{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["Main","Advance Tax","W","I","SB","Sheet1","Statement","16","Rent Receipt","Form No 10i"],"not_rendered":{"images":1,"macros":1,"defined_names":31,"comments":5},"read":"whole","date_system":"1900"}

{"sheet":"Main","index":0,"n_rows":1404,"n_cols":90,"rows_kept":1404,"merged":[[1,0,1,16],[1,28,1,29],[1,49,1,52],[2,0,2,3],[2,5,2,12],[2,13,2,16],[3,2,3,3],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,13,3,16],[4,2,4,3],[4,5,4,6],[4,7,4,8],[4,9,4,10],[5,2,5,3],[5,5,5,6],[5,7,5,8],[5,9,5,10],[5,11,5,12],[6,2,6,3],[6,5,6,6],[6,7,6,8],[6,9,6,10],[7,2,7,3],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[8,2,8,3],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[9,2,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[10,2,10,3],[10,5,10,6],[10,7,10,8],[10,49,10,52],[11,2,11,3],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,12,16],[12,2,12,3],[12,5,12,6],[12,7,12,8],[12,9,12,10],[12,11,12,12],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[14,2,14,3],[14,13,14,14],[14,15,14,16],[15,2,15,3],[15,13,15,14],[15,15,15,16],[16,2,16,3],[16,13,16,14],[16,15,16,16],[17,2,17,3],[17,13,17,14],[17,15,17,16],[18,2,18,3],[18,5,18,6],[18,7,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[19,2,19,3],[19,5,19,11],[19,13,19,14],[19,15,19,16],[19,49,19,52],[20,2,20,3],[20,5,20,6],[20,13,21,14],[20,15,21,16],[20,49,20,52],[21,2,21,3],[21,5,21,6],[21,7,21,8],[22,2,22,3],[22,7,22,8],[22,13,22,14],[22,15,22,16],[23,2,23,3],[23,7,23,8],[23,13,23,14],[23,15,23,16],[24,2,24,3],[24,5,24,6],[24,7,24,8],[24,13,24,14],[24,15,24,16],[25,5,25,6],[25,7,25,8],[25,9,25,10],[25,13,25,14],[25,15,25,16],[26,13,26,14],[26,15,26,16],[27,0,27,2],[27,5,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[28,0,28,2],[28,5,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[29,0,29,2],[29,5,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,49,29,52],[30,0,30,2],[30,5,30,10],[30,11,30,12],[31,0,31,2],[31,5,31,10],[31,11,31,12],[32,0,32,2],[32,5,33,12],[33,0,33,2],[33,49,33,52],[34,0,34,2],[34,5,34,10],[34,11,34,12],[35,0,35,2],[35,5,35,10],[35,11,35,12],[36,0,36,2],[36,5,36,10],[36,11,36,12],[38,0,38,3],[39,0,39,1],[39,2,39,6],[39,9,39,10],[39,11,39,12],[40,0,40,1],[40,2,40,6],[40,49,40,51],[41,50,41,51],[42,50,42,51],[43,50,43,51],[44,50,44,51],[45,50,45,51],[46,50,46,51],[47,50,47,51],[114,9,114,10],[114,11,114,12],[115,9,115,10],[115,11,115,12],[116,9,116,10],[116,11,116,12],[117,9,117,10],[117,11,117,12],[118,9,118,10],[118,11,118,12],[119,9,119,10],[119,11,119,12],[120,9,120,10],[120,11,120,12],[121,9,121,10],[121,11,121,12],[122,6,122,8],[122,9,122,10],[122,11,122,12],[123,6,123,8],[123,9,123,10],[123,11,123,12],[124,6,124,8],[124,9,124,10],[124,11,124,12],[281,35,281,37],[281,38,281,40],[281,41,281,43],[281,44,281,46],[281,47,281,49]]}
