{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Adjustment result","Adjustment","Adjustment_TEST"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Adjustment result","index":0,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[[40,0,43,0],[4,2,4,6],[4,8,4,10],[4,12,4,14],[8,0,15,0],[21,0,24,0],[25,0,28,0],[37,0,38,0]]}
[null,null,null,null,null,1]
[null,null,null,null,null,2]
[null,null,null,null,null,3]
[]
[null,null,null,null,null,null,null,null,"用咗Vlookup整呢3個columns",null,null,null,"主要做嘅adj係呢3個columns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"my calc"]
[null,null,"ISIN-Code-ESTD","Book","Buy","Sell","GrandTotal",null,"PCCO","Amount in func","BMF ID",null,"Account","Debit","Credit",null,null,null,"grand total + amount in func"]
[null,"KR_KTBT00000","KR103501GD32","KR_KTBT",-1987700000,1988300000,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":600000},null,"N/A","N/A","N/A"]
["Situation 1",{"$f":"C9&RIGHT(D9,4)","v":"KR103501GD65KTBT"},"KR103501GD65","KR_KTBT",-989850000,989400000,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":-450000},null,"A1311000",63301743035,44442126,null,"A1311",null,null,null,null,null,{"$f":"G9+J9","v":63301293035},{"$f":"ABS(N9-S9)","v":63301293035}]
[null,null,null,null,null,null,null,null,null,null,null,null,1020,{"$f":"SUM(G9,J9)","v":63301293035}]
[null,null,null,null,null,null,null,null,null,null,null,null,8600,{"$f":"SUM(G9,J9)","v":63301293035}]
[null,null,null,null,null,null,null,null,null,null,null,null,8601,null,{"$f":"SUM(G9,J9)","v":63301293035}]
[null,{"$f":"C13&RIGHT(D13,4)","v":"KR103501GD99KTBT"},"KR103501GD99","KR_KTBT",null,42758184,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":42758184},null,"A1311000",42549080538,"N/A",null,"A1311",{"$f":"SUM(Table13[[#This Row],[GrandTotal]],J13)","v":42591838722}]
[null,null,null,null,null,null,null,null,null,null,null,null,1020,{"$f":"SUM(G13,J13)","v":42591838722}]
[null,null,null,null,null,null,null,null,null,null,null,null,8600,{"$f":"SUM(G13,J13)","v":42591838722}]
[null,null,null,null,null,null,null,null,null,null,null,null,8601,null,{"$f":"SUM(G13,J13)","v":42591838722}]
[null,{"$f":"C17&RIGHT(D17,4)","v":"KR10350271C8KTBT"},"KR10350271C8","KR_KTBT",-2043800000,null,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":-2043800000},null,"A1311000",2480779330,44412025]
[null,"KR103502G6C4KTBT","KR103502G6C4","KR_KTBT",null,2797500000,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":2797500000},null,"A1311000",5156973842,"N/A"]
[null,"KR103502G768KTBT","KR103502G768","KR_KTBT",-1419000000,null,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":-1419000000},null,"A1311000",1495800150,44321396]
[null,"KR103502G867KTBT","KR103502G867","KR_KTBT",null,351789225,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":351789225},null,"A1311000",5091133908,"N/A"]
[null,"KR103502GA34KTBT","KR103502GA34","KR_KTBT",null,3953730000,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":3953730000},null,"A1311000",3329227440,"N/A"]
["Special Case: Situation 2","KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":-3918497400},null,"P1375000",-13864315868,"N/A",null,"P1375",null,{"$f":"ABS(SUM(Table13[[#This Row],[GrandTotal]],J22))","v":17782813268},null,null,null,{"$f":"G22+J22","v":-17782813268}]
[null,null,null,null,null,null,null,null,null,null,null,null,2020,null,{"$f":"ABS(SUM(G22,J22))","v":17782813268}]
[null,null,null,null,null,null,null,null,null,null,null,null,8700,null,{"$f":"ABS(SUM(G22,J22))","v":17782813268}]
[null,null,null,null,null,null,null,null,null,null,null,null,8701,{"$f":"ABS(SUM(G22,J22))","v":17782813268}]
