{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Info","7th Pay Arrear","Arrear Probation","Unlock Arrear Probation","6th Pay Arrear","Arrear with Optional Increment"],"not_rendered":{"images":2,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Info","index":0,"n_rows":23,"n_cols":3,"rows_kept":23,"merged":[[0,0,0,5],[1,0,22,0],[1,2,8,4],[1,5,22,5],[7,1,8,1],[9,2,9,4],[10,2,10,4],[11,2,22,4],[27,0,27,5]]}
[]
[null,"AUTO ARREAR CALCULATION EXCEL SHEET"]
[null,"bl 'khV esa 4 izdkj dh 'khVsa cukbZ xbZ gSaaA"]
[null,"1- 7th Pay Arrear"]
[null,"2 -Arrear Probation Fixation"]
[null,"3 - 6th Pay Arrear"]
[null,"4 - Arrear With Optional Increment"]
[null,"mi;ksx djus dk rjhdk"]
[]
[null,"7th Pay Arrear","PARMANAND MEGHWAL"]
[null,"bl 'khV esa vki fnukad 01-01-2017 ls vc rd dk lSysjh ,fj;j cuk ldrs gSa] 'khV dks eq[; #i ls jktLFkku ds f'k{kk foHkkx ds dkfeZdksa ds fy, gh cuk;k x;k gSA","HEAD MASTER, GUPS KANWARPURA"]
[null,"'khV esa pkgh xbZ lHkh ,UVªh lgh&lgh HkjsaA"]
[null,"Arrear Probation Fixation"]
[null,";g 'khV dsoy ijhoh{kkdky i'pkr LFkkbZ gq, dkfeZdksa dk ,fj;j cukus ds fy, gSaA"]
[null,"bl 'khV esa vki fnukad 01-01-2017 ls vc rd dk ijhoh{kkdky i'pkr dk lSysjh ,fj;j cuk ldrs gSaA"]
[null,"'khV esa pkgh xbZ lHkh ,UVªh lgh&lgh HkjsaA"]
[null,"6th Pay Arrear"]
[null,"bl 'khV esa vki fnukad 01-01-2006 ls 31-12-2016 rd dk lSysjh ,fj;j cuk ldrs gSa] 'khV dks eq[; #i ls jktLFkku ds f'k{kk foHkkx ds dkfeZdksa ds fy, gh cuk;k x;k gSA"]
[null,"'khV esa pkgh xbZ lHkh ,UVªh lgh&lgh HkjsaA"]
[null,"Arrear With Optional Increment"]
[null,"bl 'khV esa okf\"kZd osru o`f} tuojh ;k tqykbZ esa yxkus dk vkWI'ku fn;k x;k gSa] vr% vki tks Hkh lysDV djsaxsa mlh ekg esa okf\"kZd osru o`f} yx tk;sxhA"]
[null,"bl 'khV esa vki fnukad 01-01-2017 ls vc rd dk lSysjh ,fj;j cuk ldrs gSa] 'khV dks eq[; #i ls jktLFkku ds f'k{kk foHkkx ds dkfeZdksa ds fy, gh cuk;k x;k gSA"]
[null,"'khV esa pkgh xbZ lHkh ,UVªh lgh&lgh HkjsaA"]

{"sheet":"7th Pay Arrear","index":1,"n_rows":137,"n_cols":60,"rows_kept":137,"merged":[[0,1,0,10],[0,11,0,24],[0,25,124,25],[0,26,124,26],[1,1,1,24],[2,1,2,7],[2,8,2,18],[2,19,2,22],[2,29,2,31],[2,41,2,43],[3,1,3,7],[3,8,3,12],[3,13,3,14],[3,15,3,18],[3,19,3,22],[3,23,3,24],[4,1,4,7],[4,11,4,13],[4,14,4,15],[4,16,4,20],[4,22,4,23],[5,1,5,7],[5,8,5,9],[5,11,5,13],[5,14,5,15],[5,16,5,20],[5,22,5,23],[6,1,6,7],[6,8,6,9],[6,12,6,13],[6,14,6,15],[6,16,6,20],[6,22,7,24],[7,1,7,7],[7,8,7,9],[7,12,7,13],[7,14,7,15],[7,16,7,19],[7,20,7,21],[8,1,8,3],[8,5,8,6],[10,1,10,24],[11,1,11,24],[12,1,12,6],[12,7,12,10],[12,11,12,13],[12,14,12,15],[12,17,12,18],[13,1,13,6],[13,7,13,12],[13,13,13,15],[13,16,13,19],[13,20,13,22],[13,23,13,24],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,14,9],[14,10,14,13],[14,14,14,18],[14,19,14,22],[14,23,15,23],[14,24,15,24],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9],[23,8,23,9],[24,8,24,9],[25,8,25,9],[26,8,26,9],[27,8,27,9],[28,8,28,9],[29,8,29,9],[30,8,30,9],[31,8,31,9],[32,8,32,9],[33,8,33,9],[34,8,34,9],[35,8,35,9],[36,8,36,9],[37,8,37,9],[38,8,38,9],[39,8,39,9],[40,8,40,9],[41,8,41,9],[42,8,42,9],[43,8,43,9],[44,8,44,9],[45,8,45,9],[46,8,46,9],[47,8,47,9],[48,8,48,9],[49,8,49,9],[50,8,50,9],[51,8,51,9],[52,8,52,9],[53,8,53,9],[54,8,54,9],[55,8,55,9],[56,8,56,9],[57,8,57,9],[58,8,58,9],[59,8,59,9],[60,8,60,9],[61,8,61,9],[62,8,62,9],[63,8,63,9],[64,8,64,9],[65,8,65,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[84,8,84,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[120,8,120,9],[121,8,121,9],[122,8,122,9],[123,8,123,9],[124,8,124,9],[125,8,125,9],[126,8,126,9],[127,8,127,9],[128,8,128,9],[129,8,129,9],[130,8,130,9],[131,8,131,9],[132,8,132,9],[133,8,133,9],[134,8,134,9],[135,8,135,9],[136,8,136,9],[137,8,137,9],[138,8,138,9],[139,8,139,9],[140,8,140,9],[141,8,141,9],[142,8,142,9],[143,8,143,9],[144,8,144,9],[145,8,145,9],[146,8,146,9],[147,8,147,9]]}
[null,"WELCOME TO RAJTEACHERS.NET",{"$nulls":9},"CREATED BY : PARMANAND MEGHWAL SENIOR TEACHER GUPS KANWARPURA, BARAN"]
[null,"DATA ENTRY (नीचे दी गई सभी प्रविष्टियाँ पूरी करें)"]
[null,"OFFICE NAME",{"$nulls":6},"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN",{"$nulls":10},"S.I. (DEDUCTION)",{"$nulls":3},0,"Mar-2025",{"$nulls":4},"REGULAR"]
[null,"EMPLOYEE NAME",{"$nulls":6},"KAMLESH KUMARI",{"$nulls":4},"DESIGNATION",null,"TEACHER",{"$nulls":3},"EMPLOYEE STATUS",{"$nulls":3},"SUB-ORDINATE"]
[null,"ARREAR DATE FROM (DD-MM-YYYY)",{"$nulls":6},"01","OCT",2025,"OLD BASIC PAY",null,null,34800,null,"HRA (BEFORE 01.07.2021)",{"$nulls":4},8,"TAX DED. %",null,{"v":0.1,"d":"10%"},{"$nulls":10},"TO"]
[null,"ARREAR DATE UP TO (MM-YYYY)",{"$nulls":6},"MAR",null,2026,"NEW BASIC PAY",null,null,35800,null,"HRA (AFTER 01.07.2021)",{"$nulls":4},9,"EMPLOYEE CAT.",null,"GPF 2004"]
[null,"CHANGE BASIC IN DUE (ACP,PROMOTION,ETC)",{"$nulls":6},"YES",null,"MONTH","Nov-2021","NEW BASIC",null,43800,null,"HRA (AFTER 01.07.2024)",{"$nulls":4},10,"RAJTEACHERS.NET"]
[null,"CHANGE BASIC IN DRAWN (ACP,PROMOTION,ETC)",{"$nulls":6},"YES",null,"MONTH","Mar-2023","NEW BASIC",null,43800,null,"  GPF DEDUCTION ",{"$nulls":3},"YES"]
[{"$nulls":7},{"$f":"DATEDIF(K9,O9,\"m\")","v":5},{"$f":"H9+1","v":6},null,{"$f":"DATEVALUE(I5&J5&K5)","v":"2025-10-01"},null,null,{"$f":"DATEVALUE(I6&K6)","v":"2026-03-01"},{"$f":"EOMONTH(N9,0)","v":"2026-03-31"},{"$nulls":9},{"$f":"IF($X$3=\"\",\"\",Y3)","v":"Mar-2025"}]
[null,null,{"$f":"EOMONTH(K9,0)","v":"2025-10-31"},{"$f":"DAY(EOMONTH(C10,0))","v":31},{"$f":"F10+1","v":"1900-01-31"},{"$f":"DATEDIF(K9, C10, \"D\")","v":"1900-01-30"},{"$nulls":4},{"$f":"DATEVALUE(J5&K5)","v":"2025-10-01"},{"$f":"IFERROR(DATE(YEAR(K10),MONTH(K10)+1,DAY(K10)),\"\")","v":"2025-11-01"},null,{"$f":"IF($I$7=\"yes\",$L$7,\"\")","v":"Nov-2021"},{"$f":"IF($I$8=\"yes\",$L$8,\"\")","v":"Mar-2023"}]
[]
[null,{"$f":"I3","v":"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN"},{"$nulls":37},{"$f":"IF(X4=\"STATE\",5,IF(X4=\"SUB-ORDINATE\",3,IF(X4=\"MINISTRIAL\",2,IF(X4=\"CLASS-IV\",1,\"\"))))","v":3}]
[{"$nulls":11},"ARREAR FROM -",null,null,{"$f":"K9","v":"2025-10-01"},null,"TO",{"$f":"O9","v":"2026-03-31"},{"$nulls":21},{"$f":"ROUND(S17/31,0)","v":54},{"$nulls":17},2017,"JAN","01"]
[null,"Name Of Employee -",{"$nulls":5},{"$f":"I4","v":"KAMLESH KUMARI"},{"$nulls":5},"Designation -",null,null,{"$f":"P4","v":"TEACHER"},{"$nulls":3},"Employee ID",{"$nulls":32},"YES","NO",null,null,2018,"FEB","02"]
[null,"SN","MONTH","MONTH",null,"DUE",{"$nulls":4},"DRAWN",{"$nulls":3},"DIFFERENT",{"$nulls":4},"DEDUCTION",{"$nulls":3},"TOTAL DED.","NET AMOUNT",{"$nulls":5},"DA-P","HRA-P","CORONA","CORONA","TOTAL","DA","HRA","GPF","TAX","CORONA","CORONA2","2017-01-01",{"$f":"TEXT(AP15,\"mmm-yyyy\")","v":"Jan-2017"},4,{"$nulls":3},{"$f":"Y5","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"$f":"IF($Y$6=\"REGULAR\",$V$5,0)","v":0},"GPF-P",{"$f":"AQ15","v":"Jan-2017"},0,null,null,2019,"MAR","03"]
[{"$nulls":5},"BASIC","DA","HRA","TOTAL",null,"BASIC","DA","HRA","TOTAL","BASIC","DA","HRA","SURRENDER","TOTAL",{"$f":"Y6","v":"GPF 2004"},"ITAX","SI","CORONA",{"$nulls":18},"2017-02-01",{"$f":"TEXT(AP16,\"mmm-yyyy\")","v":"Feb-2017"},4,{"$nulls":3},{"$f":"AV15","v":{"v":0.1,"d":"10%"}},{"$nulls":3},0,null,{"$f":"AQ16","v":"Feb-2017"},0,null,null,2020,"APR","04"]
[null,1,{"$f":"K9","v":"2025-10-01"},{"$f":"TEXT(C17,\"mmm-yyyy\")","v":"Oct-2025"},{"$f":"TEXT(D17,\"mmm\")","v":"Oct"},{"$f":"IF(D17=\"\",\"\",ROUND(O6/D10*E10,0))","v":35800},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($G$17:G17),(ROUND(F17*AJ17/100,0))))","v":20764},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($H$17:H17),(ROUND(F17*AK17/100,0))))","v":3580},{"$f":"IFERROR(SUM(F17:H17),\"\")","v":60144},null,{"$f":"IF(D17=\"\",\"\",ROUND(O5/D10*E10,0))","v":34800},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($L$17:L17),(ROUND(K17*AJ17/100,0))))","v":20184},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($M$17:M17),(ROUND(K17*AK17/100,0))))","v":3480},{"$f":"IFERROR(SUM(K17:M17),\"\")","v":58464},{"$f":"IFERROR(MIN(F17-K17),\"\")","v":1000},{"$f":"IFERROR(MIN(G17-L17),\"\")","v":580},100,null,{"$f":"IFERROR(SUM(O17:R17),\"\")","v":1680},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($T$17:T17),IF($U$8=\"YES\",BA17,BD17)))","v":30},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($U$17:U17),(ROUND(S17*AM17,0))))","v":168},{"$f":"IF(D17=Y9,$X$3,\"\")","v":""},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($W$17:W17),(SUM(AG18:AH18))))","v":0},{"$f":"IFERROR(SUM(T17:W17),\"\")","v":198},{"$f":"S17-X17","v":1482},null,null,{"$f":"DATEVALUE(I5&J5&K5)","v":"2025-10-01"},{"$f":"AB17","v":"2025-10-01"},{"$f":"IFERROR(ROUND(O17*AJ17/100,0),\"\")","v":580},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$BE$211,8,0),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$BE$211,9,0),\"\")","v":0},{"$f":"IFERROR(ROUND(O17/31*AN17,0),\"\")","v":""},{"$f":"IFERROR(ROUND(S17/31*AO17,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AR$211,2,0),\"\")","v":58},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAT$211,3,0),\"\")","v":10},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAU$211,5,0),\"\")","v":3},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAU$211,6,0),\"\")","v":0.1},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAU$111,7,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAU$111,8,0),\"\")","v":""},"2017-03-01","Mar-2017",4,{"$nulls":3},{"$f":"AV16","v":{"v":0.1,"d":"10%"}},{"$nulls":3},0,{"$f":"IFERROR(ROUND(O17*AL17/100,0)+R17,0)","v":30},"Mar-2017",0,null,null,2021,"MAY","05"]
[null,{"$f":"IF(B17>=$I$9,\"\",(B17+1))","v":2},{"$f":"IFERROR(IF(AB18=\"\",\"\",IF(DATE(YEAR(AB18),MONTH(AB18),DAY(AB18))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB18>$N$9,\"\",AB18))),\"\")","v":"2025-11-01"},{"$f":"TEXT(C18,\"mmm-yyyy\")","v":"Nov-2025"},{"$f":"TEXT(D18,\"mmm\")","v":"Nov"},{"$f":"IF(D18=\"\",\"\",IF(D18=$N$10,$O$7,IF(E18=\"JUL\",MROUND(ROUND(1.03*O6,0),100),IF(E18=\"JUL\",MROUND(ROUND(1.03*O6,0),100),IF(D18=\"TOTAL\",SUM($F$17:F17),$O$6)))))","v":35800},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($G$17:G17),(ROUND(F18*AJ18/100,0))))","v":20764},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($H$17:H17),(ROUND(F18*AK18/100,0))))","v":3580},{"$f":"SUM(F18:H18)","v":60144},null,{"$f":"IF(D18=\"\",\"\",IF(D18=$O$10,$O$8,IF(E18=\"JUL\",MROUND(ROUND(1.03*O5,0),100),IF(D18=\"TOTAL\",SUM($K$17:K17),$O$5))))","v":34800},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($L$17:L17),(ROUND(K18*AJ18/100,0))))","v":20184},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($M$17:M17),(ROUND(K18*AK18/100,0))))","v":3480},{"$f":"IFERROR(SUM(K18:M18),\"\")","v":58464},1000,580,100,null,{"$f":"IFERROR(SUM(O18:R18),\"\")","v":1680},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($T$17:T17),IF($U$8=\"YES\",BA18,BD18)))","v":0},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($U$17:U17),(ROUND(S18*AM18,0))))","v":168},{"$f":"IF(D18=\"\",\"\",IF(D18=$Y$9,$X$3,IF(D18=\"TOTAL\",SUM($V$17:V17),V17)))","v":""},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($W$17:W17),(SUM(AG19:AH19))))","v":0},{"$f":"IFERROR(SUM(T18:W18),\"\")","v":168},{"$f":"S18-X18","v":1512},null,null,{"$f":"IFERROR(DATE(YEAR(K10),MONTH(K10)+1,DAY(K10)),\"\")","v":"2025-11-01"},{"$f":"IFERROR(IF(AB18=\"\",\"\",IF(DATE(YEAR(AB18),MONTH(AB18),DAY(AB18))=DATE(YEAR($N$9),MONTH($N$9)+2,DAY($N$9)),\"TOTAL\",IF(AB18>$N$9,\"\",AB18))),\"\")","v":"2025-11-01"},null,0,0,"","",null,58,10,{"$f":"IFERROR(VLOOKUP(D18,$AQ$15:$AAU$211,5,0),\"\")","v":0},0.1,"","","2017-04-01","Apr-2017",4,{"$nulls":3},{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2017",0,null,null,2022,"JUN","06"]
[null,{"$f":"IF(B18>=$I$9,\"\",(B18+1))","v":3},{"$f":"IFERROR(IF(AB19=\"\",\"\",IF(DATE(YEAR(AB19),MONTH(AB19),DAY(AB19))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB19>$N$9,\"\",AB19))),\"\")","v":"2025-12-01"},{"$f":"TEXT(C19,\"mmm-yyyy\")","v":"Dec-2025"},"Dec",{"$f":"IF(D19=\"\",\"\",IF(D19=$N$10,$O$7,IF(E19=\"JUL\",MROUND(ROUND(1.03*F18,0),100),IF(D19=\"TOTAL\",SUM($F$17:F18),F18))))","v":35800},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($G$17:G18),(ROUND(F19*AJ19/100,0))))","v":20764},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($H$17:H18),(ROUND(F19*AK19/100,0))))","v":3580},60144,null,{"$f":"IF(D19=\"\",\"\",IF(D19=$O$10,$O$8,IF(E19=\"JUL\",MROUND(ROUND(1.03*K18,0),100),IF(D19=\"TOTAL\",SUM($K$17:K18),K18))))","v":34800},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($L$17:L18),(ROUND(K19*AJ19/100,0))))","v":20184},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($M$17:M18),(ROUND(K19*AK19/100,0))))","v":3480},58464,1000,580,100,null,1680,{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($T$17:T18),IF($U$8=\"YES\",BA19,BD19)))","v":0},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($U$17:U18),(ROUND(S19*AM19,0))))","v":168},{"$f":"IF(D19=\"\",\"\",IF(D19=$Y$9,$X$3,IF(D19=\"TOTAL\",SUM($V$17:V18),V18)))","v":""},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($W$17:W18),(SUM(AG20:AH20))))","v":0},168,1512,null,null,{"$f":"IFERROR(DATE(YEAR(C18),MONTH(C18)+1,DAY(C18)),\"\")","v":"2025-12-01"},{"$f":"IFERROR(IF(AB19=\"\",\"\",IF(DATE(YEAR(AB19),MONTH(AB19),DAY(AB19))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB19>$N$9,\"\",AB19))),\"\")","v":"2025-12-01"},null,0,0,"","",null,58,10,0,0.1,"","","2017-05-01","May-2017",4,{"$nulls":3},{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2017",0,null,null,2023,"JUL","07"]
[null,{"$f":"IF(B19>=$I$9,\"\",(B19+1))","v":4},"2026-01-01","Jan-2026","Jan",{"$f":"IF(D20=\"\",\"\",IF(D20=$N$10,$O$7,IF(E20=\"JUL\",MROUND(ROUND(1.03*F19,0),100),IF(D20=\"TOTAL\",SUM($F$17:F19),F19))))","v":35800},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($G$17:G19),(ROUND(F20*AJ20/100,0))))","v":20764},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($H$17:H19),(ROUND(F20*AK20/100,0))))","v":3580},60144,null,{"$f":"IF(D20=\"\",\"\",IF(D20=$O$10,$O$8,IF(E20=\"JUL\",MROUND(ROUND(1.03*K19,0),100),IF(D20=\"TOTAL\",SUM($K$17:K19),K19))))","v":34800},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($L$17:L19),(ROUND(K20*AJ20/100,0))))","v":20184},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($M$17:M19),(ROUND(K20*AK20/100,0))))","v":3480},58464,1000,580,100,null,1680,{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($T$17:T19),IF($U$8=\"YES\",BA20,BD20)))","v":0},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($U$17:U19),(ROUND(S20*AM20,0))))","v":168},{"$f":"IF(D20=\"\",\"\",IF(D20=$Y$9,$X$3,IF(D20=\"TOTAL\",SUM($V$17:V19),V19)))","v":""},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($W$17:W19),(SUM(AG21:AH21))))","v":0},168,1512,null,null,"2026-01-01","2026-01-01",null,0,0,"","",null,58,10,0,0.1,"","","2017-06-01","Jun-2017",4,{"$nulls":3},{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2017",0,null,null,2024,"AUG","08"]
[null,5,"2026-02-01","Feb-2026","Feb",{"$f":"IF(D21=\"\",\"\",IF(D21=$N$10,$O$7,IF(E21=\"JUL\",MROUND(ROUND(1.03*F20,0),100),IF(D21=\"TOTAL\",SUM($F$17:F20),F20))))","v":35800},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($G$17:G20),(ROUND(F21*AJ21/100,0))))","v":20764},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($H$17:H20),(ROUND(F21*AK21/100,0))))","v":3580},60144,null,{"$f":"IF(D21=\"\",\"\",IF(D21=$O$10,$O$8,IF(E21=\"JUL\",MROUND(ROUND(1.03*K20,0),100),IF(D21=\"TOTAL\",SUM($K$17:K20),K20))))","v":34800},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($L$17:L20),(ROUND(K21*AJ21/100,0))))","v":20184},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($M$17:M20),(ROUND(K21*AK21/100,0))))","v":3480},58464,1000,580,100,null,1680,{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($T$17:T20),IF($U$8=\"YES\",BA21,BD21)))","v":0},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($U$17:U20),(ROUND(S21*AM21,0))))","v":168},{"$f":"IF(D21=\"\",\"\",IF(D21=$Y$9,$X$3,IF(D21=\"TOTAL\",SUM($V$17:V20),V20)))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($W$17:W20),(SUM(AG22:AH22))))","v":0},168,1512,null,null,"2026-02-01","2026-02-01",null,0,0,"","",null,58,10,0,0.1,"","","2017-07-01","Jul-2017",5,{"$nulls":3},{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jul-2017",0,null,null,2025,"SEP","09"]
[null,6,"2026-03-01","Mar-2026","Mar",{"$f":"IF(D22=\"\",\"\",IF(D22=$N$10,$O$7,IF(E22=\"JUL\",MROUND(ROUND(1.03*F21,0),100),IF(D22=\"TOTAL\",SUM($F$17:F21),F21))))","v":35800},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($G$17:G21),(ROUND(F22*AJ22/100,0))))","v":20764},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($H$17:H21),(ROUND(F22*AK22/100,0))))","v":3580},60144,null,{"$f":"IF(D22=\"\",\"\",IF(D22=$O$10,$O$8,IF(E22=\"JUL\",MROUND(ROUND(1.03*K21,0),100),IF(D22=\"TOTAL\",SUM($K$17:K21),K21))))","v":34800},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($L$17:L21),(ROUND(K22*AJ22/100,0))))","v":20184},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($M$17:M21),(ROUND(K22*AK22/100,0))))","v":3480},58464,1000,580,100,null,1680,{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($T$17:T21),IF($U$8=\"YES\",BA22,BD22)))","v":0},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($U$17:U21),(ROUND(S22*AM22,0))))","v":168},{"$f":"IF(D22=\"\",\"\",IF(D22=$Y$9,$X$3,IF(D22=\"TOTAL\",SUM($V$17:V21),V21)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($W$17:W21),(SUM(AG23:AH23))))","v":0},168,1512,null,null,"2026-03-01","2026-03-01",null,0,0,"","",null,58,10,0,0.1,"","","2017-08-01","Aug-2017",5,{"$nulls":3},{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2017",0,null,null,2026,"OCT",10]
[null,"","TOTAL","TOTAL","TOTAL",{"$f":"IF(D23=\"\",\"\",IF(D23=$N$10,$O$7,IF(E23=\"JUL\",MROUND(ROUND(1.03*F22,0),100),IF(D23=\"TOTAL\",SUM($F$17:F22),F22))))","v":214800},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($G$17:G22),(ROUND(F23*AJ23/100,0))))","v":124584},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($H$17:H22),(ROUND(F23*AK23/100,0))))","v":21480},360864,null,{"$f":"IF(D23=\"\",\"\",IF(D23=$O$10,$O$8,IF(E23=\"JUL\",MROUND(ROUND(1.03*K22,0),100),IF(D23=\"TOTAL\",SUM($K$17:K22),K22))))","v":208800},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($L$17:L22),(ROUND(K23*AJ23/100,0))))","v":121104},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($M$17:M22),(ROUND(K23*AK23/100,0))))","v":20880},350784,6000,3480,600,null,10080,{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($T$17:T22),IF($U$8=\"YES\",BA23,BD23)))","v":30},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($U$17:U22),(ROUND(S23*AM23,0))))","v":1008},{"$f":"IF(D23=\"\",\"\",IF(D23=$Y$9,$X$3,IF(D23=\"TOTAL\",SUM($V$17:V22),V22)))","v":0},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($W$17:W22),(SUM(AG24:AH24))))","v":0},1038,9042,null,null,"2026-04-01","TOTAL",null,"","","","",null,"","","","","","","2017-09-01","Sep-2017",5,{"$nulls":3},{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Sep-2017",0,{"$nulls":3},"NOV",11]
[null,"","","","",{"$f":"IF(D24=\"\",\"\",IF(D24=$N$10,$O$7,IF(E24=\"JUL\",MROUND(ROUND(1.03*F23,0),100),IF(D24=\"TOTAL\",SUM($F$17:F23),F23))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($G$17:G23),(ROUND(F24*AJ24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($H$17:H23),(ROUND(F24*AK24/100,0))))","v":""},0,null,{"$f":"IF(D24=\"\",\"\",IF(D24=$O$10,$O$8,IF(E24=\"JUL\",MROUND(ROUND(1.03*K23,0),100),IF(D24=\"TOTAL\",SUM($K$17:K23),K23))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($L$17:L23),(ROUND(K24*AJ24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($M$17:M23),(ROUND(K24*AK24/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($T$17:T23),IF($U$8=\"YES\",BA24,BD24)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($U$17:U23),(ROUND(S24*AM24,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=$Y$9,$X$3,IF(D24=\"TOTAL\",SUM($V$17:V23),V23)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($W$17:W23),(SUM(AG25:AH25))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2017-10-01","Oct-2017",5,8,null,null,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2017",0,{"$nulls":3},"DEC",12]
[null,"","","","",{"$f":"IF(D25=\"\",\"\",IF(D25=$N$10,$O$7,IF(E25=\"JUL\",MROUND(ROUND(1.03*F24,0),100),IF(D25=\"TOTAL\",SUM($F$17:F24),F24))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($G$17:G24),(ROUND(F25*AJ25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($H$17:H24),(ROUND(F25*AK25/100,0))))","v":""},{"$f":"SUM(F25:H25)","v":0},null,{"$f":"IF(D25=\"\",\"\",IF(D25=$O$10,$O$8,IF(E25=\"JUL\",MROUND(ROUND(1.03*K24,0),100),IF(D25=\"TOTAL\",SUM($K$17:K24),K24))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($L$17:L24),(ROUND(K25*AJ25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($M$17:M24),(ROUND(K25*AK25/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($T$17:T24),IF($U$8=\"YES\",BA25,BD25)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($U$17:U24),(ROUND(S25*AM25,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=$Y$9,$X$3,IF(D25=\"TOTAL\",SUM($V$17:V24),V24)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($W$17:W24),(SUM(AG26:AH26))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2017-11-01","Nov-2017",5,{"$f":"AS24","v":8},null,null,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2017",0,{"$nulls":4},13]
[null,"","","","",{"$f":"IF(D26=\"\",\"\",IF(D26=$N$10,$O$7,IF(E26=\"JUL\",MROUND(ROUND(1.03*F25,0),100),IF(D26=\"TOTAL\",SUM($F$17:F25),F25))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($G$17:G25),(ROUND(F26*AJ26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($H$17:H25),(ROUND(F26*AK26/100,0))))","v":""},0,null,{"$f":"IF(D26=\"\",\"\",IF(D26=$O$10,$O$8,IF(E26=\"JUL\",MROUND(ROUND(1.03*K25,0),100),IF(D26=\"TOTAL\",SUM($K$17:K25),K25))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($L$17:L25),(ROUND(K26*AJ26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($M$17:M25),(ROUND(K26*AK26/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($T$17:T25),IF($U$8=\"YES\",BA26,BD26)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($U$17:U25),(ROUND(S26*AM26,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=$Y$9,$X$3,IF(D26=\"TOTAL\",SUM($V$17:V25),V25)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($W$17:W25),(SUM(AG27:AH27))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2017-12-01","Dec-2017",5,8,null,null,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2017",0,{"$nulls":4},14]
[null,"","","","",{"$f":"IF(D27=\"\",\"\",IF(D27=$N$10,$O$7,IF(E27=\"JUL\",MROUND(ROUND(1.03*F26,0),100),IF(D27=\"TOTAL\",SUM($F$17:F26),F26))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($G$17:G26),(ROUND(F27*AJ27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($H$17:H26),(ROUND(F27*AK27/100,0))))","v":""},0,null,{"$f":"IF(D27=\"\",\"\",IF(D27=$O$10,$O$8,IF(E27=\"JUL\",MROUND(ROUND(1.03*K26,0),100),IF(D27=\"TOTAL\",SUM($K$17:K26),K26))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($L$17:L26),(ROUND(K27*AJ27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($M$17:M26),(ROUND(K27*AK27/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($T$17:T26),IF($U$8=\"YES\",BA27,BD27)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($U$17:U26),(ROUND(S27*AM27,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=$Y$9,$X$3,IF(D27=\"TOTAL\",SUM($V$17:V26),V26)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($W$17:W26),(SUM(AG28:AH28))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-01-01","Jan-2018",7,8,2,{"$f":"IF($Y$6=\"GPF\",AT27,0)","v":0},{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2018",0,{"$nulls":4},15]
[null,"","","","",{"$f":"IF(D28=\"\",\"\",IF(D28=$N$10,$O$7,IF(E28=\"JUL\",MROUND(ROUND(1.03*F27,0),100),IF(D28=\"TOTAL\",SUM($F$17:F27),F27))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($G$17:G27),(ROUND(F28*AJ28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($H$17:H27),(ROUND(F28*AK28/100,0))))","v":""},0,null,{"$f":"IF(D28=\"\",\"\",IF(D28=$O$10,$O$8,IF(E28=\"JUL\",MROUND(ROUND(1.03*K27,0),100),IF(D28=\"TOTAL\",SUM($K$17:K27),K27))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($L$17:L27),(ROUND(K28*AJ28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($M$17:M27),(ROUND(K28*AK28/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($T$17:T27),IF($U$8=\"YES\",BA28,BD28)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($U$17:U27),(ROUND(S28*AM28,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=$Y$9,$X$3,IF(D28=\"TOTAL\",SUM($V$17:V27),V27)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($W$17:W27),(SUM(AG29:AH29))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-02-01","Feb-2018",7,8,2,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2018",0,{"$nulls":4},16]
[null,"","","","",{"$f":"IF(D29=\"\",\"\",IF(D29=$N$10,$O$7,IF(E29=\"JUL\",MROUND(ROUND(1.03*F28,0),100),IF(D29=\"TOTAL\",SUM($F$17:F28),F28))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($G$17:G28),(ROUND(F29*AJ29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($H$17:H28),(ROUND(F29*AK29/100,0))))","v":""},0,null,{"$f":"IF(D29=\"\",\"\",IF(D29=$O$10,$O$8,IF(E29=\"JUL\",MROUND(ROUND(1.03*K28,0),100),IF(D29=\"TOTAL\",SUM($K$17:K28),K28))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($L$17:L28),(ROUND(K29*AJ29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($M$17:M28),(ROUND(K29*AK29/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($T$17:T28),IF($U$8=\"YES\",BA29,BD29)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($U$17:U28),(ROUND(S29*AM29,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=$Y$9,$X$3,IF(D29=\"TOTAL\",SUM($V$17:V28),V28)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($W$17:W28),(SUM(AG30:AH30))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-03-01","Mar-2018",7,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Mar-2018",0,{"$nulls":4},17]
[null,"","","","",{"$f":"IF(D30=\"\",\"\",IF(D30=$N$10,$O$7,IF(E30=\"JUL\",MROUND(ROUND(1.03*F29,0),100),IF(D30=\"TOTAL\",SUM($F$17:F29),F29))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($G$17:G29),(ROUND(F30*AJ30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($H$17:H29),(ROUND(F30*AK30/100,0))))","v":""},0,null,{"$f":"IF(D30=\"\",\"\",IF(D30=$O$10,$O$8,IF(E30=\"JUL\",MROUND(ROUND(1.03*K29,0),100),IF(D30=\"TOTAL\",SUM($K$17:K29),K29))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($L$17:L29),(ROUND(K30*AJ30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($M$17:M29),(ROUND(K30*AK30/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($T$17:T29),IF($U$8=\"YES\",BA30,BD30)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($U$17:U29),(ROUND(S30*AM30,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=$Y$9,$X$3,IF(D30=\"TOTAL\",SUM($V$17:V29),V29)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($W$17:W29),(SUM(AG31:AH31))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-04-01","Apr-2018",7,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2018",0,{"$nulls":4},18]
[null,"","","","",{"$f":"IF(D31=\"\",\"\",IF(D31=$N$10,$O$7,IF(E31=\"JUL\",MROUND(ROUND(1.03*F30,0),100),IF(D31=\"TOTAL\",SUM($F$17:F30),F30))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($G$17:G30),(ROUND(F31*AJ31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($H$17:H30),(ROUND(F31*AK31/100,0))))","v":""},0,null,{"$f":"IF(D31=\"\",\"\",IF(D31=$O$10,$O$8,IF(E31=\"JUL\",MROUND(ROUND(1.03*K30,0),100),IF(D31=\"TOTAL\",SUM($K$17:K30),K30))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($L$17:L30),(ROUND(K31*AJ31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($M$17:M30),(ROUND(K31*AK31/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($T$17:T30),IF($U$8=\"YES\",BA31,BD31)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($U$17:U30),(ROUND(S31*AM31,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=$Y$9,$X$3,IF(D31=\"TOTAL\",SUM($V$17:V30),V30)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($W$17:W30),(SUM(AG32:AH32))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-05-01","May-2018",7,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2018",0,{"$nulls":4},19]
[null,"","","","",{"$f":"IF(D32=\"\",\"\",IF(D32=$N$10,$O$7,IF(E32=\"JUL\",MROUND(ROUND(1.03*F31,0),100),IF(D32=\"TOTAL\",SUM($F$17:F31),F31))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($G$17:G31),(ROUND(F32*AJ32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($H$17:H31),(ROUND(F32*AK32/100,0))))","v":""},0,null,{"$f":"IF(D32=\"\",\"\",IF(D32=$O$10,$O$8,IF(E32=\"JUL\",MROUND(ROUND(1.03*K31,0),100),IF(D32=\"TOTAL\",SUM($K$17:K31),K31))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($L$17:L31),(ROUND(K32*AJ32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($M$17:M31),(ROUND(K32*AK32/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($T$17:T31),IF($U$8=\"YES\",BA32,BD32)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($U$17:U31),(ROUND(S32*AM32,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=$Y$9,$X$3,IF(D32=\"TOTAL\",SUM($V$17:V31),V31)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($W$17:W31),(SUM(AG33:AH33))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-06-01","Jun-2018",7,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2018",0,{"$nulls":4},20]
[null,"",{"$f":"IFERROR(IF(AB33=\"\",\"\",IF(DATE(YEAR(AB33),MONTH(AB33),DAY(AB33))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB33>$N$9,\"\",AB33))),\"\")","v":""},"","",{"$f":"IF(D33=\"\",\"\",IF(D33=$N$10,$O$7,IF(E33=\"JUL\",MROUND(ROUND(1.03*F32,0),100),IF(D33=\"TOTAL\",SUM($F$17:F32),F32))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($G$17:G32),(ROUND(F33*AJ33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($H$17:H32),(ROUND(F33*AK33/100,0))))","v":""},0,null,{"$f":"IF(D33=\"\",\"\",IF(D33=$O$10,$O$8,IF(E33=\"JUL\",MROUND(ROUND(1.03*K32,0),100),IF(D33=\"TOTAL\",SUM($K$17:K32),K32))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($L$17:L32),(ROUND(K33*AJ33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($M$17:M32),(ROUND(K33*AK33/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($T$17:T32),IF($U$8=\"YES\",BA33,BD33)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($U$17:U32),(ROUND(S33*AM33,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=$Y$9,$X$3,IF(D33=\"TOTAL\",SUM($V$17:V32),V32)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($W$17:W32),(SUM(AG34:AH34))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-07-01","Jul-2018",9,8,2,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jul-2018",0,{"$nulls":4},21]
[null,"","","","",{"$f":"IF(D34=\"\",\"\",IF(D34=$N$10,$O$7,IF(E34=\"JUL\",MROUND(ROUND(1.03*F33,0),100),IF(D34=\"TOTAL\",SUM($F$17:F33),F33))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($G$17:G33),(ROUND(F34*AJ34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($H$17:H33),(ROUND(F34*AK34/100,0))))","v":""},0,null,{"$f":"IF(D34=\"\",\"\",IF(D34=$O$10,$O$8,IF(E34=\"JUL\",MROUND(ROUND(1.03*K33,0),100),IF(D34=\"TOTAL\",SUM($K$17:K33),K33))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($L$17:L33),(ROUND(K34*AJ34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($M$17:M33),(ROUND(K34*AK34/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($T$17:T33),IF($U$8=\"YES\",BA34,BD34)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($U$17:U33),(ROUND(S34*AM34,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=$Y$9,$X$3,IF(D34=\"TOTAL\",SUM($V$17:V33),V33)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($W$17:W33),(SUM(AG35:AH35))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-08-01","Aug-2018",9,8,2,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2018",0,{"$nulls":4},22]
[null,"","","","",{"$f":"IF(D35=\"\",\"\",IF(D35=$N$10,$O$7,IF(E35=\"JUL\",MROUND(ROUND(1.03*F34,0),100),IF(D35=\"TOTAL\",SUM($F$17:F34),F34))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($G$17:G34),(ROUND(F35*AJ35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($H$17:H34),(ROUND(F35*AK35/100,0))))","v":""},0,null,{"$f":"IF(D35=\"\",\"\",IF(D35=$O$10,$O$8,IF(E35=\"JUL\",MROUND(ROUND(1.03*K34,0),100),IF(D35=\"TOTAL\",SUM($K$17:K34),K34))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($L$17:L34),(ROUND(K35*AJ35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($M$17:M34),(ROUND(K35*AK35/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($T$17:T34),IF($U$8=\"YES\",BA35,BD35)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($U$17:U34),(ROUND(S35*AM35,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=$Y$9,$X$3,IF(D35=\"TOTAL\",SUM($V$17:V34),V34)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($W$17:W34),(SUM(AG36:AH36))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-09-01","Sep-2018",9,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Sep-2018",0,{"$nulls":4},23]
[null,"","","","",{"$f":"IF(D36=\"\",\"\",IF(D36=$N$10,$O$7,IF(E36=\"JUL\",MROUND(ROUND(1.03*F35,0),100),IF(D36=\"TOTAL\",SUM($F$17:F35),F35))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($G$17:G35),(ROUND(F36*AJ36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($H$17:H35),(ROUND(F36*AK36/100,0))))","v":""},0,null,{"$f":"IF(D36=\"\",\"\",IF(D36=$O$10,$O$8,IF(E36=\"JUL\",MROUND(ROUND(1.03*K35,0),100),IF(D36=\"TOTAL\",SUM($K$17:K35),K35))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($L$17:L35),(ROUND(K36*AJ36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($M$17:M35),(ROUND(K36*AK36/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($T$17:T35),IF($U$8=\"YES\",BA36,BD36)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($U$17:U35),(ROUND(S36*AM36,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=$Y$9,$X$3,IF(D36=\"TOTAL\",SUM($V$17:V35),V35)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($W$17:W35),(SUM(AG37:AH37))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-10-01","Oct-2018",9,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2018",0,{"$nulls":4},24]
[null,"","","","",{"$f":"IF(D37=\"\",\"\",IF(D37=$N$10,$O$7,IF(E37=\"JUL\",MROUND(ROUND(1.03*F36,0),100),IF(D37=\"TOTAL\",SUM($F$17:F36),F36))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($G$17:G36),(ROUND(F37*AJ37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($H$17:H36),(ROUND(F37*AK37/100,0))))","v":""},0,null,{"$f":"IF(D37=\"\",\"\",IF(D37=$O$10,$O$8,IF(E37=\"JUL\",MROUND(ROUND(1.03*K36,0),100),IF(D37=\"TOTAL\",SUM($K$17:K36),K36))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($L$17:L36),(ROUND(K37*AJ37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($M$17:M36),(ROUND(K37*AK37/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($T$17:T36),IF($U$8=\"YES\",BA37,BD37)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($U$17:U36),(ROUND(S37*AM37,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=$Y$9,$X$3,IF(D37=\"TOTAL\",SUM($V$17:V36),V36)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($W$17:W36),(SUM(AG38:AH38))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-11-01","Nov-2018",9,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2018",0,{"$nulls":4},25]
[null,"","","","",{"$f":"IF(D38=\"\",\"\",IF(D38=$N$10,$O$7,IF(E38=\"JUL\",MROUND(ROUND(1.03*F37,0),100),IF(D38=\"TOTAL\",SUM($F$17:F37),F37))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($G$17:G37),(ROUND(F38*AJ38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($H$17:H37),(ROUND(F38*AK38/100,0))))","v":""},0,null,{"$f":"IF(D38=\"\",\"\",IF(D38=$O$10,$O$8,IF(E38=\"JUL\",MROUND(ROUND(1.03*K37,0),100),IF(D38=\"TOTAL\",SUM($K$17:K37),K37))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($L$17:L37),(ROUND(K38*AJ38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($M$17:M37),(ROUND(K38*AK38/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($T$17:T37),IF($U$8=\"YES\",BA38,BD38)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($U$17:U37),(ROUND(S38*AM38,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=$Y$9,$X$3,IF(D38=\"TOTAL\",SUM($V$17:V37),V37)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($W$17:W37),(SUM(AG39:AH39))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2018-12-01","Dec-2018",9,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2018",0,{"$nulls":4},26]
[null,"","","","",{"$f":"IF(D39=\"\",\"\",IF(D39=$N$10,$O$7,IF(E39=\"JUL\",MROUND(ROUND(1.03*F38,0),100),IF(D39=\"TOTAL\",SUM($F$17:F38),F38))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($G$17:G38),(ROUND(F39*AJ39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($H$17:H38),(ROUND(F39*AK39/100,0))))","v":""},0,null,{"$f":"IF(D39=\"\",\"\",IF(D39=$O$10,$O$8,IF(E39=\"JUL\",MROUND(ROUND(1.03*K38,0),100),IF(D39=\"TOTAL\",SUM($K$17:K38),K38))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($L$17:L38),(ROUND(K39*AJ39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($M$17:M38),(ROUND(K39*AK39/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($T$17:T38),IF($U$8=\"YES\",BA39,BD39)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($U$17:U38),(ROUND(S39*AM39,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=$Y$9,$X$3,IF(D39=\"TOTAL\",SUM($V$17:V38),V38)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($W$17:W38),(SUM(AG40:AH40))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-01-01","Jan-2019",12,8,3,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2019",0,{"$nulls":4},27]
[null,"","","","",{"$f":"IF(D40=\"\",\"\",IF(D40=$N$10,$O$7,IF(E40=\"JUL\",MROUND(ROUND(1.03*F39,0),100),IF(D40=\"TOTAL\",SUM($F$17:F39),F39))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($G$17:G39),(ROUND(F40*AJ40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($H$17:H39),(ROUND(F40*AK40/100,0))))","v":""},0,null,{"$f":"IF(D40=\"\",\"\",IF(D40=$O$10,$O$8,IF(E40=\"JUL\",MROUND(ROUND(1.03*K39,0),100),IF(D40=\"TOTAL\",SUM($K$17:K39),K39))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($L$17:L39),(ROUND(K40*AJ40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($M$17:M39),(ROUND(K40*AK40/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($T$17:T39),IF($U$8=\"YES\",BA40,BD40)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($U$17:U39),(ROUND(S40*AM40,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=$Y$9,$X$3,IF(D40=\"TOTAL\",SUM($V$17:V39),V39)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($W$17:W39),(SUM(AG41:AH41))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-02-01","Feb-2019",12,8,3,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2019",0,{"$nulls":4},28]
[null,"","","","",{"$f":"IF(D41=\"\",\"\",IF(D41=$N$10,$O$7,IF(E41=\"JUL\",MROUND(ROUND(1.03*F40,0),100),IF(D41=\"TOTAL\",SUM($F$17:F40),F40))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($G$17:G40),(ROUND(F41*AJ41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($H$17:H40),(ROUND(F41*AK41/100,0))))","v":""},0,null,{"$f":"IF(D41=\"\",\"\",IF(D41=$O$10,$O$8,IF(E41=\"JUL\",MROUND(ROUND(1.03*K40,0),100),IF(D41=\"TOTAL\",SUM($K$17:K40),K40))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($L$17:L40),(ROUND(K41*AJ41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($M$17:M40),(ROUND(K41*AK41/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($T$17:T40),IF($U$8=\"YES\",BA41,BD41)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($U$17:U40),(ROUND(S41*AM41,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=$Y$9,$X$3,IF(D41=\"TOTAL\",SUM($V$17:V40),V40)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($W$17:W40),(SUM(AG42:AH42))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-03-01","Mar-2019",12,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Mar-2019",0,{"$nulls":4},29]
[null,"","","","",{"$f":"IF(D42=\"\",\"\",IF(D42=$N$10,$O$7,IF(E42=\"JUL\",MROUND(ROUND(1.03*F41,0),100),IF(D42=\"TOTAL\",SUM($F$17:F41),F41))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($G$17:G41),(ROUND(F42*AJ42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($H$17:H41),(ROUND(F42*AK42/100,0))))","v":""},0,null,{"$f":"IF(D42=\"\",\"\",IF(D42=$O$10,$O$8,IF(E42=\"JUL\",MROUND(ROUND(1.03*K41,0),100),IF(D42=\"TOTAL\",SUM($K$17:K41),K41))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($L$17:L41),(ROUND(K42*AJ42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($M$17:M41),(ROUND(K42*AK42/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($T$17:T41),IF($U$8=\"YES\",BA42,BD42)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($U$17:U41),(ROUND(S42*AM42,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=$Y$9,$X$3,IF(D42=\"TOTAL\",SUM($V$17:V41),V41)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($W$17:W41),(SUM(AG43:AH43))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-04-01","Apr-2019",12,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2019",0,{"$nulls":4},30]
[null,"","","","",{"$f":"IF(D43=\"\",\"\",IF(D43=$N$10,$O$7,IF(E43=\"JUL\",MROUND(ROUND(1.03*F42,0),100),IF(D43=\"TOTAL\",SUM($F$17:F42),F42))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($G$17:G42),(ROUND(F43*AJ43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($H$17:H42),(ROUND(F43*AK43/100,0))))","v":""},0,null,{"$f":"IF(D43=\"\",\"\",IF(D43=$O$10,$O$8,IF(E43=\"JUL\",MROUND(ROUND(1.03*K42,0),100),IF(D43=\"TOTAL\",SUM($K$17:K42),K42))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($L$17:L42),(ROUND(K43*AJ43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($M$17:M42),(ROUND(K43*AK43/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($T$17:T42),IF($U$8=\"YES\",BA43,BD43)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($U$17:U42),(ROUND(S43*AM43,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=$Y$9,$X$3,IF(D43=\"TOTAL\",SUM($V$17:V42),V42)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($W$17:W42),(SUM(AG44:AH44))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-05-01","May-2019",12,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2019",0,{"$nulls":4},31]
[null,"","","","",{"$f":"IF(D44=\"\",\"\",IF(D44=$N$10,$O$7,IF(E44=\"JUL\",MROUND(ROUND(1.03*F43,0),100),IF(D44=\"TOTAL\",SUM($F$17:F43),F43))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($G$17:G43),(ROUND(F44*AJ44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($H$17:H43),(ROUND(F44*AK44/100,0))))","v":""},0,null,{"$f":"IF(D44=\"\",\"\",IF(D44=$O$10,$O$8,IF(E44=\"JUL\",MROUND(ROUND(1.03*K43,0),100),IF(D44=\"TOTAL\",SUM($K$17:K43),K43))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($L$17:L43),(ROUND(K44*AJ44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($M$17:M43),(ROUND(K44*AK44/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($T$17:T43),IF($U$8=\"YES\",BA44,BD44)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($U$17:U43),(ROUND(S44*AM44,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=$Y$9,$X$3,IF(D44=\"TOTAL\",SUM($V$17:V43),V43)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($W$17:W43),(SUM(AG45:AH45))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-06-01","Jun-2019",12,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2019",0]
[null,"","","","",{"$f":"IF(D45=\"\",\"\",IF(D45=$N$10,$O$7,IF(E45=\"JUL\",MROUND(ROUND(1.03*F44,0),100),IF(D45=\"TOTAL\",SUM($F$17:F44),F44))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($G$17:G44),(ROUND(F45*AJ45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($H$17:H44),(ROUND(F45*AK45/100,0))))","v":""},0,null,{"$f":"IF(D45=\"\",\"\",IF(D45=$O$10,$O$8,IF(E45=\"JUL\",MROUND(ROUND(1.03*K44,0),100),IF(D45=\"TOTAL\",SUM($K$17:K44),K44))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($L$17:L44),(ROUND(K45*AJ45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($M$17:M44),(ROUND(K45*AK45/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($T$17:T44),IF($U$8=\"YES\",BA45,BD45)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($U$17:U44),(ROUND(S45*AM45,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=$Y$9,$X$3,IF(D45=\"TOTAL\",SUM($V$17:V44),V44)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($W$17:W44),(SUM(AG46:AH46))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-07-01","Jul-2019",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jul-2019",0]
[null,"","","","",{"$f":"IF(D46=\"\",\"\",IF(D46=$N$10,$O$7,IF(E46=\"JUL\",MROUND(ROUND(1.03*F45,0),100),IF(D46=\"TOTAL\",SUM($F$17:F45),F45))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($G$17:G45),(ROUND(F46*AJ46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($H$17:H45),(ROUND(F46*AK46/100,0))))","v":""},0,null,{"$f":"IF(D46=\"\",\"\",IF(D46=$O$10,$O$8,IF(E46=\"JUL\",MROUND(ROUND(1.03*K45,0),100),IF(D46=\"TOTAL\",SUM($K$17:K45),K45))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($L$17:L45),(ROUND(K46*AJ46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($M$17:M45),(ROUND(K46*AK46/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($T$17:T45),IF($U$8=\"YES\",BA46,BD46)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($U$17:U45),(ROUND(S46*AM46,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=$Y$9,$X$3,IF(D46=\"TOTAL\",SUM($V$17:V45),V45)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($W$17:W45),(SUM(AG47:AH47))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-08-01","Aug-2019",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2019",0]
[null,"","","","",{"$f":"IF(D47=\"\",\"\",IF(D47=$N$10,$O$7,IF(E47=\"JUL\",MROUND(ROUND(1.03*F46,0),100),IF(D47=\"TOTAL\",SUM($F$17:F46),F46))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($G$17:G46),(ROUND(F47*AJ47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($H$17:H46),(ROUND(F47*AK47/100,0))))","v":""},0,null,{"$f":"IF(D47=\"\",\"\",IF(D47=$O$10,$O$8,IF(E47=\"JUL\",MROUND(ROUND(1.03*K46,0),100),IF(D47=\"TOTAL\",SUM($K$17:K46),K46))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($L$17:L46),(ROUND(K47*AJ47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($M$17:M46),(ROUND(K47*AK47/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($T$17:T46),IF($U$8=\"YES\",BA47,BD47)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($U$17:U46),(ROUND(S47*AM47,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=$Y$9,$X$3,IF(D47=\"TOTAL\",SUM($V$17:V46),V46)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($W$17:W46),(SUM(AG48:AH48))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-09-01","Sep-2019",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},{"$f":"IF($Y$6=\"REGULAR\",$V$5,0)","v":0},0,"Sep-2019",0]
[null,"","","","",{"$f":"IF(D48=\"\",\"\",IF(D48=$N$10,$O$7,IF(E48=\"JUL\",MROUND(ROUND(1.03*F47,0),100),IF(D48=\"TOTAL\",SUM($F$17:F47),F47))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($G$17:G47),(ROUND(F48*AJ48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($H$17:H47),(ROUND(F48*AK48/100,0))))","v":""},0,null,{"$f":"IF(D48=\"\",\"\",IF(D48=$O$10,$O$8,IF(E48=\"JUL\",MROUND(ROUND(1.03*K47,0),100),IF(D48=\"TOTAL\",SUM($K$17:K47),K47))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($L$17:L47),(ROUND(K48*AJ48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($M$17:M47),(ROUND(K48*AK48/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($T$17:T47),IF($U$8=\"YES\",BA48,BD48)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($U$17:U47),(ROUND(S48*AM48,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=$Y$9,$X$3,IF(D48=\"TOTAL\",SUM($V$17:V47),V47)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($W$17:W47),(SUM(AG49:AH49))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-10-01","Oct-2019",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2019",0]
[null,"","","","",{"$f":"IF(D49=\"\",\"\",IF(D49=$N$10,$O$7,IF(E49=\"JUL\",MROUND(ROUND(1.03*F48,0),100),IF(D49=\"TOTAL\",SUM($F$17:F48),F48))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($G$17:G48),(ROUND(F49*AJ49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($H$17:H48),(ROUND(F49*AK49/100,0))))","v":""},0,null,{"$f":"IF(D49=\"\",\"\",IF(D49=$O$10,$O$8,IF(E49=\"JUL\",MROUND(ROUND(1.03*K48,0),100),IF(D49=\"TOTAL\",SUM($K$17:K48),K48))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($L$17:L48),(ROUND(K49*AJ49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($M$17:M48),(ROUND(K49*AK49/100,0))))","v":""},0,{"$f":"IFERROR(MIN(F49-K49),\"\")","v":""},{"$f":"IFERROR(MIN(G49-L49),\"\")","v":""},"",null,0,{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($T$17:T48),IF($U$8=\"YES\",BA49,BD49)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($U$17:U48),(ROUND(S49*AM49,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=$Y$9,$X$3,IF(D49=\"TOTAL\",SUM($V$17:V48),V48)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($W$17:W48),(SUM(AG50:AH50))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$BE$211,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$BE$211,9,0),\"\")","v":""},{"$f":"IFERROR(ROUND(O49/31*AN49,0),\"\")","v":""},{"$f":"IFERROR(ROUND(S49/31*AO49,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$AR$211,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$AAT$211,3,0),\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$AAU$211,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$AAU$111,7,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$AAU$111,8,0),\"\")","v":""},"2019-11-01","Nov-2019",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,{"$f":"IFERROR(ROUND(O49*AL49/100,0)+R49,0)","v":0},"Nov-2019",0]
[null,"","","","",{"$f":"IF(D50=\"\",\"\",IF(D50=$N$10,$O$7,IF(E50=\"JUL\",MROUND(ROUND(1.03*F49,0),100),IF(D50=\"TOTAL\",SUM($F$17:F49),F49))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($G$17:G49),(ROUND(F50*AJ50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($H$17:H49),(ROUND(F50*AK50/100,0))))","v":""},{"$f":"SUM(F50:H50)","v":0},null,{"$f":"IF(D50=\"\",\"\",IF(D50=$O$10,$O$8,IF(E50=\"JUL\",MROUND(ROUND(1.03*K49,0),100),IF(D50=\"TOTAL\",SUM($K$17:K49),K49))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($L$17:L49),(ROUND(K50*AJ50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($M$17:M49),(ROUND(K50*AK50/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($T$17:T49),IF($U$8=\"YES\",BA50,BD50)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($U$17:U49),(ROUND(S50*AM50,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=$Y$9,$X$3,IF(D50=\"TOTAL\",SUM($V$17:V49),V49)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($W$17:W49),(SUM(AG51:AH51))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2019-12-01","Dec-2019",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2019",0]
[null,"","","","",{"$f":"IF(D51=\"\",\"\",IF(D51=$N$10,$O$7,IF(E51=\"JUL\",MROUND(ROUND(1.03*F50,0),100),IF(D51=\"TOTAL\",SUM($F$17:F50),F50))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($G$17:G50),(ROUND(F51*AJ51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($H$17:H50),(ROUND(F51*AK51/100,0))))","v":""},0,null,{"$f":"IF(D51=\"\",\"\",IF(D51=$O$10,$O$8,IF(E51=\"JUL\",MROUND(ROUND(1.03*K50,0),100),IF(D51=\"TOTAL\",SUM($K$17:K50),K50))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($L$17:L50),(ROUND(K51*AJ51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($M$17:M50),(ROUND(K51*AK51/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($T$17:T50),IF($U$8=\"YES\",BA51,BD51)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($U$17:U50),(ROUND(S51*AM51,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=$Y$9,$X$3,IF(D51=\"TOTAL\",SUM($V$17:V50),V50)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($W$17:W50),(SUM(AG52:AH52))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C50),MONTH(C50)+1,DAY(C50)),\"\")","v":""},{"$f":"IFERROR(IF(AB51=\"\",\"\",IF(DATE(YEAR(AB51),MONTH(AB51),DAY(AB51))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB51>$N$9,\"\",AB51))),\"\")","v":""},null,"","","","",null,"","","","","","","2020-01-01","Jan-2020",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2020",0]
[null,"","","","",{"$f":"IF(D52=\"\",\"\",IF(D52=$N$10,$O$7,IF(E52=\"JUL\",MROUND(ROUND(1.03*F51,0),100),IF(D52=\"TOTAL\",SUM($F$17:F51),F51))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($G$17:G51),(ROUND(F52*AJ52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($H$17:H51),(ROUND(F52*AK52/100,0))))","v":""},0,null,{"$f":"IF(D52=\"\",\"\",IF(D52=$O$10,$O$8,IF(E52=\"JUL\",MROUND(ROUND(1.03*K51,0),100),IF(D52=\"TOTAL\",SUM($K$17:K51),K51))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($L$17:L51),(ROUND(K52*AJ52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($M$17:M51),(ROUND(K52*AK52/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($T$17:T51),IF($U$8=\"YES\",BA52,BD52)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($U$17:U51),(ROUND(S52*AM52,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=$Y$9,$X$3,IF(D52=\"TOTAL\",SUM($V$17:V51),V51)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($W$17:W51),(SUM(AG53:AH53))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-02-01","Feb-2020",17,8,5,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2020",0]
[null,"","","","",{"$f":"IF(D53=\"\",\"\",IF(D53=$N$10,$O$7,IF(E53=\"JUL\",MROUND(ROUND(1.03*F52,0),100),IF(D53=\"TOTAL\",SUM($F$17:F52),F52))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($G$17:G52),(ROUND(F53*AJ53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($H$17:H52),(ROUND(F53*AK53/100,0))))","v":""},0,null,{"$f":"IF(D53=\"\",\"\",IF(D53=$O$10,$O$8,IF(E53=\"JUL\",MROUND(ROUND(1.03*K52,0),100),IF(D53=\"TOTAL\",SUM($K$17:K52),K52))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($L$17:L52),(ROUND(K53*AJ53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($M$17:M52),(ROUND(K53*AK53/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($T$17:T52),IF($U$8=\"YES\",BA53,BD53)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($U$17:U52),(ROUND(S53*AM53,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=$Y$9,$X$3,IF(D53=\"TOTAL\",SUM($V$17:V52),V52)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($W$17:W52),(SUM(AG54:AH54))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-03-01","Mar-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$f":"AN12","v":3},null,null,0,0,"Mar-2020",0]
[null,"","","","",{"$f":"IF(D54=\"\",\"\",IF(D54=$N$10,$O$7,IF(E54=\"JUL\",MROUND(ROUND(1.03*F53,0),100),IF(D54=\"TOTAL\",SUM($F$17:F53),F53))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($G$17:G53),(ROUND(F54*AJ54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($H$17:H53),(ROUND(F54*AK54/100,0))))","v":""},0,null,{"$f":"IF(D54=\"\",\"\",IF(D54=$O$10,$O$8,IF(E54=\"JUL\",MROUND(ROUND(1.03*K53,0),100),IF(D54=\"TOTAL\",SUM($K$17:K53),K53))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($L$17:L53),(ROUND(K54*AJ54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($M$17:M53),(ROUND(K54*AK54/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($T$17:T53),IF($U$8=\"YES\",BA54,BD54)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($U$17:U53),(ROUND(S54*AM54,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=$Y$9,$X$3,IF(D54=\"TOTAL\",SUM($V$17:V53),V53)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($W$17:W53),(SUM(AG55:AH55))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-04-01","Apr-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2020",0]
[null,"","","","",{"$f":"IF(D55=\"\",\"\",IF(D55=$N$10,$O$7,IF(E55=\"JUL\",MROUND(ROUND(1.03*F54,0),100),IF(D55=\"TOTAL\",SUM($F$17:F54),F54))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($G$17:G54),(ROUND(F55*AJ55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($H$17:H54),(ROUND(F55*AK55/100,0))))","v":""},0,null,{"$f":"IF(D55=\"\",\"\",IF(D55=$O$10,$O$8,IF(E55=\"JUL\",MROUND(ROUND(1.03*K54,0),100),IF(D55=\"TOTAL\",SUM($K$17:K54),K54))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($L$17:L54),(ROUND(K55*AJ55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($M$17:M54),(ROUND(K55*AK55/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($T$17:T54),IF($U$8=\"YES\",BA55,BD55)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($U$17:U54),(ROUND(S55*AM55,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=$Y$9,$X$3,IF(D55=\"TOTAL\",SUM($V$17:V54),V54)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($W$17:W54),(SUM(AG56:AH56))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-05-01","May-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2020",0]
[null,"","","","",{"$f":"IF(D56=\"\",\"\",IF(D56=$N$10,$O$7,IF(E56=\"JUL\",MROUND(ROUND(1.03*F55,0),100),IF(D56=\"TOTAL\",SUM($F$17:F55),F55))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($G$17:G55),(ROUND(F56*AJ56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($H$17:H55),(ROUND(F56*AK56/100,0))))","v":""},0,null,{"$f":"IF(D56=\"\",\"\",IF(D56=$O$10,$O$8,IF(E56=\"JUL\",MROUND(ROUND(1.03*K55,0),100),IF(D56=\"TOTAL\",SUM($K$17:K55),K55))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($L$17:L55),(ROUND(K56*AJ56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($M$17:M55),(ROUND(K56*AK56/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($T$17:T55),IF($U$8=\"YES\",BA56,BD56)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($U$17:U55),(ROUND(S56*AM56,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=$Y$9,$X$3,IF(D56=\"TOTAL\",SUM($V$17:V55),V55)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($W$17:W55),(SUM(AG57:AH57))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-06-01","Jun-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2020",0]
[null,"","","","",{"$f":"IF(D57=\"\",\"\",IF(D57=$N$10,$O$7,IF(E57=\"JUL\",MROUND(ROUND(1.03*F56,0),100),IF(D57=\"TOTAL\",SUM($F$17:F56),F56))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($G$17:G56),(ROUND(F57*AJ57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($H$17:H56),(ROUND(F57*AK57/100,0))))","v":""},0,null,{"$f":"IF(D57=\"\",\"\",IF(D57=$O$10,$O$8,IF(E57=\"JUL\",MROUND(ROUND(1.03*K56,0),100),IF(D57=\"TOTAL\",SUM($K$17:K56),K56))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($L$17:L56),(ROUND(K57*AJ57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($M$17:M56),(ROUND(K57*AK57/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($T$17:T56),IF($U$8=\"YES\",BA57,BD57)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($U$17:U56),(ROUND(S57*AM57,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=$Y$9,$X$3,IF(D57=\"TOTAL\",SUM($V$17:V56),V56)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($W$17:W56),(SUM(AG58:AH58))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-07-01","Jul-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jul-2020",0]
[null,"","","","",{"$f":"IF(D58=\"\",\"\",IF(D58=$N$10,$O$7,IF(E58=\"JUL\",MROUND(ROUND(1.03*F57,0),100),IF(D58=\"TOTAL\",SUM($F$17:F57),F57))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($G$17:G57),(ROUND(F58*AJ58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($H$17:H57),(ROUND(F58*AK58/100,0))))","v":""},0,null,{"$f":"IF(D58=\"\",\"\",IF(D58=$O$10,$O$8,IF(E58=\"JUL\",MROUND(ROUND(1.03*K57,0),100),IF(D58=\"TOTAL\",SUM($K$17:K57),K57))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($L$17:L57),(ROUND(K58*AJ58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($M$17:M57),(ROUND(K58*AK58/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($T$17:T57),IF($U$8=\"YES\",BA58,BD58)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($U$17:U57),(ROUND(S58*AM58,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=$Y$9,$X$3,IF(D58=\"TOTAL\",SUM($V$17:V57),V57)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($W$17:W57),(SUM(AG59:AH59))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-08-01","Aug-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2020",0]
[null,"","","","",{"$f":"IF(D59=\"\",\"\",IF(D59=$N$10,$O$7,IF(E59=\"JUL\",MROUND(ROUND(1.03*F58,0),100),IF(D59=\"TOTAL\",SUM($F$17:F58),F58))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($G$17:G58),(ROUND(F59*AJ59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($H$17:H58),(ROUND(F59*AK59/100,0))))","v":""},0,null,{"$f":"IF(D59=\"\",\"\",IF(D59=$O$10,$O$8,IF(E59=\"JUL\",MROUND(ROUND(1.03*K58,0),100),IF(D59=\"TOTAL\",SUM($K$17:K58),K58))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($L$17:L58),(ROUND(K59*AJ59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($M$17:M58),(ROUND(K59*AK59/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($T$17:T58),IF($U$8=\"YES\",BA59,BD59)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($U$17:U58),(ROUND(S59*AM59,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=$Y$9,$X$3,IF(D59=\"TOTAL\",SUM($V$17:V58),V58)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($W$17:W58),(SUM(AG60:AH60))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-09-01","Sep-2020",17,8,null,{"$f":"IF($Y$6=\"GPF\",AT59,0)","v":0},{"v":0.1,"d":"10%"},null,1,null,0,0,"Sep-2020",0]
[null,"","","","",{"$f":"IF(D60=\"\",\"\",IF(D60=$N$10,$O$7,IF(E60=\"JUL\",MROUND(ROUND(1.03*F59,0),100),IF(D60=\"TOTAL\",SUM($F$17:F59),F59))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($G$17:G59),(ROUND(F60*AJ60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($H$17:H59),(ROUND(F60*AK60/100,0))))","v":""},0,null,{"$f":"IF(D60=\"\",\"\",IF(D60=$O$10,$O$8,IF(E60=\"JUL\",MROUND(ROUND(1.03*K59,0),100),IF(D60=\"TOTAL\",SUM($K$17:K59),K59))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($L$17:L59),(ROUND(K60*AJ60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($M$17:M59),(ROUND(K60*AK60/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($T$17:T59),IF($U$8=\"YES\",BA60,BD60)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($U$17:U59),(ROUND(S60*AM60,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=$Y$9,$X$3,IF(D60=\"TOTAL\",SUM($V$17:V59),V59)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($W$17:W59),(SUM(AG61:AH61))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-10-01","Oct-2020",17,8,null,0,{"v":0.1,"d":"10%"},null,1,null,0,0,"Oct-2020",0]
[null,"","","","",{"$f":"IF(D61=\"\",\"\",IF(D61=$N$10,$O$7,IF(E61=\"JUL\",MROUND(ROUND(1.03*F60,0),100),IF(D61=\"TOTAL\",SUM($F$17:F60),F60))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($G$17:G60),(ROUND(F61*AJ61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($H$17:H60),(ROUND(F61*AK61/100,0))))","v":""},0,null,{"$f":"IF(D61=\"\",\"\",IF(D61=$O$10,$O$8,IF(E61=\"JUL\",MROUND(ROUND(1.03*K60,0),100),IF(D61=\"TOTAL\",SUM($K$17:K60),K60))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($L$17:L60),(ROUND(K61*AJ61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($M$17:M60),(ROUND(K61*AK61/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($T$17:T60),IF($U$8=\"YES\",BA61,BD61)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($U$17:U60),(ROUND(S61*AM61,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=$Y$9,$X$3,IF(D61=\"TOTAL\",SUM($V$17:V60),V60)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($W$17:W60),(SUM(AG62:AH62))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-11-01","Nov-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2020",0]
[null,"","","","",{"$f":"IF(D62=\"\",\"\",IF(D62=$N$10,$O$7,IF(E62=\"JUL\",MROUND(ROUND(1.03*F61,0),100),IF(D62=\"TOTAL\",SUM($F$17:F61),F61))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($G$17:G61),(ROUND(F62*AJ62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($H$17:H61),(ROUND(F62*AK62/100,0))))","v":""},0,null,{"$f":"IF(D62=\"\",\"\",IF(D62=$O$10,$O$8,IF(E62=\"JUL\",MROUND(ROUND(1.03*K61,0),100),IF(D62=\"TOTAL\",SUM($K$17:K61),K61))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($L$17:L61),(ROUND(K62*AJ62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($M$17:M61),(ROUND(K62*AK62/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($T$17:T61),IF($U$8=\"YES\",BA62,BD62)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($U$17:U61),(ROUND(S62*AM62,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=$Y$9,$X$3,IF(D62=\"TOTAL\",SUM($V$17:V61),V61)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($W$17:W61),(SUM(AG63:AH63))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2020-12-01","Dec-2020",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2020",0]
[null,"","","","",{"$f":"IF(D63=\"\",\"\",IF(D63=$N$10,$O$7,IF(E63=\"JUL\",MROUND(ROUND(1.03*F62,0),100),IF(D63=\"TOTAL\",SUM($F$17:F62),F62))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($G$17:G62),(ROUND(F63*AJ63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($H$17:H62),(ROUND(F63*AK63/100,0))))","v":""},0,null,{"$f":"IF(D63=\"\",\"\",IF(D63=$O$10,$O$8,IF(E63=\"JUL\",MROUND(ROUND(1.03*K62,0),100),IF(D63=\"TOTAL\",SUM($K$17:K62),K62))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($L$17:L62),(ROUND(K63*AJ63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($M$17:M62),(ROUND(K63*AK63/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($T$17:T62),IF($U$8=\"YES\",BA63,BD63)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($U$17:U62),(ROUND(S63*AM63,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=$Y$9,$X$3,IF(D63=\"TOTAL\",SUM($V$17:V62),V62)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($W$17:W62),(SUM(AG64:AH64))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-01-01","Jan-2021",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2021",0]
[null,"","","","",{"$f":"IF(D64=\"\",\"\",IF(D64=$N$10,$O$7,IF(E64=\"JUL\",MROUND(ROUND(1.03*F63,0),100),IF(D64=\"TOTAL\",SUM($F$17:F63),F63))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($G$17:G63),(ROUND(F64*AJ64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($H$17:H63),(ROUND(F64*AK64/100,0))))","v":""},0,null,{"$f":"IF(D64=\"\",\"\",IF(D64=$O$10,$O$8,IF(E64=\"JUL\",MROUND(ROUND(1.03*K63,0),100),IF(D64=\"TOTAL\",SUM($K$17:K63),K63))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($L$17:L63),(ROUND(K64*AJ64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($M$17:M63),(ROUND(K64*AK64/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($T$17:T63),IF($U$8=\"YES\",BA64,BD64)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($U$17:U63),(ROUND(S64*AM64,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=$Y$9,$X$3,IF(D64=\"TOTAL\",SUM($V$17:V63),V63)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($W$17:W63),(SUM(AG65:AH65))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-02-01","Feb-2021",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2021",0]
[null,"","","","",{"$f":"IF(D65=\"\",\"\",IF(D65=$N$10,$O$7,IF(E65=\"JUL\",MROUND(ROUND(1.03*F64,0),100),IF(D65=\"TOTAL\",SUM($F$17:F64),F64))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($G$17:G64),(ROUND(F65*AJ65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($H$17:H64),(ROUND(F65*AK65/100,0))))","v":""},0,null,{"$f":"IF(D65=\"\",\"\",IF(D65=$O$10,$O$8,IF(E65=\"JUL\",MROUND(ROUND(1.03*K64,0),100),IF(D65=\"TOTAL\",SUM($K$17:K64),K64))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($L$17:L64),(ROUND(K65*AJ65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($M$17:M64),(ROUND(K65*AK65/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($T$17:T64),IF($U$8=\"YES\",BA65,BD65)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($U$17:U64),(ROUND(S65*AM65,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=$Y$9,$X$3,IF(D65=\"TOTAL\",SUM($V$17:V64),V64)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($W$17:W64),(SUM(AG66:AH66))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-03-01","Mar-2021",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Mar-2021",0]
[null,"","","","",{"$f":"IF(D66=\"\",\"\",IF(D66=$N$10,$O$7,IF(E66=\"JUL\",MROUND(ROUND(1.03*F65,0),100),IF(D66=\"TOTAL\",SUM($F$17:F65),F65))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($G$17:G65),(ROUND(F66*AJ66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($H$17:H65),(ROUND(F66*AK66/100,0))))","v":""},0,null,{"$f":"IF(D66=\"\",\"\",IF(D66=$O$10,$O$8,IF(E66=\"JUL\",MROUND(ROUND(1.03*K65,0),100),IF(D66=\"TOTAL\",SUM($K$17:K65),K65))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($L$17:L65),(ROUND(K66*AJ66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($M$17:M65),(ROUND(K66*AK66/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($T$17:T65),IF($U$8=\"YES\",BA66,BD66)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($U$17:U65),(ROUND(S66*AM66,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=$Y$9,$X$3,IF(D66=\"TOTAL\",SUM($V$17:V65),V65)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($W$17:W65),(SUM(AG67:AH67))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-04-01","Apr-2021",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2021",0]
[null,"","","","",{"$f":"IF(D67=\"\",\"\",IF(D67=$N$10,$O$7,IF(E67=\"JUL\",MROUND(ROUND(1.03*F66,0),100),IF(D67=\"TOTAL\",SUM($F$17:F66),F66))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($G$17:G66),(ROUND(F67*AJ67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($H$17:H66),(ROUND(F67*AK67/100,0))))","v":""},0,null,{"$f":"IF(D67=\"\",\"\",IF(D67=$O$10,$O$8,IF(E67=\"JUL\",MROUND(ROUND(1.03*K66,0),100),IF(D67=\"TOTAL\",SUM($K$17:K66),K66))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($L$17:L66),(ROUND(K67*AJ67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($M$17:M66),(ROUND(K67*AK67/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($T$17:T66),IF($U$8=\"YES\",BA67,BD67)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($U$17:U66),(ROUND(S67*AM67,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=$Y$9,$X$3,IF(D67=\"TOTAL\",SUM($V$17:V66),V66)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($W$17:W66),(SUM(AG68:AH68))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-05-01","May-2021",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2021",0]
[null,"","","","",{"$f":"IF(D68=\"\",\"\",IF(D68=$N$10,$O$7,IF(E68=\"JUL\",MROUND(ROUND(1.03*F67,0),100),IF(D68=\"TOTAL\",SUM($F$17:F67),F67))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($G$17:G67),(ROUND(F68*AJ68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($H$17:H67),(ROUND(F68*AK68/100,0))))","v":""},0,null,{"$f":"IF(D68=\"\",\"\",IF(D68=$O$10,$O$8,IF(E68=\"JUL\",MROUND(ROUND(1.03*K67,0),100),IF(D68=\"TOTAL\",SUM($K$17:K67),K67))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($L$17:L67),(ROUND(K68*AJ68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($M$17:M67),(ROUND(K68*AK68/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($T$17:T67),IF($U$8=\"YES\",BA68,BD68)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($U$17:U67),(ROUND(S68*AM68,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=$Y$9,$X$3,IF(D68=\"TOTAL\",SUM($V$17:V67),V67)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($W$17:W67),(SUM(AG69:AH69))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-06-01","Jun-2021",17,8,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2021",0]
[null,"","","","",{"$f":"IF(D69=\"\",\"\",IF(D69=$N$10,$O$7,IF(E69=\"JUL\",MROUND(ROUND(1.03*F68,0),100),IF(D69=\"TOTAL\",SUM($F$17:F68),F68))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($G$17:G68),(ROUND(F69*AJ69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($H$17:H68),(ROUND(F69*AK69/100,0))))","v":""},0,null,{"$f":"IF(D69=\"\",\"\",IF(D69=$O$10,$O$8,IF(E69=\"JUL\",MROUND(ROUND(1.03*K68,0),100),IF(D69=\"TOTAL\",SUM($K$17:K68),K68))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($L$17:L68),(ROUND(K69*AJ69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($M$17:M68),(ROUND(K69*AK69/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($T$17:T68),IF($U$8=\"YES\",BA69,BD69)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($U$17:U68),(ROUND(S69*AM69,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=$Y$9,$X$3,IF(D69=\"TOTAL\",SUM($V$17:V68),V68)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($W$17:W68),(SUM(AG70:AH70))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-07-01","Jul-2021",31,{"$f":"V6","v":9},3,0,{"v":0.1,"d":"10%"},{"$nulls":3},{"$f":"IF($Y$6=\"REGULAR\",$V$6,0)","v":0},0,"Jul-2021",0]
[null,"","","","",{"$f":"IF(D70=\"\",\"\",IF(D70=$N$10,$O$7,IF(E70=\"JUL\",MROUND(ROUND(1.03*F69,0),100),IF(D70=\"TOTAL\",SUM($F$17:F69),F69))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($G$17:G69),(ROUND(F70*AJ70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($H$17:H69),(ROUND(F70*AK70/100,0))))","v":""},0,null,{"$f":"IF(D70=\"\",\"\",IF(D70=$O$10,$O$8,IF(E70=\"JUL\",MROUND(ROUND(1.03*K69,0),100),IF(D70=\"TOTAL\",SUM($K$17:K69),K69))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($L$17:L69),(ROUND(K70*AJ70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($M$17:M69),(ROUND(K70*AK70/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($T$17:T69),IF($U$8=\"YES\",BA70,BD70)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($U$17:U69),(ROUND(S70*AM70,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=$Y$9,$X$3,IF(D70=\"TOTAL\",SUM($V$17:V69),V69)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($W$17:W69),(SUM(AG71:AH71))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-08-01","Aug-2021",31,{"$f":"AS69","v":9},3,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2021",0]
[null,"","","","",{"$f":"IF(D71=\"\",\"\",IF(D71=$N$10,$O$7,IF(E71=\"JUL\",MROUND(ROUND(1.03*F70,0),100),IF(D71=\"TOTAL\",SUM($F$17:F70),F70))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($G$17:G70),(ROUND(F71*AJ71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($H$17:H70),(ROUND(F71*AK71/100,0))))","v":""},0,null,{"$f":"IF(D71=\"\",\"\",IF(D71=$O$10,$O$8,IF(E71=\"JUL\",MROUND(ROUND(1.03*K70,0),100),IF(D71=\"TOTAL\",SUM($K$17:K70),K70))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($L$17:L70),(ROUND(K71*AJ71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($M$17:M70),(ROUND(K71*AK71/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($T$17:T70),IF($U$8=\"YES\",BA71,BD71)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($U$17:U70),(ROUND(S71*AM71,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=$Y$9,$X$3,IF(D71=\"TOTAL\",SUM($V$17:V70),V70)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($W$17:W70),(SUM(AG72:AH72))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-09-01","Sep-2021",31,{"$f":"AS70","v":9},3,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Sep-2021",0]
[null,"","","","",{"$f":"IF(D72=\"\",\"\",IF(D72=$N$10,$O$7,IF(E72=\"JUL\",MROUND(ROUND(1.03*F71,0),100),IF(D72=\"TOTAL\",SUM($F$17:F71),F71))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($G$17:G71),(ROUND(F72*AJ72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($H$17:H71),(ROUND(F72*AK72/100,0))))","v":""},0,null,{"$f":"IF(D72=\"\",\"\",IF(D72=$O$10,$O$8,IF(E72=\"JUL\",MROUND(ROUND(1.03*K71,0),100),IF(D72=\"TOTAL\",SUM($K$17:K71),K71))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($L$17:L71),(ROUND(K72*AJ72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($M$17:M71),(ROUND(K72*AK72/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($T$17:T71),IF($U$8=\"YES\",BA72,BD72)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($U$17:U71),(ROUND(S72*AM72,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=$Y$9,$X$3,IF(D72=\"TOTAL\",SUM($V$17:V71),V71)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($W$17:W71),(SUM(AG73:AH73))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-10-01","Oct-2021",31,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2021",0]
[null,"","","","",{"$f":"IF(D73=\"\",\"\",IF(D73=$N$10,$O$7,IF(E73=\"JUL\",MROUND(ROUND(1.03*F72,0),100),IF(D73=\"TOTAL\",SUM($F$17:F72),F72))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($G$17:G72),(ROUND(F73*AJ73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($H$17:H72),(ROUND(F73*AK73/100,0))))","v":""},0,null,{"$f":"IF(D73=\"\",\"\",IF(D73=$O$10,$O$8,IF(E73=\"JUL\",MROUND(ROUND(1.03*K72,0),100),IF(D73=\"TOTAL\",SUM($K$17:K72),K72))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($L$17:L72),(ROUND(K73*AJ73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($M$17:M72),(ROUND(K73*AK73/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($T$17:T72),IF($U$8=\"YES\",BA73,BD73)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($U$17:U72),(ROUND(S73*AM73,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=$Y$9,$X$3,IF(D73=\"TOTAL\",SUM($V$17:V72),V72)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($W$17:W72),(SUM(AG74:AH74))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-11-01","Nov-2021",31,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2021",0]
[null,"","","","",{"$f":"IF(D74=\"\",\"\",IF(D74=$N$10,$O$7,IF(E74=\"JUL\",MROUND(ROUND(1.03*F73,0),100),IF(D74=\"TOTAL\",SUM($F$17:F73),F73))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($G$17:G73),(ROUND(F74*AJ74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($H$17:H73),(ROUND(F74*AK74/100,0))))","v":""},0,null,{"$f":"IF(D74=\"\",\"\",IF(D74=$O$10,$O$8,IF(E74=\"JUL\",MROUND(ROUND(1.03*K73,0),100),IF(D74=\"TOTAL\",SUM($K$17:K73),K73))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($L$17:L73),(ROUND(K74*AJ74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($M$17:M73),(ROUND(K74*AK74/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($T$17:T73),IF($U$8=\"YES\",BA74,BD74)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($U$17:U73),(ROUND(S74*AM74,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=$Y$9,$X$3,IF(D74=\"TOTAL\",SUM($V$17:V73),V73)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($W$17:W73),(SUM(AG75:AH75))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2021-12-01","Dec-2021",31,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2021",0]
[null,"","","","",{"$f":"IF(D75=\"\",\"\",IF(D75=$N$10,$O$7,IF(E75=\"JUL\",MROUND(ROUND(1.03*F74,0),100),IF(D75=\"TOTAL\",SUM($F$17:F74),F74))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($G$17:G74),(ROUND(F75*AJ75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($H$17:H74),(ROUND(F75*AK75/100,0))))","v":""},0,null,{"$f":"IF(D75=\"\",\"\",IF(D75=$O$10,$O$8,IF(E75=\"JUL\",MROUND(ROUND(1.03*K74,0),100),IF(D75=\"TOTAL\",SUM($K$17:K74),K74))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($L$17:L74),(ROUND(K75*AJ75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($M$17:M74),(ROUND(K75*AK75/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($T$17:T74),IF($U$8=\"YES\",BA75,BD75)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($U$17:U74),(ROUND(S75*AM75,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=$Y$9,$X$3,IF(D75=\"TOTAL\",SUM($V$17:V74),V74)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($W$17:W74),(SUM(AG76:AH76))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-01-01","Jan-2022",34,9,3,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2022",0]
[null,"","","","",{"$f":"IF(D76=\"\",\"\",IF(D76=$N$10,$O$7,IF(E76=\"JUL\",MROUND(ROUND(1.03*F75,0),100),IF(D76=\"TOTAL\",SUM($F$17:F75),F75))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($G$17:G75),(ROUND(F76*AJ76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($H$17:H75),(ROUND(F76*AK76/100,0))))","v":""},0,null,{"$f":"IF(D76=\"\",\"\",IF(D76=$O$10,$O$8,IF(E76=\"JUL\",MROUND(ROUND(1.03*K75,0),100),IF(D76=\"TOTAL\",SUM($K$17:K75),K75))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($L$17:L75),(ROUND(K76*AJ76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($M$17:M75),(ROUND(K76*AK76/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($T$17:T75),IF($U$8=\"YES\",BA76,BD76)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($U$17:U75),(ROUND(S76*AM76,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=$Y$9,$X$3,IF(D76=\"TOTAL\",SUM($V$17:V75),V75)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($W$17:W75),(SUM(AG77:AH77))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-02-01","Feb-2022",34,9,3,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2022",0]
[null,"","","","",{"$f":"IF(D77=\"\",\"\",IF(D77=$N$10,$O$7,IF(E77=\"JUL\",MROUND(ROUND(1.03*F76,0),100),IF(D77=\"TOTAL\",SUM($F$17:F76),F76))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($G$17:G76),(ROUND(F77*AJ77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($H$17:H76),(ROUND(F77*AK77/100,0))))","v":""},0,null,{"$f":"IF(D77=\"\",\"\",IF(D77=$O$10,$O$8,IF(E77=\"JUL\",MROUND(ROUND(1.03*K76,0),100),IF(D77=\"TOTAL\",SUM($K$17:K76),K76))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($L$17:L76),(ROUND(K77*AJ77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($M$17:M76),(ROUND(K77*AK77/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($T$17:T76),IF($U$8=\"YES\",BA77,BD77)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($U$17:U76),(ROUND(S77*AM77,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=$Y$9,$X$3,IF(D77=\"TOTAL\",SUM($V$17:V76),V76)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($W$17:W76),(SUM(AG78:AH78))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-03-01","Mar-2022",34,9,3,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Mar-2022",0]
[null,"","","","",{"$f":"IF(D78=\"\",\"\",IF(D78=$N$10,$O$7,IF(E78=\"JUL\",MROUND(ROUND(1.03*F77,0),100),IF(D78=\"TOTAL\",SUM($F$17:F77),F77))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($G$17:G77),(ROUND(F78*AJ78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($H$17:H77),(ROUND(F78*AK78/100,0))))","v":""},0,null,{"$f":"IF(D78=\"\",\"\",IF(D78=$O$10,$O$8,IF(E78=\"JUL\",MROUND(ROUND(1.03*K77,0),100),IF(D78=\"TOTAL\",SUM($K$17:K77),K77))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($L$17:L77),(ROUND(K78*AJ78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($M$17:M77),(ROUND(K78*AK78/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($T$17:T77),IF($U$8=\"YES\",BA78,BD78)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($U$17:U77),(ROUND(S78*AM78,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=$Y$9,$X$3,IF(D78=\"TOTAL\",SUM($V$17:V77),V77)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($W$17:W77),(SUM(AG79:AH79))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-04-01","Apr-2022",34,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2022",0]
[null,"","","","",{"$f":"IF(D79=\"\",\"\",IF(D79=$N$10,$O$7,IF(E79=\"JUL\",MROUND(ROUND(1.03*F78,0),100),IF(D79=\"TOTAL\",SUM($F$17:F78),F78))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($G$17:G78),(ROUND(F79*AJ79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($H$17:H78),(ROUND(F79*AK79/100,0))))","v":""},0,null,{"$f":"IF(D79=\"\",\"\",IF(D79=$O$10,$O$8,IF(E79=\"JUL\",MROUND(ROUND(1.03*K78,0),100),IF(D79=\"TOTAL\",SUM($K$17:K78),K78))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($L$17:L78),(ROUND(K79*AJ79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($M$17:M78),(ROUND(K79*AK79/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($T$17:T78),IF($U$8=\"YES\",BA79,BD79)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($U$17:U78),(ROUND(S79*AM79,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=$Y$9,$X$3,IF(D79=\"TOTAL\",SUM($V$17:V78),V78)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($W$17:W78),(SUM(AG80:AH80))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-05-01","May-2022",34,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2022",0]
[null,"","","","",{"$f":"IF(D80=\"\",\"\",IF(D80=$N$10,$O$7,IF(E80=\"JUL\",MROUND(ROUND(1.03*F79,0),100),IF(D80=\"TOTAL\",SUM($F$17:F79),F79))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($G$17:G79),(ROUND(F80*AJ80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($H$17:H79),(ROUND(F80*AK80/100,0))))","v":""},0,null,{"$f":"IF(D80=\"\",\"\",IF(D80=$O$10,$O$8,IF(E80=\"JUL\",MROUND(ROUND(1.03*K79,0),100),IF(D80=\"TOTAL\",SUM($K$17:K79),K79))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($L$17:L79),(ROUND(K80*AJ80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($M$17:M79),(ROUND(K80*AK80/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($T$17:T79),IF($U$8=\"YES\",BA80,BD80)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($U$17:U79),(ROUND(S80*AM80,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=$Y$9,$X$3,IF(D80=\"TOTAL\",SUM($V$17:V79),V79)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($W$17:W79),(SUM(AG81:AH81))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-06-01",{"$f":"TEXT(AP80,\"mmm-yyyy\")","v":"Jun-2022"},34,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,{"$f":"AQ80","v":"Jun-2022"},0]
[null,"","","","",{"$f":"IF(D81=\"\",\"\",IF(D81=$N$10,$O$7,IF(E81=\"JUL\",MROUND(ROUND(1.03*F80,0),100),IF(D81=\"TOTAL\",SUM($F$17:F80),F80))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($G$17:G80),(ROUND(F81*AJ81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($H$17:H80),(ROUND(F81*AK81/100,0))))","v":""},0,null,{"$f":"IF(D81=\"\",\"\",IF(D81=$O$10,$O$8,IF(E81=\"JUL\",MROUND(ROUND(1.03*K80,0),100),IF(D81=\"TOTAL\",SUM($K$17:K80),K80))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($L$17:L80),(ROUND(K81*AJ81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($M$17:M80),(ROUND(K81*AK81/100,0))))","v":""},0,{"$f":"IFERROR(MIN(F81-K81),\"\")","v":""},{"$f":"IFERROR(MIN(G81-L81),\"\")","v":""},"",null,0,{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($T$17:T80),IF($U$8=\"YES\",BA81,BD81)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($U$17:U80),(ROUND(S81*AM81,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=$Y$9,$X$3,IF(D81=\"TOTAL\",SUM($V$17:V80),V80)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($W$17:W80),(SUM(AG82:AH82))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$BE$211,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$BE$211,9,0),\"\")","v":""},{"$f":"IFERROR(ROUND(O81/31*AN81,0),\"\")","v":""},{"$f":"IFERROR(ROUND(S81/31*AO81,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$AR$211,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$AAT$211,3,0),\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$AAU$211,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$AAU$111,7,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$AAU$111,8,0),\"\")","v":""},"2022-07-01","Jul-2022",38,9,3,{"$f":"IF($Y$6=\"GPF\",AT81,AT81)","v":3},{"$f":"AV80","v":{"v":0.1,"d":"10%"}},{"$nulls":3},0,{"$f":"IFERROR(ROUND(O81*AL81/100,0)+R81,0)","v":0},"Jul-2022",0]
[null,"","","",{"$f":"TEXT(D82,\"mmm\")","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=$N$10,$O$7,IF(E82=\"JUL\",MROUND(ROUND(1.03*F81,0),100),IF(D82=\"TOTAL\",SUM($F$17:F81),F81))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($G$17:G81),(ROUND(F82*AJ82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($H$17:H81),(ROUND(F82*AK82/100,0))))","v":""},{"$f":"SUM(F82:H82)","v":0},null,{"$f":"IF(D82=\"\",\"\",IF(D82=$O$10,$O$8,IF(E82=\"JUL\",MROUND(ROUND(1.03*K81,0),100),IF(D82=\"TOTAL\",SUM($K$17:K81),K81))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($L$17:L81),(ROUND(K82*AJ82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($M$17:M81),(ROUND(K82*AK82/100,0))))","v":""},{"$f":"IFERROR(SUM(K82:M82),\"\")","v":0},"","","",null,{"$f":"IFERROR(SUM(O82:R82),\"\")","v":0},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($T$17:T81),IF($U$8=\"YES\",BA82,BD82)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($U$17:U81),(ROUND(S82*AM82,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=$Y$9,$X$3,IF(D82=\"TOTAL\",SUM($V$17:V81),V81)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($W$17:W81),(SUM(AG83:AH83))))","v":""},{"$f":"IFERROR(SUM(T82:W82),\"\")","v":0},{"$f":"S82-X82","v":0},null,null,"","",null,"","","","",null,"","",{"$f":"IFERROR(VLOOKUP(D82,$AQ$15:$AAU$211,5,0),\"\")","v":""},"","","","2022-08-01","Aug-2022",38,9,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2022",0]
[null,"",{"$f":"IFERROR(IF(AB83=\"\",\"\",IF(DATE(YEAR(AB83),MONTH(AB83),DAY(AB83))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB83>$N$9,\"\",AB83))),\"\")","v":""},{"$f":"TEXT(C83,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D83=\"\",\"\",IF(D83=$N$10,$O$7,IF(E83=\"JUL\",MROUND(ROUND(1.03*F82,0),100),IF(D83=\"TOTAL\",SUM($F$17:F82),F82))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($G$17:G82),(ROUND(F83*AJ83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($H$17:H82),(ROUND(F83*AK83/100,0))))","v":""},0,null,{"$f":"IF(D83=\"\",\"\",IF(D83=$O$10,$O$8,IF(E83=\"JUL\",MROUND(ROUND(1.03*K82,0),100),IF(D83=\"TOTAL\",SUM($K$17:K82),K82))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($L$17:L82),(ROUND(K83*AJ83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($M$17:M82),(ROUND(K83*AK83/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($T$17:T82),IF($U$8=\"YES\",BA83,BD83)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($U$17:U82),(ROUND(S83*AM83,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=$Y$9,$X$3,IF(D83=\"TOTAL\",SUM($V$17:V82),V82)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($W$17:W82),(SUM(AG84:AH84))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C82),MONTH(C82)+1,DAY(C82)),\"\")","v":""},{"$f":"IFERROR(IF(AB83=\"\",\"\",IF(DATE(YEAR(AB83),MONTH(AB83),DAY(AB83))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB83>$N$9,\"\",AB83))),\"\")","v":""},null,"","","","",null,"","","","","","","2022-09-01","Sep-2022",38,9,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Sep-2022",0]
[null,{"$f":"IF(B83>=$I$9,\"\",(B83+1))","v":""},"","","",{"$f":"IF(D84=\"\",\"\",IF(D84=$N$10,$O$7,IF(E84=\"JUL\",MROUND(ROUND(1.03*F83,0),100),IF(D84=\"TOTAL\",SUM($F$17:F83),F83))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($G$17:G83),(ROUND(F84*AJ84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($H$17:H83),(ROUND(F84*AK84/100,0))))","v":""},0,null,{"$f":"IF(D84=\"\",\"\",IF(D84=$O$10,$O$8,IF(E84=\"JUL\",MROUND(ROUND(1.03*K83,0),100),IF(D84=\"TOTAL\",SUM($K$17:K83),K83))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($L$17:L83),(ROUND(K84*AJ84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($M$17:M83),(ROUND(K84*AK84/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($T$17:T83),IF($U$8=\"YES\",BA84,BD84)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($U$17:U83),(ROUND(S84*AM84,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=$Y$9,$X$3,IF(D84=\"TOTAL\",SUM($V$17:V83),V83)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($W$17:W83),(SUM(AG85:AH85))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-10-01","Oct-2022",38,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2022",0]
[null,"","","","",{"$f":"IF(D85=\"\",\"\",IF(D85=$N$10,$O$7,IF(E85=\"JUL\",MROUND(ROUND(1.03*F84,0),100),IF(D85=\"TOTAL\",SUM($F$17:F84),F84))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($G$17:G84),(ROUND(F85*AJ85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($H$17:H84),(ROUND(F85*AK85/100,0))))","v":""},0,null,{"$f":"IF(D85=\"\",\"\",IF(D85=$O$10,$O$8,IF(E85=\"JUL\",MROUND(ROUND(1.03*K84,0),100),IF(D85=\"TOTAL\",SUM($K$17:K84),K84))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($L$17:L84),(ROUND(K85*AJ85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($M$17:M84),(ROUND(K85*AK85/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($T$17:T84),IF($U$8=\"YES\",BA85,BD85)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($U$17:U84),(ROUND(S85*AM85,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=$Y$9,$X$3,IF(D85=\"TOTAL\",SUM($V$17:V84),V84)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($W$17:W84),(SUM(AG86:AH86))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-11-01","Nov-2022",38,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2022",0]
[null,"","","","",{"$f":"IF(D86=\"\",\"\",IF(D86=$N$10,$O$7,IF(E86=\"JUL\",MROUND(ROUND(1.03*F85,0),100),IF(D86=\"TOTAL\",SUM($F$17:F85),F85))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($G$17:G85),(ROUND(F86*AJ86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($H$17:H85),(ROUND(F86*AK86/100,0))))","v":""},0,null,{"$f":"IF(D86=\"\",\"\",IF(D86=$O$10,$O$8,IF(E86=\"JUL\",MROUND(ROUND(1.03*K85,0),100),IF(D86=\"TOTAL\",SUM($K$17:K85),K85))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($L$17:L85),(ROUND(K86*AJ86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($M$17:M85),(ROUND(K86*AK86/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($T$17:T85),IF($U$8=\"YES\",BA86,BD86)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($U$17:U85),(ROUND(S86*AM86,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=$Y$9,$X$3,IF(D86=\"TOTAL\",SUM($V$17:V85),V85)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($W$17:W85),(SUM(AG87:AH87))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2022-12-01","Dec-2022",38,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2022",0]
