Sub Get_K()'
' Updated to K
'
' Begin Date 6-6-17 to build Q2 report from Trial Balance
'
' Get ActiveWorkbook name
BeginBook = ActiveWorkbook.Name
' Move Trial Balance to Q Template
Application.DisplayAlerts = False
ActiveWorkbook.Sheets(1).Copy after:=Workbooks("K Template.xlsx").Sheets(3)
Workbooks(BeginBook).Close
' Save Current Active Sheet (TB)
GetDate = Date + Time
GetDate = Format(GetDate, "DDMMMYY hh mm")
FN = "TB" & GetDate & ".xlsx"
ActiveWorkbook.SaveAs Filename:="C:\Users\Dan Moser\Documents\Trial Balance\" & FN, FileFormat:=51
' Open Table to TB Coding
Workbooks.Open Filename:= _
"C:\Users\Dan Moser\Documents\Templates\TB Tables ii.xlsx"
Sheets("Cash Flow Mapping").Select
Sheets("Cash Flow Mapping").Copy after:=Workbooks(FN).Sheets(5)
Workbooks("TB Tables ii.xlsx").Close
' Move To TB Sheet and prepare TB Report for coding
Sheets(4).Activate
' Columns(3).EntireColumn.Insert
Rows(7).EntireRow.Insert
' Rows(8).Clear
' Convert Text to Number
Columns(1).Select
With Selection
.TextToColumns Destination:=ActiveCell.Range("A1")
.ColumnWidth = 16.86
.EntireColumn.AutoFit
End With
' Retitle TB Columns for Pivot Tables
' Cells(8, 3) = "OpenBal 2017"
' Range("G8:H8").Value = Array("Adj Debit(+)", "Adj Credit(-)")
Range("I8:P8").Value = Array("PriorQtrToDate", "CurrQtrPL", "CF_Variance", "TB CD", "TBType", "TB Desc", "CF CD", "Cash Flow Desc")
' Get Table Dimensions
FinalRow = Cells(Rows.Count, 1).End(xlUp).Row
FinalColumn = Cells(8, Columns.Count).End(xlToLeft).Column
For i = 2 To FinalColumn
Columns(i).EntireColumn.AutoFit
Next i
' Post TB Codes from Table
For i = 9 To FinalRow - 1
' Cells(i, 8).FormulaR1C1 = "=Sum(RC[-5]+RC[-4]-RC[-3]+RC[-2]-RC[-1])" ' Adj Closing Balance
If Cells(i, 1) < 4000 Then ' Select quarter detail only if needed
NetProfit = Cells(i, 8) + NetProfit ' adds to accumulated deficit to balance BS
Cells(i, 9) = ""
Cells(i, 11).FormulaR1C1 = "=Round(Sum((RC[-8]-RC[-3])/1000),0)" ' Calculate Variance
Else
Cells(i, 9).FormulaR1C1 = "=IFERROR(Vlookup(RC[-8],PriorQtr,8,False),""0"")" ' Post Prior Qtr from Tab 5
Cells(i, 10).FormulaR1C1 = "=Sum(RC[-2]-RC[-1])"
End If
' Cells(i, 9).FormulaR1C1 = "=Sum(RC[-6]+RC[-4]+RC[-3]+RC[-2])" ' get Ytd after adjustments
' Cells(i, 10).FormulaR1C1 = "=Sum(RC[-6]-RC[-2])" ' get Qtr Variance
' Cells(i, 11).FormulaR1C1 = "=Sum(RC[-8]-RC[-2])" ' get Ytd Variance
Cells(i, 12).FormulaR1C1 = "=vlookup(RC[-11],TB_Table,2,False)"
Cells(i, 13).FormulaR1C1 = "=vlookup(RC[-12],TB_Table,3,False)"