[{"$nulls":36},"AAS",null,"Promotion",{"$nulls":24},{"$f":"DATE(2013,2,28)","v":"2013-02-28"},{"$f":"DATE(2012,1,3)","v":"2012-01-03"}]
["INCOME TAX PROGRAMME FOR THE FINANCIAL YEAR -2012-2013 FOR UGC-2006",{"$nulls":27},"Leaves",null,null,"Not Applicable",1,{"$nulls":5},{"$f":"VLOOKUP(H7,AM3:AN6,2,FALSE)","v":1},{"$f":"AM2","v":1},{"$nulls":9},"Special Compensatory Allowance to the employees working in scheduled Areas",{"$nulls":4},"Not Applicable",{"$nulls":3},"HRA Paid",{"$nulls":4},{"$f":"DATE(2012,1,1)","v":"2012-01-01"},{"$nulls":3},"AAS",null,null,"Promotion",{"$nulls":5},{"$f":"BL3","v":"2012-02-01"},{"$f":"BL4","v":"2012-03-01"}]
["Employee Personal & DDO Details",{"$nulls":4},"EMPLOYEE PAY PARTICULARS",{"$nulls":7},"Programme Updated on 31/01/2013",{"$nulls":13},"Type","From","To",null,"HPL",2,{"$nulls":3},"Not Applicable",null,"Not Applicable",1,{"$nulls":9},"G.O.Ms.No.6, Finance (TA) Department, dated:12-01-2007",{"$nulls":4},"SL FY -2012-13",null,15,0,0,"PHC",{"$nulls":3},{"$f":"DATE(YEAR(BL2),MONTH(BL2)+1,1)","v":"2012-02-01"},null,null,"Aprentice",{"$nulls":9},{"$f":"BL4","v":"2012-03-01"},{"$f":"BL5","v":"2012-04-01"},15,10,"Not-Applicable",null,40,50,300,400,null,null,"Up to 31.03.2011",{"$f":"DATE(2011,4,1)","v":"2011-04-01"}]
[1,"Employee Name","******************",null,null,{"$f":"CONCATENATE(\"Basic  Pay  as  on \",TEXT(BL2,\"DD-MM-YYYY\"))","v":"Basic  Pay  as  on 01-01-2012"},null,31320,null,{"$f":"IF(H4<S66,\"Date of Pay Change\",\" Next Increment\")","v":" Next Increment"},null,"2012-07-01",2,"LEAVES (HPL/EOL)",{"$nulls":13},{"$f":"IF(N6=$AF$2,$AG$2,IF(N6=$AF$3,$AG$3,$AG$4))","v":1},{"$f":"IF(N6=$AF$2,I!$C$9,P6+O6-1)","v":"2013-04-01"},{"$f":"IF(N6=$AF$2,I!$C$9,Q6+O6-1)","v":"2013-04-01"},null,"EOL",3,{"$nulls":3},"Applicable",null,"FR 22a(i)",2,{"$nulls":9},{"$f":"AX35","v":"Not-Applicable"},"Non-Mandal","Mandals","Hills/Hilltops","RPS-2005","SL FY 2011-12 & 2012-2013",null,30,10,20,"PHC A Eligible",null,1,{"$f":"BL3","v":"2012-02-01"},{"$f":"DATE(YEAR(BL3),MONTH(BL3)+1,1)","v":"2012-03-01"},{"$f":"BL3","v":"2012-02-01"},1,{"$f":"IF($L$4=$BM$16,\"\",1)","v":1},{"$f":"MAX(L5,BM1)","v":"2012-11-01"},1,null,{"$f":"MAX(L7,DATE(2012,3,1))","v":"2012-07-01"},1,{"$f":"IF(AN10=4,L4,BL4)","v":"2012-03-01"},1951,1,1,"2012-04-01","2012-05-01",30,12.5,15,null,60,75,400,500,null,null,0,0]