[null,"","","","",{"$f":"IF(D87=\"\",\"\",IF(D87=$N$10,$O$7,IF(E87=\"JUL\",MROUND(ROUND(1.03*F86,0),100),IF(D87=\"TOTAL\",SUM($F$17:F86),F86))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($G$17:G86),(ROUND(F87*AJ87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($H$17:H86),(ROUND(F87*AK87/100,0))))","v":""},0,null,{"$f":"IF(D87=\"\",\"\",IF(D87=$O$10,$O$8,IF(E87=\"JUL\",MROUND(ROUND(1.03*K86,0),100),IF(D87=\"TOTAL\",SUM($K$17:K86),K86))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($L$17:L86),(ROUND(K87*AJ87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($M$17:M86),(ROUND(K87*AK87/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($T$17:T86),IF($U$8=\"YES\",BA87,BD87)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($U$17:U86),(ROUND(S87*AM87,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=$Y$9,$X$3,IF(D87=\"TOTAL\",SUM($V$17:V86),V86)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($W$17:W86),(SUM(AG88:AH88))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-01-01","Jan-2023",42,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2023",0]
[null,"","","","",{"$f":"IF(D88=\"\",\"\",IF(D88=$N$10,$O$7,IF(E88=\"JUL\",MROUND(ROUND(1.03*F87,0),100),IF(D88=\"TOTAL\",SUM($F$17:F87),F87))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($G$17:G87),(ROUND(F88*AJ88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($H$17:H87),(ROUND(F88*AK88/100,0))))","v":""},0,null,{"$f":"IF(D88=\"\",\"\",IF(D88=$O$10,$O$8,IF(E88=\"JUL\",MROUND(ROUND(1.03*K87,0),100),IF(D88=\"TOTAL\",SUM($K$17:K87),K87))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($L$17:L87),(ROUND(K88*AJ88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($M$17:M87),(ROUND(K88*AK88/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($T$17:T87),IF($U$8=\"YES\",BA88,BD88)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($U$17:U87),(ROUND(S88*AM88,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=$Y$9,$X$3,IF(D88=\"TOTAL\",SUM($V$17:V87),V87)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($W$17:W87),(SUM(AG89:AH89))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-02-01","Feb-2023",42,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2023",0]
[null,"","","","",{"$f":"IF(D89=\"\",\"\",IF(D89=$N$10,$O$7,IF(E89=\"JUL\",MROUND(ROUND(1.03*F88,0),100),IF(D89=\"TOTAL\",SUM($F$17:F88),F88))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($G$17:G88),(ROUND(F89*AJ89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($H$17:H88),(ROUND(F89*AK89/100,0))))","v":""},0,null,{"$f":"IF(D89=\"\",\"\",IF(D89=$O$10,$O$8,IF(E89=\"JUL\",MROUND(ROUND(1.03*K88,0),100),IF(D89=\"TOTAL\",SUM($K$17:K88),K88))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($L$17:L88),(ROUND(K89*AJ89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($M$17:M88),(ROUND(K89*AK89/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($T$17:T88),IF($U$8=\"YES\",BA89,BD89)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($U$17:U88),(ROUND(S89*AM89,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=$Y$9,$X$3,IF(D89=\"TOTAL\",SUM($V$17:V88),V88)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($W$17:W88),(SUM(AG90:AH90))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-03-01","Mar-2023",42,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Mar-2023",0]
[null,"","","","",{"$f":"IF(D90=\"\",\"\",IF(D90=$N$10,$O$7,IF(E90=\"JUL\",MROUND(ROUND(1.03*F89,0),100),IF(D90=\"TOTAL\",SUM($F$17:F89),F89))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($G$17:G89),(ROUND(F90*AJ90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($H$17:H89),(ROUND(F90*AK90/100,0))))","v":""},0,null,{"$f":"IF(D90=\"\",\"\",IF(D90=$O$10,$O$8,IF(E90=\"JUL\",MROUND(ROUND(1.03*K89,0),100),IF(D90=\"TOTAL\",SUM($K$17:K89),K89))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($L$17:L89),(ROUND(K90*AJ90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($M$17:M89),(ROUND(K90*AK90/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($T$17:T89),IF($U$8=\"YES\",BA90,BD90)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($U$17:U89),(ROUND(S90*AM90,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=$Y$9,$X$3,IF(D90=\"TOTAL\",SUM($V$17:V89),V89)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($W$17:W89),(SUM(AG91:AH91))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-04-01","Apr-2023",42,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2023",0]
[null,"","","","",{"$f":"IF(D91=\"\",\"\",IF(D91=$N$10,$O$7,IF(E91=\"JUL\",MROUND(ROUND(1.03*F90,0),100),IF(D91=\"TOTAL\",SUM($F$17:F90),F90))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($G$17:G90),(ROUND(F91*AJ91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($H$17:H90),(ROUND(F91*AK91/100,0))))","v":""},0,null,{"$f":"IF(D91=\"\",\"\",IF(D91=$O$10,$O$8,IF(E91=\"JUL\",MROUND(ROUND(1.03*K90,0),100),IF(D91=\"TOTAL\",SUM($K$17:K90),K90))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($L$17:L90),(ROUND(K91*AJ91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($M$17:M90),(ROUND(K91*AK91/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($T$17:T90),IF($U$8=\"YES\",BA91,BD91)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($U$17:U90),(ROUND(S91*AM91,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=$Y$9,$X$3,IF(D91=\"TOTAL\",SUM($V$17:V90),V90)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($W$17:W90),(SUM(AG92:AH92))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-05-01","May-2023",42,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2023",0]
[null,"","","","",{"$f":"IF(D92=\"\",\"\",IF(D92=$N$10,$O$7,IF(E92=\"JUL\",MROUND(ROUND(1.03*F91,0),100),IF(D92=\"TOTAL\",SUM($F$17:F91),F91))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($G$17:G91),(ROUND(F92*AJ92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($H$17:H91),(ROUND(F92*AK92/100,0))))","v":""},0,null,{"$f":"IF(D92=\"\",\"\",IF(D92=$O$10,$O$8,IF(E92=\"JUL\",MROUND(ROUND(1.03*K91,0),100),IF(D92=\"TOTAL\",SUM($K$17:K91),K91))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($L$17:L91),(ROUND(K92*AJ92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($M$17:M91),(ROUND(K92*AK92/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($T$17:T91),IF($U$8=\"YES\",BA92,BD92)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($U$17:U91),(ROUND(S92*AM92,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=$Y$9,$X$3,IF(D92=\"TOTAL\",SUM($V$17:V91),V91)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($W$17:W91),(SUM(AG93:AH93))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-06-01","Jun-2023",42,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2023",0]
[null,"","","","",{"$f":"IF(D93=\"\",\"\",IF(D93=$N$10,$O$7,IF(E93=\"JUL\",MROUND(ROUND(1.03*F92,0),100),IF(D93=\"TOTAL\",SUM($F$17:F92),F92))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($G$17:G92),(ROUND(F93*AJ93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($H$17:H92),(ROUND(F93*AK93/100,0))))","v":""},0,null,{"$f":"IF(D93=\"\",\"\",IF(D93=$O$10,$O$8,IF(E93=\"JUL\",MROUND(ROUND(1.03*K92,0),100),IF(D93=\"TOTAL\",SUM($K$17:K92),K92))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($L$17:L92),(ROUND(K93*AJ93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($M$17:M92),(ROUND(K93*AK93/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($T$17:T92),IF($U$8=\"YES\",BA93,BD93)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($U$17:U92),(ROUND(S93*AM93,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=$Y$9,$X$3,IF(D93=\"TOTAL\",SUM($V$17:V92),V92)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($W$17:W92),(SUM(AG94:AH94))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-07-01","Jul-2023",46,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jul-2023",0]
[null,"","","","",{"$f":"IF(D94=\"\",\"\",IF(D94=$N$10,$O$7,IF(E94=\"JUL\",MROUND(ROUND(1.03*F93,0),100),IF(D94=\"TOTAL\",SUM($F$17:F93),F93))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($G$17:G93),(ROUND(F94*AJ94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($H$17:H93),(ROUND(F94*AK94/100,0))))","v":""},0,null,{"$f":"IF(D94=\"\",\"\",IF(D94=$O$10,$O$8,IF(E94=\"JUL\",MROUND(ROUND(1.03*K93,0),100),IF(D94=\"TOTAL\",SUM($K$17:K93),K93))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($L$17:L93),(ROUND(K94*AJ94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($M$17:M93),(ROUND(K94*AK94/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($T$17:T93),IF($U$8=\"YES\",BA94,BD94)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($U$17:U93),(ROUND(S94*AM94,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=$Y$9,$X$3,IF(D94=\"TOTAL\",SUM($V$17:V93),V93)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($W$17:W93),(SUM(AG95:AH95))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-08-01","Aug-2023",46,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2023",0]
[null,"","","","",{"$f":"IF(D95=\"\",\"\",IF(D95=$N$10,$O$7,IF(E95=\"JUL\",MROUND(ROUND(1.03*F94,0),100),IF(D95=\"TOTAL\",SUM($F$17:F94),F94))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($G$17:G94),(ROUND(F95*AJ95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($H$17:H94),(ROUND(F95*AK95/100,0))))","v":""},0,null,{"$f":"IF(D95=\"\",\"\",IF(D95=$O$10,$O$8,IF(E95=\"JUL\",MROUND(ROUND(1.03*K94,0),100),IF(D95=\"TOTAL\",SUM($K$17:K94),K94))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($L$17:L94),(ROUND(K95*AJ95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($M$17:M94),(ROUND(K95*AK95/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($T$17:T94),IF($U$8=\"YES\",BA95,BD95)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($U$17:U94),(ROUND(S95*AM95,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=$Y$9,$X$3,IF(D95=\"TOTAL\",SUM($V$17:V94),V94)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($W$17:W94),(SUM(AG96:AH96))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-09-01","Sep-2023",46,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Sep-2023",0]
[null,"","","","",{"$f":"IF(D96=\"\",\"\",IF(D96=$N$10,$O$7,IF(E96=\"JUL\",MROUND(ROUND(1.03*F95,0),100),IF(D96=\"TOTAL\",SUM($F$17:F95),F95))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($G$17:G95),(ROUND(F96*AJ96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($H$17:H95),(ROUND(F96*AK96/100,0))))","v":""},0,null,{"$f":"IF(D96=\"\",\"\",IF(D96=$O$10,$O$8,IF(E96=\"JUL\",MROUND(ROUND(1.03*K95,0),100),IF(D96=\"TOTAL\",SUM($K$17:K95),K95))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($L$17:L95),(ROUND(K96*AJ96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($M$17:M95),(ROUND(K96*AK96/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($T$17:T95),IF($U$8=\"YES\",BA96,BD96)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($U$17:U95),(ROUND(S96*AM96,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=$Y$9,$X$3,IF(D96=\"TOTAL\",SUM($V$17:V95),V95)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($W$17:W95),(SUM(AG97:AH97))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-10-01","Oct-2023",46,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2023",0]
[null,"","","","",{"$f":"IF(D97=\"\",\"\",IF(D97=$N$10,$O$7,IF(E97=\"JUL\",MROUND(ROUND(1.03*F96,0),100),IF(D97=\"TOTAL\",SUM($F$17:F96),F96))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($G$17:G96),(ROUND(F97*AJ97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($H$17:H96),(ROUND(F97*AK97/100,0))))","v":""},0,null,{"$f":"IF(D97=\"\",\"\",IF(D97=$O$10,$O$8,IF(E97=\"JUL\",MROUND(ROUND(1.03*K96,0),100),IF(D97=\"TOTAL\",SUM($K$17:K96),K96))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($L$17:L96),(ROUND(K97*AJ97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($M$17:M96),(ROUND(K97*AK97/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($T$17:T96),IF($U$8=\"YES\",BA97,BD97)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($U$17:U96),(ROUND(S97*AM97,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=$Y$9,$X$3,IF(D97=\"TOTAL\",SUM($V$17:V96),V96)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($W$17:W96),(SUM(AG98:AH98))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-11-01","Nov-2023",46,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2023",0]
[null,"","","","",{"$f":"IF(D98=\"\",\"\",IF(D98=$N$10,$O$7,IF(E98=\"JUL\",MROUND(ROUND(1.03*F97,0),100),IF(D98=\"TOTAL\",SUM($F$17:F97),F97))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($G$17:G97),(ROUND(F98*AJ98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($H$17:H97),(ROUND(F98*AK98/100,0))))","v":""},0,null,{"$f":"IF(D98=\"\",\"\",IF(D98=$O$10,$O$8,IF(E98=\"JUL\",MROUND(ROUND(1.03*K97,0),100),IF(D98=\"TOTAL\",SUM($K$17:K97),K97))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($L$17:L97),(ROUND(K98*AJ98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($M$17:M97),(ROUND(K98*AK98/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($T$17:T97),IF($U$8=\"YES\",BA98,BD98)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($U$17:U97),(ROUND(S98*AM98,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=$Y$9,$X$3,IF(D98=\"TOTAL\",SUM($V$17:V97),V97)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($W$17:W97),(SUM(AG99:AH99))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2023-12-01","Dec-2023",46,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2023",0]
[null,"","","","",{"$f":"IF(D99=\"\",\"\",IF(D99=$N$10,$O$7,IF(E99=\"JUL\",MROUND(ROUND(1.03*F98,0),100),IF(D99=\"TOTAL\",SUM($F$17:F98),F98))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($G$17:G98),(ROUND(F99*AJ99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($H$17:H98),(ROUND(F99*AK99/100,0))))","v":""},0,null,{"$f":"IF(D99=\"\",\"\",IF(D99=$O$10,$O$8,IF(E99=\"JUL\",MROUND(ROUND(1.03*K98,0),100),IF(D99=\"TOTAL\",SUM($K$17:K98),K98))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($L$17:L98),(ROUND(K99*AJ99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($M$17:M98),(ROUND(K99*AK99/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($T$17:T98),IF($U$8=\"YES\",BA99,BD99)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($U$17:U98),(ROUND(S99*AM99,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=$Y$9,$X$3,IF(D99=\"TOTAL\",SUM($V$17:V98),V98)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($W$17:W98),(SUM(AG100:AH100))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-01-01","Jan-2024",50,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2024",0]
[null,"","","","",{"$f":"IF(D100=\"\",\"\",IF(D100=$N$10,$O$7,IF(E100=\"JUL\",MROUND(ROUND(1.03*F99,0),100),IF(D100=\"TOTAL\",SUM($F$17:F99),F99))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($G$17:G99),(ROUND(F100*AJ100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($H$17:H99),(ROUND(F100*AK100/100,0))))","v":""},0,null,{"$f":"IF(D100=\"\",\"\",IF(D100=$O$10,$O$8,IF(E100=\"JUL\",MROUND(ROUND(1.03*K99,0),100),IF(D100=\"TOTAL\",SUM($K$17:K99),K99))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($L$17:L99),(ROUND(K100*AJ100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($M$17:M99),(ROUND(K100*AK100/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($T$17:T99),IF($U$8=\"YES\",BA100,BD100)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($U$17:U99),(ROUND(S100*AM100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=$Y$9,$X$3,IF(D100=\"TOTAL\",SUM($V$17:V99),V99)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($W$17:W99),(SUM(AG101:AH101))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-02-01","Feb-2024",50,9,4,4,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2024",0]
[null,"","","","",{"$f":"IF(D101=\"\",\"\",IF(D101=$N$10,$O$7,IF(E101=\"JUL\",MROUND(ROUND(1.03*F100,0),100),IF(D101=\"TOTAL\",SUM($F$17:F100),F100))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($G$17:G100),(ROUND(F101*AJ101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($H$17:H100),(ROUND(F101*AK101/100,0))))","v":""},0,null,{"$f":"IF(D101=\"\",\"\",IF(D101=$O$10,$O$8,IF(E101=\"JUL\",MROUND(ROUND(1.03*K100,0),100),IF(D101=\"TOTAL\",SUM($K$17:K100),K100))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($L$17:L100),(ROUND(K101*AJ101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($M$17:M100),(ROUND(K101*AK101/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($T$17:T100),IF($U$8=\"YES\",BA101,BD101)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($U$17:U100),(ROUND(S101*AM101,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=$Y$9,$X$3,IF(D101=\"TOTAL\",SUM($V$17:V100),V100)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($W$17:W100),(SUM(AG102:AH102))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-03-01","Mar-2024",50,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},{"$f":"IF($Y$6=\"REGULAR\",$V$6,0)","v":0},0,"Mar-2024",0]
[null,"","","","",{"$f":"IF(D102=\"\",\"\",IF(D102=$N$10,$O$7,IF(E102=\"JUL\",MROUND(ROUND(1.03*F101,0),100),IF(D102=\"TOTAL\",SUM($F$17:F101),F101))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($G$17:G101),(ROUND(F102*AJ102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($H$17:H101),(ROUND(F102*AK102/100,0))))","v":""},0,null,{"$f":"IF(D102=\"\",\"\",IF(D102=$O$10,$O$8,IF(E102=\"JUL\",MROUND(ROUND(1.03*K101,0),100),IF(D102=\"TOTAL\",SUM($K$17:K101),K101))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($L$17:L101),(ROUND(K102*AJ102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($M$17:M101),(ROUND(K102*AK102/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($T$17:T101),IF($U$8=\"YES\",BA102,BD102)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($U$17:U101),(ROUND(S102*AM102,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=$Y$9,$X$3,IF(D102=\"TOTAL\",SUM($V$17:V101),V101)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($W$17:W101),(SUM(AG103:AH103))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-04-01","Apr-2024",50,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2024",0]
[null,"","","","",{"$f":"IF(D103=\"\",\"\",IF(D103=$N$10,$O$7,IF(E103=\"JUL\",MROUND(ROUND(1.03*F102,0),100),IF(D103=\"TOTAL\",SUM($F$17:F102),F102))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($G$17:G102),(ROUND(F103*AJ103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($H$17:H102),(ROUND(F103*AK103/100,0))))","v":""},0,null,{"$f":"IF(D103=\"\",\"\",IF(D103=$O$10,$O$8,IF(E103=\"JUL\",MROUND(ROUND(1.03*K102,0),100),IF(D103=\"TOTAL\",SUM($K$17:K102),K102))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($L$17:L102),(ROUND(K103*AJ103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($M$17:M102),(ROUND(K103*AK103/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($T$17:T102),IF($U$8=\"YES\",BA103,BD103)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($U$17:U102),(ROUND(S103*AM103,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=$Y$9,$X$3,IF(D103=\"TOTAL\",SUM($V$17:V102),V102)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($W$17:W102),(SUM(AG104:AH104))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-05-01","May-2024",50,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2024",0]
[null,"","","","",{"$f":"IF(D104=\"\",\"\",IF(D104=$N$10,$O$7,IF(E104=\"JUL\",MROUND(ROUND(1.03*F103,0),100),IF(D104=\"TOTAL\",SUM($F$17:F103),F103))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($G$17:G103),(ROUND(F104*AJ104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($H$17:H103),(ROUND(F104*AK104/100,0))))","v":""},0,null,{"$f":"IF(D104=\"\",\"\",IF(D104=$O$10,$O$8,IF(E104=\"JUL\",MROUND(ROUND(1.03*K103,0),100),IF(D104=\"TOTAL\",SUM($K$17:K103),K103))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($L$17:L103),(ROUND(K104*AJ104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($M$17:M103),(ROUND(K104*AK104/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($T$17:T103),IF($U$8=\"YES\",BA104,BD104)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($U$17:U103),(ROUND(S104*AM104,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=$Y$9,$X$3,IF(D104=\"TOTAL\",SUM($V$17:V103),V103)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($W$17:W103),(SUM(AG105:AH105))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-06-01","Jun-2024",50,9,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2024",0]
[null,"","","","",{"$f":"IF(D105=\"\",\"\",IF(D105=$N$10,$O$7,IF(E105=\"JUL\",MROUND(ROUND(1.03*F104,0),100),IF(D105=\"TOTAL\",SUM($F$17:F104),F104))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($G$17:G104),(ROUND(F105*AJ105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($H$17:H104),(ROUND(F105*AK105/100,0))))","v":""},0,null,{"$f":"IF(D105=\"\",\"\",IF(D105=$O$10,$O$8,IF(E105=\"JUL\",MROUND(ROUND(1.03*K104,0),100),IF(D105=\"TOTAL\",SUM($K$17:K104),K104))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($L$17:L104),(ROUND(K105*AJ105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($M$17:M104),(ROUND(K105*AK105/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($T$17:T104),IF($U$8=\"YES\",BA105,BD105)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($U$17:U104),(ROUND(S105*AM105,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=$Y$9,$X$3,IF(D105=\"TOTAL\",SUM($V$17:V104),V104)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($W$17:W104),(SUM(AG106:AH106))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-07-01","Jul-2024",53,9,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jul-2024",0]
[null,"","","","",{"$f":"IF(D106=\"\",\"\",IF(D106=$N$10,$O$7,IF(E106=\"JUL\",MROUND(ROUND(1.03*F105,0),100),IF(D106=\"TOTAL\",SUM($F$17:F105),F105))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($G$17:G105),(ROUND(F106*AJ106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($H$17:H105),(ROUND(F106*AK106/100,0))))","v":""},0,null,{"$f":"IF(D106=\"\",\"\",IF(D106=$O$10,$O$8,IF(E106=\"JUL\",MROUND(ROUND(1.03*K105,0),100),IF(D106=\"TOTAL\",SUM($K$17:K105),K105))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($L$17:L105),(ROUND(K106*AJ106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($M$17:M105),(ROUND(K106*AK106/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($T$17:T105),IF($U$8=\"YES\",BA106,BD106)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($U$17:U105),(ROUND(S106*AM106,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=$Y$9,$X$3,IF(D106=\"TOTAL\",SUM($V$17:V105),V105)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($W$17:W105),(SUM(AG107:AH107))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-08-01","Aug-2024",53,9,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2024",0]
[null,"","","","",{"$f":"IF(D107=\"\",\"\",IF(D107=$N$10,$O$7,IF(E107=\"JUL\",MROUND(ROUND(1.03*F106,0),100),IF(D107=\"TOTAL\",SUM($F$17:F106),F106))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($G$17:G106),(ROUND(F107*AJ107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($H$17:H106),(ROUND(F107*AK107/100,0))))","v":""},0,null,{"$f":"IF(D107=\"\",\"\",IF(D107=$O$10,$O$8,IF(E107=\"JUL\",MROUND(ROUND(1.03*K106,0),100),IF(D107=\"TOTAL\",SUM($K$17:K106),K106))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($L$17:L106),(ROUND(K107*AJ107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($M$17:M106),(ROUND(K107*AK107/100,0))))","v":""},0,"",{"$f":"IFERROR(MIN(G107-L107),\"\")","v":""},"",null,{"$f":"IFERROR(SUM(O107:R107),\"\")","v":0},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($T$17:T106),IF($U$8=\"YES\",BA107,BD107)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($U$17:U106),(ROUND(S107*AM107,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=$Y$9,$X$3,IF(D107=\"TOTAL\",SUM($V$17:V106),V106)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($W$17:W106),(SUM(AG108:AH108))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-09-01","Sep-2024",53,9,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Sep-2024",0]
[null,"","","","",{"$f":"IF(D108=\"\",\"\",IF(D108=$N$10,$O$7,IF(E108=\"JUL\",MROUND(ROUND(1.03*F107,0),100),IF(D108=\"TOTAL\",SUM($F$17:F107),F107))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($G$17:G107),(ROUND(F108*AJ108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($H$17:H107),(ROUND(F108*AK108/100,0))))","v":""},0,null,{"$f":"IF(D108=\"\",\"\",IF(D108=$O$10,$O$8,IF(E108=\"JUL\",MROUND(ROUND(1.03*K107,0),100),IF(D108=\"TOTAL\",SUM($K$17:K107),K107))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($L$17:L107),(ROUND(K108*AJ108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($M$17:M107),(ROUND(K108*AK108/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($T$17:T107),IF($U$8=\"YES\",BA108,BD108)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($U$17:U107),(ROUND(S108*AM108,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=$Y$9,$X$3,IF(D108=\"TOTAL\",SUM($V$17:V107),V107)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($W$17:W107),(SUM(AG109:AH109))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-10-01","Oct-2024",53,9,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2024",0]
[null,"","","","",{"$f":"IF(D109=\"\",\"\",IF(D109=$N$10,$O$7,IF(E109=\"JUL\",MROUND(ROUND(1.03*F108,0),100),IF(D109=\"TOTAL\",SUM($F$17:F108),F108))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($G$17:G108),(ROUND(F109*AJ109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($H$17:H108),(ROUND(F109*AK109/100,0))))","v":""},0,null,{"$f":"IF(D109=\"\",\"\",IF(D109=$O$10,$O$8,IF(E109=\"JUL\",MROUND(ROUND(1.03*K108,0),100),IF(D109=\"TOTAL\",SUM($K$17:K108),K108))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($L$17:L108),(ROUND(K109*AJ109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($M$17:M108),(ROUND(K109*AK109/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($T$17:T108),IF($U$8=\"YES\",BA109,BD109)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($U$17:U108),(ROUND(S109*AM109,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=$Y$9,$X$3,IF(D109=\"TOTAL\",SUM($V$17:V108),V108)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($W$17:W108),(SUM(AG110:AH110))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-11-01","Nov-2024",53,{"$f":"V7","v":10},null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2024",0]
[null,"","","","",{"$f":"IF(D110=\"\",\"\",IF(D110=$N$10,$O$7,IF(E110=\"JUL\",MROUND(ROUND(1.03*F109,0),100),IF(D110=\"TOTAL\",SUM($F$17:F109),F109))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($G$17:G109),(ROUND(F110*AJ110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($H$17:H109),(ROUND(F110*AK110/100,0))))","v":""},0,null,{"$f":"IF(D110=\"\",\"\",IF(D110=$O$10,$O$8,IF(E110=\"JUL\",MROUND(ROUND(1.03*K109,0),100),IF(D110=\"TOTAL\",SUM($K$17:K109),K109))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($L$17:L109),(ROUND(K110*AJ110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($M$17:M109),(ROUND(K110*AK110/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($T$17:T109),IF($U$8=\"YES\",BA110,BD110)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($U$17:U109),(ROUND(S110*AM110,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=$Y$9,$X$3,IF(D110=\"TOTAL\",SUM($V$17:V109),V109)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($W$17:W109),(SUM(AG111:AH111))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2024-12-01","Dec-2024",53,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2024",0]
[null,"","","","",{"$f":"IF(D111=\"\",\"\",IF(D111=$N$10,$O$7,IF(E111=\"JUL\",MROUND(ROUND(1.03*F110,0),100),IF(D111=\"TOTAL\",SUM($F$17:F110),F110))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($G$17:G110),(ROUND(F111*AJ111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($H$17:H110),(ROUND(F111*AK111/100,0))))","v":""},0,null,{"$f":"IF(D111=\"\",\"\",IF(D111=$O$10,$O$8,IF(E111=\"JUL\",MROUND(ROUND(1.03*K110,0),100),IF(D111=\"TOTAL\",SUM($K$17:K110),K110))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($L$17:L110),(ROUND(K111*AJ111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($M$17:M110),(ROUND(K111*AK111/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($T$17:T110),IF($U$8=\"YES\",BA111,BD111)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($U$17:U110),(ROUND(S111*AM111,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=$Y$9,$X$3,IF(D111=\"TOTAL\",SUM($V$17:V110),V110)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($W$17:W110),(SUM(AG112:AH112))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2025-01-01","Jan-2025",55,10,2,2,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jan-2025",0]
[null,"","","","",{"$f":"IF(D112=\"\",\"\",IF(D112=$N$10,$O$7,IF(E112=\"JUL\",MROUND(ROUND(1.03*F111,0),100),IF(D112=\"TOTAL\",SUM($F$17:F111),F111))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($G$17:G111),(ROUND(F112*AJ112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($H$17:H111),(ROUND(F112*AK112/100,0))))","v":""},0,null,{"$f":"IF(D112=\"\",\"\",IF(D112=$O$10,$O$8,IF(E112=\"JUL\",MROUND(ROUND(1.03*K111,0),100),IF(D112=\"TOTAL\",SUM($K$17:K111),K111))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($L$17:L111),(ROUND(K112*AJ112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($M$17:M111),(ROUND(K112*AK112/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($T$17:T111),IF($U$8=\"YES\",BA112,BD112)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($U$17:U111),(ROUND(S112*AM112,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=$Y$9,$X$3,IF(D112=\"TOTAL\",SUM($V$17:V111),V111)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($W$17:W111),(SUM(AG113:AH113))))","v":""},0,0,null,null,"","",null,"","","","",null,"","","","","","","2025-02-01","Feb-2025",55,10,2,2,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Feb-2025",0]
[null,"","","","",{"$f":"IF(D113=\"\",\"\",IF(D113=$N$10,$O$7,IF(E113=\"JUL\",MROUND(ROUND(1.03*F112,0),100),IF(D113=\"TOTAL\",SUM($F$17:F112),F112))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($G$17:G112),(ROUND(F113*AJ113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($H$17:H112),(ROUND(F113*AK113/100,0))))","v":""},0,null,{"$f":"IF(D113=\"\",\"\",IF(D113=$O$10,$O$8,IF(E113=\"JUL\",MROUND(ROUND(1.03*K112,0),100),IF(D113=\"TOTAL\",SUM($K$17:K112),K112))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($L$17:L112),(ROUND(K113*AJ113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($M$17:M112),(ROUND(K113*AK113/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($T$17:T112),IF($U$8=\"YES\",BA113,BD113)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($U$17:U112),(ROUND(S113*AM113,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=$Y$9,$X$3,IF(D113=\"TOTAL\",SUM($V$17:V112),V112)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($W$17:W112),(SUM(AG114:AH114))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D113,$AQ$15:$BE$211,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D113,$AQ$15:$BE$211,9,0),\"\")","v":""},{"$f":"IFERROR(ROUND(O113/31*AN113,0),\"\")","v":""},{"$f":"IFERROR(ROUND(S113/31*AO113,0),\"\")","v":0},null,{"$f":"IFERROR(VLOOKUP(D113,$AQ$15:$AR$211,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D113,$AQ$15:$AAT$211,3,0),\"\")","v":""},"",{"$f":"IFERROR(VLOOKUP(D113,$AQ$15:$AAU$211,6,0),\"\")","v":""},null,null,"2025-03-01","Mar-2025",55,10,2,2,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Mar-2025",0]
[null,"",{"$f":"IFERROR(IF(AB114=\"\",\"\",IF(DATE(YEAR(AB114),MONTH(AB114),DAY(AB114))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB114>$N$9,\"\",AB114))),\"\")","v":""},{"$f":"TEXT(C114,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D114=\"\",\"\",IF(D114=$N$10,$O$7,IF(E114=\"JUL\",MROUND(ROUND(1.03*F113,0),100),IF(D114=\"TOTAL\",SUM($F$17:F113),F113))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($G$17:G113),(ROUND(F114*AJ114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($H$17:H113),(ROUND(F114*AK114/100,0))))","v":""},{"$f":"SUM(F114:H114)","v":0},null,{"$f":"IF(D114=\"\",\"\",IF(D114=$O$10,$O$8,IF(E114=\"JUL\",MROUND(ROUND(1.03*K113,0),100),IF(D114=\"TOTAL\",SUM($K$17:K113),K113))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($L$17:L113),(ROUND(K114*AJ114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($M$17:M113),(ROUND(K114*AK114/100,0))))","v":""},{"$f":"IFERROR(SUM(K114:M114),\"\")","v":0},{"$f":"IFERROR(MIN(F114-K114),\"\")","v":""},{"$f":"IFERROR(MIN(G114-L114),\"\")","v":""},{"$f":"IFERROR(MIN(H114-M114),\"\")","v":""},null,{"$f":"IFERROR(SUM(O114:R114),\"\")","v":0},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($T$17:T113),IF($U$8=\"YES\",BA114,BD114)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($U$17:U113),(ROUND(S114*AM114,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=$Y$9,$X$3,IF(D114=\"TOTAL\",SUM($V$17:V113),V113)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($W$17:W113),(SUM(AG115:AH115))))","v":""},{"$f":"IFERROR(SUM(T114:W114),\"\")","v":0},{"$f":"S114-X114","v":0},null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-04-01","Apr-2025",55,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Apr-2025",0]
[null,"","","","",{"$f":"IF(D115=\"\",\"\",IF(D115=$N$10,$O$7,IF(E115=\"JUL\",MROUND(ROUND(1.03*F114,0),100),IF(D115=\"TOTAL\",SUM($F$17:F114),F114))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($G$17:G114),(ROUND(F115*AJ115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($H$17:H114),(ROUND(F115*AK115/100,0))))","v":""},0,null,{"$f":"IF(D115=\"\",\"\",IF(D115=$O$10,$O$8,IF(E115=\"JUL\",MROUND(ROUND(1.03*K114,0),100),IF(D115=\"TOTAL\",SUM($K$17:K114),K114))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($L$17:L114),(ROUND(K115*AJ115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($M$17:M114),(ROUND(K115*AK115/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($T$17:T114),IF($U$8=\"YES\",BA115,BD115)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($U$17:U114),(ROUND(S115*AM115,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=$Y$9,$X$3,IF(D115=\"TOTAL\",SUM($V$17:V114),V114)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($W$17:W114),(SUM(AG116:AH116))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C114),MONTH(C114)+1,DAY(C114)),\"\")","v":""},{"$f":"IFERROR(IF(AB115=\"\",\"\",IF(DATE(YEAR(AB115),MONTH(AB115),DAY(AB115))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB115>$N$9,\"\",AB115))),\"\")","v":""},null,"","","",0,null,"","","","",null,null,"2025-05-01","May-2025",55,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"May-2025",0]
[null,"","","","",{"$f":"IF(D116=\"\",\"\",IF(D116=$N$10,$O$7,IF(E116=\"JUL\",MROUND(ROUND(1.03*F115,0),100),IF(D116=\"TOTAL\",SUM($F$17:F115),F115))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($G$17:G115),(ROUND(F116*AJ116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($H$17:H115),(ROUND(F116*AK116/100,0))))","v":""},0,null,{"$f":"IF(D116=\"\",\"\",IF(D116=$O$10,$O$8,IF(E116=\"JUL\",MROUND(ROUND(1.03*K115,0),100),IF(D116=\"TOTAL\",SUM($K$17:K115),K115))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($L$17:L115),(ROUND(K116*AJ116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($M$17:M115),(ROUND(K116*AK116/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($T$17:T115),IF($U$8=\"YES\",BA116,BD116)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($U$17:U115),(ROUND(S116*AM116,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=$Y$9,$X$3,IF(D116=\"TOTAL\",SUM($V$17:V115),V115)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($W$17:W115),(SUM(AG117:AH117))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-06-01","Jun-2025",55,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jun-2025",0]
[null,"","","","",{"$f":"IF(D117=\"\",\"\",IF(D117=$N$10,$O$7,IF(E117=\"JUL\",MROUND(ROUND(1.03*F116,0),100),IF(D117=\"TOTAL\",SUM($F$17:F116),F116))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($G$17:G116),(ROUND(F117*AJ117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($H$17:H116),(ROUND(F117*AK117/100,0))))","v":""},0,null,{"$f":"IF(D117=\"\",\"\",IF(D117=$O$10,$O$8,IF(E117=\"JUL\",MROUND(ROUND(1.03*K116,0),100),IF(D117=\"TOTAL\",SUM($K$17:K116),K116))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($L$17:L116),(ROUND(K117*AJ117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($M$17:M116),(ROUND(K117*AK117/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($T$17:T116),IF($U$8=\"YES\",BA117,BD117)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($U$17:U116),(ROUND(S117*AM117,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=$Y$9,$X$3,IF(D117=\"TOTAL\",SUM($V$17:V116),V116)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($W$17:W116),(SUM(AG118:AH118))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-07-01","Jul-2025",58,10,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Jul-2025",0]
[null,"","","","",{"$f":"IF(D118=\"\",\"\",IF(D118=$N$10,$O$7,IF(E118=\"JUL\",MROUND(ROUND(1.03*F117,0),100),IF(D118=\"TOTAL\",SUM($F$17:F117),F117))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($G$17:G117),(ROUND(F118*AJ118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($H$17:H117),(ROUND(F118*AK118/100,0))))","v":""},0,null,{"$f":"IF(D118=\"\",\"\",IF(D118=$O$10,$O$8,IF(E118=\"JUL\",MROUND(ROUND(1.03*K117,0),100),IF(D118=\"TOTAL\",SUM($K$17:K117),K117))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($L$17:L117),(ROUND(K118*AJ118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($M$17:M117),(ROUND(K118*AK118/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($T$17:T117),IF($U$8=\"YES\",BA118,BD118)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($U$17:U117),(ROUND(S118*AM118,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=$Y$9,$X$3,IF(D118=\"TOTAL\",SUM($V$17:V117),V117)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($W$17:W117),(SUM(AG119:AH119))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-08-01","Aug-2025",58,10,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Aug-2025",0]
[null,"","","","",{"$f":"IF(D119=\"\",\"\",IF(D119=$N$10,$O$7,IF(E119=\"JUL\",MROUND(ROUND(1.03*F118,0),100),IF(D119=\"TOTAL\",SUM($F$17:F118),F118))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($G$17:G118),(ROUND(F119*AJ119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($H$17:H118),(ROUND(F119*AK119/100,0))))","v":""},0,null,{"$f":"IF(D119=\"\",\"\",IF(D119=$O$10,$O$8,IF(E119=\"JUL\",MROUND(ROUND(1.03*K118,0),100),IF(D119=\"TOTAL\",SUM($K$17:K118),K118))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($L$17:L118),(ROUND(K119*AJ119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($M$17:M118),(ROUND(K119*AK119/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($T$17:T118),IF($U$8=\"YES\",BA119,BD119)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($U$17:U118),(ROUND(S119*AM119,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=$Y$9,$X$3,IF(D119=\"TOTAL\",SUM($V$17:V118),V118)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($W$17:W118),(SUM(AG120:AH120))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-09-01","Sep-2025",58,10,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Sep-2025",0]
[null,"","","","",{"$f":"IF(D120=\"\",\"\",IF(D120=$N$10,$O$7,IF(E120=\"JUL\",MROUND(ROUND(1.03*F119,0),100),IF(D120=\"TOTAL\",SUM($F$17:F119),F119))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($G$17:G119),(ROUND(F120*AJ120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($H$17:H119),(ROUND(F120*AK120/100,0))))","v":""},0,null,{"$f":"IF(D120=\"\",\"\",IF(D120=$O$10,$O$8,IF(E120=\"JUL\",MROUND(ROUND(1.03*K119,0),100),IF(D120=\"TOTAL\",SUM($K$17:K119),K119))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($L$17:L119),(ROUND(K120*AJ120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($M$17:M119),(ROUND(K120*AK120/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($T$17:T119),IF($U$8=\"YES\",BA120,BD120)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($U$17:U119),(ROUND(S120*AM120,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=$Y$9,$X$3,IF(D120=\"TOTAL\",SUM($V$17:V119),V119)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($W$17:W119),(SUM(AG121:AH121))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-10-01","Oct-2025",58,10,3,3,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Oct-2025",0]
[null,"","","","",{"$f":"IF(D121=\"\",\"\",IF(D121=$N$10,$O$7,IF(E121=\"JUL\",MROUND(ROUND(1.03*F120,0),100),IF(D121=\"TOTAL\",SUM($F$17:F120),F120))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($G$17:G120),(ROUND(F121*AJ121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($H$17:H120),(ROUND(F121*AK121/100,0))))","v":""},0,null,{"$f":"IF(D121=\"\",\"\",IF(D121=$O$10,$O$8,IF(E121=\"JUL\",MROUND(ROUND(1.03*K120,0),100),IF(D121=\"TOTAL\",SUM($K$17:K120),K120))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($L$17:L120),(ROUND(K121*AJ121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($M$17:M120),(ROUND(K121*AK121/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($T$17:T120),IF($U$8=\"YES\",BA121,BD121)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($U$17:U120),(ROUND(S121*AM121,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=$Y$9,$X$3,IF(D121=\"TOTAL\",SUM($V$17:V120),V120)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($W$17:W120),(SUM(AG122:AH122))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-11-01","Nov-2025",58,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Nov-2025",0]
[null,"","","","",{"$f":"IF(D122=\"\",\"\",IF(D122=$N$10,$O$7,IF(E122=\"JUL\",MROUND(ROUND(1.03*F121,0),100),IF(D122=\"TOTAL\",SUM($F$17:F121),F121))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($G$17:G121),(ROUND(F122*AJ122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($H$17:H121),(ROUND(F122*AK122/100,0))))","v":""},0,null,{"$f":"IF(D122=\"\",\"\",IF(D122=$O$10,$O$8,IF(E122=\"JUL\",MROUND(ROUND(1.03*K121,0),100),IF(D122=\"TOTAL\",SUM($K$17:K121),K121))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($L$17:L121),(ROUND(K122*AJ122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($M$17:M121),(ROUND(K122*AK122/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($T$17:T121),IF($U$8=\"YES\",BA122,BD122)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($U$17:U121),(ROUND(S122*AM122,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=$Y$9,$X$3,IF(D122=\"TOTAL\",SUM($V$17:V121),V121)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($W$17:W121),(SUM(AG123:AH123))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2025-12-01","Dec-2025",58,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":3},0,0,"Dec-2025",0]
[null,"","","","",{"$f":"IF(D123=\"\",\"\",IF(D123=$N$10,$O$7,IF(E123=\"JUL\",MROUND(ROUND(1.03*F122,0),100),IF(D123=\"TOTAL\",SUM($F$17:F122),F122))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($G$17:G122),(ROUND(F123*AJ123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($H$17:H122),(ROUND(F123*AK123/100,0))))","v":""},0,null,{"$f":"IF(D123=\"\",\"\",IF(D123=$O$10,$O$8,IF(E123=\"JUL\",MROUND(ROUND(1.03*K122,0),100),IF(D123=\"TOTAL\",SUM($K$17:K122),K122))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($L$17:L122),(ROUND(K123*AJ123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($M$17:M122),(ROUND(K123*AK123/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($T$17:T122),IF($U$8=\"YES\",BA123,BD123)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($U$17:U122),(ROUND(S123*AM123,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=$Y$9,$X$3,IF(D123=\"TOTAL\",SUM($V$17:V122),V122)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($W$17:W122),(SUM(AG124:AH124))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-01-01","Jan-2026",58,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Jan-2026",0]
[null,"","","","",{"$f":"IF(D124=\"\",\"\",IF(D124=$N$10,$O$7,IF(E124=\"JUL\",MROUND(ROUND(1.03*F123,0),100),IF(D124=\"TOTAL\",SUM($F$17:F123),F123))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($G$17:G123),(ROUND(F124*AJ124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($H$17:H123),(ROUND(F124*AK124/100,0))))","v":""},0,null,{"$f":"IF(D124=\"\",\"\",IF(D124=$O$10,$O$8,IF(E124=\"JUL\",MROUND(ROUND(1.03*K123,0),100),IF(D124=\"TOTAL\",SUM($K$17:K123),K123))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($L$17:L123),(ROUND(K124*AJ124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($M$17:M123),(ROUND(K124*AK124/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($T$17:T123),IF($U$8=\"YES\",BA124,BD124)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($U$17:U123),(ROUND(S124*AM124,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=$Y$9,$X$3,IF(D124=\"TOTAL\",SUM($V$17:V123),V123)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($W$17:W123),(SUM(AG125:AH125))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-02-01","Feb-2026",58,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Feb-2026",0]
[null,"",{"$f":"IFERROR(IF(AB125=\"\",\"\",IF(DATE(YEAR(AB125),MONTH(AB125),DAY(AB125))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB125>$N$9,\"\",AB125))),\"\")","v":""},{"$f":"TEXT(C125,\"mmm-yyyy\")","v":""},{"$f":"TEXT(D125,\"mmm\")","v":""},{"$f":"IF(D125=\"\",\"\",IF(E125=\"JUL\",MROUND(ROUND(1.03*F124,0),100),IF(D125=\"TOTAL\",SUM($F$17:F124),F124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($G$17:G124),(ROUND(F125*AJ125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($H$17:H124),(ROUND(F125*AK125/100,0))))","v":""},{"$f":"SUM(F125:H125)","v":0},null,{"$f":"IF(D125=\"\",\"\",IF(E125=\"JUL\",MROUND(ROUND(1.03*K124,0),100),IF(D125=\"TOTAL\",SUM($K$17:K124),K124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($L$17:L124),(ROUND(K125*AJ125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($M$17:M124),(ROUND(K125*AK125/100,0))))","v":""},{"$f":"IFERROR(SUM(K125:M125),\"\")","v":0},{"$f":"IFERROR(MIN(F125-K125),\"\")","v":""},{"$f":"IFERROR(MIN(G125-L125),\"\")","v":""},{"$f":"IFERROR(MIN(H125-M125),\"\")","v":""},null,{"$f":"IFERROR(SUM(O125:R125),\"\")","v":0},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($T$17:T124),IF($U$8=\"YES\",BA125,BD125)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($U$17:U124),(ROUND(S125*AM125,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(E125=\"mar\",$X$3,IF(D125=\"TOTAL\",SUM($V$17:V124),V124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($W$17:W124),(SUM(AG126:AH126))))","v":""},{"$f":"IFERROR(SUM(T125:W125),\"\")","v":0},{"$f":"S125-X125","v":0},null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-03-01","Mar-2026",58,10,null,0,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Mar-2026",0]
[null,"",{"$f":"IFERROR(IF(AB126=\"\",\"\",IF(DATE(YEAR(AB126),MONTH(AB126),DAY(AB126))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB126>$N$9,\"\",AB126))),\"\")","v":""},{"$f":"TEXT(C126,\"mmm-yyyy\")","v":""},{"$f":"TEXT(D126,\"mmm\")","v":""},{"$f":"IF(D126=\"\",\"\",IF(E126=\"JUL\",MROUND(ROUND(1.03*F125,0),100),IF(D126=\"TOTAL\",SUM($F$17:F125),F125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($G$17:G125),(ROUND(F126*AJ126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($H$17:H125),(ROUND(F126*AK126/100,0))))","v":""},{"$f":"SUM(F126:H126)","v":0},null,{"$f":"IF(D126=\"\",\"\",IF(E126=\"JUL\",MROUND(ROUND(1.03*K125,0),100),IF(D126=\"TOTAL\",SUM($K$17:K125),K125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($L$17:L125),(ROUND(K126*AJ126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($M$17:M125),(ROUND(K126*AK126/100,0))))","v":""},{"$f":"IFERROR(SUM(K126:M126),\"\")","v":0},{"$f":"IFERROR(MIN(F126-K126),\"\")","v":""},{"$f":"IFERROR(MIN(G126-L126),\"\")","v":""},{"$f":"IFERROR(MIN(H126-M126),\"\")","v":""},null,{"$f":"IFERROR(SUM(O126:R126),\"\")","v":0},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($T$17:T125),IF($U$8=\"YES\",BA126,BD126)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($U$17:U125),(ROUND(S126*AM126,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(E126=\"mar\",$X$3,IF(D126=\"TOTAL\",SUM($V$17:V125),V125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($W$17:W125),(SUM(AG127:AH127))))","v":""},{"$f":"IFERROR(SUM(T126:W126),\"\")","v":0},{"$f":"S126-X126","v":0},null,null,{"$f":"IFERROR(DATE(YEAR(C125),MONTH(C125)+1,DAY(C125)),\"\")","v":""},{"$f":"IFERROR(IF(AB126=\"\",\"\",IF(DATE(YEAR(AB126),MONTH(AB126),DAY(AB126))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB126>$N$9,\"\",AB126))),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D126,$AQ$15:$BE$211,8,0),\"\")","v":""},"",{"$f":"IFERROR(ROUND(O126/31*AN126,0),\"\")","v":""},{"$f":"IFERROR(ROUND(S126/31*AO126,0),\"\")","v":0},null,{"$f":"IFERROR(VLOOKUP(D126,$AQ$15:$AR$211,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D126,$AQ$15:$AAT$211,3,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D126,$AQ$15:$AAU$211,5,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D126,$AQ$15:$AAU$211,6,0),\"\")","v":""},null,null,"2026-04-01","Apr-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Apr-2026"]
[null,"","","","",{"$f":"IF(D127=\"\",\"\",IF(E127=\"JUL\",MROUND(ROUND(1.03*F126,0),100),IF(D127=\"TOTAL\",SUM($F$17:F126),F126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($G$17:G126),(ROUND(F127*AJ127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($H$17:H126),(ROUND(F127*AK127/100,0))))","v":""},0,null,{"$f":"IF(D127=\"\",\"\",IF(E127=\"JUL\",MROUND(ROUND(1.03*K126,0),100),IF(D127=\"TOTAL\",SUM($K$17:K126),K126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($L$17:L126),(ROUND(K127*AJ127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($M$17:M126),(ROUND(K127*AK127/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($T$17:T126),IF($U$8=\"YES\",BA127,BD127)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($U$17:U126),(ROUND(S127*AM127,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(E127=\"mar\",$X$3,IF(D127=\"TOTAL\",SUM($V$17:V126),V126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($W$17:W126),(SUM(AG128:AH128))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-05-01","May-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"May-2026"]
[null,"","","","",{"$f":"IF(D128=\"\",\"\",IF(E128=\"JUL\",MROUND(ROUND(1.03*F127,0),100),IF(D128=\"TOTAL\",SUM($F$17:F127),F127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($G$17:G127),(ROUND(F128*AJ128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($H$17:H127),(ROUND(F128*AK128/100,0))))","v":""},0,null,{"$f":"IF(D128=\"\",\"\",IF(E128=\"JUL\",MROUND(ROUND(1.03*K127,0),100),IF(D128=\"TOTAL\",SUM($K$17:K127),K127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($L$17:L127),(ROUND(K128*AJ128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($M$17:M127),(ROUND(K128*AK128/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($T$17:T127),IF($U$8=\"YES\",BA128,BD128)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($U$17:U127),(ROUND(S128*AM128,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(E128=\"mar\",$X$3,IF(D128=\"TOTAL\",SUM($V$17:V127),V127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($W$17:W127),(SUM(AG129:AH129))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-06-01","Jun-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Jun-2026"]
[null,"","","","",{"$f":"IF(D129=\"\",\"\",IF(E129=\"JUL\",MROUND(ROUND(1.03*F128,0),100),IF(D129=\"TOTAL\",SUM($F$17:F128),F128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($G$17:G128),(ROUND(F129*AJ129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($H$17:H128),(ROUND(F129*AK129/100,0))))","v":""},0,null,{"$f":"IF(D129=\"\",\"\",IF(E129=\"JUL\",MROUND(ROUND(1.03*K128,0),100),IF(D129=\"TOTAL\",SUM($K$17:K128),K128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($L$17:L128),(ROUND(K129*AJ129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($M$17:M128),(ROUND(K129*AK129/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($T$17:T128),IF($U$8=\"YES\",BA129,BD129)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($U$17:U128),(ROUND(S129*AM129,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(E129=\"mar\",$X$3,IF(D129=\"TOTAL\",SUM($V$17:V128),V128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($W$17:W128),(SUM(AG130:AH130))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-07-01","Jul-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Jul-2026"]
[null,"","","","",{"$f":"IF(D130=\"\",\"\",IF(E130=\"JUL\",MROUND(ROUND(1.03*F129,0),100),IF(D130=\"TOTAL\",SUM($F$17:F129),F129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($G$17:G129),(ROUND(F130*AJ130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($H$17:H129),(ROUND(F130*AK130/100,0))))","v":""},0,null,{"$f":"IF(D130=\"\",\"\",IF(E130=\"JUL\",MROUND(ROUND(1.03*K129,0),100),IF(D130=\"TOTAL\",SUM($K$17:K129),K129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($L$17:L129),(ROUND(K130*AJ130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($M$17:M129),(ROUND(K130*AK130/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($T$17:T129),IF($U$8=\"YES\",BA130,BD130)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($U$17:U129),(ROUND(S130*AM130,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(E130=\"mar\",$X$3,IF(D130=\"TOTAL\",SUM($V$17:V129),V129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($W$17:W129),(SUM(AG131:AH131))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-08-01","Aug-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Aug-2026"]
[null,"","","","",{"$f":"IF(D131=\"\",\"\",IF(E131=\"JUL\",MROUND(ROUND(1.03*F130,0),100),IF(D131=\"TOTAL\",SUM($F$17:F130),F130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($G$17:G130),(ROUND(F131*AJ131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($H$17:H130),(ROUND(F131*AK131/100,0))))","v":""},0,null,{"$f":"IF(D131=\"\",\"\",IF(E131=\"JUL\",MROUND(ROUND(1.03*K130,0),100),IF(D131=\"TOTAL\",SUM($K$17:K130),K130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($L$17:L130),(ROUND(K131*AJ131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($M$17:M130),(ROUND(K131*AK131/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($T$17:T130),IF($U$8=\"YES\",BA131,BD131)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($U$17:U130),(ROUND(S131*AM131,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(E131=\"mar\",$X$3,IF(D131=\"TOTAL\",SUM($V$17:V130),V130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($W$17:W130),(SUM(AG132:AH132))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-09-01","Sep-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Sep-2026"]
[null,"","","","",{"$f":"IF(D132=\"\",\"\",IF(E132=\"JUL\",MROUND(ROUND(1.03*F131,0),100),IF(D132=\"TOTAL\",SUM($F$17:F131),F131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($G$17:G131),(ROUND(F132*AJ132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($H$17:H131),(ROUND(F132*AK132/100,0))))","v":""},0,null,{"$f":"IF(D132=\"\",\"\",IF(E132=\"JUL\",MROUND(ROUND(1.03*K131,0),100),IF(D132=\"TOTAL\",SUM($K$17:K131),K131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($L$17:L131),(ROUND(K132*AJ132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($M$17:M131),(ROUND(K132*AK132/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($T$17:T131),IF($U$8=\"YES\",BA132,BD132)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($U$17:U131),(ROUND(S132*AM132,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(E132=\"mar\",$X$3,IF(D132=\"TOTAL\",SUM($V$17:V131),V131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($W$17:W131),(SUM(AG133:AH133))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-10-01","Oct-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Oct-2026"]
[null,"","","","",{"$f":"IF(D133=\"\",\"\",IF(E133=\"JUL\",MROUND(ROUND(1.03*F132,0),100),IF(D133=\"TOTAL\",SUM($F$17:F132),F132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($G$17:G132),(ROUND(F133*AJ133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($H$17:H132),(ROUND(F133*AK133/100,0))))","v":""},0,null,{"$f":"IF(D133=\"\",\"\",IF(E133=\"JUL\",MROUND(ROUND(1.03*K132,0),100),IF(D133=\"TOTAL\",SUM($K$17:K132),K132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($L$17:L132),(ROUND(K133*AJ133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($M$17:M132),(ROUND(K133*AK133/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($T$17:T132),IF($U$8=\"YES\",BA133,BD133)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($U$17:U132),(ROUND(S133*AM133,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(E133=\"mar\",$X$3,IF(D133=\"TOTAL\",SUM($V$17:V132),V132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($W$17:W132),(SUM(AG134:AH134))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-11-01","Nov-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Nov-2026"]
[null,"","","","",{"$f":"IF(D134=\"\",\"\",IF(E134=\"JUL\",MROUND(ROUND(1.03*F133,0),100),IF(D134=\"TOTAL\",SUM($F$17:F133),F133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($G$17:G133),(ROUND(F134*AJ134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($H$17:H133),(ROUND(F134*AK134/100,0))))","v":""},0,null,{"$f":"IF(D134=\"\",\"\",IF(E134=\"JUL\",MROUND(ROUND(1.03*K133,0),100),IF(D134=\"TOTAL\",SUM($K$17:K133),K133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($L$17:L133),(ROUND(K134*AJ134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($M$17:M133),(ROUND(K134*AK134/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($T$17:T133),IF($U$8=\"YES\",BA134,BD134)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($U$17:U133),(ROUND(S134*AM134,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(E134=\"mar\",$X$3,IF(D134=\"TOTAL\",SUM($V$17:V133),V133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($W$17:W133),(SUM(AG135:AH135))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",null,null,"2026-12-01","Dec-2026",58,10,null,null,{"v":0.1,"d":"10%"},{"$nulls":4},0,"Dec-2026"]
[null,"","","","",{"$f":"IF(D135=\"\",\"\",IF(E135=\"JUL\",MROUND(ROUND(1.03*F134,0),100),IF(D135=\"TOTAL\",SUM($F$17:F134),F134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($G$17:G134),(ROUND(F135*AJ135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($H$17:H134),(ROUND(F135*AK135/100,0))))","v":""},0,null,{"$f":"IF(D135=\"\",\"\",IF(E135=\"JUL\",MROUND(ROUND(1.03*K134,0),100),IF(D135=\"TOTAL\",SUM($K$17:K134),K134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($L$17:L134),(ROUND(K135*AJ135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($M$17:M134),(ROUND(K135*AK135/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($T$17:T134),IF($U$8=\"YES\",BA135,BD135)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($U$17:U134),(ROUND(S135*AM135,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(E135=\"mar\",$X$3,IF(D135=\"TOTAL\",SUM($V$17:V134),V134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($W$17:W134),(SUM(AG136:AH136))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",{"$nulls":13},0]
[null,"","","","",{"$f":"IF(D136=\"\",\"\",IF(E136=\"JUL\",MROUND(ROUND(1.03*F135,0),100),IF(D136=\"TOTAL\",SUM($F$17:F135),F135)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($G$17:G135),(ROUND(F136*AJ136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($H$17:H135),(ROUND(F136*AK136/100,0))))","v":""},0,null,{"$f":"IF(D136=\"\",\"\",IF(E136=\"JUL\",MROUND(ROUND(1.03*K135,0),100),IF(D136=\"TOTAL\",SUM($K$17:K135),K135)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($L$17:L135),(ROUND(K136*AJ136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($M$17:M135),(ROUND(K136*AK136/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($T$17:T135),IF($U$8=\"YES\",BA136,BD136)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($U$17:U135),(ROUND(S136*AM136,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(E136=\"mar\",$X$3,IF(D136=\"TOTAL\",SUM($V$17:V135),V135)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($W$17:W135),(SUM(AG137:AH137))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",{"$nulls":13},0]
[null,"","","","",{"$f":"IF(D137=\"\",\"\",IF(E137=\"JUL\",MROUND(ROUND(1.03*F136,0),100),IF(D137=\"TOTAL\",SUM($F$17:F136),F136)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($G$17:G136),(ROUND(F137*AJ137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($H$17:H136),(ROUND(F137*AK137/100,0))))","v":""},0,null,{"$f":"IF(D137=\"\",\"\",IF(E137=\"JUL\",MROUND(ROUND(1.03*K136,0),100),IF(D137=\"TOTAL\",SUM($K$17:K136),K136)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($L$17:L136),(ROUND(K137*AJ137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($M$17:M136),(ROUND(K137*AK137/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($T$17:T136),IF($U$8=\"YES\",BA137,BD137)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($U$17:U136),(ROUND(S137*AM137,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(E137=\"mar\",$X$3,IF(D137=\"TOTAL\",SUM($V$17:V136),V136)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($W$17:W136),(SUM(AG138:AH138))))","v":""},0,0,null,null,"","",null,"","","",0,null,"","","","",{"$nulls":13},0]

{"sheet":"Arrear Probation","index":2,"n_rows":147,"n_cols":61,"rows_kept":147,"merged":[[0,1,0,11],[0,12,0,25],[1,1,1,8],[1,9,1,19],[1,20,1,22],[1,30,1,32],[1,42,1,44],[2,1,2,8],[2,9,2,13],[2,14,2,15],[2,16,2,19],[2,20,2,23],[2,24,2,25],[3,1,3,8],[3,12,3,14],[3,15,3,16],[3,17,3,21],[3,23,3,24],[4,1,4,8],[4,9,4,10],[4,12,4,14],[4,15,4,16],[4,17,4,21],[4,23,4,24],[5,1,5,16],[5,17,5,21],[5,23,5,25],[6,1,6,3],[6,6,6,7],[8,1,8,25],[9,1,9,25],[10,1,10,7],[10,8,10,11],[10,12,10,14],[10,15,10,16],[10,18,10,19],[11,1,11,7],[11,8,11,13],[11,14,11,16],[11,17,11,20],[11,21,11,23],[11,24,11,25],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,6,12,10],[12,11,12,14],[12,15,12,19],[12,20,12,23],[12,24,13,24],[12,25,13,25],[13,9,13,10],[14,9,14,10],[15,9,15,10],[16,9,16,10],[17,9,17,10],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[22,9,22,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[32,9,32,10],[33,9,33,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[38,9,38,10],[39,9,39,10],[40,9,40,10],[41,9,41,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[46,9,46,10],[47,9,47,10],[48,9,48,10],[49,9,49,10],[50,9,50,10],[51,9,51,10],[52,9,52,10],[53,9,53,10],[54,9,54,10],[55,9,55,10],[56,9,56,10],[57,9,57,10],[58,9,58,10],[59,9,59,10],[60,9,60,10],[61,9,61,10],[62,9,62,10],[63,9,63,10],[64,9,64,10],[65,9,65,10],[66,9,66,10],[67,9,67,10],[68,9,68,10],[69,9,69,10],[70,9,70,10],[71,9,71,10],[72,9,72,10],[73,9,73,10],[74,9,74,10],[75,9,75,10],[76,9,76,10],[77,9,77,10],[78,9,78,10],[79,9,79,10],[80,9,80,10],[81,9,81,10],[82,9,82,10],[83,9,83,10],[84,9,84,10],[85,9,85,10],[86,9,86,10],[87,9,87,10],[88,9,88,10],[89,9,89,10],[90,9,90,10],[91,9,91,10],[92,9,92,10],[93,9,93,10],[94,9,94,10],[95,9,95,10],[96,9,96,10],[97,9,97,10],[98,9,98,10],[99,9,99,10],[100,9,100,10],[101,9,101,10],[102,9,102,10],[103,9,103,10],[104,9,104,10],[105,9,105,10],[106,9,106,10],[107,9,107,10],[108,9,108,10],[109,9,109,10],[110,9,110,10],[111,9,111,10],[112,9,112,10],[113,9,113,10],[114,9,114,10],[115,9,115,10],[116,9,116,10],[117,9,117,10],[118,9,118,10],[119,9,119,10],[120,9,120,10],[121,9,121,10],[122,9,122,10],[123,9,123,10],[124,9,124,10],[125,9,125,10],[126,9,126,10],[127,9,127,10],[128,9,128,10],[129,9,129,10],[130,9,130,10],[131,9,131,10],[132,9,132,10],[133,9,133,10],[134,9,134,10],[135,9,135,10],[136,9,136,10]]}
[null,"WELCOME TO RAJTEACHERS.NET",{"$nulls":10},"CREATED BY : PARMANAND MEGHWAL SENIOR TEACHER GUPS KANWARPURA, BARAN"]
[null,"OFFICE NAME",{"$nulls":7},"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN",{"$nulls":10},"INCREAMENT",null,null,"JUL","S.I. DED.",0,{"$nulls":4},{"$f":"Z5","v":"PROBATION (L-10)"}]
[null,"EMPLOYEE NAME",{"$nulls":7},"Parmanand Meghwal",{"$nulls":4},"DESIGNATION",null,"Senior Teacher",{"$nulls":3},"SI (STATE INSURANCE)",{"$nulls":3},"SUB-ORDINATE"]
[null,"ARREAR DATE FROM (DD-MM-YYYY)",{"$nulls":7},"06","OCT",2025,"OLD BASIC PAY",null,null,23700,null,"HRA (BEFORE 01.07.2021)",{"$nulls":4},8,"TAX DED. %",null,{"v":0.1,"d":"10%"},{"$nulls":10},"TO"]
[null,"ARREAR DATE UP TO (MM-YYYY)",{"$nulls":7},"MAR",null,2026,"NEW BASIC PAY",null,null,33800,null,"HRA (AFTER 01.07.2021)",{"$nulls":4},9,"PAY LEVEL",null,"PROBATION (L-10)"]
[null,"Fill all the options on the sheet",{"$nulls":15},"HRA (AFTER 01.07.2024)",{"$nulls":4},10,"RAJTEACHERS.NET"]
[{"$nulls":8},{"$f":"DATEDIF(L7,P7,\"m\")","v":5},{"$f":"I7+1","v":6},null,{"$f":"DATEVALUE(J4&K4&L4)","v":"2025-10-06"},null,null,{"$f":"DATEVALUE(J5&L5)","v":"2026-03-01"},{"$f":"EOMONTH(O7,0)","v":"2026-03-31"}]
[null,null,{"$f":"EOMONTH(L7,0)","v":"2025-10-31"},{"$f":"DAY(EOMONTH(C8,0))","v":31},{"$f":"G8+1","v":"1900-01-26"},null,{"$f":"DATEDIF(L7, C8, \"D\")","v":"1900-01-25"},{"$nulls":4},{"$f":"DATEVALUE(K4&L4)","v":"2025-10-01"},{"$f":"IFERROR(DATE(YEAR(L8),MONTH(L8)+1,DAY(L8)),\"\")","v":"2025-11-01"}]
[]
[null,{"$f":"J2","v":"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN"},{"$nulls":38},{"$f":"IF(Y3=\"STATE\",5,IF(Y3=\"SUB-ORDINATE\",3,IF(Y3=\"MINISTRIAL\",2,IF(Y3=\"CLASS-IV\",1,\"\"))))","v":3},{"$nulls":12},{"$f":"E8","v":"1900-01-26"}]
[{"$nulls":12},"ARREAR FROM -",null,null,{"$f":"L7","v":"2025-10-06"},null,"TO",{"$f":"P7","v":"2026-03-31"},{"$nulls":21},{"$f":"ROUND(T15/31,0)","v":895},{"$nulls":17},2017,"JAN","01"]
[null,"Name Of Employee -",{"$nulls":6},{"$f":"J3","v":"Parmanand Meghwal"},{"$nulls":5},"Designation -",null,null,{"$f":"Q3","v":"Senior Teacher"},{"$nulls":3},"Employee ID",null,null,"RJBR200804022222",{"$nulls":33},2018,"FEB","02"]
[null,"SN","MONTH","MONTH",null,null,"DUE",{"$nulls":4},"DRAWN",{"$nulls":3},"DIFFERENT",{"$nulls":4},"DEDUCTION",{"$nulls":3},"TOTAL DED.","NET AMOUNT",{"$nulls":5},"DA-P","HRA-P","CORONA","CORONA","TOTAL","DA","HRA","GPF","TAX","CORONA","CORONA2","2017-01-01",{"$f":"TEXT(AQ13,\"mmm-yyyy\")","v":"Jan-2017"},4,null,null,{"$f":"Z4","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IF($Z$5=\"REGULAR\",AS13,0)","v":0},{"$f":"IF($Z$5=\"REGULAR\",$W$4,0)","v":0},"GPF-P","PROBATION (L-1)",750,{"$nulls":3},2019,"MAR","03"]
[{"$nulls":6},"BASIC","DA","HRA","TOTAL",null,"BASIC","DA","HRA","TOTAL","BASIC","DA","HRA","SURRENDER","TOTAL","GPF","ITAX","SI","CORONA",{"$nulls":18},"2017-02-01",{"$f":"TEXT(AQ14,\"mmm-yyyy\")","v":"Feb-2017"},4,null,null,{"$f":"AV13","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IF($Z$5=\"REGULAR\",AS14,0)","v":0},{"$f":"IF($Z$5=\"REGULAR\",$W$4,0)","v":0},null,"PROBATION (L-2)",750,{"$nulls":3},2020,"APR","04"]
[null,1,{"$f":"L7","v":"2025-10-06"},{"$f":"TEXT(C15,\"mmm-yyyy\")","v":"Oct-2025"},{"$f":"TEXT(D15,\"mmm\")","v":"Oct"},null,{"$f":"IF(D15=\"\",\"\",ROUND(P5/D8*E8,0))","v":28348},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($H$15:H15),(ROUND(G15*AK15/100,0))))","v":16442},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($I$15:I15),(ROUND(G15*AL15/100,0))))","v":2835},{"$f":"IFERROR(SUM(G15:I15),\"\")","v":47625},null,{"$f":"IF(D15=\"\",\"\",ROUND(P4/D8*E8,0))","v":19877},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($M$15:M15),(ROUND(L15*AF15/100,0))))","v":0},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($N$15:N15),(ROUND(L15*AG15/100,0))))","v":0},{"$f":"IFERROR(SUM(L15:N15),\"\")","v":19877},{"$f":"IFERROR(MIN(G15-L15),\"\")","v":8471},16442,2835,null,{"$f":"IFERROR(SUM(P15:S15),\"\")","v":27748},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($U$15:U15),IF($Z$5=\"REGULAR\",BA15,AJ15+BF15)))","v":1000},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($V$15:V15),(ROUND(T15*AN15,0))))","v":2775},{"$f":"IF(E15=\"mar\",$Z$2,\"\")","v":""},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($X$15:X15),(SUM(AH16:AI16))))","v":0},{"$f":"IFERROR(SUM(U15:X15),\"\")","v":3775},{"$f":"T15-Y15","v":23973},null,null,{"$f":"DATEVALUE(J4&K4&L4)","v":"2025-10-06"},{"$f":"AC15","v":"2025-10-06"},{"$f":"IFERROR(ROUND(P15*AK15/100,0),\"\")","v":4913},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$BF$209,8,0),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$BF$209,9,0),\"\")","v":0},{"$f":"IFERROR(ROUND(P15/31*AO15,0),\"\")","v":""},{"$f":"IFERROR(ROUND(T15/31*AP15,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$BD$209,13,0),\"\")","v":1000},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AS$209,2,0),\"\")","v":58},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAU$209,3,0),\"\")","v":10},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$209,4,0),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$209,5,0),\"\")","v":0.1},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$109,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$109,7,0),\"\")","v":""},"2017-03-01","Mar-2017",4,null,null,{"$f":"AV14","v":{"v":0.1,"d":"10%"}},null,null,0,0,{"$f":"IFERROR(ROUND(P15*AM15/100,0)+S15,0)","v":0},"PROBATION (L-3)",750,null,null,{"$f":"IFERROR(ROUND(G15*AM15/100,0),0)","v":0},2021,"MAY","05"]
[null,{"$f":"IF(B15>=$J$7,\"\",(B15+1))","v":2},{"$f":"IFERROR(IF(AC16=\"\",\"\",IF(DATE(YEAR(AC16),MONTH(AC16),DAY(AC16))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC16>$O$7,\"\",AC16))),\"\")","v":"2025-11-01"},{"$f":"TEXT(C16,\"mmm-yyyy\")","v":"Nov-2025"},{"$f":"TEXT(D16,\"mmm\")","v":"Nov"},{"$f":"IF(D17=\"\",\"\",IF($X$2=E16,\"YES\",\"NO\"))","v":"NO"},{"$f":"IF(D16=\"\",\"\",IF(F16=\"YES\",MROUND(ROUND(1.03*P5,0),100),IF(D16=\"TOTAL\",SUM($G$15:G15),$P$5)))","v":33800},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($H$15:H15),(ROUND(G16*AK16/100,0))))","v":19604},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($I$15:I15),(ROUND(G16*AL16/100,0))))","v":3380},{"$f":"SUM(G16:I16)","v":56784},null,{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($L$15:L15),$P$4))","v":23700},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($M$15:M15),(ROUND(L16*AF16/100,0))))","v":0},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($N$15:N15),(ROUND(L16*AG16/100,0))))","v":0},{"$f":"IFERROR(SUM(L16:N16),\"\")","v":23700},10100,19604,3380,null,{"$f":"IFERROR(SUM(P16:S16),\"\")","v":33084},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($U$15:U15),IF($Z$5=\"REGULAR\",BA16,AJ16+BF16)))","v":1000},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($V$15:V15),(ROUND(T16*AN16,0))))","v":3308},{"$f":"IF(D16=\"\",\"\",IF(E16=\"mar\",$Z$2,IF(D16=\"TOTAL\",SUM($W$15:W15),W15)))","v":""},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($X$15:X15),(SUM(AH17:AI17))))","v":0},{"$f":"IFERROR(SUM(U16:X16),\"\")","v":4308},{"$f":"T16-Y16","v":28776},null,null,{"$f":"IFERROR(DATE(YEAR(L8),MONTH(L8)+1,DAY(L8)),\"\")","v":"2025-11-01"},{"$f":"IFERROR(IF(AC16=\"\",\"\",IF(DATE(YEAR(AC16),MONTH(AC16),DAY(AC16))=DATE(YEAR($O$7),MONTH($O$7)+2,DAY($O$7)),\"TOTAL\",IF(AC16>$O$7,\"\",AC16))),\"\")","v":"2025-11-01"},null,0,0,"","",{"$f":"IFERROR(VLOOKUP(D16,$AR$13:$BD$209,13,0),\"\")","v":1000},{"$f":"IFERROR(VLOOKUP(D16,$AR$13:$AS$209,2,0),\"\")","v":58},10,0,0.1,"","","2017-04-01","Apr-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-4)",750,null,null,{"$f":"IFERROR(ROUND(G16*AM16/100,0),0)","v":0},2022,"JUN","06"]
[null,{"$f":"IF(B16>=$J$7,\"\",(B16+1))","v":3},{"$f":"IFERROR(IF(AC17=\"\",\"\",IF(DATE(YEAR(AC17),MONTH(AC17),DAY(AC17))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC17>$O$7,\"\",AC17))),\"\")","v":"2025-12-01"},{"$f":"TEXT(C17,\"mmm-yyyy\")","v":"Dec-2025"},"Dec",{"$f":"IF(D18=\"\",\"\",IF($X$2=E17,\"YES\",\"NO\"))","v":"NO"},{"$f":"IF(D17=\"\",\"\",IF(F17=\"YES\",MROUND(ROUND(1.03*G16,0),100),IF(D17=\"TOTAL\",SUM($G$15:G16),G16)))","v":33800},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($H$15:H16),(ROUND(G17*AK17/100,0))))","v":19604},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($I$15:I16),(ROUND(G17*AL17/100,0))))","v":3380},56784,null,{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($L$15:L16),$P$4))","v":23700},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($M$15:M16),(ROUND(L17*AF17/100,0))))","v":0},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($N$15:N16),(ROUND(L17*AG17/100,0))))","v":0},23700,10100,19604,3380,null,33084,{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($U$15:U16),IF($Z$5=\"REGULAR\",BA17,AJ17+BF17)))","v":1000},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($V$15:V16),(ROUND(T17*AN17,0))))","v":3308},{"$f":"IF(D17=\"\",\"\",IF(E17=\"mar\",$Z$2,IF(D17=\"TOTAL\",SUM($W$15:W16),W16)))","v":""},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($X$15:X16),(SUM(AH18:AI18))))","v":0},4308,28776,null,null,{"$f":"IFERROR(DATE(YEAR(C16),MONTH(C16)+1,DAY(C16)),\"\")","v":"2025-12-01"},{"$f":"IFERROR(IF(AC17=\"\",\"\",IF(DATE(YEAR(AC17),MONTH(AC17),DAY(AC17))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC17>$O$7,\"\",AC17))),\"\")","v":"2025-12-01"},null,0,0,"","",1000,58,10,0,0.1,"","","2017-05-01","May-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-5)",750,null,null,0,2023,"JUL","07"]
[null,{"$f":"IF(B17>=$J$7,\"\",(B17+1))","v":4},"2026-01-01","Jan-2026","Jan","NO",{"$f":"IF(D18=\"\",\"\",IF(F18=\"YES\",MROUND(ROUND(1.03*G17,0),100),IF(D18=\"TOTAL\",SUM($G$15:G17),G17)))","v":33800},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($H$15:H17),(ROUND(G18*AK18/100,0))))","v":19604},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($I$15:I17),(ROUND(G18*AL18/100,0))))","v":3380},56784,null,{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($L$15:L17),$P$4))","v":23700},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($M$15:M17),(ROUND(L18*AF18/100,0))))","v":0},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($N$15:N17),(ROUND(L18*AG18/100,0))))","v":0},23700,10100,19604,3380,null,33084,{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($U$15:U17),IF($Z$5=\"REGULAR\",BA18,AJ18+BF18)))","v":1000},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($V$15:V17),(ROUND(T18*AN18,0))))","v":3308},{"$f":"IF(D18=\"\",\"\",IF(E18=\"mar\",$Z$2,IF(D18=\"TOTAL\",SUM($W$15:W17),W17)))","v":""},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($X$15:X17),(SUM(AH19:AI19))))","v":0},4308,28776,null,null,{"$f":"IFERROR(DATE(YEAR(C17),MONTH(C17)+1,DAY(C17)),\"\")","v":"2026-01-01"},"2026-01-01",null,0,0,"","",1000,58,10,0,0.1,"","","2017-06-01","Jun-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-6)",750,null,null,0,2024,"AUG","08"]
[null,5,"2026-02-01","Feb-2026","Feb","NO",{"$f":"IF(D19=\"\",\"\",IF(F19=\"YES\",MROUND(ROUND(1.03*G18,0),100),IF(D19=\"TOTAL\",SUM($G$15:G18),G18)))","v":33800},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($H$15:H18),(ROUND(G19*AK19/100,0))))","v":19604},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($I$15:I18),(ROUND(G19*AL19/100,0))))","v":3380},56784,null,{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($L$15:L18),$P$4))","v":23700},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($M$15:M18),(ROUND(L19*AF19/100,0))))","v":0},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($N$15:N18),(ROUND(L19*AG19/100,0))))","v":0},23700,10100,19604,3380,null,33084,{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($U$15:U18),IF($Z$5=\"REGULAR\",BA19,AJ19+BF19)))","v":1000},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($V$15:V18),(ROUND(T19*AN19,0))))","v":3308},{"$f":"IF(D19=\"\",\"\",IF(E19=\"mar\",$Z$2,IF(D19=\"TOTAL\",SUM($W$15:W18),W18)))","v":""},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($X$15:X18),(SUM(AH20:AI20))))","v":0},4308,28776,null,null,"2026-02-01","2026-02-01",null,0,0,"","",1000,58,10,0,0.1,"","","2017-07-01","Jul-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-7)",750,null,null,0,2025,"SEP","09"]
[null,6,"2026-03-01","Mar-2026","Mar","NO",{"$f":"IF(D20=\"\",\"\",IF(F20=\"YES\",MROUND(ROUND(1.03*G19,0),100),IF(D20=\"TOTAL\",SUM($G$15:G19),G19)))","v":33800},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($H$15:H19),(ROUND(G20*AK20/100,0))))","v":19604},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($I$15:I19),(ROUND(G20*AL20/100,0))))","v":3380},56784,null,{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($L$15:L19),$P$4))","v":23700},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($M$15:M19),(ROUND(L20*AF20/100,0))))","v":0},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($N$15:N19),(ROUND(L20*AG20/100,0))))","v":0},23700,10100,19604,3380,null,33084,{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($U$15:U19),IF($Z$5=\"REGULAR\",BA20,AJ20+BF20)))","v":1000},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($V$15:V19),(ROUND(T20*AN20,0))))","v":3308},{"$f":"IF(D20=\"\",\"\",IF(E20=\"mar\",$Z$2,IF(D20=\"TOTAL\",SUM($W$15:W19),W19)))","v":0},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($X$15:X19),(SUM(AH21:AI21))))","v":0},4308,28776,null,null,"2026-03-01","2026-03-01",null,0,0,"","",1000,58,10,0,0.1,"","","2017-08-01","Aug-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-8)",825,null,null,0,2026,"OCT",10]
[null,"","TOTAL","TOTAL","TOTAL","",{"$f":"IF(D21=\"\",\"\",IF(F21=\"YES\",MROUND(ROUND(1.03*G20,0),100),IF(D21=\"TOTAL\",SUM($G$15:G20),G20)))","v":197348},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($H$15:H20),(ROUND(G21*AK21/100,0))))","v":114462},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($I$15:I20),(ROUND(G21*AL21/100,0))))","v":19735},331545,null,{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($L$15:L20),$P$4))","v":138377},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($M$15:M20),(ROUND(L21*AF21/100,0))))","v":0},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($N$15:N20),(ROUND(L21*AG21/100,0))))","v":0},138377,58971,114462,19735,null,193168,{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($U$15:U20),IF($Z$5=\"REGULAR\",BA21,AJ21+BF21)))","v":6000},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($V$15:V20),(ROUND(T21*AN21,0))))","v":19315},{"$f":"IF(D21=\"\",\"\",IF(E21=\"mar\",$Z$2,IF(D21=\"TOTAL\",SUM($W$15:W20),W20)))","v":0},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($X$15:X20),(SUM(AH22:AI22))))","v":0},25315,167853,null,null,"2026-04-01","TOTAL",null,"","","","","","","","","","","","2017-09-01","Sep-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-9)",1300,null,null,0,null,"NOV",11]
[null,"","","","","",{"$f":"IF(D22=\"\",\"\",IF(F22=\"YES\",MROUND(ROUND(1.03*G21,0),100),IF(D22=\"TOTAL\",SUM($G$15:G21),G21)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($H$15:H21),(ROUND(G22*AK22/100,0))))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($I$15:I21),(ROUND(G22*AL22/100,0))))","v":""},0,null,{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($L$15:L21),$P$4))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($M$15:M21),(ROUND(L22*AF22/100,0))))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($N$15:N21),(ROUND(L22*AG22/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($U$15:U21),IF($Z$5=\"REGULAR\",BA22,AJ22+BF22)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($V$15:V21),(ROUND(T22*AN22,0))))","v":""},{"$f":"IF(D22=\"\",\"\",IF(E22=\"mar\",$Z$2,IF(D22=\"TOTAL\",SUM($W$15:W21),W21)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($X$15:X21),(SUM(AH23:AI23))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2017-10-01","Oct-2017",5,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-10)",1000,null,null,0,null,"DEC",12]
[null,"","","","","",{"$f":"IF(D23=\"\",\"\",IF(F23=\"YES\",MROUND(ROUND(1.03*G22,0),100),IF(D23=\"TOTAL\",SUM($G$15:G22),G22)))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($H$15:H22),(ROUND(G23*AK23/100,0))))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($I$15:I22),(ROUND(G23*AL23/100,0))))","v":""},0,null,{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($L$15:L22),$P$4))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($M$15:M22),(ROUND(L23*AF23/100,0))))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($N$15:N22),(ROUND(L23*AG23/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($U$15:U22),IF($Z$5=\"REGULAR\",BA23,AJ23+BF23)))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($V$15:V22),(ROUND(T23*AN23,0))))","v":""},{"$f":"IF(D23=\"\",\"\",IF(E23=\"mar\",$Z$2,IF(D23=\"TOTAL\",SUM($W$15:W22),W22)))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($X$15:X22),(SUM(AH24:AI24))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2017-11-01","Nov-2017",5,{"$f":"AT22","v":8},null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-11)",1000,null,null,0,null,null,13]
[null,"","","","","",{"$f":"IF(D24=\"\",\"\",IF(F24=\"YES\",MROUND(ROUND(1.03*G23,0),100),IF(D24=\"TOTAL\",SUM($G$15:G23),G23)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($H$15:H23),(ROUND(G24*AK24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($I$15:I23),(ROUND(G24*AL24/100,0))))","v":""},0,null,{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($L$15:L23),$P$4))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($M$15:M23),(ROUND(L24*AF24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($N$15:N23),(ROUND(L24*AG24/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($U$15:U23),IF($Z$5=\"REGULAR\",BA24,AJ24+BF24)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($V$15:V23),(ROUND(T24*AN24,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(E24=\"mar\",$Z$2,IF(D24=\"TOTAL\",SUM($W$15:W23),W23)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($X$15:X23),(SUM(AH25:AI25))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2017-12-01","Dec-2017",5,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-12)",1450,null,null,0,null,null,14]
[null,"","","","","",{"$f":"IF(D25=\"\",\"\",IF(F25=\"YES\",MROUND(ROUND(1.03*G24,0),100),IF(D25=\"TOTAL\",SUM($G$15:G24),G24)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($H$15:H24),(ROUND(G25*AK25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($I$15:I24),(ROUND(G25*AL25/100,0))))","v":""},0,null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($L$15:L24),$P$4))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($M$15:M24),(ROUND(L25*AF25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($N$15:N24),(ROUND(L25*AG25/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($U$15:U24),IF($Z$5=\"REGULAR\",BA25,AJ25+BF25)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($V$15:V24),(ROUND(T25*AN25,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(E25=\"mar\",$Z$2,IF(D25=\"TOTAL\",SUM($W$15:W24),W24)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($X$15:X24),(SUM(AH26:AI26))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-01-01","Jan-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,15]
[null,"","","","","",{"$f":"IF(D26=\"\",\"\",IF(F26=\"YES\",MROUND(ROUND(1.03*G25,0),100),IF(D26=\"TOTAL\",SUM($G$15:G25),G25)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($H$15:H25),(ROUND(G26*AK26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($I$15:I25),(ROUND(G26*AL26/100,0))))","v":""},0,null,{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($L$15:L25),$P$4))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($M$15:M25),(ROUND(L26*AF26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($N$15:N25),(ROUND(L26*AG26/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($U$15:U25),IF($Z$5=\"REGULAR\",BA26,AJ26+BF26)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($V$15:V25),(ROUND(T26*AN26,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(E26=\"mar\",$Z$2,IF(D26=\"TOTAL\",SUM($W$15:W25),W25)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($X$15:X25),(SUM(AH27:AI27))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-02-01","Feb-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,16]
[null,"","","","","",{"$f":"IF(D27=\"\",\"\",IF(F27=\"YES\",MROUND(ROUND(1.03*G26,0),100),IF(D27=\"TOTAL\",SUM($G$15:G26),G26)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($H$15:H26),(ROUND(G27*AK27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($I$15:I26),(ROUND(G27*AL27/100,0))))","v":""},0,null,{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($L$15:L26),$P$4))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($M$15:M26),(ROUND(L27*AF27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($N$15:N26),(ROUND(L27*AG27/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($U$15:U26),IF($Z$5=\"REGULAR\",BA27,AJ27+BF27)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($V$15:V26),(ROUND(T27*AN27,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(E27=\"mar\",$Z$2,IF(D27=\"TOTAL\",SUM($W$15:W26),W26)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($X$15:X26),(SUM(AH28:AI28))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-03-01","Mar-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,17]
[null,"","","","","",{"$f":"IF(D28=\"\",\"\",IF(F28=\"YES\",MROUND(ROUND(1.03*G27,0),100),IF(D28=\"TOTAL\",SUM($G$15:G27),G27)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($H$15:H27),(ROUND(G28*AK28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($I$15:I27),(ROUND(G28*AL28/100,0))))","v":""},0,null,{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($L$15:L27),$P$4))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($M$15:M27),(ROUND(L28*AF28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($N$15:N27),(ROUND(L28*AG28/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($U$15:U27),IF($Z$5=\"REGULAR\",BA28,AJ28+BF28)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($V$15:V27),(ROUND(T28*AN28,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(E28=\"mar\",$Z$2,IF(D28=\"TOTAL\",SUM($W$15:W27),W27)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($X$15:X27),(SUM(AH29:AI29))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-04-01","Apr-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,18]
[null,"","","","","",{"$f":"IF(D29=\"\",\"\",IF(F29=\"YES\",MROUND(ROUND(1.03*G28,0),100),IF(D29=\"TOTAL\",SUM($G$15:G28),G28)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($H$15:H28),(ROUND(G29*AK29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($I$15:I28),(ROUND(G29*AL29/100,0))))","v":""},0,null,{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($L$15:L28),$P$4))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($M$15:M28),(ROUND(L29*AF29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($N$15:N28),(ROUND(L29*AG29/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($U$15:U28),IF($Z$5=\"REGULAR\",BA29,AJ29+BF29)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($V$15:V28),(ROUND(T29*AN29,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(E29=\"mar\",$Z$2,IF(D29=\"TOTAL\",SUM($W$15:W28),W28)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($X$15:X28),(SUM(AH30:AI30))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-05-01","May-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,19]
[null,"","","","","",{"$f":"IF(D30=\"\",\"\",IF(F30=\"YES\",MROUND(ROUND(1.03*G29,0),100),IF(D30=\"TOTAL\",SUM($G$15:G29),G29)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($H$15:H29),(ROUND(G30*AK30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($I$15:I29),(ROUND(G30*AL30/100,0))))","v":""},0,null,{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($L$15:L29),$P$4))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($M$15:M29),(ROUND(L30*AF30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($N$15:N29),(ROUND(L30*AG30/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($U$15:U29),IF($Z$5=\"REGULAR\",BA30,AJ30+BF30)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($V$15:V29),(ROUND(T30*AN30,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(E30=\"mar\",$Z$2,IF(D30=\"TOTAL\",SUM($W$15:W29),W29)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($X$15:X29),(SUM(AH31:AI31))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-06-01","Jun-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,20]
[null,"",{"$f":"IFERROR(IF(AC31=\"\",\"\",IF(DATE(YEAR(AC31),MONTH(AC31),DAY(AC31))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC31>$O$7,\"\",AC31))),\"\")","v":""},"","","",{"$f":"IF(D31=\"\",\"\",IF(F31=\"YES\",MROUND(ROUND(1.03*G30,0),100),IF(D31=\"TOTAL\",SUM($G$15:G30),G30)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($H$15:H30),(ROUND(G31*AK31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($I$15:I30),(ROUND(G31*AL31/100,0))))","v":""},0,null,{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($L$15:L30),$P$4))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($M$15:M30),(ROUND(L31*AF31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($N$15:N30),(ROUND(L31*AG31/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($U$15:U30),IF($Z$5=\"REGULAR\",BA31,AJ31+BF31)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($V$15:V30),(ROUND(T31*AN31,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(E31=\"mar\",$Z$2,IF(D31=\"TOTAL\",SUM($W$15:W30),W30)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($X$15:X30),(SUM(AH32:AI32))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-07-01","Jul-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,21]
[null,"","","","","",{"$f":"IF(D32=\"\",\"\",IF(F32=\"YES\",MROUND(ROUND(1.03*G31,0),100),IF(D32=\"TOTAL\",SUM($G$15:G31),G31)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($H$15:H31),(ROUND(G32*AK32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($I$15:I31),(ROUND(G32*AL32/100,0))))","v":""},0,null,{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($L$15:L31),$P$4))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($M$15:M31),(ROUND(L32*AF32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($N$15:N31),(ROUND(L32*AG32/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($U$15:U31),IF($Z$5=\"REGULAR\",BA32,AJ32+BF32)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($V$15:V31),(ROUND(T32*AN32,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(E32=\"mar\",$Z$2,IF(D32=\"TOTAL\",SUM($W$15:W31),W31)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($X$15:X31),(SUM(AH33:AI33))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-08-01","Aug-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,22]
[null,"","","","","",{"$f":"IF(D33=\"\",\"\",IF(F33=\"YES\",MROUND(ROUND(1.03*G32,0),100),IF(D33=\"TOTAL\",SUM($G$15:G32),G32)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($H$15:H32),(ROUND(G33*AK33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($I$15:I32),(ROUND(G33*AL33/100,0))))","v":""},0,null,{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($L$15:L32),$P$4))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($M$15:M32),(ROUND(L33*AF33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($N$15:N32),(ROUND(L33*AG33/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($U$15:U32),IF($Z$5=\"REGULAR\",BA33,AJ33+BF33)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($V$15:V32),(ROUND(T33*AN33,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(E33=\"mar\",$Z$2,IF(D33=\"TOTAL\",SUM($W$15:W32),W32)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($X$15:X32),(SUM(AH34:AI34))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-09-01","Sep-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,23]
[null,"","","","","",{"$f":"IF(D34=\"\",\"\",IF(F34=\"YES\",MROUND(ROUND(1.03*G33,0),100),IF(D34=\"TOTAL\",SUM($G$15:G33),G33)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($H$15:H33),(ROUND(G34*AK34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($I$15:I33),(ROUND(G34*AL34/100,0))))","v":""},0,null,{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($L$15:L33),$P$4))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($M$15:M33),(ROUND(L34*AF34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($N$15:N33),(ROUND(L34*AG34/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($U$15:U33),IF($Z$5=\"REGULAR\",BA34,AJ34+BF34)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($V$15:V33),(ROUND(T34*AN34,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(E34=\"mar\",$Z$2,IF(D34=\"TOTAL\",SUM($W$15:W33),W33)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($X$15:X33),(SUM(AH35:AI35))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-10-01","Oct-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,24]
[null,"","","","","",{"$f":"IF(D35=\"\",\"\",IF(F35=\"YES\",MROUND(ROUND(1.03*G34,0),100),IF(D35=\"TOTAL\",SUM($G$15:G34),G34)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($H$15:H34),(ROUND(G35*AK35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($I$15:I34),(ROUND(G35*AL35/100,0))))","v":""},0,null,{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($L$15:L34),$P$4))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($M$15:M34),(ROUND(L35*AF35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($N$15:N34),(ROUND(L35*AG35/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($U$15:U34),IF($Z$5=\"REGULAR\",BA35,AJ35+BF35)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($V$15:V34),(ROUND(T35*AN35,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(E35=\"mar\",$Z$2,IF(D35=\"TOTAL\",SUM($W$15:W34),W34)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($X$15:X34),(SUM(AH36:AI36))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-11-01","Nov-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,25]