Cells(i, 14).FormulaR1C1 = "=vlookup(RC[-13],TB_Table,4,False)"
Cells(i, 15).FormulaR1C1 = "=vlookup(RC[-14],TB_Table,5,False)"
Cells(i, 16).FormulaR1C1 = "=vlookup(RC[-15],TB_Table,6,False)"
If Cells(i, 1) = 2991 Then
Cells(i, 9).FormulaR1C1 = "=IFERROR(Vlookup(RC[-8],PriorQtr,8,False),""0"")" ' Post Prior Qtr from Tab 5
Cells(i, 10).FormulaR1C1 = "=Sum(RC[-2]-RC[-1])"
End If
' With Range(Cells(i, 5), Cells(i, 6))
' .BorderAround Weight:=xlThin
' .Borders(xlInsideVertical).LineStyle = xlContinuous
' End With
Next i
' Name Ranges for Sumif's
' Range(Cells(8, 1), Cells(FinalRow, FinalColumn)).Name = "TBTable"
Range("A8:A" & FinalRow).Name = "ACCT_NO"
Range("C8:C" & FinalRow).Name = "OpenBal"
Range("J8:J" & FinalRow).Name = "CurrQtrPL"
Range("K8:K" & FinalRow).Name = "CF_Variance"
Range("H8:H" & FinalRow).Name = "AdjClseBal"
Range("L8:L" & FinalRow).Name = "TB_CD"
Range("O8:O" & FinalRow).Name = "CF_CD"
Range("M8:M" & FinalRow).Name = "TBType"
' Post Amounts to Balance Sheet
With Sheets("Bal Sheet")
.Cells(8, 4).Formula = "=IFERROR(Sumif(TB_CD, ""A"",AdjClseBal),""0"")" ' Cash Available
.Cells(9, 4).Formula = "=IFERROR(Sumif(TB_CD, ""A1"",AdjClseBal),""0"")" ' Restricted Cash
.Cells(10, 4).Formula = "=IFERROR(Sumif(TB_CD, ""B"",AdjClseBal),""0"")" ' Accounts Receivable, Net
.Cells(11, 4).Formula = "=IFERROR(Sumif(TB_CD, ""C"",AdjClseBal),""0"")" ' Costs and Est Earnings of Billings
.Cells(12, 4).Formula = "=IFERROR(Sumif(TB_CD, ""E"",AdjClseBal),""0"")" ' Other Current Assets
.Cells(15, 4).Formula = "=IFERROR(Sumif(TB_CD, ""F"",AdjClseBal),""0"")" ' Property and Equip
.Cells(16, 4).Formula = "=IFERROR(Sumif(TB_CD, ""D"",AdjClseBal),""0"")" ' Intangible Assets
.Cells(17, 4).Formula = "=IFERROR(Sumif(TB_CD, ""H"",AdjClseBal),""0"")" ' Goodwill
.Cells(18, 4).Formula = "=IFERROR(Sumif(TB_CD, ""G"",AdjClseBal),""0"")" ' Investments
.Cells(23, 4).Formula = "=IFERROR(Sumif(TB_CD, ""J"",AdjClseBal)*-1,""0"")"
.Cells(24, 4).Formula = "=IFERROR(Sumif(TB_CD, ""N"",AdjClseBal)*-1,""0"")"
.Cells(25, 4).Formula = "=IFERROR(Sumif(TB_CD, ""K"",AdjClseBal)*-1,""0"")"
.Cells(26, 4).Formula = "=IFERROR(Sumif(TB_CD, ""L"",AdjClseBal)*-1,""0"")"
.Cells(27, 4).Formula = "=IFERROR(Sumif(TB_CD, ""O"",AdjClseBal)*-1,""0"")"
.Cells(28, 4).Formula = "=IFERROR(Sumif(TB_CD, ""P"",AdjClseBal)*-1,""0"")"
.Cells(29, 4).Formula = "=IFERROR(Sumif(TB_CD, ""Q"",AdjClseBal)*-1,""0"")"
.Cells(30, 4).Formula = "=IFERROR(Sumif(TB_CD, ""WL"",AdjClseBal)*-1,""0"")"
.Cells(31, 4).Formula = "=IFERROR(Sumif(TB_CD, ""YY"",AdjClseBal)*-1,""0"")"