[2,"Designation","Professor",null,null,"AAS",null,"Not Applicable",null,"AAS W.E.F",null,"2012-11-01",16,"Leave Type","Month","From\nDay","TO\nDay",{"$nulls":10},1,{"$f":"IF(N7=$AF$2,I!$C$9,P7+O7-1)","v":"2013-04-01"},{"$f":"IF(N7=$AF$2,I!$C$9,Q7+O7-1)","v":"2013-04-01"},{"$nulls":8},"FR 22 B Increment Date",3,{"$nulls":9},6040,300,375,450,{"$nulls":4},12.5,22,"PT Nil",null,2,{"$f":"DATE(YEAR(BK4),MONTH(BK4)+1,1)","v":"2012-03-01"},{"$f":"DATE(YEAR(BL4),MONTH(BL4)+1,1)","v":"2012-04-01"},{"$f":"DATE(YEAR(BM4),MONTH(BM4)+1,1)","v":"2012-03-01"},{"$f":"MIN(DAY(EOMONTH($L$5,0)),BN4+1)","v":2},{"$f":"IF($L$4=$BM$16,\"\",MIN(DAY(EOMONTH($L$4,0)),BO4+1))","v":2},{"$f":"MIN(DATE(YEAR(BP4),MONTH(BP4)+1,1),$BL$1+1)","v":"2012-12-01"},{"$f":"MIN(DAY(EOMONTH($BP$4,0)),BQ4+1)","v":2},null,{"$f":"MIN(DATE(YEAR(BS4),MONTH(BS4)+1,1),$BL$1+1)","v":"2012-08-01"},{"$f":"MIN(DAY(EOMONTH($BS$4,0)),BT4+1)","v":2},{"$f":"MIN(DATE(YEAR(BU4),MONTH(BU4)+1,1),DATE(2012,3,1))","v":"2012-03-01"},1952,{"$f":"MIN(DAY(EOMONTH($G$17,0)),BW4+1)","v":2},{"$f":"MIN(DAY(EOMONTH($G$18,0)),BX4+1)","v":2},"2012-05-01","2012-06-01",60,20,30,1000,75,100,500,600,null,null,10,12]
[3,"School/OfficeName","STPM Govt IASE, Nellore",null,null,"Minimum Scale of Pay",null,18030,null,{"$f":"IF(OR(AN10=4,H5=AK4),\"Pay Bill Including Month\",\"\")","v":""},null,"2013-01-01",null,"Not Applicable","2012-01-01",1,31,{"$nulls":10},1,{"$f":"IF(N8=$AF$2,I!$C$9,P8+O8-1)","v":"2013-04-01"},{"$f":"IF(N8=$AF$2,I!$C$9,Q8+O8-1)","v":"2013-04-01"},{"$nulls":8},"FR 22 B Direct",4,{"$nulls":9},7770,375,450,525,{"$nulls":4},20,27.5,"PHC A Not Eligible",null,3,{"$f":"DATE(YEAR(BK5),MONTH(BK5)+1,1)","v":"2012-04-01"},{"$f":"DATE(YEAR(BL5),MONTH(BL5)+1,1)","v":"2012-05-01"},"2012-04-01",3,{"$f":"IF($L$4=$BM$16,\"\",MIN(DAY(EOMONTH($L$4,0)),BO5+1))","v":3},{"$f":"MIN(DATE(YEAR(BP5),MONTH(BP5)+1,1),$BL$1+1)","v":"2013-01-01"},{"$f":"MIN(DAY(EOMONTH($BP$4,0)),BQ5+1)","v":3},null,{"$f":"MIN(DATE(YEAR(BS5),MONTH(BS5)+1,1),$BL$1+1)","v":"2012-09-01"},{"$f":"MIN(DAY(EOMONTH($BS$4,0)),BT5+1)","v":3},{"$f":"MIN(DATE(YEAR(BU5),MONTH(BU5)+1,1),DATE(2012,3,1))","v":"2012-03-01"},1953,3,3,"2012-06-01","2012-07-01",120,30,"SL",2000,"HM Allowance- 2005 -2010",null,"Reader Allowance 2005 -2010",{"$nulls":3},12.5,14.5]
[4,"District","Sri Pottisreeramulu Nellore",null,null,"Promotion ",null,"Not Applicable",null,"Date of Promotion",null,"2012-07-01",7,"Not Applicable","2012-02-01",1,1,{"$nulls":10},1,{"$f":"IF(N9=$AF$2,I!$C$9,P9+O9-1)","v":"2013-04-01"},{"$f":"IF(N9=$AF$2,I!$C$9,Q9+O9-1)","v":"2013-04-01"},{"$nulls":19},9775,450,550,600,null,"Change",null,null,30,36,null,null,4,"2012-05-01",{"$f":"DATE(YEAR(BL6),MONTH(BL6)+1,1)","v":"2012-06-01"},"2012-05-01",4,4,"2013-02-01",4,null,"2012-10-01",4,"2012-03-01",1954,4,4,"2012-07-01","2012-08-01","GIS",{"$nulls":9},20,20]