[null,"","","","","",{"$f":"IF(D36=\"\",\"\",IF(F36=\"YES\",MROUND(ROUND(1.03*G35,0),100),IF(D36=\"TOTAL\",SUM($G$15:G35),G35)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($H$15:H35),(ROUND(G36*AK36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($I$15:I35),(ROUND(G36*AL36/100,0))))","v":""},0,null,{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($L$15:L35),$P$4))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($M$15:M35),(ROUND(L36*AF36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($N$15:N35),(ROUND(L36*AG36/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($U$15:U35),IF($Z$5=\"REGULAR\",BA36,AJ36+BF36)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($V$15:V35),(ROUND(T36*AN36,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(E36=\"mar\",$Z$2,IF(D36=\"TOTAL\",SUM($W$15:W35),W35)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($X$15:X35),(SUM(AH37:AI37))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-12-01","Dec-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,26]
[null,"","","","","",{"$f":"IF(D37=\"\",\"\",IF(F37=\"YES\",MROUND(ROUND(1.03*G36,0),100),IF(D37=\"TOTAL\",SUM($G$15:G36),G36)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($H$15:H36),(ROUND(G37*AK37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($I$15:I36),(ROUND(G37*AL37/100,0))))","v":""},0,null,{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($L$15:L36),$P$4))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($M$15:M36),(ROUND(L37*AF37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($N$15:N36),(ROUND(L37*AG37/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($U$15:U36),IF($Z$5=\"REGULAR\",BA37,AJ37+BF37)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($V$15:V36),(ROUND(T37*AN37,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(E37=\"mar\",$Z$2,IF(D37=\"TOTAL\",SUM($W$15:W36),W36)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($X$15:X36),(SUM(AH38:AI38))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-01-01","Jan-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,27]
[null,"","","","","",{"$f":"IF(D38=\"\",\"\",IF(F38=\"YES\",MROUND(ROUND(1.03*G37,0),100),IF(D38=\"TOTAL\",SUM($G$15:G37),G37)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($H$15:H37),(ROUND(G38*AK38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($I$15:I37),(ROUND(G38*AL38/100,0))))","v":""},0,null,{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($L$15:L37),$P$4))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($M$15:M37),(ROUND(L38*AF38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($N$15:N37),(ROUND(L38*AG38/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($U$15:U37),IF($Z$5=\"REGULAR\",BA38,AJ38+BF38)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($V$15:V37),(ROUND(T38*AN38,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(E38=\"mar\",$Z$2,IF(D38=\"TOTAL\",SUM($W$15:W37),W37)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($X$15:X37),(SUM(AH39:AI39))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-02-01","Feb-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,28]
[null,"","","","","",{"$f":"IF(D39=\"\",\"\",IF(F39=\"YES\",MROUND(ROUND(1.03*G38,0),100),IF(D39=\"TOTAL\",SUM($G$15:G38),G38)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($H$15:H38),(ROUND(G39*AK39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($I$15:I38),(ROUND(G39*AL39/100,0))))","v":""},0,null,{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($L$15:L38),$P$4))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($M$15:M38),(ROUND(L39*AF39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($N$15:N38),(ROUND(L39*AG39/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($U$15:U38),IF($Z$5=\"REGULAR\",BA39,AJ39+BF39)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($V$15:V38),(ROUND(T39*AN39,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(E39=\"mar\",$Z$2,IF(D39=\"TOTAL\",SUM($W$15:W38),W38)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($X$15:X38),(SUM(AH40:AI40))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-03-01","Mar-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,29]
[null,"","","","","",{"$f":"IF(D40=\"\",\"\",IF(F40=\"YES\",MROUND(ROUND(1.03*G39,0),100),IF(D40=\"TOTAL\",SUM($G$15:G39),G39)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($H$15:H39),(ROUND(G40*AK40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($I$15:I39),(ROUND(G40*AL40/100,0))))","v":""},0,null,{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($L$15:L39),$P$4))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($M$15:M39),(ROUND(L40*AF40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($N$15:N39),(ROUND(L40*AG40/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($U$15:U39),IF($Z$5=\"REGULAR\",BA40,AJ40+BF40)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($V$15:V39),(ROUND(T40*AN40,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(E40=\"mar\",$Z$2,IF(D40=\"TOTAL\",SUM($W$15:W39),W39)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($X$15:X39),(SUM(AH41:AI41))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-04-01","Apr-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,30]
[null,"","","","","",{"$f":"IF(D41=\"\",\"\",IF(F41=\"YES\",MROUND(ROUND(1.03*G40,0),100),IF(D41=\"TOTAL\",SUM($G$15:G40),G40)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($H$15:H40),(ROUND(G41*AK41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($I$15:I40),(ROUND(G41*AL41/100,0))))","v":""},0,null,{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($L$15:L40),$P$4))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($M$15:M40),(ROUND(L41*AF41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($N$15:N40),(ROUND(L41*AG41/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($U$15:U40),IF($Z$5=\"REGULAR\",BA41,AJ41+BF41)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($V$15:V40),(ROUND(T41*AN41,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(E41=\"mar\",$Z$2,IF(D41=\"TOTAL\",SUM($W$15:W40),W40)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($X$15:X40),(SUM(AH42:AI42))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-05-01","May-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,31]
[null,"","","","","",{"$f":"IF(D42=\"\",\"\",IF(F42=\"YES\",MROUND(ROUND(1.03*G41,0),100),IF(D42=\"TOTAL\",SUM($G$15:G41),G41)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($H$15:H41),(ROUND(G42*AK42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($I$15:I41),(ROUND(G42*AL42/100,0))))","v":""},0,null,{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($L$15:L41),$P$4))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($M$15:M41),(ROUND(L42*AF42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($N$15:N41),(ROUND(L42*AG42/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($U$15:U41),IF($Z$5=\"REGULAR\",BA42,AJ42+BF42)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($V$15:V41),(ROUND(T42*AN42,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(E42=\"mar\",$Z$2,IF(D42=\"TOTAL\",SUM($W$15:W41),W41)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($X$15:X41),(SUM(AH43:AI43))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-06-01","Jun-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D43=\"\",\"\",IF(F43=\"YES\",MROUND(ROUND(1.03*G42,0),100),IF(D43=\"TOTAL\",SUM($G$15:G42),G42)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($H$15:H42),(ROUND(G43*AK43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($I$15:I42),(ROUND(G43*AL43/100,0))))","v":""},0,null,{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($L$15:L42),$P$4))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($M$15:M42),(ROUND(L43*AF43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($N$15:N42),(ROUND(L43*AG43/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($U$15:U42),IF($Z$5=\"REGULAR\",BA43,AJ43+BF43)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($V$15:V42),(ROUND(T43*AN43,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(E43=\"mar\",$Z$2,IF(D43=\"TOTAL\",SUM($W$15:W42),W42)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($X$15:X42),(SUM(AH44:AI44))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-07-01","Jul-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D44=\"\",\"\",IF(F44=\"YES\",MROUND(ROUND(1.03*G43,0),100),IF(D44=\"TOTAL\",SUM($G$15:G43),G43)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($H$15:H43),(ROUND(G44*AK44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($I$15:I43),(ROUND(G44*AL44/100,0))))","v":""},0,null,{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($L$15:L43),$P$4))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($M$15:M43),(ROUND(L44*AF44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($N$15:N43),(ROUND(L44*AG44/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($U$15:U43),IF($Z$5=\"REGULAR\",BA44,AJ44+BF44)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($V$15:V43),(ROUND(T44*AN44,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(E44=\"mar\",$Z$2,IF(D44=\"TOTAL\",SUM($W$15:W43),W43)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($X$15:X43),(SUM(AH45:AI45))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-08-01","Aug-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D45=\"\",\"\",IF(F45=\"YES\",MROUND(ROUND(1.03*G44,0),100),IF(D45=\"TOTAL\",SUM($G$15:G44),G44)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($H$15:H44),(ROUND(G45*AK45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($I$15:I44),(ROUND(G45*AL45/100,0))))","v":""},0,null,{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($L$15:L44),$P$4))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($M$15:M44),(ROUND(L45*AF45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($N$15:N44),(ROUND(L45*AG45/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($U$15:U44),IF($Z$5=\"REGULAR\",BA45,AJ45+BF45)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($V$15:V44),(ROUND(T45*AN45,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(E45=\"mar\",$Z$2,IF(D45=\"TOTAL\",SUM($W$15:W44),W44)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($X$15:X44),(SUM(AH46:AI46))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-09-01","Sep-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D46=\"\",\"\",IF(F46=\"YES\",MROUND(ROUND(1.03*G45,0),100),IF(D46=\"TOTAL\",SUM($G$15:G45),G45)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($H$15:H45),(ROUND(G46*AK46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($I$15:I45),(ROUND(G46*AL46/100,0))))","v":""},0,null,{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($L$15:L45),$P$4))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($M$15:M45),(ROUND(L46*AF46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($N$15:N45),(ROUND(L46*AG46/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($U$15:U45),IF($Z$5=\"REGULAR\",BA46,AJ46+BF46)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($V$15:V45),(ROUND(T46*AN46,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(E46=\"mar\",$Z$2,IF(D46=\"TOTAL\",SUM($W$15:W45),W45)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($X$15:X45),(SUM(AH47:AI47))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-10-01","Oct-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D47=\"\",\"\",IF(F47=\"YES\",MROUND(ROUND(1.03*G46,0),100),IF(D47=\"TOTAL\",SUM($G$15:G46),G46)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($H$15:H46),(ROUND(G47*AK47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($I$15:I46),(ROUND(G47*AL47/100,0))))","v":""},0,null,{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($L$15:L46),$P$4))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($M$15:M46),(ROUND(L47*AF47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($N$15:N46),(ROUND(L47*AG47/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G47-L47),\"\")","v":""},"","",null,0,{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($U$15:U46),IF($Z$5=\"REGULAR\",BA47,AJ47+BF47)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($V$15:V46),(ROUND(T47*AN47,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(E47=\"mar\",$Z$2,IF(D47=\"TOTAL\",SUM($W$15:W46),W46)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($X$15:X46),(SUM(AH48:AI48))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D47,$AR$13:$BF$209,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D47,$AR$13:$BF$209,9,0),\"\")","v":""},"","","","",{"$f":"IFERROR(VLOOKUP(D47,$AR$13:$AAU$209,3,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D47,$AR$13:$AAV$209,4,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D47,$AR$13:$AAV$209,5,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D47,$AR$13:$AAV$109,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D47,$AR$13:$AAV$109,7,0),\"\")","v":""},"2019-11-01","Nov-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D48=\"\",\"\",IF(F48=\"YES\",MROUND(ROUND(1.03*G47,0),100),IF(D48=\"TOTAL\",SUM($G$15:G47),G47)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($H$15:H47),(ROUND(G48*AK48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($I$15:I47),(ROUND(G48*AL48/100,0))))","v":""},0,null,{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($L$15:L47),$P$4))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($M$15:M47),(ROUND(L48*AF48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($N$15:N47),(ROUND(L48*AG48/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($U$15:U47),IF($Z$5=\"REGULAR\",BA48,AJ48+BF48)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($V$15:V47),(ROUND(T48*AN48,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(E48=\"mar\",$Z$2,IF(D48=\"TOTAL\",SUM($W$15:W47),W47)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($X$15:X47),(SUM(AH49:AI49))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-12-01","Dec-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D49=\"\",\"\",IF(F49=\"YES\",MROUND(ROUND(1.03*G48,0),100),IF(D49=\"TOTAL\",SUM($G$15:G48),G48)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($H$15:H48),(ROUND(G49*AK49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($I$15:I48),(ROUND(G49*AL49/100,0))))","v":""},0,null,{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($L$15:L48),$P$4))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($M$15:M48),(ROUND(L49*AF49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($N$15:N48),(ROUND(L49*AG49/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($U$15:U48),IF($Z$5=\"REGULAR\",BA49,AJ49+BF49)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($V$15:V48),(ROUND(T49*AN49,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(E49=\"mar\",$Z$2,IF(D49=\"TOTAL\",SUM($W$15:W48),W48)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($X$15:X48),(SUM(AH50:AI50))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-01-01","Jan-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D50=\"\",\"\",IF(F50=\"YES\",MROUND(ROUND(1.03*G49,0),100),IF(D50=\"TOTAL\",SUM($G$15:G49),G49)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($H$15:H49),(ROUND(G50*AK50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($I$15:I49),(ROUND(G50*AL50/100,0))))","v":""},0,null,{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($L$15:L49),$P$4))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($M$15:M49),(ROUND(L50*AF50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($N$15:N49),(ROUND(L50*AG50/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($U$15:U49),IF($Z$5=\"REGULAR\",BA50,AJ50+BF50)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($V$15:V49),(ROUND(T50*AN50,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(E50=\"mar\",$Z$2,IF(D50=\"TOTAL\",SUM($W$15:W49),W49)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($X$15:X49),(SUM(AH51:AI51))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-02-01","Feb-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D51=\"\",\"\",IF(F51=\"YES\",MROUND(ROUND(1.03*G50,0),100),IF(D51=\"TOTAL\",SUM($G$15:G50),G50)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($H$15:H50),(ROUND(G51*AK51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($I$15:I50),(ROUND(G51*AL51/100,0))))","v":""},0,null,{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($L$15:L50),$P$4))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($M$15:M50),(ROUND(L51*AF51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($N$15:N50),(ROUND(L51*AG51/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($U$15:U50),IF($Z$5=\"REGULAR\",BA51,AJ51+BF51)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($V$15:V50),(ROUND(T51*AN51,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(E51=\"mar\",$Z$2,IF(D51=\"TOTAL\",SUM($W$15:W50),W50)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($X$15:X50),(SUM(AH52:AI52))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-03-01","Mar-2020",17,8,null,{"v":0.1,"d":"10%"},{"$f":"AO10","v":3},null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D52=\"\",\"\",IF(F52=\"YES\",MROUND(ROUND(1.03*G51,0),100),IF(D52=\"TOTAL\",SUM($G$15:G51),G51)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($H$15:H51),(ROUND(G52*AK52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($I$15:I51),(ROUND(G52*AL52/100,0))))","v":""},0,null,{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($L$15:L51),$P$4))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($M$15:M51),(ROUND(L52*AF52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($N$15:N51),(ROUND(L52*AG52/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($U$15:U51),IF($Z$5=\"REGULAR\",BA52,AJ52+BF52)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($V$15:V51),(ROUND(T52*AN52,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(E52=\"mar\",$Z$2,IF(D52=\"TOTAL\",SUM($W$15:W51),W51)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($X$15:X51),(SUM(AH53:AI53))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-04-01","Apr-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D53=\"\",\"\",IF(F53=\"YES\",MROUND(ROUND(1.03*G52,0),100),IF(D53=\"TOTAL\",SUM($G$15:G52),G52)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($H$15:H52),(ROUND(G53*AK53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($I$15:I52),(ROUND(G53*AL53/100,0))))","v":""},0,null,{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($L$15:L52),$P$4))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($M$15:M52),(ROUND(L53*AF53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($N$15:N52),(ROUND(L53*AG53/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($U$15:U52),IF($Z$5=\"REGULAR\",BA53,AJ53+BF53)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($V$15:V52),(ROUND(T53*AN53,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(E53=\"mar\",$Z$2,IF(D53=\"TOTAL\",SUM($W$15:W52),W52)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($X$15:X52),(SUM(AH54:AI54))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-05-01","May-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D54=\"\",\"\",IF(F54=\"YES\",MROUND(ROUND(1.03*G53,0),100),IF(D54=\"TOTAL\",SUM($G$15:G53),G53)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($H$15:H53),(ROUND(G54*AK54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($I$15:I53),(ROUND(G54*AL54/100,0))))","v":""},0,null,{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($L$15:L53),$P$4))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($M$15:M53),(ROUND(L54*AF54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($N$15:N53),(ROUND(L54*AG54/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($U$15:U53),IF($Z$5=\"REGULAR\",BA54,AJ54+BF54)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($V$15:V53),(ROUND(T54*AN54,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(E54=\"mar\",$Z$2,IF(D54=\"TOTAL\",SUM($W$15:W53),W53)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($X$15:X53),(SUM(AH55:AI55))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-06-01","Jun-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D55=\"\",\"\",IF(F55=\"YES\",MROUND(ROUND(1.03*G54,0),100),IF(D55=\"TOTAL\",SUM($G$15:G54),G54)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($H$15:H54),(ROUND(G55*AK55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($I$15:I54),(ROUND(G55*AL55/100,0))))","v":""},0,null,{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($L$15:L54),$P$4))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($M$15:M54),(ROUND(L55*AF55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($N$15:N54),(ROUND(L55*AG55/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($U$15:U54),IF($Z$5=\"REGULAR\",BA55,AJ55+BF55)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($V$15:V54),(ROUND(T55*AN55,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(E55=\"mar\",$Z$2,IF(D55=\"TOTAL\",SUM($W$15:W54),W54)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($X$15:X54),(SUM(AH56:AI56))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-07-01","Jul-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D56=\"\",\"\",IF(F56=\"YES\",MROUND(ROUND(1.03*G55,0),100),IF(D56=\"TOTAL\",SUM($G$15:G55),G55)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($H$15:H55),(ROUND(G56*AK56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($I$15:I55),(ROUND(G56*AL56/100,0))))","v":""},0,null,{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($L$15:L55),$P$4))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($M$15:M55),(ROUND(L56*AF56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($N$15:N55),(ROUND(L56*AG56/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($U$15:U55),IF($Z$5=\"REGULAR\",BA56,AJ56+BF56)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($V$15:V55),(ROUND(T56*AN56,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(E56=\"mar\",$Z$2,IF(D56=\"TOTAL\",SUM($W$15:W55),W55)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($X$15:X55),(SUM(AH57:AI57))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-08-01","Aug-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D57=\"\",\"\",IF(F57=\"YES\",MROUND(ROUND(1.03*G56,0),100),IF(D57=\"TOTAL\",SUM($G$15:G56),G56)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($H$15:H56),(ROUND(G57*AK57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($I$15:I56),(ROUND(G57*AL57/100,0))))","v":""},0,null,{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($L$15:L56),$P$4))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($M$15:M56),(ROUND(L57*AF57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($N$15:N56),(ROUND(L57*AG57/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($U$15:U56),IF($Z$5=\"REGULAR\",BA57,AJ57+BF57)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($V$15:V56),(ROUND(T57*AN57,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(E57=\"mar\",$Z$2,IF(D57=\"TOTAL\",SUM($W$15:W56),W56)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($X$15:X56),(SUM(AH58:AI58))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-09-01","Sep-2020",17,8,null,{"v":0.1,"d":"10%"},null,1,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D58=\"\",\"\",IF(F58=\"YES\",MROUND(ROUND(1.03*G57,0),100),IF(D58=\"TOTAL\",SUM($G$15:G57),G57)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($H$15:H57),(ROUND(G58*AK58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($I$15:I57),(ROUND(G58*AL58/100,0))))","v":""},0,null,{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($L$15:L57),$P$4))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($M$15:M57),(ROUND(L58*AF58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($N$15:N57),(ROUND(L58*AG58/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($U$15:U57),IF($Z$5=\"REGULAR\",BA58,AJ58+BF58)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($V$15:V57),(ROUND(T58*AN58,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(E58=\"mar\",$Z$2,IF(D58=\"TOTAL\",SUM($W$15:W57),W57)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($X$15:X57),(SUM(AH59:AI59))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-10-01","Oct-2020",17,8,null,{"v":0.1,"d":"10%"},null,1,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D59=\"\",\"\",IF(F59=\"YES\",MROUND(ROUND(1.03*G58,0),100),IF(D59=\"TOTAL\",SUM($G$15:G58),G58)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($H$15:H58),(ROUND(G59*AK59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($I$15:I58),(ROUND(G59*AL59/100,0))))","v":""},0,null,{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($L$15:L58),$P$4))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($M$15:M58),(ROUND(L59*AF59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($N$15:N58),(ROUND(L59*AG59/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($U$15:U58),IF($Z$5=\"REGULAR\",BA59,AJ59+BF59)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($V$15:V58),(ROUND(T59*AN59,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(E59=\"mar\",$Z$2,IF(D59=\"TOTAL\",SUM($W$15:W58),W58)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($X$15:X58),(SUM(AH60:AI60))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-11-01","Nov-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D60=\"\",\"\",IF(F60=\"YES\",MROUND(ROUND(1.03*G59,0),100),IF(D60=\"TOTAL\",SUM($G$15:G59),G59)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($H$15:H59),(ROUND(G60*AK60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($I$15:I59),(ROUND(G60*AL60/100,0))))","v":""},0,null,{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($L$15:L59),$P$4))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($M$15:M59),(ROUND(L60*AF60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($N$15:N59),(ROUND(L60*AG60/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($U$15:U59),IF($Z$5=\"REGULAR\",BA60,AJ60+BF60)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($V$15:V59),(ROUND(T60*AN60,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(E60=\"mar\",$Z$2,IF(D60=\"TOTAL\",SUM($W$15:W59),W59)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($X$15:X59),(SUM(AH61:AI61))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-12-01","Dec-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D61=\"\",\"\",IF(F61=\"YES\",MROUND(ROUND(1.03*G60,0),100),IF(D61=\"TOTAL\",SUM($G$15:G60),G60)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($H$15:H60),(ROUND(G61*AK61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($I$15:I60),(ROUND(G61*AL61/100,0))))","v":""},0,null,{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($L$15:L60),$P$4))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($M$15:M60),(ROUND(L61*AF61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($N$15:N60),(ROUND(L61*AG61/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($U$15:U60),IF($Z$5=\"REGULAR\",BA61,AJ61+BF61)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($V$15:V60),(ROUND(T61*AN61,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(E61=\"mar\",$Z$2,IF(D61=\"TOTAL\",SUM($W$15:W60),W60)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($X$15:X60),(SUM(AH62:AI62))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-01-01","Jan-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D62=\"\",\"\",IF(F62=\"YES\",MROUND(ROUND(1.03*G61,0),100),IF(D62=\"TOTAL\",SUM($G$15:G61),G61)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($H$15:H61),(ROUND(G62*AK62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($I$15:I61),(ROUND(G62*AL62/100,0))))","v":""},0,null,{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($L$15:L61),$P$4))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($M$15:M61),(ROUND(L62*AF62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($N$15:N61),(ROUND(L62*AG62/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($U$15:U61),IF($Z$5=\"REGULAR\",BA62,AJ62+BF62)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($V$15:V61),(ROUND(T62*AN62,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(E62=\"mar\",$Z$2,IF(D62=\"TOTAL\",SUM($W$15:W61),W61)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($X$15:X61),(SUM(AH63:AI63))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-02-01","Feb-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D63=\"\",\"\",IF(F63=\"YES\",MROUND(ROUND(1.03*G62,0),100),IF(D63=\"TOTAL\",SUM($G$15:G62),G62)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($H$15:H62),(ROUND(G63*AK63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($I$15:I62),(ROUND(G63*AL63/100,0))))","v":""},0,null,{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($L$15:L62),$P$4))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($M$15:M62),(ROUND(L63*AF63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($N$15:N62),(ROUND(L63*AG63/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($U$15:U62),IF($Z$5=\"REGULAR\",BA63,AJ63+BF63)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($V$15:V62),(ROUND(T63*AN63,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(E63=\"mar\",$Z$2,IF(D63=\"TOTAL\",SUM($W$15:W62),W62)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($X$15:X62),(SUM(AH64:AI64))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-03-01","Mar-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D64=\"\",\"\",IF(F64=\"YES\",MROUND(ROUND(1.03*G63,0),100),IF(D64=\"TOTAL\",SUM($G$15:G63),G63)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($H$15:H63),(ROUND(G64*AK64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($I$15:I63),(ROUND(G64*AL64/100,0))))","v":""},0,null,{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($L$15:L63),$P$4))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($M$15:M63),(ROUND(L64*AF64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($N$15:N63),(ROUND(L64*AG64/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($U$15:U63),IF($Z$5=\"REGULAR\",BA64,AJ64+BF64)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($V$15:V63),(ROUND(T64*AN64,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(E64=\"mar\",$Z$2,IF(D64=\"TOTAL\",SUM($W$15:W63),W63)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($X$15:X63),(SUM(AH65:AI65))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-04-01","Apr-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D65=\"\",\"\",IF(F65=\"YES\",MROUND(ROUND(1.03*G64,0),100),IF(D65=\"TOTAL\",SUM($G$15:G64),G64)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($H$15:H64),(ROUND(G65*AK65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($I$15:I64),(ROUND(G65*AL65/100,0))))","v":""},0,null,{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($L$15:L64),$P$4))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($M$15:M64),(ROUND(L65*AF65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($N$15:N64),(ROUND(L65*AG65/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($U$15:U64),IF($Z$5=\"REGULAR\",BA65,AJ65+BF65)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($V$15:V64),(ROUND(T65*AN65,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(E65=\"mar\",$Z$2,IF(D65=\"TOTAL\",SUM($W$15:W64),W64)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($X$15:X64),(SUM(AH66:AI66))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-05-01","May-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D66=\"\",\"\",IF(F66=\"YES\",MROUND(ROUND(1.03*G65,0),100),IF(D66=\"TOTAL\",SUM($G$15:G65),G65)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($H$15:H65),(ROUND(G66*AK66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($I$15:I65),(ROUND(G66*AL66/100,0))))","v":""},0,null,{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($L$15:L65),$P$4))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($M$15:M65),(ROUND(L66*AF66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($N$15:N65),(ROUND(L66*AG66/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($U$15:U65),IF($Z$5=\"REGULAR\",BA66,AJ66+BF66)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($V$15:V65),(ROUND(T66*AN66,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(E66=\"mar\",$Z$2,IF(D66=\"TOTAL\",SUM($W$15:W65),W65)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($X$15:X65),(SUM(AH67:AI67))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-06-01","Jun-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D67=\"\",\"\",IF(F67=\"YES\",MROUND(ROUND(1.03*G66,0),100),IF(D67=\"TOTAL\",SUM($G$15:G66),G66)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($H$15:H66),(ROUND(G67*AK67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($I$15:I66),(ROUND(G67*AL67/100,0))))","v":""},0,null,{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($L$15:L66),$P$4))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($M$15:M66),(ROUND(L67*AF67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($N$15:N66),(ROUND(L67*AG67/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($U$15:U66),IF($Z$5=\"REGULAR\",BA67,AJ67+BF67)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($V$15:V66),(ROUND(T67*AN67,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(E67=\"mar\",$Z$2,IF(D67=\"TOTAL\",SUM($W$15:W66),W66)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($X$15:X66),(SUM(AH68:AI68))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-07-01","Jul-2021",31,{"$f":"W5","v":9},null,{"v":0.1,"d":"10%"},null,null,0,{"$f":"IF($Z$5=\"REGULAR\",$W$5,0)","v":0},0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D68=\"\",\"\",IF(F68=\"YES\",MROUND(ROUND(1.03*G67,0),100),IF(D68=\"TOTAL\",SUM($G$15:G67),G67)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($H$15:H67),(ROUND(G68*AK68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($I$15:I67),(ROUND(G68*AL68/100,0))))","v":""},0,null,{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($L$15:L67),$P$4))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($M$15:M67),(ROUND(L68*AF68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($N$15:N67),(ROUND(L68*AG68/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($U$15:U67),IF($Z$5=\"REGULAR\",BA68,AJ68+BF68)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($V$15:V67),(ROUND(T68*AN68,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(E68=\"mar\",$Z$2,IF(D68=\"TOTAL\",SUM($W$15:W67),W67)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($X$15:X67),(SUM(AH69:AI69))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-08-01","Aug-2021",31,{"$f":"AT67","v":9},null,{"v":0.1,"d":"10%"},null,null,0,{"$f":"IF($Z$5=\"REGULAR\",$W$5,0)","v":0},0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D69=\"\",\"\",IF(F69=\"YES\",MROUND(ROUND(1.03*G68,0),100),IF(D69=\"TOTAL\",SUM($G$15:G68),G68)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($H$15:H68),(ROUND(G69*AK69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($I$15:I68),(ROUND(G69*AL69/100,0))))","v":""},0,null,{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($L$15:L68),$P$4))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($M$15:M68),(ROUND(L69*AF69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($N$15:N68),(ROUND(L69*AG69/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($U$15:U68),IF($Z$5=\"REGULAR\",BA69,AJ69+BF69)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($V$15:V68),(ROUND(T69*AN69,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(E69=\"mar\",$Z$2,IF(D69=\"TOTAL\",SUM($W$15:W68),W68)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($X$15:X68),(SUM(AH70:AI70))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-09-01","Sep-2021",31,{"$f":"AT68","v":9},null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D70=\"\",\"\",IF(F70=\"YES\",MROUND(ROUND(1.03*G69,0),100),IF(D70=\"TOTAL\",SUM($G$15:G69),G69)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($H$15:H69),(ROUND(G70*AK70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($I$15:I69),(ROUND(G70*AL70/100,0))))","v":""},0,null,{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($L$15:L69),$P$4))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($M$15:M69),(ROUND(L70*AF70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($N$15:N69),(ROUND(L70*AG70/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($U$15:U69),IF($Z$5=\"REGULAR\",BA70,AJ70+BF70)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($V$15:V69),(ROUND(T70*AN70,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(E70=\"mar\",$Z$2,IF(D70=\"TOTAL\",SUM($W$15:W69),W69)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($X$15:X69),(SUM(AH71:AI71))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-10-01","Oct-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D71=\"\",\"\",IF(F71=\"YES\",MROUND(ROUND(1.03*G70,0),100),IF(D71=\"TOTAL\",SUM($G$15:G70),G70)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($H$15:H70),(ROUND(G71*AK71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($I$15:I70),(ROUND(G71*AL71/100,0))))","v":""},0,null,{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($L$15:L70),$P$4))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($M$15:M70),(ROUND(L71*AF71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($N$15:N70),(ROUND(L71*AG71/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($U$15:U70),IF($Z$5=\"REGULAR\",BA71,AJ71+BF71)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($V$15:V70),(ROUND(T71*AN71,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(E71=\"mar\",$Z$2,IF(D71=\"TOTAL\",SUM($W$15:W70),W70)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($X$15:X70),(SUM(AH72:AI72))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-11-01","Nov-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D72=\"\",\"\",IF(F72=\"YES\",MROUND(ROUND(1.03*G71,0),100),IF(D72=\"TOTAL\",SUM($G$15:G71),G71)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($H$15:H71),(ROUND(G72*AK72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($I$15:I71),(ROUND(G72*AL72/100,0))))","v":""},0,null,{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($L$15:L71),$P$4))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($M$15:M71),(ROUND(L72*AF72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($N$15:N71),(ROUND(L72*AG72/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($U$15:U71),IF($Z$5=\"REGULAR\",BA72,AJ72+BF72)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($V$15:V71),(ROUND(T72*AN72,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(E72=\"mar\",$Z$2,IF(D72=\"TOTAL\",SUM($W$15:W71),W71)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($X$15:X71),(SUM(AH73:AI73))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-12-01","Dec-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D73=\"\",\"\",IF(F73=\"YES\",MROUND(ROUND(1.03*G72,0),100),IF(D73=\"TOTAL\",SUM($G$15:G72),G72)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($H$15:H72),(ROUND(G73*AK73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($I$15:I72),(ROUND(G73*AL73/100,0))))","v":""},0,null,{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($L$15:L72),$P$4))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($M$15:M72),(ROUND(L73*AF73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($N$15:N72),(ROUND(L73*AG73/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($U$15:U72),IF($Z$5=\"REGULAR\",BA73,AJ73+BF73)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($V$15:V72),(ROUND(T73*AN73,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(E73=\"mar\",$Z$2,IF(D73=\"TOTAL\",SUM($W$15:W72),W72)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($X$15:X72),(SUM(AH74:AI74))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-01-01","Jan-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D74=\"\",\"\",IF(F74=\"YES\",MROUND(ROUND(1.03*G73,0),100),IF(D74=\"TOTAL\",SUM($G$15:G73),G73)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($H$15:H73),(ROUND(G74*AK74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($I$15:I73),(ROUND(G74*AL74/100,0))))","v":""},0,null,{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($L$15:L73),$P$4))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($M$15:M73),(ROUND(L74*AF74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($N$15:N73),(ROUND(L74*AG74/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($U$15:U73),IF($Z$5=\"REGULAR\",BA74,AJ74+BF74)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($V$15:V73),(ROUND(T74*AN74,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(E74=\"mar\",$Z$2,IF(D74=\"TOTAL\",SUM($W$15:W73),W73)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($X$15:X73),(SUM(AH75:AI75))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-02-01","Feb-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D75=\"\",\"\",IF(F75=\"YES\",MROUND(ROUND(1.03*G74,0),100),IF(D75=\"TOTAL\",SUM($G$15:G74),G74)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($H$15:H74),(ROUND(G75*AK75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($I$15:I74),(ROUND(G75*AL75/100,0))))","v":""},0,null,{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($L$15:L74),$P$4))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($M$15:M74),(ROUND(L75*AF75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($N$15:N74),(ROUND(L75*AG75/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($U$15:U74),IF($Z$5=\"REGULAR\",BA75,AJ75+BF75)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($V$15:V74),(ROUND(T75*AN75,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(E75=\"mar\",$Z$2,IF(D75=\"TOTAL\",SUM($W$15:W74),W74)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($X$15:X74),(SUM(AH76:AI76))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-03-01","Mar-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D76=\"\",\"\",IF(F76=\"YES\",MROUND(ROUND(1.03*G75,0),100),IF(D76=\"TOTAL\",SUM($G$15:G75),G75)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($H$15:H75),(ROUND(G76*AK76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($I$15:I75),(ROUND(G76*AL76/100,0))))","v":""},0,null,{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($L$15:L75),$P$4))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($M$15:M75),(ROUND(L76*AF76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($N$15:N75),(ROUND(L76*AG76/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($U$15:U75),IF($Z$5=\"REGULAR\",BA76,AJ76+BF76)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($V$15:V75),(ROUND(T76*AN76,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(E76=\"mar\",$Z$2,IF(D76=\"TOTAL\",SUM($W$15:W75),W75)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($X$15:X75),(SUM(AH77:AI77))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-04-01","Apr-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($AE$2,$BB$12:$BC$36,2,0),\"\")","v":1000},null,0]
[null,"","","","","",{"$f":"IF(D77=\"\",\"\",IF(F77=\"YES\",MROUND(ROUND(1.03*G76,0),100),IF(D77=\"TOTAL\",SUM($G$15:G76),G76)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($H$15:H76),(ROUND(G77*AK77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($I$15:I76),(ROUND(G77*AL77/100,0))))","v":""},0,null,{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($L$15:L76),$P$4))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($M$15:M76),(ROUND(L77*AF77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($N$15:N76),(ROUND(L77*AG77/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($U$15:U76),IF($Z$5=\"REGULAR\",BA77,AJ77+BF77)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($V$15:V76),(ROUND(T77*AN77,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(E77=\"mar\",$Z$2,IF(D77=\"TOTAL\",SUM($W$15:W76),W76)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($X$15:X76),(SUM(AH78:AI78))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-05-01","May-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D78=\"\",\"\",IF(F78=\"YES\",MROUND(ROUND(1.03*G77,0),100),IF(D78=\"TOTAL\",SUM($G$15:G77),G77)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($H$15:H77),(ROUND(G78*AK78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($I$15:I77),(ROUND(G78*AL78/100,0))))","v":""},0,null,{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($L$15:L77),$P$4))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($M$15:M77),(ROUND(L78*AF78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($N$15:N77),(ROUND(L78*AG78/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($U$15:U77),IF($Z$5=\"REGULAR\",BA78,AJ78+BF78)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($V$15:V77),(ROUND(T78*AN78,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(E78=\"mar\",$Z$2,IF(D78=\"TOTAL\",SUM($W$15:W77),W77)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($X$15:X77),(SUM(AH79:AI79))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-06-01",{"$f":"TEXT(AQ78,\"mmm-yyyy\")","v":"Jun-2022"},34,9,null,{"v":0.1,"d":"10%"},null,null,{"$f":"IF($Z$5=\"REGULAR\",AS78,0)","v":0},0,0,null,null,{"$f":"IFERROR(VLOOKUP($AE$2,$BB$12:$BC$36,2,0),\"\")","v":1000},null,0]
[null,"","","","","",{"$f":"IF(D79=\"\",\"\",IF(F79=\"YES\",MROUND(ROUND(1.03*G78,0),100),IF(D79=\"TOTAL\",SUM($G$15:G78),G78)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($H$15:H78),(ROUND(G79*AK79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($I$15:I78),(ROUND(G79*AL79/100,0))))","v":""},0,null,{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($L$15:L78),$P$4))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($M$15:M78),(ROUND(L79*AF79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($N$15:N78),(ROUND(L79*AG79/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G79-L79),\"\")","v":""},"","",null,0,{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($U$15:U78),IF($Z$5=\"REGULAR\",BA79,AJ79+BF79)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($V$15:V78),(ROUND(T79*AN79,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(E79=\"mar\",$Z$2,IF(D79=\"TOTAL\",SUM($W$15:W78),W78)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($X$15:X78),(SUM(AH80:AI80))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$BF$209,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$BF$209,9,0),\"\")","v":""},{"$f":"IFERROR(ROUND(P79/31*AO79,0),\"\")","v":""},{"$f":"IFERROR(ROUND(T79/31*AP79,0),\"\")","v":""},"","",{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAU$209,3,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$209,4,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$209,5,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$109,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$109,7,0),\"\")","v":""},"2022-07-01","Jul-2022",38,9,3,{"$f":"AV78","v":{"v":0.1,"d":"10%"}},null,null,0,0,{"$f":"IFERROR(ROUND(P79*AM79/100,0)+S79,0)","v":0},null,null,1000,null,0]
[null,"","","",{"$f":"TEXT(D80,\"mmm\")","v":""},"",{"$f":"IF(D80=\"\",\"\",IF(F80=\"YES\",MROUND(ROUND(1.03*G79,0),100),IF(D80=\"TOTAL\",SUM($G$15:G79),G79)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($H$15:H79),(ROUND(G80*AK80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($I$15:I79),(ROUND(G80*AL80/100,0))))","v":""},{"$f":"SUM(G80:I80)","v":0},null,{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($L$15:L79),$P$4))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($M$15:M79),(ROUND(L80*AF80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($N$15:N79),(ROUND(L80*AG80/100,0))))","v":""},{"$f":"IFERROR(SUM(L80:N80),\"\")","v":0},"","","",null,{"$f":"IFERROR(SUM(P80:S80),\"\")","v":0},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($U$15:U79),IF($Z$5=\"REGULAR\",BA80,AJ80+BF80)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($V$15:V79),(ROUND(T80*AN80,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(E80=\"mar\",$Z$2,IF(D80=\"TOTAL\",SUM($W$15:W79),W79)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($X$15:X79),(SUM(AH81:AI81))))","v":""},{"$f":"IFERROR(SUM(U80:X80),\"\")","v":0},{"$f":"T80-Y80","v":0},null,null,"","",null,"","","","",{"$f":"IFERROR(VLOOKUP(D80,$AR$13:$BD$209,13,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D80,$AR$13:$AS$209,2,0),\"\")","v":""},"","","","","","2022-08-01","Aug-2022",38,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,{"$f":"IFERROR(ROUND(G80*AM80/100,0),0)","v":0}]
[null,"",{"$f":"IFERROR(IF(AC81=\"\",\"\",IF(DATE(YEAR(AC81),MONTH(AC81),DAY(AC81))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC81>$O$7,\"\",AC81))),\"\")","v":""},{"$f":"TEXT(C81,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D82=\"\",\"\",IF($X$2=E81,\"YES\",\"NO\"))","v":""},{"$f":"IF(D81=\"\",\"\",IF(F81=\"YES\",MROUND(ROUND(1.03*G80,0),100),IF(D81=\"TOTAL\",SUM($G$15:G80),G80)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($H$15:H80),(ROUND(G81*AK81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($I$15:I80),(ROUND(G81*AL81/100,0))))","v":""},0,null,{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($L$15:L80),$P$4))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($M$15:M80),(ROUND(L81*AF81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($N$15:N80),(ROUND(L81*AG81/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($U$15:U80),IF($Z$5=\"REGULAR\",BA81,AJ81+BF81)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($V$15:V80),(ROUND(T81*AN81,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(E81=\"mar\",$Z$2,IF(D81=\"TOTAL\",SUM($W$15:W80),W80)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($X$15:X80),(SUM(AH82:AI82))))","v":""},0,0,null,null,"",{"$f":"IFERROR(IF(AC81=\"\",\"\",IF(DATE(YEAR(AC81),MONTH(AC81),DAY(AC81))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC81>$O$7,\"\",AC81))),\"\")","v":""},null,"","","","","","","","","","","","2022-09-01","Sep-2022",38,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,{"$f":"IF(B81>=$J$7,\"\",(B81+1))","v":""},"","","","",{"$f":"IF(D82=\"\",\"\",IF(F82=\"YES\",MROUND(ROUND(1.03*G81,0),100),IF(D82=\"TOTAL\",SUM($G$15:G81),G81)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($H$15:H81),(ROUND(G82*AK82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($I$15:I81),(ROUND(G82*AL82/100,0))))","v":""},0,null,{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($L$15:L81),$P$4))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($M$15:M81),(ROUND(L82*AF82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($N$15:N81),(ROUND(L82*AG82/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($U$15:U81),IF($Z$5=\"REGULAR\",BA82,AJ82+BF82)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($V$15:V81),(ROUND(T82*AN82,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(E82=\"mar\",$Z$2,IF(D82=\"TOTAL\",SUM($W$15:W81),W81)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($X$15:X81),(SUM(AH83:AI83))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C81),MONTH(C81)+1,DAY(C81)),\"\")","v":""},"",null,"","","","","","","","","","","","2022-10-01","Oct-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D83=\"\",\"\",IF(F83=\"YES\",MROUND(ROUND(1.03*G82,0),100),IF(D83=\"TOTAL\",SUM($G$15:G82),G82)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($H$15:H82),(ROUND(G83*AK83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($I$15:I82),(ROUND(G83*AL83/100,0))))","v":""},0,null,{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($L$15:L82),$P$4))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($M$15:M82),(ROUND(L83*AF83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($N$15:N82),(ROUND(L83*AG83/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($U$15:U82),IF($Z$5=\"REGULAR\",BA83,AJ83+BF83)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($V$15:V82),(ROUND(T83*AN83,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(E83=\"mar\",$Z$2,IF(D83=\"TOTAL\",SUM($W$15:W82),W82)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($X$15:X82),(SUM(AH84:AI84))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-11-01","Nov-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D84=\"\",\"\",IF(F84=\"YES\",MROUND(ROUND(1.03*G83,0),100),IF(D84=\"TOTAL\",SUM($G$15:G83),G83)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($H$15:H83),(ROUND(G84*AK84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($I$15:I83),(ROUND(G84*AL84/100,0))))","v":""},0,null,{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($L$15:L83),$P$4))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($M$15:M83),(ROUND(L84*AF84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($N$15:N83),(ROUND(L84*AG84/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($U$15:U83),IF($Z$5=\"REGULAR\",BA84,AJ84+BF84)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($V$15:V83),(ROUND(T84*AN84,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(E84=\"mar\",$Z$2,IF(D84=\"TOTAL\",SUM($W$15:W83),W83)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($X$15:X83),(SUM(AH85:AI85))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-12-01","Dec-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D85=\"\",\"\",IF(F85=\"YES\",MROUND(ROUND(1.03*G84,0),100),IF(D85=\"TOTAL\",SUM($G$15:G84),G84)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($H$15:H84),(ROUND(G85*AK85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($I$15:I84),(ROUND(G85*AL85/100,0))))","v":""},0,null,{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($L$15:L84),$P$4))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($M$15:M84),(ROUND(L85*AF85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($N$15:N84),(ROUND(L85*AG85/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($U$15:U84),IF($Z$5=\"REGULAR\",BA85,AJ85+BF85)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($V$15:V84),(ROUND(T85*AN85,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(E85=\"mar\",$Z$2,IF(D85=\"TOTAL\",SUM($W$15:W84),W84)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($X$15:X84),(SUM(AH86:AI86))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-01-01","Jan-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D86=\"\",\"\",IF(F86=\"YES\",MROUND(ROUND(1.03*G85,0),100),IF(D86=\"TOTAL\",SUM($G$15:G85),G85)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($H$15:H85),(ROUND(G86*AK86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($I$15:I85),(ROUND(G86*AL86/100,0))))","v":""},0,null,{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($L$15:L85),$P$4))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($M$15:M85),(ROUND(L86*AF86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($N$15:N85),(ROUND(L86*AG86/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($U$15:U85),IF($Z$5=\"REGULAR\",BA86,AJ86+BF86)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($V$15:V85),(ROUND(T86*AN86,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(E86=\"mar\",$Z$2,IF(D86=\"TOTAL\",SUM($W$15:W85),W85)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($X$15:X85),(SUM(AH87:AI87))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-02-01","Feb-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D87=\"\",\"\",IF(F87=\"YES\",MROUND(ROUND(1.03*G86,0),100),IF(D87=\"TOTAL\",SUM($G$15:G86),G86)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($H$15:H86),(ROUND(G87*AK87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($I$15:I86),(ROUND(G87*AL87/100,0))))","v":""},0,null,{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($L$15:L86),$P$4))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($M$15:M86),(ROUND(L87*AF87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($N$15:N86),(ROUND(L87*AG87/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($U$15:U86),IF($Z$5=\"REGULAR\",BA87,AJ87+BF87)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($V$15:V86),(ROUND(T87*AN87,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(E87=\"mar\",$Z$2,IF(D87=\"TOTAL\",SUM($W$15:W86),W86)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($X$15:X86),(SUM(AH88:AI88))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-03-01","Mar-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D88=\"\",\"\",IF(F88=\"YES\",MROUND(ROUND(1.03*G87,0),100),IF(D88=\"TOTAL\",SUM($G$15:G87),G87)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($H$15:H87),(ROUND(G88*AK88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($I$15:I87),(ROUND(G88*AL88/100,0))))","v":""},0,null,{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($L$15:L87),$P$4))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($M$15:M87),(ROUND(L88*AF88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($N$15:N87),(ROUND(L88*AG88/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($U$15:U87),IF($Z$5=\"REGULAR\",BA88,AJ88+BF88)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($V$15:V87),(ROUND(T88*AN88,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(E88=\"mar\",$Z$2,IF(D88=\"TOTAL\",SUM($W$15:W87),W87)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($X$15:X87),(SUM(AH89:AI89))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-04-01","Apr-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D89=\"\",\"\",IF(F89=\"YES\",MROUND(ROUND(1.03*G88,0),100),IF(D89=\"TOTAL\",SUM($G$15:G88),G88)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($H$15:H88),(ROUND(G89*AK89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($I$15:I88),(ROUND(G89*AL89/100,0))))","v":""},0,null,{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($L$15:L88),$P$4))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($M$15:M88),(ROUND(L89*AF89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($N$15:N88),(ROUND(L89*AG89/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($U$15:U88),IF($Z$5=\"REGULAR\",BA89,AJ89+BF89)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($V$15:V88),(ROUND(T89*AN89,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(E89=\"mar\",$Z$2,IF(D89=\"TOTAL\",SUM($W$15:W88),W88)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($X$15:X88),(SUM(AH90:AI90))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-05-01","May-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D90=\"\",\"\",IF(F90=\"YES\",MROUND(ROUND(1.03*G89,0),100),IF(D90=\"TOTAL\",SUM($G$15:G89),G89)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($H$15:H89),(ROUND(G90*AK90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($I$15:I89),(ROUND(G90*AL90/100,0))))","v":""},0,null,{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($L$15:L89),$P$4))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($M$15:M89),(ROUND(L90*AF90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($N$15:N89),(ROUND(L90*AG90/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($U$15:U89),IF($Z$5=\"REGULAR\",BA90,AJ90+BF90)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($V$15:V89),(ROUND(T90*AN90,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(E90=\"mar\",$Z$2,IF(D90=\"TOTAL\",SUM($W$15:W89),W89)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($X$15:X89),(SUM(AH91:AI91))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-06-01","Jun-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D91=\"\",\"\",IF(F91=\"YES\",MROUND(ROUND(1.03*G90,0),100),IF(D91=\"TOTAL\",SUM($G$15:G90),G90)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($H$15:H90),(ROUND(G91*AK91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($I$15:I90),(ROUND(G91*AL91/100,0))))","v":""},0,null,{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($L$15:L90),$P$4))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($M$15:M90),(ROUND(L91*AF91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($N$15:N90),(ROUND(L91*AG91/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($U$15:U90),IF($Z$5=\"REGULAR\",BA91,AJ91+BF91)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($V$15:V90),(ROUND(T91*AN91,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(E91=\"mar\",$Z$2,IF(D91=\"TOTAL\",SUM($W$15:W90),W90)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($X$15:X90),(SUM(AH92:AI92))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-07-01","Jul-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D92=\"\",\"\",IF(F92=\"YES\",MROUND(ROUND(1.03*G91,0),100),IF(D92=\"TOTAL\",SUM($G$15:G91),G91)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($H$15:H91),(ROUND(G92*AK92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($I$15:I91),(ROUND(G92*AL92/100,0))))","v":""},0,null,{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($L$15:L91),$P$4))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($M$15:M91),(ROUND(L92*AF92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($N$15:N91),(ROUND(L92*AG92/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($U$15:U91),IF($Z$5=\"REGULAR\",BA92,AJ92+BF92)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($V$15:V91),(ROUND(T92*AN92,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(E92=\"mar\",$Z$2,IF(D92=\"TOTAL\",SUM($W$15:W91),W91)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($X$15:X91),(SUM(AH93:AI93))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-08-01","Aug-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D93=\"\",\"\",IF(F93=\"YES\",MROUND(ROUND(1.03*G92,0),100),IF(D93=\"TOTAL\",SUM($G$15:G92),G92)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($H$15:H92),(ROUND(G93*AK93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($I$15:I92),(ROUND(G93*AL93/100,0))))","v":""},0,null,{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($L$15:L92),$P$4))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($M$15:M92),(ROUND(L93*AF93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($N$15:N92),(ROUND(L93*AG93/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($U$15:U92),IF($Z$5=\"REGULAR\",BA93,AJ93+BF93)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($V$15:V92),(ROUND(T93*AN93,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(E93=\"mar\",$Z$2,IF(D93=\"TOTAL\",SUM($W$15:W92),W92)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($X$15:X92),(SUM(AH94:AI94))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-09-01","Sep-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D94=\"\",\"\",IF(F94=\"YES\",MROUND(ROUND(1.03*G93,0),100),IF(D94=\"TOTAL\",SUM($G$15:G93),G93)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($H$15:H93),(ROUND(G94*AK94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($I$15:I93),(ROUND(G94*AL94/100,0))))","v":""},0,null,{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($L$15:L93),$P$4))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($M$15:M93),(ROUND(L94*AF94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($N$15:N93),(ROUND(L94*AG94/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($U$15:U93),IF($Z$5=\"REGULAR\",BA94,AJ94+BF94)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($V$15:V93),(ROUND(T94*AN94,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(E94=\"mar\",$Z$2,IF(D94=\"TOTAL\",SUM($W$15:W93),W93)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($X$15:X93),(SUM(AH95:AI95))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-10-01","Oct-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D95=\"\",\"\",IF(F95=\"YES\",MROUND(ROUND(1.03*G94,0),100),IF(D95=\"TOTAL\",SUM($G$15:G94),G94)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($H$15:H94),(ROUND(G95*AK95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($I$15:I94),(ROUND(G95*AL95/100,0))))","v":""},0,null,{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($L$15:L94),$P$4))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($M$15:M94),(ROUND(L95*AF95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($N$15:N94),(ROUND(L95*AG95/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($U$15:U94),IF($Z$5=\"REGULAR\",BA95,AJ95+BF95)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($V$15:V94),(ROUND(T95*AN95,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(E95=\"mar\",$Z$2,IF(D95=\"TOTAL\",SUM($W$15:W94),W94)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($X$15:X94),(SUM(AH96:AI96))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-11-01","Nov-2023",46,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D96=\"\",\"\",IF(F96=\"YES\",MROUND(ROUND(1.03*G95,0),100),IF(D96=\"TOTAL\",SUM($G$15:G95),G95)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($H$15:H95),(ROUND(G96*AK96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($I$15:I95),(ROUND(G96*AL96/100,0))))","v":""},0,null,{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($L$15:L95),$P$4))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($M$15:M95),(ROUND(L96*AF96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($N$15:N95),(ROUND(L96*AG96/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($U$15:U95),IF($Z$5=\"REGULAR\",BA96,AJ96+BF96)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($V$15:V95),(ROUND(T96*AN96,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(E96=\"mar\",$Z$2,IF(D96=\"TOTAL\",SUM($W$15:W95),W95)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($X$15:X95),(SUM(AH97:AI97))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-12-01","Dec-2023",46,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D97=\"\",\"\",IF(F97=\"YES\",MROUND(ROUND(1.03*G96,0),100),IF(D97=\"TOTAL\",SUM($G$15:G96),G96)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($H$15:H96),(ROUND(G97*AK97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($I$15:I96),(ROUND(G97*AL97/100,0))))","v":""},0,null,{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($L$15:L96),$P$4))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($M$15:M96),(ROUND(L97*AF97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($N$15:N96),(ROUND(L97*AG97/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($U$15:U96),IF($Z$5=\"REGULAR\",BA97,AJ97+BF97)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($V$15:V96),(ROUND(T97*AN97,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(E97=\"mar\",$Z$2,IF(D97=\"TOTAL\",SUM($W$15:W96),W96)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($X$15:X96),(SUM(AH98:AI98))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-01-01","Jan-2024",50,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D98=\"\",\"\",IF(F98=\"YES\",MROUND(ROUND(1.03*G97,0),100),IF(D98=\"TOTAL\",SUM($G$15:G97),G97)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($H$15:H97),(ROUND(G98*AK98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($I$15:I97),(ROUND(G98*AL98/100,0))))","v":""},0,null,{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($L$15:L97),$P$4))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($M$15:M97),(ROUND(L98*AF98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($N$15:N97),(ROUND(L98*AG98/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($U$15:U97),IF($Z$5=\"REGULAR\",BA98,AJ98+BF98)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($V$15:V97),(ROUND(T98*AN98,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(E98=\"mar\",$Z$2,IF(D98=\"TOTAL\",SUM($W$15:W97),W97)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($X$15:X97),(SUM(AH99:AI99))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-02-01","Feb-2024",50,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D99=\"\",\"\",IF(F99=\"YES\",MROUND(ROUND(1.03*G98,0),100),IF(D99=\"TOTAL\",SUM($G$15:G98),G98)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($H$15:H98),(ROUND(G99*AK99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($I$15:I98),(ROUND(G99*AL99/100,0))))","v":""},0,null,{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($L$15:L98),$P$4))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($M$15:M98),(ROUND(L99*AF99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($N$15:N98),(ROUND(L99*AG99/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($U$15:U98),IF($Z$5=\"REGULAR\",BA99,AJ99+BF99)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($V$15:V98),(ROUND(T99*AN99,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(E99=\"mar\",$Z$2,IF(D99=\"TOTAL\",SUM($W$15:W98),W98)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($X$15:X98),(SUM(AH100:AI100))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-03-01","Mar-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D100=\"\",\"\",IF(F100=\"YES\",MROUND(ROUND(1.03*G99,0),100),IF(D100=\"TOTAL\",SUM($G$15:G99),G99)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($H$15:H99),(ROUND(G100*AK100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($I$15:I99),(ROUND(G100*AL100/100,0))))","v":""},0,null,{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($L$15:L99),$P$4))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($M$15:M99),(ROUND(L100*AF100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($N$15:N99),(ROUND(L100*AG100/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($U$15:U99),IF($Z$5=\"REGULAR\",BA100,AJ100+BF100)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($V$15:V99),(ROUND(T100*AN100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(E100=\"mar\",$Z$2,IF(D100=\"TOTAL\",SUM($W$15:W99),W99)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($X$15:X99),(SUM(AH101:AI101))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-04-01","Apr-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D101=\"\",\"\",IF(F101=\"YES\",MROUND(ROUND(1.03*G100,0),100),IF(D101=\"TOTAL\",SUM($G$15:G100),G100)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($H$15:H100),(ROUND(G101*AK101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($I$15:I100),(ROUND(G101*AL101/100,0))))","v":""},0,null,{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($L$15:L100),$P$4))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($M$15:M100),(ROUND(L101*AF101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($N$15:N100),(ROUND(L101*AG101/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($U$15:U100),IF($Z$5=\"REGULAR\",BA101,AJ101+BF101)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($V$15:V100),(ROUND(T101*AN101,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(E101=\"mar\",$Z$2,IF(D101=\"TOTAL\",SUM($W$15:W100),W100)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($X$15:X100),(SUM(AH102:AI102))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-05-01","May-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D102=\"\",\"\",IF(F102=\"YES\",MROUND(ROUND(1.03*G101,0),100),IF(D102=\"TOTAL\",SUM($G$15:G101),G101)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($H$15:H101),(ROUND(G102*AK102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($I$15:I101),(ROUND(G102*AL102/100,0))))","v":""},0,null,{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($L$15:L101),$P$4))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($M$15:M101),(ROUND(L102*AF102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($N$15:N101),(ROUND(L102*AG102/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($U$15:U101),IF($Z$5=\"REGULAR\",BA102,AJ102+BF102)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($V$15:V101),(ROUND(T102*AN102,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(E102=\"mar\",$Z$2,IF(D102=\"TOTAL\",SUM($W$15:W101),W101)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($X$15:X101),(SUM(AH103:AI103))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-06-01","Jun-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D103=\"\",\"\",IF(F103=\"YES\",MROUND(ROUND(1.03*G102,0),100),IF(D103=\"TOTAL\",SUM($G$15:G102),G102)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($H$15:H102),(ROUND(G103*AK103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($I$15:I102),(ROUND(G103*AL103/100,0))))","v":""},0,null,{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($L$15:L102),$P$4))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($M$15:M102),(ROUND(L103*AF103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($N$15:N102),(ROUND(L103*AG103/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($U$15:U102),IF($Z$5=\"REGULAR\",BA103,AJ103+BF103)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($V$15:V102),(ROUND(T103*AN103,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(E103=\"mar\",$Z$2,IF(D103=\"TOTAL\",SUM($W$15:W102),W102)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($X$15:X102),(SUM(AH104:AI104))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-07-01","Jul-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D104=\"\",\"\",IF(F104=\"YES\",MROUND(ROUND(1.03*G103,0),100),IF(D104=\"TOTAL\",SUM($G$15:G103),G103)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($H$15:H103),(ROUND(G104*AK104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($I$15:I103),(ROUND(G104*AL104/100,0))))","v":""},0,null,{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($L$15:L103),$P$4))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($M$15:M103),(ROUND(L104*AF104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($N$15:N103),(ROUND(L104*AG104/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($U$15:U103),IF($Z$5=\"REGULAR\",BA104,AJ104+BF104)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($V$15:V103),(ROUND(T104*AN104,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(E104=\"mar\",$Z$2,IF(D104=\"TOTAL\",SUM($W$15:W103),W103)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($X$15:X103),(SUM(AH105:AI105))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-08-01","Aug-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D105=\"\",\"\",IF(F105=\"YES\",MROUND(ROUND(1.03*G104,0),100),IF(D105=\"TOTAL\",SUM($G$15:G104),G104)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($H$15:H104),(ROUND(G105*AK105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($I$15:I104),(ROUND(G105*AL105/100,0))))","v":""},0,null,{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($L$15:L104),$P$4))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($M$15:M104),(ROUND(L105*AF105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($N$15:N104),(ROUND(L105*AG105/100,0))))","v":""},0,"","","",null,{"$f":"IFERROR(SUM(P105:S105),\"\")","v":0},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($U$15:U104),IF($Z$5=\"REGULAR\",BA105,AJ105+BF105)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($V$15:V104),(ROUND(T105*AN105,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(E105=\"mar\",$Z$2,IF(D105=\"TOTAL\",SUM($W$15:W104),W104)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($X$15:X104),(SUM(AH106:AI106))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-09-01","Sep-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D106=\"\",\"\",IF(F106=\"YES\",MROUND(ROUND(1.03*G105,0),100),IF(D106=\"TOTAL\",SUM($G$15:G105),G105)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($H$15:H105),(ROUND(G106*AK106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($I$15:I105),(ROUND(G106*AL106/100,0))))","v":""},0,null,{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($L$15:L105),$P$4))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($M$15:M105),(ROUND(L106*AF106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($N$15:N105),(ROUND(L106*AG106/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($U$15:U105),IF($Z$5=\"REGULAR\",BA106,AJ106+BF106)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($V$15:V105),(ROUND(T106*AN106,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(E106=\"mar\",$Z$2,IF(D106=\"TOTAL\",SUM($W$15:W105),W105)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($X$15:X105),(SUM(AH107:AI107))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-10-01","Oct-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D107=\"\",\"\",IF(F107=\"YES\",MROUND(ROUND(1.03*G106,0),100),IF(D107=\"TOTAL\",SUM($G$15:G106),G106)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($H$15:H106),(ROUND(G107*AK107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($I$15:I106),(ROUND(G107*AL107/100,0))))","v":""},0,null,{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($L$15:L106),$P$4))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($M$15:M106),(ROUND(L107*AF107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($N$15:N106),(ROUND(L107*AG107/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($U$15:U106),IF($Z$5=\"REGULAR\",BA107,AJ107+BF107)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($V$15:V106),(ROUND(T107*AN107,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(E107=\"mar\",$Z$2,IF(D107=\"TOTAL\",SUM($W$15:W106),W106)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($X$15:X106),(SUM(AH108:AI108))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-11-01","Nov-2024",53,{"$f":"W6","v":10},null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D108=\"\",\"\",IF(F108=\"YES\",MROUND(ROUND(1.03*G107,0),100),IF(D108=\"TOTAL\",SUM($G$15:G107),G107)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($H$15:H107),(ROUND(G108*AK108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($I$15:I107),(ROUND(G108*AL108/100,0))))","v":""},0,null,{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($L$15:L107),$P$4))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($M$15:M107),(ROUND(L108*AF108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($N$15:N107),(ROUND(L108*AG108/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($U$15:U107),IF($Z$5=\"REGULAR\",BA108,AJ108+BF108)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($V$15:V107),(ROUND(T108*AN108,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(E108=\"mar\",$Z$2,IF(D108=\"TOTAL\",SUM($W$15:W107),W107)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($X$15:X107),(SUM(AH109:AI109))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-12-01","Dec-2024",53,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D109=\"\",\"\",IF(F109=\"YES\",MROUND(ROUND(1.03*G108,0),100),IF(D109=\"TOTAL\",SUM($G$15:G108),G108)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($H$15:H108),(ROUND(G109*AK109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($I$15:I108),(ROUND(G109*AL109/100,0))))","v":""},0,null,{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($L$15:L108),$P$4))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($M$15:M108),(ROUND(L109*AF109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($N$15:N108),(ROUND(L109*AG109/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($U$15:U108),IF($Z$5=\"REGULAR\",BA109,AJ109+BF109)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($V$15:V108),(ROUND(T109*AN109,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(E109=\"mar\",$Z$2,IF(D109=\"TOTAL\",SUM($W$15:W108),W108)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($X$15:X108),(SUM(AH110:AI110))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-01-01","Jan-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D110=\"\",\"\",IF(F110=\"YES\",MROUND(ROUND(1.03*G109,0),100),IF(D110=\"TOTAL\",SUM($G$15:G109),G109)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($H$15:H109),(ROUND(G110*AK110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($I$15:I109),(ROUND(G110*AL110/100,0))))","v":""},0,null,{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($L$15:L109),$P$4))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($M$15:M109),(ROUND(L110*AF110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($N$15:N109),(ROUND(L110*AG110/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($U$15:U109),IF($Z$5=\"REGULAR\",BA110,AJ110+BF110)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($V$15:V109),(ROUND(T110*AN110,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(E110=\"mar\",$Z$2,IF(D110=\"TOTAL\",SUM($W$15:W109),W109)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($X$15:X109),(SUM(AH111:AI111))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-02-01","Feb-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},{"$f":"IFERROR(VLOOKUP($AE$2,$BB$12:$BC$36,2,0),\"\")","v":1000},null,0]
[null,"","","","","",{"$f":"IF(D111=\"\",\"\",IF(F111=\"YES\",MROUND(ROUND(1.03*G110,0),100),IF(D111=\"TOTAL\",SUM($G$15:G110),G110)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($H$15:H110),(ROUND(G111*AK111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($I$15:I110),(ROUND(G111*AL111/100,0))))","v":""},0,null,{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($L$15:L110),$P$4))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($M$15:M110),(ROUND(L111*AF111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($N$15:N110),(ROUND(L111*AG111/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($U$15:U110),IF($Z$5=\"REGULAR\",BA111,AJ111+BF111)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($V$15:V110),(ROUND(T111*AN111,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(E111=\"mar\",$Z$2,IF(D111=\"TOTAL\",SUM($W$15:W110),W110)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($X$15:X110),(SUM(AH112:AI112))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D111,$AR$13:$BF$209,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D111,$AR$13:$BF$209,9,0),\"\")","v":""},"","","","",{"$f":"IFERROR(VLOOKUP(D111,$AR$13:$AAU$209,3,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D111,$AR$13:$AAV$209,4,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D111,$AR$13:$AAV$209,5,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D111,$AR$13:$AAV$109,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D111,$AR$13:$AAV$109,7,0),\"\")","v":""},"2025-03-01","Mar-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D112=\"\",\"\",IF(F112=\"YES\",MROUND(ROUND(1.03*G111,0),100),IF(D112=\"TOTAL\",SUM($G$15:G111),G111)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($H$15:H111),(ROUND(G112*AK112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($I$15:I111),(ROUND(G112*AL112/100,0))))","v":""},0,null,{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($L$15:L111),$P$4))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($M$15:M111),(ROUND(L112*AF112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($N$15:N111),(ROUND(L112*AG112/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G112-L112),\"\")","v":""},"","",null,0,{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($U$15:U111),IF($Z$5=\"REGULAR\",BA112,AJ112+BF112)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($V$15:V111),(ROUND(T112*AN112,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(E112=\"mar\",$Z$2,IF(D112=\"TOTAL\",SUM($W$15:W111),W111)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($X$15:X111),(SUM(AH113:AI113))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-04-01",{"$f":"TEXT(AQ112,\"mmm-yyyy\")","v":"Apr-2025"},55,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D113=\"\",\"\",IF(F113=\"YES\",MROUND(ROUND(1.03*G112,0),100),IF(D113=\"TOTAL\",SUM($G$15:G112),G112)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($H$15:H112),(ROUND(G113*AK113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($I$15:I112),(ROUND(G113*AL113/100,0))))","v":""},0,null,{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($L$15:L112),$P$4))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($M$15:M112),(ROUND(L113*AF113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($N$15:N112),(ROUND(L113*AG113/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($U$15:U112),IF($Z$5=\"REGULAR\",BA113,AJ113+BF113)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($V$15:V112),(ROUND(T113*AN113,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(E113=\"mar\",$Z$2,IF(D113=\"TOTAL\",SUM($W$15:W112),W112)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($X$15:X112),(SUM(AH114:AI114))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-05-01","May-2025",55,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D114=\"\",\"\",IF(F114=\"YES\",MROUND(ROUND(1.03*G113,0),100),IF(D114=\"TOTAL\",SUM($G$15:G113),G113)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($H$15:H113),(ROUND(G114*AK114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($I$15:I113),(ROUND(G114*AL114/100,0))))","v":""},0,null,{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($L$15:L113),$P$4))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($M$15:M113),(ROUND(L114*AF114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($N$15:N113),(ROUND(L114*AG114/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($U$15:U113),IF($Z$5=\"REGULAR\",BA114,AJ114+BF114)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($V$15:V113),(ROUND(T114*AN114,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(E114=\"mar\",$Z$2,IF(D114=\"TOTAL\",SUM($W$15:W113),W113)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($X$15:X113),(SUM(AH115:AI115))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-06-01","Jun-2025",55,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D115=\"\",\"\",IF(F115=\"YES\",MROUND(ROUND(1.03*G114,0),100),IF(D115=\"TOTAL\",SUM($G$15:G114),G114)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($H$15:H114),(ROUND(G115*AK115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($I$15:I114),(ROUND(G115*AL115/100,0))))","v":""},0,null,{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($L$15:L114),$P$4))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($M$15:M114),(ROUND(L115*AF115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($N$15:N114),(ROUND(L115*AG115/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($U$15:U114),IF($Z$5=\"REGULAR\",BA115,AJ115+BF115)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($V$15:V114),(ROUND(T115*AN115,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(E115=\"mar\",$Z$2,IF(D115=\"TOTAL\",SUM($W$15:W114),W114)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($X$15:X114),(SUM(AH116:AI116))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-07-01","Jul-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D116=\"\",\"\",IF(F116=\"YES\",MROUND(ROUND(1.03*G115,0),100),IF(D116=\"TOTAL\",SUM($G$15:G115),G115)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($H$15:H115),(ROUND(G116*AK116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($I$15:I115),(ROUND(G116*AL116/100,0))))","v":""},0,null,{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($L$15:L115),$P$4))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($M$15:M115),(ROUND(L116*AF116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($N$15:N115),(ROUND(L116*AG116/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($U$15:U115),IF($Z$5=\"REGULAR\",BA116,AJ116+BF116)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($V$15:V115),(ROUND(T116*AN116,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(E116=\"mar\",$Z$2,IF(D116=\"TOTAL\",SUM($W$15:W115),W115)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($X$15:X115),(SUM(AH117:AI117))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-08-01","Aug-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D117=\"\",\"\",IF(F117=\"YES\",MROUND(ROUND(1.03*G116,0),100),IF(D117=\"TOTAL\",SUM($G$15:G116),G116)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($H$15:H116),(ROUND(G117*AK117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($I$15:I116),(ROUND(G117*AL117/100,0))))","v":""},0,null,{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($L$15:L116),$P$4))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($M$15:M116),(ROUND(L117*AF117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($N$15:N116),(ROUND(L117*AG117/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($U$15:U116),IF($Z$5=\"REGULAR\",BA117,AJ117+BF117)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($V$15:V116),(ROUND(T117*AN117,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(E117=\"mar\",$Z$2,IF(D117=\"TOTAL\",SUM($W$15:W116),W116)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($X$15:X116),(SUM(AH118:AI118))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-09-01","Sep-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D118=\"\",\"\",IF(F118=\"YES\",MROUND(ROUND(1.03*G117,0),100),IF(D118=\"TOTAL\",SUM($G$15:G117),G117)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($H$15:H117),(ROUND(G118*AK118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($I$15:I117),(ROUND(G118*AL118/100,0))))","v":""},0,null,{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($L$15:L117),$P$4))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($M$15:M117),(ROUND(L118*AF118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($N$15:N117),(ROUND(L118*AG118/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($U$15:U117),IF($Z$5=\"REGULAR\",BA118,AJ118+BF118)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($V$15:V117),(ROUND(T118*AN118,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(E118=\"mar\",$Z$2,IF(D118=\"TOTAL\",SUM($W$15:W117),W117)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($X$15:X117),(SUM(AH119:AI119))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-10-01","Oct-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D119=\"\",\"\",IF(F119=\"YES\",MROUND(ROUND(1.03*G118,0),100),IF(D119=\"TOTAL\",SUM($G$15:G118),G118)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($H$15:H118),(ROUND(G119*AK119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($I$15:I118),(ROUND(G119*AL119/100,0))))","v":""},0,null,{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($L$15:L118),$P$4))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($M$15:M118),(ROUND(L119*AF119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($N$15:N118),(ROUND(L119*AG119/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($U$15:U118),IF($Z$5=\"REGULAR\",BA119,AJ119+BF119)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($V$15:V118),(ROUND(T119*AN119,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(E119=\"mar\",$Z$2,IF(D119=\"TOTAL\",SUM($W$15:W118),W118)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($X$15:X118),(SUM(AH120:AI120))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-11-01","Nov-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D120=\"\",\"\",IF(F120=\"YES\",MROUND(ROUND(1.03*G119,0),100),IF(D120=\"TOTAL\",SUM($G$15:G119),G119)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($H$15:H119),(ROUND(G120*AK120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($I$15:I119),(ROUND(G120*AL120/100,0))))","v":""},0,null,{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($L$15:L119),$P$4))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($M$15:M119),(ROUND(L120*AF120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($N$15:N119),(ROUND(L120*AG120/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($U$15:U119),IF($Z$5=\"REGULAR\",BA120,AJ120+BF120)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($V$15:V119),(ROUND(T120*AN120,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(E120=\"mar\",$Z$2,IF(D120=\"TOTAL\",SUM($W$15:W119),W119)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($X$15:X119),(SUM(AH121:AI121))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-12-01","Dec-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D121=\"\",\"\",IF(F121=\"YES\",MROUND(ROUND(1.03*G120,0),100),IF(D121=\"TOTAL\",SUM($G$15:G120),G120)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($H$15:H120),(ROUND(G121*AK121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($I$15:I120),(ROUND(G121*AL121/100,0))))","v":""},0,null,{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($L$15:L120),$P$4))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($M$15:M120),(ROUND(L121*AF121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($N$15:N120),(ROUND(L121*AG121/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($U$15:U120),IF($Z$5=\"REGULAR\",BA121,AJ121+BF121)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($V$15:V120),(ROUND(T121*AN121,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(E121=\"mar\",$Z$2,IF(D121=\"TOTAL\",SUM($W$15:W120),W120)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($X$15:X120),(SUM(AH122:AI122))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2026-01-01","Jan-2026",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000]