.Cells(32, 4).Formula = "=IFERROR(Sumif(TB_CD, ""Y"",AdjClseBal)*-1,""0"")"
.Cells(34, 4).Formula = "=IFERROR(Sumif(TB_CD, ""S"",AdjClseBal)*-1,""0"")"
.Cells(35, 4).Formula = "=IFERROR(Sumif(TB_CD, ""Q1"",AdjClseBal)*-1,""0"")" ' Notes Payable Related Party non current
.Cells(36, 4).Formula = "=IFERROR(Sumif(TB_CD, ""S1"",AdjClseBal)*-1,""0"")"
.Cells(42, 4).Formula = "=IFERROR(Sumif(TB_CD, ""T3"",AdjClseBal)*-1,""0"")"
.Cells(49, 4).Formula = "=IFERROR(Sumif(TB_CD, ""V1"",AdjClseBal)*-1,""0"")"
.Cells(50, 4).Formula = "=IFERROR(Sumif(TB_CD, ""V2"",AdjClseBal)*-1,""0"")"
.Cells(51, 4).Formula = "=IFERROR(Sumif(TB_CD, ""V3"",AdjClseBal)*-1,""0"")"
.Cells(53, 4).Formula = "=IFERROR(Sumif(TB_CD, ""U"",AdjClseBal)*-1,""0"")"
.Cells(54, 4).Formula = "=IFERROR(Sumif(TB_CD, ""W"",AdjClseBal)*-1,""0"")"
.Cells(55, 4).Formula = "=IFERROR(Sumif(TB_CD, ""WI"",AdjClseBal)*-1,""0"")"
.Cells(56, 4).Formula = "=IFERROR(Sumif(TB_CD, ""U1"",AdjClseBal)*-1,""0"")"
.Cells(57, 4).Formula = "=IFERROR(Sumif(TB_CD, ""M"",AdjClseBal)*-1,""0"")"
.Cells(58, 4).Formula = "=IFERROR(Sumif(TB_CD, ""X"",AdjClseBal)*-1,""0"")"
End With
' 9-22-17 Stopping point
' Post Variance Amounts for Cash Flow
With Sheets("Cash Flow")
.Cells(4, 9).Formula = "=IFERROR(Sumif(TB_CD, ""A"",CF_Variance),""0"")" ' Cash Available
.Cells(5, 9).Formula = "=IFERROR(Sumif(TB_CD, ""A1"",CF_Variance),""0"")" ' Restricted Cash
.Cells(6, 9).Formula = "=IFERROR(Sumif(TB_CD, ""B"",CF_Variance),""0"")" ' Accounts Receivable, Net
.Cells(7, 9).Formula = "=IFERROR(Sumif(TB_CD, ""C"",CF_Variance),""0"")" ' Costs and Est Earnings of Billings
.Cells(8, 9).Formula = "=IFERROR(Sumif(TB_CD, ""E"",CF_Variance),""0"")" ' Other Current Assets
.Cells(11, 9).Formula = "=IFERROR(Sumif(TB_CD, ""F"",CF_Variance),""0"")" ' Property and Equip
.Cells(12, 9).Formula = "=IFERROR(Sumif(TB_CD, ""D"",CF_Variance),""0"")" ' Intangible Assets
.Cells(13, 9).Formula = "=IFERROR(Sumif(TB_CD, ""H"",CF_Variance),""0"")" ' Goodwill
.Cells(14, 9).Formula = "=IFERROR(Sumif(TB_CD, ""G"",CF_Variance),""0"")" ' Investments
.Cells(19, 9).Formula = "=IFERROR(Sumif(TB_CD, ""J"",CF_Variance),""0"")"
.Cells(20, 9).Formula = "=IFERROR(Sumif(TB_CD, ""N"",CF_Variance),""0"")"
.Cells(21, 9).Formula = "=IFERROR(Sumif(TB_CD, ""K"",CF_Variance),""0"")"
.Cells(22, 9).Formula = "=IFERROR(Sumif(TB_CD, ""L"",CF_Variance),""0"")"
.Cells(23, 9).Formula = "=IFERROR(Sumif(TB_CD, ""O"",CF_Variance),""0"")"
.Cells(24, 9).Formula = "=IFERROR(Sumif(TB_CD, ""P"",CF_Variance),""0"")"