["Situation 2",{"$f":"C26&RIGHT(D26,4)","v":"KR103502GD31KTBT"},"KR103502GD31","KR_KTBT",-26209300000,30782905000,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":4573605000},null,"A1311000",-4677605000,44310962,null,"A1311",null,{"$f":"ABS(SUM(Table13[[#This Row],[GrandTotal]],J26))","v":104000000},null,null,null,{"$f":"G26+J26","v":-104000000},{"$f":"ABS(S26)-O26","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":0},null,null,null,null,null,1020,null,{"$f":"ABS(SUM(G26,J26))","v":104000000}]
[null,null,null,null,null,null,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":0},null,null,null,null,null,8700,null,{"$f":"ABS(SUM(G26,J26))","v":104000000}]
[null,null,null,null,null,null,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":0},null,null,null,null,null,8701,{"$f":"ABS(SUM(G26,J26))","v":104000000}]
[null,{"$f":"C30&RIGHT(D30,4)","v":"KR103502GD64KTBT"},"KR103502GD64","KR_KTBT",-255608600000,250793115000,{"$f":"SUM(Table13[[#This Row],[Buy]],Table13[[#This Row],[Sell]])","v":-4815485000},null,"A1311000",-4243344128,44301797]
[null,null,"Grand Total",null,{"$f":"SUM(E8:E30)","v":-292176747400},{"$f":"SUM(F8:F30)","v":291699497409},{"$f":"SUM(G8:G30)","v":-477249991}]
[]
[]
[]
[]
[]
[]
["Situation 3",null,null,null,null,null,10,null,"A1311000",-10,null,null,null,null,null,null,null,null,{"$f":"G38+J38","v":0}]
[null,null,null,null,null,null,-10,null,"A1311000",10]
[]
["special case: situation 2",null,null,null,null,null,10,null,"P1375000",-20,null,null,"P1375",null,{"$f":"ABS(G41+J41)","v":10},null,null,null,{"$f":"G41+J41","v":-10}]
[null,null,null,null,null,null,null,null,null,null,null,null,2020,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,8700,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,8701,null,10]
[]
["special case: situation 3",null,null,null,null,null,10,null,"P1375000",-10]
["special case: situation 3",null,null,null,null,null,-10,null,"P1375000",10]

{"sheet":"Adjustment","index":1,"n_rows":37,"n_cols":15,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,"用咗Vlookup整呢3個columns"]
[]
[null,null,"ISIN-Code-ESTD","Book","Buy","Sell","GrandTotal",null,"PCCO","Amount in func","BMF ID",null,"Account","Debit","Credit"]
[null,"KR_KTBT00000","KR103501GD32","KR_KTBT",-1987700000,1988300000,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":600000},null,"N/A","N/A","N/A"]
[null,{"$f":"C8&RIGHT(D8,4)","v":"KR103501GD65KTBT"},"KR103501GD65","KR_KTBT",-989850000,989400000,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":-450000},null,"A1311000",63301743035,44442126]
[null,"KR103501GD99KTBT","KR103501GD99","KR_KTBT",null,42758184,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":42758184},null,"A1311001",42549080538,"N/A"]
[null,"KR10350271C8KTBT","KR10350271C8","KR_KTBT",-2043800000,null,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":-2043800000},null,"A1311002",2480779330,44412025]
[null,"KR103502G6C4KTBT","KR103502G6C4","KR_KTBT",null,2797500000,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":2797500000},null,"A1311003",5156973842,"N/A"]
[null,"KR103502G768KTBT","KR103502G768","KR_KTBT",-1419000000,null,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":-1419000000},null,"A1311004",1495800150,44321396]
[null,"KR103502G867KTBT","KR103502G867","KR_KTBT",null,351789225,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":351789225},null,"A1311005",5091133908,"N/A"]
[null,"KR103502GA34KTBT","KR103502GA34","KR_KTBT",null,3953730000,{"$f":"SUM(Table146[[#This Row],[Buy]],Table146[[#This Row],[Sell]])","v":3953730000},null,"A1311006",3329227440,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"A1311000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"A1311001",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"A1311002",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"A1311000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"A1311001",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"A1311002",-1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"A1311000",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"P1375000",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"P1375000",-1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"P1375000",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GD31KTBT","KR103502GD31","KR_KTBT",-26209300000,30782905000,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"A1311008",-4677605000,44310962]