[null,"","","","","",{"$f":"IF(D122=\"\",\"\",IF(F122=\"YES\",MROUND(ROUND(1.03*G121,0),100),IF(D122=\"TOTAL\",SUM($G$15:G121),G121)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($H$15:H121),(ROUND(G122*AK122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($I$15:I121),(ROUND(G122*AL122/100,0))))","v":""},0,null,{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($L$15:L121),$P$4))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($M$15:M121),(ROUND(L122*AF122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($N$15:N121),(ROUND(L122*AG122/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($U$15:U121),IF($Z$5=\"REGULAR\",BA122,AJ122+BF122)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($V$15:V121),(ROUND(T122*AN122,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(E122=\"mar\",$Z$2,IF(D122=\"TOTAL\",SUM($W$15:W121),W121)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($X$15:X121),(SUM(AH123:AI123))))","v":""},0,0,null,null,"","",null,null,"","","","","","",null,"","","","2026-02-01","Feb-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"",{"$f":"IFERROR(IF(AC123=\"\",\"\",IF(DATE(YEAR(AC123),MONTH(AC123),DAY(AC123))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC123>$O$7,\"\",AC123))),\"\")","v":""},{"$f":"TEXT(C123,\"mmm-yyyy\")","v":""},"","",{"$f":"IF(D123=\"\",\"\",IF(F123=\"YES\",MROUND(ROUND(1.03*G122,0),100),IF(D123=\"TOTAL\",SUM($G$15:G122),G122)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($H$15:H122),(ROUND(G123*AK123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($I$15:I122),(ROUND(G123*AL123/100,0))))","v":""},{"$f":"SUM(G123:I123)","v":0},null,{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($L$15:L122),$P$4))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($M$15:M122),(ROUND(L123*AF123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($N$15:N122),(ROUND(L123*AG123/100,0))))","v":""},{"$f":"IFERROR(SUM(L123:N123),\"\")","v":0},{"$f":"IFERROR(MIN(G123-L123),\"\")","v":""},{"$f":"IFERROR(MIN(H123-M123),\"\")","v":""},{"$f":"IFERROR(MIN(I123-N123),\"\")","v":""},null,{"$f":"IFERROR(SUM(P123:S123),\"\")","v":0},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($U$15:U122),IF($Z$5=\"REGULAR\",BA123,AJ123+BF123)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($V$15:V122),(ROUND(T123*AN123,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(E123=\"mar\",$Z$2,IF(D123=\"TOTAL\",SUM($W$15:W122),W122)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($X$15:X122),(SUM(AH124:AI124))))","v":""},{"$f":"IFERROR(SUM(U123:X123),\"\")","v":0},{"$f":"T123-Y123","v":0},null,null,"","",{"$nulls":4},0,"","","",null,"",null,null,"2026-03-01","Mar-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D124=\"\",\"\",IF(F124=\"YES\",MROUND(ROUND(1.03*G123,0),100),IF(D124=\"TOTAL\",SUM($G$15:G123),G123)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($H$15:H123),(ROUND(G124*AK124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($I$15:I123),(ROUND(G124*AL124/100,0))))","v":""},{"$f":"SUM(G124:I124)","v":0},null,{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($L$15:L123),$P$4))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($M$15:M123),(ROUND(L124*AF124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($N$15:N123),(ROUND(L124*AG124/100,0))))","v":""},{"$f":"IFERROR(SUM(L124:N124),\"\")","v":0},{"$f":"IFERROR(MIN(G124-L124),\"\")","v":""},{"$f":"IFERROR(MIN(H124-M124),\"\")","v":""},{"$f":"IFERROR(MIN(I124-N124),\"\")","v":""},null,{"$f":"IFERROR(SUM(P124:S124),\"\")","v":0},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($U$15:U123),IF($Z$5=\"REGULAR\",BA124,AJ124+BF124)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($V$15:V123),(ROUND(T124*AN124,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(E124=\"mar\",$Z$2,IF(D124=\"TOTAL\",SUM($W$15:W123),W123)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($X$15:X123),(SUM(AH125:AI125))))","v":""},{"$f":"IFERROR(SUM(U124:X124),\"\")","v":0},0,null,null,"","",{"$nulls":5},{"$f":"IFERROR(VLOOKUP(D124,$AR$13:$BD$209,13,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D124,$AR$13:$AS$209,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D124,$AR$13:$AAU$209,3,0),\"\")","v":""},null,"",null,null,"2026-04-01","Apr-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D125=\"\",\"\",IF(F125=\"YES\",MROUND(ROUND(1.03*G124,0),100),IF(D125=\"TOTAL\",SUM($G$15:G124),G124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($H$15:H124),(ROUND(G125*AK125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($I$15:I124),(ROUND(G125*AL125/100,0))))","v":""},0,null,{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($L$15:L124),$P$4))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($M$15:M124),(ROUND(L125*AF125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($N$15:N124),(ROUND(L125*AG125/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($U$15:U124),IF($Z$5=\"REGULAR\",BA125,AJ125+BF125)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($V$15:V124),(ROUND(T125*AN125,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(E125=\"mar\",$Z$2,IF(D125=\"TOTAL\",SUM($W$15:W124),W124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($X$15:X124),(SUM(AH126:AI126))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-05-01","May-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D126=\"\",\"\",IF(F126=\"YES\",MROUND(ROUND(1.03*G125,0),100),IF(D126=\"TOTAL\",SUM($G$15:G125),G125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($H$15:H125),(ROUND(G126*AK126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($I$15:I125),(ROUND(G126*AL126/100,0))))","v":""},0,null,{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($L$15:L125),$P$4))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($M$15:M125),(ROUND(L126*AF126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($N$15:N125),(ROUND(L126*AG126/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($U$15:U125),IF($Z$5=\"REGULAR\",BA126,AJ126+BF126)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($V$15:V125),(ROUND(T126*AN126,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(E126=\"mar\",$Z$2,IF(D126=\"TOTAL\",SUM($W$15:W125),W125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($X$15:X125),(SUM(AH127:AI127))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-06-01","Jun-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D127=\"\",\"\",IF(F127=\"YES\",MROUND(ROUND(1.03*G126,0),100),IF(D127=\"TOTAL\",SUM($G$15:G126),G126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($H$15:H126),(ROUND(G127*AK127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($I$15:I126),(ROUND(G127*AL127/100,0))))","v":""},0,null,{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($L$15:L126),$P$4))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($M$15:M126),(ROUND(L127*AF127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($N$15:N126),(ROUND(L127*AG127/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($U$15:U126),IF($Z$5=\"REGULAR\",BA127,AJ127+BF127)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($V$15:V126),(ROUND(T127*AN127,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(E127=\"mar\",$Z$2,IF(D127=\"TOTAL\",SUM($W$15:W126),W126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($X$15:X126),(SUM(AH128:AI128))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-07-01","Jul-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D128=\"\",\"\",IF(F128=\"YES\",MROUND(ROUND(1.03*G127,0),100),IF(D128=\"TOTAL\",SUM($G$15:G127),G127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($H$15:H127),(ROUND(G128*AK128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($I$15:I127),(ROUND(G128*AL128/100,0))))","v":""},0,null,{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($L$15:L127),$P$4))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($M$15:M127),(ROUND(L128*AF128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($N$15:N127),(ROUND(L128*AG128/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($U$15:U127),IF($Z$5=\"REGULAR\",BA128,AJ128+BF128)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($V$15:V127),(ROUND(T128*AN128,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(E128=\"mar\",$Z$2,IF(D128=\"TOTAL\",SUM($W$15:W127),W127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($X$15:X127),(SUM(AH129:AI129))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-08-01","Aug-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D129=\"\",\"\",IF(F129=\"YES\",MROUND(ROUND(1.03*G128,0),100),IF(D129=\"TOTAL\",SUM($G$15:G128),G128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($H$15:H128),(ROUND(G129*AK129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($I$15:I128),(ROUND(G129*AL129/100,0))))","v":""},0,null,{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($L$15:L128),$P$4))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($M$15:M128),(ROUND(L129*AF129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($N$15:N128),(ROUND(L129*AG129/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($U$15:U128),IF($Z$5=\"REGULAR\",BA129,AJ129+BF129)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($V$15:V128),(ROUND(T129*AN129,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(E129=\"mar\",$Z$2,IF(D129=\"TOTAL\",SUM($W$15:W128),W128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($X$15:X128),(SUM(AH130:AI130))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-09-01","Sep-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D130=\"\",\"\",IF(F130=\"YES\",MROUND(ROUND(1.03*G129,0),100),IF(D130=\"TOTAL\",SUM($G$15:G129),G129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($H$15:H129),(ROUND(G130*AK130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($I$15:I129),(ROUND(G130*AL130/100,0))))","v":""},0,null,{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($L$15:L129),$P$4))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($M$15:M129),(ROUND(L130*AF130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($N$15:N129),(ROUND(L130*AG130/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($U$15:U129),IF($Z$5=\"REGULAR\",BA130,AJ130+BF130)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($V$15:V129),(ROUND(T130*AN130,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(E130=\"mar\",$Z$2,IF(D130=\"TOTAL\",SUM($W$15:W129),W129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($X$15:X129),(SUM(AH131:AI131))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-10-01","Oct-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D131=\"\",\"\",IF(F131=\"YES\",MROUND(ROUND(1.03*G130,0),100),IF(D131=\"TOTAL\",SUM($G$15:G130),G130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($H$15:H130),(ROUND(G131*AK131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($I$15:I130),(ROUND(G131*AL131/100,0))))","v":""},0,null,{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($L$15:L130),$P$4))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($M$15:M130),(ROUND(L131*AF131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($N$15:N130),(ROUND(L131*AG131/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($U$15:U130),IF($Z$5=\"REGULAR\",BA131,AJ131+BF131)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($V$15:V130),(ROUND(T131*AN131,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(E131=\"mar\",$Z$2,IF(D131=\"TOTAL\",SUM($W$15:W130),W130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($X$15:X130),(SUM(AH132:AI132))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-11-01","Nov-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D132=\"\",\"\",IF(F132=\"YES\",MROUND(ROUND(1.03*G131,0),100),IF(D132=\"TOTAL\",SUM($G$15:G131),G131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($H$15:H131),(ROUND(G132*AK132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($I$15:I131),(ROUND(G132*AL132/100,0))))","v":""},0,null,{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($L$15:L131),$P$4))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($M$15:M131),(ROUND(L132*AF132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($N$15:N131),(ROUND(L132*AG132/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($U$15:U131),IF($Z$5=\"REGULAR\",BA132,AJ132+BF132)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($V$15:V131),(ROUND(T132*AN132,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(E132=\"mar\",$Z$2,IF(D132=\"TOTAL\",SUM($W$15:W131),W131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($X$15:X131),(SUM(AH133:AI133))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-12-01","Dec-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D133=\"\",\"\",IF(F133=\"YES\",MROUND(ROUND(1.03*G132,0),100),IF(D133=\"TOTAL\",SUM($G$15:G132),G132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($H$15:H132),(ROUND(G133*AK133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($I$15:I132),(ROUND(G133*AL133/100,0))))","v":""},0,null,{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($L$15:L132),$P$4))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($M$15:M132),(ROUND(L133*AF133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($N$15:N132),(ROUND(L133*AG133/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($U$15:U132),IF($Z$5=\"REGULAR\",BA133,AJ133+BF133)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($V$15:V132),(ROUND(T133*AN133,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(E133=\"mar\",$Z$2,IF(D133=\"TOTAL\",SUM($W$15:W132),W132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($X$15:X132),(SUM(AH134:AI134))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2027-01-01",{"$f":"TEXT(AQ133,\"mmm-yyyy\")","v":"Jan-2027"},59,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D134=\"\",\"\",IF(F134=\"YES\",MROUND(ROUND(1.03*G133,0),100),IF(D134=\"TOTAL\",SUM($G$15:G133),G133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($H$15:H133),(ROUND(G134*AK134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($I$15:I133),(ROUND(G134*AL134/100,0))))","v":""},0,null,{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($L$15:L133),$P$4))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($M$15:M133),(ROUND(L134*AF134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($N$15:N133),(ROUND(L134*AG134/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($U$15:U133),IF($Z$5=\"REGULAR\",BA134,AJ134+BF134)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($V$15:V133),(ROUND(T134*AN134,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(E134=\"mar\",$Z$2,IF(D134=\"TOTAL\",SUM($W$15:W133),W133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($X$15:X133),(SUM(AH135:AI135))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",{"$nulls":15},1000]
[null,"","","",null,null,{"$f":"IF(D135=\"\",\"\",IF(F135=\"YES\",MROUND(ROUND(1.03*G134,0),100),IF(D135=\"TOTAL\",SUM($G$15:G134),G134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($H$15:H134),(ROUND(G135*AK135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($I$15:I134),(ROUND(G135*AL135/100,0))))","v":""},{"$f":"SUM(G135:I135)","v":0},null,{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($L$15:L134),$P$4))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($M$15:M134),(ROUND(L135*AF135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($N$15:N134),(ROUND(L135*AG135/100,0))))","v":""},{"$f":"IFERROR(SUM(L135:N135),\"\")","v":0},{"$f":"IFERROR(MIN(G135-L135),\"\")","v":""},{"$f":"IFERROR(MIN(H135-M135),\"\")","v":""},{"$f":"IFERROR(MIN(I135-N135),\"\")","v":""},null,{"$f":"IFERROR(SUM(P135:S135),\"\")","v":0},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($U$15:U134),IF($Z$5=\"REGULAR\",BA135,AJ135+BF135)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($V$15:V134),(ROUND(T135*AN135,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(E135=\"mar\",$Z$2,IF(D135=\"TOTAL\",SUM($W$15:W134),W134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($X$15:X134),(SUM(AH136:AI136))))","v":""},{"$f":"IFERROR(SUM(U135:X135),\"\")","v":0},0,null,null,"","",{"$nulls":25},1000]
[null,null,"",{"$nulls":3},{"$f":"IF(D136=\"\",\"\",IF(F136=\"YES\",MROUND(ROUND(1.03*G135,0),100),IF(D136=\"TOTAL\",SUM($G$15:G135),G135)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($H$15:H135),(ROUND(G136*AK136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($I$15:I135),(ROUND(G136*AL136/100,0))))","v":""},0,null,{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($L$15:L135),$P$4))","v":""}]
[null,null,"",{"$nulls":3},{"$f":"IF(D137=\"\",\"\",IF(F137=\"YES\",MROUND(ROUND(1.03*G136,0),100),IF(D137=\"TOTAL\",SUM($G$15:G136),G136)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($H$15:H136),(ROUND(G137*AK137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($I$15:I136),(ROUND(G137*AL137/100,0))))","v":""},{"$f":"SUM(G137:I137)","v":0},null,{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($L$15:L136),$P$4))","v":""}]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,{"$f":"IFERROR(IF(AC145=\"\",\"\",IF(DATE(YEAR(AC145),MONTH(AC145),DAY(AC145))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC145>$O$7,\"\",AC145))),\"\")","v":""}]
[null,null,""]
[null,null,""]

{"sheet":"Unlock Arrear Probation","index":3,"n_rows":147,"n_cols":61,"rows_kept":147,"merged":[[0,1,0,11],[0,12,0,25],[1,1,1,8],[1,9,1,19],[1,20,1,22],[1,30,1,32],[1,42,1,44],[2,1,2,8],[2,9,2,13],[2,14,2,15],[2,16,2,19],[2,20,2,23],[2,24,2,25],[3,1,3,8],[3,12,3,14],[3,15,3,16],[3,17,3,21],[3,23,3,24],[4,1,4,8],[4,9,4,10],[4,12,4,14],[4,15,4,16],[4,17,4,21],[4,23,4,24],[5,1,5,16],[5,17,5,21],[5,23,5,25],[6,1,6,3],[6,6,6,7],[8,1,8,25],[9,1,9,25],[10,1,10,7],[10,8,10,11],[10,12,10,14],[10,15,10,16],[10,18,10,19],[11,1,11,7],[11,8,11,13],[11,14,11,16],[11,17,11,20],[11,21,11,23],[11,24,11,25],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,6,12,10],[12,11,12,14],[12,15,12,19],[12,20,12,23],[12,24,13,24],[12,25,13,25],[13,9,13,10],[14,9,14,10],[15,9,15,10],[16,9,16,10],[17,9,17,10],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[22,9,22,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[32,9,32,10],[33,9,33,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[38,9,38,10],[39,9,39,10],[40,9,40,10],[41,9,41,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[46,9,46,10],[47,9,47,10],[48,9,48,10],[49,9,49,10],[50,9,50,10],[51,9,51,10],[52,9,52,10],[53,9,53,10],[54,9,54,10],[55,9,55,10],[56,9,56,10],[57,9,57,10],[58,9,58,10],[59,9,59,10],[60,9,60,10],[61,9,61,10],[62,9,62,10],[63,9,63,10],[64,9,64,10],[65,9,65,10],[66,9,66,10],[67,9,67,10],[68,9,68,10],[69,9,69,10],[70,9,70,10],[71,9,71,10],[72,9,72,10],[73,9,73,10],[74,9,74,10],[75,9,75,10],[76,9,76,10],[77,9,77,10],[78,9,78,10],[79,9,79,10],[80,9,80,10],[81,9,81,10],[82,9,82,10],[83,9,83,10],[84,9,84,10],[85,9,85,10],[86,9,86,10],[87,9,87,10],[88,9,88,10],[89,9,89,10],[90,9,90,10],[91,9,91,10],[92,9,92,10],[93,9,93,10],[94,9,94,10],[95,9,95,10],[96,9,96,10],[97,9,97,10],[98,9,98,10],[99,9,99,10],[100,9,100,10],[101,9,101,10],[102,9,102,10],[103,9,103,10],[104,9,104,10],[105,9,105,10],[106,9,106,10],[107,9,107,10],[108,9,108,10],[109,9,109,10],[110,9,110,10],[111,9,111,10],[112,9,112,10],[113,9,113,10],[114,9,114,10],[115,9,115,10],[116,9,116,10],[117,9,117,10],[118,9,118,10],[119,9,119,10],[120,9,120,10],[121,9,121,10],[122,9,122,10],[123,9,123,10],[124,9,124,10],[125,9,125,10],[126,9,126,10],[127,9,127,10],[128,9,128,10],[129,9,129,10],[130,9,130,10],[131,9,131,10],[132,9,132,10],[133,9,133,10],[134,9,134,10],[135,9,135,10],[136,9,136,10]]}
[null,"WELCOME TO RAJTEACHERS.NET",{"$nulls":10},"CREATED BY : PARMANAND MEGHWAL SENIOR TEACHER GUPS KANWARPURA, BARAN"]
[null,"OFFICE NAME",{"$nulls":7},"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN",{"$nulls":10},"INCREAMENT",null,null,"JUL","S.I. DED.",0,{"$nulls":4},{"$f":"Z5","v":"PROBATION (L-10)"}]
[null,"EMPLOYEE NAME",{"$nulls":7},"Parmanand Meghwal",{"$nulls":4},"DESIGNATION",null,"Senior Teacher",{"$nulls":3},"SI (STATE INSURANCE)",{"$nulls":3},"SUB-ORDINATE"]
[null,"ARREAR DATE FROM (DD-MM-YYYY)",{"$nulls":7},"06","NOV",2025,"OLD BASIC PAY",null,null,23700,null,"HRA (BEFORE 01.07.2021)",{"$nulls":4},8,"TAX DED. %",null,{"v":0.1,"d":"10%"},{"$nulls":10},"TO"]
[null,"ARREAR DATE UP TO (MM-YYYY)",{"$nulls":7},"MAR",null,2026,"NEW BASIC PAY",null,null,33800,null,"HRA (AFTER 01.07.2021)",{"$nulls":4},9,"PAY LEVEL",null,"PROBATION (L-10)"]
[null,"Fill all the options on the sheet",{"$nulls":15},"HRA (AFTER 01.07.2024)",{"$nulls":4},10,"RAJTEACHERS.NET"]
[{"$nulls":8},{"$f":"DATEDIF(L7,P7,\"m\")","v":4},{"$f":"I7+1","v":5},null,{"$f":"DATEVALUE(J4&K4&L4)","v":"2025-11-06"},null,null,{"$f":"DATEVALUE(J5&L5)","v":"2026-03-01"},{"$f":"EOMONTH(O7,0)","v":"2026-03-31"}]
[null,null,{"$f":"EOMONTH(L7,0)","v":"2025-11-30"},{"$f":"DAY(EOMONTH(C8,0))","v":30},{"$f":"G8+1","v":"1900-01-25"},null,{"$f":"DATEDIF(L7, C8, \"D\")","v":"1900-01-24"},{"$nulls":4},{"$f":"DATEVALUE(K4&L4)","v":"2025-11-01"},{"$f":"IFERROR(DATE(YEAR(L8),MONTH(L8)+1,DAY(L8)),\"\")","v":"2025-12-01"}]
[]
[null,{"$f":"J2","v":"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN"},{"$nulls":38},{"$f":"IF(Y3=\"STATE\",5,IF(Y3=\"SUB-ORDINATE\",3,IF(Y3=\"MINISTRIAL\",2,IF(Y3=\"CLASS-IV\",1,\"\"))))","v":3},{"$nulls":12},{"$f":"E8","v":"1900-01-25"}]
[{"$nulls":12},"ARREAR FROM -",null,null,{"$f":"L7","v":"2025-11-06"},null,"TO",{"$f":"P7","v":"2026-03-31"},{"$nulls":21},{"$f":"ROUND(T15/31,0)","v":889},{"$nulls":17},2017,"JAN","01"]
[null,"Name Of Employee -",{"$nulls":6},{"$f":"J3","v":"Parmanand Meghwal"},{"$nulls":5},"Designation -",null,null,{"$f":"Q3","v":"Senior Teacher"},{"$nulls":3},"Employee ID",null,null,"RJBR200804022222",{"$nulls":33},2018,"FEB","02"]
[null,"SN","MONTH","MONTH",null,null,"DUE",{"$nulls":4},"DRAWN",{"$nulls":3},"DIFFERENT",{"$nulls":4},"DEDUCTION",{"$nulls":3},"TOTAL DED.","NET AMOUNT",{"$nulls":5},"DA-P","HRA-P","CORONA","CORONA","TOTAL","DA","HRA","GPF","TAX","CORONA","CORONA2","2017-01-01",{"$f":"TEXT(AQ13,\"mmm-yyyy\")","v":"Jan-2017"},4,null,null,{"$f":"Z4","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IF($Z$5=\"REGULAR\",AS13,0)","v":0},{"$f":"IF($Z$5=\"REGULAR\",$W$4,0)","v":0},"GPF-P","PROBATION (L-1)",750,{"$nulls":3},2019,"MAR","03"]
[{"$nulls":6},"BASIC","DA","HRA","TOTAL",null,"BASIC","DA","HRA","TOTAL","BASIC","DA","HRA","SURRENDER","TOTAL","GPF","ITAX","SI","CORONA",{"$nulls":18},"2017-02-01",{"$f":"TEXT(AQ14,\"mmm-yyyy\")","v":"Feb-2017"},4,null,null,{"$f":"AV13","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IF($Z$5=\"REGULAR\",AS14,0)","v":0},{"$f":"IF($Z$5=\"REGULAR\",$W$4,0)","v":0},null,"PROBATION (L-2)",750,{"$nulls":3},2020,"APR","04"]
[null,1,{"$f":"L7","v":"2025-11-06"},{"$f":"TEXT(C15,\"mmm-yyyy\")","v":"Nov-2025"},{"$f":"TEXT(D15,\"mmm\")","v":"Nov"},null,{"$f":"IF(D15=\"\",\"\",ROUND(P5/D8*E8,0))","v":28167},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($H$15:H15),(ROUND(G15*AK15/100,0))))","v":16337},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($I$15:I15),(ROUND(G15*AL15/100,0))))","v":2817},{"$f":"IFERROR(SUM(G15:I15),\"\")","v":47321},null,{"$f":"IF(D15=\"\",\"\",ROUND(P4/D8*E8,0))","v":19750},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($M$15:M15),(ROUND(L15*AF15/100,0))))","v":0},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($N$15:N15),(ROUND(L15*AG15/100,0))))","v":0},{"$f":"IFERROR(SUM(L15:N15),\"\")","v":19750},{"$f":"IFERROR(MIN(G15-L15),\"\")","v":8417},16337,2817,null,{"$f":"IFERROR(SUM(P15:S15),\"\")","v":27571},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($U$15:U15),IF($Z$5=\"REGULAR\",BA15,AJ15+BF15)))","v":1000},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($V$15:V15),(ROUND(T15*AN15,0))))","v":2757},{"$f":"IF(E15=\"mar\",$Z$2,\"\")","v":""},{"$f":"IF(D15=\"\",\"\",IF(D15=\"TOTAL\",SUM($X$15:X15),(SUM(AH16:AI16))))","v":0},{"$f":"IFERROR(SUM(U15:X15),\"\")","v":3757},{"$f":"T15-Y15","v":23814},null,null,{"$f":"DATEVALUE(J4&K4&L4)","v":"2025-11-06"},{"$f":"AC15","v":"2025-11-06"},{"$f":"IFERROR(ROUND(P15*AK15/100,0),\"\")","v":4882},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$BF$209,8,0),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$BF$209,9,0),\"\")","v":0},{"$f":"IFERROR(ROUND(P15/31*AO15,0),\"\")","v":""},{"$f":"IFERROR(ROUND(T15/31*AP15,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$BD$209,13,0),\"\")","v":1000},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AS$209,2,0),\"\")","v":58},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAU$209,3,0),\"\")","v":10},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$209,4,0),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$209,5,0),\"\")","v":0.1},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$109,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D15,$AR$13:$AAV$109,7,0),\"\")","v":""},"2017-03-01","Mar-2017",4,null,null,{"$f":"AV14","v":{"v":0.1,"d":"10%"}},null,null,0,0,{"$f":"IFERROR(ROUND(P15*AM15/100,0)+S15,0)","v":0},"PROBATION (L-3)",750,null,null,{"$f":"IFERROR(ROUND(G15*AM15/100,0),0)","v":0},2021,"MAY","05"]
[null,{"$f":"IF(B15>=$J$7,\"\",(B15+1))","v":2},{"$f":"IFERROR(IF(AC16=\"\",\"\",IF(DATE(YEAR(AC16),MONTH(AC16),DAY(AC16))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC16>$O$7,\"\",AC16))),\"\")","v":"2025-12-01"},{"$f":"TEXT(C16,\"mmm-yyyy\")","v":"Dec-2025"},{"$f":"TEXT(D16,\"mmm\")","v":"Dec"},{"$f":"IF(D17=\"\",\"\",IF($X$2=E16,\"YES\",\"NO\"))","v":"NO"},{"$f":"IF(D16=\"\",\"\",IF(F16=\"YES\",MROUND(ROUND(1.03*P5,0),100),IF(D16=\"TOTAL\",SUM($G$15:G15),$P$5)))","v":33800},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($H$15:H15),(ROUND(G16*AK16/100,0))))","v":19604},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($I$15:I15),(ROUND(G16*AL16/100,0))))","v":3380},{"$f":"SUM(G16:I16)","v":56784},null,{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($L$15:L15),$P$4))","v":23700},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($M$15:M15),(ROUND(L16*AF16/100,0))))","v":0},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($N$15:N15),(ROUND(L16*AG16/100,0))))","v":0},{"$f":"IFERROR(SUM(L16:N16),\"\")","v":23700},10100,19604,3380,null,{"$f":"IFERROR(SUM(P16:S16),\"\")","v":33084},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($U$15:U15),IF($Z$5=\"REGULAR\",BA16,AJ16+BF16)))","v":1000},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($V$15:V15),(ROUND(T16*AN16,0))))","v":3308},{"$f":"IF(D16=\"\",\"\",IF(E16=\"mar\",$Z$2,IF(D16=\"TOTAL\",SUM($W$15:W15),W15)))","v":""},{"$f":"IF(D16=\"\",\"\",IF(D16=\"TOTAL\",SUM($X$15:X15),(SUM(AH17:AI17))))","v":0},{"$f":"IFERROR(SUM(U16:X16),\"\")","v":4308},{"$f":"T16-Y16","v":28776},null,null,{"$f":"IFERROR(DATE(YEAR(L8),MONTH(L8)+1,DAY(L8)),\"\")","v":"2025-12-01"},{"$f":"IFERROR(IF(AC16=\"\",\"\",IF(DATE(YEAR(AC16),MONTH(AC16),DAY(AC16))=DATE(YEAR($O$7),MONTH($O$7)+2,DAY($O$7)),\"TOTAL\",IF(AC16>$O$7,\"\",AC16))),\"\")","v":"2025-12-01"},null,0,0,"","",{"$f":"IFERROR(VLOOKUP(D16,$AR$13:$BD$209,13,0),\"\")","v":1000},{"$f":"IFERROR(VLOOKUP(D16,$AR$13:$AS$209,2,0),\"\")","v":58},10,0,0.1,"","","2017-04-01","Apr-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-4)",750,null,null,{"$f":"IFERROR(ROUND(G16*AM16/100,0),0)","v":0},2022,"JUN","06"]
[null,{"$f":"IF(B16>=$J$7,\"\",(B16+1))","v":3},{"$f":"IFERROR(IF(AC17=\"\",\"\",IF(DATE(YEAR(AC17),MONTH(AC17),DAY(AC17))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC17>$O$7,\"\",AC17))),\"\")","v":"2026-01-01"},{"$f":"TEXT(C17,\"mmm-yyyy\")","v":"Jan-2026"},"Jan",{"$f":"IF(D18=\"\",\"\",IF($X$2=E17,\"YES\",\"NO\"))","v":"NO"},{"$f":"IF(D17=\"\",\"\",IF(F17=\"YES\",MROUND(ROUND(1.03*G16,0),100),IF(D17=\"TOTAL\",SUM($G$15:G16),G16)))","v":33800},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($H$15:H16),(ROUND(G17*AK17/100,0))))","v":19604},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($I$15:I16),(ROUND(G17*AL17/100,0))))","v":3380},56784,null,{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($L$15:L16),$P$4))","v":23700},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($M$15:M16),(ROUND(L17*AF17/100,0))))","v":0},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($N$15:N16),(ROUND(L17*AG17/100,0))))","v":0},23700,10100,19604,3380,null,33084,{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($U$15:U16),IF($Z$5=\"REGULAR\",BA17,AJ17+BF17)))","v":1000},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($V$15:V16),(ROUND(T17*AN17,0))))","v":3308},{"$f":"IF(D17=\"\",\"\",IF(E17=\"mar\",$Z$2,IF(D17=\"TOTAL\",SUM($W$15:W16),W16)))","v":""},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($X$15:X16),(SUM(AH18:AI18))))","v":0},4308,28776,null,null,{"$f":"IFERROR(DATE(YEAR(C16),MONTH(C16)+1,DAY(C16)),\"\")","v":"2026-01-01"},{"$f":"IFERROR(IF(AC17=\"\",\"\",IF(DATE(YEAR(AC17),MONTH(AC17),DAY(AC17))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC17>$O$7,\"\",AC17))),\"\")","v":"2026-01-01"},null,0,0,"","",1000,58,10,0,0.1,"","","2017-05-01","May-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-5)",750,null,null,0,2023,"JUL","07"]
[null,{"$f":"IF(B17>=$J$7,\"\",(B17+1))","v":4},"2026-02-01","Feb-2026","Feb","NO",{"$f":"IF(D18=\"\",\"\",IF(F18=\"YES\",MROUND(ROUND(1.03*G17,0),100),IF(D18=\"TOTAL\",SUM($G$15:G17),G17)))","v":33800},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($H$15:H17),(ROUND(G18*AK18/100,0))))","v":19604},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($I$15:I17),(ROUND(G18*AL18/100,0))))","v":3380},56784,null,{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($L$15:L17),$P$4))","v":23700},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($M$15:M17),(ROUND(L18*AF18/100,0))))","v":0},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($N$15:N17),(ROUND(L18*AG18/100,0))))","v":0},23700,10100,19604,3380,null,33084,{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($U$15:U17),IF($Z$5=\"REGULAR\",BA18,AJ18+BF18)))","v":1000},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($V$15:V17),(ROUND(T18*AN18,0))))","v":3308},{"$f":"IF(D18=\"\",\"\",IF(E18=\"mar\",$Z$2,IF(D18=\"TOTAL\",SUM($W$15:W17),W17)))","v":""},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($X$15:X17),(SUM(AH19:AI19))))","v":0},4308,28776,null,null,{"$f":"IFERROR(DATE(YEAR(C17),MONTH(C17)+1,DAY(C17)),\"\")","v":"2026-02-01"},"2026-02-01",null,0,0,"","",1000,58,10,0,0.1,"","","2017-06-01","Jun-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-6)",750,null,null,0,2024,"AUG","08"]
[null,5,"2026-03-01","Mar-2026","Mar","NO",{"$f":"IF(D19=\"\",\"\",IF(F19=\"YES\",MROUND(ROUND(1.03*G18,0),100),IF(D19=\"TOTAL\",SUM($G$15:G18),G18)))","v":33800},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($H$15:H18),(ROUND(G19*AK19/100,0))))","v":19604},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($I$15:I18),(ROUND(G19*AL19/100,0))))","v":3380},56784,null,{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($L$15:L18),$P$4))","v":23700},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($M$15:M18),(ROUND(L19*AF19/100,0))))","v":0},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($N$15:N18),(ROUND(L19*AG19/100,0))))","v":0},23700,10100,19604,3380,null,33084,{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($U$15:U18),IF($Z$5=\"REGULAR\",BA19,AJ19+BF19)))","v":1000},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($V$15:V18),(ROUND(T19*AN19,0))))","v":3308},{"$f":"IF(D19=\"\",\"\",IF(E19=\"mar\",$Z$2,IF(D19=\"TOTAL\",SUM($W$15:W18),W18)))","v":0},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($X$15:X18),(SUM(AH20:AI20))))","v":0},4308,28776,null,null,"2026-03-01","2026-03-01",null,0,0,"","",1000,58,10,0,0.1,"","","2017-07-01","Jul-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-7)",750,null,null,0,2025,"SEP","09"]
[null,"","TOTAL","TOTAL","TOTAL","",{"$f":"IF(D20=\"\",\"\",IF(F20=\"YES\",MROUND(ROUND(1.03*G19,0),100),IF(D20=\"TOTAL\",SUM($G$15:G19),G19)))","v":163367},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($H$15:H19),(ROUND(G20*AK20/100,0))))","v":94753},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($I$15:I19),(ROUND(G20*AL20/100,0))))","v":16337},274457,null,{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($L$15:L19),$P$4))","v":114550},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($M$15:M19),(ROUND(L20*AF20/100,0))))","v":0},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($N$15:N19),(ROUND(L20*AG20/100,0))))","v":0},114550,48817,94753,16337,null,159907,{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($U$15:U19),IF($Z$5=\"REGULAR\",BA20,AJ20+BF20)))","v":5000},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($V$15:V19),(ROUND(T20*AN20,0))))","v":15989},{"$f":"IF(D20=\"\",\"\",IF(E20=\"mar\",$Z$2,IF(D20=\"TOTAL\",SUM($W$15:W19),W19)))","v":0},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($X$15:X19),(SUM(AH21:AI21))))","v":0},20989,138918,null,null,"2026-04-01","TOTAL",null,"","","","","","","","","","","","2017-08-01","Aug-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-8)",825,null,null,0,2026,"OCT",10]
[null,"","","","","",{"$f":"IF(D21=\"\",\"\",IF(F21=\"YES\",MROUND(ROUND(1.03*G20,0),100),IF(D21=\"TOTAL\",SUM($G$15:G20),G20)))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($H$15:H20),(ROUND(G21*AK21/100,0))))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($I$15:I20),(ROUND(G21*AL21/100,0))))","v":""},0,null,{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($L$15:L20),$P$4))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($M$15:M20),(ROUND(L21*AF21/100,0))))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($N$15:N20),(ROUND(L21*AG21/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($U$15:U20),IF($Z$5=\"REGULAR\",BA21,AJ21+BF21)))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($V$15:V20),(ROUND(T21*AN21,0))))","v":""},{"$f":"IF(D21=\"\",\"\",IF(E21=\"mar\",$Z$2,IF(D21=\"TOTAL\",SUM($W$15:W20),W20)))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($X$15:X20),(SUM(AH22:AI22))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2017-09-01","Sep-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-9)",1300,null,null,0,null,"NOV",11]
[null,"","","","","",{"$f":"IF(D22=\"\",\"\",IF(F22=\"YES\",MROUND(ROUND(1.03*G21,0),100),IF(D22=\"TOTAL\",SUM($G$15:G21),G21)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($H$15:H21),(ROUND(G22*AK22/100,0))))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($I$15:I21),(ROUND(G22*AL22/100,0))))","v":""},0,null,{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($L$15:L21),$P$4))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($M$15:M21),(ROUND(L22*AF22/100,0))))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($N$15:N21),(ROUND(L22*AG22/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($U$15:U21),IF($Z$5=\"REGULAR\",BA22,AJ22+BF22)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($V$15:V21),(ROUND(T22*AN22,0))))","v":""},{"$f":"IF(D22=\"\",\"\",IF(E22=\"mar\",$Z$2,IF(D22=\"TOTAL\",SUM($W$15:W21),W21)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($X$15:X21),(SUM(AH23:AI23))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2017-10-01","Oct-2017",5,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-10)",1000,null,null,0,null,"DEC",12]
[null,"","","","","",{"$f":"IF(D23=\"\",\"\",IF(F23=\"YES\",MROUND(ROUND(1.03*G22,0),100),IF(D23=\"TOTAL\",SUM($G$15:G22),G22)))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($H$15:H22),(ROUND(G23*AK23/100,0))))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($I$15:I22),(ROUND(G23*AL23/100,0))))","v":""},0,null,{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($L$15:L22),$P$4))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($M$15:M22),(ROUND(L23*AF23/100,0))))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($N$15:N22),(ROUND(L23*AG23/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($U$15:U22),IF($Z$5=\"REGULAR\",BA23,AJ23+BF23)))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($V$15:V22),(ROUND(T23*AN23,0))))","v":""},{"$f":"IF(D23=\"\",\"\",IF(E23=\"mar\",$Z$2,IF(D23=\"TOTAL\",SUM($W$15:W22),W22)))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($X$15:X22),(SUM(AH24:AI24))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2017-11-01","Nov-2017",5,{"$f":"AT22","v":8},null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-11)",1000,null,null,0,null,null,13]
[null,"","","","","",{"$f":"IF(D24=\"\",\"\",IF(F24=\"YES\",MROUND(ROUND(1.03*G23,0),100),IF(D24=\"TOTAL\",SUM($G$15:G23),G23)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($H$15:H23),(ROUND(G24*AK24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($I$15:I23),(ROUND(G24*AL24/100,0))))","v":""},0,null,{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($L$15:L23),$P$4))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($M$15:M23),(ROUND(L24*AF24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($N$15:N23),(ROUND(L24*AG24/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($U$15:U23),IF($Z$5=\"REGULAR\",BA24,AJ24+BF24)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($V$15:V23),(ROUND(T24*AN24,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(E24=\"mar\",$Z$2,IF(D24=\"TOTAL\",SUM($W$15:W23),W23)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($X$15:X23),(SUM(AH25:AI25))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2017-12-01","Dec-2017",5,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-12)",1450,null,null,0,null,null,14]
[null,"","","","","",{"$f":"IF(D25=\"\",\"\",IF(F25=\"YES\",MROUND(ROUND(1.03*G24,0),100),IF(D25=\"TOTAL\",SUM($G$15:G24),G24)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($H$15:H24),(ROUND(G25*AK25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($I$15:I24),(ROUND(G25*AL25/100,0))))","v":""},0,null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($L$15:L24),$P$4))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($M$15:M24),(ROUND(L25*AF25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($N$15:N24),(ROUND(L25*AG25/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($U$15:U24),IF($Z$5=\"REGULAR\",BA25,AJ25+BF25)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($V$15:V24),(ROUND(T25*AN25,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(E25=\"mar\",$Z$2,IF(D25=\"TOTAL\",SUM($W$15:W24),W24)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($X$15:X24),(SUM(AH26:AI26))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-01-01","Jan-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,15]
[null,"","","","","",{"$f":"IF(D26=\"\",\"\",IF(F26=\"YES\",MROUND(ROUND(1.03*G25,0),100),IF(D26=\"TOTAL\",SUM($G$15:G25),G25)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($H$15:H25),(ROUND(G26*AK26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($I$15:I25),(ROUND(G26*AL26/100,0))))","v":""},0,null,{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($L$15:L25),$P$4))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($M$15:M25),(ROUND(L26*AF26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($N$15:N25),(ROUND(L26*AG26/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($U$15:U25),IF($Z$5=\"REGULAR\",BA26,AJ26+BF26)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($V$15:V25),(ROUND(T26*AN26,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(E26=\"mar\",$Z$2,IF(D26=\"TOTAL\",SUM($W$15:W25),W25)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($X$15:X25),(SUM(AH27:AI27))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-02-01","Feb-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,16]
[null,"","","","","",{"$f":"IF(D27=\"\",\"\",IF(F27=\"YES\",MROUND(ROUND(1.03*G26,0),100),IF(D27=\"TOTAL\",SUM($G$15:G26),G26)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($H$15:H26),(ROUND(G27*AK27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($I$15:I26),(ROUND(G27*AL27/100,0))))","v":""},0,null,{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($L$15:L26),$P$4))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($M$15:M26),(ROUND(L27*AF27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($N$15:N26),(ROUND(L27*AG27/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($U$15:U26),IF($Z$5=\"REGULAR\",BA27,AJ27+BF27)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($V$15:V26),(ROUND(T27*AN27,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(E27=\"mar\",$Z$2,IF(D27=\"TOTAL\",SUM($W$15:W26),W26)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($X$15:X26),(SUM(AH28:AI28))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-03-01","Mar-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,17]
[null,"","","","","",{"$f":"IF(D28=\"\",\"\",IF(F28=\"YES\",MROUND(ROUND(1.03*G27,0),100),IF(D28=\"TOTAL\",SUM($G$15:G27),G27)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($H$15:H27),(ROUND(G28*AK28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($I$15:I27),(ROUND(G28*AL28/100,0))))","v":""},0,null,{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($L$15:L27),$P$4))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($M$15:M27),(ROUND(L28*AF28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($N$15:N27),(ROUND(L28*AG28/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($U$15:U27),IF($Z$5=\"REGULAR\",BA28,AJ28+BF28)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($V$15:V27),(ROUND(T28*AN28,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(E28=\"mar\",$Z$2,IF(D28=\"TOTAL\",SUM($W$15:W27),W27)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($X$15:X27),(SUM(AH29:AI29))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-04-01","Apr-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,18]
[null,"","","","","",{"$f":"IF(D29=\"\",\"\",IF(F29=\"YES\",MROUND(ROUND(1.03*G28,0),100),IF(D29=\"TOTAL\",SUM($G$15:G28),G28)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($H$15:H28),(ROUND(G29*AK29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($I$15:I28),(ROUND(G29*AL29/100,0))))","v":""},0,null,{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($L$15:L28),$P$4))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($M$15:M28),(ROUND(L29*AF29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($N$15:N28),(ROUND(L29*AG29/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($U$15:U28),IF($Z$5=\"REGULAR\",BA29,AJ29+BF29)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($V$15:V28),(ROUND(T29*AN29,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(E29=\"mar\",$Z$2,IF(D29=\"TOTAL\",SUM($W$15:W28),W28)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($X$15:X28),(SUM(AH30:AI30))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-05-01","May-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,19]
[null,"","","","","",{"$f":"IF(D30=\"\",\"\",IF(F30=\"YES\",MROUND(ROUND(1.03*G29,0),100),IF(D30=\"TOTAL\",SUM($G$15:G29),G29)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($H$15:H29),(ROUND(G30*AK30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($I$15:I29),(ROUND(G30*AL30/100,0))))","v":""},0,null,{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($L$15:L29),$P$4))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($M$15:M29),(ROUND(L30*AF30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($N$15:N29),(ROUND(L30*AG30/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($U$15:U29),IF($Z$5=\"REGULAR\",BA30,AJ30+BF30)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($V$15:V29),(ROUND(T30*AN30,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(E30=\"mar\",$Z$2,IF(D30=\"TOTAL\",SUM($W$15:W29),W29)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($X$15:X29),(SUM(AH31:AI31))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-06-01","Jun-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,20]
[null,"",{"$f":"IFERROR(IF(AC31=\"\",\"\",IF(DATE(YEAR(AC31),MONTH(AC31),DAY(AC31))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC31>$O$7,\"\",AC31))),\"\")","v":""},"","","",{"$f":"IF(D31=\"\",\"\",IF(F31=\"YES\",MROUND(ROUND(1.03*G30,0),100),IF(D31=\"TOTAL\",SUM($G$15:G30),G30)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($H$15:H30),(ROUND(G31*AK31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($I$15:I30),(ROUND(G31*AL31/100,0))))","v":""},0,null,{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($L$15:L30),$P$4))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($M$15:M30),(ROUND(L31*AF31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($N$15:N30),(ROUND(L31*AG31/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($U$15:U30),IF($Z$5=\"REGULAR\",BA31,AJ31+BF31)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($V$15:V30),(ROUND(T31*AN31,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(E31=\"mar\",$Z$2,IF(D31=\"TOTAL\",SUM($W$15:W30),W30)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($X$15:X30),(SUM(AH32:AI32))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-07-01","Jul-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,21]
[null,"","","","","",{"$f":"IF(D32=\"\",\"\",IF(F32=\"YES\",MROUND(ROUND(1.03*G31,0),100),IF(D32=\"TOTAL\",SUM($G$15:G31),G31)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($H$15:H31),(ROUND(G32*AK32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($I$15:I31),(ROUND(G32*AL32/100,0))))","v":""},0,null,{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($L$15:L31),$P$4))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($M$15:M31),(ROUND(L32*AF32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($N$15:N31),(ROUND(L32*AG32/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($U$15:U31),IF($Z$5=\"REGULAR\",BA32,AJ32+BF32)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($V$15:V31),(ROUND(T32*AN32,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(E32=\"mar\",$Z$2,IF(D32=\"TOTAL\",SUM($W$15:W31),W31)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($X$15:X31),(SUM(AH33:AI33))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-08-01","Aug-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,22]
[null,"","","","","",{"$f":"IF(D33=\"\",\"\",IF(F33=\"YES\",MROUND(ROUND(1.03*G32,0),100),IF(D33=\"TOTAL\",SUM($G$15:G32),G32)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($H$15:H32),(ROUND(G33*AK33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($I$15:I32),(ROUND(G33*AL33/100,0))))","v":""},0,null,{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($L$15:L32),$P$4))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($M$15:M32),(ROUND(L33*AF33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($N$15:N32),(ROUND(L33*AG33/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($U$15:U32),IF($Z$5=\"REGULAR\",BA33,AJ33+BF33)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($V$15:V32),(ROUND(T33*AN33,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(E33=\"mar\",$Z$2,IF(D33=\"TOTAL\",SUM($W$15:W32),W32)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($X$15:X32),(SUM(AH34:AI34))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-09-01","Sep-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,23]
[null,"","","","","",{"$f":"IF(D34=\"\",\"\",IF(F34=\"YES\",MROUND(ROUND(1.03*G33,0),100),IF(D34=\"TOTAL\",SUM($G$15:G33),G33)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($H$15:H33),(ROUND(G34*AK34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($I$15:I33),(ROUND(G34*AL34/100,0))))","v":""},0,null,{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($L$15:L33),$P$4))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($M$15:M33),(ROUND(L34*AF34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($N$15:N33),(ROUND(L34*AG34/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($U$15:U33),IF($Z$5=\"REGULAR\",BA34,AJ34+BF34)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($V$15:V33),(ROUND(T34*AN34,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(E34=\"mar\",$Z$2,IF(D34=\"TOTAL\",SUM($W$15:W33),W33)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($X$15:X33),(SUM(AH35:AI35))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-10-01","Oct-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,24]
[null,"","","","","",{"$f":"IF(D35=\"\",\"\",IF(F35=\"YES\",MROUND(ROUND(1.03*G34,0),100),IF(D35=\"TOTAL\",SUM($G$15:G34),G34)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($H$15:H34),(ROUND(G35*AK35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($I$15:I34),(ROUND(G35*AL35/100,0))))","v":""},0,null,{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($L$15:L34),$P$4))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($M$15:M34),(ROUND(L35*AF35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($N$15:N34),(ROUND(L35*AG35/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($U$15:U34),IF($Z$5=\"REGULAR\",BA35,AJ35+BF35)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($V$15:V34),(ROUND(T35*AN35,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(E35=\"mar\",$Z$2,IF(D35=\"TOTAL\",SUM($W$15:W34),W34)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($X$15:X34),(SUM(AH36:AI36))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-11-01","Nov-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,25]
[null,"","","","","",{"$f":"IF(D36=\"\",\"\",IF(F36=\"YES\",MROUND(ROUND(1.03*G35,0),100),IF(D36=\"TOTAL\",SUM($G$15:G35),G35)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($H$15:H35),(ROUND(G36*AK36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($I$15:I35),(ROUND(G36*AL36/100,0))))","v":""},0,null,{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($L$15:L35),$P$4))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($M$15:M35),(ROUND(L36*AF36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($N$15:N35),(ROUND(L36*AG36/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($U$15:U35),IF($Z$5=\"REGULAR\",BA36,AJ36+BF36)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($V$15:V35),(ROUND(T36*AN36,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(E36=\"mar\",$Z$2,IF(D36=\"TOTAL\",SUM($W$15:W35),W35)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($X$15:X35),(SUM(AH37:AI37))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2018-12-01","Dec-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,26]
[null,"","","","","",{"$f":"IF(D37=\"\",\"\",IF(F37=\"YES\",MROUND(ROUND(1.03*G36,0),100),IF(D37=\"TOTAL\",SUM($G$15:G36),G36)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($H$15:H36),(ROUND(G37*AK37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($I$15:I36),(ROUND(G37*AL37/100,0))))","v":""},0,null,{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($L$15:L36),$P$4))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($M$15:M36),(ROUND(L37*AF37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($N$15:N36),(ROUND(L37*AG37/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($U$15:U36),IF($Z$5=\"REGULAR\",BA37,AJ37+BF37)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($V$15:V36),(ROUND(T37*AN37,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(E37=\"mar\",$Z$2,IF(D37=\"TOTAL\",SUM($W$15:W36),W36)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($X$15:X36),(SUM(AH38:AI38))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-01-01","Jan-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,27]
[null,"","","","","",{"$f":"IF(D38=\"\",\"\",IF(F38=\"YES\",MROUND(ROUND(1.03*G37,0),100),IF(D38=\"TOTAL\",SUM($G$15:G37),G37)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($H$15:H37),(ROUND(G38*AK38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($I$15:I37),(ROUND(G38*AL38/100,0))))","v":""},0,null,{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($L$15:L37),$P$4))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($M$15:M37),(ROUND(L38*AF38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($N$15:N37),(ROUND(L38*AG38/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($U$15:U37),IF($Z$5=\"REGULAR\",BA38,AJ38+BF38)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($V$15:V37),(ROUND(T38*AN38,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(E38=\"mar\",$Z$2,IF(D38=\"TOTAL\",SUM($W$15:W37),W37)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($X$15:X37),(SUM(AH39:AI39))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-02-01","Feb-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,28]
[null,"","","","","",{"$f":"IF(D39=\"\",\"\",IF(F39=\"YES\",MROUND(ROUND(1.03*G38,0),100),IF(D39=\"TOTAL\",SUM($G$15:G38),G38)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($H$15:H38),(ROUND(G39*AK39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($I$15:I38),(ROUND(G39*AL39/100,0))))","v":""},0,null,{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($L$15:L38),$P$4))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($M$15:M38),(ROUND(L39*AF39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($N$15:N38),(ROUND(L39*AG39/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($U$15:U38),IF($Z$5=\"REGULAR\",BA39,AJ39+BF39)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($V$15:V38),(ROUND(T39*AN39,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(E39=\"mar\",$Z$2,IF(D39=\"TOTAL\",SUM($W$15:W38),W38)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($X$15:X38),(SUM(AH40:AI40))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-03-01","Mar-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,29]
[null,"","","","","",{"$f":"IF(D40=\"\",\"\",IF(F40=\"YES\",MROUND(ROUND(1.03*G39,0),100),IF(D40=\"TOTAL\",SUM($G$15:G39),G39)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($H$15:H39),(ROUND(G40*AK40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($I$15:I39),(ROUND(G40*AL40/100,0))))","v":""},0,null,{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($L$15:L39),$P$4))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($M$15:M39),(ROUND(L40*AF40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($N$15:N39),(ROUND(L40*AG40/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($U$15:U39),IF($Z$5=\"REGULAR\",BA40,AJ40+BF40)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($V$15:V39),(ROUND(T40*AN40,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(E40=\"mar\",$Z$2,IF(D40=\"TOTAL\",SUM($W$15:W39),W39)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($X$15:X39),(SUM(AH41:AI41))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-04-01","Apr-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,30]
[null,"","","","","",{"$f":"IF(D41=\"\",\"\",IF(F41=\"YES\",MROUND(ROUND(1.03*G40,0),100),IF(D41=\"TOTAL\",SUM($G$15:G40),G40)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($H$15:H40),(ROUND(G41*AK41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($I$15:I40),(ROUND(G41*AL41/100,0))))","v":""},0,null,{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($L$15:L40),$P$4))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($M$15:M40),(ROUND(L41*AF41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($N$15:N40),(ROUND(L41*AG41/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($U$15:U40),IF($Z$5=\"REGULAR\",BA41,AJ41+BF41)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($V$15:V40),(ROUND(T41*AN41,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(E41=\"mar\",$Z$2,IF(D41=\"TOTAL\",SUM($W$15:W40),W40)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($X$15:X40),(SUM(AH42:AI42))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-05-01","May-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0,null,null,31]
[null,"","","","","",{"$f":"IF(D42=\"\",\"\",IF(F42=\"YES\",MROUND(ROUND(1.03*G41,0),100),IF(D42=\"TOTAL\",SUM($G$15:G41),G41)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($H$15:H41),(ROUND(G42*AK42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($I$15:I41),(ROUND(G42*AL42/100,0))))","v":""},0,null,{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($L$15:L41),$P$4))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($M$15:M41),(ROUND(L42*AF42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($N$15:N41),(ROUND(L42*AG42/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($U$15:U41),IF($Z$5=\"REGULAR\",BA42,AJ42+BF42)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($V$15:V41),(ROUND(T42*AN42,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(E42=\"mar\",$Z$2,IF(D42=\"TOTAL\",SUM($W$15:W41),W41)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($X$15:X41),(SUM(AH43:AI43))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-06-01","Jun-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D43=\"\",\"\",IF(F43=\"YES\",MROUND(ROUND(1.03*G42,0),100),IF(D43=\"TOTAL\",SUM($G$15:G42),G42)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($H$15:H42),(ROUND(G43*AK43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($I$15:I42),(ROUND(G43*AL43/100,0))))","v":""},0,null,{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($L$15:L42),$P$4))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($M$15:M42),(ROUND(L43*AF43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($N$15:N42),(ROUND(L43*AG43/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($U$15:U42),IF($Z$5=\"REGULAR\",BA43,AJ43+BF43)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($V$15:V42),(ROUND(T43*AN43,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(E43=\"mar\",$Z$2,IF(D43=\"TOTAL\",SUM($W$15:W42),W42)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($X$15:X42),(SUM(AH44:AI44))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-07-01","Jul-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D44=\"\",\"\",IF(F44=\"YES\",MROUND(ROUND(1.03*G43,0),100),IF(D44=\"TOTAL\",SUM($G$15:G43),G43)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($H$15:H43),(ROUND(G44*AK44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($I$15:I43),(ROUND(G44*AL44/100,0))))","v":""},0,null,{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($L$15:L43),$P$4))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($M$15:M43),(ROUND(L44*AF44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($N$15:N43),(ROUND(L44*AG44/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($U$15:U43),IF($Z$5=\"REGULAR\",BA44,AJ44+BF44)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($V$15:V43),(ROUND(T44*AN44,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(E44=\"mar\",$Z$2,IF(D44=\"TOTAL\",SUM($W$15:W43),W43)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($X$15:X43),(SUM(AH45:AI45))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-08-01","Aug-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D45=\"\",\"\",IF(F45=\"YES\",MROUND(ROUND(1.03*G44,0),100),IF(D45=\"TOTAL\",SUM($G$15:G44),G44)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($H$15:H44),(ROUND(G45*AK45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($I$15:I44),(ROUND(G45*AL45/100,0))))","v":""},0,null,{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($L$15:L44),$P$4))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($M$15:M44),(ROUND(L45*AF45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($N$15:N44),(ROUND(L45*AG45/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($U$15:U44),IF($Z$5=\"REGULAR\",BA45,AJ45+BF45)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($V$15:V44),(ROUND(T45*AN45,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(E45=\"mar\",$Z$2,IF(D45=\"TOTAL\",SUM($W$15:W44),W44)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($X$15:X44),(SUM(AH46:AI46))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-09-01","Sep-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D46=\"\",\"\",IF(F46=\"YES\",MROUND(ROUND(1.03*G45,0),100),IF(D46=\"TOTAL\",SUM($G$15:G45),G45)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($H$15:H45),(ROUND(G46*AK46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($I$15:I45),(ROUND(G46*AL46/100,0))))","v":""},0,null,{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($L$15:L45),$P$4))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($M$15:M45),(ROUND(L46*AF46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($N$15:N45),(ROUND(L46*AG46/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($U$15:U45),IF($Z$5=\"REGULAR\",BA46,AJ46+BF46)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($V$15:V45),(ROUND(T46*AN46,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(E46=\"mar\",$Z$2,IF(D46=\"TOTAL\",SUM($W$15:W45),W45)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($X$15:X45),(SUM(AH47:AI47))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-10-01","Oct-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D47=\"\",\"\",IF(F47=\"YES\",MROUND(ROUND(1.03*G46,0),100),IF(D47=\"TOTAL\",SUM($G$15:G46),G46)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($H$15:H46),(ROUND(G47*AK47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($I$15:I46),(ROUND(G47*AL47/100,0))))","v":""},0,null,{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($L$15:L46),$P$4))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($M$15:M46),(ROUND(L47*AF47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($N$15:N46),(ROUND(L47*AG47/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G47-L47),\"\")","v":""},"","",null,0,{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($U$15:U46),IF($Z$5=\"REGULAR\",BA47,AJ47+BF47)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($V$15:V46),(ROUND(T47*AN47,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(E47=\"mar\",$Z$2,IF(D47=\"TOTAL\",SUM($W$15:W46),W46)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($X$15:X46),(SUM(AH48:AI48))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-11-01","Nov-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D48=\"\",\"\",IF(F48=\"YES\",MROUND(ROUND(1.03*G47,0),100),IF(D48=\"TOTAL\",SUM($G$15:G47),G47)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($H$15:H47),(ROUND(G48*AK48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($I$15:I47),(ROUND(G48*AL48/100,0))))","v":""},0,null,{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($L$15:L47),$P$4))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($M$15:M47),(ROUND(L48*AF48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($N$15:N47),(ROUND(L48*AG48/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($U$15:U47),IF($Z$5=\"REGULAR\",BA48,AJ48+BF48)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($V$15:V47),(ROUND(T48*AN48,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(E48=\"mar\",$Z$2,IF(D48=\"TOTAL\",SUM($W$15:W47),W47)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($X$15:X47),(SUM(AH49:AI49))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2019-12-01","Dec-2019",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D49=\"\",\"\",IF(F49=\"YES\",MROUND(ROUND(1.03*G48,0),100),IF(D49=\"TOTAL\",SUM($G$15:G48),G48)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($H$15:H48),(ROUND(G49*AK49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($I$15:I48),(ROUND(G49*AL49/100,0))))","v":""},0,null,{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($L$15:L48),$P$4))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($M$15:M48),(ROUND(L49*AF49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($N$15:N48),(ROUND(L49*AG49/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($U$15:U48),IF($Z$5=\"REGULAR\",BA49,AJ49+BF49)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($V$15:V48),(ROUND(T49*AN49,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(E49=\"mar\",$Z$2,IF(D49=\"TOTAL\",SUM($W$15:W48),W48)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($X$15:X48),(SUM(AH50:AI50))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-01-01","Jan-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D50=\"\",\"\",IF(F50=\"YES\",MROUND(ROUND(1.03*G49,0),100),IF(D50=\"TOTAL\",SUM($G$15:G49),G49)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($H$15:H49),(ROUND(G50*AK50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($I$15:I49),(ROUND(G50*AL50/100,0))))","v":""},0,null,{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($L$15:L49),$P$4))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($M$15:M49),(ROUND(L50*AF50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($N$15:N49),(ROUND(L50*AG50/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($U$15:U49),IF($Z$5=\"REGULAR\",BA50,AJ50+BF50)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($V$15:V49),(ROUND(T50*AN50,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(E50=\"mar\",$Z$2,IF(D50=\"TOTAL\",SUM($W$15:W49),W49)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($X$15:X49),(SUM(AH51:AI51))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-02-01","Feb-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D51=\"\",\"\",IF(F51=\"YES\",MROUND(ROUND(1.03*G50,0),100),IF(D51=\"TOTAL\",SUM($G$15:G50),G50)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($H$15:H50),(ROUND(G51*AK51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($I$15:I50),(ROUND(G51*AL51/100,0))))","v":""},0,null,{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($L$15:L50),$P$4))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($M$15:M50),(ROUND(L51*AF51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($N$15:N50),(ROUND(L51*AG51/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($U$15:U50),IF($Z$5=\"REGULAR\",BA51,AJ51+BF51)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($V$15:V50),(ROUND(T51*AN51,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(E51=\"mar\",$Z$2,IF(D51=\"TOTAL\",SUM($W$15:W50),W50)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($X$15:X50),(SUM(AH52:AI52))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-03-01","Mar-2020",17,8,null,{"v":0.1,"d":"10%"},{"$f":"AO10","v":3},null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D52=\"\",\"\",IF(F52=\"YES\",MROUND(ROUND(1.03*G51,0),100),IF(D52=\"TOTAL\",SUM($G$15:G51),G51)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($H$15:H51),(ROUND(G52*AK52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($I$15:I51),(ROUND(G52*AL52/100,0))))","v":""},0,null,{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($L$15:L51),$P$4))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($M$15:M51),(ROUND(L52*AF52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($N$15:N51),(ROUND(L52*AG52/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($U$15:U51),IF($Z$5=\"REGULAR\",BA52,AJ52+BF52)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($V$15:V51),(ROUND(T52*AN52,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(E52=\"mar\",$Z$2,IF(D52=\"TOTAL\",SUM($W$15:W51),W51)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($X$15:X51),(SUM(AH53:AI53))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-04-01","Apr-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D53=\"\",\"\",IF(F53=\"YES\",MROUND(ROUND(1.03*G52,0),100),IF(D53=\"TOTAL\",SUM($G$15:G52),G52)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($H$15:H52),(ROUND(G53*AK53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($I$15:I52),(ROUND(G53*AL53/100,0))))","v":""},0,null,{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($L$15:L52),$P$4))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($M$15:M52),(ROUND(L53*AF53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($N$15:N52),(ROUND(L53*AG53/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($U$15:U52),IF($Z$5=\"REGULAR\",BA53,AJ53+BF53)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($V$15:V52),(ROUND(T53*AN53,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(E53=\"mar\",$Z$2,IF(D53=\"TOTAL\",SUM($W$15:W52),W52)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($X$15:X52),(SUM(AH54:AI54))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-05-01","May-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D54=\"\",\"\",IF(F54=\"YES\",MROUND(ROUND(1.03*G53,0),100),IF(D54=\"TOTAL\",SUM($G$15:G53),G53)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($H$15:H53),(ROUND(G54*AK54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($I$15:I53),(ROUND(G54*AL54/100,0))))","v":""},0,null,{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($L$15:L53),$P$4))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($M$15:M53),(ROUND(L54*AF54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($N$15:N53),(ROUND(L54*AG54/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($U$15:U53),IF($Z$5=\"REGULAR\",BA54,AJ54+BF54)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($V$15:V53),(ROUND(T54*AN54,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(E54=\"mar\",$Z$2,IF(D54=\"TOTAL\",SUM($W$15:W53),W53)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($X$15:X53),(SUM(AH55:AI55))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-06-01","Jun-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D55=\"\",\"\",IF(F55=\"YES\",MROUND(ROUND(1.03*G54,0),100),IF(D55=\"TOTAL\",SUM($G$15:G54),G54)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($H$15:H54),(ROUND(G55*AK55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($I$15:I54),(ROUND(G55*AL55/100,0))))","v":""},0,null,{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($L$15:L54),$P$4))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($M$15:M54),(ROUND(L55*AF55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($N$15:N54),(ROUND(L55*AG55/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($U$15:U54),IF($Z$5=\"REGULAR\",BA55,AJ55+BF55)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($V$15:V54),(ROUND(T55*AN55,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(E55=\"mar\",$Z$2,IF(D55=\"TOTAL\",SUM($W$15:W54),W54)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($X$15:X54),(SUM(AH56:AI56))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-07-01","Jul-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D56=\"\",\"\",IF(F56=\"YES\",MROUND(ROUND(1.03*G55,0),100),IF(D56=\"TOTAL\",SUM($G$15:G55),G55)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($H$15:H55),(ROUND(G56*AK56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($I$15:I55),(ROUND(G56*AL56/100,0))))","v":""},0,null,{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($L$15:L55),$P$4))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($M$15:M55),(ROUND(L56*AF56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($N$15:N55),(ROUND(L56*AG56/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($U$15:U55),IF($Z$5=\"REGULAR\",BA56,AJ56+BF56)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($V$15:V55),(ROUND(T56*AN56,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(E56=\"mar\",$Z$2,IF(D56=\"TOTAL\",SUM($W$15:W55),W55)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($X$15:X55),(SUM(AH57:AI57))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-08-01","Aug-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D57=\"\",\"\",IF(F57=\"YES\",MROUND(ROUND(1.03*G56,0),100),IF(D57=\"TOTAL\",SUM($G$15:G56),G56)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($H$15:H56),(ROUND(G57*AK57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($I$15:I56),(ROUND(G57*AL57/100,0))))","v":""},0,null,{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($L$15:L56),$P$4))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($M$15:M56),(ROUND(L57*AF57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($N$15:N56),(ROUND(L57*AG57/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($U$15:U56),IF($Z$5=\"REGULAR\",BA57,AJ57+BF57)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($V$15:V56),(ROUND(T57*AN57,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(E57=\"mar\",$Z$2,IF(D57=\"TOTAL\",SUM($W$15:W56),W56)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($X$15:X56),(SUM(AH58:AI58))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-09-01","Sep-2020",17,8,null,{"v":0.1,"d":"10%"},null,1,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D58=\"\",\"\",IF(F58=\"YES\",MROUND(ROUND(1.03*G57,0),100),IF(D58=\"TOTAL\",SUM($G$15:G57),G57)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($H$15:H57),(ROUND(G58*AK58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($I$15:I57),(ROUND(G58*AL58/100,0))))","v":""},0,null,{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($L$15:L57),$P$4))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($M$15:M57),(ROUND(L58*AF58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($N$15:N57),(ROUND(L58*AG58/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($U$15:U57),IF($Z$5=\"REGULAR\",BA58,AJ58+BF58)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($V$15:V57),(ROUND(T58*AN58,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(E58=\"mar\",$Z$2,IF(D58=\"TOTAL\",SUM($W$15:W57),W57)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($X$15:X57),(SUM(AH59:AI59))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-10-01","Oct-2020",17,8,null,{"v":0.1,"d":"10%"},null,1,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D59=\"\",\"\",IF(F59=\"YES\",MROUND(ROUND(1.03*G58,0),100),IF(D59=\"TOTAL\",SUM($G$15:G58),G58)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($H$15:H58),(ROUND(G59*AK59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($I$15:I58),(ROUND(G59*AL59/100,0))))","v":""},0,null,{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($L$15:L58),$P$4))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($M$15:M58),(ROUND(L59*AF59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($N$15:N58),(ROUND(L59*AG59/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($U$15:U58),IF($Z$5=\"REGULAR\",BA59,AJ59+BF59)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($V$15:V58),(ROUND(T59*AN59,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(E59=\"mar\",$Z$2,IF(D59=\"TOTAL\",SUM($W$15:W58),W58)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($X$15:X58),(SUM(AH60:AI60))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-11-01","Nov-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D60=\"\",\"\",IF(F60=\"YES\",MROUND(ROUND(1.03*G59,0),100),IF(D60=\"TOTAL\",SUM($G$15:G59),G59)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($H$15:H59),(ROUND(G60*AK60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($I$15:I59),(ROUND(G60*AL60/100,0))))","v":""},0,null,{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($L$15:L59),$P$4))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($M$15:M59),(ROUND(L60*AF60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($N$15:N59),(ROUND(L60*AG60/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($U$15:U59),IF($Z$5=\"REGULAR\",BA60,AJ60+BF60)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($V$15:V59),(ROUND(T60*AN60,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(E60=\"mar\",$Z$2,IF(D60=\"TOTAL\",SUM($W$15:W59),W59)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($X$15:X59),(SUM(AH61:AI61))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2020-12-01","Dec-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D61=\"\",\"\",IF(F61=\"YES\",MROUND(ROUND(1.03*G60,0),100),IF(D61=\"TOTAL\",SUM($G$15:G60),G60)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($H$15:H60),(ROUND(G61*AK61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($I$15:I60),(ROUND(G61*AL61/100,0))))","v":""},0,null,{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($L$15:L60),$P$4))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($M$15:M60),(ROUND(L61*AF61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($N$15:N60),(ROUND(L61*AG61/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($U$15:U60),IF($Z$5=\"REGULAR\",BA61,AJ61+BF61)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($V$15:V60),(ROUND(T61*AN61,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(E61=\"mar\",$Z$2,IF(D61=\"TOTAL\",SUM($W$15:W60),W60)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($X$15:X60),(SUM(AH62:AI62))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-01-01","Jan-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D62=\"\",\"\",IF(F62=\"YES\",MROUND(ROUND(1.03*G61,0),100),IF(D62=\"TOTAL\",SUM($G$15:G61),G61)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($H$15:H61),(ROUND(G62*AK62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($I$15:I61),(ROUND(G62*AL62/100,0))))","v":""},0,null,{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($L$15:L61),$P$4))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($M$15:M61),(ROUND(L62*AF62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($N$15:N61),(ROUND(L62*AG62/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($U$15:U61),IF($Z$5=\"REGULAR\",BA62,AJ62+BF62)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($V$15:V61),(ROUND(T62*AN62,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(E62=\"mar\",$Z$2,IF(D62=\"TOTAL\",SUM($W$15:W61),W61)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($X$15:X61),(SUM(AH63:AI63))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-02-01","Feb-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D63=\"\",\"\",IF(F63=\"YES\",MROUND(ROUND(1.03*G62,0),100),IF(D63=\"TOTAL\",SUM($G$15:G62),G62)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($H$15:H62),(ROUND(G63*AK63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($I$15:I62),(ROUND(G63*AL63/100,0))))","v":""},0,null,{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($L$15:L62),$P$4))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($M$15:M62),(ROUND(L63*AF63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($N$15:N62),(ROUND(L63*AG63/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($U$15:U62),IF($Z$5=\"REGULAR\",BA63,AJ63+BF63)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($V$15:V62),(ROUND(T63*AN63,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(E63=\"mar\",$Z$2,IF(D63=\"TOTAL\",SUM($W$15:W62),W62)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($X$15:X62),(SUM(AH64:AI64))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-03-01","Mar-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D64=\"\",\"\",IF(F64=\"YES\",MROUND(ROUND(1.03*G63,0),100),IF(D64=\"TOTAL\",SUM($G$15:G63),G63)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($H$15:H63),(ROUND(G64*AK64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($I$15:I63),(ROUND(G64*AL64/100,0))))","v":""},0,null,{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($L$15:L63),$P$4))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($M$15:M63),(ROUND(L64*AF64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($N$15:N63),(ROUND(L64*AG64/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($U$15:U63),IF($Z$5=\"REGULAR\",BA64,AJ64+BF64)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($V$15:V63),(ROUND(T64*AN64,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(E64=\"mar\",$Z$2,IF(D64=\"TOTAL\",SUM($W$15:W63),W63)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($X$15:X63),(SUM(AH65:AI65))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-04-01","Apr-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D65=\"\",\"\",IF(F65=\"YES\",MROUND(ROUND(1.03*G64,0),100),IF(D65=\"TOTAL\",SUM($G$15:G64),G64)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($H$15:H64),(ROUND(G65*AK65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($I$15:I64),(ROUND(G65*AL65/100,0))))","v":""},0,null,{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($L$15:L64),$P$4))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($M$15:M64),(ROUND(L65*AF65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($N$15:N64),(ROUND(L65*AG65/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($U$15:U64),IF($Z$5=\"REGULAR\",BA65,AJ65+BF65)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($V$15:V64),(ROUND(T65*AN65,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(E65=\"mar\",$Z$2,IF(D65=\"TOTAL\",SUM($W$15:W64),W64)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($X$15:X64),(SUM(AH66:AI66))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-05-01","May-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D66=\"\",\"\",IF(F66=\"YES\",MROUND(ROUND(1.03*G65,0),100),IF(D66=\"TOTAL\",SUM($G$15:G65),G65)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($H$15:H65),(ROUND(G66*AK66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($I$15:I65),(ROUND(G66*AL66/100,0))))","v":""},0,null,{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($L$15:L65),$P$4))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($M$15:M65),(ROUND(L66*AF66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($N$15:N65),(ROUND(L66*AG66/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($U$15:U65),IF($Z$5=\"REGULAR\",BA66,AJ66+BF66)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($V$15:V65),(ROUND(T66*AN66,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(E66=\"mar\",$Z$2,IF(D66=\"TOTAL\",SUM($W$15:W65),W65)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($X$15:X65),(SUM(AH67:AI67))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-06-01","Jun-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D67=\"\",\"\",IF(F67=\"YES\",MROUND(ROUND(1.03*G66,0),100),IF(D67=\"TOTAL\",SUM($G$15:G66),G66)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($H$15:H66),(ROUND(G67*AK67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($I$15:I66),(ROUND(G67*AL67/100,0))))","v":""},0,null,{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($L$15:L66),$P$4))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($M$15:M66),(ROUND(L67*AF67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($N$15:N66),(ROUND(L67*AG67/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($U$15:U66),IF($Z$5=\"REGULAR\",BA67,AJ67+BF67)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($V$15:V66),(ROUND(T67*AN67,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(E67=\"mar\",$Z$2,IF(D67=\"TOTAL\",SUM($W$15:W66),W66)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($X$15:X66),(SUM(AH68:AI68))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-07-01","Jul-2021",31,{"$f":"W5","v":9},null,{"v":0.1,"d":"10%"},null,null,0,{"$f":"IF($Z$5=\"REGULAR\",$W$5,0)","v":0},0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D68=\"\",\"\",IF(F68=\"YES\",MROUND(ROUND(1.03*G67,0),100),IF(D68=\"TOTAL\",SUM($G$15:G67),G67)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($H$15:H67),(ROUND(G68*AK68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($I$15:I67),(ROUND(G68*AL68/100,0))))","v":""},0,null,{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($L$15:L67),$P$4))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($M$15:M67),(ROUND(L68*AF68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($N$15:N67),(ROUND(L68*AG68/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($U$15:U67),IF($Z$5=\"REGULAR\",BA68,AJ68+BF68)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($V$15:V67),(ROUND(T68*AN68,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(E68=\"mar\",$Z$2,IF(D68=\"TOTAL\",SUM($W$15:W67),W67)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($X$15:X67),(SUM(AH69:AI69))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-08-01","Aug-2021",31,{"$f":"AT67","v":9},null,{"v":0.1,"d":"10%"},null,null,0,{"$f":"IF($Z$5=\"REGULAR\",$W$5,0)","v":0},0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D69=\"\",\"\",IF(F69=\"YES\",MROUND(ROUND(1.03*G68,0),100),IF(D69=\"TOTAL\",SUM($G$15:G68),G68)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($H$15:H68),(ROUND(G69*AK69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($I$15:I68),(ROUND(G69*AL69/100,0))))","v":""},0,null,{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($L$15:L68),$P$4))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($M$15:M68),(ROUND(L69*AF69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($N$15:N68),(ROUND(L69*AG69/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($U$15:U68),IF($Z$5=\"REGULAR\",BA69,AJ69+BF69)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($V$15:V68),(ROUND(T69*AN69,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(E69=\"mar\",$Z$2,IF(D69=\"TOTAL\",SUM($W$15:W68),W68)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($X$15:X68),(SUM(AH70:AI70))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-09-01","Sep-2021",31,{"$f":"AT68","v":9},null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D70=\"\",\"\",IF(F70=\"YES\",MROUND(ROUND(1.03*G69,0),100),IF(D70=\"TOTAL\",SUM($G$15:G69),G69)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($H$15:H69),(ROUND(G70*AK70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($I$15:I69),(ROUND(G70*AL70/100,0))))","v":""},0,null,{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($L$15:L69),$P$4))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($M$15:M69),(ROUND(L70*AF70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($N$15:N69),(ROUND(L70*AG70/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($U$15:U69),IF($Z$5=\"REGULAR\",BA70,AJ70+BF70)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($V$15:V69),(ROUND(T70*AN70,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(E70=\"mar\",$Z$2,IF(D70=\"TOTAL\",SUM($W$15:W69),W69)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($X$15:X69),(SUM(AH71:AI71))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-10-01","Oct-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D71=\"\",\"\",IF(F71=\"YES\",MROUND(ROUND(1.03*G70,0),100),IF(D71=\"TOTAL\",SUM($G$15:G70),G70)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($H$15:H70),(ROUND(G71*AK71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($I$15:I70),(ROUND(G71*AL71/100,0))))","v":""},0,null,{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($L$15:L70),$P$4))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($M$15:M70),(ROUND(L71*AF71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($N$15:N70),(ROUND(L71*AG71/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($U$15:U70),IF($Z$5=\"REGULAR\",BA71,AJ71+BF71)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($V$15:V70),(ROUND(T71*AN71,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(E71=\"mar\",$Z$2,IF(D71=\"TOTAL\",SUM($W$15:W70),W70)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($X$15:X70),(SUM(AH72:AI72))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-11-01","Nov-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D72=\"\",\"\",IF(F72=\"YES\",MROUND(ROUND(1.03*G71,0),100),IF(D72=\"TOTAL\",SUM($G$15:G71),G71)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($H$15:H71),(ROUND(G72*AK72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($I$15:I71),(ROUND(G72*AL72/100,0))))","v":""},0,null,{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($L$15:L71),$P$4))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($M$15:M71),(ROUND(L72*AF72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($N$15:N71),(ROUND(L72*AG72/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($U$15:U71),IF($Z$5=\"REGULAR\",BA72,AJ72+BF72)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($V$15:V71),(ROUND(T72*AN72,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(E72=\"mar\",$Z$2,IF(D72=\"TOTAL\",SUM($W$15:W71),W71)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($X$15:X71),(SUM(AH73:AI73))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2021-12-01","Dec-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D73=\"\",\"\",IF(F73=\"YES\",MROUND(ROUND(1.03*G72,0),100),IF(D73=\"TOTAL\",SUM($G$15:G72),G72)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($H$15:H72),(ROUND(G73*AK73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($I$15:I72),(ROUND(G73*AL73/100,0))))","v":""},0,null,{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($L$15:L72),$P$4))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($M$15:M72),(ROUND(L73*AF73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($N$15:N72),(ROUND(L73*AG73/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($U$15:U72),IF($Z$5=\"REGULAR\",BA73,AJ73+BF73)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($V$15:V72),(ROUND(T73*AN73,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(E73=\"mar\",$Z$2,IF(D73=\"TOTAL\",SUM($W$15:W72),W72)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($X$15:X72),(SUM(AH74:AI74))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-01-01","Jan-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D74=\"\",\"\",IF(F74=\"YES\",MROUND(ROUND(1.03*G73,0),100),IF(D74=\"TOTAL\",SUM($G$15:G73),G73)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($H$15:H73),(ROUND(G74*AK74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($I$15:I73),(ROUND(G74*AL74/100,0))))","v":""},0,null,{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($L$15:L73),$P$4))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($M$15:M73),(ROUND(L74*AF74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($N$15:N73),(ROUND(L74*AG74/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($U$15:U73),IF($Z$5=\"REGULAR\",BA74,AJ74+BF74)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($V$15:V73),(ROUND(T74*AN74,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(E74=\"mar\",$Z$2,IF(D74=\"TOTAL\",SUM($W$15:W73),W73)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($X$15:X73),(SUM(AH75:AI75))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-02-01","Feb-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D75=\"\",\"\",IF(F75=\"YES\",MROUND(ROUND(1.03*G74,0),100),IF(D75=\"TOTAL\",SUM($G$15:G74),G74)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($H$15:H74),(ROUND(G75*AK75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($I$15:I74),(ROUND(G75*AL75/100,0))))","v":""},0,null,{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($L$15:L74),$P$4))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($M$15:M74),(ROUND(L75*AF75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($N$15:N74),(ROUND(L75*AG75/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($U$15:U74),IF($Z$5=\"REGULAR\",BA75,AJ75+BF75)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($V$15:V74),(ROUND(T75*AN75,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(E75=\"mar\",$Z$2,IF(D75=\"TOTAL\",SUM($W$15:W74),W74)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($X$15:X74),(SUM(AH76:AI76))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-03-01","Mar-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,{"$nulls":4},0]
[null,"","","","","",{"$f":"IF(D76=\"\",\"\",IF(F76=\"YES\",MROUND(ROUND(1.03*G75,0),100),IF(D76=\"TOTAL\",SUM($G$15:G75),G75)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($H$15:H75),(ROUND(G76*AK76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($I$15:I75),(ROUND(G76*AL76/100,0))))","v":""},0,null,{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($L$15:L75),$P$4))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($M$15:M75),(ROUND(L76*AF76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($N$15:N75),(ROUND(L76*AG76/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($U$15:U75),IF($Z$5=\"REGULAR\",BA76,AJ76+BF76)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($V$15:V75),(ROUND(T76*AN76,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(E76=\"mar\",$Z$2,IF(D76=\"TOTAL\",SUM($W$15:W75),W75)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($X$15:X75),(SUM(AH77:AI77))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-04-01","Apr-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($AE$2,$BB$12:$BC$36,2,0),\"\")","v":1000},null,0]
[null,"","","","","",{"$f":"IF(D77=\"\",\"\",IF(F77=\"YES\",MROUND(ROUND(1.03*G76,0),100),IF(D77=\"TOTAL\",SUM($G$15:G76),G76)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($H$15:H76),(ROUND(G77*AK77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($I$15:I76),(ROUND(G77*AL77/100,0))))","v":""},0,null,{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($L$15:L76),$P$4))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($M$15:M76),(ROUND(L77*AF77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($N$15:N76),(ROUND(L77*AG77/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($U$15:U76),IF($Z$5=\"REGULAR\",BA77,AJ77+BF77)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($V$15:V76),(ROUND(T77*AN77,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(E77=\"mar\",$Z$2,IF(D77=\"TOTAL\",SUM($W$15:W76),W76)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($X$15:X76),(SUM(AH78:AI78))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-05-01","May-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D78=\"\",\"\",IF(F78=\"YES\",MROUND(ROUND(1.03*G77,0),100),IF(D78=\"TOTAL\",SUM($G$15:G77),G77)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($H$15:H77),(ROUND(G78*AK78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($I$15:I77),(ROUND(G78*AL78/100,0))))","v":""},0,null,{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($L$15:L77),$P$4))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($M$15:M77),(ROUND(L78*AF78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($N$15:N77),(ROUND(L78*AG78/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($U$15:U77),IF($Z$5=\"REGULAR\",BA78,AJ78+BF78)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($V$15:V77),(ROUND(T78*AN78,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(E78=\"mar\",$Z$2,IF(D78=\"TOTAL\",SUM($W$15:W77),W77)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($X$15:X77),(SUM(AH79:AI79))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-06-01",{"$f":"TEXT(AQ78,\"mmm-yyyy\")","v":"Jun-2022"},34,9,null,{"v":0.1,"d":"10%"},null,null,{"$f":"IF($Z$5=\"REGULAR\",AS78,0)","v":0},0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D79=\"\",\"\",IF(F79=\"YES\",MROUND(ROUND(1.03*G78,0),100),IF(D79=\"TOTAL\",SUM($G$15:G78),G78)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($H$15:H78),(ROUND(G79*AK79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($I$15:I78),(ROUND(G79*AL79/100,0))))","v":""},0,null,{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($L$15:L78),$P$4))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($M$15:M78),(ROUND(L79*AF79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($N$15:N78),(ROUND(L79*AG79/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G79-L79),\"\")","v":""},"","",null,0,{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($U$15:U78),IF($Z$5=\"REGULAR\",BA79,AJ79+BF79)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($V$15:V78),(ROUND(T79*AN79,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(E79=\"mar\",$Z$2,IF(D79=\"TOTAL\",SUM($W$15:W78),W78)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($X$15:X78),(SUM(AH80:AI80))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$BF$209,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$BF$209,9,0),\"\")","v":""},{"$f":"IFERROR(ROUND(P79/31*AO79,0),\"\")","v":""},{"$f":"IFERROR(ROUND(T79/31*AP79,0),\"\")","v":""},"","",{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAU$209,3,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$209,4,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$209,5,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$109,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D79,$AR$13:$AAV$109,7,0),\"\")","v":""},"2022-07-01","Jul-2022",38,9,3,{"$f":"AV78","v":{"v":0.1,"d":"10%"}},null,null,0,0,{"$f":"IFERROR(ROUND(P79*AM79/100,0)+S79,0)","v":0},null,null,1000,null,0]