.Cells(25, 9).Formula = "=IFERROR(Sumif(TB_CD, ""Q"",CF_Variance),""0"")"
.Cells(26, 9).Formula = "=IFERROR(Sumif(TB_CD, ""WL"",CF_Variance),""0"")"
.Cells(27, 9).Formula = "=IFERROR(Sumif(TB_CD, ""YY"",CF_Variance),""0"")"
.Cells(28, 9).Formula = "=IFERROR(Sumif(TB_CD, ""Y"",CF_Variance),""0"")"
.Cells(30, 9).Formula = "=IFERROR(Sumif(TB_CD, ""S"",CF_Variance),""0"")"
.Cells(31, 9).Formula = "=IFERROR(Sumif(TB_CD, ""Q1"",CF_Variance),""0"")"
.Cells(32, 9).Formula = "=IFERROR(Sumif(TB_CD, ""S1"",CF_Variance),""0"")"
.Cells(38, 9).Formula = "=IFERROR(Sumif(TB_CD, ""T3"",CF_Variance),""0"")"
.Cells(45, 9).Formula = "=IFERROR(Sumif(TB_CD, ""V1"",CF_Variance),""0"")"
.Cells(46, 9).Formula = "=IFERROR(Sumif(TB_CD, ""V2"",CF_Variance),""0"")"
.Cells(47, 9).Formula = "=IFERROR(Sumif(TB_CD, ""V3"",CF_Variance),""0"")"
.Cells(49, 9).Formula = "=IFERROR(Sumif(TB_CD, ""U"",CF_Variance),""0"")"
.Cells(50, 9).Formula = "=IFERROR(Sumif(TB_CD, ""W"",CF_Variance),""0"")"
.Cells(51, 9).Formula = "=IFERROR(Sumif(TB_CD, ""WI"",CF_Variance),""0"")"
.Cells(52, 9).Formula = "=IFERROR(Sumif(TB_CD, ""U1"",CF_Variance),""0"")"
.Cells(53, 9).Formula = "=IFERROR(Sumif(TB_CD, ""M"",CF_Variance),""0"")"
.Cells(54, 9).Formula = "=IFERROR(Sumif(TB_CD, ""X"",CF_Variance),""0"")"
End With
' 9-22-17 Stopping point
' Point Amounts to Cash Flow Tab - Sumifs for Cash Flow - Net Cash Provided from Operations
With Sheets("Cash Flow")
.Cells(10, 54).Formula = "=SumIf(TBType, ""B"", CF_Variance)*-1"
.Cells(4, 4).Formula = "=Sumif(CF_CD, ""5"",CF_Variance)"
.Cells(5, 4).Formula = "=IFERROR(Sumif(CF_CD, ""10"",CF_Variance),""0"")"
.Cells(6, 4).Formula = "=IFERROR(Sumif(CF_CD, ""15"",CF_Variance),""0"")"
.Cells(7, 4).Formula = "=IFERROR(Sumif(CF_CD, ""20"",CF_Variance),""0"")"
.Cells(8, 4).Formula = "=IFERROR(Sumif(CF_CD, ""25"",CF_Variance),""0"")"
.Cells(9, 4).Formula = "=IFERROR(Sumif(CF_CD, ""30"",CF_Variance),""0"")"
.Cells(10, 4).Formula = "=IFERROR(Sumif(CF_CD, ""35"",CF_Variance),""0"")"
.Cells(11, 4).Formula = "=IFERROR(Sumif(CF_CD, ""40"",CF_Variance),""0"")"
.Cells(12, 4).Formula = "=IFERROR(Sumif(CF_CD, ""45"",CF_Variance),""0"")"
.Cells(13, 4).Formula = "=IFERROR(Sumif(CF_CD, ""50"",CF_Variance),""0"")"
.Cells(14, 4).Formula = "=IFERROR(Sumif(CF_CD, ""55"",CF_Variance),""0"")"
.Cells(17, 4).Formula = "=IFERROR(Sumif(CF_CD, ""60"",CF_Variance),""0"")"
.Cells(18, 4).Formula = "=IFERROR(Sumif(CF_CD, ""65"",CF_Variance),""0"")"
.Cells(19, 4).Formula = "=IFERROR(Sumif(CF_CD, ""70"",CF_Variance),""0"")"