[null,"KR103502GD64KTBT","KR103502GD64","KR_KTBT",-255608600000,250793115000,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"A1311009",-4243344128,44301797]
[null,null,"Grand Total",null,{"$f":"SUM(E7:E36)","v":-366628198000},{"$f":"SUM(F7:F36)","v":291699497409},{"$f":"SUM(G7:G36)","v":{"$error":"#REF!"}}]

{"sheet":"Adjustment_TEST","index":2,"n_rows":37,"n_cols":15,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,"用咗Vlookup整呢3個columns"]
[]
[null,null,"ISIN-Code-ESTD","Book","Buy","Sell","GrandTotal",null,"PCCO","Amount in func","BMF ID",null,"Account","Debit","Credit"]
[null,"KR_KTBT00000","KR103501GD32","KR_KTBT",-1987700000,1988300000,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":600000},null,"N/A","N/A","N/A"]
[null,{"$f":"C8&RIGHT(D8,4)","v":"KR103501GD65KTBT"},"KR103501GD65","KR_KTBT",-989850000,989400000,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":-450000},null,"A1311000",63301743035,44442126]
[null,"KR103501GD99KTBT","KR103501GD99","KR_KTBT",null,42758184,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":42758184},null,"A1311001",42549080538,"N/A"]
[null,"KR10350271C8KTBT","KR10350271C8","KR_KTBT",-2043800000,null,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":-2043800000},null,"A1311002",2480779330,44412025]
[null,"KR103502G6C4KTBT","KR103502G6C4","KR_KTBT",null,2797500000,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":2797500000},null,"A1311003",5156973842,"N/A"]
[null,"KR103502G768KTBT","KR103502G768","KR_KTBT",-1419000000,null,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":-1419000000},null,"A1311004",1495800150,44321396]
[null,"KR103502G867KTBT","KR103502G867","KR_KTBT",null,351789225,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":351789225},null,"A1311005",5091133908,"N/A"]
[null,"KR103502GA34KTBT","KR103502GA34","KR_KTBT",null,3953730000,{"$f":"SUM(Table14[[#This Row],[Buy]],Table14[[#This Row],[Sell]])","v":3953730000},null,"A1311006",3329227440,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"A1311000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"A1311001",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"A1311002",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"A1311000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"A1311001",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"A1311002",-1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"A1311000",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,1,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"P1375000",1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"P1375000",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,-1,null,"P1375000",-1,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,0,null,"P1375000",0,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GC32KTBT","KR103502GC32","KR_KTBT",-3918497400,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"P1375000",-13864315868,"N/A"]
[null,"KR103502GD31KTBT","KR103502GD31","KR_KTBT",-26209300000,30782905000,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"A1311008",-4677605000,44310962]
[null,"KR103502GD64KTBT","KR103502GD64","KR_KTBT",-255608600000,250793115000,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},null,"A1311009",-4243344128,44301797]
[null,null,"Grand Total",null,{"$f":"SUM(E7:E36)","v":-366628198000},{"$f":"SUM(F7:F36)","v":291699497409},{"$f":"SUM(G7:G36)","v":{"$error":"#REF!"}}]