[null,"","","",{"$f":"TEXT(D80,\"mmm\")","v":""},"",{"$f":"IF(D80=\"\",\"\",IF(F80=\"YES\",MROUND(ROUND(1.03*G79,0),100),IF(D80=\"TOTAL\",SUM($G$15:G79),G79)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($H$15:H79),(ROUND(G80*AK80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($I$15:I79),(ROUND(G80*AL80/100,0))))","v":""},{"$f":"SUM(G80:I80)","v":0},null,{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($L$15:L79),$P$4))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($M$15:M79),(ROUND(L80*AF80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($N$15:N79),(ROUND(L80*AG80/100,0))))","v":""},{"$f":"IFERROR(SUM(L80:N80),\"\")","v":0},"","","",null,{"$f":"IFERROR(SUM(P80:S80),\"\")","v":0},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($U$15:U79),IF($Z$5=\"REGULAR\",BA80,AJ80+BF80)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($V$15:V79),(ROUND(T80*AN80,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(E80=\"mar\",$Z$2,IF(D80=\"TOTAL\",SUM($W$15:W79),W79)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($X$15:X79),(SUM(AH81:AI81))))","v":""},{"$f":"IFERROR(SUM(U80:X80),\"\")","v":0},{"$f":"T80-Y80","v":0},null,null,"","",null,"","","","",{"$f":"IFERROR(VLOOKUP(D80,$AR$13:$BD$209,13,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D80,$AR$13:$AS$209,2,0),\"\")","v":""},"","","","","","2022-08-01","Aug-2022",38,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,{"$f":"IFERROR(ROUND(G80*AM80/100,0),0)","v":0}]
[null,"",{"$f":"IFERROR(IF(AC81=\"\",\"\",IF(DATE(YEAR(AC81),MONTH(AC81),DAY(AC81))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC81>$O$7,\"\",AC81))),\"\")","v":""},{"$f":"TEXT(C81,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D82=\"\",\"\",IF($X$2=E81,\"YES\",\"NO\"))","v":""},{"$f":"IF(D81=\"\",\"\",IF(F81=\"YES\",MROUND(ROUND(1.03*G80,0),100),IF(D81=\"TOTAL\",SUM($G$15:G80),G80)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($H$15:H80),(ROUND(G81*AK81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($I$15:I80),(ROUND(G81*AL81/100,0))))","v":""},0,null,{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($L$15:L80),$P$4))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($M$15:M80),(ROUND(L81*AF81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($N$15:N80),(ROUND(L81*AG81/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($U$15:U80),IF($Z$5=\"REGULAR\",BA81,AJ81+BF81)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($V$15:V80),(ROUND(T81*AN81,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(E81=\"mar\",$Z$2,IF(D81=\"TOTAL\",SUM($W$15:W80),W80)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($X$15:X80),(SUM(AH82:AI82))))","v":""},0,0,null,null,"",{"$f":"IFERROR(IF(AC81=\"\",\"\",IF(DATE(YEAR(AC81),MONTH(AC81),DAY(AC81))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC81>$O$7,\"\",AC81))),\"\")","v":""},null,"","","","","","","","","","","","2022-09-01","Sep-2022",38,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,{"$f":"IF(B81>=$J$7,\"\",(B81+1))","v":""},"","","","",{"$f":"IF(D82=\"\",\"\",IF(F82=\"YES\",MROUND(ROUND(1.03*G81,0),100),IF(D82=\"TOTAL\",SUM($G$15:G81),G81)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($H$15:H81),(ROUND(G82*AK82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($I$15:I81),(ROUND(G82*AL82/100,0))))","v":""},0,null,{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($L$15:L81),$P$4))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($M$15:M81),(ROUND(L82*AF82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($N$15:N81),(ROUND(L82*AG82/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($U$15:U81),IF($Z$5=\"REGULAR\",BA82,AJ82+BF82)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($V$15:V81),(ROUND(T82*AN82,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(E82=\"mar\",$Z$2,IF(D82=\"TOTAL\",SUM($W$15:W81),W81)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($X$15:X81),(SUM(AH83:AI83))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C81),MONTH(C81)+1,DAY(C81)),\"\")","v":""},"",null,"","","","","","","","","","","","2022-10-01","Oct-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D83=\"\",\"\",IF(F83=\"YES\",MROUND(ROUND(1.03*G82,0),100),IF(D83=\"TOTAL\",SUM($G$15:G82),G82)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($H$15:H82),(ROUND(G83*AK83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($I$15:I82),(ROUND(G83*AL83/100,0))))","v":""},0,null,{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($L$15:L82),$P$4))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($M$15:M82),(ROUND(L83*AF83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($N$15:N82),(ROUND(L83*AG83/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($U$15:U82),IF($Z$5=\"REGULAR\",BA83,AJ83+BF83)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($V$15:V82),(ROUND(T83*AN83,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(E83=\"mar\",$Z$2,IF(D83=\"TOTAL\",SUM($W$15:W82),W82)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($X$15:X82),(SUM(AH84:AI84))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-11-01","Nov-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D84=\"\",\"\",IF(F84=\"YES\",MROUND(ROUND(1.03*G83,0),100),IF(D84=\"TOTAL\",SUM($G$15:G83),G83)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($H$15:H83),(ROUND(G84*AK84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($I$15:I83),(ROUND(G84*AL84/100,0))))","v":""},0,null,{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($L$15:L83),$P$4))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($M$15:M83),(ROUND(L84*AF84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($N$15:N83),(ROUND(L84*AG84/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($U$15:U83),IF($Z$5=\"REGULAR\",BA84,AJ84+BF84)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($V$15:V83),(ROUND(T84*AN84,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(E84=\"mar\",$Z$2,IF(D84=\"TOTAL\",SUM($W$15:W83),W83)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($X$15:X83),(SUM(AH85:AI85))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2022-12-01","Dec-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D85=\"\",\"\",IF(F85=\"YES\",MROUND(ROUND(1.03*G84,0),100),IF(D85=\"TOTAL\",SUM($G$15:G84),G84)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($H$15:H84),(ROUND(G85*AK85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($I$15:I84),(ROUND(G85*AL85/100,0))))","v":""},0,null,{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($L$15:L84),$P$4))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($M$15:M84),(ROUND(L85*AF85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($N$15:N84),(ROUND(L85*AG85/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($U$15:U84),IF($Z$5=\"REGULAR\",BA85,AJ85+BF85)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($V$15:V84),(ROUND(T85*AN85,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(E85=\"mar\",$Z$2,IF(D85=\"TOTAL\",SUM($W$15:W84),W84)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($X$15:X84),(SUM(AH86:AI86))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-01-01","Jan-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D86=\"\",\"\",IF(F86=\"YES\",MROUND(ROUND(1.03*G85,0),100),IF(D86=\"TOTAL\",SUM($G$15:G85),G85)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($H$15:H85),(ROUND(G86*AK86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($I$15:I85),(ROUND(G86*AL86/100,0))))","v":""},0,null,{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($L$15:L85),$P$4))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($M$15:M85),(ROUND(L86*AF86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($N$15:N85),(ROUND(L86*AG86/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($U$15:U85),IF($Z$5=\"REGULAR\",BA86,AJ86+BF86)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($V$15:V85),(ROUND(T86*AN86,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(E86=\"mar\",$Z$2,IF(D86=\"TOTAL\",SUM($W$15:W85),W85)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($X$15:X85),(SUM(AH87:AI87))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-02-01","Feb-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D87=\"\",\"\",IF(F87=\"YES\",MROUND(ROUND(1.03*G86,0),100),IF(D87=\"TOTAL\",SUM($G$15:G86),G86)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($H$15:H86),(ROUND(G87*AK87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($I$15:I86),(ROUND(G87*AL87/100,0))))","v":""},0,null,{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($L$15:L86),$P$4))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($M$15:M86),(ROUND(L87*AF87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($N$15:N86),(ROUND(L87*AG87/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($U$15:U86),IF($Z$5=\"REGULAR\",BA87,AJ87+BF87)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($V$15:V86),(ROUND(T87*AN87,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(E87=\"mar\",$Z$2,IF(D87=\"TOTAL\",SUM($W$15:W86),W86)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($X$15:X86),(SUM(AH88:AI88))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-03-01","Mar-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D88=\"\",\"\",IF(F88=\"YES\",MROUND(ROUND(1.03*G87,0),100),IF(D88=\"TOTAL\",SUM($G$15:G87),G87)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($H$15:H87),(ROUND(G88*AK88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($I$15:I87),(ROUND(G88*AL88/100,0))))","v":""},0,null,{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($L$15:L87),$P$4))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($M$15:M87),(ROUND(L88*AF88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($N$15:N87),(ROUND(L88*AG88/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($U$15:U87),IF($Z$5=\"REGULAR\",BA88,AJ88+BF88)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($V$15:V87),(ROUND(T88*AN88,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(E88=\"mar\",$Z$2,IF(D88=\"TOTAL\",SUM($W$15:W87),W87)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($X$15:X87),(SUM(AH89:AI89))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-04-01","Apr-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D89=\"\",\"\",IF(F89=\"YES\",MROUND(ROUND(1.03*G88,0),100),IF(D89=\"TOTAL\",SUM($G$15:G88),G88)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($H$15:H88),(ROUND(G89*AK89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($I$15:I88),(ROUND(G89*AL89/100,0))))","v":""},0,null,{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($L$15:L88),$P$4))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($M$15:M88),(ROUND(L89*AF89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($N$15:N88),(ROUND(L89*AG89/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($U$15:U88),IF($Z$5=\"REGULAR\",BA89,AJ89+BF89)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($V$15:V88),(ROUND(T89*AN89,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(E89=\"mar\",$Z$2,IF(D89=\"TOTAL\",SUM($W$15:W88),W88)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($X$15:X88),(SUM(AH90:AI90))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-05-01","May-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D90=\"\",\"\",IF(F90=\"YES\",MROUND(ROUND(1.03*G89,0),100),IF(D90=\"TOTAL\",SUM($G$15:G89),G89)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($H$15:H89),(ROUND(G90*AK90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($I$15:I89),(ROUND(G90*AL90/100,0))))","v":""},0,null,{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($L$15:L89),$P$4))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($M$15:M89),(ROUND(L90*AF90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($N$15:N89),(ROUND(L90*AG90/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($U$15:U89),IF($Z$5=\"REGULAR\",BA90,AJ90+BF90)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($V$15:V89),(ROUND(T90*AN90,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(E90=\"mar\",$Z$2,IF(D90=\"TOTAL\",SUM($W$15:W89),W89)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($X$15:X89),(SUM(AH91:AI91))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-06-01","Jun-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D91=\"\",\"\",IF(F91=\"YES\",MROUND(ROUND(1.03*G90,0),100),IF(D91=\"TOTAL\",SUM($G$15:G90),G90)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($H$15:H90),(ROUND(G91*AK91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($I$15:I90),(ROUND(G91*AL91/100,0))))","v":""},0,null,{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($L$15:L90),$P$4))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($M$15:M90),(ROUND(L91*AF91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($N$15:N90),(ROUND(L91*AG91/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($U$15:U90),IF($Z$5=\"REGULAR\",BA91,AJ91+BF91)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($V$15:V90),(ROUND(T91*AN91,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(E91=\"mar\",$Z$2,IF(D91=\"TOTAL\",SUM($W$15:W90),W90)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($X$15:X90),(SUM(AH92:AI92))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-07-01","Jul-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D92=\"\",\"\",IF(F92=\"YES\",MROUND(ROUND(1.03*G91,0),100),IF(D92=\"TOTAL\",SUM($G$15:G91),G91)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($H$15:H91),(ROUND(G92*AK92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($I$15:I91),(ROUND(G92*AL92/100,0))))","v":""},0,null,{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($L$15:L91),$P$4))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($M$15:M91),(ROUND(L92*AF92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($N$15:N91),(ROUND(L92*AG92/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($U$15:U91),IF($Z$5=\"REGULAR\",BA92,AJ92+BF92)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($V$15:V91),(ROUND(T92*AN92,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(E92=\"mar\",$Z$2,IF(D92=\"TOTAL\",SUM($W$15:W91),W91)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($X$15:X91),(SUM(AH93:AI93))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-08-01","Aug-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D93=\"\",\"\",IF(F93=\"YES\",MROUND(ROUND(1.03*G92,0),100),IF(D93=\"TOTAL\",SUM($G$15:G92),G92)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($H$15:H92),(ROUND(G93*AK93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($I$15:I92),(ROUND(G93*AL93/100,0))))","v":""},0,null,{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($L$15:L92),$P$4))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($M$15:M92),(ROUND(L93*AF93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($N$15:N92),(ROUND(L93*AG93/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($U$15:U92),IF($Z$5=\"REGULAR\",BA93,AJ93+BF93)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($V$15:V92),(ROUND(T93*AN93,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(E93=\"mar\",$Z$2,IF(D93=\"TOTAL\",SUM($W$15:W92),W92)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($X$15:X92),(SUM(AH94:AI94))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-09-01","Sep-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D94=\"\",\"\",IF(F94=\"YES\",MROUND(ROUND(1.03*G93,0),100),IF(D94=\"TOTAL\",SUM($G$15:G93),G93)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($H$15:H93),(ROUND(G94*AK94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($I$15:I93),(ROUND(G94*AL94/100,0))))","v":""},0,null,{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($L$15:L93),$P$4))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($M$15:M93),(ROUND(L94*AF94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($N$15:N93),(ROUND(L94*AG94/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($U$15:U93),IF($Z$5=\"REGULAR\",BA94,AJ94+BF94)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($V$15:V93),(ROUND(T94*AN94,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(E94=\"mar\",$Z$2,IF(D94=\"TOTAL\",SUM($W$15:W93),W93)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($X$15:X93),(SUM(AH95:AI95))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-10-01","Oct-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D95=\"\",\"\",IF(F95=\"YES\",MROUND(ROUND(1.03*G94,0),100),IF(D95=\"TOTAL\",SUM($G$15:G94),G94)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($H$15:H94),(ROUND(G95*AK95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($I$15:I94),(ROUND(G95*AL95/100,0))))","v":""},0,null,{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($L$15:L94),$P$4))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($M$15:M94),(ROUND(L95*AF95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($N$15:N94),(ROUND(L95*AG95/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($U$15:U94),IF($Z$5=\"REGULAR\",BA95,AJ95+BF95)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($V$15:V94),(ROUND(T95*AN95,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(E95=\"mar\",$Z$2,IF(D95=\"TOTAL\",SUM($W$15:W94),W94)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($X$15:X94),(SUM(AH96:AI96))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-11-01","Nov-2023",46,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D96=\"\",\"\",IF(F96=\"YES\",MROUND(ROUND(1.03*G95,0),100),IF(D96=\"TOTAL\",SUM($G$15:G95),G95)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($H$15:H95),(ROUND(G96*AK96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($I$15:I95),(ROUND(G96*AL96/100,0))))","v":""},0,null,{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($L$15:L95),$P$4))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($M$15:M95),(ROUND(L96*AF96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($N$15:N95),(ROUND(L96*AG96/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($U$15:U95),IF($Z$5=\"REGULAR\",BA96,AJ96+BF96)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($V$15:V95),(ROUND(T96*AN96,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(E96=\"mar\",$Z$2,IF(D96=\"TOTAL\",SUM($W$15:W95),W95)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($X$15:X95),(SUM(AH97:AI97))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2023-12-01","Dec-2023",46,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D97=\"\",\"\",IF(F97=\"YES\",MROUND(ROUND(1.03*G96,0),100),IF(D97=\"TOTAL\",SUM($G$15:G96),G96)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($H$15:H96),(ROUND(G97*AK97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($I$15:I96),(ROUND(G97*AL97/100,0))))","v":""},0,null,{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($L$15:L96),$P$4))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($M$15:M96),(ROUND(L97*AF97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($N$15:N96),(ROUND(L97*AG97/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($U$15:U96),IF($Z$5=\"REGULAR\",BA97,AJ97+BF97)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($V$15:V96),(ROUND(T97*AN97,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(E97=\"mar\",$Z$2,IF(D97=\"TOTAL\",SUM($W$15:W96),W96)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($X$15:X96),(SUM(AH98:AI98))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-01-01","Jan-2024",50,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D98=\"\",\"\",IF(F98=\"YES\",MROUND(ROUND(1.03*G97,0),100),IF(D98=\"TOTAL\",SUM($G$15:G97),G97)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($H$15:H97),(ROUND(G98*AK98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($I$15:I97),(ROUND(G98*AL98/100,0))))","v":""},0,null,{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($L$15:L97),$P$4))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($M$15:M97),(ROUND(L98*AF98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($N$15:N97),(ROUND(L98*AG98/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($U$15:U97),IF($Z$5=\"REGULAR\",BA98,AJ98+BF98)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($V$15:V97),(ROUND(T98*AN98,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(E98=\"mar\",$Z$2,IF(D98=\"TOTAL\",SUM($W$15:W97),W97)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($X$15:X97),(SUM(AH99:AI99))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-02-01","Feb-2024",50,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D99=\"\",\"\",IF(F99=\"YES\",MROUND(ROUND(1.03*G98,0),100),IF(D99=\"TOTAL\",SUM($G$15:G98),G98)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($H$15:H98),(ROUND(G99*AK99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($I$15:I98),(ROUND(G99*AL99/100,0))))","v":""},0,null,{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($L$15:L98),$P$4))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($M$15:M98),(ROUND(L99*AF99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($N$15:N98),(ROUND(L99*AG99/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($U$15:U98),IF($Z$5=\"REGULAR\",BA99,AJ99+BF99)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($V$15:V98),(ROUND(T99*AN99,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(E99=\"mar\",$Z$2,IF(D99=\"TOTAL\",SUM($W$15:W98),W98)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($X$15:X98),(SUM(AH100:AI100))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-03-01","Mar-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D100=\"\",\"\",IF(F100=\"YES\",MROUND(ROUND(1.03*G99,0),100),IF(D100=\"TOTAL\",SUM($G$15:G99),G99)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($H$15:H99),(ROUND(G100*AK100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($I$15:I99),(ROUND(G100*AL100/100,0))))","v":""},0,null,{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($L$15:L99),$P$4))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($M$15:M99),(ROUND(L100*AF100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($N$15:N99),(ROUND(L100*AG100/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($U$15:U99),IF($Z$5=\"REGULAR\",BA100,AJ100+BF100)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($V$15:V99),(ROUND(T100*AN100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(E100=\"mar\",$Z$2,IF(D100=\"TOTAL\",SUM($W$15:W99),W99)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($X$15:X99),(SUM(AH101:AI101))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-04-01","Apr-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D101=\"\",\"\",IF(F101=\"YES\",MROUND(ROUND(1.03*G100,0),100),IF(D101=\"TOTAL\",SUM($G$15:G100),G100)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($H$15:H100),(ROUND(G101*AK101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($I$15:I100),(ROUND(G101*AL101/100,0))))","v":""},0,null,{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($L$15:L100),$P$4))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($M$15:M100),(ROUND(L101*AF101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($N$15:N100),(ROUND(L101*AG101/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($U$15:U100),IF($Z$5=\"REGULAR\",BA101,AJ101+BF101)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($V$15:V100),(ROUND(T101*AN101,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(E101=\"mar\",$Z$2,IF(D101=\"TOTAL\",SUM($W$15:W100),W100)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($X$15:X100),(SUM(AH102:AI102))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-05-01","May-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D102=\"\",\"\",IF(F102=\"YES\",MROUND(ROUND(1.03*G101,0),100),IF(D102=\"TOTAL\",SUM($G$15:G101),G101)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($H$15:H101),(ROUND(G102*AK102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($I$15:I101),(ROUND(G102*AL102/100,0))))","v":""},0,null,{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($L$15:L101),$P$4))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($M$15:M101),(ROUND(L102*AF102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($N$15:N101),(ROUND(L102*AG102/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($U$15:U101),IF($Z$5=\"REGULAR\",BA102,AJ102+BF102)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($V$15:V101),(ROUND(T102*AN102,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(E102=\"mar\",$Z$2,IF(D102=\"TOTAL\",SUM($W$15:W101),W101)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($X$15:X101),(SUM(AH103:AI103))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-06-01","Jun-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D103=\"\",\"\",IF(F103=\"YES\",MROUND(ROUND(1.03*G102,0),100),IF(D103=\"TOTAL\",SUM($G$15:G102),G102)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($H$15:H102),(ROUND(G103*AK103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($I$15:I102),(ROUND(G103*AL103/100,0))))","v":""},0,null,{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($L$15:L102),$P$4))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($M$15:M102),(ROUND(L103*AF103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($N$15:N102),(ROUND(L103*AG103/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($U$15:U102),IF($Z$5=\"REGULAR\",BA103,AJ103+BF103)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($V$15:V102),(ROUND(T103*AN103,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(E103=\"mar\",$Z$2,IF(D103=\"TOTAL\",SUM($W$15:W102),W102)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($X$15:X102),(SUM(AH104:AI104))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-07-01","Jul-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D104=\"\",\"\",IF(F104=\"YES\",MROUND(ROUND(1.03*G103,0),100),IF(D104=\"TOTAL\",SUM($G$15:G103),G103)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($H$15:H103),(ROUND(G104*AK104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($I$15:I103),(ROUND(G104*AL104/100,0))))","v":""},0,null,{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($L$15:L103),$P$4))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($M$15:M103),(ROUND(L104*AF104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($N$15:N103),(ROUND(L104*AG104/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($U$15:U103),IF($Z$5=\"REGULAR\",BA104,AJ104+BF104)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($V$15:V103),(ROUND(T104*AN104,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(E104=\"mar\",$Z$2,IF(D104=\"TOTAL\",SUM($W$15:W103),W103)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($X$15:X103),(SUM(AH105:AI105))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-08-01","Aug-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,1000,null,0]
[null,"","","","","",{"$f":"IF(D105=\"\",\"\",IF(F105=\"YES\",MROUND(ROUND(1.03*G104,0),100),IF(D105=\"TOTAL\",SUM($G$15:G104),G104)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($H$15:H104),(ROUND(G105*AK105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($I$15:I104),(ROUND(G105*AL105/100,0))))","v":""},0,null,{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($L$15:L104),$P$4))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($M$15:M104),(ROUND(L105*AF105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($N$15:N104),(ROUND(L105*AG105/100,0))))","v":""},0,"","","",null,{"$f":"IFERROR(SUM(P105:S105),\"\")","v":0},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($U$15:U104),IF($Z$5=\"REGULAR\",BA105,AJ105+BF105)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($V$15:V104),(ROUND(T105*AN105,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(E105=\"mar\",$Z$2,IF(D105=\"TOTAL\",SUM($W$15:W104),W104)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($X$15:X104),(SUM(AH106:AI106))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-09-01","Sep-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D106=\"\",\"\",IF(F106=\"YES\",MROUND(ROUND(1.03*G105,0),100),IF(D106=\"TOTAL\",SUM($G$15:G105),G105)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($H$15:H105),(ROUND(G106*AK106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($I$15:I105),(ROUND(G106*AL106/100,0))))","v":""},0,null,{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($L$15:L105),$P$4))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($M$15:M105),(ROUND(L106*AF106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($N$15:N105),(ROUND(L106*AG106/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($U$15:U105),IF($Z$5=\"REGULAR\",BA106,AJ106+BF106)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($V$15:V105),(ROUND(T106*AN106,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(E106=\"mar\",$Z$2,IF(D106=\"TOTAL\",SUM($W$15:W105),W105)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($X$15:X105),(SUM(AH107:AI107))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-10-01","Oct-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D107=\"\",\"\",IF(F107=\"YES\",MROUND(ROUND(1.03*G106,0),100),IF(D107=\"TOTAL\",SUM($G$15:G106),G106)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($H$15:H106),(ROUND(G107*AK107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($I$15:I106),(ROUND(G107*AL107/100,0))))","v":""},0,null,{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($L$15:L106),$P$4))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($M$15:M106),(ROUND(L107*AF107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($N$15:N106),(ROUND(L107*AG107/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($U$15:U106),IF($Z$5=\"REGULAR\",BA107,AJ107+BF107)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($V$15:V106),(ROUND(T107*AN107,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(E107=\"mar\",$Z$2,IF(D107=\"TOTAL\",SUM($W$15:W106),W106)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($X$15:X106),(SUM(AH108:AI108))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-11-01","Nov-2024",53,{"$f":"W6","v":10},null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D108=\"\",\"\",IF(F108=\"YES\",MROUND(ROUND(1.03*G107,0),100),IF(D108=\"TOTAL\",SUM($G$15:G107),G107)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($H$15:H107),(ROUND(G108*AK108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($I$15:I107),(ROUND(G108*AL108/100,0))))","v":""},0,null,{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($L$15:L107),$P$4))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($M$15:M107),(ROUND(L108*AF108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($N$15:N107),(ROUND(L108*AG108/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($U$15:U107),IF($Z$5=\"REGULAR\",BA108,AJ108+BF108)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($V$15:V107),(ROUND(T108*AN108,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(E108=\"mar\",$Z$2,IF(D108=\"TOTAL\",SUM($W$15:W107),W107)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($X$15:X107),(SUM(AH109:AI109))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2024-12-01","Dec-2024",53,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D109=\"\",\"\",IF(F109=\"YES\",MROUND(ROUND(1.03*G108,0),100),IF(D109=\"TOTAL\",SUM($G$15:G108),G108)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($H$15:H108),(ROUND(G109*AK109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($I$15:I108),(ROUND(G109*AL109/100,0))))","v":""},0,null,{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($L$15:L108),$P$4))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($M$15:M108),(ROUND(L109*AF109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($N$15:N108),(ROUND(L109*AG109/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($U$15:U108),IF($Z$5=\"REGULAR\",BA109,AJ109+BF109)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($V$15:V108),(ROUND(T109*AN109,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(E109=\"mar\",$Z$2,IF(D109=\"TOTAL\",SUM($W$15:W108),W108)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($X$15:X108),(SUM(AH110:AI110))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-01-01","Jan-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D110=\"\",\"\",IF(F110=\"YES\",MROUND(ROUND(1.03*G109,0),100),IF(D110=\"TOTAL\",SUM($G$15:G109),G109)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($H$15:H109),(ROUND(G110*AK110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($I$15:I109),(ROUND(G110*AL110/100,0))))","v":""},0,null,{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($L$15:L109),$P$4))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($M$15:M109),(ROUND(L110*AF110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($N$15:N109),(ROUND(L110*AG110/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($U$15:U109),IF($Z$5=\"REGULAR\",BA110,AJ110+BF110)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($V$15:V109),(ROUND(T110*AN110,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(E110=\"mar\",$Z$2,IF(D110=\"TOTAL\",SUM($W$15:W109),W109)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($X$15:X109),(SUM(AH111:AI111))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-02-01","Feb-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D111=\"\",\"\",IF(F111=\"YES\",MROUND(ROUND(1.03*G110,0),100),IF(D111=\"TOTAL\",SUM($G$15:G110),G110)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($H$15:H110),(ROUND(G111*AK111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($I$15:I110),(ROUND(G111*AL111/100,0))))","v":""},0,null,{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($L$15:L110),$P$4))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($M$15:M110),(ROUND(L111*AF111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($N$15:N110),(ROUND(L111*AG111/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($U$15:U110),IF($Z$5=\"REGULAR\",BA111,AJ111+BF111)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($V$15:V110),(ROUND(T111*AN111,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(E111=\"mar\",$Z$2,IF(D111=\"TOTAL\",SUM($W$15:W110),W110)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($X$15:X110),(SUM(AH112:AI112))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-03-01","Mar-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D112=\"\",\"\",IF(F112=\"YES\",MROUND(ROUND(1.03*G111,0),100),IF(D112=\"TOTAL\",SUM($G$15:G111),G111)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($H$15:H111),(ROUND(G112*AK112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($I$15:I111),(ROUND(G112*AL112/100,0))))","v":""},0,null,{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($L$15:L111),$P$4))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($M$15:M111),(ROUND(L112*AF112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($N$15:N111),(ROUND(L112*AG112/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G112-L112),\"\")","v":""},"","",null,0,{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($U$15:U111),IF($Z$5=\"REGULAR\",BA112,AJ112+BF112)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($V$15:V111),(ROUND(T112*AN112,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(E112=\"mar\",$Z$2,IF(D112=\"TOTAL\",SUM($W$15:W111),W111)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($X$15:X111),(SUM(AH113:AI113))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-04-01","Apr-2025",55,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D113=\"\",\"\",IF(F113=\"YES\",MROUND(ROUND(1.03*G112,0),100),IF(D113=\"TOTAL\",SUM($G$15:G112),G112)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($H$15:H112),(ROUND(G113*AK113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($I$15:I112),(ROUND(G113*AL113/100,0))))","v":""},0,null,{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($L$15:L112),$P$4))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($M$15:M112),(ROUND(L113*AF113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($N$15:N112),(ROUND(L113*AG113/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($U$15:U112),IF($Z$5=\"REGULAR\",BA113,AJ113+BF113)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($V$15:V112),(ROUND(T113*AN113,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(E113=\"mar\",$Z$2,IF(D113=\"TOTAL\",SUM($W$15:W112),W112)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($X$15:X112),(SUM(AH114:AI114))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-05-01","May-2025",55,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D114=\"\",\"\",IF(F114=\"YES\",MROUND(ROUND(1.03*G113,0),100),IF(D114=\"TOTAL\",SUM($G$15:G113),G113)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($H$15:H113),(ROUND(G114*AK114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($I$15:I113),(ROUND(G114*AL114/100,0))))","v":""},0,null,{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($L$15:L113),$P$4))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($M$15:M113),(ROUND(L114*AF114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($N$15:N113),(ROUND(L114*AG114/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($U$15:U113),IF($Z$5=\"REGULAR\",BA114,AJ114+BF114)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($V$15:V113),(ROUND(T114*AN114,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(E114=\"mar\",$Z$2,IF(D114=\"TOTAL\",SUM($W$15:W113),W113)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($X$15:X113),(SUM(AH115:AI115))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-06-01","Jun-2025",55,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D115=\"\",\"\",IF(F115=\"YES\",MROUND(ROUND(1.03*G114,0),100),IF(D115=\"TOTAL\",SUM($G$15:G114),G114)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($H$15:H114),(ROUND(G115*AK115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($I$15:I114),(ROUND(G115*AL115/100,0))))","v":""},0,null,{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($L$15:L114),$P$4))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($M$15:M114),(ROUND(L115*AF115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($N$15:N114),(ROUND(L115*AG115/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($U$15:U114),IF($Z$5=\"REGULAR\",BA115,AJ115+BF115)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($V$15:V114),(ROUND(T115*AN115,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(E115=\"mar\",$Z$2,IF(D115=\"TOTAL\",SUM($W$15:W114),W114)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($X$15:X114),(SUM(AH116:AI116))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-07-01","Jul-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D116=\"\",\"\",IF(F116=\"YES\",MROUND(ROUND(1.03*G115,0),100),IF(D116=\"TOTAL\",SUM($G$15:G115),G115)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($H$15:H115),(ROUND(G116*AK116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($I$15:I115),(ROUND(G116*AL116/100,0))))","v":""},0,null,{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($L$15:L115),$P$4))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($M$15:M115),(ROUND(L116*AF116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($N$15:N115),(ROUND(L116*AG116/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($U$15:U115),IF($Z$5=\"REGULAR\",BA116,AJ116+BF116)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($V$15:V115),(ROUND(T116*AN116,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(E116=\"mar\",$Z$2,IF(D116=\"TOTAL\",SUM($W$15:W115),W115)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($X$15:X115),(SUM(AH117:AI117))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-08-01","Aug-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D117=\"\",\"\",IF(F117=\"YES\",MROUND(ROUND(1.03*G116,0),100),IF(D117=\"TOTAL\",SUM($G$15:G116),G116)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($H$15:H116),(ROUND(G117*AK117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($I$15:I116),(ROUND(G117*AL117/100,0))))","v":""},0,null,{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($L$15:L116),$P$4))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($M$15:M116),(ROUND(L117*AF117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($N$15:N116),(ROUND(L117*AG117/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($U$15:U116),IF($Z$5=\"REGULAR\",BA117,AJ117+BF117)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($V$15:V116),(ROUND(T117*AN117,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(E117=\"mar\",$Z$2,IF(D117=\"TOTAL\",SUM($W$15:W116),W116)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($X$15:X116),(SUM(AH118:AI118))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-09-01","Sep-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D118=\"\",\"\",IF(F118=\"YES\",MROUND(ROUND(1.03*G117,0),100),IF(D118=\"TOTAL\",SUM($G$15:G117),G117)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($H$15:H117),(ROUND(G118*AK118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($I$15:I117),(ROUND(G118*AL118/100,0))))","v":""},0,null,{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($L$15:L117),$P$4))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($M$15:M117),(ROUND(L118*AF118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($N$15:N117),(ROUND(L118*AG118/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($U$15:U117),IF($Z$5=\"REGULAR\",BA118,AJ118+BF118)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($V$15:V117),(ROUND(T118*AN118,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(E118=\"mar\",$Z$2,IF(D118=\"TOTAL\",SUM($W$15:W117),W117)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($X$15:X117),(SUM(AH119:AI119))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-10-01","Oct-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D119=\"\",\"\",IF(F119=\"YES\",MROUND(ROUND(1.03*G118,0),100),IF(D119=\"TOTAL\",SUM($G$15:G118),G118)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($H$15:H118),(ROUND(G119*AK119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($I$15:I118),(ROUND(G119*AL119/100,0))))","v":""},0,null,{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($L$15:L118),$P$4))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($M$15:M118),(ROUND(L119*AF119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($N$15:N118),(ROUND(L119*AG119/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($U$15:U118),IF($Z$5=\"REGULAR\",BA119,AJ119+BF119)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($V$15:V118),(ROUND(T119*AN119,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(E119=\"mar\",$Z$2,IF(D119=\"TOTAL\",SUM($W$15:W118),W118)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($X$15:X118),(SUM(AH120:AI120))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-11-01","Nov-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D120=\"\",\"\",IF(F120=\"YES\",MROUND(ROUND(1.03*G119,0),100),IF(D120=\"TOTAL\",SUM($G$15:G119),G119)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($H$15:H119),(ROUND(G120*AK120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($I$15:I119),(ROUND(G120*AL120/100,0))))","v":""},0,null,{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($L$15:L119),$P$4))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($M$15:M119),(ROUND(L120*AF120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($N$15:N119),(ROUND(L120*AG120/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($U$15:U119),IF($Z$5=\"REGULAR\",BA120,AJ120+BF120)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($V$15:V119),(ROUND(T120*AN120,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(E120=\"mar\",$Z$2,IF(D120=\"TOTAL\",SUM($W$15:W119),W119)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($X$15:X119),(SUM(AH121:AI121))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2025-12-01","Dec-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000,null,0]
[null,"","","","","",{"$f":"IF(D121=\"\",\"\",IF(F121=\"YES\",MROUND(ROUND(1.03*G120,0),100),IF(D121=\"TOTAL\",SUM($G$15:G120),G120)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($H$15:H120),(ROUND(G121*AK121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($I$15:I120),(ROUND(G121*AL121/100,0))))","v":""},0,null,{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($L$15:L120),$P$4))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($M$15:M120),(ROUND(L121*AF121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($N$15:N120),(ROUND(L121*AG121/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($U$15:U120),IF($Z$5=\"REGULAR\",BA121,AJ121+BF121)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($V$15:V120),(ROUND(T121*AN121,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(E121=\"mar\",$Z$2,IF(D121=\"TOTAL\",SUM($W$15:W120),W120)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($X$15:X120),(SUM(AH122:AI122))))","v":""},0,0,null,null,"","",null,"","","","","","","","","","","","2026-01-01","Jan-2026",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,{"$nulls":3},1000]
[null,"","","","","",{"$f":"IF(D122=\"\",\"\",IF(F122=\"YES\",MROUND(ROUND(1.03*G121,0),100),IF(D122=\"TOTAL\",SUM($G$15:G121),G121)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($H$15:H121),(ROUND(G122*AK122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($I$15:I121),(ROUND(G122*AL122/100,0))))","v":""},0,null,{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($L$15:L121),$P$4))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($M$15:M121),(ROUND(L122*AF122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($N$15:N121),(ROUND(L122*AG122/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($U$15:U121),IF($Z$5=\"REGULAR\",BA122,AJ122+BF122)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($V$15:V121),(ROUND(T122*AN122,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(E122=\"mar\",$Z$2,IF(D122=\"TOTAL\",SUM($W$15:W121),W121)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($X$15:X121),(SUM(AH123:AI123))))","v":""},0,0,null,null,"","",null,null,"","","","","","",null,"","","","2026-02-01","Feb-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D123=\"\",\"\",IF(F123=\"YES\",MROUND(ROUND(1.03*G122,0),100),IF(D123=\"TOTAL\",SUM($G$15:G122),G122)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($H$15:H122),(ROUND(G123*AK123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($I$15:I122),(ROUND(G123*AL123/100,0))))","v":""},0,null,{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($L$15:L122),$P$4))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($M$15:M122),(ROUND(L123*AF123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($N$15:N122),(ROUND(L123*AG123/100,0))))","v":""},0,"","","",null,{"$f":"IFERROR(SUM(P123:S123),\"\")","v":0},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($U$15:U122),IF($Z$5=\"REGULAR\",BA123,AJ123+BF123)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($V$15:V122),(ROUND(T123*AN123,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(E123=\"mar\",$Z$2,IF(D123=\"TOTAL\",SUM($W$15:W122),W122)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($X$15:X122),(SUM(AH124:AI124))))","v":""},0,0,null,null,"","",{"$nulls":4},0,"","","",null,"",null,null,"2026-03-01","Mar-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D124=\"\",\"\",IF(F124=\"YES\",MROUND(ROUND(1.03*G123,0),100),IF(D124=\"TOTAL\",SUM($G$15:G123),G123)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($H$15:H123),(ROUND(G124*AK124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($I$15:I123),(ROUND(G124*AL124/100,0))))","v":""},0,null,{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($L$15:L123),$P$4))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($M$15:M123),(ROUND(L124*AF124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($N$15:N123),(ROUND(L124*AG124/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($U$15:U123),IF($Z$5=\"REGULAR\",BA124,AJ124+BF124)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($V$15:V123),(ROUND(T124*AN124,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(E124=\"mar\",$Z$2,IF(D124=\"TOTAL\",SUM($W$15:W123),W123)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($X$15:X123),(SUM(AH125:AI125))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-04-01","Apr-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D125=\"\",\"\",IF(F125=\"YES\",MROUND(ROUND(1.03*G124,0),100),IF(D125=\"TOTAL\",SUM($G$15:G124),G124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($H$15:H124),(ROUND(G125*AK125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($I$15:I124),(ROUND(G125*AL125/100,0))))","v":""},0,null,{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($L$15:L124),$P$4))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($M$15:M124),(ROUND(L125*AF125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($N$15:N124),(ROUND(L125*AG125/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($U$15:U124),IF($Z$5=\"REGULAR\",BA125,AJ125+BF125)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($V$15:V124),(ROUND(T125*AN125,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(E125=\"mar\",$Z$2,IF(D125=\"TOTAL\",SUM($W$15:W124),W124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($X$15:X124),(SUM(AH126:AI126))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-05-01","May-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D126=\"\",\"\",IF(F126=\"YES\",MROUND(ROUND(1.03*G125,0),100),IF(D126=\"TOTAL\",SUM($G$15:G125),G125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($H$15:H125),(ROUND(G126*AK126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($I$15:I125),(ROUND(G126*AL126/100,0))))","v":""},0,null,{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($L$15:L125),$P$4))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($M$15:M125),(ROUND(L126*AF126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($N$15:N125),(ROUND(L126*AG126/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($U$15:U125),IF($Z$5=\"REGULAR\",BA126,AJ126+BF126)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($V$15:V125),(ROUND(T126*AN126,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(E126=\"mar\",$Z$2,IF(D126=\"TOTAL\",SUM($W$15:W125),W125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($X$15:X125),(SUM(AH127:AI127))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-06-01","Jun-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D127=\"\",\"\",IF(F127=\"YES\",MROUND(ROUND(1.03*G126,0),100),IF(D127=\"TOTAL\",SUM($G$15:G126),G126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($H$15:H126),(ROUND(G127*AK127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($I$15:I126),(ROUND(G127*AL127/100,0))))","v":""},0,null,{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($L$15:L126),$P$4))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($M$15:M126),(ROUND(L127*AF127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($N$15:N126),(ROUND(L127*AG127/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($U$15:U126),IF($Z$5=\"REGULAR\",BA127,AJ127+BF127)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($V$15:V126),(ROUND(T127*AN127,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(E127=\"mar\",$Z$2,IF(D127=\"TOTAL\",SUM($W$15:W126),W126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($X$15:X126),(SUM(AH128:AI128))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-07-01","Jul-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D128=\"\",\"\",IF(F128=\"YES\",MROUND(ROUND(1.03*G127,0),100),IF(D128=\"TOTAL\",SUM($G$15:G127),G127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($H$15:H127),(ROUND(G128*AK128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($I$15:I127),(ROUND(G128*AL128/100,0))))","v":""},0,null,{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($L$15:L127),$P$4))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($M$15:M127),(ROUND(L128*AF128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($N$15:N127),(ROUND(L128*AG128/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G128-L128),\"\")","v":""},"","",null,0,{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($U$15:U127),IF($Z$5=\"REGULAR\",BA128,AJ128+BF128)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($V$15:V127),(ROUND(T128*AN128,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(E128=\"mar\",$Z$2,IF(D128=\"TOTAL\",SUM($W$15:W127),W127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($X$15:X127),(SUM(AH129:AI129))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-08-01","Aug-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D129=\"\",\"\",IF(F129=\"YES\",MROUND(ROUND(1.03*G128,0),100),IF(D129=\"TOTAL\",SUM($G$15:G128),G128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($H$15:H128),(ROUND(G129*AK129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($I$15:I128),(ROUND(G129*AL129/100,0))))","v":""},0,null,{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($L$15:L128),$P$4))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($M$15:M128),(ROUND(L129*AF129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($N$15:N128),(ROUND(L129*AG129/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($U$15:U128),IF($Z$5=\"REGULAR\",BA129,AJ129+BF129)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($V$15:V128),(ROUND(T129*AN129,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(E129=\"mar\",$Z$2,IF(D129=\"TOTAL\",SUM($W$15:W128),W128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($X$15:X128),(SUM(AH130:AI130))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-09-01","Sep-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D130=\"\",\"\",IF(F130=\"YES\",MROUND(ROUND(1.03*G129,0),100),IF(D130=\"TOTAL\",SUM($G$15:G129),G129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($H$15:H129),(ROUND(G130*AK130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($I$15:I129),(ROUND(G130*AL130/100,0))))","v":""},0,null,{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($L$15:L129),$P$4))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($M$15:M129),(ROUND(L130*AF130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($N$15:N129),(ROUND(L130*AG130/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($U$15:U129),IF($Z$5=\"REGULAR\",BA130,AJ130+BF130)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($V$15:V129),(ROUND(T130*AN130,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(E130=\"mar\",$Z$2,IF(D130=\"TOTAL\",SUM($W$15:W129),W129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($X$15:X129),(SUM(AH131:AI131))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-10-01","Oct-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D131=\"\",\"\",IF(F131=\"YES\",MROUND(ROUND(1.03*G130,0),100),IF(D131=\"TOTAL\",SUM($G$15:G130),G130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($H$15:H130),(ROUND(G131*AK131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($I$15:I130),(ROUND(G131*AL131/100,0))))","v":""},0,null,{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($L$15:L130),$P$4))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($M$15:M130),(ROUND(L131*AF131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($N$15:N130),(ROUND(L131*AG131/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($U$15:U130),IF($Z$5=\"REGULAR\",BA131,AJ131+BF131)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($V$15:V130),(ROUND(T131*AN131,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(E131=\"mar\",$Z$2,IF(D131=\"TOTAL\",SUM($W$15:W130),W130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($X$15:X130),(SUM(AH132:AI132))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-11-01","Nov-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D132=\"\",\"\",IF(F132=\"YES\",MROUND(ROUND(1.03*G131,0),100),IF(D132=\"TOTAL\",SUM($G$15:G131),G131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($H$15:H131),(ROUND(G132*AK132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($I$15:I131),(ROUND(G132*AL132/100,0))))","v":""},0,null,{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($L$15:L131),$P$4))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($M$15:M131),(ROUND(L132*AF132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($N$15:N131),(ROUND(L132*AG132/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($U$15:U131),IF($Z$5=\"REGULAR\",BA132,AJ132+BF132)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($V$15:V131),(ROUND(T132*AN132,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(E132=\"mar\",$Z$2,IF(D132=\"TOTAL\",SUM($W$15:W131),W131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($X$15:X131),(SUM(AH133:AI133))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2026-12-01","Dec-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D133=\"\",\"\",IF(F133=\"YES\",MROUND(ROUND(1.03*G132,0),100),IF(D133=\"TOTAL\",SUM($G$15:G132),G132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($H$15:H132),(ROUND(G133*AK133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($I$15:I132),(ROUND(G133*AL133/100,0))))","v":""},0,null,{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($L$15:L132),$P$4))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($M$15:M132),(ROUND(L133*AF133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($N$15:N132),(ROUND(L133*AG133/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($U$15:U132),IF($Z$5=\"REGULAR\",BA133,AJ133+BF133)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($V$15:V132),(ROUND(T133*AN133,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(E133=\"mar\",$Z$2,IF(D133=\"TOTAL\",SUM($W$15:W132),W132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($X$15:X132),(SUM(AH134:AI134))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",null,null,"2027-01-01","Jan-2027",59,{"$f":"AT132","v":10},null,{"v":0.1,"d":"10%"},{"$nulls":7},1000]
[null,"","","","","",{"$f":"IF(D134=\"\",\"\",IF(F134=\"YES\",MROUND(ROUND(1.03*G133,0),100),IF(D134=\"TOTAL\",SUM($G$15:G133),G133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($H$15:H133),(ROUND(G134*AK134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($I$15:I133),(ROUND(G134*AL134/100,0))))","v":""},0,null,{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($L$15:L133),$P$4))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($M$15:M133),(ROUND(L134*AF134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($N$15:N133),(ROUND(L134*AG134/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($U$15:U133),IF($Z$5=\"REGULAR\",BA134,AJ134+BF134)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($V$15:V133),(ROUND(T134*AN134,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(E134=\"mar\",$Z$2,IF(D134=\"TOTAL\",SUM($W$15:W133),W133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($X$15:X133),(SUM(AH135:AI135))))","v":""},0,0,null,null,"","",{"$nulls":5},"","","",null,"",{"$nulls":15},1000]
[null,"","","",null,null,{"$f":"IF(D135=\"\",\"\",IF(F135=\"YES\",MROUND(ROUND(1.03*G134,0),100),IF(D135=\"TOTAL\",SUM($G$15:G134),G134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($H$15:H134),(ROUND(G135*AK135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($I$15:I134),(ROUND(G135*AL135/100,0))))","v":""},0,null,{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($L$15:L134),$P$4))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($M$15:M134),(ROUND(L135*AF135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($N$15:N134),(ROUND(L135*AG135/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($U$15:U134),IF($Z$5=\"REGULAR\",BA135,AJ135+BF135)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($V$15:V134),(ROUND(T135*AN135,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(E135=\"mar\",$Z$2,IF(D135=\"TOTAL\",SUM($W$15:W134),W134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($X$15:X134),(SUM(AH136:AI136))))","v":""},0,0,null,null,"","",{"$nulls":25},1000]
[null,null,"",{"$nulls":3},{"$f":"IF(D136=\"\",\"\",IF(F136=\"YES\",MROUND(ROUND(1.03*G135,0),100),IF(D136=\"TOTAL\",SUM($G$15:G135),G135)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($H$15:H135),(ROUND(G136*AK136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($I$15:I135),(ROUND(G136*AL136/100,0))))","v":""},0,null,{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($L$15:L135),$P$4))","v":""}]
[null,null,"",{"$nulls":3},{"$f":"IF(D137=\"\",\"\",IF(F137=\"YES\",MROUND(ROUND(1.03*G136,0),100),IF(D137=\"TOTAL\",SUM($G$15:G136),G136)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($H$15:H136),(ROUND(G137*AK137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($I$15:I136),(ROUND(G137*AL137/100,0))))","v":""},0,null,{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($L$15:L136),$P$4))","v":""}]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,""]
[null,null,{"$f":"IFERROR(IF(AC145=\"\",\"\",IF(DATE(YEAR(AC145),MONTH(AC145),DAY(AC145))=DATE(YEAR($O$7),MONTH($O$7)+1,DAY($O$7)),\"TOTAL\",IF(AC145>$O$7,\"\",AC145))),\"\")","v":""}]
[null,null,""]
[null,null,""]

{"sheet":"6th Pay Arrear","index":4,"n_rows":149,"n_cols":57,"rows_kept":149,"merged":[[0,1,0,10],[0,11,0,24],[1,1,1,24],[2,1,2,7],[2,8,2,20],[2,21,2,23],[2,24,2,25],[2,29,2,31],[2,41,2,43],[3,1,3,7],[3,8,3,12],[3,13,3,14],[3,15,3,18],[3,19,3,22],[3,23,3,24],[4,1,4,7],[4,11,4,13],[4,14,4,15],[4,16,4,20],[4,22,4,23],[5,1,5,7],[5,8,5,9],[5,11,5,13],[5,14,5,15],[5,16,5,18],[5,20,5,21],[5,22,5,23],[6,1,6,7],[6,8,6,9],[6,12,6,13],[6,14,6,15],[6,16,7,24],[7,1,7,7],[7,8,7,9],[7,12,7,13],[7,14,7,15],[8,1,8,3],[8,5,8,6],[10,1,10,24],[11,1,11,24],[12,1,12,6],[12,7,12,10],[12,11,12,13],[12,14,12,15],[12,17,12,18],[13,1,13,6],[13,7,13,12],[13,13,13,15],[13,16,13,19],[13,20,13,22],[13,23,13,24],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,14,9],[14,10,14,13],[14,14,14,18],[14,19,14,22],[14,23,15,23],[14,24,15,24],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9],[23,8,23,9],[24,8,24,9],[25,8,25,9],[26,8,26,9],[27,8,27,9],[28,8,28,9],[29,8,29,9],[30,8,30,9],[31,8,31,9],[32,8,32,9],[33,8,33,9],[34,8,34,9],[35,8,35,9],[36,8,36,9],[37,8,37,9],[38,8,38,9],[39,8,39,9],[40,8,40,9],[41,8,41,9],[42,8,42,9],[43,8,43,9],[44,8,44,9],[45,8,45,9],[46,8,46,9],[47,8,47,9],[48,8,48,9],[49,8,49,9],[50,8,50,9],[51,8,51,9],[52,8,52,9],[53,8,53,9],[54,8,54,9],[55,8,55,9],[56,8,56,9],[57,8,57,9],[58,8,58,9],[59,8,59,9],[60,8,60,9],[61,8,61,9],[62,8,62,9],[63,8,63,9],[64,8,64,9],[65,8,65,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[84,8,84,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[120,8,120,9],[121,8,121,9],[122,8,122,9],[123,8,123,9],[124,8,124,9],[125,8,125,9],[126,8,126,9],[127,8,127,9],[128,8,128,9],[129,8,129,9],[130,8,130,9],[131,8,131,9],[132,8,132,9],[133,8,133,9],[134,8,134,9],[135,8,135,9],[136,8,136,9],[137,8,137,9],[138,8,138,9],[139,8,139,9],[140,8,140,9],[141,8,141,9],[142,8,142,9],[143,8,143,9],[144,8,144,9],[145,8,145,9],[146,8,146,9],[147,8,147,9],[148,8,148,9]]}
[null,"WELCOME TO RAJTEACHERS.NET",{"$nulls":9},"CREATED BY : PARMANAND MEGHWAL SENIOR TEACHER GUPS KANWARPURA, BARAN"]
[null,"DATA ENTRY (नीचे दी गई सभी प्रविष्टियाँ पूरी करें)"]
[null,"OFFICE NAME",{"$nulls":6},"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN",{"$nulls":12},"GPF DEDUCTION",null,null,"YES",{"$nulls":4},{"$f":"Y6","v":"REGULAR"}]
[null,"EMPLOYEE NAME",{"$nulls":6},"Parmanand Meghwal",{"$nulls":4},"DESIGNATION",null,"Senior Teacher",{"$nulls":3},"EMPLOYEE STATUS",{"$nulls":3},"STATE"]
[null,"ARREAR DATE FROM (DD-MM-YYYY)",{"$nulls":6},13,"JUL",2016,"OLD BASIC PAY",null,null,12900,null,"HRA RATES",{"$nulls":4},{"v":0.1,"d":"10%"},"TAX DED. %",null,{"v":0.1,"d":"10%"},{"$nulls":10},"TO"]
[null,"ARREAR DATE UP TO (MM-YYYY)",{"$nulls":6},"DEC",null,2016,"NEW BASIC PAY",null,null,13290,null,"SI DEDUCTION",null,null,0,"Aug-2015",null,"EMPLOYEE CAT.",null,"REGULAR"]
[null,"CHANGE BASIC IN DUE (ACP,PROMOTION,ETC)",{"$nulls":6},"NO",null,"MONTH","Aug-2015","NEW BASIC",null,20440,null,"RAJTEACHERS.NET"]
[null,"CHANGE BASIC IN DRAWN (ACP,PROMOTION,ETC)",{"$nulls":6},"NO",null,"MONTH","Aug-2015","NEW BASIC",null,19660]
[{"$nulls":7},{"$f":"DATEDIF(K9,O9,\"m\")","v":5},{"$f":"H9+1","v":6},null,{"$f":"DATEVALUE(I5&J5&K5)","v":"2016-07-13"},null,null,{"$f":"DATEVALUE(I6&K6)","v":"2016-12-01"},{"$f":"EOMONTH(N9,0)","v":"2016-12-31"}]
[null,null,{"$f":"EOMONTH(K9,0)","v":"2016-07-31"},{"$f":"DAY(EOMONTH(C10,0))","v":31},{"$f":"F10+1","v":"1900-01-19"},{"$f":"DATEDIF(K9, C10, \"D\")","v":"1900-01-18"},{"$nulls":4},{"$f":"DATEVALUE(J5&K5)","v":"2016-07-01"},{"$f":"IFERROR(DATE(YEAR(K10),MONTH(K10)+1,DAY(K10)),\"\")","v":"2016-08-01"},null,{"$f":"IF($I$7=\"yes\",$L$7,\"\")","v":""},{"$f":"IF($I$8=\"yes\",$L$8,\"\")","v":""}]
[]
[null,{"$f":"I3","v":"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN"},{"$nulls":37},{"$f":"IF(X4=\"STATE\",5,IF(X4=\"SUB-ORDINATE\",3,IF(X4=\"MINISTRIAL\",2,IF(X4=\"CLASS-IV\",1,\"\"))))","v":5}]
[{"$nulls":11},"ARREAR FROM -",null,null,{"$f":"K9","v":"2016-07-13"},null,"TO",{"$f":"O9","v":"2016-12-31"},{"$nulls":21},{"$f":"ROUND(S17/31,0)","v":19},{"$nulls":14},2006,"JAN","01"]
[null,"Name Of Employee -",{"$nulls":5},{"$f":"I4","v":"Parmanand Meghwal"},{"$nulls":5},"Designation -",null,null,{"$f":"P4","v":"Senior Teacher"},{"$nulls":3},"Employee ID",null,null,"RJBR200804022222",{"$nulls":19},"DA",{"$nulls":6},"REGULAR",{"$nulls":3},2007,"FEB","02"]
[null,"SN","MONTH","MONTH",null,"DUE",{"$nulls":4},"DRAWN",{"$nulls":3},"DIFFERENT",{"$nulls":4},"DEDUCTION",{"$nulls":3},"TOTAL DED.","NET AMOUNT",{"$nulls":5},"DA-P","HRA-P","CORONA","CORONA","TOTAL","DA","HRA","GPF","TAX","CORONA","CORONA2","2006-01-01",{"$f":"TEXT(AP15,\"mmm-yyyy\")","v":"Jan-2006"},0,null,null,{"$f":"Y5","v":{"v":0.1,"d":"10%"}},null,null,"GPF-P",{"$nulls":4},2008,"MAR","03"]
[{"$nulls":5},"BASIC","DA","HRA","TOTAL",null,"BASIC","DA","HRA","TOTAL","BASIC","DA","HRA","SURRENDER","TOTAL","GPF","ITAX","SI","OTHER",{"$nulls":18},"2006-02-01",{"$f":"TEXT(AP16,\"mmm-yyyy\")","v":"Feb-2006"},0,null,null,{"$f":"AU15","v":{"v":0.1,"d":"10%"}},{"$nulls":7},2009,"APR","04"]
[null,1,{"$f":"K9","v":"2016-07-13"},{"$f":"TEXT(C17,\"mmm-yyyy\")","v":"Jul-2016"},{"$f":"TEXT(D17,\"mmm\")","v":"Jul"},{"$f":"IF(D17=\"\",\"\",ROUND(O6/D10*E10,0))","v":8145},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($G$17:G17),(ROUND(F17*AJ17/100,0))))","v":10751},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($H$17:H17),(ROUND(F17*$V$5,0))))","v":815},{"$f":"IFERROR(SUM(F17:H17),\"\")","v":19711},null,{"$f":"IF(D17=\"\",\"\",ROUND(O5/D10*E10,0))","v":7906},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($L$17:L17),(ROUND(K17*AJ17/100,0))))","v":10436},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($M$17:M17),(ROUND(K17*$V$5,0))))","v":791},{"$f":"IFERROR(SUM(K17:M17),\"\")","v":19133},{"$f":"IFERROR(MIN(F17-K17),\"\")","v":239},315,24,null,{"$f":"IFERROR(SUM(O17:R17),\"\")","v":578},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($T$17:T17),IF($Y$3=\"YES\",AX17,0)))","v":17},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($U$17:U17),(ROUND(S17*AM17,0))))","v":58},{"$f":"IF(D17=U6,$T$6,\"\")","v":""},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($W$17:W17),(SUM(AG18:AH18))))","v":0},{"$f":"IFERROR(SUM(T17:W17),\"\")","v":75},{"$f":"S17-X17","v":503},null,null,{"$f":"DATEVALUE(I5&J5&K5)","v":"2016-07-13"},{"$f":"AB17","v":"2016-07-13"},{"$f":"IFERROR(ROUND(O17*AJ17/100,0),\"\")","v":315},{"$nulls":5},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AR$161,2,0),\"\")","v":132},null,{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAR$161,4,0),\"\")","v":7},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAR$161,5,0),\"\")","v":0.1},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAR$111,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D17,$AQ$15:$AAR$111,7,0),\"\")","v":""},"2006-03-01","Mar-2006",0,null,null,{"$f":"AU16","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IFERROR(ROUND(O17*AL17/100,0)+R17,0)","v":17},null,null,{"$f":"IFERROR(VLOOKUP($AD$3,$AY$14:$AZ$38,2,0),\"\")","v":0},null,2010,"MAY","05"]
[null,{"$f":"IF(B17>=$I$9,\"\",(B17+1))","v":2},{"$f":"IFERROR(IF(AB18=\"\",\"\",IF(DATE(YEAR(AB18),MONTH(AB18),DAY(AB18))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB18>$N$9,\"\",AB18))),\"\")","v":"2016-08-01"},{"$f":"TEXT(C18,\"mmm-yyyy\")","v":"Aug-2016"},{"$f":"TEXT(D18,\"mmm\")","v":"Aug"},{"$f":"IF(D18=\"\",\"\",IF(D18=$N$10,$O$7,IF(E18=\"JUL\",MROUND(ROUND(1.03*O6,0),100),IF(D18=\"TOTAL\",SUM($F$17:F17),$O$6))))","v":13290},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($G$17:G17),(ROUND(F18*AJ18/100,0))))","v":17543},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($H$17:H17),(ROUND(F18*$V$5,0))))","v":1329},{"$f":"SUM(F18:H18)","v":32162},null,{"$f":"IF(I18=\"\",\"\",IF(D18=$O$10,$O$8,IF(J18=\"JUL\",MROUND(ROUND(1.03*O6,0),100),IF(I18=\"TOTAL\",SUM($F$17:K17),$O$5))))","v":12900},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($L$17:L17),(ROUND(K18*AJ18/100,0))))","v":17028},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($M$17:M17),(ROUND(K18*$V$5,0))))","v":1290},{"$f":"IFERROR(SUM(K18:M18),\"\")","v":31218},390,515,39,null,{"$f":"IFERROR(SUM(O18:R18),\"\")","v":944},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($T$17:T17),IF($Y$3=\"YES\",AX18,0)))","v":27},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($U$17:U17),(ROUND(S18*AM18,0))))","v":94},{"$f":"IF(D18=\"\",\"\",IF(D18=$U$6,$T$6,IF(D19=\"TOTAL\",SUM($V$17:V17),V17)))","v":""},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($W$17:W17),(SUM(AG19:AH19))))","v":0},{"$f":"IFERROR(SUM(T18:W18),\"\")","v":121},{"$f":"S18-X18","v":823},null,null,{"$f":"IFERROR(DATE(YEAR(K10),MONTH(K10)+1,DAY(K10)),\"\")","v":"2016-08-01"},{"$f":"IFERROR(IF(AB18=\"\",\"\",IF(DATE(YEAR(AB18),MONTH(AB18),DAY(AB18))=DATE(YEAR($N$9),MONTH($N$9)+2,DAY($N$9)),\"TOTAL\",IF(AB18>$N$9,\"\",AB18))),\"\")","v":"2016-08-01"},{"$nulls":6},{"$f":"IFERROR(VLOOKUP(D18,$AQ$15:$AR$161,2,0),\"\")","v":132},null,{"$f":"IFERROR(VLOOKUP(D18,$AQ$15:$AAR$161,4,0),\"\")","v":7},{"$f":"IFERROR(VLOOKUP(D18,$AQ$15:$AAR$161,5,0),\"\")","v":0.1},"","","2006-04-01","Apr-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,27,null,null,0,null,2011,"JUN","06"]
[null,{"$f":"IF(B18>=$I$9,\"\",(B18+1))","v":3},{"$f":"IFERROR(IF(AB19=\"\",\"\",IF(DATE(YEAR(AB19),MONTH(AB19),DAY(AB19))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB19>$N$9,\"\",AB19))),\"\")","v":"2016-09-01"},{"$f":"TEXT(C19,\"mmm-yyyy\")","v":"Sep-2016"},"Sep",{"$f":"IF(D19=\"\",\"\",IF(D19=$N$10,$O$7,IF(E19=\"JUL\",MROUND(ROUND(1.03*F18,0),100),IF(D19=\"TOTAL\",SUM($F$17:F18),F18))))","v":13290},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($G$17:G18),(ROUND(F19*AJ19/100,0))))","v":17543},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($H$17:H18),(ROUND(F19*$V$5,0))))","v":1329},32162,null,{"$f":"IF(D19=\"\",\"\",IF(D19=$O$10,$O$8,IF(E19=\"JUL\",MROUND(ROUND(1.03*K18,0),100),IF(D19=\"TOTAL\",SUM($K$17:K18),K18))))","v":12900},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($L$17:L18),(ROUND(K19*AJ19/100,0))))","v":17028},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($M$17:M18),(ROUND(K19*$V$5,0))))","v":1290},31218,390,515,39,null,944,{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($T$17:T18),IF($Y$3=\"YES\",AX19,0)))","v":27},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($U$17:U18),(ROUND(S19*AM19,0))))","v":94},{"$f":"IF(D19=\"\",\"\",IF(D19=$U$6,$T$6,IF(D19=\"TOTAL\",SUM($V$17:V18),V18)))","v":""},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($W$17:W18),(SUM(AG20:AH20))))","v":0},121,823,null,null,{"$f":"IFERROR(DATE(YEAR(C18),MONTH(C18)+1,DAY(C18)),\"\")","v":"2016-09-01"},{"$f":"IFERROR(IF(AB19=\"\",\"\",IF(DATE(YEAR(AB19),MONTH(AB19),DAY(AB19))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB19>$N$9,\"\",AB19))),\"\")","v":"2016-09-01"},{"$nulls":6},132,null,7,0.1,"","","2006-05-01","May-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,27,null,null,0,null,2012,"JUL","07"]
[null,{"$f":"IF(B19>=$I$9,\"\",(B19+1))","v":4},"2016-10-01","Oct-2016","Oct",{"$f":"IF(D20=\"\",\"\",IF(D20=$N$10,$O$7,IF(E20=\"JUL\",MROUND(ROUND(1.03*F19,0),100),IF(D20=\"TOTAL\",SUM($F$17:F19),F19))))","v":13290},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($G$17:G19),(ROUND(F20*AJ20/100,0))))","v":17543},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($H$17:H19),(ROUND(F20*$V$5,0))))","v":1329},32162,null,{"$f":"IF(D20=\"\",\"\",IF(D20=$O$10,$O$8,IF(E20=\"JUL\",MROUND(ROUND(1.03*K19,0),100),IF(D20=\"TOTAL\",SUM($K$17:K19),K19))))","v":12900},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($L$17:L19),(ROUND(K20*AJ20/100,0))))","v":17028},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($M$17:M19),(ROUND(K20*$V$5,0))))","v":1290},31218,390,515,39,null,944,{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($T$17:T19),IF($Y$3=\"YES\",AX20,0)))","v":27},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($U$17:U19),(ROUND(S20*AM20,0))))","v":94},{"$f":"IF(D20=\"\",\"\",IF(D20=$U$6,$T$6,IF(D20=\"TOTAL\",SUM($V$17:V19),V19)))","v":""},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($W$17:W19),(SUM(AG21:AH21))))","v":0},121,823,null,null,{"$f":"IFERROR(DATE(YEAR(C19),MONTH(C19)+1,DAY(C19)),\"\")","v":"2016-10-01"},"2016-10-01",{"$nulls":6},132,null,7,0.1,"","","2006-06-01","Jun-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,27,null,null,0,null,2013,"AUG","08"]
[null,5,"2016-11-01","Nov-2016","Nov",{"$f":"IF(D21=\"\",\"\",IF(D21=$N$10,$O$7,IF(E21=\"JUL\",MROUND(ROUND(1.03*F20,0),100),IF(D21=\"TOTAL\",SUM($F$17:F20),F20))))","v":13290},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($G$17:G20),(ROUND(F21*AJ21/100,0))))","v":17543},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($H$17:H20),(ROUND(F21*$V$5,0))))","v":1329},32162,null,{"$f":"IF(D21=\"\",\"\",IF(D21=$O$10,$O$8,IF(E21=\"JUL\",MROUND(ROUND(1.03*K20,0),100),IF(D21=\"TOTAL\",SUM($K$17:K20),K20))))","v":12900},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($L$17:L20),(ROUND(K21*AJ21/100,0))))","v":17028},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($M$17:M20),(ROUND(K21*$V$5,0))))","v":1290},31218,390,515,39,null,944,{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($T$17:T20),IF($Y$3=\"YES\",AX21,0)))","v":0},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($U$17:U20),(ROUND(S21*AM21,0))))","v":94},{"$f":"IF(D21=\"\",\"\",IF(D21=$U$6,$T$6,IF(D21=\"TOTAL\",SUM($V$17:V20),V20)))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($W$17:W20),(SUM(AG22:AH22))))","v":0},94,850,null,null,"2016-11-01","2016-11-01",{"$nulls":6},132,null,0,0.1,"","","2006-07-01","Jul-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,null,2014,"SEP","09"]
[null,6,"2016-12-01","Dec-2016","Dec",{"$f":"IF(D22=\"\",\"\",IF(D22=$N$10,$O$7,IF(E22=\"JUL\",MROUND(ROUND(1.03*F21,0),100),IF(D22=\"TOTAL\",SUM($F$17:F21),F21))))","v":13290},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($G$17:G21),(ROUND(F22*AJ22/100,0))))","v":17543},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($H$17:H21),(ROUND(F22*$V$5,0))))","v":1329},32162,null,{"$f":"IF(D22=\"\",\"\",IF(D22=$O$10,$O$8,IF(E22=\"JUL\",MROUND(ROUND(1.03*K21,0),100),IF(D22=\"TOTAL\",SUM($K$17:K21),K21))))","v":12900},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($L$17:L21),(ROUND(K22*AJ22/100,0))))","v":17028},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($M$17:M21),(ROUND(K22*$V$5,0))))","v":1290},31218,390,515,39,null,944,{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($T$17:T21),IF($Y$3=\"YES\",AX22,0)))","v":0},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($U$17:U21),(ROUND(S22*AM22,0))))","v":94},{"$f":"IF(D22=\"\",\"\",IF(D22=$U$6,$T$6,IF(D22=\"TOTAL\",SUM($V$17:V21),V21)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($W$17:W21),(SUM(AG23:AH23))))","v":0},94,850,null,null,"2016-12-01","2016-12-01",{"$nulls":6},132,null,0,0.1,"","","2006-08-01","Aug-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,null,2015,"OCT",10]
[null,"","TOTAL","TOTAL","TOTAL",{"$f":"IF(D23=\"\",\"\",IF(D23=$N$10,$O$7,IF(E23=\"JUL\",MROUND(ROUND(1.03*F22,0),100),IF(D23=\"TOTAL\",SUM($F$17:F22),F22))))","v":74595},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($G$17:G22),(ROUND(F23*AJ23/100,0))))","v":98466},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($H$17:H22),(ROUND(F23*$V$5,0))))","v":7460},180521,null,{"$f":"IF(D23=\"\",\"\",IF(D23=$O$10,$O$8,IF(E23=\"JUL\",MROUND(ROUND(1.03*K22,0),100),IF(D23=\"TOTAL\",SUM($K$17:K22),K22))))","v":72406},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($L$17:L22),(ROUND(K23*AJ23/100,0))))","v":95576},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($M$17:M22),(ROUND(K23*$V$5,0))))","v":7241},175223,2189,2890,219,null,5298,{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($T$17:T22),IF($Y$3=\"YES\",AX23,0)))","v":98},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($U$17:U22),(ROUND(S23*AM23,0))))","v":528},{"$f":"IF(D23=\"\",\"\",IF(D23=$U$6,$T$6,IF(D23=\"TOTAL\",SUM($V$17:V22),V22)))","v":0},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($W$17:W22),(SUM(AG24:AH24))))","v":0},626,4672,null,null,"2017-01-01","TOTAL",{"$nulls":6},"",null,"","","","","2006-09-01","Sep-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,null,2016,"NOV",11]
[null,"","","","",{"$f":"IF(D24=\"\",\"\",IF(D24=$N$10,$O$7,IF(E24=\"JUL\",MROUND(ROUND(1.03*F23,0),100),IF(D24=\"TOTAL\",SUM($F$17:F23),F23))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($G$17:G23),(ROUND(F24*AJ24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($H$17:H23),(ROUND(F24*$V$5,0))))","v":""},0,null,{"$f":"IF(D24=\"\",\"\",IF(D24=$O$10,$O$8,IF(E24=\"JUL\",MROUND(ROUND(1.03*K23,0),100),IF(D24=\"TOTAL\",SUM($K$17:K23),K23))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($L$17:L23),(ROUND(K24*AJ24/100,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($M$17:M23),(ROUND(K24*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($T$17:T23),IF($Y$3=\"YES\",AX24,0)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($U$17:U23),(ROUND(S24*AM24,0))))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=$U$6,$T$6,IF(D24=\"TOTAL\",SUM($V$17:V23),V23)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($W$17:W23),(SUM(AG25:AH25))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2006-10-01","Oct-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,null,null,"DEC",12]
[null,"","","","",{"$f":"IF(D25=\"\",\"\",IF(D25=$N$10,$O$7,IF(E25=\"JUL\",MROUND(ROUND(1.03*F24,0),100),IF(D25=\"TOTAL\",SUM($F$17:F24),F24))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($G$17:G24),(ROUND(F25*AJ25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($H$17:H24),(ROUND(F25*$V$5,0))))","v":""},0,null,{"$f":"IF(D25=\"\",\"\",IF(D25=$O$10,$O$8,IF(E25=\"JUL\",MROUND(ROUND(1.03*K24,0),100),IF(D25=\"TOTAL\",SUM($K$17:K24),K24))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($L$17:L24),(ROUND(K25*AJ25/100,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($M$17:M24),(ROUND(K25*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($T$17:T24),IF($Y$3=\"YES\",AX25,0)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($U$17:U24),(ROUND(S25*AM25,0))))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=$U$6,$T$6,IF(D25=\"TOTAL\",SUM($V$17:V24),V24)))","v":""},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($W$17:W24),(SUM(AG26:AH26))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2006-11-01","Nov-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},13]
[null,"","","","",{"$f":"IF(D26=\"\",\"\",IF(D26=$N$10,$O$7,IF(E26=\"JUL\",MROUND(ROUND(1.03*F25,0),100),IF(D26=\"TOTAL\",SUM($F$17:F25),F25))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($G$17:G25),(ROUND(F26*AJ26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($H$17:H25),(ROUND(F26*$V$5,0))))","v":""},0,null,{"$f":"IF(D26=\"\",\"\",IF(D26=$O$10,$O$8,IF(E26=\"JUL\",MROUND(ROUND(1.03*K25,0),100),IF(D26=\"TOTAL\",SUM($K$17:K25),K25))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($L$17:L25),(ROUND(K26*AJ26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($M$17:M25),(ROUND(K26*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($T$17:T25),IF($Y$3=\"YES\",AX26,0)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($U$17:U25),(ROUND(S26*AM26,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=$U$6,$T$6,IF(D26=\"TOTAL\",SUM($V$17:V25),V25)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($W$17:W25),(SUM(AG27:AH27))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2006-12-01","Dec-2006",0,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},14]
[null,"","","","",{"$f":"IF(D27=\"\",\"\",IF(D27=$N$10,$O$7,IF(E27=\"JUL\",MROUND(ROUND(1.03*F26,0),100),IF(D27=\"TOTAL\",SUM($F$17:F26),F26))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($G$17:G26),(ROUND(F27*AJ27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($H$17:H26),(ROUND(F27*$V$5,0))))","v":""},0,null,{"$f":"IF(D27=\"\",\"\",IF(D27=$O$10,$O$8,IF(E27=\"JUL\",MROUND(ROUND(1.03*K26,0),100),IF(D27=\"TOTAL\",SUM($K$17:K26),K26))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($L$17:L26),(ROUND(K27*AJ27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($M$17:M26),(ROUND(K27*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($T$17:T26),IF($Y$3=\"YES\",AX27,0)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($U$17:U26),(ROUND(S27*AM27,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=$U$6,$T$6,IF(D27=\"TOTAL\",SUM($V$17:V26),V26)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($W$17:W26),(SUM(AG28:AH28))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-01-01","Jan-2007",6,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},15]
[null,"","","","",{"$f":"IF(D28=\"\",\"\",IF(D28=$N$10,$O$7,IF(E28=\"JUL\",MROUND(ROUND(1.03*F27,0),100),IF(D28=\"TOTAL\",SUM($F$17:F27),F27))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($G$17:G27),(ROUND(F28*AJ28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($H$17:H27),(ROUND(F28*$V$5,0))))","v":""},0,null,{"$f":"IF(D28=\"\",\"\",IF(D28=$O$10,$O$8,IF(E28=\"JUL\",MROUND(ROUND(1.03*K27,0),100),IF(D28=\"TOTAL\",SUM($K$17:K27),K27))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($L$17:L27),(ROUND(K28*AJ28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($M$17:M27),(ROUND(K28*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($T$17:T27),IF($Y$3=\"YES\",AX28,0)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($U$17:U27),(ROUND(S28*AM28,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=$U$6,$T$6,IF(D28=\"TOTAL\",SUM($V$17:V27),V27)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($W$17:W27),(SUM(AG29:AH29))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-02-01","Feb-2007",6,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},16]
[null,"","","","",{"$f":"IF(D29=\"\",\"\",IF(D29=$N$10,$O$7,IF(E29=\"JUL\",MROUND(ROUND(1.03*F28,0),100),IF(D29=\"TOTAL\",SUM($F$17:F28),F28))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($G$17:G28),(ROUND(F29*AJ29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($H$17:H28),(ROUND(F29*$V$5,0))))","v":""},0,null,{"$f":"IF(D29=\"\",\"\",IF(D29=$O$10,$O$8,IF(E29=\"JUL\",MROUND(ROUND(1.03*K28,0),100),IF(D29=\"TOTAL\",SUM($K$17:K28),K28))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($L$17:L28),(ROUND(K29*AJ29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($M$17:M28),(ROUND(K29*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($T$17:T28),IF($Y$3=\"YES\",AX29,0)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($U$17:U28),(ROUND(S29*AM29,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=$U$6,$T$6,IF(D29=\"TOTAL\",SUM($V$17:V28),V28)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($W$17:W28),(SUM(AG30:AH30))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-03-01","Mar-2007",6,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},17]
[null,"","","","",{"$f":"IF(D30=\"\",\"\",IF(D30=$N$10,$O$7,IF(E30=\"JUL\",MROUND(ROUND(1.03*F29,0),100),IF(D30=\"TOTAL\",SUM($F$17:F29),F29))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($G$17:G29),(ROUND(F30*AJ30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($H$17:H29),(ROUND(F30*$V$5,0))))","v":""},0,null,{"$f":"IF(D30=\"\",\"\",IF(D30=$O$10,$O$8,IF(E30=\"JUL\",MROUND(ROUND(1.03*K29,0),100),IF(D30=\"TOTAL\",SUM($K$17:K29),K29))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($L$17:L29),(ROUND(K30*AJ30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($M$17:M29),(ROUND(K30*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($T$17:T29),IF($Y$3=\"YES\",AX30,0)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($U$17:U29),(ROUND(S30*AM30,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=$U$6,$T$6,IF(D30=\"TOTAL\",SUM($V$17:V29),V29)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($W$17:W29),(SUM(AG31:AH31))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-04-01","Apr-2007",6,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},18]
[null,"","","","",{"$f":"IF(D31=\"\",\"\",IF(D31=$N$10,$O$7,IF(E31=\"JUL\",MROUND(ROUND(1.03*F30,0),100),IF(D31=\"TOTAL\",SUM($F$17:F30),F30))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($G$17:G30),(ROUND(F31*AJ31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($H$17:H30),(ROUND(F31*$V$5,0))))","v":""},0,null,{"$f":"IF(D31=\"\",\"\",IF(D31=$O$10,$O$8,IF(E31=\"JUL\",MROUND(ROUND(1.03*K30,0),100),IF(D31=\"TOTAL\",SUM($K$17:K30),K30))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($L$17:L30),(ROUND(K31*AJ31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($M$17:M30),(ROUND(K31*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($T$17:T30),IF($Y$3=\"YES\",AX31,0)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($U$17:U30),(ROUND(S31*AM31,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=$U$6,$T$6,IF(D31=\"TOTAL\",SUM($V$17:V30),V30)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($W$17:W30),(SUM(AG32:AH32))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-05-01","May-2007",6,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},19]
[null,"","","","",{"$f":"IF(D32=\"\",\"\",IF(D32=$N$10,$O$7,IF(E32=\"JUL\",MROUND(ROUND(1.03*F31,0),100),IF(D32=\"TOTAL\",SUM($F$17:F31),F31))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($G$17:G31),(ROUND(F32*AJ32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($H$17:H31),(ROUND(F32*$V$5,0))))","v":""},0,null,{"$f":"IF(D32=\"\",\"\",IF(D32=$O$10,$O$8,IF(E32=\"JUL\",MROUND(ROUND(1.03*K31,0),100),IF(D32=\"TOTAL\",SUM($K$17:K31),K31))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($L$17:L31),(ROUND(K32*AJ32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($M$17:M31),(ROUND(K32*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($T$17:T31),IF($Y$3=\"YES\",AX32,0)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($U$17:U31),(ROUND(S32*AM32,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=$U$6,$T$6,IF(D32=\"TOTAL\",SUM($V$17:V31),V31)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($W$17:W31),(SUM(AG33:AH33))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-06-01","Jun-2007",6,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},20]
[null,"",{"$f":"IFERROR(IF(AB33=\"\",\"\",IF(DATE(YEAR(AB33),MONTH(AB33),DAY(AB33))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB33>$N$9,\"\",AB33))),\"\")","v":""},"","",{"$f":"IF(D33=\"\",\"\",IF(D33=$N$10,$O$7,IF(E33=\"JUL\",MROUND(ROUND(1.03*F32,0),100),IF(D33=\"TOTAL\",SUM($F$17:F32),F32))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($G$17:G32),(ROUND(F33*AJ33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($H$17:H32),(ROUND(F33*$V$5,0))))","v":""},0,null,{"$f":"IF(D33=\"\",\"\",IF(D33=$O$10,$O$8,IF(E33=\"JUL\",MROUND(ROUND(1.03*K32,0),100),IF(D33=\"TOTAL\",SUM($K$17:K32),K32))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($L$17:L32),(ROUND(K33*AJ33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($M$17:M32),(ROUND(K33*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($T$17:T32),IF($Y$3=\"YES\",AX33,0)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($U$17:U32),(ROUND(S33*AM33,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=$U$6,$T$6,IF(D33=\"TOTAL\",SUM($V$17:V32),V32)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($W$17:W32),(SUM(AG34:AH34))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-07-01","Jul-2007",9,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},21]
[null,"","","","",{"$f":"IF(D34=\"\",\"\",IF(D34=$N$10,$O$7,IF(E34=\"JUL\",MROUND(ROUND(1.03*F33,0),100),IF(D34=\"TOTAL\",SUM($F$17:F33),F33))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($G$17:G33),(ROUND(F34*AJ34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($H$17:H33),(ROUND(F34*$V$5,0))))","v":""},0,null,{"$f":"IF(D34=\"\",\"\",IF(D34=$O$10,$O$8,IF(E34=\"JUL\",MROUND(ROUND(1.03*K33,0),100),IF(D34=\"TOTAL\",SUM($K$17:K33),K33))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($L$17:L33),(ROUND(K34*AJ34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($M$17:M33),(ROUND(K34*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($T$17:T33),IF($Y$3=\"YES\",AX34,0)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($U$17:U33),(ROUND(S34*AM34,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=$U$6,$T$6,IF(D34=\"TOTAL\",SUM($V$17:V33),V33)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($W$17:W33),(SUM(AG35:AH35))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-08-01","Aug-2007",9,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},22]
[null,"","","","",{"$f":"IF(D35=\"\",\"\",IF(D35=$N$10,$O$7,IF(E35=\"JUL\",MROUND(ROUND(1.03*F34,0),100),IF(D35=\"TOTAL\",SUM($F$17:F34),F34))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($G$17:G34),(ROUND(F35*AJ35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($H$17:H34),(ROUND(F35*$V$5,0))))","v":""},0,null,{"$f":"IF(D35=\"\",\"\",IF(D35=$O$10,$O$8,IF(E35=\"JUL\",MROUND(ROUND(1.03*K34,0),100),IF(D35=\"TOTAL\",SUM($K$17:K34),K34))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($L$17:L34),(ROUND(K35*AJ35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($M$17:M34),(ROUND(K35*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($T$17:T34),IF($Y$3=\"YES\",AX35,0)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($U$17:U34),(ROUND(S35*AM35,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=$U$6,$T$6,IF(D35=\"TOTAL\",SUM($V$17:V34),V34)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($W$17:W34),(SUM(AG36:AH36))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-09-01","Sep-2007",9,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},23]
[null,"","","","",{"$f":"IF(D36=\"\",\"\",IF(D36=$N$10,$O$7,IF(E36=\"JUL\",MROUND(ROUND(1.03*F35,0),100),IF(D36=\"TOTAL\",SUM($F$17:F35),F35))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($G$17:G35),(ROUND(F36*AJ36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($H$17:H35),(ROUND(F36*$V$5,0))))","v":""},0,null,{"$f":"IF(D36=\"\",\"\",IF(D36=$O$10,$O$8,IF(E36=\"JUL\",MROUND(ROUND(1.03*K35,0),100),IF(D36=\"TOTAL\",SUM($K$17:K35),K35))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($L$17:L35),(ROUND(K36*AJ36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($M$17:M35),(ROUND(K36*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($T$17:T35),IF($Y$3=\"YES\",AX36,0)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($U$17:U35),(ROUND(S36*AM36,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=$U$6,$T$6,IF(D36=\"TOTAL\",SUM($V$17:V35),V35)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($W$17:W35),(SUM(AG37:AH37))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-10-01","Oct-2007",9,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},24]