.Cells(20, 4).Formula = "=IFERROR(Sumif(CF_CD, ""75"",CF_Variance),""0"")"
.Cells(21, 4).Formula = "=IFERROR(Sumif(CF_CD, ""80"",CF_Variance),""0"")" ' Billing in excess of Costs & Est earnings on uncompleted contracts
' Net Cash Flows from Investing Activities
.Cells(25, 4).Formula = "=IFERROR(Sumif(CF_CD, ""85"",CF_Variance),""0"")"
.Cells(26, 4).Formula = "=IFERROR(Sumif(CF_CD, ""90"",CF_Variance),""0"")"
.Cells(27, 4).Formula = "=IFERROR(Sumif(CF_CD, ""95"",CF_Variance),""0"")" ' Proceeds Investments / Restricted Cash
' Net Cash Flows form Financing Activities
.Cells(32, 4).Formula = "=IFERROR(Sumif(CF_CD, ""100"",CF_Variance),""0"")"
.Cells(33, 4).Formula = "=IFERROR(Sumif(CF_CD, ""105"",CF_Variance),""0"")"
.Cells(34, 4).Formula = "=IFERROR(Sumif(CF_CD, ""110"",CF_Variance),""0"")"
.Cells(35, 4).Formula = "=IFERROR(Sumif(CF_CD, ""115"",CF_Variance),""0"")"
.Cells(36, 4).Formula = "=IFERROR(Sumif(CF_CD, ""120"",CF_Variance),""0"")"
.Cells(37, 4).Formula = "=IFERROR(Sumif(CF_CD, ""125"",CF_Variance),""0"")"
.Cells(38, 4).Formula = "=IFERROR(Sumif(CF_CD, ""130"",CF_Variance),""0"")"
.Cells(39, 4).Formula = "=IFERROR(Sumif(CF_CD, ""135"",CF_Variance),""0"")"
.Cells(40, 4).Formula = "=IFERROR(Sumif(CF_CD, ""140"",CF_Variance),""0"")" ' Proceeds from sale of preferred stock
' Non-Cash Investing and Financing Activities
.Cells(52, 4).Formula = "=IFERROR(Sumif(CF_CD, ""145"",CF_Variance),""0"")" ' Issuance of notes payable for the purchase of fixed assets
.Cells(53, 4).Formula = "=IFERROR(Sumif(CF_CD, ""150"",CF_Variance),""0"")"
.Cells(54, 4).Formula = "=IFERROR(Sumif(CF_CD, ""155"",CF_Variance),""0"")"
.Cells(55, 4).Formula = "=IFERROR(Sumif(CF_CD, ""160"",CF_Variance),""0"")"
.Cells(56, 4).Formula = "=IFERROR(Sumif(CF_CD, ""165"",CF_Variance),""0"")"
.Cells(57, 4).Formula = "=IFERROR(Sumif(CF_CD, ""170"",CF_Variance),""0"")"
.Cells(58, 4).Formula = "=IFERROR(Sumif(CF_CD, ""175"",CF_Variance),""0"")" ' Preferred shares issued -Investors incentive
.Cells(59, 4).Formula = "=IFERROR(Sumif(CF_CD, ""180"",CF_Variance),""0"")"
.Cells(60, 4).Formula = "=IFERROR(Sumif(CF_CD, ""185"",CF_Variance),""0"")"
.Cells(61, 4).Formula = "=IFERROR(Sumif(CF_CD, ""190"",CF_Variance),""0"")"
.Cells(62, 4).Formula = "=IFERROR(Sumif(CF_CD, ""195"",CF_Variance),""0"")"
.Cells(63, 4).Formula = "=IFERROR(Sumif(CF_CD, ""200"",CF_Variance),""0"")"
.Cells(64, 4).Formula = "=IFERROR(Sumif(CF_CD, ""205"",CF_Variance),""0"")"