[5,"Mandal","Nellore",null,null,"Minimum Scale of Pay",null,18520,null,"Pay Bill Including Month",null,"2013-02-01",null,"Not Applicable","2012-06-01",14,23,{"$nulls":10},1,{"$f":"IF(N10=$AF$2,I!$C$9,P10+O10-1)","v":"2013-04-01"},{"$f":"IF(N10=$AF$2,I!$C$9,Q10+O10-1)","v":"2013-04-01"},{"$nulls":19},12070,550,600,675,null,"No- Change",{"$nulls":6},5,"2012-06-01","2012-07-01","2012-06-01",5,5,"2013-03-01",5,null,"2012-11-01",5,"2012-03-01",1955,5,5,"2012-08-01","2012-09-01","Financial Year",null,"2012-2013",{"$nulls":7},30,30]
[6,"Date Of Birth",{"$nulls":3},"AQI + FA ",{"$nulls":3},"Reader Allowance",{"$nulls":3},"Not Applicable","2012-06-01",6,11,{"$nulls":10},1,{"$f":"IF(N11=$AF$2,I!$C$9,P11+O11-1)","v":"2013-04-01"},{"$f":"IF(N11=$AF$2,I!$C$9,Q11+O11-1)","v":"2013-04-01"},{"$nulls":19},16450,600,650,750,{"$nulls":8},6,"2012-07-01","2012-08-01","2012-07-01",6,6,"2013-03-01",6,null,"2012-12-01",6,"2012-03-01",1956,6,6,"2012-09-01","2012-10-01"]
[7,"ID No","0822916",null,null,"PHC",null,"PHC A Not Eligible",null,"Post Type",null,"Vacation Post",null,"Not Applicable","2012-06-01",4,8,{"$nulls":21},"Aprentice",{"$f":"IF(H4<S66,4,1)","v":1},{"$nulls":9},34590,650,700,825,{"$nulls":8},7,"2012-08-01","2012-09-01","2012-08-01",7,7,"2013-03-01",7,null,"2013-01-01",7,"2012-03-01",1957,7,7,"2012-10-01","2012-11-01"]
[8,"PAN NO","AALPI222B",null,null,"Surender Leave",null,"SL FY -2012-13",null,"2012-04-01",15,"2012-01-01",15,"Not Applicable","2012-06-01",6,10,{"$nulls":32},"Special Compensatory Allowance to the employees working in scheduled Areas",{"$nulls":11},8,"2012-09-01","2012-10-01","2012-09-01",8,8,"2013-03-01",8,null,"2013-02-01",8,"2012-03-01",1958,8,8,"2012-11-01","2012-12-01"]
[9,"Leaving House","Rented House",null,null,"Commutation",{"$nulls":3},"Death-cum-retirement",{"$nulls":3},"INCOME TAX DETAILS ",{"$nulls":35},"G.O.Ms.No.139 Dated:28-04-2010",null,null,"2010-04-01",{"$nulls":8},9,"2012-10-01","2012-11-01","2012-10-01",9,9,"2013-03-01",9,null,"2013-03-01",9,"2012-03-01",1959,9,9,"2012-12-01","2013-01-01"]
[10,"Rent Paid Monthly",{"$f":"CEILING(SUM(SUM(SB!G11,SB!G13)*10%,SB!G14)/12,100)","v":9000},null,null,"Medical Reimbursement",{"$nulls":3},"Final Encashment of Earned Leave",{"$nulls":39},"Basic Pay","Non-Mandal","Mandals","Hills/Hilltops","RPS-2010",{"$nulls":7},10,"2012-11-01","2012-12-01","2012-11-01",10,10,"2013-03-01",10,null,"2013-03-01",10,"2012-03-01",1960,10,10,"2013-01-01","2013-02-01"]
[11,"Residencial Address",{"$nulls":3},"Interest Deposits in Saving Account",{"$nulls":3},"CPS Employers Contribution",null,{"$f":"IF(F22=\"CPS\",Statement!O27,0)","v":0},null,"Actual House Rent Receieved",null,{"$f":"SB!G19","v":39902},{"$nulls":33},10600,325,400,475,{"$nulls":8},11,"2012-12-01","2013-01-01","2012-12-01",11,11,"2013-03-01",11,null,"2013-03-01",11,"2012-03-01",1961,11,11,"2013-02-01","2013-03-01"]