[null,"","","","",{"$f":"IF(D37=\"\",\"\",IF(D37=$N$10,$O$7,IF(E37=\"JUL\",MROUND(ROUND(1.03*F36,0),100),IF(D37=\"TOTAL\",SUM($F$17:F36),F36))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($G$17:G36),(ROUND(F37*AJ37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($H$17:H36),(ROUND(F37*$V$5,0))))","v":""},0,null,{"$f":"IF(D37=\"\",\"\",IF(D37=$O$10,$O$8,IF(E37=\"JUL\",MROUND(ROUND(1.03*K36,0),100),IF(D37=\"TOTAL\",SUM($K$17:K36),K36))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($L$17:L36),(ROUND(K37*AJ37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($M$17:M36),(ROUND(K37*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($T$17:T36),IF($Y$3=\"YES\",AX37,0)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($U$17:U36),(ROUND(S37*AM37,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=$U$6,$T$6,IF(D37=\"TOTAL\",SUM($V$17:V36),V36)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($W$17:W36),(SUM(AG38:AH38))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-11-01","Nov-2007",9,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},25]
[null,"","","","",{"$f":"IF(D38=\"\",\"\",IF(D38=$N$10,$O$7,IF(E38=\"JUL\",MROUND(ROUND(1.03*F37,0),100),IF(D38=\"TOTAL\",SUM($F$17:F37),F37))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($G$17:G37),(ROUND(F38*AJ38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($H$17:H37),(ROUND(F38*$V$5,0))))","v":""},0,null,{"$f":"IF(D38=\"\",\"\",IF(D38=$O$10,$O$8,IF(E38=\"JUL\",MROUND(ROUND(1.03*K37,0),100),IF(D38=\"TOTAL\",SUM($K$17:K37),K37))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($L$17:L37),(ROUND(K38*AJ38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($M$17:M37),(ROUND(K38*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($T$17:T37),IF($Y$3=\"YES\",AX38,0)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($U$17:U37),(ROUND(S38*AM38,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=$U$6,$T$6,IF(D38=\"TOTAL\",SUM($V$17:V37),V37)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($W$17:W37),(SUM(AG39:AH39))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2007-12-01","Dec-2007",9,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},26]
[null,"","","","",{"$f":"IF(D39=\"\",\"\",IF(D39=$N$10,$O$7,IF(E39=\"JUL\",MROUND(ROUND(1.03*F38,0),100),IF(D39=\"TOTAL\",SUM($F$17:F38),F38))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($G$17:G38),(ROUND(F39*AJ39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($H$17:H38),(ROUND(F39*$V$5,0))))","v":""},0,null,{"$f":"IF(D39=\"\",\"\",IF(D39=$O$10,$O$8,IF(E39=\"JUL\",MROUND(ROUND(1.03*K38,0),100),IF(D39=\"TOTAL\",SUM($K$17:K38),K38))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($L$17:L38),(ROUND(K39*AJ39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($M$17:M38),(ROUND(K39*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($T$17:T38),IF($Y$3=\"YES\",AX39,0)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($U$17:U38),(ROUND(S39*AM39,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=$U$6,$T$6,IF(D39=\"TOTAL\",SUM($V$17:V38),V38)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($W$17:W38),(SUM(AG40:AH40))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-01-01","Jan-2008",12,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},27]
[null,"","","","",{"$f":"IF(D40=\"\",\"\",IF(D40=$N$10,$O$7,IF(E40=\"JUL\",MROUND(ROUND(1.03*F39,0),100),IF(D40=\"TOTAL\",SUM($F$17:F39),F39))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($G$17:G39),(ROUND(F40*AJ40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($H$17:H39),(ROUND(F40*$V$5,0))))","v":""},0,null,{"$f":"IF(D40=\"\",\"\",IF(D40=$O$10,$O$8,IF(E40=\"JUL\",MROUND(ROUND(1.03*K39,0),100),IF(D40=\"TOTAL\",SUM($K$17:K39),K39))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($L$17:L39),(ROUND(K40*AJ40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($M$17:M39),(ROUND(K40*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($T$17:T39),IF($Y$3=\"YES\",AX40,0)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($U$17:U39),(ROUND(S40*AM40,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=$U$6,$T$6,IF(D40=\"TOTAL\",SUM($V$17:V39),V39)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($W$17:W39),(SUM(AG41:AH41))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-02-01","Feb-2008",12,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},28]
[null,"","","","",{"$f":"IF(D41=\"\",\"\",IF(D41=$N$10,$O$7,IF(E41=\"JUL\",MROUND(ROUND(1.03*F40,0),100),IF(D41=\"TOTAL\",SUM($F$17:F40),F40))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($G$17:G40),(ROUND(F41*AJ41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($H$17:H40),(ROUND(F41*$V$5,0))))","v":""},0,null,{"$f":"IF(D41=\"\",\"\",IF(D41=$O$10,$O$8,IF(E41=\"JUL\",MROUND(ROUND(1.03*K40,0),100),IF(D41=\"TOTAL\",SUM($K$17:K40),K40))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($L$17:L40),(ROUND(K41*AJ41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($M$17:M40),(ROUND(K41*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($T$17:T40),IF($Y$3=\"YES\",AX41,0)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($U$17:U40),(ROUND(S41*AM41,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=$U$6,$T$6,IF(D41=\"TOTAL\",SUM($V$17:V40),V40)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($W$17:W40),(SUM(AG42:AH42))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-03-01","Mar-2008",12,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},29]
[null,"","","","",{"$f":"IF(D42=\"\",\"\",IF(D42=$N$10,$O$7,IF(E42=\"JUL\",MROUND(ROUND(1.03*F41,0),100),IF(D42=\"TOTAL\",SUM($F$17:F41),F41))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($G$17:G41),(ROUND(F42*AJ42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($H$17:H41),(ROUND(F42*$V$5,0))))","v":""},0,null,{"$f":"IF(D42=\"\",\"\",IF(D42=$O$10,$O$8,IF(E42=\"JUL\",MROUND(ROUND(1.03*K41,0),100),IF(D42=\"TOTAL\",SUM($K$17:K41),K41))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($L$17:L41),(ROUND(K42*AJ42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($M$17:M41),(ROUND(K42*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($T$17:T41),IF($Y$3=\"YES\",AX42,0)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($U$17:U41),(ROUND(S42*AM42,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=$U$6,$T$6,IF(D42=\"TOTAL\",SUM($V$17:V41),V41)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($W$17:W41),(SUM(AG43:AH43))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-04-01","Apr-2008",12,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},30]
[null,"","","","",{"$f":"IF(D43=\"\",\"\",IF(D43=$N$10,$O$7,IF(E43=\"JUL\",MROUND(ROUND(1.03*F42,0),100),IF(D43=\"TOTAL\",SUM($F$17:F42),F42))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($G$17:G42),(ROUND(F43*AJ43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($H$17:H42),(ROUND(F43*$V$5,0))))","v":""},0,null,{"$f":"IF(D43=\"\",\"\",IF(D43=$O$10,$O$8,IF(E43=\"JUL\",MROUND(ROUND(1.03*K42,0),100),IF(D43=\"TOTAL\",SUM($K$17:K42),K42))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($L$17:L42),(ROUND(K43*AJ43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($M$17:M42),(ROUND(K43*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($T$17:T42),IF($Y$3=\"YES\",AX43,0)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($U$17:U42),(ROUND(S43*AM43,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=$U$6,$T$6,IF(D43=\"TOTAL\",SUM($V$17:V42),V42)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($W$17:W42),(SUM(AG44:AH44))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-05-01","May-2008",12,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0,{"$nulls":3},31]
[null,"","","","",{"$f":"IF(D44=\"\",\"\",IF(D44=$N$10,$O$7,IF(E44=\"JUL\",MROUND(ROUND(1.03*F43,0),100),IF(D44=\"TOTAL\",SUM($F$17:F43),F43))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($G$17:G43),(ROUND(F44*AJ44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($H$17:H43),(ROUND(F44*$V$5,0))))","v":""},0,null,{"$f":"IF(D44=\"\",\"\",IF(D44=$O$10,$O$8,IF(E44=\"JUL\",MROUND(ROUND(1.03*K43,0),100),IF(D44=\"TOTAL\",SUM($K$17:K43),K43))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($L$17:L43),(ROUND(K44*AJ44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($M$17:M43),(ROUND(K44*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($T$17:T43),IF($Y$3=\"YES\",AX44,0)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($U$17:U43),(ROUND(S44*AM44,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=$U$6,$T$6,IF(D44=\"TOTAL\",SUM($V$17:V43),V43)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($W$17:W43),(SUM(AG45:AH45))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-06-01","Jun-2008",12,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D45=\"\",\"\",IF(D45=$N$10,$O$7,IF(E45=\"JUL\",MROUND(ROUND(1.03*F44,0),100),IF(D45=\"TOTAL\",SUM($F$17:F44),F44))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($G$17:G44),(ROUND(F45*AJ45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($H$17:H44),(ROUND(F45*$V$5,0))))","v":""},0,null,{"$f":"IF(D45=\"\",\"\",IF(D45=$O$10,$O$8,IF(E45=\"JUL\",MROUND(ROUND(1.03*K44,0),100),IF(D45=\"TOTAL\",SUM($K$17:K44),K44))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($L$17:L44),(ROUND(K45*AJ45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($M$17:M44),(ROUND(K45*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($T$17:T44),IF($Y$3=\"YES\",AX45,0)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($U$17:U44),(ROUND(S45*AM45,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=$U$6,$T$6,IF(D45=\"TOTAL\",SUM($V$17:V44),V44)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($W$17:W44),(SUM(AG46:AH46))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-07-01","Jul-2008",16,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D46=\"\",\"\",IF(D46=$N$10,$O$7,IF(E46=\"JUL\",MROUND(ROUND(1.03*F45,0),100),IF(D46=\"TOTAL\",SUM($F$17:F45),F45))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($G$17:G45),(ROUND(F46*AJ46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($H$17:H45),(ROUND(F46*$V$5,0))))","v":""},0,null,{"$f":"IF(D46=\"\",\"\",IF(D46=$O$10,$O$8,IF(E46=\"JUL\",MROUND(ROUND(1.03*K45,0),100),IF(D46=\"TOTAL\",SUM($K$17:K45),K45))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($L$17:L45),(ROUND(K46*AJ46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($M$17:M45),(ROUND(K46*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($T$17:T45),IF($Y$3=\"YES\",AX46,0)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($U$17:U45),(ROUND(S46*AM46,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=$U$6,$T$6,IF(D46=\"TOTAL\",SUM($V$17:V45),V45)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($W$17:W45),(SUM(AG47:AH47))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-08-01","Aug-2008",16,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D47=\"\",\"\",IF(D47=$N$10,$O$7,IF(E47=\"JUL\",MROUND(ROUND(1.03*F46,0),100),IF(D47=\"TOTAL\",SUM($F$17:F46),F46))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($G$17:G46),(ROUND(F47*AJ47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($H$17:H46),(ROUND(F47*$V$5,0))))","v":""},0,null,{"$f":"IF(D47=\"\",\"\",IF(D47=$O$10,$O$8,IF(E47=\"JUL\",MROUND(ROUND(1.03*K46,0),100),IF(D47=\"TOTAL\",SUM($K$17:K46),K46))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($L$17:L46),(ROUND(K47*AJ47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($M$17:M46),(ROUND(K47*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($T$17:T46),IF($Y$3=\"YES\",AX47,0)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($U$17:U46),(ROUND(S47*AM47,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=$U$6,$T$6,IF(D47=\"TOTAL\",SUM($V$17:V46),V46)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($W$17:W46),(SUM(AG48:AH48))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-09-01","Sep-2008",16,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D48=\"\",\"\",IF(D48=$N$10,$O$7,IF(E48=\"JUL\",MROUND(ROUND(1.03*F47,0),100),IF(D48=\"TOTAL\",SUM($F$17:F47),F47))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($G$17:G47),(ROUND(F48*AJ48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($H$17:H47),(ROUND(F48*$V$5,0))))","v":""},0,null,{"$f":"IF(D48=\"\",\"\",IF(D48=$O$10,$O$8,IF(E48=\"JUL\",MROUND(ROUND(1.03*K47,0),100),IF(D48=\"TOTAL\",SUM($K$17:K47),K47))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($L$17:L47),(ROUND(K48*AJ48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($M$17:M47),(ROUND(K48*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($T$17:T47),IF($Y$3=\"YES\",AX48,0)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($U$17:U47),(ROUND(S48*AM48,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=$U$6,$T$6,IF(D48=\"TOTAL\",SUM($V$17:V47),V47)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($W$17:W47),(SUM(AG49:AH49))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-10-01","Oct-2008",16,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D49=\"\",\"\",IF(D49=$N$10,$O$7,IF(E49=\"JUL\",MROUND(ROUND(1.03*F48,0),100),IF(D49=\"TOTAL\",SUM($F$17:F48),F48))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($G$17:G48),(ROUND(F49*AJ49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($H$17:H48),(ROUND(F49*$V$5,0))))","v":""},0,null,{"$f":"IF(D49=\"\",\"\",IF(D49=$O$10,$O$8,IF(E49=\"JUL\",MROUND(ROUND(1.03*K48,0),100),IF(D49=\"TOTAL\",SUM($K$17:K48),K48))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($L$17:L48),(ROUND(K49*AJ49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($M$17:M48),(ROUND(K49*$V$5,0))))","v":""},0,{"$f":"IFERROR(MIN(F49-K49),\"\")","v":""},"","",null,0,{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($T$17:T48),IF($Y$3=\"YES\",AX49,0)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($U$17:U48),(ROUND(S49*AM49,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=$U$6,$T$6,IF(D49=\"TOTAL\",SUM($V$17:V48),V48)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($W$17:W48),(SUM(AG50:AH50))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$AAR$111,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D49,$AQ$15:$AAR$111,7,0),\"\")","v":""},"2008-11-01","Nov-2008",16,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,{"$f":"IFERROR(VLOOKUP($AD$3,$AY$14:$AZ$38,2,0),\"\")","v":0}]
[null,"","","","",{"$f":"IF(D50=\"\",\"\",IF(D50=$N$10,$O$7,IF(E50=\"JUL\",MROUND(ROUND(1.03*F49,0),100),IF(D50=\"TOTAL\",SUM($F$17:F49),F49))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($G$17:G49),(ROUND(F50*AJ50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($H$17:H49),(ROUND(F50*$V$5,0))))","v":""},0,null,{"$f":"IF(D50=\"\",\"\",IF(D50=$O$10,$O$8,IF(E50=\"JUL\",MROUND(ROUND(1.03*K49,0),100),IF(D50=\"TOTAL\",SUM($K$17:K49),K49))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($L$17:L49),(ROUND(K50*AJ50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($M$17:M49),(ROUND(K50*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($T$17:T49),IF($Y$3=\"YES\",AX50,0)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($U$17:U49),(ROUND(S50*AM50,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=$U$6,$T$6,IF(D50=\"TOTAL\",SUM($V$17:V49),V49)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($W$17:W49),(SUM(AG51:AH51))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2008-12-01","Dec-2008",16,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D51=\"\",\"\",IF(D51=$N$10,$O$7,IF(E51=\"JUL\",MROUND(ROUND(1.03*F50,0),100),IF(D51=\"TOTAL\",SUM($F$17:F50),F50))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($G$17:G50),(ROUND(F51*AJ51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($H$17:H50),(ROUND(F51*$V$5,0))))","v":""},0,null,{"$f":"IF(D51=\"\",\"\",IF(D51=$O$10,$O$8,IF(E51=\"JUL\",MROUND(ROUND(1.03*K50,0),100),IF(D51=\"TOTAL\",SUM($K$17:K50),K50))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($L$17:L50),(ROUND(K51*AJ51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($M$17:M50),(ROUND(K51*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($T$17:T50),IF($Y$3=\"YES\",AX51,0)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($U$17:U50),(ROUND(S51*AM51,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=$U$6,$T$6,IF(D51=\"TOTAL\",SUM($V$17:V50),V50)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($W$17:W50),(SUM(AG52:AH52))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-01-01","Jan-2009",22,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D52=\"\",\"\",IF(D52=$N$10,$O$7,IF(E52=\"JUL\",MROUND(ROUND(1.03*F51,0),100),IF(D52=\"TOTAL\",SUM($F$17:F51),F51))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($G$17:G51),(ROUND(F52*AJ52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($H$17:H51),(ROUND(F52*$V$5,0))))","v":""},0,null,{"$f":"IF(D52=\"\",\"\",IF(D52=$O$10,$O$8,IF(E52=\"JUL\",MROUND(ROUND(1.03*K51,0),100),IF(D52=\"TOTAL\",SUM($K$17:K51),K51))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($L$17:L51),(ROUND(K52*AJ52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($M$17:M51),(ROUND(K52*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($T$17:T51),IF($Y$3=\"YES\",AX52,0)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($U$17:U51),(ROUND(S52*AM52,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=$U$6,$T$6,IF(D52=\"TOTAL\",SUM($V$17:V51),V51)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($W$17:W51),(SUM(AG53:AH53))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-02-01","Feb-2009",22,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D53=\"\",\"\",IF(D53=$N$10,$O$7,IF(E53=\"JUL\",MROUND(ROUND(1.03*F52,0),100),IF(D53=\"TOTAL\",SUM($F$17:F52),F52))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($G$17:G52),(ROUND(F53*AJ53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($H$17:H52),(ROUND(F53*$V$5,0))))","v":""},0,null,{"$f":"IF(D53=\"\",\"\",IF(D53=$O$10,$O$8,IF(E53=\"JUL\",MROUND(ROUND(1.03*K52,0),100),IF(D53=\"TOTAL\",SUM($K$17:K52),K52))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($L$17:L52),(ROUND(K53*AJ53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($M$17:M52),(ROUND(K53*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($T$17:T52),IF($Y$3=\"YES\",AX53,0)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($U$17:U52),(ROUND(S53*AM53,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=$U$6,$T$6,IF(D53=\"TOTAL\",SUM($V$17:V52),V52)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($W$17:W52),(SUM(AG54:AH54))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-03-01","Mar-2009",22,null,null,{"v":0.1,"d":"10%"},{"$f":"AN12","v":5},null,0,null,null,0]
[null,"","","","",{"$f":"IF(D54=\"\",\"\",IF(D54=$N$10,$O$7,IF(E54=\"JUL\",MROUND(ROUND(1.03*F53,0),100),IF(D54=\"TOTAL\",SUM($F$17:F53),F53))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($G$17:G53),(ROUND(F54*AJ54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($H$17:H53),(ROUND(F54*$V$5,0))))","v":""},0,null,{"$f":"IF(D54=\"\",\"\",IF(D54=$O$10,$O$8,IF(E54=\"JUL\",MROUND(ROUND(1.03*K53,0),100),IF(D54=\"TOTAL\",SUM($K$17:K53),K53))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($L$17:L53),(ROUND(K54*AJ54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($M$17:M53),(ROUND(K54*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($T$17:T53),IF($Y$3=\"YES\",AX54,0)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($U$17:U53),(ROUND(S54*AM54,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=$U$6,$T$6,IF(D54=\"TOTAL\",SUM($V$17:V53),V53)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($W$17:W53),(SUM(AG55:AH55))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-04-01","Apr-2009",22,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D55=\"\",\"\",IF(D55=$N$10,$O$7,IF(E55=\"JUL\",MROUND(ROUND(1.03*F54,0),100),IF(D55=\"TOTAL\",SUM($F$17:F54),F54))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($G$17:G54),(ROUND(F55*AJ55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($H$17:H54),(ROUND(F55*$V$5,0))))","v":""},0,null,{"$f":"IF(D55=\"\",\"\",IF(D55=$O$10,$O$8,IF(E55=\"JUL\",MROUND(ROUND(1.03*K54,0),100),IF(D55=\"TOTAL\",SUM($K$17:K54),K54))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($L$17:L54),(ROUND(K55*AJ55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($M$17:M54),(ROUND(K55*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($T$17:T54),IF($Y$3=\"YES\",AX55,0)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($U$17:U54),(ROUND(S55*AM55,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=$U$6,$T$6,IF(D55=\"TOTAL\",SUM($V$17:V54),V54)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($W$17:W54),(SUM(AG56:AH56))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-05-01","May-2009",22,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D56=\"\",\"\",IF(D56=$N$10,$O$7,IF(E56=\"JUL\",MROUND(ROUND(1.03*F55,0),100),IF(D56=\"TOTAL\",SUM($F$17:F55),F55))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($G$17:G55),(ROUND(F56*AJ56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($H$17:H55),(ROUND(F56*$V$5,0))))","v":""},0,null,{"$f":"IF(D56=\"\",\"\",IF(D56=$O$10,$O$8,IF(E56=\"JUL\",MROUND(ROUND(1.03*K55,0),100),IF(D56=\"TOTAL\",SUM($K$17:K55),K55))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($L$17:L55),(ROUND(K56*AJ56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($M$17:M55),(ROUND(K56*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($T$17:T55),IF($Y$3=\"YES\",AX56,0)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($U$17:U55),(ROUND(S56*AM56,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=$U$6,$T$6,IF(D56=\"TOTAL\",SUM($V$17:V55),V55)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($W$17:W55),(SUM(AG57:AH57))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-06-01","Jun-2009",22,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D57=\"\",\"\",IF(D57=$N$10,$O$7,IF(E57=\"JUL\",MROUND(ROUND(1.03*F56,0),100),IF(D57=\"TOTAL\",SUM($F$17:F56),F56))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($G$17:G56),(ROUND(F57*AJ57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($H$17:H56),(ROUND(F57*$V$5,0))))","v":""},0,null,{"$f":"IF(D57=\"\",\"\",IF(D57=$O$10,$O$8,IF(E57=\"JUL\",MROUND(ROUND(1.03*K56,0),100),IF(D57=\"TOTAL\",SUM($K$17:K56),K56))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($L$17:L56),(ROUND(K57*AJ57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($M$17:M56),(ROUND(K57*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($T$17:T56),IF($Y$3=\"YES\",AX57,0)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($U$17:U56),(ROUND(S57*AM57,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=$U$6,$T$6,IF(D57=\"TOTAL\",SUM($V$17:V56),V56)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($W$17:W56),(SUM(AG58:AH58))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-07-01","Jul-2009",27,null,5,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D58=\"\",\"\",IF(D58=$N$10,$O$7,IF(E58=\"JUL\",MROUND(ROUND(1.03*F57,0),100),IF(D58=\"TOTAL\",SUM($F$17:F57),F57))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($G$17:G57),(ROUND(F58*AJ58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($H$17:H57),(ROUND(F58*$V$5,0))))","v":""},0,null,{"$f":"IF(D58=\"\",\"\",IF(D58=$O$10,$O$8,IF(E58=\"JUL\",MROUND(ROUND(1.03*K57,0),100),IF(D58=\"TOTAL\",SUM($K$17:K57),K57))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($L$17:L57),(ROUND(K58*AJ58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($M$17:M57),(ROUND(K58*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($T$17:T57),IF($Y$3=\"YES\",AX58,0)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($U$17:U57),(ROUND(S58*AM58,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=$U$6,$T$6,IF(D58=\"TOTAL\",SUM($V$17:V57),V57)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($W$17:W57),(SUM(AG59:AH59))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-08-01","Aug-2009",27,null,5,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D59=\"\",\"\",IF(D59=$N$10,$O$7,IF(E59=\"JUL\",MROUND(ROUND(1.03*F58,0),100),IF(D59=\"TOTAL\",SUM($F$17:F58),F58))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($G$17:G58),(ROUND(F59*AJ59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($H$17:H58),(ROUND(F59*$V$5,0))))","v":""},0,null,{"$f":"IF(D59=\"\",\"\",IF(D59=$O$10,$O$8,IF(E59=\"JUL\",MROUND(ROUND(1.03*K58,0),100),IF(D59=\"TOTAL\",SUM($K$17:K58),K58))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($L$17:L58),(ROUND(K59*AJ59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($M$17:M58),(ROUND(K59*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($T$17:T58),IF($Y$3=\"YES\",AX59,0)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($U$17:U58),(ROUND(S59*AM59,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=$U$6,$T$6,IF(D59=\"TOTAL\",SUM($V$17:V58),V58)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($W$17:W58),(SUM(AG60:AH60))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-09-01","Sep-2009",27,null,null,{"v":0.1,"d":"10%"},null,1,0,null,null,0]
[null,"","","","",{"$f":"IF(D60=\"\",\"\",IF(D60=$N$10,$O$7,IF(E60=\"JUL\",MROUND(ROUND(1.03*F59,0),100),IF(D60=\"TOTAL\",SUM($F$17:F59),F59))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($G$17:G59),(ROUND(F60*AJ60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($H$17:H59),(ROUND(F60*$V$5,0))))","v":""},0,null,{"$f":"IF(D60=\"\",\"\",IF(D60=$O$10,$O$8,IF(E60=\"JUL\",MROUND(ROUND(1.03*K59,0),100),IF(D60=\"TOTAL\",SUM($K$17:K59),K59))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($L$17:L59),(ROUND(K60*AJ60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($M$17:M59),(ROUND(K60*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($T$17:T59),IF($Y$3=\"YES\",AX60,0)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($U$17:U59),(ROUND(S60*AM60,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=$U$6,$T$6,IF(D60=\"TOTAL\",SUM($V$17:V59),V59)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($W$17:W59),(SUM(AG61:AH61))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-10-01","Oct-2009",27,null,null,{"v":0.1,"d":"10%"},null,1,0,null,null,0]
[null,"","","","",{"$f":"IF(D61=\"\",\"\",IF(D61=$N$10,$O$7,IF(E61=\"JUL\",MROUND(ROUND(1.03*F60,0),100),IF(D61=\"TOTAL\",SUM($F$17:F60),F60))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($G$17:G60),(ROUND(F61*AJ61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($H$17:H60),(ROUND(F61*$V$5,0))))","v":""},0,null,{"$f":"IF(D61=\"\",\"\",IF(D61=$O$10,$O$8,IF(E61=\"JUL\",MROUND(ROUND(1.03*K60,0),100),IF(D61=\"TOTAL\",SUM($K$17:K60),K60))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($L$17:L60),(ROUND(K61*AJ61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($M$17:M60),(ROUND(K61*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($T$17:T60),IF($Y$3=\"YES\",AX61,0)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($U$17:U60),(ROUND(S61*AM61,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=$U$6,$T$6,IF(D61=\"TOTAL\",SUM($V$17:V60),V60)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($W$17:W60),(SUM(AG62:AH62))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-11-01","Nov-2009",27,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D62=\"\",\"\",IF(D62=$N$10,$O$7,IF(E62=\"JUL\",MROUND(ROUND(1.03*F61,0),100),IF(D62=\"TOTAL\",SUM($F$17:F61),F61))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($G$17:G61),(ROUND(F62*AJ62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($H$17:H61),(ROUND(F62*$V$5,0))))","v":""},0,null,{"$f":"IF(D62=\"\",\"\",IF(D62=$O$10,$O$8,IF(E62=\"JUL\",MROUND(ROUND(1.03*K61,0),100),IF(D62=\"TOTAL\",SUM($K$17:K61),K61))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($L$17:L61),(ROUND(K62*AJ62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($M$17:M61),(ROUND(K62*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($T$17:T61),IF($Y$3=\"YES\",AX62,0)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($U$17:U61),(ROUND(S62*AM62,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=$U$6,$T$6,IF(D62=\"TOTAL\",SUM($V$17:V61),V61)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($W$17:W61),(SUM(AG63:AH63))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2009-12-01","Dec-2009",27,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D63=\"\",\"\",IF(D63=$N$10,$O$7,IF(E63=\"JUL\",MROUND(ROUND(1.03*F62,0),100),IF(D63=\"TOTAL\",SUM($F$17:F62),F62))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($G$17:G62),(ROUND(F63*AJ63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($H$17:H62),(ROUND(F63*$V$5,0))))","v":""},0,null,{"$f":"IF(D63=\"\",\"\",IF(D63=$O$10,$O$8,IF(E63=\"JUL\",MROUND(ROUND(1.03*K62,0),100),IF(D63=\"TOTAL\",SUM($K$17:K62),K62))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($L$17:L62),(ROUND(K63*AJ63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($M$17:M62),(ROUND(K63*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($T$17:T62),IF($Y$3=\"YES\",AX63,0)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($U$17:U62),(ROUND(S63*AM63,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=$U$6,$T$6,IF(D63=\"TOTAL\",SUM($V$17:V62),V62)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($W$17:W62),(SUM(AG64:AH64))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-01-01","Jan-2010",35,null,8,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D64=\"\",\"\",IF(D64=$N$10,$O$7,IF(E64=\"JUL\",MROUND(ROUND(1.03*F63,0),100),IF(D64=\"TOTAL\",SUM($F$17:F63),F63))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($G$17:G63),(ROUND(F64*AJ64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($H$17:H63),(ROUND(F64*$V$5,0))))","v":""},0,null,{"$f":"IF(D64=\"\",\"\",IF(D64=$O$10,$O$8,IF(E64=\"JUL\",MROUND(ROUND(1.03*K63,0),100),IF(D64=\"TOTAL\",SUM($K$17:K63),K63))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($L$17:L63),(ROUND(K64*AJ64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($M$17:M63),(ROUND(K64*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($T$17:T63),IF($Y$3=\"YES\",AX64,0)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($U$17:U63),(ROUND(S64*AM64,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=$U$6,$T$6,IF(D64=\"TOTAL\",SUM($V$17:V63),V63)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($W$17:W63),(SUM(AG65:AH65))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-02-01","Feb-2010",35,null,8,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D65=\"\",\"\",IF(D65=$N$10,$O$7,IF(E65=\"JUL\",MROUND(ROUND(1.03*F64,0),100),IF(D65=\"TOTAL\",SUM($F$17:F64),F64))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($G$17:G64),(ROUND(F65*AJ65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($H$17:H64),(ROUND(F65*$V$5,0))))","v":""},0,null,{"$f":"IF(D65=\"\",\"\",IF(D65=$O$10,$O$8,IF(E65=\"JUL\",MROUND(ROUND(1.03*K64,0),100),IF(D65=\"TOTAL\",SUM($K$17:K64),K64))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($L$17:L64),(ROUND(K65*AJ65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($M$17:M64),(ROUND(K65*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($T$17:T64),IF($Y$3=\"YES\",AX65,0)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($U$17:U64),(ROUND(S65*AM65,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=$U$6,$T$6,IF(D65=\"TOTAL\",SUM($V$17:V64),V64)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($W$17:W64),(SUM(AG66:AH66))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-03-01","Mar-2010",35,null,8,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D66=\"\",\"\",IF(D66=$N$10,$O$7,IF(E66=\"JUL\",MROUND(ROUND(1.03*F65,0),100),IF(D66=\"TOTAL\",SUM($F$17:F65),F65))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($G$17:G65),(ROUND(F66*AJ66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($H$17:H65),(ROUND(F66*$V$5,0))))","v":""},0,null,{"$f":"IF(D66=\"\",\"\",IF(D66=$O$10,$O$8,IF(E66=\"JUL\",MROUND(ROUND(1.03*K65,0),100),IF(D66=\"TOTAL\",SUM($K$17:K65),K65))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($L$17:L65),(ROUND(K66*AJ66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($M$17:M65),(ROUND(K66*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($T$17:T65),IF($Y$3=\"YES\",AX66,0)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($U$17:U65),(ROUND(S66*AM66,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=$U$6,$T$6,IF(D66=\"TOTAL\",SUM($V$17:V65),V65)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($W$17:W65),(SUM(AG67:AH67))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-04-01","Apr-2010",35,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D67=\"\",\"\",IF(D67=$N$10,$O$7,IF(E67=\"JUL\",MROUND(ROUND(1.03*F66,0),100),IF(D67=\"TOTAL\",SUM($F$17:F66),F66))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($G$17:G66),(ROUND(F67*AJ67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($H$17:H66),(ROUND(F67*$V$5,0))))","v":""},0,null,{"$f":"IF(D67=\"\",\"\",IF(D67=$O$10,$O$8,IF(E67=\"JUL\",MROUND(ROUND(1.03*K66,0),100),IF(D67=\"TOTAL\",SUM($K$17:K66),K66))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($L$17:L66),(ROUND(K67*AJ67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($M$17:M66),(ROUND(K67*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($T$17:T66),IF($Y$3=\"YES\",AX67,0)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($U$17:U66),(ROUND(S67*AM67,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=$U$6,$T$6,IF(D67=\"TOTAL\",SUM($V$17:V66),V66)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($W$17:W66),(SUM(AG68:AH68))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-05-01","May-2010",35,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D68=\"\",\"\",IF(D68=$N$10,$O$7,IF(E68=\"JUL\",MROUND(ROUND(1.03*F67,0),100),IF(D68=\"TOTAL\",SUM($F$17:F67),F67))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($G$17:G67),(ROUND(F68*AJ68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($H$17:H67),(ROUND(F68*$V$5,0))))","v":""},0,null,{"$f":"IF(D68=\"\",\"\",IF(D68=$O$10,$O$8,IF(E68=\"JUL\",MROUND(ROUND(1.03*K67,0),100),IF(D68=\"TOTAL\",SUM($K$17:K67),K67))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($L$17:L67),(ROUND(K68*AJ68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($M$17:M67),(ROUND(K68*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($T$17:T67),IF($Y$3=\"YES\",AX68,0)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($U$17:U67),(ROUND(S68*AM68,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=$U$6,$T$6,IF(D68=\"TOTAL\",SUM($V$17:V67),V67)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($W$17:W67),(SUM(AG69:AH69))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-06-01","Jun-2010",35,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D69=\"\",\"\",IF(D69=$N$10,$O$7,IF(E69=\"JUL\",MROUND(ROUND(1.03*F68,0),100),IF(D69=\"TOTAL\",SUM($F$17:F68),F68))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($G$17:G68),(ROUND(F69*AJ69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($H$17:H68),(ROUND(F69*$V$5,0))))","v":""},0,null,{"$f":"IF(D69=\"\",\"\",IF(D69=$O$10,$O$8,IF(E69=\"JUL\",MROUND(ROUND(1.03*K68,0),100),IF(D69=\"TOTAL\",SUM($K$17:K68),K68))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($L$17:L68),(ROUND(K69*AJ69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($M$17:M68),(ROUND(K69*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($T$17:T68),IF($Y$3=\"YES\",AX69,0)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($U$17:U68),(ROUND(S69*AM69,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=$U$6,$T$6,IF(D69=\"TOTAL\",SUM($V$17:V68),V68)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($W$17:W68),(SUM(AG70:AH70))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-07-01","Jul-2010",45,null,10,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D70=\"\",\"\",IF(D70=$N$10,$O$7,IF(E70=\"JUL\",MROUND(ROUND(1.03*F69,0),100),IF(D70=\"TOTAL\",SUM($F$17:F69),F69))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($G$17:G69),(ROUND(F70*AJ70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($H$17:H69),(ROUND(F70*$V$5,0))))","v":""},0,null,{"$f":"IF(D70=\"\",\"\",IF(D70=$O$10,$O$8,IF(E70=\"JUL\",MROUND(ROUND(1.03*K69,0),100),IF(D70=\"TOTAL\",SUM($K$17:K69),K69))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($L$17:L69),(ROUND(K70*AJ70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($M$17:M69),(ROUND(K70*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($T$17:T69),IF($Y$3=\"YES\",AX70,0)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($U$17:U69),(ROUND(S70*AM70,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=$U$6,$T$6,IF(D70=\"TOTAL\",SUM($V$17:V69),V69)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($W$17:W69),(SUM(AG71:AH71))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-08-01","Aug-2010",45,null,10,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D71=\"\",\"\",IF(D71=$N$10,$O$7,IF(E71=\"JUL\",MROUND(ROUND(1.03*F70,0),100),IF(D71=\"TOTAL\",SUM($F$17:F70),F70))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($G$17:G70),(ROUND(F71*AJ71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($H$17:H70),(ROUND(F71*$V$5,0))))","v":""},0,null,{"$f":"IF(D71=\"\",\"\",IF(D71=$O$10,$O$8,IF(E71=\"JUL\",MROUND(ROUND(1.03*K70,0),100),IF(D71=\"TOTAL\",SUM($K$17:K70),K70))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($L$17:L70),(ROUND(K71*AJ71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($M$17:M70),(ROUND(K71*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($T$17:T70),IF($Y$3=\"YES\",AX71,0)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($U$17:U70),(ROUND(S71*AM71,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=$U$6,$T$6,IF(D71=\"TOTAL\",SUM($V$17:V70),V70)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($W$17:W70),(SUM(AG72:AH72))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-09-01","Sep-2010",45,null,10,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D72=\"\",\"\",IF(D72=$N$10,$O$7,IF(E72=\"JUL\",MROUND(ROUND(1.03*F71,0),100),IF(D72=\"TOTAL\",SUM($F$17:F71),F71))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($G$17:G71),(ROUND(F72*AJ72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($H$17:H71),(ROUND(F72*$V$5,0))))","v":""},0,null,{"$f":"IF(D72=\"\",\"\",IF(D72=$O$10,$O$8,IF(E72=\"JUL\",MROUND(ROUND(1.03*K71,0),100),IF(D72=\"TOTAL\",SUM($K$17:K71),K71))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($L$17:L71),(ROUND(K72*AJ72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($M$17:M71),(ROUND(K72*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($T$17:T71),IF($Y$3=\"YES\",AX72,0)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($U$17:U71),(ROUND(S72*AM72,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=$U$6,$T$6,IF(D72=\"TOTAL\",SUM($V$17:V71),V71)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($W$17:W71),(SUM(AG73:AH73))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-10-01","Oct-2010",45,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D73=\"\",\"\",IF(D73=$N$10,$O$7,IF(E73=\"JUL\",MROUND(ROUND(1.03*F72,0),100),IF(D73=\"TOTAL\",SUM($F$17:F72),F72))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($G$17:G72),(ROUND(F73*AJ73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($H$17:H72),(ROUND(F73*$V$5,0))))","v":""},0,null,{"$f":"IF(D73=\"\",\"\",IF(D73=$O$10,$O$8,IF(E73=\"JUL\",MROUND(ROUND(1.03*K72,0),100),IF(D73=\"TOTAL\",SUM($K$17:K72),K72))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($L$17:L72),(ROUND(K73*AJ73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($M$17:M72),(ROUND(K73*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($T$17:T72),IF($Y$3=\"YES\",AX73,0)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($U$17:U72),(ROUND(S73*AM73,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=$U$6,$T$6,IF(D73=\"TOTAL\",SUM($V$17:V72),V72)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($W$17:W72),(SUM(AG74:AH74))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-11-01","Nov-2010",45,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D74=\"\",\"\",IF(D74=$N$10,$O$7,IF(E74=\"JUL\",MROUND(ROUND(1.03*F73,0),100),IF(D74=\"TOTAL\",SUM($F$17:F73),F73))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($G$17:G73),(ROUND(F74*AJ74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($H$17:H73),(ROUND(F74*$V$5,0))))","v":""},0,null,{"$f":"IF(D74=\"\",\"\",IF(D74=$O$10,$O$8,IF(E74=\"JUL\",MROUND(ROUND(1.03*K73,0),100),IF(D74=\"TOTAL\",SUM($K$17:K73),K73))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($L$17:L73),(ROUND(K74*AJ74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($M$17:M73),(ROUND(K74*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($T$17:T73),IF($Y$3=\"YES\",AX74,0)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($U$17:U73),(ROUND(S74*AM74,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=$U$6,$T$6,IF(D74=\"TOTAL\",SUM($V$17:V73),V73)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($W$17:W73),(SUM(AG75:AH75))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2010-12-01","Dec-2010",45,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D75=\"\",\"\",IF(D75=$N$10,$O$7,IF(E75=\"JUL\",MROUND(ROUND(1.03*F74,0),100),IF(D75=\"TOTAL\",SUM($F$17:F74),F74))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($G$17:G74),(ROUND(F75*AJ75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($H$17:H74),(ROUND(F75*$V$5,0))))","v":""},0,null,{"$f":"IF(D75=\"\",\"\",IF(D75=$O$10,$O$8,IF(E75=\"JUL\",MROUND(ROUND(1.03*K74,0),100),IF(D75=\"TOTAL\",SUM($K$17:K74),K74))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($L$17:L74),(ROUND(K75*AJ75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($M$17:M74),(ROUND(K75*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($T$17:T74),IF($Y$3=\"YES\",AX75,0)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($U$17:U74),(ROUND(S75*AM75,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=$U$6,$T$6,IF(D75=\"TOTAL\",SUM($V$17:V74),V74)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($W$17:W74),(SUM(AG76:AH76))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-01-01","Jan-2011",51,null,6,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D76=\"\",\"\",IF(D76=$N$10,$O$7,IF(E76=\"JUL\",MROUND(ROUND(1.03*F75,0),100),IF(D76=\"TOTAL\",SUM($F$17:F75),F75))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($G$17:G75),(ROUND(F76*AJ76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($H$17:H75),(ROUND(F76*$V$5,0))))","v":""},0,null,{"$f":"IF(D76=\"\",\"\",IF(D76=$O$10,$O$8,IF(E76=\"JUL\",MROUND(ROUND(1.03*K75,0),100),IF(D76=\"TOTAL\",SUM($K$17:K75),K75))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($L$17:L75),(ROUND(K76*AJ76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($M$17:M75),(ROUND(K76*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($T$17:T75),IF($Y$3=\"YES\",AX76,0)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($U$17:U75),(ROUND(S76*AM76,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=$U$6,$T$6,IF(D76=\"TOTAL\",SUM($V$17:V75),V75)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($W$17:W75),(SUM(AG77:AH77))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-02-01","Feb-2011",51,null,6,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D77=\"\",\"\",IF(D77=$N$10,$O$7,IF(E77=\"JUL\",MROUND(ROUND(1.03*F76,0),100),IF(D77=\"TOTAL\",SUM($F$17:F76),F76))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($G$17:G76),(ROUND(F77*AJ77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($H$17:H76),(ROUND(F77*$V$5,0))))","v":""},0,null,{"$f":"IF(D77=\"\",\"\",IF(D77=$O$10,$O$8,IF(E77=\"JUL\",MROUND(ROUND(1.03*K76,0),100),IF(D77=\"TOTAL\",SUM($K$17:K76),K76))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($L$17:L76),(ROUND(K77*AJ77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($M$17:M76),(ROUND(K77*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($T$17:T76),IF($Y$3=\"YES\",AX77,0)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($U$17:U76),(ROUND(S77*AM77,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=$U$6,$T$6,IF(D77=\"TOTAL\",SUM($V$17:V76),V76)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($W$17:W76),(SUM(AG78:AH78))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-03-01","Mar-2011",51,null,6,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D78=\"\",\"\",IF(D78=$N$10,$O$7,IF(E78=\"JUL\",MROUND(ROUND(1.03*F77,0),100),IF(D78=\"TOTAL\",SUM($F$17:F77),F77))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($G$17:G77),(ROUND(F78*AJ78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($H$17:H77),(ROUND(F78*$V$5,0))))","v":""},0,null,{"$f":"IF(D78=\"\",\"\",IF(D78=$O$10,$O$8,IF(E78=\"JUL\",MROUND(ROUND(1.03*K77,0),100),IF(D78=\"TOTAL\",SUM($K$17:K77),K77))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($L$17:L77),(ROUND(K78*AJ78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($M$17:M77),(ROUND(K78*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($T$17:T77),IF($Y$3=\"YES\",AX78,0)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($U$17:U77),(ROUND(S78*AM78,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=$U$6,$T$6,IF(D78=\"TOTAL\",SUM($V$17:V77),V77)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($W$17:W77),(SUM(AG79:AH79))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-04-01","Apr-2011",51,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D79=\"\",\"\",IF(D79=$N$10,$O$7,IF(E79=\"JUL\",MROUND(ROUND(1.03*F78,0),100),IF(D79=\"TOTAL\",SUM($F$17:F78),F78))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($G$17:G78),(ROUND(F79*AJ79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($H$17:H78),(ROUND(F79*$V$5,0))))","v":""},0,null,{"$f":"IF(D79=\"\",\"\",IF(D79=$O$10,$O$8,IF(E79=\"JUL\",MROUND(ROUND(1.03*K78,0),100),IF(D79=\"TOTAL\",SUM($K$17:K78),K78))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($L$17:L78),(ROUND(K79*AJ79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($M$17:M78),(ROUND(K79*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($T$17:T78),IF($Y$3=\"YES\",AX79,0)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($U$17:U78),(ROUND(S79*AM79,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=$U$6,$T$6,IF(D79=\"TOTAL\",SUM($V$17:V78),V78)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($W$17:W78),(SUM(AG80:AH80))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-05-01","May-2011",51,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D80=\"\",\"\",IF(D80=$N$10,$O$7,IF(E80=\"JUL\",MROUND(ROUND(1.03*F79,0),100),IF(D80=\"TOTAL\",SUM($F$17:F79),F79))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($G$17:G79),(ROUND(F80*AJ80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($H$17:H79),(ROUND(F80*$V$5,0))))","v":""},0,null,{"$f":"IF(D80=\"\",\"\",IF(D80=$O$10,$O$8,IF(E80=\"JUL\",MROUND(ROUND(1.03*K79,0),100),IF(D80=\"TOTAL\",SUM($K$17:K79),K79))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($L$17:L79),(ROUND(K80*AJ80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($M$17:M79),(ROUND(K80*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($T$17:T79),IF($Y$3=\"YES\",AX80,0)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($U$17:U79),(ROUND(S80*AM80,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=$U$6,$T$6,IF(D80=\"TOTAL\",SUM($V$17:V79),V79)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($W$17:W79),(SUM(AG81:AH81))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-06-01",{"$f":"TEXT(AP80,\"mmm-yyyy\")","v":"Jun-2011"},51,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D81=\"\",\"\",IF(D81=$N$10,$O$7,IF(E81=\"JUL\",MROUND(ROUND(1.03*F80,0),100),IF(D81=\"TOTAL\",SUM($F$17:F80),F80))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($G$17:G80),(ROUND(F81*AJ81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($H$17:H80),(ROUND(F81*$V$5,0))))","v":""},0,null,{"$f":"IF(D81=\"\",\"\",IF(D81=$O$10,$O$8,IF(E81=\"JUL\",MROUND(ROUND(1.03*K80,0),100),IF(D81=\"TOTAL\",SUM($K$17:K80),K80))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($L$17:L80),(ROUND(K81*AJ81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($M$17:M80),(ROUND(K81*$V$5,0))))","v":""},0,{"$f":"IFERROR(MIN(F81-K81),\"\")","v":""},"","",null,0,{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($T$17:T80),IF($Y$3=\"YES\",AX81,0)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($U$17:U80),(ROUND(S81*AM81,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=$U$6,$T$6,IF(D81=\"TOTAL\",SUM($V$17:V80),V80)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($W$17:W80),(SUM(AG82:AH82))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$AAR$111,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D81,$AQ$15:$AAR$111,7,0),\"\")","v":""},"2011-07-01","Jul-2011",58,null,7,{"$f":"AU80","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IFERROR(ROUND(O81*AL81/100,0)+R81,0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP($AD$3,$AY$14:$AZ$38,2,0),\"\")","v":0}]
[null,"","","",{"$f":"TEXT(D82,\"mmm\")","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=$N$10,$O$7,IF(E82=\"JUL\",MROUND(ROUND(1.03*F81,0),100),IF(D82=\"TOTAL\",SUM($F$17:F81),F81))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($G$17:G81),(ROUND(F82*AJ82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($H$17:H81),(ROUND(F82*$V$5,0))))","v":""},{"$f":"SUM(F82:H82)","v":0},null,{"$f":"IF(D82=\"\",\"\",IF(D82=$O$10,$O$8,IF(E82=\"JUL\",MROUND(ROUND(1.03*K81,0),100),IF(D82=\"TOTAL\",SUM($K$17:K81),K81))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($L$17:L81),(ROUND(K82*AJ82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($M$17:M81),(ROUND(K82*$V$5,0))))","v":""},{"$f":"IFERROR(SUM(K82:M82),\"\")","v":0},"","","",null,{"$f":"IFERROR(SUM(O82:R82),\"\")","v":0},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($T$17:T81),IF($Y$3=\"YES\",AX82,0)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($U$17:U81),(ROUND(S82*AM82,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=$U$6,$T$6,IF(D82=\"TOTAL\",SUM($V$17:V81),V81)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($W$17:W81),(SUM(AG83:AH83))))","v":""},{"$f":"IFERROR(SUM(T82:W82),\"\")","v":0},{"$f":"S82-X82","v":0},null,null,"","",{"$nulls":6},{"$f":"IFERROR(VLOOKUP(D82,$AQ$15:$AR$161,2,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D82,$AQ$15:$AAR$161,4,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AQ$15:$AAR$161,5,0),\"\")","v":""},"","","2011-08-01","Aug-2011",58,null,7,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"",{"$f":"IFERROR(IF(AB83=\"\",\"\",IF(DATE(YEAR(AB83),MONTH(AB83),DAY(AB83))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB83>$N$9,\"\",AB83))),\"\")","v":""},{"$f":"TEXT(C83,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D83=\"\",\"\",IF(D83=$N$10,$O$7,IF(E83=\"JUL\",MROUND(ROUND(1.03*F82,0),100),IF(D83=\"TOTAL\",SUM($F$17:F82),F82))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($G$17:G82),(ROUND(F83*AJ83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($H$17:H82),(ROUND(F83*$V$5,0))))","v":""},0,null,{"$f":"IF(D83=\"\",\"\",IF(D83=$O$10,$O$8,IF(E83=\"JUL\",MROUND(ROUND(1.03*K82,0),100),IF(D83=\"TOTAL\",SUM($K$17:K82),K82))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($L$17:L82),(ROUND(K83*AJ83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($M$17:M82),(ROUND(K83*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($T$17:T82),IF($Y$3=\"YES\",AX83,0)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($U$17:U82),(ROUND(S83*AM83,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=$U$6,$T$6,IF(D83=\"TOTAL\",SUM($V$17:V82),V82)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($W$17:W82),(SUM(AG84:AH84))))","v":""},0,0,null,null,"",{"$f":"IFERROR(IF(AB83=\"\",\"\",IF(DATE(YEAR(AB83),MONTH(AB83),DAY(AB83))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB83>$N$9,\"\",AB83))),\"\")","v":""},{"$nulls":6},"",null,"","","","","2011-09-01","Sep-2011",58,null,0,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,{"$f":"IF(B83>=$I$9,\"\",(B83+1))","v":""},"","","",{"$f":"IF(D84=\"\",\"\",IF(D84=$N$10,$O$7,IF(E84=\"JUL\",MROUND(ROUND(1.03*F83,0),100),IF(D84=\"TOTAL\",SUM($F$17:F83),F83))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($G$17:G83),(ROUND(F84*AJ84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($H$17:H83),(ROUND(F84*$V$5,0))))","v":""},0,null,{"$f":"IF(D84=\"\",\"\",IF(D84=$O$10,$O$8,IF(E84=\"JUL\",MROUND(ROUND(1.03*K83,0),100),IF(D84=\"TOTAL\",SUM($K$17:K83),K83))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($L$17:L83),(ROUND(K84*AJ84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($M$17:M83),(ROUND(K84*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($T$17:T83),IF($Y$3=\"YES\",AX84,0)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($U$17:U83),(ROUND(S84*AM84,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=$U$6,$T$6,IF(D84=\"TOTAL\",SUM($V$17:V83),V83)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($W$17:W83),(SUM(AG85:AH85))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C83),MONTH(C83)+1,DAY(C83)),\"\")","v":""},"",{"$nulls":6},"",null,"","","","","2011-10-01","Oct-2011",58,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D85=\"\",\"\",IF(D85=$N$10,$O$7,IF(E85=\"JUL\",MROUND(ROUND(1.03*F84,0),100),IF(D85=\"TOTAL\",SUM($F$17:F84),F84))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($G$17:G84),(ROUND(F85*AJ85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($H$17:H84),(ROUND(F85*$V$5,0))))","v":""},0,null,{"$f":"IF(D85=\"\",\"\",IF(D85=$O$10,$O$8,IF(E85=\"JUL\",MROUND(ROUND(1.03*K84,0),100),IF(D85=\"TOTAL\",SUM($K$17:K84),K84))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($L$17:L84),(ROUND(K85*AJ85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($M$17:M84),(ROUND(K85*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($T$17:T84),IF($Y$3=\"YES\",AX85,0)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($U$17:U84),(ROUND(S85*AM85,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=$U$6,$T$6,IF(D85=\"TOTAL\",SUM($V$17:V84),V84)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($W$17:W84),(SUM(AG86:AH86))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-11-01","Nov-2011",58,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D86=\"\",\"\",IF(D86=$N$10,$O$7,IF(E86=\"JUL\",MROUND(ROUND(1.03*F85,0),100),IF(D86=\"TOTAL\",SUM($F$17:F85),F85))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($G$17:G85),(ROUND(F86*AJ86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($H$17:H85),(ROUND(F86*$V$5,0))))","v":""},0,null,{"$f":"IF(D86=\"\",\"\",IF(D86=$O$10,$O$8,IF(E86=\"JUL\",MROUND(ROUND(1.03*K85,0),100),IF(D86=\"TOTAL\",SUM($K$17:K85),K85))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($L$17:L85),(ROUND(K86*AJ86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($M$17:M85),(ROUND(K86*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($T$17:T85),IF($Y$3=\"YES\",AX86,0)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($U$17:U85),(ROUND(S86*AM86,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=$U$6,$T$6,IF(D86=\"TOTAL\",SUM($V$17:V85),V85)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($W$17:W85),(SUM(AG87:AH87))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2011-12-01","Dec-2011",58,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D87=\"\",\"\",IF(D87=$N$10,$O$7,IF(E87=\"JUL\",MROUND(ROUND(1.03*F86,0),100),IF(D87=\"TOTAL\",SUM($F$17:F86),F86))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($G$17:G86),(ROUND(F87*AJ87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($H$17:H86),(ROUND(F87*$V$5,0))))","v":""},0,null,{"$f":"IF(D87=\"\",\"\",IF(D87=$O$10,$O$8,IF(E87=\"JUL\",MROUND(ROUND(1.03*K86,0),100),IF(D87=\"TOTAL\",SUM($K$17:K86),K86))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($L$17:L86),(ROUND(K87*AJ87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($M$17:M86),(ROUND(K87*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($T$17:T86),IF($Y$3=\"YES\",AX87,0)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($U$17:U86),(ROUND(S87*AM87,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=$U$6,$T$6,IF(D87=\"TOTAL\",SUM($V$17:V86),V86)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($W$17:W86),(SUM(AG88:AH88))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-01-01","Jan-2012",65,null,7,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D88=\"\",\"\",IF(D88=$N$10,$O$7,IF(E88=\"JUL\",MROUND(ROUND(1.03*F87,0),100),IF(D88=\"TOTAL\",SUM($F$17:F87),F87))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($G$17:G87),(ROUND(F88*AJ88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($H$17:H87),(ROUND(F88*$V$5,0))))","v":""},0,null,{"$f":"IF(D88=\"\",\"\",IF(D88=$O$10,$O$8,IF(E88=\"JUL\",MROUND(ROUND(1.03*K87,0),100),IF(D88=\"TOTAL\",SUM($K$17:K87),K87))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($L$17:L87),(ROUND(K88*AJ88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($M$17:M87),(ROUND(K88*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($T$17:T87),IF($Y$3=\"YES\",AX88,0)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($U$17:U87),(ROUND(S88*AM88,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=$U$6,$T$6,IF(D88=\"TOTAL\",SUM($V$17:V87),V87)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($W$17:W87),(SUM(AG89:AH89))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-02-01","Feb-2012",65,null,7,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D89=\"\",\"\",IF(D89=$N$10,$O$7,IF(E89=\"JUL\",MROUND(ROUND(1.03*F88,0),100),IF(D89=\"TOTAL\",SUM($F$17:F88),F88))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($G$17:G88),(ROUND(F89*AJ89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($H$17:H88),(ROUND(F89*$V$5,0))))","v":""},0,null,{"$f":"IF(D89=\"\",\"\",IF(D89=$O$10,$O$8,IF(E89=\"JUL\",MROUND(ROUND(1.03*K88,0),100),IF(D89=\"TOTAL\",SUM($K$17:K88),K88))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($L$17:L88),(ROUND(K89*AJ89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($M$17:M88),(ROUND(K89*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($T$17:T88),IF($Y$3=\"YES\",AX89,0)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($U$17:U88),(ROUND(S89*AM89,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=$U$6,$T$6,IF(D89=\"TOTAL\",SUM($V$17:V88),V88)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($W$17:W88),(SUM(AG90:AH90))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-03-01","Mar-2012",65,null,7,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D90=\"\",\"\",IF(D90=$N$10,$O$7,IF(E90=\"JUL\",MROUND(ROUND(1.03*F89,0),100),IF(D90=\"TOTAL\",SUM($F$17:F89),F89))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($G$17:G89),(ROUND(F90*AJ90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($H$17:H89),(ROUND(F90*$V$5,0))))","v":""},0,null,{"$f":"IF(D90=\"\",\"\",IF(D90=$O$10,$O$8,IF(E90=\"JUL\",MROUND(ROUND(1.03*K89,0),100),IF(D90=\"TOTAL\",SUM($K$17:K89),K89))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($L$17:L89),(ROUND(K90*AJ90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($M$17:M89),(ROUND(K90*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($T$17:T89),IF($Y$3=\"YES\",AX90,0)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($U$17:U89),(ROUND(S90*AM90,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=$U$6,$T$6,IF(D90=\"TOTAL\",SUM($V$17:V89),V89)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($W$17:W89),(SUM(AG91:AH91))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-04-01","Apr-2012",65,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D91=\"\",\"\",IF(D91=$N$10,$O$7,IF(E91=\"JUL\",MROUND(ROUND(1.03*F90,0),100),IF(D91=\"TOTAL\",SUM($F$17:F90),F90))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($G$17:G90),(ROUND(F91*AJ91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($H$17:H90),(ROUND(F91*$V$5,0))))","v":""},0,null,{"$f":"IF(D91=\"\",\"\",IF(D91=$O$10,$O$8,IF(E91=\"JUL\",MROUND(ROUND(1.03*K90,0),100),IF(D91=\"TOTAL\",SUM($K$17:K90),K90))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($L$17:L90),(ROUND(K91*AJ91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($M$17:M90),(ROUND(K91*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($T$17:T90),IF($Y$3=\"YES\",AX91,0)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($U$17:U90),(ROUND(S91*AM91,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=$U$6,$T$6,IF(D91=\"TOTAL\",SUM($V$17:V90),V90)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($W$17:W90),(SUM(AG92:AH92))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-05-01","May-2012",65,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D92=\"\",\"\",IF(D92=$N$10,$O$7,IF(E92=\"JUL\",MROUND(ROUND(1.03*F91,0),100),IF(D92=\"TOTAL\",SUM($F$17:F91),F91))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($G$17:G91),(ROUND(F92*AJ92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($H$17:H91),(ROUND(F92*$V$5,0))))","v":""},0,null,{"$f":"IF(D92=\"\",\"\",IF(D92=$O$10,$O$8,IF(E92=\"JUL\",MROUND(ROUND(1.03*K91,0),100),IF(D92=\"TOTAL\",SUM($K$17:K91),K91))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($L$17:L91),(ROUND(K92*AJ92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($M$17:M91),(ROUND(K92*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($T$17:T91),IF($Y$3=\"YES\",AX92,0)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($U$17:U91),(ROUND(S92*AM92,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=$U$6,$T$6,IF(D92=\"TOTAL\",SUM($V$17:V91),V91)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($W$17:W91),(SUM(AG93:AH93))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-06-01","Jun-2012",65,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D93=\"\",\"\",IF(D93=$N$10,$O$7,IF(E93=\"JUL\",MROUND(ROUND(1.03*F92,0),100),IF(D93=\"TOTAL\",SUM($F$17:F92),F92))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($G$17:G92),(ROUND(F93*AJ93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($H$17:H92),(ROUND(F93*$V$5,0))))","v":""},0,null,{"$f":"IF(D93=\"\",\"\",IF(D93=$O$10,$O$8,IF(E93=\"JUL\",MROUND(ROUND(1.03*K92,0),100),IF(D93=\"TOTAL\",SUM($K$17:K92),K92))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($L$17:L92),(ROUND(K93*AJ93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($M$17:M92),(ROUND(K93*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($T$17:T92),IF($Y$3=\"YES\",AX93,0)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($U$17:U92),(ROUND(S93*AM93,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=$U$6,$T$6,IF(D93=\"TOTAL\",SUM($V$17:V92),V92)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($W$17:W92),(SUM(AG94:AH94))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-07-01","Jul-2012",72,null,7,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D94=\"\",\"\",IF(D94=$N$10,$O$7,IF(E94=\"JUL\",MROUND(ROUND(1.03*F93,0),100),IF(D94=\"TOTAL\",SUM($F$17:F93),F93))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($G$17:G93),(ROUND(F94*AJ94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($H$17:H93),(ROUND(F94*$V$5,0))))","v":""},0,null,{"$f":"IF(D94=\"\",\"\",IF(D94=$O$10,$O$8,IF(E94=\"JUL\",MROUND(ROUND(1.03*K93,0),100),IF(D94=\"TOTAL\",SUM($K$17:K93),K93))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($L$17:L93),(ROUND(K94*AJ94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($M$17:M93),(ROUND(K94*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($T$17:T93),IF($Y$3=\"YES\",AX94,0)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($U$17:U93),(ROUND(S94*AM94,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=$U$6,$T$6,IF(D94=\"TOTAL\",SUM($V$17:V93),V93)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($W$17:W93),(SUM(AG95:AH95))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-08-01","Aug-2012",72,null,7,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D95=\"\",\"\",IF(D95=$N$10,$O$7,IF(E95=\"JUL\",MROUND(ROUND(1.03*F94,0),100),IF(D95=\"TOTAL\",SUM($F$17:F94),F94))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($G$17:G94),(ROUND(F95*AJ95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($H$17:H94),(ROUND(F95*$V$5,0))))","v":""},0,null,{"$f":"IF(D95=\"\",\"\",IF(D95=$O$10,$O$8,IF(E95=\"JUL\",MROUND(ROUND(1.03*K94,0),100),IF(D95=\"TOTAL\",SUM($K$17:K94),K94))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($L$17:L94),(ROUND(K95*AJ95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($M$17:M94),(ROUND(K95*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($T$17:T94),IF($Y$3=\"YES\",AX95,0)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($U$17:U94),(ROUND(S95*AM95,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=$U$6,$T$6,IF(D95=\"TOTAL\",SUM($V$17:V94),V94)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($W$17:W94),(SUM(AG96:AH96))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-09-01","Sep-2012",72,null,7,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D96=\"\",\"\",IF(D96=$N$10,$O$7,IF(E96=\"JUL\",MROUND(ROUND(1.03*F95,0),100),IF(D96=\"TOTAL\",SUM($F$17:F95),F95))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($G$17:G95),(ROUND(F96*AJ96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($H$17:H95),(ROUND(F96*$V$5,0))))","v":""},0,null,{"$f":"IF(D96=\"\",\"\",IF(D96=$O$10,$O$8,IF(E96=\"JUL\",MROUND(ROUND(1.03*K95,0),100),IF(D96=\"TOTAL\",SUM($K$17:K95),K95))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($L$17:L95),(ROUND(K96*AJ96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($M$17:M95),(ROUND(K96*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($T$17:T95),IF($Y$3=\"YES\",AX96,0)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($U$17:U95),(ROUND(S96*AM96,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=$U$6,$T$6,IF(D96=\"TOTAL\",SUM($V$17:V95),V95)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($W$17:W95),(SUM(AG97:AH97))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-10-01","Oct-2012",72,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D97=\"\",\"\",IF(D97=$N$10,$O$7,IF(E97=\"JUL\",MROUND(ROUND(1.03*F96,0),100),IF(D97=\"TOTAL\",SUM($F$17:F96),F96))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($G$17:G96),(ROUND(F97*AJ97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($H$17:H96),(ROUND(F97*$V$5,0))))","v":""},0,null,{"$f":"IF(D97=\"\",\"\",IF(D97=$O$10,$O$8,IF(E97=\"JUL\",MROUND(ROUND(1.03*K96,0),100),IF(D97=\"TOTAL\",SUM($K$17:K96),K96))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($L$17:L96),(ROUND(K97*AJ97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($M$17:M96),(ROUND(K97*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($T$17:T96),IF($Y$3=\"YES\",AX97,0)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($U$17:U96),(ROUND(S97*AM97,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=$U$6,$T$6,IF(D97=\"TOTAL\",SUM($V$17:V96),V96)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($W$17:W96),(SUM(AG98:AH98))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-11-01","Nov-2012",72,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D98=\"\",\"\",IF(D98=$N$10,$O$7,IF(E98=\"JUL\",MROUND(ROUND(1.03*F97,0),100),IF(D98=\"TOTAL\",SUM($F$17:F97),F97))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($G$17:G97),(ROUND(F98*AJ98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($H$17:H97),(ROUND(F98*$V$5,0))))","v":""},0,null,{"$f":"IF(D98=\"\",\"\",IF(D98=$O$10,$O$8,IF(E98=\"JUL\",MROUND(ROUND(1.03*K97,0),100),IF(D98=\"TOTAL\",SUM($K$17:K97),K97))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($L$17:L97),(ROUND(K98*AJ98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($M$17:M97),(ROUND(K98*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($T$17:T97),IF($Y$3=\"YES\",AX98,0)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($U$17:U97),(ROUND(S98*AM98,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=$U$6,$T$6,IF(D98=\"TOTAL\",SUM($V$17:V97),V97)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($W$17:W97),(SUM(AG99:AH99))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2012-12-01","Dec-2012",72,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D99=\"\",\"\",IF(D99=$N$10,$O$7,IF(E99=\"JUL\",MROUND(ROUND(1.03*F98,0),100),IF(D99=\"TOTAL\",SUM($F$17:F98),F98))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($G$17:G98),(ROUND(F99*AJ99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($H$17:H98),(ROUND(F99*$V$5,0))))","v":""},0,null,{"$f":"IF(D99=\"\",\"\",IF(D99=$O$10,$O$8,IF(E99=\"JUL\",MROUND(ROUND(1.03*K98,0),100),IF(D99=\"TOTAL\",SUM($K$17:K98),K98))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($L$17:L98),(ROUND(K99*AJ99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($M$17:M98),(ROUND(K99*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($T$17:T98),IF($Y$3=\"YES\",AX99,0)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($U$17:U98),(ROUND(S99*AM99,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=$U$6,$T$6,IF(D99=\"TOTAL\",SUM($V$17:V98),V98)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($W$17:W98),(SUM(AG100:AH100))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-01-01","Jan-2013",80,null,8,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D100=\"\",\"\",IF(D100=$N$10,$O$7,IF(E100=\"JUL\",MROUND(ROUND(1.03*F99,0),100),IF(D100=\"TOTAL\",SUM($F$17:F99),F99))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($G$17:G99),(ROUND(F100*AJ100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($H$17:H99),(ROUND(F100*$V$5,0))))","v":""},0,null,{"$f":"IF(D100=\"\",\"\",IF(D100=$O$10,$O$8,IF(E100=\"JUL\",MROUND(ROUND(1.03*K99,0),100),IF(D100=\"TOTAL\",SUM($K$17:K99),K99))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($L$17:L99),(ROUND(K100*AJ100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($M$17:M99),(ROUND(K100*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($T$17:T99),IF($Y$3=\"YES\",AX100,0)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($U$17:U99),(ROUND(S100*AM100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=$U$6,$T$6,IF(D100=\"TOTAL\",SUM($V$17:V99),V99)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($W$17:W99),(SUM(AG101:AH101))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-02-01","Feb-2013",80,null,8,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D101=\"\",\"\",IF(D101=$N$10,$O$7,IF(E101=\"JUL\",MROUND(ROUND(1.03*F100,0),100),IF(D101=\"TOTAL\",SUM($F$17:F100),F100))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($G$17:G100),(ROUND(F101*AJ101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($H$17:H100),(ROUND(F101*$V$5,0))))","v":""},0,null,{"$f":"IF(D101=\"\",\"\",IF(D101=$O$10,$O$8,IF(E101=\"JUL\",MROUND(ROUND(1.03*K100,0),100),IF(D101=\"TOTAL\",SUM($K$17:K100),K100))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($L$17:L100),(ROUND(K101*AJ101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($M$17:M100),(ROUND(K101*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($T$17:T100),IF($Y$3=\"YES\",AX101,0)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($U$17:U100),(ROUND(S101*AM101,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=$U$6,$T$6,IF(D101=\"TOTAL\",SUM($V$17:V100),V100)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($W$17:W100),(SUM(AG102:AH102))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-03-01","Mar-2013",80,null,8,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D102=\"\",\"\",IF(D102=$N$10,$O$7,IF(E102=\"JUL\",MROUND(ROUND(1.03*F101,0),100),IF(D102=\"TOTAL\",SUM($F$17:F101),F101))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($G$17:G101),(ROUND(F102*AJ102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($H$17:H101),(ROUND(F102*$V$5,0))))","v":""},0,null,{"$f":"IF(D102=\"\",\"\",IF(D102=$O$10,$O$8,IF(E102=\"JUL\",MROUND(ROUND(1.03*K101,0),100),IF(D102=\"TOTAL\",SUM($K$17:K101),K101))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($L$17:L101),(ROUND(K102*AJ102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($M$17:M101),(ROUND(K102*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($T$17:T101),IF($Y$3=\"YES\",AX102,0)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($U$17:U101),(ROUND(S102*AM102,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=$U$6,$T$6,IF(D102=\"TOTAL\",SUM($V$17:V101),V101)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($W$17:W101),(SUM(AG103:AH103))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-04-01","Apr-2013",80,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D103=\"\",\"\",IF(D103=$N$10,$O$7,IF(E103=\"JUL\",MROUND(ROUND(1.03*F102,0),100),IF(D103=\"TOTAL\",SUM($F$17:F102),F102))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($G$17:G102),(ROUND(F103*AJ103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($H$17:H102),(ROUND(F103*$V$5,0))))","v":""},0,null,{"$f":"IF(D103=\"\",\"\",IF(D103=$O$10,$O$8,IF(E103=\"JUL\",MROUND(ROUND(1.03*K102,0),100),IF(D103=\"TOTAL\",SUM($K$17:K102),K102))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($L$17:L102),(ROUND(K103*AJ103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($M$17:M102),(ROUND(K103*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($T$17:T102),IF($Y$3=\"YES\",AX103,0)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($U$17:U102),(ROUND(S103*AM103,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=$U$6,$T$6,IF(D103=\"TOTAL\",SUM($V$17:V102),V102)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($W$17:W102),(SUM(AG104:AH104))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-05-01","May-2013",80,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D104=\"\",\"\",IF(D104=$N$10,$O$7,IF(E104=\"JUL\",MROUND(ROUND(1.03*F103,0),100),IF(D104=\"TOTAL\",SUM($F$17:F103),F103))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($G$17:G103),(ROUND(F104*AJ104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($H$17:H103),(ROUND(F104*$V$5,0))))","v":""},0,null,{"$f":"IF(D104=\"\",\"\",IF(D104=$O$10,$O$8,IF(E104=\"JUL\",MROUND(ROUND(1.03*K103,0),100),IF(D104=\"TOTAL\",SUM($K$17:K103),K103))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($L$17:L103),(ROUND(K104*AJ104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($M$17:M103),(ROUND(K104*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($T$17:T103),IF($Y$3=\"YES\",AX104,0)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($U$17:U103),(ROUND(S104*AM104,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=$U$6,$T$6,IF(D104=\"TOTAL\",SUM($V$17:V103),V103)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($W$17:W103),(SUM(AG105:AH105))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-06-01","Jun-2013",80,null,null,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D105=\"\",\"\",IF(D105=$N$10,$O$7,IF(E105=\"JUL\",MROUND(ROUND(1.03*F104,0),100),IF(D105=\"TOTAL\",SUM($F$17:F104),F104))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($G$17:G104),(ROUND(F105*AJ105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($H$17:H104),(ROUND(F105*$V$5,0))))","v":""},0,null,{"$f":"IF(D105=\"\",\"\",IF(D105=$O$10,$O$8,IF(E105=\"JUL\",MROUND(ROUND(1.03*K104,0),100),IF(D105=\"TOTAL\",SUM($K$17:K104),K104))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($L$17:L104),(ROUND(K105*AJ105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($M$17:M104),(ROUND(K105*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($T$17:T104),IF($Y$3=\"YES\",AX105,0)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($U$17:U104),(ROUND(S105*AM105,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=$U$6,$T$6,IF(D105=\"TOTAL\",SUM($V$17:V104),V104)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($W$17:W104),(SUM(AG106:AH106))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-07-01","Jul-2013",90,null,10,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D106=\"\",\"\",IF(D106=$N$10,$O$7,IF(E106=\"JUL\",MROUND(ROUND(1.03*F105,0),100),IF(D106=\"TOTAL\",SUM($F$17:F105),F105))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($G$17:G105),(ROUND(F106*AJ106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($H$17:H105),(ROUND(F106*$V$5,0))))","v":""},0,null,{"$f":"IF(D106=\"\",\"\",IF(D106=$O$10,$O$8,IF(E106=\"JUL\",MROUND(ROUND(1.03*K105,0),100),IF(D106=\"TOTAL\",SUM($K$17:K105),K105))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($L$17:L105),(ROUND(K106*AJ106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($M$17:M105),(ROUND(K106*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($T$17:T105),IF($Y$3=\"YES\",AX106,0)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($U$17:U105),(ROUND(S106*AM106,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=$U$6,$T$6,IF(D106=\"TOTAL\",SUM($V$17:V105),V105)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($W$17:W105),(SUM(AG107:AH107))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-08-01","Aug-2013",90,null,10,{"v":0.1,"d":"10%"},null,null,0,null,null,0]
[null,"","","","",{"$f":"IF(D107=\"\",\"\",IF(D107=$N$10,$O$7,IF(E107=\"JUL\",MROUND(ROUND(1.03*F106,0),100),IF(D107=\"TOTAL\",SUM($F$17:F106),F106))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($G$17:G106),(ROUND(F107*AJ107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($H$17:H106),(ROUND(F107*$V$5,0))))","v":""},0,null,{"$f":"IF(D107=\"\",\"\",IF(D107=$O$10,$O$8,IF(E107=\"JUL\",MROUND(ROUND(1.03*K106,0),100),IF(D107=\"TOTAL\",SUM($K$17:K106),K106))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($L$17:L106),(ROUND(K107*AJ107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($M$17:M106),(ROUND(K107*$V$5,0))))","v":""},0,"","","",null,{"$f":"IFERROR(SUM(O107:R107),\"\")","v":0},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($T$17:T106),IF($Y$3=\"YES\",AX107,0)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($U$17:U106),(ROUND(S107*AM107,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=$U$6,$T$6,IF(D107=\"TOTAL\",SUM($V$17:V106),V106)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($W$17:W106),(SUM(AG108:AH108))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-09-01","Sep-2013",90,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D108=\"\",\"\",IF(D108=$N$10,$O$7,IF(E108=\"JUL\",MROUND(ROUND(1.03*F107,0),100),IF(D108=\"TOTAL\",SUM($F$17:F107),F107))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($G$17:G107),(ROUND(F108*AJ108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($H$17:H107),(ROUND(F108*$V$5,0))))","v":""},0,null,{"$f":"IF(D108=\"\",\"\",IF(D108=$O$10,$O$8,IF(E108=\"JUL\",MROUND(ROUND(1.03*K107,0),100),IF(D108=\"TOTAL\",SUM($K$17:K107),K107))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($L$17:L107),(ROUND(K108*AJ108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($M$17:M107),(ROUND(K108*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($T$17:T107),IF($Y$3=\"YES\",AX108,0)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($U$17:U107),(ROUND(S108*AM108,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=$U$6,$T$6,IF(D108=\"TOTAL\",SUM($V$17:V107),V107)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($W$17:W107),(SUM(AG109:AH109))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-10-01","Oct-2013",90,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D109=\"\",\"\",IF(D109=$N$10,$O$7,IF(E109=\"JUL\",MROUND(ROUND(1.03*F108,0),100),IF(D109=\"TOTAL\",SUM($F$17:F108),F108))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($G$17:G108),(ROUND(F109*AJ109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($H$17:H108),(ROUND(F109*$V$5,0))))","v":""},0,null,{"$f":"IF(D109=\"\",\"\",IF(D109=$O$10,$O$8,IF(E109=\"JUL\",MROUND(ROUND(1.03*K108,0),100),IF(D109=\"TOTAL\",SUM($K$17:K108),K108))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($L$17:L108),(ROUND(K109*AJ109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($M$17:M108),(ROUND(K109*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($T$17:T108),IF($Y$3=\"YES\",AX109,0)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($U$17:U108),(ROUND(S109*AM109,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=$U$6,$T$6,IF(D109=\"TOTAL\",SUM($V$17:V108),V108)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($W$17:W108),(SUM(AG110:AH110))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-11-01","Nov-2013",90,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D110=\"\",\"\",IF(D110=$N$10,$O$7,IF(E110=\"JUL\",MROUND(ROUND(1.03*F109,0),100),IF(D110=\"TOTAL\",SUM($F$17:F109),F109))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($G$17:G109),(ROUND(F110*AJ110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($H$17:H109),(ROUND(F110*$V$5,0))))","v":""},0,null,{"$f":"IF(D110=\"\",\"\",IF(D110=$O$10,$O$8,IF(E110=\"JUL\",MROUND(ROUND(1.03*K109,0),100),IF(D110=\"TOTAL\",SUM($K$17:K109),K109))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($L$17:L109),(ROUND(K110*AJ110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($M$17:M109),(ROUND(K110*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($T$17:T109),IF($Y$3=\"YES\",AX110,0)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($U$17:U109),(ROUND(S110*AM110,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=$U$6,$T$6,IF(D110=\"TOTAL\",SUM($V$17:V109),V109)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($W$17:W109),(SUM(AG111:AH111))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2013-12-01","Dec-2013",90,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D111=\"\",\"\",IF(D111=$N$10,$O$7,IF(E111=\"JUL\",MROUND(ROUND(1.03*F110,0),100),IF(D111=\"TOTAL\",SUM($F$17:F110),F110))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($G$17:G110),(ROUND(F111*AJ111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($H$17:H110),(ROUND(F111*$V$5,0))))","v":""},0,null,{"$f":"IF(D111=\"\",\"\",IF(D111=$O$10,$O$8,IF(E111=\"JUL\",MROUND(ROUND(1.03*K110,0),100),IF(D111=\"TOTAL\",SUM($K$17:K110),K110))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($L$17:L110),(ROUND(K111*AJ111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($M$17:M110),(ROUND(K111*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($T$17:T110),IF($Y$3=\"YES\",AX111,0)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($U$17:U110),(ROUND(S111*AM111,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=$U$6,$T$6,IF(D111=\"TOTAL\",SUM($V$17:V110),V110)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($W$17:W110),(SUM(AG112:AH112))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","","","","2014-01-01","Jan-2014",100,null,10,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D112=\"\",\"\",IF(D112=$N$10,$O$7,IF(E112=\"JUL\",MROUND(ROUND(1.03*F111,0),100),IF(D112=\"TOTAL\",SUM($F$17:F111),F111))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($G$17:G111),(ROUND(F112*AJ112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($H$17:H111),(ROUND(F112*$V$5,0))))","v":""},0,null,{"$f":"IF(D112=\"\",\"\",IF(D112=$O$10,$O$8,IF(E112=\"JUL\",MROUND(ROUND(1.03*K111,0),100),IF(D112=\"TOTAL\",SUM($K$17:K111),K111))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($L$17:L111),(ROUND(K112*AJ112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($M$17:M111),(ROUND(K112*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($T$17:T111),IF($Y$3=\"YES\",AX112,0)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($U$17:U111),(ROUND(S112*AM112,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=$U$6,$T$6,IF(D112=\"TOTAL\",SUM($V$17:V111),V111)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($W$17:W111),(SUM(AG113:AH113))))","v":""},0,0,null,null,"","",null,{"$f":"IFERROR(VLOOKUP(D112,$AQ$15:$BB$111,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D112,$AQ$15:$BB$111,9,0),\"\")","v":""},{"$f":"IFERROR(ROUND(O112/31*AN112,0),\"\")","v":""},{"$f":"IFERROR(ROUND(S112/31*AO112,0),\"\")","v":""},null,"",null,"","","","","2014-02-01","Feb-2014",100,null,10,{"v":0.1,"d":"10%"},null,null,0]