.Cells(65, 4).Formula = "=IFERROR(Sumif(CF_CD, ""210"",CF_Variance),""0"")" ' Common Shares Reclassified from Temporary Equity
End With
' Ger beginning and ending Cash
With Sheets("Cash Flow")
.Cells(44, 4).Formula = "=IFERROR(Sumif(CF_CD, ""1"",OpenBal),""0"")"
.Cells(45, 4).Formula = "=IFERROR(Sumif(CF_CD, ""1"",AdjClseBal),""0"")"
End With
' Post Amounts to Income Statement Quarter =====================================================================================================================
With Sheets("Income stm")
.Cells(8, 5).Formula = "=IFERROR(Sumif(TB_CD, ""AA"",CurrQtrPL)*-1,""0"")"
.Cells(9, 5).Formula = "=IFERROR(Sumif(TB_CD, ""BB"",CurrQtrPL),""0"")"
.Cells(13, 5).Formula = "=IFERROR(Sumif(TB_CD, ""DD"",CurrQtrPL),""0"")"
.Cells(14, 5).Formula = "=IFERROR(Sumif(TB_CD, ""EE"",CurrQtrPL),""0"")"
.Cells(15, 5).Formula = "=IFERROR(Sumif(TB_CD, ""EEE"",CurrQtrPL),""0"")"
.Cells(16, 5).Formula = "=IFERROR(Sumif(TB_CD, ""FF"",CurrQtrPL),""0"")"
.Cells(17, 5).Formula = "=IFERROR(Sumif(TB_CD, ""GG"",CurrQtrPL),""0"")"
.Cells(18, 5).Formula = "=IFERROR(Sumif(TB_CD, ""AAA"",CurrQtrPL),""0"")"
.Cells(19, 5).Formula = "=IFERROR(Sumif(TB_CD, ""KKK"",CurrQtrPL),""0"")"
.Cells(24, 5).Formula = "=IFERROR(Sumif(TB_CD, ""JJ"",CurrQtrPL)*-1,""0"")"
.Cells(25, 5).Formula = "=IFERROR(Sumif(TB_CD, ""E1"",CurrQtrPL)*-1,""0"")"
.Cells(26, 5).Formula = "=IFERROR(Sumif(TB_CD, ""J1"",CurrQtrPL)*-1,""0"")"
.Cells(27, 5).Formula = "=IFERROR(Sumif(TB_CD, ""J2"",CurrQtrPL)*-1,""0"")"
.Cells(28, 5).Formula = "=IFERROR(Sumif(TB_CD, ""LL"",CurrQtrPL)*-1,""0"")"
.Cells(29, 5).Formula = "=IFERROR(Sumif(TB_CD, ""KK"",CurrQtrPL)*-1,""0"")"
.Cells(30, 5).Formula = "=IFERROR(Sumif(TB_CD, ""IE"",CurrQtrPL)*-1,""0"")"
.Cells(31, 5).Formula = "=IFERROR(Sumif(TB_CD, ""J3"",CurrQtrPL)*-1,""0"")"
.Cells(35, 5).Formula = "=IFERROR(Sumif(TB_CD, ""TX"",CurrQtrPL),""0"")"
.Cells(38, 5).Formula = "=IFERROR(Sumif(ACCT_NO, ""2991"",CurrQtrPL),""0"")"
End With
' Post Amounts to Income Statement YTD
With Sheets("Income stm")
.Cells(8, 12).Formula = "=IFERROR(Sumif(TB_CD, ""AA"",AdjClseBal)*-1,""0"")"
.Cells(9, 12).Formula = "=IFERROR(Sumif(TB_CD, ""BB"",AdjClseBal),""0"")"
.Cells(13, 12).Formula = "=IFERROR(Sumif(TB_CD, ""DD"",AdjClseBal),""0"")"
.Cells(14, 12).Formula = "=IFERROR(Sumif(TB_CD, ""EE"",AdjClseBal),""0"")"
.Cells(15, 12).Formula = "=IFERROR(Sumif(TB_CD, ""EEE"",AdjClseBal),""0"")"
.Cells(16, 12).Formula = "=IFERROR(Sumif(TB_CD, ""FF"",AdjClseBal),""0"")"
.Cells(17, 12).Formula = "=IFERROR(Sumif(TB_CD, ""GG"",AdjClseBal),""0"")"
