),NA()),NA())","v":6520679.3083680011},{"$f":"IF($E18<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F18)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C18)*(Channel!$C$3:$N$20)),NA()),NA())","v":5480570.952432001}]
[null,null,"Asia Pac","M",9,"Mar",{"$f":"IF($E19<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F19)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C19)*(Channel!$C$3:$N$20)),NA()),NA())","v":4156617.2829999998},{"$f":"IF($E19<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F19)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C19)*(Channel!$C$3:$N$20)),NA()),NA())","v":5004567.2087319996},{"$f":"IF($E19<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F19)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C19)*(Channel!$C$3:$N$20)),NA()),NA())","v":4938061.3322039992},{"$f":"IF($E19<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F19)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C19)*(Channel!$C$3:$N$20)),NA()),NA())","v":2527223.3080640021}]
[null,null,"Asia Pac","A",10,"Apr",{"$f":"IF($E20<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F20)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C20)*(Channel!$C$3:$N$20)),NA()),NA())","v":5202540.863136},{"$f":"IF($E20<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F20)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C20)*(Channel!$C$3:$N$20)),NA()),NA())","v":4770560.9358719997},{"$f":"IF($E20<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F20)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C20)*(Channel!$C$3:$N$20)),NA()),NA())","v":6197972.8694399996},{"$f":"IF($E20<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F20)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C20)*(Channel!$C$3:$N$20)),NA()),NA())","v":2610661.2995520001}]
[null,null,"Asia Pac","M",11,"May",{"$f":"IF($E21<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F21)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C21)*(Channel!$C$3:$N$20)),NA()),NA())","v":4526894.4976079995},{"$f":"IF($E21<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F21)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C21)*(Channel!$C$3:$N$20)),NA()),NA())","v":5972457.446424},{"$f":"IF($E21<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F21)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C21)*(Channel!$C$3:$N$20)),NA()),NA())","v":4431791.6720280005},{"$f":"IF($E21<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F21)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C21)*(Channel!$C$3:$N$20)),NA()),NA())","v":4089421.4999399995}]
[null,null,"Asia Pac","J",12,"Jun",{"$f":"IF($E22<=List!$E$3,IF(G$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F22)*(Channel!$B$3:$B$20=G$10)*(Channel!$A$3:$A$20=$C22)*(Channel!$C$3:$N$20)),NA()),NA())","v":3778567.1256000008},{"$f":"IF($E22<=List!$E$3,IF(H$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F22)*(Channel!$B$3:$B$20=H$10)*(Channel!$A$3:$A$20=$C22)*(Channel!$C$3:$N$20)),NA()),NA())","v":4779887.4138840009},{"$f":"IF($E22<=List!$E$3,IF(I$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F22)*(Channel!$B$3:$B$20=I$10)*(Channel!$A$3:$A$20=$C22)*(Channel!$C$3:$N$20)),NA()),NA())","v":6593599.634172},{"$f":"IF($E22<=List!$E$3,IF(J$26=TRUE,SUMPRODUCT((Channel!$C$2:$N$2=$F22)*(Channel!$B$3:$B$20=J$10)*(Channel!$A$3:$A$20=$C22)*(Channel!$C$3:$N$20)),NA()),NA())","v":3740781.4543439997}]
[]
[null,null,"Toal",null,null,null,{"$f":"SUM(OFFSET(G10,,,List!$E$3))","v":50530281.024283998},{"$f":"SUM(OFFSET(H10,,,List!$E$3))","v":51090385.077339999},{"$f":"SUM(OFFSET(I10,,,List!$E$3))","v":56558694.002631992},{"$f":"SUM(OFFSET(J10,,,List!$E$3))","v":47802858.095744006}]
[]
[null,null,"Selection",null,null,null,true,true,true,true]