[null,{"$f":"IF(B112>=$I$9,\"\",(B112+1))","v":""},{"$f":"IFERROR(IF(AB113=\"\",\"\",IF(DATE(YEAR(AB113),MONTH(AB113),DAY(AB113))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB113>$N$9,\"\",AB113))),\"\")","v":""},{"$f":"TEXT(C113,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D113=\"\",\"\",IF(D113=$N$10,$O$7,IF(E113=\"JUL\",MROUND(ROUND(1.03*F112,0),100),IF(D113=\"TOTAL\",SUM($F$17:F112),F112))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($G$17:G112),(ROUND(F113*AJ113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($H$17:H112),(ROUND(F113*$V$5,0))))","v":""},{"$f":"SUM(F113:H113)","v":0},null,{"$f":"IF(D113=\"\",\"\",IF(D113=$O$10,$O$8,IF(E113=\"JUL\",MROUND(ROUND(1.03*K112,0),100),IF(D113=\"TOTAL\",SUM($K$17:K112),K112))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($L$17:L112),(ROUND(K113*AJ113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($M$17:M112),(ROUND(K113*$V$5,0))))","v":""},{"$f":"IFERROR(SUM(K113:M113),\"\")","v":0},{"$f":"IFERROR(MIN(F113-K113),\"\")","v":""},{"$f":"IFERROR(MIN(G113-L113),\"\")","v":""},{"$f":"IFERROR(MIN(H113-M113),\"\")","v":""},null,{"$f":"IFERROR(SUM(O113:R113),\"\")","v":0},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($T$17:T112),IF($Y$3=\"YES\",AX113,0)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($U$17:U112),(ROUND(S113*AM113,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=$U$6,$T$6,IF(D113=\"TOTAL\",SUM($V$17:V112),V112)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($W$17:W112),(SUM(AG114:AH114))))","v":""},{"$f":"IFERROR(SUM(T113:W113),\"\")","v":0},{"$f":"S113-X113","v":0},null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-03-01","Mar-2014",100,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,{"$f":"IF(B113>=$I$9,\"\",(B113+1))","v":""},{"$f":"IFERROR(IF(AB114=\"\",\"\",IF(DATE(YEAR(AB114),MONTH(AB114),DAY(AB114))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB114>$N$9,\"\",AB114))),\"\")","v":""},{"$f":"TEXT(C114,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D114=\"\",\"\",IF(D114=$N$10,$O$7,IF(E114=\"JUL\",MROUND(ROUND(1.03*F113,0),100),IF(D114=\"TOTAL\",SUM($F$17:F113),F113))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($G$17:G113),(ROUND(F114*AJ114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($H$17:H113),(ROUND(F114*$V$5,0))))","v":""},{"$f":"SUM(F114:H114)","v":0},null,{"$f":"IF(D114=\"\",\"\",IF(D114=$O$10,$O$8,IF(E114=\"JUL\",MROUND(ROUND(1.03*K113,0),100),IF(D114=\"TOTAL\",SUM($K$17:K113),K113))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($L$17:L113),(ROUND(K114*AJ114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($M$17:M113),(ROUND(K114*$V$5,0))))","v":""},{"$f":"IFERROR(SUM(K114:M114),\"\")","v":0},{"$f":"IFERROR(MIN(F114-K114),\"\")","v":""},{"$f":"IFERROR(MIN(G114-L114),\"\")","v":""},{"$f":"IFERROR(MIN(H114-M114),\"\")","v":""},null,{"$f":"IFERROR(SUM(O114:R114),\"\")","v":0},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($T$17:T113),IF($Y$3=\"YES\",AX114,0)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($U$17:U113),(ROUND(S114*AM114,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=$U$6,$T$6,IF(D114=\"TOTAL\",SUM($V$17:V113),V113)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($W$17:W113),(SUM(AG115:AH115))))","v":""},{"$f":"IFERROR(SUM(T114:W114),\"\")","v":0},{"$f":"S114-X114","v":0},null,null,{"$f":"IFERROR(DATE(YEAR(C113),MONTH(C113)+1,DAY(C113)),\"\")","v":""},{"$f":"IFERROR(IF(AB114=\"\",\"\",IF(DATE(YEAR(AB114),MONTH(AB114),DAY(AB114))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB114>$N$9,\"\",AB114))),\"\")","v":""},{"$nulls":6},"",null,"","",null,null,"2014-04-01","Apr-2014",100,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,{"$f":"IF(B114>=$I$9,\"\",(B114+1))","v":""},"",{"$f":"TEXT(C115,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D115=\"\",\"\",IF(D115=$N$10,$O$7,IF(E115=\"JUL\",MROUND(ROUND(1.03*F114,0),100),IF(D115=\"TOTAL\",SUM($F$17:F114),F114))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($G$17:G114),(ROUND(F115*AJ115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($H$17:H114),(ROUND(F115*$V$5,0))))","v":""},0,null,{"$f":"IF(D115=\"\",\"\",IF(D115=$O$10,$O$8,IF(E115=\"JUL\",MROUND(ROUND(1.03*K114,0),100),IF(D115=\"TOTAL\",SUM($K$17:K114),K114))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($L$17:L114),(ROUND(K115*AJ115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($M$17:M114),(ROUND(K115*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($T$17:T114),IF($Y$3=\"YES\",AX115,0)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($U$17:U114),(ROUND(S115*AM115,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=$U$6,$T$6,IF(D115=\"TOTAL\",SUM($V$17:V114),V114)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($W$17:W114),(SUM(AG116:AH116))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-05-01","May-2014",100,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D116=\"\",\"\",IF(D116=$N$10,$O$7,IF(E116=\"JUL\",MROUND(ROUND(1.03*F115,0),100),IF(D116=\"TOTAL\",SUM($F$17:F115),F115))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($G$17:G115),(ROUND(F116*AJ116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($H$17:H115),(ROUND(F116*$V$5,0))))","v":""},0,null,{"$f":"IF(D116=\"\",\"\",IF(D116=$O$10,$O$8,IF(E116=\"JUL\",MROUND(ROUND(1.03*K115,0),100),IF(D116=\"TOTAL\",SUM($K$17:K115),K115))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($L$17:L115),(ROUND(K116*AJ116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($M$17:M115),(ROUND(K116*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($T$17:T115),IF($Y$3=\"YES\",AX116,0)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($U$17:U115),(ROUND(S116*AM116,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=$U$6,$T$6,IF(D116=\"TOTAL\",SUM($V$17:V115),V115)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($W$17:W115),(SUM(AG117:AH117))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-06-01","Jun-2014",100,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D117=\"\",\"\",IF(D117=$N$10,$O$7,IF(E117=\"JUL\",MROUND(ROUND(1.03*F116,0),100),IF(D117=\"TOTAL\",SUM($F$17:F116),F116))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($G$17:G116),(ROUND(F117*AJ117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($H$17:H116),(ROUND(F117*$V$5,0))))","v":""},0,null,{"$f":"IF(D117=\"\",\"\",IF(D117=$O$10,$O$8,IF(E117=\"JUL\",MROUND(ROUND(1.03*K116,0),100),IF(D117=\"TOTAL\",SUM($K$17:K116),K116))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($L$17:L116),(ROUND(K117*AJ117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($M$17:M116),(ROUND(K117*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($T$17:T116),IF($Y$3=\"YES\",AX117,0)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($U$17:U116),(ROUND(S117*AM117,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=$U$6,$T$6,IF(D117=\"TOTAL\",SUM($V$17:V116),V116)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($W$17:W116),(SUM(AG118:AH118))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-07-01","Jul-2014",107,null,7,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D118=\"\",\"\",IF(D118=$N$10,$O$7,IF(E118=\"JUL\",MROUND(ROUND(1.03*F117,0),100),IF(D118=\"TOTAL\",SUM($F$17:F117),F117))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($G$17:G117),(ROUND(F118*AJ118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($H$17:H117),(ROUND(F118*$V$5,0))))","v":""},0,null,{"$f":"IF(D118=\"\",\"\",IF(D118=$O$10,$O$8,IF(E118=\"JUL\",MROUND(ROUND(1.03*K117,0),100),IF(D118=\"TOTAL\",SUM($K$17:K117),K117))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($L$17:L117),(ROUND(K118*AJ118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($M$17:M117),(ROUND(K118*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($T$17:T117),IF($Y$3=\"YES\",AX118,0)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($U$17:U117),(ROUND(S118*AM118,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=$U$6,$T$6,IF(D118=\"TOTAL\",SUM($V$17:V117),V117)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($W$17:W117),(SUM(AG119:AH119))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-08-01","Aug-2014",107,null,7,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D119=\"\",\"\",IF(D119=$N$10,$O$7,IF(E119=\"JUL\",MROUND(ROUND(1.03*F118,0),100),IF(D119=\"TOTAL\",SUM($F$17:F118),F118))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($G$17:G118),(ROUND(F119*AJ119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($H$17:H118),(ROUND(F119*$V$5,0))))","v":""},0,null,{"$f":"IF(D119=\"\",\"\",IF(D119=$O$10,$O$8,IF(E119=\"JUL\",MROUND(ROUND(1.03*K118,0),100),IF(D119=\"TOTAL\",SUM($K$17:K118),K118))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($L$17:L118),(ROUND(K119*AJ119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($M$17:M118),(ROUND(K119*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($T$17:T118),IF($Y$3=\"YES\",AX119,0)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($U$17:U118),(ROUND(S119*AM119,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=$U$6,$T$6,IF(D119=\"TOTAL\",SUM($V$17:V118),V118)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($W$17:W118),(SUM(AG120:AH120))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-09-01","Sep-2014",107,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D120=\"\",\"\",IF(D120=$N$10,$O$7,IF(E120=\"JUL\",MROUND(ROUND(1.03*F119,0),100),IF(D120=\"TOTAL\",SUM($F$17:F119),F119))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($G$17:G119),(ROUND(F120*AJ120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($H$17:H119),(ROUND(F120*$V$5,0))))","v":""},0,null,{"$f":"IF(D120=\"\",\"\",IF(D120=$O$10,$O$8,IF(E120=\"JUL\",MROUND(ROUND(1.03*K119,0),100),IF(D120=\"TOTAL\",SUM($K$17:K119),K119))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($L$17:L119),(ROUND(K120*AJ120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($M$17:M119),(ROUND(K120*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($T$17:T119),IF($Y$3=\"YES\",AX120,0)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($U$17:U119),(ROUND(S120*AM120,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=$U$6,$T$6,IF(D120=\"TOTAL\",SUM($V$17:V119),V119)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($W$17:W119),(SUM(AG121:AH121))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-10-01","Oct-2014",107,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D121=\"\",\"\",IF(D121=$N$10,$O$7,IF(E121=\"JUL\",MROUND(ROUND(1.03*F120,0),100),IF(D121=\"TOTAL\",SUM($F$17:F120),F120))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($G$17:G120),(ROUND(F121*AJ121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($H$17:H120),(ROUND(F121*$V$5,0))))","v":""},0,null,{"$f":"IF(D121=\"\",\"\",IF(D121=$O$10,$O$8,IF(E121=\"JUL\",MROUND(ROUND(1.03*K120,0),100),IF(D121=\"TOTAL\",SUM($K$17:K120),K120))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($L$17:L120),(ROUND(K121*AJ121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($M$17:M120),(ROUND(K121*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($T$17:T120),IF($Y$3=\"YES\",AX121,0)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($U$17:U120),(ROUND(S121*AM121,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=$U$6,$T$6,IF(D121=\"TOTAL\",SUM($V$17:V120),V120)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($W$17:W120),(SUM(AG122:AH122))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-11-01","Nov-2014",107,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D122=\"\",\"\",IF(D122=$N$10,$O$7,IF(E122=\"JUL\",MROUND(ROUND(1.03*F121,0),100),IF(D122=\"TOTAL\",SUM($F$17:F121),F121))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($G$17:G121),(ROUND(F122*AJ122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($H$17:H121),(ROUND(F122*$V$5,0))))","v":""},0,null,{"$f":"IF(D122=\"\",\"\",IF(D122=$O$10,$O$8,IF(E122=\"JUL\",MROUND(ROUND(1.03*K121,0),100),IF(D122=\"TOTAL\",SUM($K$17:K121),K121))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($L$17:L121),(ROUND(K122*AJ122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($M$17:M121),(ROUND(K122*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($T$17:T121),IF($Y$3=\"YES\",AX122,0)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($U$17:U121),(ROUND(S122*AM122,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=$U$6,$T$6,IF(D122=\"TOTAL\",SUM($V$17:V121),V121)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($W$17:W121),(SUM(AG123:AH123))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2014-12-01",{"$f":"TEXT(AP122,\"mmm-yyyy\")","v":"Dec-2014"},107,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D123=\"\",\"\",IF(D123=$N$10,$O$7,IF(E123=\"JUL\",MROUND(ROUND(1.03*F122,0),100),IF(D123=\"TOTAL\",SUM($F$17:F122),F122))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($G$17:G122),(ROUND(F123*AJ123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($H$17:H122),(ROUND(F123*$V$5,0))))","v":""},0,null,{"$f":"IF(D123=\"\",\"\",IF(D123=$O$10,$O$8,IF(E123=\"JUL\",MROUND(ROUND(1.03*K122,0),100),IF(D123=\"TOTAL\",SUM($K$17:K122),K122))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($L$17:L122),(ROUND(K123*AJ123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($M$17:M122),(ROUND(K123*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($T$17:T122),IF($Y$3=\"YES\",AX123,0)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($U$17:U122),(ROUND(S123*AM123,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=$U$6,$T$6,IF(D123=\"TOTAL\",SUM($V$17:V122),V122)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($W$17:W122),(SUM(AG124:AH124))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-01-01","Jan-2015",113,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D124=\"\",\"\",IF(D124=$N$10,$O$7,IF(E124=\"JUL\",MROUND(ROUND(1.03*F123,0),100),IF(D124=\"TOTAL\",SUM($F$17:F123),F123))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($G$17:G123),(ROUND(F124*AJ124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($H$17:H123),(ROUND(F124*$V$5,0))))","v":""},0,null,{"$f":"IF(D124=\"\",\"\",IF(D124=$O$10,$O$8,IF(E124=\"JUL\",MROUND(ROUND(1.03*K123,0),100),IF(D124=\"TOTAL\",SUM($K$17:K123),K123))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($L$17:L123),(ROUND(K124*AJ124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($M$17:M123),(ROUND(K124*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($T$17:T123),IF($Y$3=\"YES\",AX124,0)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($U$17:U123),(ROUND(S124*AM124,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=$U$6,$T$6,IF(D124=\"TOTAL\",SUM($V$17:V123),V123)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($W$17:W123),(SUM(AG125:AH125))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-02-01","Feb-2015",113,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D125=\"\",\"\",IF(D125=$N$10,$O$7,IF(E125=\"JUL\",MROUND(ROUND(1.03*F124,0),100),IF(D125=\"TOTAL\",SUM($F$17:F124),F124))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($G$17:G124),(ROUND(F125*AJ125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($H$17:H124),(ROUND(F125*$V$5,0))))","v":""},0,null,{"$f":"IF(D125=\"\",\"\",IF(D125=$O$10,$O$8,IF(E125=\"JUL\",MROUND(ROUND(1.03*K124,0),100),IF(D125=\"TOTAL\",SUM($K$17:K124),K124))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($L$17:L124),(ROUND(K125*AJ125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($M$17:M124),(ROUND(K125*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($T$17:T124),IF($Y$3=\"YES\",AX125,0)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($U$17:U124),(ROUND(S125*AM125,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=$U$6,$T$6,IF(D125=\"TOTAL\",SUM($V$17:V124),V124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($W$17:W124),(SUM(AG126:AH126))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-03-01","Mar-2015",113,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D126=\"\",\"\",IF(D126=$N$10,$O$7,IF(E126=\"JUL\",MROUND(ROUND(1.03*F125,0),100),IF(D126=\"TOTAL\",SUM($F$17:F125),F125))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($G$17:G125),(ROUND(F126*AJ126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($H$17:H125),(ROUND(F126*$V$5,0))))","v":""},0,null,{"$f":"IF(D126=\"\",\"\",IF(D126=$O$10,$O$8,IF(E126=\"JUL\",MROUND(ROUND(1.03*K125,0),100),IF(D126=\"TOTAL\",SUM($K$17:K125),K125))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($L$17:L125),(ROUND(K126*AJ126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($M$17:M125),(ROUND(K126*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($T$17:T125),IF($Y$3=\"YES\",AX126,0)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($U$17:U125),(ROUND(S126*AM126,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=$U$6,$T$6,IF(D126=\"TOTAL\",SUM($V$17:V125),V125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($W$17:W125),(SUM(AG127:AH127))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-04-01","Apr-2015",113,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D127=\"\",\"\",IF(D127=$N$10,$O$7,IF(E127=\"JUL\",MROUND(ROUND(1.03*F126,0),100),IF(D127=\"TOTAL\",SUM($F$17:F126),F126))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($G$17:G126),(ROUND(F127*AJ127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($H$17:H126),(ROUND(F127*$V$5,0))))","v":""},0,null,{"$f":"IF(D127=\"\",\"\",IF(D127=$O$10,$O$8,IF(E127=\"JUL\",MROUND(ROUND(1.03*K126,0),100),IF(D127=\"TOTAL\",SUM($K$17:K126),K126))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($L$17:L126),(ROUND(K127*AJ127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($M$17:M126),(ROUND(K127*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($T$17:T126),IF($Y$3=\"YES\",AX127,0)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($U$17:U126),(ROUND(S127*AM127,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=$U$6,$T$6,IF(D127=\"TOTAL\",SUM($V$17:V126),V126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($W$17:W126),(SUM(AG128:AH128))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-05-01","May-2015",113,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D128=\"\",\"\",IF(D128=$N$10,$O$7,IF(E128=\"JUL\",MROUND(ROUND(1.03*F127,0),100),IF(D128=\"TOTAL\",SUM($F$17:F127),F127))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($G$17:G127),(ROUND(F128*AJ128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($H$17:H127),(ROUND(F128*$V$5,0))))","v":""},0,null,{"$f":"IF(D128=\"\",\"\",IF(D128=$O$10,$O$8,IF(E128=\"JUL\",MROUND(ROUND(1.03*K127,0),100),IF(D128=\"TOTAL\",SUM($K$17:K127),K127))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($L$17:L127),(ROUND(K128*AJ128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($M$17:M127),(ROUND(K128*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($T$17:T127),IF($Y$3=\"YES\",AX128,0)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($U$17:U127),(ROUND(S128*AM128,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=$U$6,$T$6,IF(D128=\"TOTAL\",SUM($V$17:V127),V127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($W$17:W127),(SUM(AG129:AH129))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-06-01","Jun-2015",113,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D129=\"\",\"\",IF(D129=$N$10,$O$7,IF(E129=\"JUL\",MROUND(ROUND(1.03*F128,0),100),IF(D129=\"TOTAL\",SUM($F$17:F128),F128))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($G$17:G128),(ROUND(F129*AJ129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($H$17:H128),(ROUND(F129*$V$5,0))))","v":""},0,null,{"$f":"IF(D129=\"\",\"\",IF(D129=$O$10,$O$8,IF(E129=\"JUL\",MROUND(ROUND(1.03*K128,0),100),IF(D129=\"TOTAL\",SUM($K$17:K128),K128))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($L$17:L128),(ROUND(K129*AJ129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($M$17:M128),(ROUND(K129*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($T$17:T128),IF($Y$3=\"YES\",AX129,0)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($U$17:U128),(ROUND(S129*AM129,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=$U$6,$T$6,IF(D129=\"TOTAL\",SUM($V$17:V128),V128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($W$17:W128),(SUM(AG130:AH130))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-07-01","Jul-2015",119,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D130=\"\",\"\",IF(D130=$N$10,$O$7,IF(E130=\"JUL\",MROUND(ROUND(1.03*F129,0),100),IF(D130=\"TOTAL\",SUM($F$17:F129),F129))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($G$17:G129),(ROUND(F130*AJ130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($H$17:H129),(ROUND(F130*$V$5,0))))","v":""},0,null,{"$f":"IF(D130=\"\",\"\",IF(D130=$O$10,$O$8,IF(E130=\"JUL\",MROUND(ROUND(1.03*K129,0),100),IF(D130=\"TOTAL\",SUM($K$17:K129),K129))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($L$17:L129),(ROUND(K130*AJ130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($M$17:M129),(ROUND(K130*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($T$17:T129),IF($Y$3=\"YES\",AX130,0)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($U$17:U129),(ROUND(S130*AM130,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=$U$6,$T$6,IF(D130=\"TOTAL\",SUM($V$17:V129),V129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($W$17:W129),(SUM(AG131:AH131))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-08-01","Aug-2015",119,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D131=\"\",\"\",IF(D131=$N$10,$O$7,IF(E131=\"JUL\",MROUND(ROUND(1.03*F130,0),100),IF(D131=\"TOTAL\",SUM($F$17:F130),F130))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($G$17:G130),(ROUND(F131*AJ131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($H$17:H130),(ROUND(F131*$V$5,0))))","v":""},0,null,{"$f":"IF(D131=\"\",\"\",IF(D131=$O$10,$O$8,IF(E131=\"JUL\",MROUND(ROUND(1.03*K130,0),100),IF(D131=\"TOTAL\",SUM($K$17:K130),K130))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($L$17:L130),(ROUND(K131*AJ131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($M$17:M130),(ROUND(K131*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($T$17:T130),IF($Y$3=\"YES\",AX131,0)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($U$17:U130),(ROUND(S131*AM131,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=$U$6,$T$6,IF(D131=\"TOTAL\",SUM($V$17:V130),V130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($W$17:W130),(SUM(AG132:AH132))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-09-01","Sep-2015",119,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D132=\"\",\"\",IF(D132=$N$10,$O$7,IF(E132=\"JUL\",MROUND(ROUND(1.03*F131,0),100),IF(D132=\"TOTAL\",SUM($F$17:F131),F131))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($G$17:G131),(ROUND(F132*AJ132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($H$17:H131),(ROUND(F132*$V$5,0))))","v":""},0,null,{"$f":"IF(D132=\"\",\"\",IF(D132=$O$10,$O$8,IF(E132=\"JUL\",MROUND(ROUND(1.03*K131,0),100),IF(D132=\"TOTAL\",SUM($K$17:K131),K131))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($L$17:L131),(ROUND(K132*AJ132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($M$17:M131),(ROUND(K132*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($T$17:T131),IF($Y$3=\"YES\",AX132,0)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($U$17:U131),(ROUND(S132*AM132,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=$U$6,$T$6,IF(D132=\"TOTAL\",SUM($V$17:V131),V131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($W$17:W131),(SUM(AG133:AH133))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-10-01","Oct-2015",119,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D133=\"\",\"\",IF(D133=$N$10,$O$7,IF(E133=\"JUL\",MROUND(ROUND(1.03*F132,0),100),IF(D133=\"TOTAL\",SUM($F$17:F132),F132))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($G$17:G132),(ROUND(F133*AJ133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($H$17:H132),(ROUND(F133*$V$5,0))))","v":""},0,null,{"$f":"IF(D133=\"\",\"\",IF(D133=$O$10,$O$8,IF(E133=\"JUL\",MROUND(ROUND(1.03*K132,0),100),IF(D133=\"TOTAL\",SUM($K$17:K132),K132))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($L$17:L132),(ROUND(K133*AJ133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($M$17:M132),(ROUND(K133*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($T$17:T132),IF($Y$3=\"YES\",AX133,0)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($U$17:U132),(ROUND(S133*AM133,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=$U$6,$T$6,IF(D133=\"TOTAL\",SUM($V$17:V132),V132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($W$17:W132),(SUM(AG134:AH134))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-11-01","Nov-2015",119,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D134=\"\",\"\",IF(D134=$N$10,$O$7,IF(E134=\"JUL\",MROUND(ROUND(1.03*F133,0),100),IF(D134=\"TOTAL\",SUM($F$17:F133),F133))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($G$17:G133),(ROUND(F134*AJ134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($H$17:H133),(ROUND(F134*$V$5,0))))","v":""},0,null,{"$f":"IF(D134=\"\",\"\",IF(D134=$O$10,$O$8,IF(E134=\"JUL\",MROUND(ROUND(1.03*K133,0),100),IF(D134=\"TOTAL\",SUM($K$17:K133),K133))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($L$17:L133),(ROUND(K134*AJ134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($M$17:M133),(ROUND(K134*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($T$17:T133),IF($Y$3=\"YES\",AX134,0)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($U$17:U133),(ROUND(S134*AM134,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=$U$6,$T$6,IF(D134=\"TOTAL\",SUM($V$17:V133),V133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($W$17:W133),(SUM(AG135:AH135))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2015-12-01","Dec-2015",119,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D135=\"\",\"\",IF(D135=$N$10,$O$7,IF(E135=\"JUL\",MROUND(ROUND(1.03*F134,0),100),IF(D135=\"TOTAL\",SUM($F$17:F134),F134))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($G$17:G134),(ROUND(F135*AJ135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($H$17:H134),(ROUND(F135*$V$5,0))))","v":""},0,null,{"$f":"IF(D135=\"\",\"\",IF(D135=$O$10,$O$8,IF(E135=\"JUL\",MROUND(ROUND(1.03*K134,0),100),IF(D135=\"TOTAL\",SUM($K$17:K134),K134))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($L$17:L134),(ROUND(K135*AJ135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($M$17:M134),(ROUND(K135*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($T$17:T134),IF($Y$3=\"YES\",AX135,0)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($U$17:U134),(ROUND(S135*AM135,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=$U$6,$T$6,IF(D135=\"TOTAL\",SUM($V$17:V134),V134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($W$17:W134),(SUM(AG136:AH136))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-01-01","Jan-2016",125,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D136=\"\",\"\",IF(D136=$N$10,$O$7,IF(E136=\"JUL\",MROUND(ROUND(1.03*F135,0),100),IF(D136=\"TOTAL\",SUM($F$17:F135),F135))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($G$17:G135),(ROUND(F136*AJ136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($H$17:H135),(ROUND(F136*$V$5,0))))","v":""},0,null,{"$f":"IF(D136=\"\",\"\",IF(D136=$O$10,$O$8,IF(E136=\"JUL\",MROUND(ROUND(1.03*K135,0),100),IF(D136=\"TOTAL\",SUM($K$17:K135),K135))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($L$17:L135),(ROUND(K136*AJ136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($M$17:M135),(ROUND(K136*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($T$17:T135),IF($Y$3=\"YES\",AX136,0)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($U$17:U135),(ROUND(S136*AM136,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=$U$6,$T$6,IF(D136=\"TOTAL\",SUM($V$17:V135),V135)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($W$17:W135),(SUM(AG137:AH137))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-02-01","Feb-2016",125,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D137=\"\",\"\",IF(D137=$N$10,$O$7,IF(E137=\"JUL\",MROUND(ROUND(1.03*F136,0),100),IF(D137=\"TOTAL\",SUM($F$17:F136),F136))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($G$17:G136),(ROUND(F137*AJ137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($H$17:H136),(ROUND(F137*$V$5,0))))","v":""},0,null,{"$f":"IF(D137=\"\",\"\",IF(D137=$O$10,$O$8,IF(E137=\"JUL\",MROUND(ROUND(1.03*K136,0),100),IF(D137=\"TOTAL\",SUM($K$17:K136),K136))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($L$17:L136),(ROUND(K137*AJ137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($M$17:M136),(ROUND(K137*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($T$17:T136),IF($Y$3=\"YES\",AX137,0)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($U$17:U136),(ROUND(S137*AM137,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=$U$6,$T$6,IF(D137=\"TOTAL\",SUM($V$17:V136),V136)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($W$17:W136),(SUM(AG138:AH138))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-03-01","Mar-2016",125,null,6,{"v":0.1,"d":"10%"},null,null,0]
[null,{"$f":"IF(B137>=$I$9,\"\",(B137+1))","v":""},"","","",{"$f":"IF(D138=\"\",\"\",IF(D138=$N$10,$O$7,IF(E138=\"JUL\",MROUND(ROUND(1.03*F137,0),100),IF(D138=\"TOTAL\",SUM($F$17:F137),F137))))","v":""},{"$f":"IF(D138=\"\",\"\",IF(D138=\"TOTAL\",SUM($G$17:G137),(ROUND(F138*AJ138/100,0))))","v":""},{"$f":"IF(D138=\"\",\"\",IF(D138=\"TOTAL\",SUM($H$17:H137),(ROUND(F138*$V$5,0))))","v":""},0,null,{"$f":"IF(D138=\"\",\"\",IF(D138=$O$10,$O$8,IF(E138=\"JUL\",MROUND(ROUND(1.03*K137,0),100),IF(D138=\"TOTAL\",SUM($K$17:K137),K137))))","v":""},{"$f":"IF(D138=\"\",\"\",IF(D138=\"TOTAL\",SUM($L$17:L137),(ROUND(K138*AJ138/100,0))))","v":""},{"$f":"IF(D138=\"\",\"\",IF(D138=\"TOTAL\",SUM($M$17:M137),(ROUND(K138*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D138=\"\",\"\",IF(D138=\"TOTAL\",SUM($T$17:T137),IF($Y$3=\"YES\",AX138,0)))","v":""},{"$f":"IF(D138=\"\",\"\",IF(D138=\"TOTAL\",SUM($U$17:U137),(ROUND(S138*AM138,0))))","v":""},{"$f":"IF(D138=\"\",\"\",IF(D138=$U$6,$T$6,IF(D138=\"TOTAL\",SUM($V$17:V137),V137)))","v":""},{"$f":"IF(D138=\"\",\"\",IF(D138=\"TOTAL\",SUM($W$17:W137),(SUM(AG139:AH139))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-04-01","Apr-2016",125,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D139=\"\",\"\",IF(D139=$N$10,$O$7,IF(E139=\"JUL\",MROUND(ROUND(1.03*F138,0),100),IF(D139=\"TOTAL\",SUM($F$17:F138),F138))))","v":""},{"$f":"IF(D139=\"\",\"\",IF(D139=\"TOTAL\",SUM($G$17:G138),(ROUND(F139*AJ139/100,0))))","v":""},{"$f":"IF(D139=\"\",\"\",IF(D139=\"TOTAL\",SUM($H$17:H138),(ROUND(F139*$V$5,0))))","v":""},0,null,{"$f":"IF(D139=\"\",\"\",IF(D139=$O$10,$O$8,IF(E139=\"JUL\",MROUND(ROUND(1.03*K138,0),100),IF(D139=\"TOTAL\",SUM($K$17:K138),K138))))","v":""},{"$f":"IF(D139=\"\",\"\",IF(D139=\"TOTAL\",SUM($L$17:L138),(ROUND(K139*AJ139/100,0))))","v":""},{"$f":"IF(D139=\"\",\"\",IF(D139=\"TOTAL\",SUM($M$17:M138),(ROUND(K139*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D139=\"\",\"\",IF(D139=\"TOTAL\",SUM($T$17:T138),IF($Y$3=\"YES\",AX139,0)))","v":""},{"$f":"IF(D139=\"\",\"\",IF(D139=\"TOTAL\",SUM($U$17:U138),(ROUND(S139*AM139,0))))","v":""},{"$f":"IF(D139=\"\",\"\",IF(D139=$U$6,$T$6,IF(D139=\"TOTAL\",SUM($V$17:V138),V138)))","v":""},{"$f":"IF(D139=\"\",\"\",IF(D139=\"TOTAL\",SUM($W$17:W138),(SUM(AG140:AH140))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-05-01","May-2016",125,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D140=\"\",\"\",IF(D140=$N$10,$O$7,IF(E140=\"JUL\",MROUND(ROUND(1.03*F139,0),100),IF(D140=\"TOTAL\",SUM($F$17:F139),F139))))","v":""},{"$f":"IF(D140=\"\",\"\",IF(D140=\"TOTAL\",SUM($G$17:G139),(ROUND(F140*AJ140/100,0))))","v":""},{"$f":"IF(D140=\"\",\"\",IF(D140=\"TOTAL\",SUM($H$17:H139),(ROUND(F140*$V$5,0))))","v":""},0,null,{"$f":"IF(D140=\"\",\"\",IF(D140=$O$10,$O$8,IF(E140=\"JUL\",MROUND(ROUND(1.03*K139,0),100),IF(D140=\"TOTAL\",SUM($K$17:K139),K139))))","v":""},{"$f":"IF(D140=\"\",\"\",IF(D140=\"TOTAL\",SUM($L$17:L139),(ROUND(K140*AJ140/100,0))))","v":""},{"$f":"IF(D140=\"\",\"\",IF(D140=\"TOTAL\",SUM($M$17:M139),(ROUND(K140*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D140=\"\",\"\",IF(D140=\"TOTAL\",SUM($T$17:T139),IF($Y$3=\"YES\",AX140,0)))","v":""},{"$f":"IF(D140=\"\",\"\",IF(D140=\"TOTAL\",SUM($U$17:U139),(ROUND(S140*AM140,0))))","v":""},{"$f":"IF(D140=\"\",\"\",IF(D140=$U$6,$T$6,IF(D140=\"TOTAL\",SUM($V$17:V139),V139)))","v":""},{"$f":"IF(D140=\"\",\"\",IF(D140=\"TOTAL\",SUM($W$17:W139),(SUM(AG141:AH141))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-06-01","Jun-2016",125,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D141=\"\",\"\",IF(D141=$N$10,$O$7,IF(E141=\"JUL\",MROUND(ROUND(1.03*F140,0),100),IF(D141=\"TOTAL\",SUM($F$17:F140),F140))))","v":""},{"$f":"IF(D141=\"\",\"\",IF(D141=\"TOTAL\",SUM($G$17:G140),(ROUND(F141*AJ141/100,0))))","v":""},{"$f":"IF(D141=\"\",\"\",IF(D141=\"TOTAL\",SUM($H$17:H140),(ROUND(F141*$V$5,0))))","v":""},0,null,{"$f":"IF(D141=\"\",\"\",IF(D141=$O$10,$O$8,IF(E141=\"JUL\",MROUND(ROUND(1.03*K140,0),100),IF(D141=\"TOTAL\",SUM($K$17:K140),K140))))","v":""},{"$f":"IF(D141=\"\",\"\",IF(D141=\"TOTAL\",SUM($L$17:L140),(ROUND(K141*AJ141/100,0))))","v":""},{"$f":"IF(D141=\"\",\"\",IF(D141=\"TOTAL\",SUM($M$17:M140),(ROUND(K141*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D141=\"\",\"\",IF(D141=\"TOTAL\",SUM($T$17:T140),IF($Y$3=\"YES\",AX141,0)))","v":""},{"$f":"IF(D141=\"\",\"\",IF(D141=\"TOTAL\",SUM($U$17:U140),(ROUND(S141*AM141,0))))","v":""},{"$f":"IF(D141=\"\",\"\",IF(D141=$U$6,$T$6,IF(D141=\"TOTAL\",SUM($V$17:V140),V140)))","v":""},{"$f":"IF(D141=\"\",\"\",IF(D141=\"TOTAL\",SUM($W$17:W140),(SUM(AG142:AH142))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-07-01","Jul-2016",132,null,7,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D142=\"\",\"\",IF(D142=$N$10,$O$7,IF(E142=\"JUL\",MROUND(ROUND(1.03*F141,0),100),IF(D142=\"TOTAL\",SUM($F$17:F141),F141))))","v":""},{"$f":"IF(D142=\"\",\"\",IF(D142=\"TOTAL\",SUM($G$17:G141),(ROUND(F142*AJ142/100,0))))","v":""},{"$f":"IF(D142=\"\",\"\",IF(D142=\"TOTAL\",SUM($H$17:H141),(ROUND(F142*$V$5,0))))","v":""},0,null,{"$f":"IF(D142=\"\",\"\",IF(D142=$O$10,$O$8,IF(E142=\"JUL\",MROUND(ROUND(1.03*K141,0),100),IF(D142=\"TOTAL\",SUM($K$17:K141),K141))))","v":""},{"$f":"IF(D142=\"\",\"\",IF(D142=\"TOTAL\",SUM($L$17:L141),(ROUND(K142*AJ142/100,0))))","v":""},{"$f":"IF(D142=\"\",\"\",IF(D142=\"TOTAL\",SUM($M$17:M141),(ROUND(K142*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D142=\"\",\"\",IF(D142=\"TOTAL\",SUM($T$17:T141),IF($Y$3=\"YES\",AX142,0)))","v":""},{"$f":"IF(D142=\"\",\"\",IF(D142=\"TOTAL\",SUM($U$17:U141),(ROUND(S142*AM142,0))))","v":""},{"$f":"IF(D142=\"\",\"\",IF(D142=$U$6,$T$6,IF(D142=\"TOTAL\",SUM($V$17:V141),V141)))","v":""},{"$f":"IF(D142=\"\",\"\",IF(D142=\"TOTAL\",SUM($W$17:W141),(SUM(AG143:AH143))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-08-01","Aug-2016",132,null,7,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D143=\"\",\"\",IF(D143=$N$10,$O$7,IF(E143=\"JUL\",MROUND(ROUND(1.03*F142,0),100),IF(D143=\"TOTAL\",SUM($F$17:F142),F142))))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=\"TOTAL\",SUM($G$17:G142),(ROUND(F143*AJ143/100,0))))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=\"TOTAL\",SUM($H$17:H142),(ROUND(F143*$V$5,0))))","v":""},0,null,{"$f":"IF(D143=\"\",\"\",IF(D143=$O$10,$O$8,IF(E143=\"JUL\",MROUND(ROUND(1.03*K142,0),100),IF(D143=\"TOTAL\",SUM($K$17:K142),K142))))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=\"TOTAL\",SUM($L$17:L142),(ROUND(K143*AJ143/100,0))))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=\"TOTAL\",SUM($M$17:M142),(ROUND(K143*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D143=\"\",\"\",IF(D143=\"TOTAL\",SUM($T$17:T142),IF($Y$3=\"YES\",AX143,0)))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=\"TOTAL\",SUM($U$17:U142),(ROUND(S143*AM143,0))))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=$U$6,$T$6,IF(D143=\"TOTAL\",SUM($V$17:V142),V142)))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=\"TOTAL\",SUM($W$17:W142),(SUM(AG144:AH144))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C142),MONTH(C142)+1,DAY(C142)),\"\")","v":""},{"$f":"IFERROR(IF(AB143=\"\",\"\",IF(DATE(YEAR(AB143),MONTH(AB143),DAY(AB143))=DATE(YEAR($N$9),MONTH($N$9)+1,DAY($N$9)),\"TOTAL\",IF(AB143>$N$9,\"\",AB143))),\"\")","v":""},{"$nulls":6},"",null,"","",null,null,"2016-09-01","Sep-2016",132,null,7,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D144=\"\",\"\",IF(D144=$N$10,$O$7,IF(E144=\"JUL\",MROUND(ROUND(1.03*F143,0),100),IF(D144=\"TOTAL\",SUM($F$17:F143),F143))))","v":""},{"$f":"IF(D144=\"\",\"\",IF(D144=\"TOTAL\",SUM($G$17:G143),(ROUND(F144*AJ144/100,0))))","v":""},{"$f":"IF(D144=\"\",\"\",IF(D144=\"TOTAL\",SUM($H$17:H143),(ROUND(F144*$V$5,0))))","v":""},0,null,{"$f":"IF(D144=\"\",\"\",IF(D144=$O$10,$O$8,IF(E144=\"JUL\",MROUND(ROUND(1.03*K143,0),100),IF(D144=\"TOTAL\",SUM($K$17:K143),K143))))","v":""},{"$f":"IF(D144=\"\",\"\",IF(D144=\"TOTAL\",SUM($L$17:L143),(ROUND(K144*AJ144/100,0))))","v":""},{"$f":"IF(D144=\"\",\"\",IF(D144=\"TOTAL\",SUM($M$17:M143),(ROUND(K144*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D144=\"\",\"\",IF(D144=\"TOTAL\",SUM($T$17:T143),IF($Y$3=\"YES\",AX144,0)))","v":""},{"$f":"IF(D144=\"\",\"\",IF(D144=\"TOTAL\",SUM($U$17:U143),(ROUND(S144*AM144,0))))","v":""},{"$f":"IF(D144=\"\",\"\",IF(D144=$U$6,$T$6,IF(D144=\"TOTAL\",SUM($V$17:V143),V143)))","v":""},{"$f":"IF(D144=\"\",\"\",IF(D144=\"TOTAL\",SUM($W$17:W143),(SUM(AG145:AH145))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-10-01",{"$f":"TEXT(AP144,\"mmm-yyyy\")","v":"Oct-2016"},132,null,7,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D145=\"\",\"\",IF(D145=$N$10,$O$7,IF(E145=\"JUL\",MROUND(ROUND(1.03*F144,0),100),IF(D145=\"TOTAL\",SUM($F$17:F144),F144))))","v":""},{"$f":"IF(D145=\"\",\"\",IF(D145=\"TOTAL\",SUM($G$17:G144),(ROUND(F145*AJ145/100,0))))","v":""},{"$f":"IF(D145=\"\",\"\",IF(D145=\"TOTAL\",SUM($H$17:H144),(ROUND(F145*$V$5,0))))","v":""},0,null,{"$f":"IF(D145=\"\",\"\",IF(D145=$O$10,$O$8,IF(E145=\"JUL\",MROUND(ROUND(1.03*K144,0),100),IF(D145=\"TOTAL\",SUM($K$17:K144),K144))))","v":""},{"$f":"IF(D145=\"\",\"\",IF(D145=\"TOTAL\",SUM($L$17:L144),(ROUND(K145*AJ145/100,0))))","v":""},{"$f":"IF(D145=\"\",\"\",IF(D145=\"TOTAL\",SUM($M$17:M144),(ROUND(K145*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D145=\"\",\"\",IF(D145=\"TOTAL\",SUM($T$17:T144),IF($Y$3=\"YES\",AX145,0)))","v":""},{"$f":"IF(D145=\"\",\"\",IF(D145=\"TOTAL\",SUM($U$17:U144),(ROUND(S145*AM145,0))))","v":""},{"$f":"IF(D145=\"\",\"\",IF(D145=$U$6,$T$6,IF(D145=\"TOTAL\",SUM($V$17:V144),V144)))","v":""},{"$f":"IF(D145=\"\",\"\",IF(D145=\"TOTAL\",SUM($W$17:W144),(SUM(AG146:AH146))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",null,null,"2016-11-01","Nov-2016",132,null,null,{"$f":"AU144","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IFERROR(ROUND(O145*AL145/100,0)+R145,0)","v":0}]
[null,"","","",{"$f":"TEXT(D146,\"mmm\")","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=$N$10,$O$7,IF(E146=\"JUL\",MROUND(ROUND(1.03*F145,0),100),IF(D146=\"TOTAL\",SUM($F$17:F145),F145))))","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=\"TOTAL\",SUM($G$17:G145),(ROUND(F146*AJ146/100,0))))","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=\"TOTAL\",SUM($H$17:H145),(ROUND(F146*$V$5,0))))","v":""},0,null,{"$f":"IF(D146=\"\",\"\",IF(D146=$O$10,$O$8,IF(E146=\"JUL\",MROUND(ROUND(1.03*K145,0),100),IF(D146=\"TOTAL\",SUM($K$17:K145),K145))))","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=\"TOTAL\",SUM($L$17:L145),(ROUND(K146*AJ146/100,0))))","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=\"TOTAL\",SUM($M$17:M145),(ROUND(K146*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D146=\"\",\"\",IF(D146=\"TOTAL\",SUM($T$17:T145),IF($Y$3=\"YES\",AX146,0)))","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=\"TOTAL\",SUM($U$17:U145),(ROUND(S146*AM146,0))))","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=$U$6,$T$6,IF(D146=\"TOTAL\",SUM($V$17:V145),V145)))","v":""},{"$f":"IF(D146=\"\",\"\",IF(D146=\"TOTAL\",SUM($W$17:W145),(SUM(AG147:AH147))))","v":""},0,0,null,null,"","",{"$nulls":6},{"$f":"IFERROR(VLOOKUP(D146,$AQ$15:$AR$161,2,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D146,$AQ$15:$AAR$161,4,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D146,$AQ$15:$AAR$161,5,0),\"\")","v":""},null,null,"2016-12-01","Dec-2016",132,null,null,{"v":0.1,"d":"10%"},null,null,0]
[null,"","","","",{"$f":"IF(D147=\"\",\"\",IF(D147=$N$10,$O$7,IF(E147=\"JUL\",MROUND(ROUND(1.03*F146,0),100),IF(D147=\"TOTAL\",SUM($F$17:F146),F146))))","v":""},{"$f":"IF(D147=\"\",\"\",IF(D147=\"TOTAL\",SUM($G$17:G146),(ROUND(F147*AJ147/100,0))))","v":""},{"$f":"IF(D147=\"\",\"\",IF(D147=\"TOTAL\",SUM($H$17:H146),(ROUND(F147*$V$5,0))))","v":""},0,null,{"$f":"IF(D147=\"\",\"\",IF(D147=$O$10,$O$8,IF(E147=\"JUL\",MROUND(ROUND(1.03*K146,0),100),IF(D147=\"TOTAL\",SUM($K$17:K146),K146))))","v":""},{"$f":"IF(D147=\"\",\"\",IF(D147=\"TOTAL\",SUM($L$17:L146),(ROUND(K147*AJ147/100,0))))","v":""},{"$f":"IF(D147=\"\",\"\",IF(D147=\"TOTAL\",SUM($M$17:M146),(ROUND(K147*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D147=\"\",\"\",IF(D147=\"TOTAL\",SUM($T$17:T146),IF($Y$3=\"YES\",AX147,0)))","v":""},{"$f":"IF(D147=\"\",\"\",IF(D147=\"TOTAL\",SUM($U$17:U146),(ROUND(S147*AM147,0))))","v":""},{"$f":"IF(D147=\"\",\"\",IF(D147=$U$6,$T$6,IF(D147=\"TOTAL\",SUM($V$17:V146),V146)))","v":""},{"$f":"IF(D147=\"\",\"\",IF(D147=\"TOTAL\",SUM($W$17:W146),(SUM(AG148:AH148))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",{"$nulls":10},0]
[null,"","","","",{"$f":"IF(D148=\"\",\"\",IF(D148=$N$10,$O$7,IF(E148=\"JUL\",MROUND(ROUND(1.03*F147,0),100),IF(D148=\"TOTAL\",SUM($F$17:F147),F147))))","v":""},{"$f":"IF(D148=\"\",\"\",IF(D148=\"TOTAL\",SUM($G$17:G147),(ROUND(F148*AJ148/100,0))))","v":""},{"$f":"IF(D148=\"\",\"\",IF(D148=\"TOTAL\",SUM($H$17:H147),(ROUND(F148*$V$5,0))))","v":""},0,null,{"$f":"IF(D148=\"\",\"\",IF(D148=$O$10,$O$8,IF(E148=\"JUL\",MROUND(ROUND(1.03*K147,0),100),IF(D148=\"TOTAL\",SUM($K$17:K147),K147))))","v":""},{"$f":"IF(D148=\"\",\"\",IF(D148=\"TOTAL\",SUM($L$17:L147),(ROUND(K148*AJ148/100,0))))","v":""},{"$f":"IF(D148=\"\",\"\",IF(D148=\"TOTAL\",SUM($M$17:M147),(ROUND(K148*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D148=\"\",\"\",IF(D148=\"TOTAL\",SUM($T$17:T147),IF($Y$3=\"YES\",AX148,0)))","v":""},{"$f":"IF(D148=\"\",\"\",IF(D148=\"TOTAL\",SUM($U$17:U147),(ROUND(S148*AM148,0))))","v":""},{"$f":"IF(D148=\"\",\"\",IF(D148=$U$6,$T$6,IF(D148=\"TOTAL\",SUM($V$17:V147),V147)))","v":""},{"$f":"IF(D148=\"\",\"\",IF(D148=\"TOTAL\",SUM($W$17:W147),(SUM(AG149:AH149))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"","",{"$nulls":10},0]
[null,"","","","",{"$f":"IF(D149=\"\",\"\",IF(E149=\"JUL\",MROUND(ROUND(1.03*F148,0),100),IF(D149=\"TOTAL\",SUM($F$17:F148),F148)))","v":""},{"$f":"IF(D149=\"\",\"\",IF(D149=\"TOTAL\",SUM($G$17:G148),(ROUND(F149*AJ149/100,0))))","v":""},{"$f":"IF(D149=\"\",\"\",IF(D149=\"TOTAL\",SUM($H$17:H148),(ROUND(F149*$V$5,0))))","v":""},0,null,{"$f":"IF(D149=\"\",\"\",IF(E149=\"JUL\",MROUND(ROUND(1.03*K148,0),100),IF(D149=\"TOTAL\",SUM($K$17:K148),K148)))","v":""},{"$f":"IF(D149=\"\",\"\",IF(D149=\"TOTAL\",SUM($L$17:L148),(ROUND(K149*AJ149/100,0))))","v":""},{"$f":"IF(D149=\"\",\"\",IF(D149=\"TOTAL\",SUM($M$17:M148),(ROUND(K149*$V$5,0))))","v":""},0,"","","",null,0,{"$f":"IF(D149=\"\",\"\",IF(D149=\"TOTAL\",SUM($T$17:T148),IF($Y$6=\"REGULAR\",AX149,BA149)))","v":""},{"$f":"IF(D149=\"\",\"\",IF(D149=\"TOTAL\",SUM($U$17:U148),(ROUND(S149*AM149,0))))","v":""},null,{"$f":"IF(D149=\"\",\"\",IF(D149=\"TOTAL\",SUM($W$17:W148),(SUM(AG150:AH150))))","v":""},0,0,null,null,"","",{"$nulls":6},"",null,"",""]

{"sheet":"Arrear with Optional Increment","index":5,"n_rows":137,"n_cols":60,"rows_kept":137,"merged":[[0,1,0,11],[0,12,0,25],[1,1,1,25],[2,1,2,8],[2,9,2,19],[2,20,2,23],[2,30,2,32],[2,42,2,44],[3,1,3,8],[3,9,3,13],[3,14,3,15],[3,16,3,19],[3,20,3,23],[3,24,3,25],[4,1,4,8],[4,12,4,14],[4,15,4,16],[4,17,4,21],[4,23,4,24],[5,1,5,8],[5,9,5,10],[5,12,5,14],[5,15,5,16],[5,17,5,21],[5,23,6,25],[6,1,6,8],[6,9,6,10],[6,13,6,14],[6,15,6,16],[6,17,6,21],[7,1,7,8],[7,9,7,10],[7,13,7,14],[7,15,7,16],[7,17,7,20],[7,22,7,23],[7,25,7,26],[8,1,8,3],[8,6,8,7],[10,1,10,25],[11,1,11,25],[12,1,12,7],[12,8,12,11],[12,12,12,14],[12,15,12,16],[12,18,12,19],[13,1,13,7],[13,8,13,13],[13,14,13,16],[13,17,13,20],[13,21,13,23],[13,24,13,25],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,6,14,10],[14,11,14,14],[14,15,14,19],[14,20,14,23],[14,24,15,24],[14,25,15,25],[15,9,15,10],[16,9,16,10],[17,9,17,10],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[22,9,22,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[32,9,32,10],[33,9,33,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[38,9,38,10],[39,9,39,10],[40,9,40,10],[41,9,41,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[46,9,46,10],[47,9,47,10],[48,9,48,10],[49,9,49,10],[50,9,50,10],[51,9,51,10],[52,9,52,10],[53,9,53,10],[54,9,54,10],[55,9,55,10],[56,9,56,10],[57,9,57,10],[58,9,58,10],[59,9,59,10],[60,9,60,10],[61,9,61,10],[62,9,62,10],[63,9,63,10],[64,9,64,10],[65,9,65,10],[66,9,66,10],[67,9,67,10],[68,9,68,10],[69,9,69,10],[70,9,70,10],[71,9,71,10],[72,9,72,10],[73,9,73,10],[74,9,74,10],[75,9,75,10],[76,9,76,10],[77,9,77,10],[78,9,78,10],[79,9,79,10],[80,9,80,10],[81,9,81,10],[82,9,82,10],[83,9,83,10],[84,9,84,10],[85,9,85,10],[86,9,86,10],[87,9,87,10],[88,9,88,10],[89,9,89,10],[90,9,90,10],[91,9,91,10],[92,9,92,10],[93,9,93,10],[94,9,94,10],[95,9,95,10],[96,9,96,10],[97,9,97,10],[98,9,98,10],[99,9,99,10],[100,9,100,10],[101,9,101,10],[102,9,102,10],[103,9,103,10],[104,9,104,10],[105,9,105,10],[106,9,106,10],[107,9,107,10],[108,9,108,10],[109,9,109,10],[110,9,110,10],[111,9,111,10],[112,9,112,10],[113,9,113,10],[114,9,114,10],[115,9,115,10],[116,9,116,10],[117,9,117,10],[118,9,118,10],[119,9,119,10],[120,9,120,10],[121,9,121,10],[122,9,122,10],[123,9,123,10],[124,9,124,10],[125,9,125,10],[126,9,126,10],[127,9,127,10],[128,9,128,10],[129,9,129,10],[130,9,130,10],[131,9,131,10],[132,9,132,10],[133,9,133,10],[134,9,134,10],[135,9,135,10],[136,9,136,10],[137,9,137,10],[138,9,138,10],[139,9,139,10],[140,9,140,10]]}
[null,"WELCOME TO RAJTEACHERS.NET",{"$nulls":10},"CREATED BY : PARMANAND MEGHWAL SENIOR TEACHER GUPS KANWARPURA, BARAN"]
[null,"DATA ENTRY (नीचे दी गई सभी प्रविष्टियाँ पूरी करें)"]
[null,"OFFICE NAME",{"$nulls":7},"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN",{"$nulls":10},"INCREAMENT MONTH",{"$nulls":3},"JUL"]
[null,"EMPLOYEE NAME",{"$nulls":7},"Parmanand Meghwal",{"$nulls":4},"DESIGNATION",null,"Senior Teacher",{"$nulls":3},"EMPLOYEE STATUS",{"$nulls":3},"SUB-ORDINATE"]
[null,"ARREAR DATE FROM (DD-MM-YYYY)",{"$nulls":7},"03","AUG",2025,"OLD BASIC PAY",null,null,61300,null,"HRA (BEFORE 01.07.2021)",{"$nulls":4},8,"TAX DED. %",null,{"v":0.1,"d":"10%"},{"$nulls":10},"TO"]
[null,"ARREAR DATE UP TO (MM-YYYY)",{"$nulls":7},"MAR",null,2026,"NEW BASIC PAY",null,null,65000,null,"HRA (AFTER 01.07.2021)",{"$nulls":4},9,"RAJTEACHERS.NET",{"$nulls":4},"REGULAR"]
[null,"CHANGE BASIC IN DUE (ACP,PROMOTION,ETC)",{"$nulls":7},"NO",null,"MONTH","Aug-2024","NEW BASIC",null,67200,null,"HRA (AFTER 01.07.2024)",{"$nulls":4},10]
[null,"CHANGE BASIC IN DRAWN (ACP,PROMOTION,ETC)",{"$nulls":7},"NO",null,"MONTH","Sep-2024","NEW BASIC",null,65300,null,"         S.I. (DEDUCTION)",{"$nulls":3},0,"Mar-2025",null,"GPF","YES"]
[{"$nulls":8},{"$f":"DATEDIF(L9,P9,\"m\")","v":7},{"$f":"I9+1","v":8},null,{"$f":"DATEVALUE(J5&K5&L5)","v":"2025-08-03"},null,null,{"$f":"DATEVALUE(J6&L6)","v":"2026-03-01"},{"$f":"EOMONTH(O9,0)","v":"2026-03-31"}]
[null,null,{"$f":"EOMONTH(L9,0)","v":"2025-08-31"},{"$f":"DAY(EOMONTH(C10,0))","v":31},{"$f":"G10+1","v":"1900-01-29"},null,{"$f":"DATEDIF(L9, C10, \"D\")","v":"1900-01-28"},{"$nulls":4},{"$f":"DATEVALUE(K5&L5)","v":"2025-08-01"},{"$f":"IFERROR(DATE(YEAR(L10),MONTH(L10)+1,DAY(L10)),\"\")","v":"2025-09-01"},null,{"$f":"IF($J$7=\"yes\",$M$7,\"\")","v":""},{"$f":"IF($J$8=\"yes\",$M$8,\"\")","v":""},{"$nulls":8},{"$f":"IF($V$8=\"\",\"\",W8)","v":"Mar-2025"}]
[]
[null,{"$f":"J3","v":"GOVT. SR. SECONDARY SCHOOL, GORDHANPURA, ATRU, BARAN"},{"$nulls":38},{"$f":"IF(Y4=\"STATE\",5,IF(Y4=\"SUB-ORDINATE\",3,IF(Y4=\"MINISTRIAL\",2,IF(Y4=\"CLASS-IV\",1,\"\"))))","v":3}]
[{"$nulls":12},"ARREAR FROM -",null,null,{"$f":"L9","v":"2025-08-03"},null,"TO",{"$f":"P9","v":"2026-03-31"},{"$nulls":21},{"$f":"ROUND(T17/31,0)","v":188},{"$nulls":16},2017,"JAN","01"]
[null,"Name Of Employee -",{"$nulls":6},{"$f":"J4","v":"Parmanand Meghwal"},{"$nulls":5},"Designation -",null,null,{"$f":"Q4","v":"Senior Teacher"},{"$nulls":3},"Employee ID",null,null,"RJBR200804022222",{"$nulls":28},"REGULAR",{"$nulls":3},2018,"FEB","02"]
[null,"SN","MONTH","MONTH",null,null,"DUE",{"$nulls":4},"DRAWN",{"$nulls":3},"DIFFERENT",{"$nulls":4},"DEDUCTION",{"$nulls":3},"TOTAL DED.","NET AMOUNT",{"$nulls":5},"DA-P","HRA-P","CORONA","CORONA","TOTAL","DA","HRA","GPF","TAX","CORONA","CORONA2","2017-01-01",{"$f":"TEXT(AQ15,\"mmm-yyyy\")","v":"Jan-2017"},4,null,null,{"$f":"Z5","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IF($Z$6=\"REGULAR\",AS15,0)","v":0},{"$f":"IF($Z$6=\"REGULAR\",$W$5,0)","v":0},"GPF-P","PROBATION (L-1)",750,null,null,2019,"MAR","03"]
[{"$nulls":6},"BASIC","DA","HRA","TOTAL",null,"BASIC","DA","HRA","TOTAL","BASIC","DA","HRA","SURRENDER","TOTAL","GPF","ITAX","SI","CORONA",{"$nulls":18},"2017-02-01",{"$f":"TEXT(AQ16,\"mmm-yyyy\")","v":"Feb-2017"},4,null,null,{"$f":"AV15","v":{"v":0.1,"d":"10%"}},null,null,{"$f":"IF($Z$6=\"REGULAR\",AS16,0)","v":0},{"$f":"IF($Z$6=\"REGULAR\",$W$5,0)","v":0},null,"PROBATION (L-2)",750,null,null,2020,"APR","04"]
[null,1,{"$f":"L9","v":"2025-08-03"},{"$f":"TEXT(C17,\"mmm-yyyy\")","v":"Aug-2025"},{"$f":"TEXT(D17,\"mmm\")","v":"Aug"},null,{"$f":"IF(D17=\"\",\"\",ROUND(P6/D10*E10,0))","v":60806},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($H$17:H17),(ROUND(G17*AK17/100,0))))","v":35267},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($I$17:I17),(ROUND(G17*AL17/100,0))))","v":6081},{"$f":"IFERROR(SUM(G17:I17),\"\")","v":102154},null,{"$f":"IF(D17=\"\",\"\",ROUND(P5/D10*E10,0))","v":57345},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($M$17:M17),(ROUND(L17*AK17/100,0))))","v":33260},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($N$17:N17),(ROUND(L17*AL17/100,0))))","v":5735},{"$f":"IFERROR(SUM(L17:N17),\"\")","v":96340},{"$f":"IFERROR(MIN(G17-L17),\"\")","v":3461},2007,346,null,{"$f":"IFERROR(SUM(P17:S17),\"\")","v":5814},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($U$17:U17),IF($Z$8=\"YES\",BA17,BD17)))","v":104},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($V$17:V17),(ROUND(T17*AN17,0))))","v":581},{"$f":"IF(D17=Y10,$V$8,\"\")","v":""},{"$f":"IF(D17=\"\",\"\",IF(D17=\"TOTAL\",SUM($X$17:X17),(SUM(AH18:AI18))))","v":0},{"$f":"IFERROR(SUM(U17:X17),\"\")","v":685},{"$f":"T17-Y17","v":5129},null,null,{"$f":"DATEVALUE(J5&K5&L5)","v":"2025-08-03"},{"$f":"AC17","v":"2025-08-03"},{"$f":"IFERROR(ROUND(P17*AK17/100,0),\"\")","v":2007},{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$BE$211,8,0),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$BE$211,9,0),\"\")","v":0},{"$f":"IFERROR(ROUND(P17/31*AO17,0),\"\")","v":""},{"$f":"IFERROR(ROUND(T17/31*AP17,0),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$AS$211,2,0),\"\")","v":58},{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$AAT$211,3,0),\"\")","v":10},{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$AAU$211,4,0),\"\")","v":3},{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$AAU$211,5,0),\"\")","v":0.1},{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$AAU$111,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D17,$AR$15:$AAU$111,7,0),\"\")","v":""},"2017-03-01","Mar-2017",4,null,null,{"$f":"AV16","v":{"v":0.1,"d":"10%"}},null,null,0,0,{"$f":"IFERROR(ROUND(P17*AM17/100,0)+S17,0)","v":104},"PROBATION (L-3)",750,{"$f":"IFERROR(VLOOKUP($AE$3,$BB$14:$BC$38,2,0),\"\")","v":""},null,2021,"MAY","05"]
[null,{"$f":"IF(B17>=$J$9,\"\",(B17+1))","v":2},{"$f":"IFERROR(IF(AC18=\"\",\"\",IF(DATE(YEAR(AC18),MONTH(AC18),DAY(AC18))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC18>$O$9,\"\",AC18))),\"\")","v":"2025-09-01"},{"$f":"TEXT(C18,\"mmm-yyyy\")","v":"Sep-2025"},{"$f":"TEXT(D18,\"mmm\")","v":"Sep"},{"$f":"IF(D19=\"\",\"\",IF($Y$3=E18,\"YES\",\"NO\"))","v":"NO"},{"$f":"IF(D18=\"\",\"\",IF(D18=$O$10,$P$7,IF(F18=\"YES\",MROUND(ROUND(1.03*P6,0),100),IF(D18=\"TOTAL\",SUM($G$17:G17),$P$6))))","v":65000},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($H$17:H17),(ROUND(G18*AK18/100,0))))","v":37700},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($I$17:I17),(ROUND(G18*AL18/100,0))))","v":6500},{"$f":"SUM(G18:I18)","v":109200},null,{"$f":"IF(D18=\"\",\"\",IF(D18=$P$10,$P$8,IF(F18=\"YES\",MROUND(ROUND(1.03*P5,0),100),IF(D18=\"TOTAL\",SUM($L$17:L17),$P$5))))","v":61300},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($M$17:M17),(ROUND(L18*AK18/100,0))))","v":35554},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($N$17:N17),(ROUND(L18*AL18/100,0))))","v":6130},{"$f":"IFERROR(SUM(L18:N18),\"\")","v":102984},3700,2146,370,null,{"$f":"IFERROR(SUM(P18:S18),\"\")","v":6216},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($U$17:U17),IF($Z$8=\"YES\",BA18,BD18)))","v":111},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($V$17:V17),(ROUND(T18*AN18,0))))","v":622},{"$f":"IF(D18=\"\",\"\",IF(D18=$Y$10,$V$8,IF(D18=\"TOTAL\",SUM($W$17:W17),W17)))","v":""},{"$f":"IF(D18=\"\",\"\",IF(D18=\"TOTAL\",SUM($X$17:X17),(SUM(AH19:AI19))))","v":0},{"$f":"IFERROR(SUM(U18:X18),\"\")","v":733},{"$f":"T18-Y18","v":5483},null,null,{"$f":"IFERROR(DATE(YEAR(L10),MONTH(L10)+1,DAY(L10)),\"\")","v":"2025-09-01"},{"$f":"IFERROR(IF(AC18=\"\",\"\",IF(DATE(YEAR(AC18),MONTH(AC18),DAY(AC18))=DATE(YEAR($O$9),MONTH($O$9)+2,DAY($O$9)),\"TOTAL\",IF(AC18>$O$9,\"\",AC18))),\"\")","v":"2025-09-01"},{"$f":"IFERROR(ROUND(P18*AK18/100,0),\"\")","v":2146},{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$BE$211,8,0),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$BE$211,9,0),\"\")","v":0},"","",null,{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$AS$211,2,0),\"\")","v":58},{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$AAT$211,3,0),\"\")","v":10},{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$AAU$211,4,0),\"\")","v":3},{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$AAU$211,5,0),\"\")","v":0.1},{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$AAU$111,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D18,$AR$15:$AAU$111,7,0),\"\")","v":""},"2017-04-01","Apr-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,111,"PROBATION (L-4)",750,"",null,2022,"JUN","06"]
[null,{"$f":"IF(B18>=$J$9,\"\",(B18+1))","v":3},{"$f":"IFERROR(IF(AC19=\"\",\"\",IF(DATE(YEAR(AC19),MONTH(AC19),DAY(AC19))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC19>$O$9,\"\",AC19))),\"\")","v":"2025-10-01"},{"$f":"TEXT(C19,\"mmm-yyyy\")","v":"Oct-2025"},"Oct",{"$f":"IF(D20=\"\",\"\",IF($Y$3=E19,\"YES\",\"NO\"))","v":"NO"},{"$f":"IF(D19=\"\",\"\",IF(D19=$O$10,$P$7,IF(F19=\"YES\",MROUND(ROUND(1.03*G18,0),100),IF(D19=\"TOTAL\",SUM($G$17:G18),G18))))","v":65000},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($H$17:H18),(ROUND(G19*AK19/100,0))))","v":37700},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($I$17:I18),(ROUND(G19*AL19/100,0))))","v":6500},109200,null,{"$f":"IF(D19=\"\",\"\",IF(D19=$P$10,$P$8,IF(F19=\"YES\",MROUND(ROUND(1.03*L18,0),100),IF(D19=\"TOTAL\",SUM($L$17:L18),L18))))","v":61300},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($M$17:M18),(ROUND(L19*AK19/100,0))))","v":35554},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($N$17:N18),(ROUND(L19*AL19/100,0))))","v":6130},102984,3700,2146,370,null,6216,{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($U$17:U18),IF($Z$8=\"YES\",BA19,BD19)))","v":0},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($V$17:V18),(ROUND(T19*AN19,0))))","v":622},{"$f":"IF(D19=\"\",\"\",IF(D19=$Y$10,$V$8,IF(D19=\"TOTAL\",SUM($W$17:W18),W18)))","v":""},{"$f":"IF(D19=\"\",\"\",IF(D19=\"TOTAL\",SUM($X$17:X18),(SUM(AH20:AI20))))","v":0},622,5594,null,null,{"$f":"IFERROR(DATE(YEAR(C18),MONTH(C18)+1,DAY(C18)),\"\")","v":"2025-10-01"},{"$f":"IFERROR(IF(AC19=\"\",\"\",IF(DATE(YEAR(AC19),MONTH(AC19),DAY(AC19))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC19>$O$9,\"\",AC19))),\"\")","v":"2025-10-01"},2146,0,0,"","",null,58,10,0,0.1,"","","2017-05-01","May-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-5)",750,"",null,2023,"JUL","07"]
[null,{"$f":"IF(B19>=$J$9,\"\",(B19+1))","v":4},"2025-11-01","Nov-2025","Nov","NO",{"$f":"IF(D20=\"\",\"\",IF(D20=$O$10,$P$7,IF(F20=\"YES\",MROUND(ROUND(1.03*G19,0),100),IF(D20=\"TOTAL\",SUM($G$17:G19),G19))))","v":65000},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($H$17:H19),(ROUND(G20*AK20/100,0))))","v":37700},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($I$17:I19),(ROUND(G20*AL20/100,0))))","v":6500},109200,null,{"$f":"IF(D20=\"\",\"\",IF(D20=$P$10,$P$8,IF(F20=\"YES\",MROUND(ROUND(1.03*L19,0),100),IF(D20=\"TOTAL\",SUM($L$17:L19),L19))))","v":61300},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($M$17:M19),(ROUND(L20*AK20/100,0))))","v":35554},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($N$17:N19),(ROUND(L20*AL20/100,0))))","v":6130},102984,3700,2146,370,null,6216,{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($U$17:U19),IF($Z$8=\"YES\",BA20,BD20)))","v":0},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($V$17:V19),(ROUND(T20*AN20,0))))","v":622},{"$f":"IF(D20=\"\",\"\",IF(D20=$Y$10,$V$8,IF(D20=\"TOTAL\",SUM($W$17:W19),W19)))","v":""},{"$f":"IF(D20=\"\",\"\",IF(D20=\"TOTAL\",SUM($X$17:X19),(SUM(AH21:AI21))))","v":0},622,5594,null,null,{"$f":"IFERROR(DATE(YEAR(C19),MONTH(C19)+1,DAY(C19)),\"\")","v":"2025-11-01"},"2025-11-01",2146,0,0,"","",null,58,10,0,0.1,"","","2017-06-01","Jun-2017",4,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-6)",750,"",null,2024,"AUG","08"]
[null,5,"2025-12-01","Dec-2025","Dec","NO",{"$f":"IF(D21=\"\",\"\",IF(D21=$O$10,$P$7,IF(F21=\"YES\",MROUND(ROUND(1.03*G20,0),100),IF(D21=\"TOTAL\",SUM($G$17:G20),G20))))","v":65000},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($H$17:H20),(ROUND(G21*AK21/100,0))))","v":37700},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($I$17:I20),(ROUND(G21*AL21/100,0))))","v":6500},109200,null,{"$f":"IF(D21=\"\",\"\",IF(D21=$P$10,$P$8,IF(F21=\"YES\",MROUND(ROUND(1.03*L20,0),100),IF(D21=\"TOTAL\",SUM($L$17:L20),L20))))","v":61300},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($M$17:M20),(ROUND(L21*AK21/100,0))))","v":35554},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($N$17:N20),(ROUND(L21*AL21/100,0))))","v":6130},102984,3700,2146,370,null,6216,{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($U$17:U20),IF($Z$8=\"YES\",BA21,BD21)))","v":0},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($V$17:V20),(ROUND(T21*AN21,0))))","v":622},{"$f":"IF(D21=\"\",\"\",IF(D21=$Y$10,$V$8,IF(D21=\"TOTAL\",SUM($W$17:W20),W20)))","v":""},{"$f":"IF(D21=\"\",\"\",IF(D21=\"TOTAL\",SUM($X$17:X20),(SUM(AH22:AI22))))","v":0},622,5594,null,null,"2025-12-01","2025-12-01",2146,0,0,"","",null,58,10,0,0.1,"","","2017-07-01","Jul-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-7)",750,"",null,2025,"SEP","09"]
[null,6,"2026-01-01","Jan-2026","Jan","NO",{"$f":"IF(D22=\"\",\"\",IF(D22=$O$10,$P$7,IF(F22=\"YES\",MROUND(ROUND(1.03*G21,0),100),IF(D22=\"TOTAL\",SUM($G$17:G21),G21))))","v":65000},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($H$17:H21),(ROUND(G22*AK22/100,0))))","v":37700},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($I$17:I21),(ROUND(G22*AL22/100,0))))","v":6500},109200,null,{"$f":"IF(D22=\"\",\"\",IF(D22=$P$10,$P$8,IF(F22=\"YES\",MROUND(ROUND(1.03*L21,0),100),IF(D22=\"TOTAL\",SUM($L$17:L21),L21))))","v":61300},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($M$17:M21),(ROUND(L22*AK22/100,0))))","v":35554},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($N$17:N21),(ROUND(L22*AL22/100,0))))","v":6130},102984,3700,2146,370,null,6216,{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($U$17:U21),IF($Z$8=\"YES\",BA22,BD22)))","v":0},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($V$17:V21),(ROUND(T22*AN22,0))))","v":622},{"$f":"IF(D22=\"\",\"\",IF(D22=$Y$10,$V$8,IF(D22=\"TOTAL\",SUM($W$17:W21),W21)))","v":""},{"$f":"IF(D22=\"\",\"\",IF(D22=\"TOTAL\",SUM($X$17:X21),(SUM(AH23:AI23))))","v":0},622,5594,null,null,"2026-01-01","2026-01-01",2146,0,0,"","",null,58,10,0,0.1,"","","2017-08-01","Aug-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-8)",825,"",null,2026,"OCT",10]
[null,7,"2026-02-01","Feb-2026","Feb","NO",{"$f":"IF(D23=\"\",\"\",IF(D23=$O$10,$P$7,IF(F23=\"YES\",MROUND(ROUND(1.03*G22,0),100),IF(D23=\"TOTAL\",SUM($G$17:G22),G22))))","v":65000},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($H$17:H22),(ROUND(G23*AK23/100,0))))","v":37700},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($I$17:I22),(ROUND(G23*AL23/100,0))))","v":6500},109200,null,{"$f":"IF(D23=\"\",\"\",IF(D23=$P$10,$P$8,IF(F23=\"YES\",MROUND(ROUND(1.03*L22,0),100),IF(D23=\"TOTAL\",SUM($L$17:L22),L22))))","v":61300},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($M$17:M22),(ROUND(L23*AK23/100,0))))","v":35554},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($N$17:N22),(ROUND(L23*AL23/100,0))))","v":6130},102984,3700,2146,370,null,6216,{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($U$17:U22),IF($Z$8=\"YES\",BA23,BD23)))","v":0},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($V$17:V22),(ROUND(T23*AN23,0))))","v":622},{"$f":"IF(D23=\"\",\"\",IF(D23=$Y$10,$V$8,IF(D23=\"TOTAL\",SUM($W$17:W22),W22)))","v":""},{"$f":"IF(D23=\"\",\"\",IF(D23=\"TOTAL\",SUM($X$17:X22),(SUM(AH24:AI24))))","v":0},622,5594,null,null,"2026-02-01","2026-02-01",2146,0,0,"","",null,58,10,0,0.1,"","","2017-09-01","Sep-2017",5,null,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-9)",1300,"",null,2027,"NOV",11]
[null,8,"2026-03-01","Mar-2026","Mar","NO",{"$f":"IF(D24=\"\",\"\",IF(D24=$O$10,$P$7,IF(F24=\"YES\",MROUND(ROUND(1.03*G23,0),100),IF(D24=\"TOTAL\",SUM($G$17:G23),G23))))","v":65000},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($H$17:H23),(ROUND(G24*AK24/100,0))))","v":37700},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($I$17:I23),(ROUND(G24*AL24/100,0))))","v":6500},109200,null,{"$f":"IF(D24=\"\",\"\",IF(D24=$P$10,$P$8,IF(F24=\"YES\",MROUND(ROUND(1.03*L23,0),100),IF(D24=\"TOTAL\",SUM($L$17:L23),L23))))","v":61300},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($M$17:M23),(ROUND(L24*AK24/100,0))))","v":35554},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($N$17:N23),(ROUND(L24*AL24/100,0))))","v":6130},102984,3700,2146,370,null,6216,{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($U$17:U23),IF($Z$8=\"YES\",BA24,BD24)))","v":0},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($V$17:V23),(ROUND(T24*AN24,0))))","v":622},{"$f":"IF(D24=\"\",\"\",IF(D24=$Y$10,$V$8,IF(D24=\"TOTAL\",SUM($W$17:W23),W23)))","v":""},{"$f":"IF(D24=\"\",\"\",IF(D24=\"TOTAL\",SUM($X$17:X23),(SUM(AH25:AI25))))","v":0},622,5594,null,null,"2026-03-01","2026-03-01",2146,0,0,"","",null,58,10,0,0.1,"","","2017-10-01","Oct-2017",5,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-10)",1000,"",null,null,"DEC",12]
[null,"","TOTAL","TOTAL","TOTAL","",{"$f":"IF(D25=\"\",\"\",IF(D25=$O$10,$P$7,IF(F25=\"YES\",MROUND(ROUND(1.03*G24,0),100),IF(D25=\"TOTAL\",SUM($G$17:G24),G24))))","v":515806},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($H$17:H24),(ROUND(G25*AK25/100,0))))","v":299167},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($I$17:I24),(ROUND(G25*AL25/100,0))))","v":51581},866554,null,{"$f":"IF(D25=\"\",\"\",IF(D25=$P$10,$P$8,IF(F25=\"YES\",MROUND(ROUND(1.03*L24,0),100),IF(D25=\"TOTAL\",SUM($L$17:L24),L24))))","v":486445},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($M$17:M24),(ROUND(L25*AK25/100,0))))","v":282138},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($N$17:N24),(ROUND(L25*AL25/100,0))))","v":48645},817228,29361,17029,2936,null,49326,{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($U$17:U24),IF($Z$8=\"YES\",BA25,BD25)))","v":215},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($V$17:V24),(ROUND(T25*AN25,0))))","v":4935},{"$f":"IF(D25=\"\",\"\",IF(D25=$Y$10,$V$8,IF(D25=\"TOTAL\",SUM($W$17:W24),W24)))","v":0},{"$f":"IF(D25=\"\",\"\",IF(D25=\"TOTAL\",SUM($X$17:X24),(SUM(AH26:AI26))))","v":0},5150,44176,null,null,"2026-04-01","TOTAL","","","","","",null,"","","","","","","2017-11-01","Nov-2017",5,{"$f":"AT24","v":8},null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-11)",1000,"",{"$nulls":3},13]
[null,"","","","","",{"$f":"IF(D26=\"\",\"\",IF(D26=$O$10,$P$7,IF(F26=\"YES\",MROUND(ROUND(1.03*G25,0),100),IF(D26=\"TOTAL\",SUM($G$17:G25),G25))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($H$17:H25),(ROUND(G26*AK26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($I$17:I25),(ROUND(G26*AL26/100,0))))","v":""},0,null,{"$f":"IF(D26=\"\",\"\",IF(D26=$P$10,$P$8,IF(F26=\"YES\",MROUND(ROUND(1.03*L25,0),100),IF(D26=\"TOTAL\",SUM($L$17:L25),L25))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($M$17:M25),(ROUND(L26*AK26/100,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($N$17:N25),(ROUND(L26*AL26/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($U$17:U25),IF($Z$8=\"YES\",BA26,BD26)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($V$17:V25),(ROUND(T26*AN26,0))))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=$Y$10,$V$8,IF(D26=\"TOTAL\",SUM($W$17:W25),W25)))","v":""},{"$f":"IF(D26=\"\",\"\",IF(D26=\"TOTAL\",SUM($X$17:X25),(SUM(AH27:AI27))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2017-12-01","Dec-2017",5,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,"PROBATION (L-12)",1450,"",{"$nulls":3},14]
[null,"","","","","",{"$f":"IF(D27=\"\",\"\",IF(D27=$O$10,$P$7,IF(F27=\"YES\",MROUND(ROUND(1.03*G26,0),100),IF(D27=\"TOTAL\",SUM($G$17:G26),G26))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($H$17:H26),(ROUND(G27*AK27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($I$17:I26),(ROUND(G27*AL27/100,0))))","v":""},0,null,{"$f":"IF(D27=\"\",\"\",IF(D27=$P$10,$P$8,IF(F27=\"YES\",MROUND(ROUND(1.03*L26,0),100),IF(D27=\"TOTAL\",SUM($L$17:L26),L26))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($M$17:M26),(ROUND(L27*AK27/100,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($N$17:N26),(ROUND(L27*AL27/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($U$17:U26),IF($Z$8=\"YES\",BA27,BD27)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($V$17:V26),(ROUND(T27*AN27,0))))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=$Y$10,$V$8,IF(D27=\"TOTAL\",SUM($W$17:W26),W26)))","v":""},{"$f":"IF(D27=\"\",\"\",IF(D27=\"TOTAL\",SUM($X$17:X26),(SUM(AH28:AI28))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-01-01","Jan-2018",7,8,2,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},15]
[null,"","","","","",{"$f":"IF(D28=\"\",\"\",IF(D28=$O$10,$P$7,IF(F28=\"YES\",MROUND(ROUND(1.03*G27,0),100),IF(D28=\"TOTAL\",SUM($G$17:G27),G27))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($H$17:H27),(ROUND(G28*AK28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($I$17:I27),(ROUND(G28*AL28/100,0))))","v":""},0,null,{"$f":"IF(D28=\"\",\"\",IF(D28=$P$10,$P$8,IF(F28=\"YES\",MROUND(ROUND(1.03*L27,0),100),IF(D28=\"TOTAL\",SUM($L$17:L27),L27))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($M$17:M27),(ROUND(L28*AK28/100,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($N$17:N27),(ROUND(L28*AL28/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($U$17:U27),IF($Z$8=\"YES\",BA28,BD28)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($V$17:V27),(ROUND(T28*AN28,0))))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=$Y$10,$V$8,IF(D28=\"TOTAL\",SUM($W$17:W27),W27)))","v":""},{"$f":"IF(D28=\"\",\"\",IF(D28=\"TOTAL\",SUM($X$17:X27),(SUM(AH29:AI29))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-02-01","Feb-2018",7,8,2,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},16]
[null,"","","","","",{"$f":"IF(D29=\"\",\"\",IF(D29=$O$10,$P$7,IF(F29=\"YES\",MROUND(ROUND(1.03*G28,0),100),IF(D29=\"TOTAL\",SUM($G$17:G28),G28))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($H$17:H28),(ROUND(G29*AK29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($I$17:I28),(ROUND(G29*AL29/100,0))))","v":""},0,null,{"$f":"IF(D29=\"\",\"\",IF(D29=$P$10,$P$8,IF(F29=\"YES\",MROUND(ROUND(1.03*L28,0),100),IF(D29=\"TOTAL\",SUM($L$17:L28),L28))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($M$17:M28),(ROUND(L29*AK29/100,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($N$17:N28),(ROUND(L29*AL29/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($U$17:U28),IF($Z$8=\"YES\",BA29,BD29)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($V$17:V28),(ROUND(T29*AN29,0))))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=$Y$10,$V$8,IF(D29=\"TOTAL\",SUM($W$17:W28),W28)))","v":""},{"$f":"IF(D29=\"\",\"\",IF(D29=\"TOTAL\",SUM($X$17:X28),(SUM(AH30:AI30))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-03-01","Mar-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},17]
[null,"","","","","",{"$f":"IF(D30=\"\",\"\",IF(D30=$O$10,$P$7,IF(F30=\"YES\",MROUND(ROUND(1.03*G29,0),100),IF(D30=\"TOTAL\",SUM($G$17:G29),G29))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($H$17:H29),(ROUND(G30*AK30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($I$17:I29),(ROUND(G30*AL30/100,0))))","v":""},0,null,{"$f":"IF(D30=\"\",\"\",IF(D30=$P$10,$P$8,IF(F30=\"YES\",MROUND(ROUND(1.03*L29,0),100),IF(D30=\"TOTAL\",SUM($L$17:L29),L29))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($M$17:M29),(ROUND(L30*AK30/100,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($N$17:N29),(ROUND(L30*AL30/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($U$17:U29),IF($Z$8=\"YES\",BA30,BD30)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($V$17:V29),(ROUND(T30*AN30,0))))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=$Y$10,$V$8,IF(D30=\"TOTAL\",SUM($W$17:W29),W29)))","v":""},{"$f":"IF(D30=\"\",\"\",IF(D30=\"TOTAL\",SUM($X$17:X29),(SUM(AH31:AI31))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-04-01","Apr-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},18]
[null,"","","","","",{"$f":"IF(D31=\"\",\"\",IF(D31=$O$10,$P$7,IF(F31=\"YES\",MROUND(ROUND(1.03*G30,0),100),IF(D31=\"TOTAL\",SUM($G$17:G30),G30))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($H$17:H30),(ROUND(G31*AK31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($I$17:I30),(ROUND(G31*AL31/100,0))))","v":""},0,null,{"$f":"IF(D31=\"\",\"\",IF(D31=$P$10,$P$8,IF(F31=\"YES\",MROUND(ROUND(1.03*L30,0),100),IF(D31=\"TOTAL\",SUM($L$17:L30),L30))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($M$17:M30),(ROUND(L31*AK31/100,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($N$17:N30),(ROUND(L31*AL31/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($U$17:U30),IF($Z$8=\"YES\",BA31,BD31)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($V$17:V30),(ROUND(T31*AN31,0))))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=$Y$10,$V$8,IF(D31=\"TOTAL\",SUM($W$17:W30),W30)))","v":""},{"$f":"IF(D31=\"\",\"\",IF(D31=\"TOTAL\",SUM($X$17:X30),(SUM(AH32:AI32))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-05-01","May-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},19]
[null,"","","","","",{"$f":"IF(D32=\"\",\"\",IF(D32=$O$10,$P$7,IF(F32=\"YES\",MROUND(ROUND(1.03*G31,0),100),IF(D32=\"TOTAL\",SUM($G$17:G31),G31))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($H$17:H31),(ROUND(G32*AK32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($I$17:I31),(ROUND(G32*AL32/100,0))))","v":""},0,null,{"$f":"IF(D32=\"\",\"\",IF(D32=$P$10,$P$8,IF(F32=\"YES\",MROUND(ROUND(1.03*L31,0),100),IF(D32=\"TOTAL\",SUM($L$17:L31),L31))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($M$17:M31),(ROUND(L32*AK32/100,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($N$17:N31),(ROUND(L32*AL32/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($U$17:U31),IF($Z$8=\"YES\",BA32,BD32)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($V$17:V31),(ROUND(T32*AN32,0))))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=$Y$10,$V$8,IF(D32=\"TOTAL\",SUM($W$17:W31),W31)))","v":""},{"$f":"IF(D32=\"\",\"\",IF(D32=\"TOTAL\",SUM($X$17:X31),(SUM(AH33:AI33))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-06-01","Jun-2018",7,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},20]
[null,"",{"$f":"IFERROR(IF(AC33=\"\",\"\",IF(DATE(YEAR(AC33),MONTH(AC33),DAY(AC33))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC33>$O$9,\"\",AC33))),\"\")","v":""},"","","",{"$f":"IF(D33=\"\",\"\",IF(D33=$O$10,$P$7,IF(F33=\"YES\",MROUND(ROUND(1.03*G32,0),100),IF(D33=\"TOTAL\",SUM($G$17:G32),G32))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($H$17:H32),(ROUND(G33*AK33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($I$17:I32),(ROUND(G33*AL33/100,0))))","v":""},0,null,{"$f":"IF(D33=\"\",\"\",IF(D33=$P$10,$P$8,IF(F33=\"YES\",MROUND(ROUND(1.03*L32,0),100),IF(D33=\"TOTAL\",SUM($L$17:L32),L32))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($M$17:M32),(ROUND(L33*AK33/100,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($N$17:N32),(ROUND(L33*AL33/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($U$17:U32),IF($Z$8=\"YES\",BA33,BD33)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($V$17:V32),(ROUND(T33*AN33,0))))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=$Y$10,$V$8,IF(D33=\"TOTAL\",SUM($W$17:W32),W32)))","v":""},{"$f":"IF(D33=\"\",\"\",IF(D33=\"TOTAL\",SUM($X$17:X32),(SUM(AH34:AI34))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-07-01","Jul-2018",9,8,2,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},21]
[null,"","","","","",{"$f":"IF(D34=\"\",\"\",IF(D34=$O$10,$P$7,IF(F34=\"YES\",MROUND(ROUND(1.03*G33,0),100),IF(D34=\"TOTAL\",SUM($G$17:G33),G33))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($H$17:H33),(ROUND(G34*AK34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($I$17:I33),(ROUND(G34*AL34/100,0))))","v":""},0,null,{"$f":"IF(D34=\"\",\"\",IF(D34=$P$10,$P$8,IF(F34=\"YES\",MROUND(ROUND(1.03*L33,0),100),IF(D34=\"TOTAL\",SUM($L$17:L33),L33))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($M$17:M33),(ROUND(L34*AK34/100,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($N$17:N33),(ROUND(L34*AL34/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($U$17:U33),IF($Z$8=\"YES\",BA34,BD34)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($V$17:V33),(ROUND(T34*AN34,0))))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=$Y$10,$V$8,IF(D34=\"TOTAL\",SUM($W$17:W33),W33)))","v":""},{"$f":"IF(D34=\"\",\"\",IF(D34=\"TOTAL\",SUM($X$17:X33),(SUM(AH35:AI35))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-08-01","Aug-2018",9,8,2,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},22]
[null,"","","","","",{"$f":"IF(D35=\"\",\"\",IF(D35=$O$10,$P$7,IF(F35=\"YES\",MROUND(ROUND(1.03*G34,0),100),IF(D35=\"TOTAL\",SUM($G$17:G34),G34))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($H$17:H34),(ROUND(G35*AK35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($I$17:I34),(ROUND(G35*AL35/100,0))))","v":""},0,null,{"$f":"IF(D35=\"\",\"\",IF(D35=$P$10,$P$8,IF(F35=\"YES\",MROUND(ROUND(1.03*L34,0),100),IF(D35=\"TOTAL\",SUM($L$17:L34),L34))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($M$17:M34),(ROUND(L35*AK35/100,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($N$17:N34),(ROUND(L35*AL35/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($U$17:U34),IF($Z$8=\"YES\",BA35,BD35)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($V$17:V34),(ROUND(T35*AN35,0))))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=$Y$10,$V$8,IF(D35=\"TOTAL\",SUM($W$17:W34),W34)))","v":""},{"$f":"IF(D35=\"\",\"\",IF(D35=\"TOTAL\",SUM($X$17:X34),(SUM(AH36:AI36))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-09-01","Sep-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},23]
[null,"","","","","",{"$f":"IF(D36=\"\",\"\",IF(D36=$O$10,$P$7,IF(F36=\"YES\",MROUND(ROUND(1.03*G35,0),100),IF(D36=\"TOTAL\",SUM($G$17:G35),G35))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($H$17:H35),(ROUND(G36*AK36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($I$17:I35),(ROUND(G36*AL36/100,0))))","v":""},0,null,{"$f":"IF(D36=\"\",\"\",IF(D36=$P$10,$P$8,IF(F36=\"YES\",MROUND(ROUND(1.03*L35,0),100),IF(D36=\"TOTAL\",SUM($L$17:L35),L35))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($M$17:M35),(ROUND(L36*AK36/100,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($N$17:N35),(ROUND(L36*AL36/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($U$17:U35),IF($Z$8=\"YES\",BA36,BD36)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($V$17:V35),(ROUND(T36*AN36,0))))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=$Y$10,$V$8,IF(D36=\"TOTAL\",SUM($W$17:W35),W35)))","v":""},{"$f":"IF(D36=\"\",\"\",IF(D36=\"TOTAL\",SUM($X$17:X35),(SUM(AH37:AI37))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-10-01","Oct-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},24]
[null,"","","","","",{"$f":"IF(D37=\"\",\"\",IF(D37=$O$10,$P$7,IF(F37=\"YES\",MROUND(ROUND(1.03*G36,0),100),IF(D37=\"TOTAL\",SUM($G$17:G36),G36))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($H$17:H36),(ROUND(G37*AK37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($I$17:I36),(ROUND(G37*AL37/100,0))))","v":""},0,null,{"$f":"IF(D37=\"\",\"\",IF(D37=$P$10,$P$8,IF(F37=\"YES\",MROUND(ROUND(1.03*L36,0),100),IF(D37=\"TOTAL\",SUM($L$17:L36),L36))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($M$17:M36),(ROUND(L37*AK37/100,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($N$17:N36),(ROUND(L37*AL37/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($U$17:U36),IF($Z$8=\"YES\",BA37,BD37)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($V$17:V36),(ROUND(T37*AN37,0))))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=$Y$10,$V$8,IF(D37=\"TOTAL\",SUM($W$17:W36),W36)))","v":""},{"$f":"IF(D37=\"\",\"\",IF(D37=\"TOTAL\",SUM($X$17:X36),(SUM(AH38:AI38))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-11-01","Nov-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},25]
[null,"","","","","",{"$f":"IF(D38=\"\",\"\",IF(D38=$O$10,$P$7,IF(F38=\"YES\",MROUND(ROUND(1.03*G37,0),100),IF(D38=\"TOTAL\",SUM($G$17:G37),G37))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($H$17:H37),(ROUND(G38*AK38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($I$17:I37),(ROUND(G38*AL38/100,0))))","v":""},0,null,{"$f":"IF(D38=\"\",\"\",IF(D38=$P$10,$P$8,IF(F38=\"YES\",MROUND(ROUND(1.03*L37,0),100),IF(D38=\"TOTAL\",SUM($L$17:L37),L37))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($M$17:M37),(ROUND(L38*AK38/100,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($N$17:N37),(ROUND(L38*AL38/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($U$17:U37),IF($Z$8=\"YES\",BA38,BD38)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($V$17:V37),(ROUND(T38*AN38,0))))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=$Y$10,$V$8,IF(D38=\"TOTAL\",SUM($W$17:W37),W37)))","v":""},{"$f":"IF(D38=\"\",\"\",IF(D38=\"TOTAL\",SUM($X$17:X37),(SUM(AH39:AI39))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2018-12-01","Dec-2018",9,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},26]
[null,"","","","","",{"$f":"IF(D39=\"\",\"\",IF(D39=$O$10,$P$7,IF(F39=\"YES\",MROUND(ROUND(1.03*G38,0),100),IF(D39=\"TOTAL\",SUM($G$17:G38),G38))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($H$17:H38),(ROUND(G39*AK39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($I$17:I38),(ROUND(G39*AL39/100,0))))","v":""},0,null,{"$f":"IF(D39=\"\",\"\",IF(D39=$P$10,$P$8,IF(F39=\"YES\",MROUND(ROUND(1.03*L38,0),100),IF(D39=\"TOTAL\",SUM($L$17:L38),L38))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($M$17:M38),(ROUND(L39*AK39/100,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($N$17:N38),(ROUND(L39*AL39/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($U$17:U38),IF($Z$8=\"YES\",BA39,BD39)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($V$17:V38),(ROUND(T39*AN39,0))))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=$Y$10,$V$8,IF(D39=\"TOTAL\",SUM($W$17:W38),W38)))","v":""},{"$f":"IF(D39=\"\",\"\",IF(D39=\"TOTAL\",SUM($X$17:X38),(SUM(AH40:AI40))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-01-01","Jan-2019",12,8,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},27]
[null,"","","","","",{"$f":"IF(D40=\"\",\"\",IF(D40=$O$10,$P$7,IF(F40=\"YES\",MROUND(ROUND(1.03*G39,0),100),IF(D40=\"TOTAL\",SUM($G$17:G39),G39))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($H$17:H39),(ROUND(G40*AK40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($I$17:I39),(ROUND(G40*AL40/100,0))))","v":""},0,null,{"$f":"IF(D40=\"\",\"\",IF(D40=$P$10,$P$8,IF(F40=\"YES\",MROUND(ROUND(1.03*L39,0),100),IF(D40=\"TOTAL\",SUM($L$17:L39),L39))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($M$17:M39),(ROUND(L40*AK40/100,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($N$17:N39),(ROUND(L40*AL40/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($U$17:U39),IF($Z$8=\"YES\",BA40,BD40)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($V$17:V39),(ROUND(T40*AN40,0))))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=$Y$10,$V$8,IF(D40=\"TOTAL\",SUM($W$17:W39),W39)))","v":""},{"$f":"IF(D40=\"\",\"\",IF(D40=\"TOTAL\",SUM($X$17:X39),(SUM(AH41:AI41))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-02-01","Feb-2019",12,8,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},28]
[null,"","","","","",{"$f":"IF(D41=\"\",\"\",IF(D41=$O$10,$P$7,IF(F41=\"YES\",MROUND(ROUND(1.03*G40,0),100),IF(D41=\"TOTAL\",SUM($G$17:G40),G40))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($H$17:H40),(ROUND(G41*AK41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($I$17:I40),(ROUND(G41*AL41/100,0))))","v":""},0,null,{"$f":"IF(D41=\"\",\"\",IF(D41=$P$10,$P$8,IF(F41=\"YES\",MROUND(ROUND(1.03*L40,0),100),IF(D41=\"TOTAL\",SUM($L$17:L40),L40))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($M$17:M40),(ROUND(L41*AK41/100,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($N$17:N40),(ROUND(L41*AL41/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($U$17:U40),IF($Z$8=\"YES\",BA41,BD41)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($V$17:V40),(ROUND(T41*AN41,0))))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=$Y$10,$V$8,IF(D41=\"TOTAL\",SUM($W$17:W40),W40)))","v":""},{"$f":"IF(D41=\"\",\"\",IF(D41=\"TOTAL\",SUM($X$17:X40),(SUM(AH42:AI42))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-03-01","Mar-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},29]
[null,"","","","","",{"$f":"IF(D42=\"\",\"\",IF(D42=$O$10,$P$7,IF(F42=\"YES\",MROUND(ROUND(1.03*G41,0),100),IF(D42=\"TOTAL\",SUM($G$17:G41),G41))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($H$17:H41),(ROUND(G42*AK42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($I$17:I41),(ROUND(G42*AL42/100,0))))","v":""},0,null,{"$f":"IF(D42=\"\",\"\",IF(D42=$P$10,$P$8,IF(F42=\"YES\",MROUND(ROUND(1.03*L41,0),100),IF(D42=\"TOTAL\",SUM($L$17:L41),L41))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($M$17:M41),(ROUND(L42*AK42/100,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($N$17:N41),(ROUND(L42*AL42/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($U$17:U41),IF($Z$8=\"YES\",BA42,BD42)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($V$17:V41),(ROUND(T42*AN42,0))))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=$Y$10,$V$8,IF(D42=\"TOTAL\",SUM($W$17:W41),W41)))","v":""},{"$f":"IF(D42=\"\",\"\",IF(D42=\"TOTAL\",SUM($X$17:X41),(SUM(AH43:AI43))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-04-01","Apr-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},30]
[null,"","","","","",{"$f":"IF(D43=\"\",\"\",IF(D43=$O$10,$P$7,IF(F43=\"YES\",MROUND(ROUND(1.03*G42,0),100),IF(D43=\"TOTAL\",SUM($G$17:G42),G42))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($H$17:H42),(ROUND(G43*AK43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($I$17:I42),(ROUND(G43*AL43/100,0))))","v":""},0,null,{"$f":"IF(D43=\"\",\"\",IF(D43=$P$10,$P$8,IF(F43=\"YES\",MROUND(ROUND(1.03*L42,0),100),IF(D43=\"TOTAL\",SUM($L$17:L42),L42))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($M$17:M42),(ROUND(L43*AK43/100,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($N$17:N42),(ROUND(L43*AL43/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($U$17:U42),IF($Z$8=\"YES\",BA43,BD43)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($V$17:V42),(ROUND(T43*AN43,0))))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=$Y$10,$V$8,IF(D43=\"TOTAL\",SUM($W$17:W42),W42)))","v":""},{"$f":"IF(D43=\"\",\"\",IF(D43=\"TOTAL\",SUM($X$17:X42),(SUM(AH44:AI44))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-05-01","May-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,"",{"$nulls":3},31]
[null,"","","","","",{"$f":"IF(D44=\"\",\"\",IF(D44=$O$10,$P$7,IF(F44=\"YES\",MROUND(ROUND(1.03*G43,0),100),IF(D44=\"TOTAL\",SUM($G$17:G43),G43))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($H$17:H43),(ROUND(G44*AK44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($I$17:I43),(ROUND(G44*AL44/100,0))))","v":""},0,null,{"$f":"IF(D44=\"\",\"\",IF(D44=$P$10,$P$8,IF(F44=\"YES\",MROUND(ROUND(1.03*L43,0),100),IF(D44=\"TOTAL\",SUM($L$17:L43),L43))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($M$17:M43),(ROUND(L44*AK44/100,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($N$17:N43),(ROUND(L44*AL44/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($U$17:U43),IF($Z$8=\"YES\",BA44,BD44)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($V$17:V43),(ROUND(T44*AN44,0))))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=$Y$10,$V$8,IF(D44=\"TOTAL\",SUM($W$17:W43),W43)))","v":""},{"$f":"IF(D44=\"\",\"\",IF(D44=\"TOTAL\",SUM($X$17:X43),(SUM(AH45:AI45))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-06-01","Jun-2019",12,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D45=\"\",\"\",IF(D45=$O$10,$P$7,IF(F45=\"YES\",MROUND(ROUND(1.03*G44,0),100),IF(D45=\"TOTAL\",SUM($G$17:G44),G44))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($H$17:H44),(ROUND(G45*AK45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($I$17:I44),(ROUND(G45*AL45/100,0))))","v":""},0,null,{"$f":"IF(D45=\"\",\"\",IF(D45=$P$10,$P$8,IF(F45=\"YES\",MROUND(ROUND(1.03*L44,0),100),IF(D45=\"TOTAL\",SUM($L$17:L44),L44))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($M$17:M44),(ROUND(L45*AK45/100,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($N$17:N44),(ROUND(L45*AL45/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($U$17:U44),IF($Z$8=\"YES\",BA45,BD45)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($V$17:V44),(ROUND(T45*AN45,0))))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=$Y$10,$V$8,IF(D45=\"TOTAL\",SUM($W$17:W44),W44)))","v":""},{"$f":"IF(D45=\"\",\"\",IF(D45=\"TOTAL\",SUM($X$17:X44),(SUM(AH46:AI46))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-07-01","Jul-2019",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D46=\"\",\"\",IF(D46=$O$10,$P$7,IF(F46=\"YES\",MROUND(ROUND(1.03*G45,0),100),IF(D46=\"TOTAL\",SUM($G$17:G45),G45))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($H$17:H45),(ROUND(G46*AK46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($I$17:I45),(ROUND(G46*AL46/100,0))))","v":""},0,null,{"$f":"IF(D46=\"\",\"\",IF(D46=$P$10,$P$8,IF(F46=\"YES\",MROUND(ROUND(1.03*L45,0),100),IF(D46=\"TOTAL\",SUM($L$17:L45),L45))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($M$17:M45),(ROUND(L46*AK46/100,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($N$17:N45),(ROUND(L46*AL46/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($U$17:U45),IF($Z$8=\"YES\",BA46,BD46)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($V$17:V45),(ROUND(T46*AN46,0))))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=$Y$10,$V$8,IF(D46=\"TOTAL\",SUM($W$17:W45),W45)))","v":""},{"$f":"IF(D46=\"\",\"\",IF(D46=\"TOTAL\",SUM($X$17:X45),(SUM(AH47:AI47))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-08-01","Aug-2019",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D47=\"\",\"\",IF(D47=$O$10,$P$7,IF(F47=\"YES\",MROUND(ROUND(1.03*G46,0),100),IF(D47=\"TOTAL\",SUM($G$17:G46),G46))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($H$17:H46),(ROUND(G47*AK47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($I$17:I46),(ROUND(G47*AL47/100,0))))","v":""},0,null,{"$f":"IF(D47=\"\",\"\",IF(D47=$P$10,$P$8,IF(F47=\"YES\",MROUND(ROUND(1.03*L46,0),100),IF(D47=\"TOTAL\",SUM($L$17:L46),L46))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($M$17:M46),(ROUND(L47*AK47/100,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($N$17:N46),(ROUND(L47*AL47/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($U$17:U46),IF($Z$8=\"YES\",BA47,BD47)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($V$17:V46),(ROUND(T47*AN47,0))))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=$Y$10,$V$8,IF(D47=\"TOTAL\",SUM($W$17:W46),W46)))","v":""},{"$f":"IF(D47=\"\",\"\",IF(D47=\"TOTAL\",SUM($X$17:X46),(SUM(AH48:AI48))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-09-01","Sep-2019",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D48=\"\",\"\",IF(D48=$O$10,$P$7,IF(F48=\"YES\",MROUND(ROUND(1.03*G47,0),100),IF(D48=\"TOTAL\",SUM($G$17:G47),G47))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($H$17:H47),(ROUND(G48*AK48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($I$17:I47),(ROUND(G48*AL48/100,0))))","v":""},0,null,{"$f":"IF(D48=\"\",\"\",IF(D48=$P$10,$P$8,IF(F48=\"YES\",MROUND(ROUND(1.03*L47,0),100),IF(D48=\"TOTAL\",SUM($L$17:L47),L47))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($M$17:M47),(ROUND(L48*AK48/100,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($N$17:N47),(ROUND(L48*AL48/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($U$17:U47),IF($Z$8=\"YES\",BA48,BD48)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($V$17:V47),(ROUND(T48*AN48,0))))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=$Y$10,$V$8,IF(D48=\"TOTAL\",SUM($W$17:W47),W47)))","v":""},{"$f":"IF(D48=\"\",\"\",IF(D48=\"TOTAL\",SUM($X$17:X47),(SUM(AH49:AI49))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-10-01","Oct-2019",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D49=\"\",\"\",IF(D49=$O$10,$P$7,IF(F49=\"YES\",MROUND(ROUND(1.03*G48,0),100),IF(D49=\"TOTAL\",SUM($G$17:G48),G48))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($H$17:H48),(ROUND(G49*AK49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($I$17:I48),(ROUND(G49*AL49/100,0))))","v":""},0,null,{"$f":"IF(D49=\"\",\"\",IF(D49=$P$10,$P$8,IF(F49=\"YES\",MROUND(ROUND(1.03*L48,0),100),IF(D49=\"TOTAL\",SUM($L$17:L48),L48))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($M$17:M48),(ROUND(L49*AK49/100,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($N$17:N48),(ROUND(L49*AL49/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G49-L49),\"\")","v":""},"","",null,0,{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($U$17:U48),IF($Z$8=\"YES\",BA49,BD49)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($V$17:V48),(ROUND(T49*AN49,0))))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=$Y$10,$V$8,IF(D49=\"TOTAL\",SUM($W$17:W48),W48)))","v":""},{"$f":"IF(D49=\"\",\"\",IF(D49=\"TOTAL\",SUM($X$17:X48),(SUM(AH50:AI50))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-11-01","Nov-2019",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($AE$3,$BB$14:$BC$38,2,0),\"\")","v":""}]