.Cells(18, 12).Formula = "=IFERROR(Sumif(TB_CD, ""AAA"",AdjClseBal),""0"")"
.Cells(19, 12).Formula = "=IFERROR(Sumif(TB_CD, ""KKK"",AdjClseBal),""0"")"
.Cells(24, 12).Formula = "=IFERROR(Sumif(TB_CD, ""JJ"",AdjClseBal)*-1,""0"")"
.Cells(25, 12).Formula = "=IFERROR(Sumif(TB_CD, ""E1"",AdjClseBal)*-1,""0"")"
.Cells(26, 12).Formula = "=IFERROR(Sumif(TB_CD, ""J1"",AdjClseBal)*-1,""0"")"
.Cells(27, 12).Formula = "=IFERROR(Sumif(TB_CD, ""J2"",AdjClseBal)*-1,""0"")"
.Cells(28, 12).Formula = "=IFERROR(Sumif(TB_CD, ""LL"",AdjClseBal)*-1,""0"")"
.Cells(29, 12).Formula = "=IFERROR(Sumif(TB_CD, ""KK"",AdjClseBal)*-1,""0"")"
.Cells(30, 12).Formula = "=IFERROR(Sumif(TB_CD, ""IE"",AdjClseBal)*-1,""0"")"
.Cells(31, 12).Formula = "=IFERROR(Sumif(TB_CD, ""J3"",AdjClseBal)*-1,""0"")"
.Cells(35, 12).Formula = "=IFERROR(Sumif(TB_CD, ""TX"",AdjClseBal),""0"")"
.Cells(38, 12).Formula = "=IFERROR(Sumif(ACCT_NO, ""2991"",CF_Variance)*-1,""0"")"
End With
' With Sheets("Income stm")
' .Cells(8, 12).Formula = "=IFERROR(Sumif(TB_CD, ""AA"",AdjClseBal)*-1,""0"")"
' .Cells(9, 12).Formula = "=IFERROR(Sumif(TB_CD, ""BB"",AdjClseBal),""0"")"
' .Cells(13, 12).Formula = "=IFERROR(Sumif(TB_CD, ""DD"",AdjClseBal),""0"")"
' .Cells(14, 12).Formula = "=IFERROR(Sumif(TB_CD, ""EE"",AdjClseBal),""0"")"
' .Cells(15, 12).Formula = "=IFERROR(Sumif(TB_CD, ""FF"",AdjClseBal),""0"")"
' .Cells(16, 12).Formula = "=IFERROR(Sumif(TB_CD, ""GG"",AdjClseBal),""0"")"
' .Cells(17, 12).Formula = "=IFERROR(Sumif(TB_CD, ""AAA"",AdjClseBal),""0"")"
' .Cells(22, 12).Formula = "=IFERROR(Sumif(TB_CD, ""JJ"",AdjClseBal)*-1,""0"")"
' .Cells(23, 12).Formula = "=IFERROR(Sumif(TB_CD, ""E1"",AdjClseBal)*-1,""0"")"
' .Cells(24, 12).Formula = "=IFERROR(Sumif(TB_CD, ""J1"",AdjClseBal)*-1,""0"")"
' .Cells(25, 12).Formula = "=IFERROR(Sumif(TB_CD, ""J2"",AdjClseBal)*-1,""0"")"
' .Cells(26, 12).Formula = "=IFERROR(Sumif(TB_CD, ""LL"",AdjClseBal)*-1,""0"")"
' .Cells(27, 12).Formula = "=IFERROR(Sumif(TB_CD, ""KK"",AdjClseBal)*-1,""0"")"
' .Cells(28, 12).Formula = "=IFERROR(Sumif(TB_CD, ""IE"",AdjClseBal)*-1,""0"")"
' .Cells(29, 12).Formula = "=IFERROR(Sumif(TB_CD, ""J3"",AdjClseBal)*-1,""0"")"
' .Cells(33, 12).Formula = "=IFERROR(Sumif(ACCT_NO, ""2991"",CF_Variance)*-1,""0"")"
' End With
' Add Loss to Accumulated Deficit
Sheets("Bal Sheet").Cells(58, 4) = Sheets("Bal Sheet").Cells(58, 4) + NetProfit ' Sheets("Cash Flow").Cells(2, 4)
Sheets("Bal Sheet").Cells(58, 4).NumberFormat = "#,##0"
' Turn on Display Alerts
Application.DisplayAlerts = True
End Sub