[null,"","","","","",{"$f":"IF(D50=\"\",\"\",IF(D50=$O$10,$P$7,IF(F50=\"YES\",MROUND(ROUND(1.03*G49,0),100),IF(D50=\"TOTAL\",SUM($G$17:G49),G49))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($H$17:H49),(ROUND(G50*AK50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($I$17:I49),(ROUND(G50*AL50/100,0))))","v":""},0,null,{"$f":"IF(D50=\"\",\"\",IF(D50=$P$10,$P$8,IF(F50=\"YES\",MROUND(ROUND(1.03*L49,0),100),IF(D50=\"TOTAL\",SUM($L$17:L49),L49))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($M$17:M49),(ROUND(L50*AK50/100,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($N$17:N49),(ROUND(L50*AL50/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($U$17:U49),IF($Z$8=\"YES\",BA50,BD50)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($V$17:V49),(ROUND(T50*AN50,0))))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=$Y$10,$V$8,IF(D50=\"TOTAL\",SUM($W$17:W49),W49)))","v":""},{"$f":"IF(D50=\"\",\"\",IF(D50=\"TOTAL\",SUM($X$17:X49),(SUM(AH51:AI51))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2019-12-01","Dec-2019",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D51=\"\",\"\",IF(D51=$O$10,$P$7,IF(F51=\"YES\",MROUND(ROUND(1.03*G50,0),100),IF(D51=\"TOTAL\",SUM($G$17:G50),G50))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($H$17:H50),(ROUND(G51*AK51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($I$17:I50),(ROUND(G51*AL51/100,0))))","v":""},0,null,{"$f":"IF(D51=\"\",\"\",IF(D51=$P$10,$P$8,IF(F51=\"YES\",MROUND(ROUND(1.03*L50,0),100),IF(D51=\"TOTAL\",SUM($L$17:L50),L50))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($M$17:M50),(ROUND(L51*AK51/100,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($N$17:N50),(ROUND(L51*AL51/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($U$17:U50),IF($Z$8=\"YES\",BA51,BD51)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($V$17:V50),(ROUND(T51*AN51,0))))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=$Y$10,$V$8,IF(D51=\"TOTAL\",SUM($W$17:W50),W50)))","v":""},{"$f":"IF(D51=\"\",\"\",IF(D51=\"TOTAL\",SUM($X$17:X50),(SUM(AH52:AI52))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-01-01","Jan-2020",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D52=\"\",\"\",IF(D52=$O$10,$P$7,IF(F52=\"YES\",MROUND(ROUND(1.03*G51,0),100),IF(D52=\"TOTAL\",SUM($G$17:G51),G51))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($H$17:H51),(ROUND(G52*AK52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($I$17:I51),(ROUND(G52*AL52/100,0))))","v":""},0,null,{"$f":"IF(D52=\"\",\"\",IF(D52=$P$10,$P$8,IF(F52=\"YES\",MROUND(ROUND(1.03*L51,0),100),IF(D52=\"TOTAL\",SUM($L$17:L51),L51))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($M$17:M51),(ROUND(L52*AK52/100,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($N$17:N51),(ROUND(L52*AL52/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($U$17:U51),IF($Z$8=\"YES\",BA52,BD52)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($V$17:V51),(ROUND(T52*AN52,0))))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=$Y$10,$V$8,IF(D52=\"TOTAL\",SUM($W$17:W51),W51)))","v":""},{"$f":"IF(D52=\"\",\"\",IF(D52=\"TOTAL\",SUM($X$17:X51),(SUM(AH53:AI53))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-02-01","Feb-2020",17,8,5,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D53=\"\",\"\",IF(D53=$O$10,$P$7,IF(F53=\"YES\",MROUND(ROUND(1.03*G52,0),100),IF(D53=\"TOTAL\",SUM($G$17:G52),G52))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($H$17:H52),(ROUND(G53*AK53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($I$17:I52),(ROUND(G53*AL53/100,0))))","v":""},0,null,{"$f":"IF(D53=\"\",\"\",IF(D53=$P$10,$P$8,IF(F53=\"YES\",MROUND(ROUND(1.03*L52,0),100),IF(D53=\"TOTAL\",SUM($L$17:L52),L52))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($M$17:M52),(ROUND(L53*AK53/100,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($N$17:N52),(ROUND(L53*AL53/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($U$17:U52),IF($Z$8=\"YES\",BA53,BD53)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($V$17:V52),(ROUND(T53*AN53,0))))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=$Y$10,$V$8,IF(D53=\"TOTAL\",SUM($W$17:W52),W52)))","v":""},{"$f":"IF(D53=\"\",\"\",IF(D53=\"TOTAL\",SUM($X$17:X52),(SUM(AH54:AI54))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-03-01","Mar-2020",17,8,null,{"v":0.1,"d":"10%"},{"$f":"AO12","v":3},null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D54=\"\",\"\",IF(D54=$O$10,$P$7,IF(F54=\"YES\",MROUND(ROUND(1.03*G53,0),100),IF(D54=\"TOTAL\",SUM($G$17:G53),G53))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($H$17:H53),(ROUND(G54*AK54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($I$17:I53),(ROUND(G54*AL54/100,0))))","v":""},0,null,{"$f":"IF(D54=\"\",\"\",IF(D54=$P$10,$P$8,IF(F54=\"YES\",MROUND(ROUND(1.03*L53,0),100),IF(D54=\"TOTAL\",SUM($L$17:L53),L53))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($M$17:M53),(ROUND(L54*AK54/100,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($N$17:N53),(ROUND(L54*AL54/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($U$17:U53),IF($Z$8=\"YES\",BA54,BD54)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($V$17:V53),(ROUND(T54*AN54,0))))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=$Y$10,$V$8,IF(D54=\"TOTAL\",SUM($W$17:W53),W53)))","v":""},{"$f":"IF(D54=\"\",\"\",IF(D54=\"TOTAL\",SUM($X$17:X53),(SUM(AH55:AI55))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-04-01","Apr-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D55=\"\",\"\",IF(D55=$O$10,$P$7,IF(F55=\"YES\",MROUND(ROUND(1.03*G54,0),100),IF(D55=\"TOTAL\",SUM($G$17:G54),G54))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($H$17:H54),(ROUND(G55*AK55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($I$17:I54),(ROUND(G55*AL55/100,0))))","v":""},0,null,{"$f":"IF(D55=\"\",\"\",IF(D55=$P$10,$P$8,IF(F55=\"YES\",MROUND(ROUND(1.03*L54,0),100),IF(D55=\"TOTAL\",SUM($L$17:L54),L54))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($M$17:M54),(ROUND(L55*AK55/100,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($N$17:N54),(ROUND(L55*AL55/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($U$17:U54),IF($Z$8=\"YES\",BA55,BD55)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($V$17:V54),(ROUND(T55*AN55,0))))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=$Y$10,$V$8,IF(D55=\"TOTAL\",SUM($W$17:W54),W54)))","v":""},{"$f":"IF(D55=\"\",\"\",IF(D55=\"TOTAL\",SUM($X$17:X54),(SUM(AH56:AI56))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-05-01","May-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D56=\"\",\"\",IF(D56=$O$10,$P$7,IF(F56=\"YES\",MROUND(ROUND(1.03*G55,0),100),IF(D56=\"TOTAL\",SUM($G$17:G55),G55))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($H$17:H55),(ROUND(G56*AK56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($I$17:I55),(ROUND(G56*AL56/100,0))))","v":""},0,null,{"$f":"IF(D56=\"\",\"\",IF(D56=$P$10,$P$8,IF(F56=\"YES\",MROUND(ROUND(1.03*L55,0),100),IF(D56=\"TOTAL\",SUM($L$17:L55),L55))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($M$17:M55),(ROUND(L56*AK56/100,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($N$17:N55),(ROUND(L56*AL56/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($U$17:U55),IF($Z$8=\"YES\",BA56,BD56)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($V$17:V55),(ROUND(T56*AN56,0))))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=$Y$10,$V$8,IF(D56=\"TOTAL\",SUM($W$17:W55),W55)))","v":""},{"$f":"IF(D56=\"\",\"\",IF(D56=\"TOTAL\",SUM($X$17:X55),(SUM(AH57:AI57))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-06-01","Jun-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D57=\"\",\"\",IF(D57=$O$10,$P$7,IF(F57=\"YES\",MROUND(ROUND(1.03*G56,0),100),IF(D57=\"TOTAL\",SUM($G$17:G56),G56))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($H$17:H56),(ROUND(G57*AK57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($I$17:I56),(ROUND(G57*AL57/100,0))))","v":""},0,null,{"$f":"IF(D57=\"\",\"\",IF(D57=$P$10,$P$8,IF(F57=\"YES\",MROUND(ROUND(1.03*L56,0),100),IF(D57=\"TOTAL\",SUM($L$17:L56),L56))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($M$17:M56),(ROUND(L57*AK57/100,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($N$17:N56),(ROUND(L57*AL57/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($U$17:U56),IF($Z$8=\"YES\",BA57,BD57)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($V$17:V56),(ROUND(T57*AN57,0))))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=$Y$10,$V$8,IF(D57=\"TOTAL\",SUM($W$17:W56),W56)))","v":""},{"$f":"IF(D57=\"\",\"\",IF(D57=\"TOTAL\",SUM($X$17:X56),(SUM(AH58:AI58))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-07-01","Jul-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D58=\"\",\"\",IF(D58=$O$10,$P$7,IF(F58=\"YES\",MROUND(ROUND(1.03*G57,0),100),IF(D58=\"TOTAL\",SUM($G$17:G57),G57))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($H$17:H57),(ROUND(G58*AK58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($I$17:I57),(ROUND(G58*AL58/100,0))))","v":""},0,null,{"$f":"IF(D58=\"\",\"\",IF(D58=$P$10,$P$8,IF(F58=\"YES\",MROUND(ROUND(1.03*L57,0),100),IF(D58=\"TOTAL\",SUM($L$17:L57),L57))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($M$17:M57),(ROUND(L58*AK58/100,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($N$17:N57),(ROUND(L58*AL58/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($U$17:U57),IF($Z$8=\"YES\",BA58,BD58)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($V$17:V57),(ROUND(T58*AN58,0))))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=$Y$10,$V$8,IF(D58=\"TOTAL\",SUM($W$17:W57),W57)))","v":""},{"$f":"IF(D58=\"\",\"\",IF(D58=\"TOTAL\",SUM($X$17:X57),(SUM(AH59:AI59))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-08-01","Aug-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D59=\"\",\"\",IF(D59=$O$10,$P$7,IF(F59=\"YES\",MROUND(ROUND(1.03*G58,0),100),IF(D59=\"TOTAL\",SUM($G$17:G58),G58))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($H$17:H58),(ROUND(G59*AK59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($I$17:I58),(ROUND(G59*AL59/100,0))))","v":""},0,null,{"$f":"IF(D59=\"\",\"\",IF(D59=$P$10,$P$8,IF(F59=\"YES\",MROUND(ROUND(1.03*L58,0),100),IF(D59=\"TOTAL\",SUM($L$17:L58),L58))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($M$17:M58),(ROUND(L59*AK59/100,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($N$17:N58),(ROUND(L59*AL59/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($U$17:U58),IF($Z$8=\"YES\",BA59,BD59)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($V$17:V58),(ROUND(T59*AN59,0))))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=$Y$10,$V$8,IF(D59=\"TOTAL\",SUM($W$17:W58),W58)))","v":""},{"$f":"IF(D59=\"\",\"\",IF(D59=\"TOTAL\",SUM($X$17:X58),(SUM(AH60:AI60))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-09-01","Sep-2020",17,8,null,{"v":0.1,"d":"10%"},null,1,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D60=\"\",\"\",IF(D60=$O$10,$P$7,IF(F60=\"YES\",MROUND(ROUND(1.03*G59,0),100),IF(D60=\"TOTAL\",SUM($G$17:G59),G59))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($H$17:H59),(ROUND(G60*AK60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($I$17:I59),(ROUND(G60*AL60/100,0))))","v":""},0,null,{"$f":"IF(D60=\"\",\"\",IF(D60=$P$10,$P$8,IF(F60=\"YES\",MROUND(ROUND(1.03*L59,0),100),IF(D60=\"TOTAL\",SUM($L$17:L59),L59))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($M$17:M59),(ROUND(L60*AK60/100,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($N$17:N59),(ROUND(L60*AL60/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($U$17:U59),IF($Z$8=\"YES\",BA60,BD60)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($V$17:V59),(ROUND(T60*AN60,0))))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=$Y$10,$V$8,IF(D60=\"TOTAL\",SUM($W$17:W59),W59)))","v":""},{"$f":"IF(D60=\"\",\"\",IF(D60=\"TOTAL\",SUM($X$17:X59),(SUM(AH61:AI61))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-10-01","Oct-2020",17,8,null,{"v":0.1,"d":"10%"},null,1,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D61=\"\",\"\",IF(D61=$O$10,$P$7,IF(F61=\"YES\",MROUND(ROUND(1.03*G60,0),100),IF(D61=\"TOTAL\",SUM($G$17:G60),G60))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($H$17:H60),(ROUND(G61*AK61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($I$17:I60),(ROUND(G61*AL61/100,0))))","v":""},0,null,{"$f":"IF(D61=\"\",\"\",IF(D61=$P$10,$P$8,IF(F61=\"YES\",MROUND(ROUND(1.03*L60,0),100),IF(D61=\"TOTAL\",SUM($L$17:L60),L60))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($M$17:M60),(ROUND(L61*AK61/100,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($N$17:N60),(ROUND(L61*AL61/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($U$17:U60),IF($Z$8=\"YES\",BA61,BD61)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($V$17:V60),(ROUND(T61*AN61,0))))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=$Y$10,$V$8,IF(D61=\"TOTAL\",SUM($W$17:W60),W60)))","v":""},{"$f":"IF(D61=\"\",\"\",IF(D61=\"TOTAL\",SUM($X$17:X60),(SUM(AH62:AI62))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-11-01","Nov-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D62=\"\",\"\",IF(D62=$O$10,$P$7,IF(F62=\"YES\",MROUND(ROUND(1.03*G61,0),100),IF(D62=\"TOTAL\",SUM($G$17:G61),G61))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($H$17:H61),(ROUND(G62*AK62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($I$17:I61),(ROUND(G62*AL62/100,0))))","v":""},0,null,{"$f":"IF(D62=\"\",\"\",IF(D62=$P$10,$P$8,IF(F62=\"YES\",MROUND(ROUND(1.03*L61,0),100),IF(D62=\"TOTAL\",SUM($L$17:L61),L61))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($M$17:M61),(ROUND(L62*AK62/100,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($N$17:N61),(ROUND(L62*AL62/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($U$17:U61),IF($Z$8=\"YES\",BA62,BD62)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($V$17:V61),(ROUND(T62*AN62,0))))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=$Y$10,$V$8,IF(D62=\"TOTAL\",SUM($W$17:W61),W61)))","v":""},{"$f":"IF(D62=\"\",\"\",IF(D62=\"TOTAL\",SUM($X$17:X61),(SUM(AH63:AI63))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2020-12-01","Dec-2020",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D63=\"\",\"\",IF(D63=$O$10,$P$7,IF(F63=\"YES\",MROUND(ROUND(1.03*G62,0),100),IF(D63=\"TOTAL\",SUM($G$17:G62),G62))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($H$17:H62),(ROUND(G63*AK63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($I$17:I62),(ROUND(G63*AL63/100,0))))","v":""},0,null,{"$f":"IF(D63=\"\",\"\",IF(D63=$P$10,$P$8,IF(F63=\"YES\",MROUND(ROUND(1.03*L62,0),100),IF(D63=\"TOTAL\",SUM($L$17:L62),L62))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($M$17:M62),(ROUND(L63*AK63/100,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($N$17:N62),(ROUND(L63*AL63/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($U$17:U62),IF($Z$8=\"YES\",BA63,BD63)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($V$17:V62),(ROUND(T63*AN63,0))))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=$Y$10,$V$8,IF(D63=\"TOTAL\",SUM($W$17:W62),W62)))","v":""},{"$f":"IF(D63=\"\",\"\",IF(D63=\"TOTAL\",SUM($X$17:X62),(SUM(AH64:AI64))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-01-01","Jan-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D64=\"\",\"\",IF(D64=$O$10,$P$7,IF(F64=\"YES\",MROUND(ROUND(1.03*G63,0),100),IF(D64=\"TOTAL\",SUM($G$17:G63),G63))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($H$17:H63),(ROUND(G64*AK64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($I$17:I63),(ROUND(G64*AL64/100,0))))","v":""},0,null,{"$f":"IF(D64=\"\",\"\",IF(D64=$P$10,$P$8,IF(F64=\"YES\",MROUND(ROUND(1.03*L63,0),100),IF(D64=\"TOTAL\",SUM($L$17:L63),L63))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($M$17:M63),(ROUND(L64*AK64/100,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($N$17:N63),(ROUND(L64*AL64/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($U$17:U63),IF($Z$8=\"YES\",BA64,BD64)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($V$17:V63),(ROUND(T64*AN64,0))))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=$Y$10,$V$8,IF(D64=\"TOTAL\",SUM($W$17:W63),W63)))","v":""},{"$f":"IF(D64=\"\",\"\",IF(D64=\"TOTAL\",SUM($X$17:X63),(SUM(AH65:AI65))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-02-01","Feb-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D65=\"\",\"\",IF(D65=$O$10,$P$7,IF(F65=\"YES\",MROUND(ROUND(1.03*G64,0),100),IF(D65=\"TOTAL\",SUM($G$17:G64),G64))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($H$17:H64),(ROUND(G65*AK65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($I$17:I64),(ROUND(G65*AL65/100,0))))","v":""},0,null,{"$f":"IF(D65=\"\",\"\",IF(D65=$P$10,$P$8,IF(F65=\"YES\",MROUND(ROUND(1.03*L64,0),100),IF(D65=\"TOTAL\",SUM($L$17:L64),L64))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($M$17:M64),(ROUND(L65*AK65/100,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($N$17:N64),(ROUND(L65*AL65/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($U$17:U64),IF($Z$8=\"YES\",BA65,BD65)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($V$17:V64),(ROUND(T65*AN65,0))))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=$Y$10,$V$8,IF(D65=\"TOTAL\",SUM($W$17:W64),W64)))","v":""},{"$f":"IF(D65=\"\",\"\",IF(D65=\"TOTAL\",SUM($X$17:X64),(SUM(AH66:AI66))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-03-01","Mar-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D66=\"\",\"\",IF(D66=$O$10,$P$7,IF(F66=\"YES\",MROUND(ROUND(1.03*G65,0),100),IF(D66=\"TOTAL\",SUM($G$17:G65),G65))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($H$17:H65),(ROUND(G66*AK66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($I$17:I65),(ROUND(G66*AL66/100,0))))","v":""},0,null,{"$f":"IF(D66=\"\",\"\",IF(D66=$P$10,$P$8,IF(F66=\"YES\",MROUND(ROUND(1.03*L65,0),100),IF(D66=\"TOTAL\",SUM($L$17:L65),L65))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($M$17:M65),(ROUND(L66*AK66/100,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($N$17:N65),(ROUND(L66*AL66/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($U$17:U65),IF($Z$8=\"YES\",BA66,BD66)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($V$17:V65),(ROUND(T66*AN66,0))))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=$Y$10,$V$8,IF(D66=\"TOTAL\",SUM($W$17:W65),W65)))","v":""},{"$f":"IF(D66=\"\",\"\",IF(D66=\"TOTAL\",SUM($X$17:X65),(SUM(AH67:AI67))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-04-01","Apr-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D67=\"\",\"\",IF(D67=$O$10,$P$7,IF(F67=\"YES\",MROUND(ROUND(1.03*G66,0),100),IF(D67=\"TOTAL\",SUM($G$17:G66),G66))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($H$17:H66),(ROUND(G67*AK67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($I$17:I66),(ROUND(G67*AL67/100,0))))","v":""},0,null,{"$f":"IF(D67=\"\",\"\",IF(D67=$P$10,$P$8,IF(F67=\"YES\",MROUND(ROUND(1.03*L66,0),100),IF(D67=\"TOTAL\",SUM($L$17:L66),L66))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($M$17:M66),(ROUND(L67*AK67/100,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($N$17:N66),(ROUND(L67*AL67/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($U$17:U66),IF($Z$8=\"YES\",BA67,BD67)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($V$17:V66),(ROUND(T67*AN67,0))))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=$Y$10,$V$8,IF(D67=\"TOTAL\",SUM($W$17:W66),W66)))","v":""},{"$f":"IF(D67=\"\",\"\",IF(D67=\"TOTAL\",SUM($X$17:X66),(SUM(AH68:AI68))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-05-01","May-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D68=\"\",\"\",IF(D68=$O$10,$P$7,IF(F68=\"YES\",MROUND(ROUND(1.03*G67,0),100),IF(D68=\"TOTAL\",SUM($G$17:G67),G67))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($H$17:H67),(ROUND(G68*AK68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($I$17:I67),(ROUND(G68*AL68/100,0))))","v":""},0,null,{"$f":"IF(D68=\"\",\"\",IF(D68=$P$10,$P$8,IF(F68=\"YES\",MROUND(ROUND(1.03*L67,0),100),IF(D68=\"TOTAL\",SUM($L$17:L67),L67))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($M$17:M67),(ROUND(L68*AK68/100,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($N$17:N67),(ROUND(L68*AL68/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($U$17:U67),IF($Z$8=\"YES\",BA68,BD68)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($V$17:V67),(ROUND(T68*AN68,0))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=$Y$10,$V$8,IF(D68=\"TOTAL\",SUM($W$17:W67),W67)))","v":""},{"$f":"IF(D68=\"\",\"\",IF(D68=\"TOTAL\",SUM($X$17:X67),(SUM(AH69:AI69))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-06-01","Jun-2021",17,8,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D69=\"\",\"\",IF(D69=$O$10,$P$7,IF(F69=\"YES\",MROUND(ROUND(1.03*G68,0),100),IF(D69=\"TOTAL\",SUM($G$17:G68),G68))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($H$17:H68),(ROUND(G69*AK69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($I$17:I68),(ROUND(G69*AL69/100,0))))","v":""},0,null,{"$f":"IF(D69=\"\",\"\",IF(D69=$P$10,$P$8,IF(F69=\"YES\",MROUND(ROUND(1.03*L68,0),100),IF(D69=\"TOTAL\",SUM($L$17:L68),L68))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($M$17:M68),(ROUND(L69*AK69/100,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($N$17:N68),(ROUND(L69*AL69/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($U$17:U68),IF($Z$8=\"YES\",BA69,BD69)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($V$17:V68),(ROUND(T69*AN69,0))))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=$Y$10,$V$8,IF(D69=\"TOTAL\",SUM($W$17:W68),W68)))","v":""},{"$f":"IF(D69=\"\",\"\",IF(D69=\"TOTAL\",SUM($X$17:X68),(SUM(AH70:AI70))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-07-01","Jul-2021",31,{"$f":"W6","v":9},3,{"v":0.1,"d":"10%"},null,null,0,{"$f":"IF($Z$6=\"REGULAR\",$W$6,0)","v":0},0,null,null,""]
[null,"","","","","",{"$f":"IF(D70=\"\",\"\",IF(D70=$O$10,$P$7,IF(F70=\"YES\",MROUND(ROUND(1.03*G69,0),100),IF(D70=\"TOTAL\",SUM($G$17:G69),G69))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($H$17:H69),(ROUND(G70*AK70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($I$17:I69),(ROUND(G70*AL70/100,0))))","v":""},0,null,{"$f":"IF(D70=\"\",\"\",IF(D70=$P$10,$P$8,IF(F70=\"YES\",MROUND(ROUND(1.03*L69,0),100),IF(D70=\"TOTAL\",SUM($L$17:L69),L69))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($M$17:M69),(ROUND(L70*AK70/100,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($N$17:N69),(ROUND(L70*AL70/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($U$17:U69),IF($Z$8=\"YES\",BA70,BD70)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($V$17:V69),(ROUND(T70*AN70,0))))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=$Y$10,$V$8,IF(D70=\"TOTAL\",SUM($W$17:W69),W69)))","v":""},{"$f":"IF(D70=\"\",\"\",IF(D70=\"TOTAL\",SUM($X$17:X69),(SUM(AH71:AI71))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-08-01","Aug-2021",31,{"$f":"AT69","v":9},3,{"v":0.1,"d":"10%"},null,null,0,{"$f":"IF($Z$6=\"REGULAR\",$W$6,0)","v":0},0,null,null,""]
[null,"","","","","",{"$f":"IF(D71=\"\",\"\",IF(D71=$O$10,$P$7,IF(F71=\"YES\",MROUND(ROUND(1.03*G70,0),100),IF(D71=\"TOTAL\",SUM($G$17:G70),G70))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($H$17:H70),(ROUND(G71*AK71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($I$17:I70),(ROUND(G71*AL71/100,0))))","v":""},0,null,{"$f":"IF(D71=\"\",\"\",IF(D71=$P$10,$P$8,IF(F71=\"YES\",MROUND(ROUND(1.03*L70,0),100),IF(D71=\"TOTAL\",SUM($L$17:L70),L70))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($M$17:M70),(ROUND(L71*AK71/100,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($N$17:N70),(ROUND(L71*AL71/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($U$17:U70),IF($Z$8=\"YES\",BA71,BD71)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($V$17:V70),(ROUND(T71*AN71,0))))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=$Y$10,$V$8,IF(D71=\"TOTAL\",SUM($W$17:W70),W70)))","v":""},{"$f":"IF(D71=\"\",\"\",IF(D71=\"TOTAL\",SUM($X$17:X70),(SUM(AH72:AI72))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-09-01","Sep-2021",31,{"$f":"AT70","v":9},3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D72=\"\",\"\",IF(D72=$O$10,$P$7,IF(F72=\"YES\",MROUND(ROUND(1.03*G71,0),100),IF(D72=\"TOTAL\",SUM($G$17:G71),G71))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($H$17:H71),(ROUND(G72*AK72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($I$17:I71),(ROUND(G72*AL72/100,0))))","v":""},0,null,{"$f":"IF(D72=\"\",\"\",IF(D72=$P$10,$P$8,IF(F72=\"YES\",MROUND(ROUND(1.03*L71,0),100),IF(D72=\"TOTAL\",SUM($L$17:L71),L71))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($M$17:M71),(ROUND(L72*AK72/100,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($N$17:N71),(ROUND(L72*AL72/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($U$17:U71),IF($Z$8=\"YES\",BA72,BD72)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($V$17:V71),(ROUND(T72*AN72,0))))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=$Y$10,$V$8,IF(D72=\"TOTAL\",SUM($W$17:W71),W71)))","v":""},{"$f":"IF(D72=\"\",\"\",IF(D72=\"TOTAL\",SUM($X$17:X71),(SUM(AH73:AI73))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-10-01","Oct-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D73=\"\",\"\",IF(D73=$O$10,$P$7,IF(F73=\"YES\",MROUND(ROUND(1.03*G72,0),100),IF(D73=\"TOTAL\",SUM($G$17:G72),G72))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($H$17:H72),(ROUND(G73*AK73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($I$17:I72),(ROUND(G73*AL73/100,0))))","v":""},0,null,{"$f":"IF(D73=\"\",\"\",IF(D73=$P$10,$P$8,IF(F73=\"YES\",MROUND(ROUND(1.03*L72,0),100),IF(D73=\"TOTAL\",SUM($L$17:L72),L72))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($M$17:M72),(ROUND(L73*AK73/100,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($N$17:N72),(ROUND(L73*AL73/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($U$17:U72),IF($Z$8=\"YES\",BA73,BD73)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($V$17:V72),(ROUND(T73*AN73,0))))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=$Y$10,$V$8,IF(D73=\"TOTAL\",SUM($W$17:W72),W72)))","v":""},{"$f":"IF(D73=\"\",\"\",IF(D73=\"TOTAL\",SUM($X$17:X72),(SUM(AH74:AI74))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-11-01","Nov-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D74=\"\",\"\",IF(D74=$O$10,$P$7,IF(F74=\"YES\",MROUND(ROUND(1.03*G73,0),100),IF(D74=\"TOTAL\",SUM($G$17:G73),G73))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($H$17:H73),(ROUND(G74*AK74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($I$17:I73),(ROUND(G74*AL74/100,0))))","v":""},0,null,{"$f":"IF(D74=\"\",\"\",IF(D74=$P$10,$P$8,IF(F74=\"YES\",MROUND(ROUND(1.03*L73,0),100),IF(D74=\"TOTAL\",SUM($L$17:L73),L73))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($M$17:M73),(ROUND(L74*AK74/100,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($N$17:N73),(ROUND(L74*AL74/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($U$17:U73),IF($Z$8=\"YES\",BA74,BD74)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($V$17:V73),(ROUND(T74*AN74,0))))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=$Y$10,$V$8,IF(D74=\"TOTAL\",SUM($W$17:W73),W73)))","v":""},{"$f":"IF(D74=\"\",\"\",IF(D74=\"TOTAL\",SUM($X$17:X73),(SUM(AH75:AI75))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2021-12-01","Dec-2021",31,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D75=\"\",\"\",IF(D75=$O$10,$P$7,IF(F75=\"YES\",MROUND(ROUND(1.03*G74,0),100),IF(D75=\"TOTAL\",SUM($G$17:G74),G74))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($H$17:H74),(ROUND(G75*AK75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($I$17:I74),(ROUND(G75*AL75/100,0))))","v":""},0,null,{"$f":"IF(D75=\"\",\"\",IF(D75=$P$10,$P$8,IF(F75=\"YES\",MROUND(ROUND(1.03*L74,0),100),IF(D75=\"TOTAL\",SUM($L$17:L74),L74))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($M$17:M74),(ROUND(L75*AK75/100,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($N$17:N74),(ROUND(L75*AL75/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($U$17:U74),IF($Z$8=\"YES\",BA75,BD75)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($V$17:V74),(ROUND(T75*AN75,0))))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=$Y$10,$V$8,IF(D75=\"TOTAL\",SUM($W$17:W74),W74)))","v":""},{"$f":"IF(D75=\"\",\"\",IF(D75=\"TOTAL\",SUM($X$17:X74),(SUM(AH76:AI76))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-01-01","Jan-2022",34,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D76=\"\",\"\",IF(D76=$O$10,$P$7,IF(F76=\"YES\",MROUND(ROUND(1.03*G75,0),100),IF(D76=\"TOTAL\",SUM($G$17:G75),G75))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($H$17:H75),(ROUND(G76*AK76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($I$17:I75),(ROUND(G76*AL76/100,0))))","v":""},0,null,{"$f":"IF(D76=\"\",\"\",IF(D76=$P$10,$P$8,IF(F76=\"YES\",MROUND(ROUND(1.03*L75,0),100),IF(D76=\"TOTAL\",SUM($L$17:L75),L75))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($M$17:M75),(ROUND(L76*AK76/100,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($N$17:N75),(ROUND(L76*AL76/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($U$17:U75),IF($Z$8=\"YES\",BA76,BD76)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($V$17:V75),(ROUND(T76*AN76,0))))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=$Y$10,$V$8,IF(D76=\"TOTAL\",SUM($W$17:W75),W75)))","v":""},{"$f":"IF(D76=\"\",\"\",IF(D76=\"TOTAL\",SUM($X$17:X75),(SUM(AH77:AI77))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-02-01","Feb-2022",34,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D77=\"\",\"\",IF(D77=$O$10,$P$7,IF(F77=\"YES\",MROUND(ROUND(1.03*G76,0),100),IF(D77=\"TOTAL\",SUM($G$17:G76),G76))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($H$17:H76),(ROUND(G77*AK77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($I$17:I76),(ROUND(G77*AL77/100,0))))","v":""},0,null,{"$f":"IF(D77=\"\",\"\",IF(D77=$P$10,$P$8,IF(F77=\"YES\",MROUND(ROUND(1.03*L76,0),100),IF(D77=\"TOTAL\",SUM($L$17:L76),L76))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($M$17:M76),(ROUND(L77*AK77/100,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($N$17:N76),(ROUND(L77*AL77/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($U$17:U76),IF($Z$8=\"YES\",BA77,BD77)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($V$17:V76),(ROUND(T77*AN77,0))))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=$Y$10,$V$8,IF(D77=\"TOTAL\",SUM($W$17:W76),W76)))","v":""},{"$f":"IF(D77=\"\",\"\",IF(D77=\"TOTAL\",SUM($X$17:X76),(SUM(AH78:AI78))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-03-01","Mar-2022",34,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D78=\"\",\"\",IF(D78=$O$10,$P$7,IF(F78=\"YES\",MROUND(ROUND(1.03*G77,0),100),IF(D78=\"TOTAL\",SUM($G$17:G77),G77))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($H$17:H77),(ROUND(G78*AK78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($I$17:I77),(ROUND(G78*AL78/100,0))))","v":""},0,null,{"$f":"IF(D78=\"\",\"\",IF(D78=$P$10,$P$8,IF(F78=\"YES\",MROUND(ROUND(1.03*L77,0),100),IF(D78=\"TOTAL\",SUM($L$17:L77),L77))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($M$17:M77),(ROUND(L78*AK78/100,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($N$17:N77),(ROUND(L78*AL78/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($U$17:U77),IF($Z$8=\"YES\",BA78,BD78)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($V$17:V77),(ROUND(T78*AN78,0))))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=$Y$10,$V$8,IF(D78=\"TOTAL\",SUM($W$17:W77),W77)))","v":""},{"$f":"IF(D78=\"\",\"\",IF(D78=\"TOTAL\",SUM($X$17:X77),(SUM(AH79:AI79))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-04-01","Apr-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D79=\"\",\"\",IF(D79=$O$10,$P$7,IF(F79=\"YES\",MROUND(ROUND(1.03*G78,0),100),IF(D79=\"TOTAL\",SUM($G$17:G78),G78))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($H$17:H78),(ROUND(G79*AK79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($I$17:I78),(ROUND(G79*AL79/100,0))))","v":""},0,null,{"$f":"IF(D79=\"\",\"\",IF(D79=$P$10,$P$8,IF(F79=\"YES\",MROUND(ROUND(1.03*L78,0),100),IF(D79=\"TOTAL\",SUM($L$17:L78),L78))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($M$17:M78),(ROUND(L79*AK79/100,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($N$17:N78),(ROUND(L79*AL79/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($U$17:U78),IF($Z$8=\"YES\",BA79,BD79)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($V$17:V78),(ROUND(T79*AN79,0))))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=$Y$10,$V$8,IF(D79=\"TOTAL\",SUM($W$17:W78),W78)))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"TOTAL\",SUM($X$17:X78),(SUM(AH80:AI80))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-05-01","May-2022",34,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D80=\"\",\"\",IF(D80=$O$10,$P$7,IF(F80=\"YES\",MROUND(ROUND(1.03*G79,0),100),IF(D80=\"TOTAL\",SUM($G$17:G79),G79))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($H$17:H79),(ROUND(G80*AK80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($I$17:I79),(ROUND(G80*AL80/100,0))))","v":""},0,null,{"$f":"IF(D80=\"\",\"\",IF(D80=$P$10,$P$8,IF(F80=\"YES\",MROUND(ROUND(1.03*L79,0),100),IF(D80=\"TOTAL\",SUM($L$17:L79),L79))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($M$17:M79),(ROUND(L80*AK80/100,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($N$17:N79),(ROUND(L80*AL80/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($U$17:U79),IF($Z$8=\"YES\",BA80,BD80)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($V$17:V79),(ROUND(T80*AN80,0))))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=$Y$10,$V$8,IF(D80=\"TOTAL\",SUM($W$17:W79),W79)))","v":""},{"$f":"IF(D80=\"\",\"\",IF(D80=\"TOTAL\",SUM($X$17:X79),(SUM(AH81:AI81))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-06-01",{"$f":"TEXT(AQ80,\"mmm-yyyy\")","v":"Jun-2022"},34,9,null,{"v":0.1,"d":"10%"},null,null,{"$f":"IF($Z$6=\"REGULAR\",AS80,0)","v":0},0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D81=\"\",\"\",IF(D81=$O$10,$P$7,IF(F81=\"YES\",MROUND(ROUND(1.03*G80,0),100),IF(D81=\"TOTAL\",SUM($G$17:G80),G80))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($H$17:H80),(ROUND(G81*AK81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($I$17:I80),(ROUND(G81*AL81/100,0))))","v":""},0,null,{"$f":"IF(D81=\"\",\"\",IF(D81=$P$10,$P$8,IF(F81=\"YES\",MROUND(ROUND(1.03*L80,0),100),IF(D81=\"TOTAL\",SUM($L$17:L80),L80))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($M$17:M80),(ROUND(L81*AK81/100,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($N$17:N80),(ROUND(L81*AL81/100,0))))","v":""},0,{"$f":"IFERROR(MIN(G81-L81),\"\")","v":""},"","",null,0,{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($U$17:U80),IF($Z$8=\"YES\",BA81,BD81)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($V$17:V80),(ROUND(T81*AN81,0))))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=$Y$10,$V$8,IF(D81=\"TOTAL\",SUM($W$17:W80),W80)))","v":""},{"$f":"IF(D81=\"\",\"\",IF(D81=\"TOTAL\",SUM($X$17:X80),(SUM(AH82:AI82))))","v":""},0,0,null,null,"","","","","",{"$f":"IFERROR(ROUND(P81/31*AO81,0),\"\")","v":""},{"$f":"IFERROR(ROUND(T81/31*AP81,0),\"\")","v":""},null,"","","","","","","2022-07-01","Jul-2022",38,9,3,{"$f":"AV80","v":{"v":0.1,"d":"10%"}},null,null,0,0,{"$f":"IFERROR(ROUND(P81*AM81/100,0)+S81,0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP($AE$3,$BB$14:$BC$38,2,0),\"\")","v":""}]
[null,"","","",{"$f":"TEXT(D82,\"mmm\")","v":""},"",{"$f":"IF(D82=\"\",\"\",IF(D82=$O$10,$P$7,IF(F82=\"YES\",MROUND(ROUND(1.03*G81,0),100),IF(D82=\"TOTAL\",SUM($G$17:G81),G81))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($H$17:H81),(ROUND(G82*AK82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($I$17:I81),(ROUND(G82*AL82/100,0))))","v":""},{"$f":"SUM(G82:I82)","v":0},null,{"$f":"IF(D82=\"\",\"\",IF(D82=$P$10,$P$8,IF(F82=\"YES\",MROUND(ROUND(1.03*L81,0),100),IF(D82=\"TOTAL\",SUM($L$17:L81),L81))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($M$17:M81),(ROUND(L82*AK82/100,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($N$17:N81),(ROUND(L82*AL82/100,0))))","v":""},{"$f":"IFERROR(SUM(L82:N82),\"\")","v":0},"","","",null,{"$f":"IFERROR(SUM(P82:S82),\"\")","v":0},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($U$17:U81),IF($Z$8=\"YES\",BA82,BD82)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($V$17:V81),(ROUND(T82*AN82,0))))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=$Y$10,$V$8,IF(D82=\"TOTAL\",SUM($W$17:W81),W81)))","v":""},{"$f":"IF(D82=\"\",\"\",IF(D82=\"TOTAL\",SUM($X$17:X81),(SUM(AH83:AI83))))","v":""},{"$f":"IFERROR(SUM(U82:X82),\"\")","v":0},{"$f":"T82-Y82","v":0},null,null,"","",{"$f":"IFERROR(ROUND(P82*AK82/100,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$BE$211,8,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$BE$211,9,0),\"\")","v":""},"","",null,{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$AS$211,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$AAT$211,3,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$AAU$211,4,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$AAU$211,5,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$AAU$111,6,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D82,$AR$15:$AAU$111,7,0),\"\")","v":""},"2022-08-01","Aug-2022",38,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"",{"$f":"IFERROR(IF(AC83=\"\",\"\",IF(DATE(YEAR(AC83),MONTH(AC83),DAY(AC83))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC83>$O$9,\"\",AC83))),\"\")","v":""},{"$f":"TEXT(C83,\"mmm-yyyy\")","v":""},"",{"$f":"IF(D84=\"\",\"\",IF($Y$3=E83,\"YES\",\"NO\"))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=$O$10,$P$7,IF(F83=\"YES\",MROUND(ROUND(1.03*G82,0),100),IF(D83=\"TOTAL\",SUM($G$17:G82),G82))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($H$17:H82),(ROUND(G83*AK83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($I$17:I82),(ROUND(G83*AL83/100,0))))","v":""},0,null,{"$f":"IF(D83=\"\",\"\",IF(D83=$P$10,$P$8,IF(F83=\"YES\",MROUND(ROUND(1.03*L82,0),100),IF(D83=\"TOTAL\",SUM($L$17:L82),L82))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($M$17:M82),(ROUND(L83*AK83/100,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($N$17:N82),(ROUND(L83*AL83/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($U$17:U82),IF($Z$8=\"YES\",BA83,BD83)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($V$17:V82),(ROUND(T83*AN83,0))))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=$Y$10,$V$8,IF(D83=\"TOTAL\",SUM($W$17:W82),W82)))","v":""},{"$f":"IF(D83=\"\",\"\",IF(D83=\"TOTAL\",SUM($X$17:X82),(SUM(AH84:AI84))))","v":""},0,0,null,null,"",{"$f":"IFERROR(IF(AC83=\"\",\"\",IF(DATE(YEAR(AC83),MONTH(AC83),DAY(AC83))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC83>$O$9,\"\",AC83))),\"\")","v":""},"","","","","",null,"","","","","","","2022-09-01","Sep-2022",38,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,{"$f":"IF(B83>=$J$9,\"\",(B83+1))","v":""},"","","","",{"$f":"IF(D84=\"\",\"\",IF(D84=$O$10,$P$7,IF(F84=\"YES\",MROUND(ROUND(1.03*G83,0),100),IF(D84=\"TOTAL\",SUM($G$17:G83),G83))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($H$17:H83),(ROUND(G84*AK84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($I$17:I83),(ROUND(G84*AL84/100,0))))","v":""},0,null,{"$f":"IF(D84=\"\",\"\",IF(D84=$P$10,$P$8,IF(F84=\"YES\",MROUND(ROUND(1.03*L83,0),100),IF(D84=\"TOTAL\",SUM($L$17:L83),L83))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($M$17:M83),(ROUND(L84*AK84/100,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($N$17:N83),(ROUND(L84*AL84/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($U$17:U83),IF($Z$8=\"YES\",BA84,BD84)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($V$17:V83),(ROUND(T84*AN84,0))))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=$Y$10,$V$8,IF(D84=\"TOTAL\",SUM($W$17:W83),W83)))","v":""},{"$f":"IF(D84=\"\",\"\",IF(D84=\"TOTAL\",SUM($X$17:X83),(SUM(AH85:AI85))))","v":""},0,0,null,null,{"$f":"IFERROR(DATE(YEAR(C83),MONTH(C83)+1,DAY(C83)),\"\")","v":""},"","","","","","",null,"","","","","","","2022-10-01","Oct-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D85=\"\",\"\",IF(D85=$O$10,$P$7,IF(F85=\"YES\",MROUND(ROUND(1.03*G84,0),100),IF(D85=\"TOTAL\",SUM($G$17:G84),G84))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($H$17:H84),(ROUND(G85*AK85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($I$17:I84),(ROUND(G85*AL85/100,0))))","v":""},0,null,{"$f":"IF(D85=\"\",\"\",IF(D85=$P$10,$P$8,IF(F85=\"YES\",MROUND(ROUND(1.03*L84,0),100),IF(D85=\"TOTAL\",SUM($L$17:L84),L84))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($M$17:M84),(ROUND(L85*AK85/100,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($N$17:N84),(ROUND(L85*AL85/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($U$17:U84),IF($Z$8=\"YES\",BA85,BD85)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($V$17:V84),(ROUND(T85*AN85,0))))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=$Y$10,$V$8,IF(D85=\"TOTAL\",SUM($W$17:W84),W84)))","v":""},{"$f":"IF(D85=\"\",\"\",IF(D85=\"TOTAL\",SUM($X$17:X84),(SUM(AH86:AI86))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-11-01","Nov-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D86=\"\",\"\",IF(D86=$O$10,$P$7,IF(F86=\"YES\",MROUND(ROUND(1.03*G85,0),100),IF(D86=\"TOTAL\",SUM($G$17:G85),G85))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($H$17:H85),(ROUND(G86*AK86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($I$17:I85),(ROUND(G86*AL86/100,0))))","v":""},0,null,{"$f":"IF(D86=\"\",\"\",IF(D86=$P$10,$P$8,IF(F86=\"YES\",MROUND(ROUND(1.03*L85,0),100),IF(D86=\"TOTAL\",SUM($L$17:L85),L85))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($M$17:M85),(ROUND(L86*AK86/100,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($N$17:N85),(ROUND(L86*AL86/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($U$17:U85),IF($Z$8=\"YES\",BA86,BD86)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($V$17:V85),(ROUND(T86*AN86,0))))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=$Y$10,$V$8,IF(D86=\"TOTAL\",SUM($W$17:W85),W85)))","v":""},{"$f":"IF(D86=\"\",\"\",IF(D86=\"TOTAL\",SUM($X$17:X85),(SUM(AH87:AI87))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2022-12-01","Dec-2022",38,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D87=\"\",\"\",IF(D87=$O$10,$P$7,IF(F87=\"YES\",MROUND(ROUND(1.03*G86,0),100),IF(D87=\"TOTAL\",SUM($G$17:G86),G86))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($H$17:H86),(ROUND(G87*AK87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($I$17:I86),(ROUND(G87*AL87/100,0))))","v":""},0,null,{"$f":"IF(D87=\"\",\"\",IF(D87=$P$10,$P$8,IF(F87=\"YES\",MROUND(ROUND(1.03*L86,0),100),IF(D87=\"TOTAL\",SUM($L$17:L86),L86))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($M$17:M86),(ROUND(L87*AK87/100,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($N$17:N86),(ROUND(L87*AL87/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($U$17:U86),IF($Z$8=\"YES\",BA87,BD87)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($V$17:V86),(ROUND(T87*AN87,0))))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=$Y$10,$V$8,IF(D87=\"TOTAL\",SUM($W$17:W86),W86)))","v":""},{"$f":"IF(D87=\"\",\"\",IF(D87=\"TOTAL\",SUM($X$17:X86),(SUM(AH88:AI88))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-01-01","Jan-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D88=\"\",\"\",IF(D88=$O$10,$P$7,IF(F88=\"YES\",MROUND(ROUND(1.03*G87,0),100),IF(D88=\"TOTAL\",SUM($G$17:G87),G87))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($H$17:H87),(ROUND(G88*AK88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($I$17:I87),(ROUND(G88*AL88/100,0))))","v":""},0,null,{"$f":"IF(D88=\"\",\"\",IF(D88=$P$10,$P$8,IF(F88=\"YES\",MROUND(ROUND(1.03*L87,0),100),IF(D88=\"TOTAL\",SUM($L$17:L87),L87))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($M$17:M87),(ROUND(L88*AK88/100,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($N$17:N87),(ROUND(L88*AL88/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($U$17:U87),IF($Z$8=\"YES\",BA88,BD88)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($V$17:V87),(ROUND(T88*AN88,0))))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=$Y$10,$V$8,IF(D88=\"TOTAL\",SUM($W$17:W87),W87)))","v":""},{"$f":"IF(D88=\"\",\"\",IF(D88=\"TOTAL\",SUM($X$17:X87),(SUM(AH89:AI89))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-02-01","Feb-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D89=\"\",\"\",IF(D89=$O$10,$P$7,IF(F89=\"YES\",MROUND(ROUND(1.03*G88,0),100),IF(D89=\"TOTAL\",SUM($G$17:G88),G88))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($H$17:H88),(ROUND(G89*AK89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($I$17:I88),(ROUND(G89*AL89/100,0))))","v":""},0,null,{"$f":"IF(D89=\"\",\"\",IF(D89=$P$10,$P$8,IF(F89=\"YES\",MROUND(ROUND(1.03*L88,0),100),IF(D89=\"TOTAL\",SUM($L$17:L88),L88))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($M$17:M88),(ROUND(L89*AK89/100,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($N$17:N88),(ROUND(L89*AL89/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($U$17:U88),IF($Z$8=\"YES\",BA89,BD89)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($V$17:V88),(ROUND(T89*AN89,0))))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=$Y$10,$V$8,IF(D89=\"TOTAL\",SUM($W$17:W88),W88)))","v":""},{"$f":"IF(D89=\"\",\"\",IF(D89=\"TOTAL\",SUM($X$17:X88),(SUM(AH90:AI90))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-03-01","Mar-2023",42,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D90=\"\",\"\",IF(D90=$O$10,$P$7,IF(F90=\"YES\",MROUND(ROUND(1.03*G89,0),100),IF(D90=\"TOTAL\",SUM($G$17:G89),G89))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($H$17:H89),(ROUND(G90*AK90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($I$17:I89),(ROUND(G90*AL90/100,0))))","v":""},0,null,{"$f":"IF(D90=\"\",\"\",IF(D90=$P$10,$P$8,IF(F90=\"YES\",MROUND(ROUND(1.03*L89,0),100),IF(D90=\"TOTAL\",SUM($L$17:L89),L89))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($M$17:M89),(ROUND(L90*AK90/100,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($N$17:N89),(ROUND(L90*AL90/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($U$17:U89),IF($Z$8=\"YES\",BA90,BD90)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($V$17:V89),(ROUND(T90*AN90,0))))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=$Y$10,$V$8,IF(D90=\"TOTAL\",SUM($W$17:W89),W89)))","v":""},{"$f":"IF(D90=\"\",\"\",IF(D90=\"TOTAL\",SUM($X$17:X89),(SUM(AH91:AI91))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-04-01","Apr-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D91=\"\",\"\",IF(D91=$O$10,$P$7,IF(F91=\"YES\",MROUND(ROUND(1.03*G90,0),100),IF(D91=\"TOTAL\",SUM($G$17:G90),G90))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($H$17:H90),(ROUND(G91*AK91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($I$17:I90),(ROUND(G91*AL91/100,0))))","v":""},0,null,{"$f":"IF(D91=\"\",\"\",IF(D91=$P$10,$P$8,IF(F91=\"YES\",MROUND(ROUND(1.03*L90,0),100),IF(D91=\"TOTAL\",SUM($L$17:L90),L90))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($M$17:M90),(ROUND(L91*AK91/100,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($N$17:N90),(ROUND(L91*AL91/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($U$17:U90),IF($Z$8=\"YES\",BA91,BD91)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($V$17:V90),(ROUND(T91*AN91,0))))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=$Y$10,$V$8,IF(D91=\"TOTAL\",SUM($W$17:W90),W90)))","v":""},{"$f":"IF(D91=\"\",\"\",IF(D91=\"TOTAL\",SUM($X$17:X90),(SUM(AH92:AI92))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-05-01","May-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D92=\"\",\"\",IF(D92=$O$10,$P$7,IF(F92=\"YES\",MROUND(ROUND(1.03*G91,0),100),IF(D92=\"TOTAL\",SUM($G$17:G91),G91))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($H$17:H91),(ROUND(G92*AK92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($I$17:I91),(ROUND(G92*AL92/100,0))))","v":""},0,null,{"$f":"IF(D92=\"\",\"\",IF(D92=$P$10,$P$8,IF(F92=\"YES\",MROUND(ROUND(1.03*L91,0),100),IF(D92=\"TOTAL\",SUM($L$17:L91),L91))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($M$17:M91),(ROUND(L92*AK92/100,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($N$17:N91),(ROUND(L92*AL92/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($U$17:U91),IF($Z$8=\"YES\",BA92,BD92)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($V$17:V91),(ROUND(T92*AN92,0))))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=$Y$10,$V$8,IF(D92=\"TOTAL\",SUM($W$17:W91),W91)))","v":""},{"$f":"IF(D92=\"\",\"\",IF(D92=\"TOTAL\",SUM($X$17:X91),(SUM(AH93:AI93))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-06-01","Jun-2023",42,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D93=\"\",\"\",IF(D93=$O$10,$P$7,IF(F93=\"YES\",MROUND(ROUND(1.03*G92,0),100),IF(D93=\"TOTAL\",SUM($G$17:G92),G92))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($H$17:H92),(ROUND(G93*AK93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($I$17:I92),(ROUND(G93*AL93/100,0))))","v":""},0,null,{"$f":"IF(D93=\"\",\"\",IF(D93=$P$10,$P$8,IF(F93=\"YES\",MROUND(ROUND(1.03*L92,0),100),IF(D93=\"TOTAL\",SUM($L$17:L92),L92))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($M$17:M92),(ROUND(L93*AK93/100,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($N$17:N92),(ROUND(L93*AL93/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($U$17:U92),IF($Z$8=\"YES\",BA93,BD93)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($V$17:V92),(ROUND(T93*AN93,0))))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=$Y$10,$V$8,IF(D93=\"TOTAL\",SUM($W$17:W92),W92)))","v":""},{"$f":"IF(D93=\"\",\"\",IF(D93=\"TOTAL\",SUM($X$17:X92),(SUM(AH94:AI94))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-07-01","Jul-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D94=\"\",\"\",IF(D94=$O$10,$P$7,IF(F94=\"YES\",MROUND(ROUND(1.03*G93,0),100),IF(D94=\"TOTAL\",SUM($G$17:G93),G93))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($H$17:H93),(ROUND(G94*AK94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($I$17:I93),(ROUND(G94*AL94/100,0))))","v":""},0,null,{"$f":"IF(D94=\"\",\"\",IF(D94=$P$10,$P$8,IF(F94=\"YES\",MROUND(ROUND(1.03*L93,0),100),IF(D94=\"TOTAL\",SUM($L$17:L93),L93))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($M$17:M93),(ROUND(L94*AK94/100,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($N$17:N93),(ROUND(L94*AL94/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($U$17:U93),IF($Z$8=\"YES\",BA94,BD94)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($V$17:V93),(ROUND(T94*AN94,0))))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=$Y$10,$V$8,IF(D94=\"TOTAL\",SUM($W$17:W93),W93)))","v":""},{"$f":"IF(D94=\"\",\"\",IF(D94=\"TOTAL\",SUM($X$17:X93),(SUM(AH95:AI95))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-08-01","Aug-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D95=\"\",\"\",IF(D95=$O$10,$P$7,IF(F95=\"YES\",MROUND(ROUND(1.03*G94,0),100),IF(D95=\"TOTAL\",SUM($G$17:G94),G94))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($H$17:H94),(ROUND(G95*AK95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($I$17:I94),(ROUND(G95*AL95/100,0))))","v":""},0,null,{"$f":"IF(D95=\"\",\"\",IF(D95=$P$10,$P$8,IF(F95=\"YES\",MROUND(ROUND(1.03*L94,0),100),IF(D95=\"TOTAL\",SUM($L$17:L94),L94))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($M$17:M94),(ROUND(L95*AK95/100,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($N$17:N94),(ROUND(L95*AL95/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($U$17:U94),IF($Z$8=\"YES\",BA95,BD95)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($V$17:V94),(ROUND(T95*AN95,0))))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=$Y$10,$V$8,IF(D95=\"TOTAL\",SUM($W$17:W94),W94)))","v":""},{"$f":"IF(D95=\"\",\"\",IF(D95=\"TOTAL\",SUM($X$17:X94),(SUM(AH96:AI96))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-09-01","Sep-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D96=\"\",\"\",IF(D96=$O$10,$P$7,IF(F96=\"YES\",MROUND(ROUND(1.03*G95,0),100),IF(D96=\"TOTAL\",SUM($G$17:G95),G95))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($H$17:H95),(ROUND(G96*AK96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($I$17:I95),(ROUND(G96*AL96/100,0))))","v":""},0,null,{"$f":"IF(D96=\"\",\"\",IF(D96=$P$10,$P$8,IF(F96=\"YES\",MROUND(ROUND(1.03*L95,0),100),IF(D96=\"TOTAL\",SUM($L$17:L95),L95))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($M$17:M95),(ROUND(L96*AK96/100,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($N$17:N95),(ROUND(L96*AL96/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($U$17:U95),IF($Z$8=\"YES\",BA96,BD96)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($V$17:V95),(ROUND(T96*AN96,0))))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=$Y$10,$V$8,IF(D96=\"TOTAL\",SUM($W$17:W95),W95)))","v":""},{"$f":"IF(D96=\"\",\"\",IF(D96=\"TOTAL\",SUM($X$17:X95),(SUM(AH97:AI97))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-10-01","Oct-2023",46,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D97=\"\",\"\",IF(D97=$O$10,$P$7,IF(F97=\"YES\",MROUND(ROUND(1.03*G96,0),100),IF(D97=\"TOTAL\",SUM($G$17:G96),G96))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($H$17:H96),(ROUND(G97*AK97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($I$17:I96),(ROUND(G97*AL97/100,0))))","v":""},0,null,{"$f":"IF(D97=\"\",\"\",IF(D97=$P$10,$P$8,IF(F97=\"YES\",MROUND(ROUND(1.03*L96,0),100),IF(D97=\"TOTAL\",SUM($L$17:L96),L96))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($M$17:M96),(ROUND(L97*AK97/100,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($N$17:N96),(ROUND(L97*AL97/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($U$17:U96),IF($Z$8=\"YES\",BA97,BD97)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($V$17:V96),(ROUND(T97*AN97,0))))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=$Y$10,$V$8,IF(D97=\"TOTAL\",SUM($W$17:W96),W96)))","v":""},{"$f":"IF(D97=\"\",\"\",IF(D97=\"TOTAL\",SUM($X$17:X96),(SUM(AH98:AI98))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-11-01","Nov-2023",46,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D98=\"\",\"\",IF(D98=$O$10,$P$7,IF(F98=\"YES\",MROUND(ROUND(1.03*G97,0),100),IF(D98=\"TOTAL\",SUM($G$17:G97),G97))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($H$17:H97),(ROUND(G98*AK98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($I$17:I97),(ROUND(G98*AL98/100,0))))","v":""},0,null,{"$f":"IF(D98=\"\",\"\",IF(D98=$P$10,$P$8,IF(F98=\"YES\",MROUND(ROUND(1.03*L97,0),100),IF(D98=\"TOTAL\",SUM($L$17:L97),L97))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($M$17:M97),(ROUND(L98*AK98/100,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($N$17:N97),(ROUND(L98*AL98/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($U$17:U97),IF($Z$8=\"YES\",BA98,BD98)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($V$17:V97),(ROUND(T98*AN98,0))))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=$Y$10,$V$8,IF(D98=\"TOTAL\",SUM($W$17:W97),W97)))","v":""},{"$f":"IF(D98=\"\",\"\",IF(D98=\"TOTAL\",SUM($X$17:X97),(SUM(AH99:AI99))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2023-12-01","Dec-2023",46,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D99=\"\",\"\",IF(D99=$O$10,$P$7,IF(F99=\"YES\",MROUND(ROUND(1.03*G98,0),100),IF(D99=\"TOTAL\",SUM($G$17:G98),G98))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($H$17:H98),(ROUND(G99*AK99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($I$17:I98),(ROUND(G99*AL99/100,0))))","v":""},0,null,{"$f":"IF(D99=\"\",\"\",IF(D99=$P$10,$P$8,IF(F99=\"YES\",MROUND(ROUND(1.03*L98,0),100),IF(D99=\"TOTAL\",SUM($L$17:L98),L98))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($M$17:M98),(ROUND(L99*AK99/100,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($N$17:N98),(ROUND(L99*AL99/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($U$17:U98),IF($Z$8=\"YES\",BA99,BD99)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($V$17:V98),(ROUND(T99*AN99,0))))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=$Y$10,$V$8,IF(D99=\"TOTAL\",SUM($W$17:W98),W98)))","v":""},{"$f":"IF(D99=\"\",\"\",IF(D99=\"TOTAL\",SUM($X$17:X98),(SUM(AH100:AI100))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-01-01","Jan-2024",50,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D100=\"\",\"\",IF(D100=$O$10,$P$7,IF(F100=\"YES\",MROUND(ROUND(1.03*G99,0),100),IF(D100=\"TOTAL\",SUM($G$17:G99),G99))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($H$17:H99),(ROUND(G100*AK100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($I$17:I99),(ROUND(G100*AL100/100,0))))","v":""},0,null,{"$f":"IF(D100=\"\",\"\",IF(D100=$P$10,$P$8,IF(F100=\"YES\",MROUND(ROUND(1.03*L99,0),100),IF(D100=\"TOTAL\",SUM($L$17:L99),L99))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($M$17:M99),(ROUND(L100*AK100/100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($N$17:N99),(ROUND(L100*AL100/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($U$17:U99),IF($Z$8=\"YES\",BA100,BD100)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($V$17:V99),(ROUND(T100*AN100,0))))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=$Y$10,$V$8,IF(D100=\"TOTAL\",SUM($W$17:W99),W99)))","v":""},{"$f":"IF(D100=\"\",\"\",IF(D100=\"TOTAL\",SUM($X$17:X99),(SUM(AH101:AI101))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-02-01","Feb-2024",50,9,4,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D101=\"\",\"\",IF(D101=$O$10,$P$7,IF(F101=\"YES\",MROUND(ROUND(1.03*G100,0),100),IF(D101=\"TOTAL\",SUM($G$17:G100),G100))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($H$17:H100),(ROUND(G101*AK101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($I$17:I100),(ROUND(G101*AL101/100,0))))","v":""},0,null,{"$f":"IF(D101=\"\",\"\",IF(D101=$P$10,$P$8,IF(F101=\"YES\",MROUND(ROUND(1.03*L100,0),100),IF(D101=\"TOTAL\",SUM($L$17:L100),L100))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($M$17:M100),(ROUND(L101*AK101/100,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($N$17:N100),(ROUND(L101*AL101/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($U$17:U100),IF($Z$8=\"YES\",BA101,BD101)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($V$17:V100),(ROUND(T101*AN101,0))))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=$Y$10,$V$8,IF(D101=\"TOTAL\",SUM($W$17:W100),W100)))","v":""},{"$f":"IF(D101=\"\",\"\",IF(D101=\"TOTAL\",SUM($X$17:X100),(SUM(AH102:AI102))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-03-01","Mar-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D102=\"\",\"\",IF(D102=$O$10,$P$7,IF(F102=\"YES\",MROUND(ROUND(1.03*G101,0),100),IF(D102=\"TOTAL\",SUM($G$17:G101),G101))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($H$17:H101),(ROUND(G102*AK102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($I$17:I101),(ROUND(G102*AL102/100,0))))","v":""},0,null,{"$f":"IF(D102=\"\",\"\",IF(D102=$P$10,$P$8,IF(F102=\"YES\",MROUND(ROUND(1.03*L101,0),100),IF(D102=\"TOTAL\",SUM($L$17:L101),L101))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($M$17:M101),(ROUND(L102*AK102/100,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($N$17:N101),(ROUND(L102*AL102/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($U$17:U101),IF($Z$8=\"YES\",BA102,BD102)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($V$17:V101),(ROUND(T102*AN102,0))))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=$Y$10,$V$8,IF(D102=\"TOTAL\",SUM($W$17:W101),W101)))","v":""},{"$f":"IF(D102=\"\",\"\",IF(D102=\"TOTAL\",SUM($X$17:X101),(SUM(AH103:AI103))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-04-01","Apr-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D103=\"\",\"\",IF(D103=$O$10,$P$7,IF(F103=\"YES\",MROUND(ROUND(1.03*G102,0),100),IF(D103=\"TOTAL\",SUM($G$17:G102),G102))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($H$17:H102),(ROUND(G103*AK103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($I$17:I102),(ROUND(G103*AL103/100,0))))","v":""},0,null,{"$f":"IF(D103=\"\",\"\",IF(D103=$P$10,$P$8,IF(F103=\"YES\",MROUND(ROUND(1.03*L102,0),100),IF(D103=\"TOTAL\",SUM($L$17:L102),L102))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($M$17:M102),(ROUND(L103*AK103/100,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($N$17:N102),(ROUND(L103*AL103/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($U$17:U102),IF($Z$8=\"YES\",BA103,BD103)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($V$17:V102),(ROUND(T103*AN103,0))))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=$Y$10,$V$8,IF(D103=\"TOTAL\",SUM($W$17:W102),W102)))","v":""},{"$f":"IF(D103=\"\",\"\",IF(D103=\"TOTAL\",SUM($X$17:X102),(SUM(AH104:AI104))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-05-01","May-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D104=\"\",\"\",IF(D104=$O$10,$P$7,IF(F104=\"YES\",MROUND(ROUND(1.03*G103,0),100),IF(D104=\"TOTAL\",SUM($G$17:G103),G103))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($H$17:H103),(ROUND(G104*AK104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($I$17:I103),(ROUND(G104*AL104/100,0))))","v":""},0,null,{"$f":"IF(D104=\"\",\"\",IF(D104=$P$10,$P$8,IF(F104=\"YES\",MROUND(ROUND(1.03*L103,0),100),IF(D104=\"TOTAL\",SUM($L$17:L103),L103))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($M$17:M103),(ROUND(L104*AK104/100,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($N$17:N103),(ROUND(L104*AL104/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($U$17:U103),IF($Z$8=\"YES\",BA104,BD104)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($V$17:V103),(ROUND(T104*AN104,0))))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=$Y$10,$V$8,IF(D104=\"TOTAL\",SUM($W$17:W103),W103)))","v":""},{"$f":"IF(D104=\"\",\"\",IF(D104=\"TOTAL\",SUM($X$17:X103),(SUM(AH105:AI105))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-06-01","Jun-2024",50,9,null,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D105=\"\",\"\",IF(D105=$O$10,$P$7,IF(F105=\"YES\",MROUND(ROUND(1.03*G104,0),100),IF(D105=\"TOTAL\",SUM($G$17:G104),G104))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($H$17:H104),(ROUND(G105*AK105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($I$17:I104),(ROUND(G105*AL105/100,0))))","v":""},0,null,{"$f":"IF(D105=\"\",\"\",IF(D105=$P$10,$P$8,IF(F105=\"YES\",MROUND(ROUND(1.03*L104,0),100),IF(D105=\"TOTAL\",SUM($L$17:L104),L104))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($M$17:M104),(ROUND(L105*AK105/100,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($N$17:N104),(ROUND(L105*AL105/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($U$17:U104),IF($Z$8=\"YES\",BA105,BD105)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($V$17:V104),(ROUND(T105*AN105,0))))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=$Y$10,$V$8,IF(D105=\"TOTAL\",SUM($W$17:W104),W104)))","v":""},{"$f":"IF(D105=\"\",\"\",IF(D105=\"TOTAL\",SUM($X$17:X104),(SUM(AH106:AI106))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-07-01","Jul-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D106=\"\",\"\",IF(D106=$O$10,$P$7,IF(F106=\"YES\",MROUND(ROUND(1.03*G105,0),100),IF(D106=\"TOTAL\",SUM($G$17:G105),G105))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($H$17:H105),(ROUND(G106*AK106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($I$17:I105),(ROUND(G106*AL106/100,0))))","v":""},0,null,{"$f":"IF(D106=\"\",\"\",IF(D106=$P$10,$P$8,IF(F106=\"YES\",MROUND(ROUND(1.03*L105,0),100),IF(D106=\"TOTAL\",SUM($L$17:L105),L105))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($M$17:M105),(ROUND(L106*AK106/100,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($N$17:N105),(ROUND(L106*AL106/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($U$17:U105),IF($Z$8=\"YES\",BA106,BD106)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($V$17:V105),(ROUND(T106*AN106,0))))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=$Y$10,$V$8,IF(D106=\"TOTAL\",SUM($W$17:W105),W105)))","v":""},{"$f":"IF(D106=\"\",\"\",IF(D106=\"TOTAL\",SUM($X$17:X105),(SUM(AH107:AI107))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-08-01","Aug-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0,null,null,""]
[null,"","","","","",{"$f":"IF(D107=\"\",\"\",IF(D107=$O$10,$P$7,IF(F107=\"YES\",MROUND(ROUND(1.03*G106,0),100),IF(D107=\"TOTAL\",SUM($G$17:G106),G106))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($H$17:H106),(ROUND(G107*AK107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($I$17:I106),(ROUND(G107*AL107/100,0))))","v":""},0,null,{"$f":"IF(D107=\"\",\"\",IF(D107=$P$10,$P$8,IF(F107=\"YES\",MROUND(ROUND(1.03*L106,0),100),IF(D107=\"TOTAL\",SUM($L$17:L106),L106))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($M$17:M106),(ROUND(L107*AK107/100,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($N$17:N106),(ROUND(L107*AL107/100,0))))","v":""},0,"","","",null,{"$f":"IFERROR(SUM(P107:S107),\"\")","v":0},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($U$17:U106),IF($Z$8=\"YES\",BA107,BD107)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($V$17:V106),(ROUND(T107*AN107,0))))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=$Y$10,$V$8,IF(D107=\"TOTAL\",SUM($W$17:W106),W106)))","v":""},{"$f":"IF(D107=\"\",\"\",IF(D107=\"TOTAL\",SUM($X$17:X106),(SUM(AH108:AI108))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-09-01","Sep-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D108=\"\",\"\",IF(D108=$O$10,$P$7,IF(F108=\"YES\",MROUND(ROUND(1.03*G107,0),100),IF(D108=\"TOTAL\",SUM($G$17:G107),G107))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($H$17:H107),(ROUND(G108*AK108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($I$17:I107),(ROUND(G108*AL108/100,0))))","v":""},0,null,{"$f":"IF(D108=\"\",\"\",IF(D108=$P$10,$P$8,IF(F108=\"YES\",MROUND(ROUND(1.03*L107,0),100),IF(D108=\"TOTAL\",SUM($L$17:L107),L107))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($M$17:M107),(ROUND(L108*AK108/100,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($N$17:N107),(ROUND(L108*AL108/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($U$17:U107),IF($Z$8=\"YES\",BA108,BD108)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($V$17:V107),(ROUND(T108*AN108,0))))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=$Y$10,$V$8,IF(D108=\"TOTAL\",SUM($W$17:W107),W107)))","v":""},{"$f":"IF(D108=\"\",\"\",IF(D108=\"TOTAL\",SUM($X$17:X107),(SUM(AH109:AI109))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-10-01","Oct-2024",53,9,3,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D109=\"\",\"\",IF(D109=$O$10,$P$7,IF(F109=\"YES\",MROUND(ROUND(1.03*G108,0),100),IF(D109=\"TOTAL\",SUM($G$17:G108),G108))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($H$17:H108),(ROUND(G109*AK109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($I$17:I108),(ROUND(G109*AL109/100,0))))","v":""},0,null,{"$f":"IF(D109=\"\",\"\",IF(D109=$P$10,$P$8,IF(F109=\"YES\",MROUND(ROUND(1.03*L108,0),100),IF(D109=\"TOTAL\",SUM($L$17:L108),L108))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($M$17:M108),(ROUND(L109*AK109/100,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($N$17:N108),(ROUND(L109*AL109/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($U$17:U108),IF($Z$8=\"YES\",BA109,BD109)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($V$17:V108),(ROUND(T109*AN109,0))))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=$Y$10,$V$8,IF(D109=\"TOTAL\",SUM($W$17:W108),W108)))","v":""},{"$f":"IF(D109=\"\",\"\",IF(D109=\"TOTAL\",SUM($X$17:X108),(SUM(AH110:AI110))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-11-01","Nov-2024",53,{"$f":"W7","v":10},null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D110=\"\",\"\",IF(D110=$O$10,$P$7,IF(F110=\"YES\",MROUND(ROUND(1.03*G109,0),100),IF(D110=\"TOTAL\",SUM($G$17:G109),G109))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($H$17:H109),(ROUND(G110*AK110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($I$17:I109),(ROUND(G110*AL110/100,0))))","v":""},0,null,{"$f":"IF(D110=\"\",\"\",IF(D110=$P$10,$P$8,IF(F110=\"YES\",MROUND(ROUND(1.03*L109,0),100),IF(D110=\"TOTAL\",SUM($L$17:L109),L109))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($M$17:M109),(ROUND(L110*AK110/100,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($N$17:N109),(ROUND(L110*AL110/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($U$17:U109),IF($Z$8=\"YES\",BA110,BD110)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($V$17:V109),(ROUND(T110*AN110,0))))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=$Y$10,$V$8,IF(D110=\"TOTAL\",SUM($W$17:W109),W109)))","v":""},{"$f":"IF(D110=\"\",\"\",IF(D110=\"TOTAL\",SUM($X$17:X109),(SUM(AH111:AI111))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2024-12-01","Dec-2024",53,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D111=\"\",\"\",IF(D111=$O$10,$P$7,IF(F111=\"YES\",MROUND(ROUND(1.03*G110,0),100),IF(D111=\"TOTAL\",SUM($G$17:G110),G110))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($H$17:H110),(ROUND(G111*AK111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($I$17:I110),(ROUND(G111*AL111/100,0))))","v":""},0,null,{"$f":"IF(D111=\"\",\"\",IF(D111=$P$10,$P$8,IF(F111=\"YES\",MROUND(ROUND(1.03*L110,0),100),IF(D111=\"TOTAL\",SUM($L$17:L110),L110))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($M$17:M110),(ROUND(L111*AK111/100,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($N$17:N110),(ROUND(L111*AL111/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($U$17:U110),IF($Z$8=\"YES\",BA111,BD111)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($V$17:V110),(ROUND(T111*AN111,0))))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=$Y$10,$V$8,IF(D111=\"TOTAL\",SUM($W$17:W110),W110)))","v":""},{"$f":"IF(D111=\"\",\"\",IF(D111=\"TOTAL\",SUM($X$17:X110),(SUM(AH112:AI112))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-01-01","Jan-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D112=\"\",\"\",IF(D112=$O$10,$P$7,IF(F112=\"YES\",MROUND(ROUND(1.03*G111,0),100),IF(D112=\"TOTAL\",SUM($G$17:G111),G111))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($H$17:H111),(ROUND(G112*AK112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($I$17:I111),(ROUND(G112*AL112/100,0))))","v":""},0,null,{"$f":"IF(D112=\"\",\"\",IF(D112=$P$10,$P$8,IF(F112=\"YES\",MROUND(ROUND(1.03*L111,0),100),IF(D112=\"TOTAL\",SUM($L$17:L111),L111))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($M$17:M111),(ROUND(L112*AK112/100,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($N$17:N111),(ROUND(L112*AL112/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($U$17:U111),IF($Z$8=\"YES\",BA112,BD112)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($V$17:V111),(ROUND(T112*AN112,0))))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=$Y$10,$V$8,IF(D112=\"TOTAL\",SUM($W$17:W111),W111)))","v":""},{"$f":"IF(D112=\"\",\"\",IF(D112=\"TOTAL\",SUM($X$17:X111),(SUM(AH113:AI113))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-02-01","Feb-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D113=\"\",\"\",IF(D113=$O$10,$P$7,IF(F113=\"YES\",MROUND(ROUND(1.03*G112,0),100),IF(D113=\"TOTAL\",SUM($G$17:G112),G112))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($H$17:H112),(ROUND(G113*AK113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($I$17:I112),(ROUND(G113*AL113/100,0))))","v":""},0,null,{"$f":"IF(D113=\"\",\"\",IF(D113=$P$10,$P$8,IF(F113=\"YES\",MROUND(ROUND(1.03*L112,0),100),IF(D113=\"TOTAL\",SUM($L$17:L112),L112))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($M$17:M112),(ROUND(L113*AK113/100,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($N$17:N112),(ROUND(L113*AL113/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($U$17:U112),IF($Z$8=\"YES\",BA113,BD113)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($V$17:V112),(ROUND(T113*AN113,0))))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=$Y$10,$V$8,IF(D113=\"TOTAL\",SUM($W$17:W112),W112)))","v":""},{"$f":"IF(D113=\"\",\"\",IF(D113=\"TOTAL\",SUM($X$17:X112),(SUM(AH114:AI114))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-03-01","Mar-2025",55,10,2,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"",{"$f":"IFERROR(IF(AC114=\"\",\"\",IF(DATE(YEAR(AC114),MONTH(AC114),DAY(AC114))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC114>$O$9,\"\",AC114))),\"\")","v":""},{"$f":"TEXT(C114,\"mmm-yyyy\")","v":""},"","",{"$f":"IF(D114=\"\",\"\",IF(D114=$O$10,$P$7,IF(F114=\"YES\",MROUND(ROUND(1.03*G113,0),100),IF(D114=\"TOTAL\",SUM($G$17:G113),G113))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($H$17:H113),(ROUND(G114*AK114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($I$17:I113),(ROUND(G114*AL114/100,0))))","v":""},{"$f":"SUM(G114:I114)","v":0},null,{"$f":"IF(D114=\"\",\"\",IF(D114=$P$10,$P$8,IF(F114=\"YES\",MROUND(ROUND(1.03*L113,0),100),IF(D114=\"TOTAL\",SUM($L$17:L113),L113))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($M$17:M113),(ROUND(L114*AK114/100,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($N$17:N113),(ROUND(L114*AL114/100,0))))","v":""},{"$f":"IFERROR(SUM(L114:N114),\"\")","v":0},{"$f":"IFERROR(MIN(G114-L114),\"\")","v":""},{"$f":"IFERROR(MIN(H114-M114),\"\")","v":""},{"$f":"IFERROR(MIN(I114-N114),\"\")","v":""},null,{"$f":"IFERROR(SUM(P114:S114),\"\")","v":0},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($U$17:U113),IF($Z$8=\"YES\",BA114,BD114)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($V$17:V113),(ROUND(T114*AN114,0))))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=$Y$10,$V$8,IF(D114=\"TOTAL\",SUM($W$17:W113),W113)))","v":""},{"$f":"IF(D114=\"\",\"\",IF(D114=\"TOTAL\",SUM($X$17:X113),(SUM(AH115:AI115))))","v":""},{"$f":"IFERROR(SUM(U114:X114),\"\")","v":0},{"$f":"T114-Y114","v":0},null,null,"","","","","","","",null,"","","","","","","2025-04-01",{"$f":"TEXT(AQ114,\"mmm-yyyy\")","v":"Apr-2025"},55,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D115=\"\",\"\",IF(D115=$O$10,$P$7,IF(F115=\"YES\",MROUND(ROUND(1.03*G114,0),100),IF(D115=\"TOTAL\",SUM($G$17:G114),G114))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($H$17:H114),(ROUND(G115*AK115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($I$17:I114),(ROUND(G115*AL115/100,0))))","v":""},0,null,{"$f":"IF(D115=\"\",\"\",IF(D115=$P$10,$P$8,IF(F115=\"YES\",MROUND(ROUND(1.03*L114,0),100),IF(D115=\"TOTAL\",SUM($L$17:L114),L114))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($M$17:M114),(ROUND(L115*AK115/100,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($N$17:N114),(ROUND(L115*AL115/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($U$17:U114),IF($Z$8=\"YES\",BA115,BD115)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($V$17:V114),(ROUND(T115*AN115,0))))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=$Y$10,$V$8,IF(D115=\"TOTAL\",SUM($W$17:W114),W114)))","v":""},{"$f":"IF(D115=\"\",\"\",IF(D115=\"TOTAL\",SUM($X$17:X114),(SUM(AH116:AI116))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-05-01","May-2025",55,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D116=\"\",\"\",IF(D116=$O$10,$P$7,IF(F116=\"YES\",MROUND(ROUND(1.03*G115,0),100),IF(D116=\"TOTAL\",SUM($G$17:G115),G115))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($H$17:H115),(ROUND(G116*AK116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($I$17:I115),(ROUND(G116*AL116/100,0))))","v":""},0,null,{"$f":"IF(D116=\"\",\"\",IF(D116=$P$10,$P$8,IF(F116=\"YES\",MROUND(ROUND(1.03*L115,0),100),IF(D116=\"TOTAL\",SUM($L$17:L115),L115))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($M$17:M115),(ROUND(L116*AK116/100,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($N$17:N115),(ROUND(L116*AL116/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($U$17:U115),IF($Z$8=\"YES\",BA116,BD116)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($V$17:V115),(ROUND(T116*AN116,0))))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=$Y$10,$V$8,IF(D116=\"TOTAL\",SUM($W$17:W115),W115)))","v":""},{"$f":"IF(D116=\"\",\"\",IF(D116=\"TOTAL\",SUM($X$17:X115),(SUM(AH117:AI117))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-06-01","Jun-2025",55,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D117=\"\",\"\",IF(D117=$O$10,$P$7,IF(F117=\"YES\",MROUND(ROUND(1.03*G116,0),100),IF(D117=\"TOTAL\",SUM($G$17:G116),G116))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($H$17:H116),(ROUND(G117*AK117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($I$17:I116),(ROUND(G117*AL117/100,0))))","v":""},0,null,{"$f":"IF(D117=\"\",\"\",IF(D117=$P$10,$P$8,IF(F117=\"YES\",MROUND(ROUND(1.03*L116,0),100),IF(D117=\"TOTAL\",SUM($L$17:L116),L116))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($M$17:M116),(ROUND(L117*AK117/100,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($N$17:N116),(ROUND(L117*AL117/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($U$17:U116),IF($Z$8=\"YES\",BA117,BD117)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($V$17:V116),(ROUND(T117*AN117,0))))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=$Y$10,$V$8,IF(D117=\"TOTAL\",SUM($W$17:W116),W116)))","v":""},{"$f":"IF(D117=\"\",\"\",IF(D117=\"TOTAL\",SUM($X$17:X116),(SUM(AH118:AI118))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-07-01","Jul-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D118=\"\",\"\",IF(D118=$O$10,$P$7,IF(F118=\"YES\",MROUND(ROUND(1.03*G117,0),100),IF(D118=\"TOTAL\",SUM($G$17:G117),G117))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($H$17:H117),(ROUND(G118*AK118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($I$17:I117),(ROUND(G118*AL118/100,0))))","v":""},0,null,{"$f":"IF(D118=\"\",\"\",IF(D118=$P$10,$P$8,IF(F118=\"YES\",MROUND(ROUND(1.03*L117,0),100),IF(D118=\"TOTAL\",SUM($L$17:L117),L117))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($M$17:M117),(ROUND(L118*AK118/100,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($N$17:N117),(ROUND(L118*AL118/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($U$17:U117),IF($Z$8=\"YES\",BA118,BD118)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($V$17:V117),(ROUND(T118*AN118,0))))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=$Y$10,$V$8,IF(D118=\"TOTAL\",SUM($W$17:W117),W117)))","v":""},{"$f":"IF(D118=\"\",\"\",IF(D118=\"TOTAL\",SUM($X$17:X117),(SUM(AH119:AI119))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-08-01","Aug-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D119=\"\",\"\",IF(D119=$O$10,$P$7,IF(F119=\"YES\",MROUND(ROUND(1.03*G118,0),100),IF(D119=\"TOTAL\",SUM($G$17:G118),G118))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($H$17:H118),(ROUND(G119*AK119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($I$17:I118),(ROUND(G119*AL119/100,0))))","v":""},0,null,{"$f":"IF(D119=\"\",\"\",IF(D119=$P$10,$P$8,IF(F119=\"YES\",MROUND(ROUND(1.03*L118,0),100),IF(D119=\"TOTAL\",SUM($L$17:L118),L118))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($M$17:M118),(ROUND(L119*AK119/100,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($N$17:N118),(ROUND(L119*AL119/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($U$17:U118),IF($Z$8=\"YES\",BA119,BD119)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($V$17:V118),(ROUND(T119*AN119,0))))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=$Y$10,$V$8,IF(D119=\"TOTAL\",SUM($W$17:W118),W118)))","v":""},{"$f":"IF(D119=\"\",\"\",IF(D119=\"TOTAL\",SUM($X$17:X118),(SUM(AH120:AI120))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-09-01","Sep-2025",58,10,3,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D120=\"\",\"\",IF(D120=$O$10,$P$7,IF(F120=\"YES\",MROUND(ROUND(1.03*G119,0),100),IF(D120=\"TOTAL\",SUM($G$17:G119),G119))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($H$17:H119),(ROUND(G120*AK120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($I$17:I119),(ROUND(G120*AL120/100,0))))","v":""},0,null,{"$f":"IF(D120=\"\",\"\",IF(D120=$P$10,$P$8,IF(F120=\"YES\",MROUND(ROUND(1.03*L119,0),100),IF(D120=\"TOTAL\",SUM($L$17:L119),L119))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($M$17:M119),(ROUND(L120*AK120/100,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($N$17:N119),(ROUND(L120*AL120/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($U$17:U119),IF($Z$8=\"YES\",BA120,BD120)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($V$17:V119),(ROUND(T120*AN120,0))))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=$Y$10,$V$8,IF(D120=\"TOTAL\",SUM($W$17:W119),W119)))","v":""},{"$f":"IF(D120=\"\",\"\",IF(D120=\"TOTAL\",SUM($X$17:X119),(SUM(AH121:AI121))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-10-01","Oct-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D121=\"\",\"\",IF(D121=$O$10,$P$7,IF(F121=\"YES\",MROUND(ROUND(1.03*G120,0),100),IF(D121=\"TOTAL\",SUM($G$17:G120),G120))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($H$17:H120),(ROUND(G121*AK121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($I$17:I120),(ROUND(G121*AL121/100,0))))","v":""},0,null,{"$f":"IF(D121=\"\",\"\",IF(D121=$P$10,$P$8,IF(F121=\"YES\",MROUND(ROUND(1.03*L120,0),100),IF(D121=\"TOTAL\",SUM($L$17:L120),L120))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($M$17:M120),(ROUND(L121*AK121/100,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($N$17:N120),(ROUND(L121*AL121/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($U$17:U120),IF($Z$8=\"YES\",BA121,BD121)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($V$17:V120),(ROUND(T121*AN121,0))))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=$Y$10,$V$8,IF(D121=\"TOTAL\",SUM($W$17:W120),W120)))","v":""},{"$f":"IF(D121=\"\",\"\",IF(D121=\"TOTAL\",SUM($X$17:X120),(SUM(AH122:AI122))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-11-01","Nov-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D122=\"\",\"\",IF(D122=$O$10,$P$7,IF(F122=\"YES\",MROUND(ROUND(1.03*G121,0),100),IF(D122=\"TOTAL\",SUM($G$17:G121),G121))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($H$17:H121),(ROUND(G122*AK122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($I$17:I121),(ROUND(G122*AL122/100,0))))","v":""},0,null,{"$f":"IF(D122=\"\",\"\",IF(D122=$P$10,$P$8,IF(F122=\"YES\",MROUND(ROUND(1.03*L121,0),100),IF(D122=\"TOTAL\",SUM($L$17:L121),L121))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($M$17:M121),(ROUND(L122*AK122/100,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($N$17:N121),(ROUND(L122*AL122/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($U$17:U121),IF($Z$8=\"YES\",BA122,BD122)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($V$17:V121),(ROUND(T122*AN122,0))))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=$Y$10,$V$8,IF(D122=\"TOTAL\",SUM($W$17:W121),W121)))","v":""},{"$f":"IF(D122=\"\",\"\",IF(D122=\"TOTAL\",SUM($X$17:X121),(SUM(AH123:AI123))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-12-01","Dec-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D123=\"\",\"\",IF(D123=$O$10,$P$7,IF(F123=\"YES\",MROUND(ROUND(1.03*G122,0),100),IF(D123=\"TOTAL\",SUM($G$17:G122),G122))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($H$17:H122),(ROUND(G123*AK123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($I$17:I122),(ROUND(G123*AL123/100,0))))","v":""},0,null,{"$f":"IF(D123=\"\",\"\",IF(D123=$P$10,$P$8,IF(F123=\"YES\",MROUND(ROUND(1.03*L122,0),100),IF(D123=\"TOTAL\",SUM($L$17:L122),L122))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($M$17:M122),(ROUND(L123*AK123/100,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($N$17:N122),(ROUND(L123*AL123/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($U$17:U122),IF($Z$8=\"YES\",BA123,BD123)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($V$17:V122),(ROUND(T123*AN123,0))))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=$Y$10,$V$8,IF(D123=\"TOTAL\",SUM($W$17:W122),W122)))","v":""},{"$f":"IF(D123=\"\",\"\",IF(D123=\"TOTAL\",SUM($X$17:X122),(SUM(AH124:AI124))))","v":""},0,0,null,null,"","","","","","","",null,"","","","","","","2025-12-01","Dec-2025",58,10,null,{"v":0.1,"d":"10%"},null,null,0,0,0]
[null,"","","","","",{"$f":"IF(D124=\"\",\"\",IF(D124=$O$10,$P$7,IF(F124=\"YES\",MROUND(ROUND(1.03*G123,0),100),IF(D124=\"TOTAL\",SUM($G$17:G123),G123))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($H$17:H123),(ROUND(G124*AK124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($I$17:I123),(ROUND(G124*AL124/100,0))))","v":""},0,null,{"$f":"IF(D124=\"\",\"\",IF(D124=$P$10,$P$8,IF(F124=\"YES\",MROUND(ROUND(1.03*L123,0),100),IF(D124=\"TOTAL\",SUM($L$17:L123),L123))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($M$17:M123),(ROUND(L124*AK124/100,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($N$17:N123),(ROUND(L124*AL124/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($U$17:U123),IF($Z$8=\"YES\",BA124,BD124)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($V$17:V123),(ROUND(T124*AN124,0))))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=$Y$10,$V$8,IF(D124=\"TOTAL\",SUM($W$17:W123),W123)))","v":""},{"$f":"IF(D124=\"\",\"\",IF(D124=\"TOTAL\",SUM($X$17:X123),(SUM(AH125:AI125))))","v":""},0,0,null,null,"","","",null,"","","",null,"","",null,"","","","2026-01-01","Jan-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":4},0]
[null,"",{"$f":"IFERROR(IF(AC125=\"\",\"\",IF(DATE(YEAR(AC125),MONTH(AC125),DAY(AC125))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC125>$O$9,\"\",AC125))),\"\")","v":""},{"$f":"TEXT(C125,\"mmm-yyyy\")","v":""},"","",{"$f":"IF(D125=\"\",\"\",IF(D125=$O$10,$P$7,IF(F125=\"YES\",MROUND(ROUND(1.03*G124,0),100),IF(D125=\"TOTAL\",SUM($G$17:G124),G124))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($H$17:H124),(ROUND(G125*AK125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($I$17:I124),(ROUND(G125*AL125/100,0))))","v":""},{"$f":"SUM(G125:I125)","v":0},null,{"$f":"IF(D125=\"\",\"\",IF(D125=$P$10,$P$8,IF(F125=\"YES\",MROUND(ROUND(1.03*L124,0),100),IF(D125=\"TOTAL\",SUM($L$17:L124),L124))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($M$17:M124),(ROUND(L125*AK125/100,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($N$17:N124),(ROUND(L125*AL125/100,0))))","v":""},{"$f":"IFERROR(SUM(L125:N125),\"\")","v":0},{"$f":"IFERROR(MIN(G125-L125),\"\")","v":""},{"$f":"IFERROR(MIN(H125-M125),\"\")","v":""},{"$f":"IFERROR(MIN(I125-N125),\"\")","v":""},null,{"$f":"IFERROR(SUM(P125:S125),\"\")","v":0},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($U$17:U124),IF($Z$8=\"YES\",BA125,BD125)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($V$17:V124),(ROUND(T125*AN125,0))))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=$Y$10,$V$8,IF(D125=\"TOTAL\",SUM($W$17:W124),W124)))","v":""},{"$f":"IF(D125=\"\",\"\",IF(D125=\"TOTAL\",SUM($X$17:X124),(SUM(AH126:AI126))))","v":""},{"$f":"IFERROR(SUM(U125:X125),\"\")","v":0},{"$f":"T125-Y125","v":0},null,null,"","","",{"$nulls":3},0,null,"","",null,"",null,null,"2026-02-01","Feb-2026",58,10,null,{"v":0.1,"d":"10%"},{"$nulls":4},0]
[null,"",{"$f":"IFERROR(IF(AC126=\"\",\"\",IF(DATE(YEAR(AC126),MONTH(AC126),DAY(AC126))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC126>$O$9,\"\",AC126))),\"\")","v":""},{"$f":"TEXT(C126,\"mmm-yyyy\")","v":""},"","",{"$f":"IF(D126=\"\",\"\",IF(D126=$O$10,$P$7,IF(F126=\"YES\",MROUND(ROUND(1.03*G125,0),100),IF(D126=\"TOTAL\",SUM($G$17:G125),G125))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($H$17:H125),(ROUND(G126*AK126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($I$17:I125),(ROUND(G126*AL126/100,0))))","v":""},{"$f":"SUM(G126:I126)","v":0},null,{"$f":"IF(D126=\"\",\"\",IF(D126=$P$10,$P$8,IF(F126=\"YES\",MROUND(ROUND(1.03*L125,0),100),IF(D126=\"TOTAL\",SUM($L$17:L125),L125))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($M$17:M125),(ROUND(L126*AK126/100,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($N$17:N125),(ROUND(L126*AL126/100,0))))","v":""},{"$f":"IFERROR(SUM(L126:N126),\"\")","v":0},{"$f":"IFERROR(MIN(G126-L126),\"\")","v":""},{"$f":"IFERROR(MIN(H126-M126),\"\")","v":""},{"$f":"IFERROR(MIN(I126-N126),\"\")","v":""},null,{"$f":"IFERROR(SUM(P126:S126),\"\")","v":0},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($U$17:U125),IF($Z$8=\"YES\",BA126,BD126)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($V$17:V125),(ROUND(T126*AN126,0))))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=$Y$10,$V$8,IF(D126=\"TOTAL\",SUM($W$17:W125),W125)))","v":""},{"$f":"IF(D126=\"\",\"\",IF(D126=\"TOTAL\",SUM($X$17:X125),(SUM(AH127:AI127))))","v":""},{"$f":"IFERROR(SUM(U126:X126),\"\")","v":0},{"$f":"T126-Y126","v":0},null,null,"",{"$f":"IFERROR(IF(AC126=\"\",\"\",IF(DATE(YEAR(AC126),MONTH(AC126),DAY(AC126))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC126>$O$9,\"\",AC126))),\"\")","v":""},{"$f":"IFERROR(ROUND(P126*AK126/100,0),\"\")","v":""},{"$nulls":5},"","",null,"",null,null,"2026-03-01","Mar-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D127=\"\",\"\",IF(D127=$O$10,$P$7,IF(F127=\"YES\",MROUND(ROUND(1.03*G126,0),100),IF(D127=\"TOTAL\",SUM($G$17:G126),G126))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($H$17:H126),(ROUND(G127*AK127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($I$17:I126),(ROUND(G127*AL127/100,0))))","v":""},0,null,{"$f":"IF(D127=\"\",\"\",IF(D127=$P$10,$P$8,IF(F127=\"YES\",MROUND(ROUND(1.03*L126,0),100),IF(D127=\"TOTAL\",SUM($L$17:L126),L126))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($M$17:M126),(ROUND(L127*AK127/100,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($N$17:N126),(ROUND(L127*AL127/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($U$17:U126),IF($Z$8=\"YES\",BA127,BD127)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($V$17:V126),(ROUND(T127*AN127,0))))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=$Y$10,$V$8,IF(D127=\"TOTAL\",SUM($W$17:W126),W126)))","v":""},{"$f":"IF(D127=\"\",\"\",IF(D127=\"TOTAL\",SUM($X$17:X126),(SUM(AH128:AI128))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-04-01","Apr-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D128=\"\",\"\",IF(D128=$O$10,$P$7,IF(F128=\"YES\",MROUND(ROUND(1.03*G127,0),100),IF(D128=\"TOTAL\",SUM($G$17:G127),G127))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($H$17:H127),(ROUND(G128*AK128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($I$17:I127),(ROUND(G128*AL128/100,0))))","v":""},0,null,{"$f":"IF(D128=\"\",\"\",IF(D128=$P$10,$P$8,IF(F128=\"YES\",MROUND(ROUND(1.03*L127,0),100),IF(D128=\"TOTAL\",SUM($L$17:L127),L127))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($M$17:M127),(ROUND(L128*AK128/100,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($N$17:N127),(ROUND(L128*AL128/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($U$17:U127),IF($Z$8=\"YES\",BA128,BD128)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($V$17:V127),(ROUND(T128*AN128,0))))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=$Y$10,$V$8,IF(D128=\"TOTAL\",SUM($W$17:W127),W127)))","v":""},{"$f":"IF(D128=\"\",\"\",IF(D128=\"TOTAL\",SUM($X$17:X127),(SUM(AH129:AI129))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-05-01","May-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D129=\"\",\"\",IF(D129=$O$10,$P$7,IF(F129=\"YES\",MROUND(ROUND(1.03*G128,0),100),IF(D129=\"TOTAL\",SUM($G$17:G128),G128))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($H$17:H128),(ROUND(G129*AK129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($I$17:I128),(ROUND(G129*AL129/100,0))))","v":""},0,null,{"$f":"IF(D129=\"\",\"\",IF(D129=$P$10,$P$8,IF(F129=\"YES\",MROUND(ROUND(1.03*L128,0),100),IF(D129=\"TOTAL\",SUM($L$17:L128),L128))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($M$17:M128),(ROUND(L129*AK129/100,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($N$17:N128),(ROUND(L129*AL129/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($U$17:U128),IF($Z$8=\"YES\",BA129,BD129)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($V$17:V128),(ROUND(T129*AN129,0))))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=$Y$10,$V$8,IF(D129=\"TOTAL\",SUM($W$17:W128),W128)))","v":""},{"$f":"IF(D129=\"\",\"\",IF(D129=\"TOTAL\",SUM($X$17:X128),(SUM(AH130:AI130))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-06-01","Jun-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D130=\"\",\"\",IF(D130=$O$10,$P$7,IF(F130=\"YES\",MROUND(ROUND(1.03*G129,0),100),IF(D130=\"TOTAL\",SUM($G$17:G129),G129))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($H$17:H129),(ROUND(G130*AK130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($I$17:I129),(ROUND(G130*AL130/100,0))))","v":""},0,null,{"$f":"IF(D130=\"\",\"\",IF(D130=$P$10,$P$8,IF(F130=\"YES\",MROUND(ROUND(1.03*L129,0),100),IF(D130=\"TOTAL\",SUM($L$17:L129),L129))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($M$17:M129),(ROUND(L130*AK130/100,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($N$17:N129),(ROUND(L130*AL130/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($U$17:U129),IF($Z$8=\"YES\",BA130,BD130)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($V$17:V129),(ROUND(T130*AN130,0))))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=$Y$10,$V$8,IF(D130=\"TOTAL\",SUM($W$17:W129),W129)))","v":""},{"$f":"IF(D130=\"\",\"\",IF(D130=\"TOTAL\",SUM($X$17:X129),(SUM(AH131:AI131))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-07-01","Jul-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D131=\"\",\"\",IF(D131=$O$10,$P$7,IF(F131=\"YES\",MROUND(ROUND(1.03*G130,0),100),IF(D131=\"TOTAL\",SUM($G$17:G130),G130))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($H$17:H130),(ROUND(G131*AK131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($I$17:I130),(ROUND(G131*AL131/100,0))))","v":""},0,null,{"$f":"IF(D131=\"\",\"\",IF(D131=$P$10,$P$8,IF(F131=\"YES\",MROUND(ROUND(1.03*L130,0),100),IF(D131=\"TOTAL\",SUM($L$17:L130),L130))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($M$17:M130),(ROUND(L131*AK131/100,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($N$17:N130),(ROUND(L131*AL131/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($U$17:U130),IF($Z$8=\"YES\",BA131,BD131)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($V$17:V130),(ROUND(T131*AN131,0))))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=$Y$10,$V$8,IF(D131=\"TOTAL\",SUM($W$17:W130),W130)))","v":""},{"$f":"IF(D131=\"\",\"\",IF(D131=\"TOTAL\",SUM($X$17:X130),(SUM(AH132:AI132))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-08-01","Aug-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D132=\"\",\"\",IF(D132=$O$10,$P$7,IF(F132=\"YES\",MROUND(ROUND(1.03*G131,0),100),IF(D132=\"TOTAL\",SUM($G$17:G131),G131))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($H$17:H131),(ROUND(G132*AK132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($I$17:I131),(ROUND(G132*AL132/100,0))))","v":""},0,null,{"$f":"IF(D132=\"\",\"\",IF(D132=$P$10,$P$8,IF(F132=\"YES\",MROUND(ROUND(1.03*L131,0),100),IF(D132=\"TOTAL\",SUM($L$17:L131),L131))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($M$17:M131),(ROUND(L132*AK132/100,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($N$17:N131),(ROUND(L132*AL132/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($U$17:U131),IF($Z$8=\"YES\",BA132,BD132)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($V$17:V131),(ROUND(T132*AN132,0))))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=$Y$10,$V$8,IF(D132=\"TOTAL\",SUM($W$17:W131),W131)))","v":""},{"$f":"IF(D132=\"\",\"\",IF(D132=\"TOTAL\",SUM($X$17:X131),(SUM(AH133:AI133))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-09-01","Sep-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D133=\"\",\"\",IF(D133=$O$10,$P$7,IF(F133=\"YES\",MROUND(ROUND(1.03*G132,0),100),IF(D133=\"TOTAL\",SUM($G$17:G132),G132))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($H$17:H132),(ROUND(G133*AK133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($I$17:I132),(ROUND(G133*AL133/100,0))))","v":""},0,null,{"$f":"IF(D133=\"\",\"\",IF(D133=$P$10,$P$8,IF(F133=\"YES\",MROUND(ROUND(1.03*L132,0),100),IF(D133=\"TOTAL\",SUM($L$17:L132),L132))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($M$17:M132),(ROUND(L133*AK133/100,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($N$17:N132),(ROUND(L133*AL133/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($U$17:U132),IF($Z$8=\"YES\",BA133,BD133)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($V$17:V132),(ROUND(T133*AN133,0))))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=$Y$10,$V$8,IF(D133=\"TOTAL\",SUM($W$17:W132),W132)))","v":""},{"$f":"IF(D133=\"\",\"\",IF(D133=\"TOTAL\",SUM($X$17:X132),(SUM(AH134:AI134))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-10-01","Oct-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D134=\"\",\"\",IF(D134=$O$10,$P$7,IF(F134=\"YES\",MROUND(ROUND(1.03*G133,0),100),IF(D134=\"TOTAL\",SUM($G$17:G133),G133))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($H$17:H133),(ROUND(G134*AK134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($I$17:I133),(ROUND(G134*AL134/100,0))))","v":""},0,null,{"$f":"IF(D134=\"\",\"\",IF(D134=$P$10,$P$8,IF(F134=\"YES\",MROUND(ROUND(1.03*L133,0),100),IF(D134=\"TOTAL\",SUM($L$17:L133),L133))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($M$17:M133),(ROUND(L134*AK134/100,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($N$17:N133),(ROUND(L134*AL134/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($U$17:U133),IF($Z$8=\"YES\",BA134,BD134)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($V$17:V133),(ROUND(T134*AN134,0))))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=$Y$10,$V$8,IF(D134=\"TOTAL\",SUM($W$17:W133),W133)))","v":""},{"$f":"IF(D134=\"\",\"\",IF(D134=\"TOTAL\",SUM($X$17:X133),(SUM(AH135:AI135))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-11-01","Nov-2026",58,10,null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D135=\"\",\"\",IF(D135=$O$10,$P$7,IF(F135=\"YES\",MROUND(ROUND(1.03*G134,0),100),IF(D135=\"TOTAL\",SUM($G$17:G134),G134))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($H$17:H134),(ROUND(G135*AK135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($I$17:I134),(ROUND(G135*AL135/100,0))))","v":""},0,null,{"$f":"IF(D135=\"\",\"\",IF(D135=$P$10,$P$8,IF(F135=\"YES\",MROUND(ROUND(1.03*L134,0),100),IF(D135=\"TOTAL\",SUM($L$17:L134),L134))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($M$17:M134),(ROUND(L135*AK135/100,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($N$17:N134),(ROUND(L135*AL135/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($U$17:U134),IF($Z$8=\"YES\",BA135,BD135)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($V$17:V134),(ROUND(T135*AN135,0))))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=$Y$10,$V$8,IF(D135=\"TOTAL\",SUM($W$17:W134),W134)))","v":""},{"$f":"IF(D135=\"\",\"\",IF(D135=\"TOTAL\",SUM($X$17:X134),(SUM(AH136:AI136))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,"",null,null,"2026-12-01","Dec-2026",58,{"$f":"AT134","v":10},null,{"v":0.1,"d":"10%"}]
[null,"","","","","",{"$f":"IF(D136=\"\",\"\",IF(D136=$O$10,$P$7,IF(F136=\"YES\",MROUND(ROUND(1.03*G135,0),100),IF(D136=\"TOTAL\",SUM($G$17:G135),G135))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($H$17:H135),(ROUND(G136*AK136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($I$17:I135),(ROUND(G136*AL136/100,0))))","v":""},0,null,{"$f":"IF(D136=\"\",\"\",IF(D136=$P$10,$P$8,IF(F136=\"YES\",MROUND(ROUND(1.03*L135,0),100),IF(D136=\"TOTAL\",SUM($L$17:L135),L135))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($M$17:M135),(ROUND(L136*AK136/100,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($N$17:N135),(ROUND(L136*AL136/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($U$17:U135),IF($Z$8=\"YES\",BA136,BD136)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($V$17:V135),(ROUND(T136*AN136,0))))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=$Y$10,$V$8,IF(D136=\"TOTAL\",SUM($W$17:W135),W135)))","v":""},{"$f":"IF(D136=\"\",\"\",IF(D136=\"TOTAL\",SUM($X$17:X135),(SUM(AH137:AI137))))","v":""},0,0,null,null,"","","",{"$nulls":5},"","",null,""]
[null,"","","",null,null,{"$f":"IF(D137=\"\",\"\",IF(D137=$O$10,$P$7,IF(F137=\"YES\",MROUND(ROUND(1.03*G136,0),100),IF(D137=\"TOTAL\",SUM($G$17:G136),G136))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($H$17:H136),(ROUND(G137*AK137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($I$17:I136),(ROUND(G137*AL137/100,0))))","v":""},0,null,{"$f":"IF(D137=\"\",\"\",IF(D137=$P$10,$P$8,IF(F137=\"YES\",MROUND(ROUND(1.03*L136,0),100),IF(D137=\"TOTAL\",SUM($L$17:L136),L136))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($M$17:M136),(ROUND(L137*AK137/100,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($N$17:N136),(ROUND(L137*AL137/100,0))))","v":""},0,"","","",null,0,{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($U$17:U136),IF($Z$8=\"YES\",BA137,BD137)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($V$17:V136),(ROUND(T137*AN137,0))))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=$Y$10,$V$8,IF(D137=\"TOTAL\",SUM($W$17:W136),W136)))","v":""},{"$f":"IF(D137=\"\",\"\",IF(D137=\"TOTAL\",SUM($X$17:X136),(SUM(AH138:AI138))))","v":""},0,0,null,null,"",{"$f":"IFERROR(IF(AC137=\"\",\"\",IF(DATE(YEAR(AC137),MONTH(AC137),DAY(AC137))=DATE(YEAR($O$9),MONTH($O$9)+1,DAY($O$9)),\"TOTAL\",IF(AC137>$O$9,\"\",AC137))),\"\")","v":""},{"$f":"IFERROR(ROUND(P137*AK137/100,0),\"\")","v":""}]