[null,"House No:","_______________________",null,null,"IF Change","Month-Year","Day","HRA","CCA","HMA","AHRA","SCA","Rent Paid PM",null,{"$f":"SB!E21","v":9000},{"$nulls":33},13660,400,475,550,{"$nulls":8},12,"2013-01-01","2013-02-01",{"$f":"DATE(YEAR(BM14),MONTH(BM14)+1,1)","v":"2013-01-01"},12,12,"2013-03-01",12,null,"2013-03-01",12,"2012-03-01",1962,12,12,null,"2013-04-01"]
[null,"Road/Street","________________________",null,null,"Change","2012-03-01",1,10,"Not-Applicable",null,"Not-Applicable","Not-Applicable","Rent Paid Per Year",null,{"$f":"SB!F21","v":108000},{"$nulls":33},17050,475,575,625,{"$nulls":8},13,"2013-02-01","2013-03-01","No Change",13,13,"2013-03-01",13,null,"2013-03-01",13,"2012-03-01",1963,13,13]
[null,"Area/Locality","___________________________",null,null,"No- Change","2012-07-01",2,12,"Not-Applicable",null,"Not-Applicable","Not-Applicable","10% of Pay+DA",null,{"$f":"SB!H21","v":68083},{"$nulls":33},21250,575,625,700,{"$nulls":8},14,"2013-03-01","2013-04-01",null,14,14,null,14,null,null,14,null,1964,14,14]
[null,"TOWN/CITY/DISTRICT","Sri Pottisreeramulu Nellore",null,null,"No- Change","2012-07-01",null,null,"Not-Applicable",null,"Not-Applicable","Not-Applicable","Difference",null,{"$f":"SB!K21","v":39917},{"$nulls":33},28450,625,675,775,{"$nulls":8},15,"2013-04-01",null,null,15,15,null,15,null,null,15,null,1965,15,15]
[null,"Mandal","Nellore",null,null,"DA  Jan-2012",null,"2012-08-01",null,"DA July -2012",null,"2012-12-01",null,"Gross",null,{"$f":"SB!K16","v":720733},{"$nulls":33},62160,675,725,850,{"$nulls":8},16,"2013-05-01",null,null,16,16,null,16,null,null,16,null,1966,16,16]
[null,"Pin Code","524001",null,null,"Savings for Book Adjestment",{"$nulls":7},"Exemptions",null,{"$f":"SB!K29+SB!G32","v":42302},{"$nulls":45},17,"2013-06-01",null,null,17,17,null,17,null,null,17,null,1967,17,17,null,null,"NO GPF"]
[12,"DDO Name","SURYANARAYANA BHARGAVA VADLAMANI",null,null,"Saving Type",null,"NO",null,"Amount","CHANGE Amount","Change Month",null,"Income chargeable under the head 'salaries'  ",null,{"$f":"'16'!M39","v":{"v":678431,"d":"678431.00"}},{"$nulls":33},"Additional Houserent Allowance w.EF 01/04/2010",{"$nulls":11},18,"2013-07-01",null,null,18,18,null,18,null,null,18,null,1968,18,18,null,{"$f":"BZ25","v":"Sri: ******************"},"GPF",null,null,2005]
[null,"Designation","Principal",null,null,"GPF",{"$nulls":3},1000,{"$nulls":39},"Basic Pay %",8,"Maximum",1000,"RPS-2010",{"$nulls":7},19,"2013-08-01",null,null,19,19,null,19,null,null,19,null,1969,19,19,null,{"$f":"CONCATENATE(IF(BY26=1,\" Son of  Sri \",\" Daughter of Sri \"),UPPER(C24))","v":" Son of  Sri VENKTARAMANA VADLAMANI"},"ZPGPF",null,null,2010]
[null,"Office Address","STPM Govt IASE, Nellore",null,null,"APGLI",{"$nulls":3},1000,{"$nulls":3},"80CCE",null,{"$f":"'16'!M59+'16'!M60+'16'!M61+'16'!M63","v":{"v":100000,"d":"100000.00"}},{"$nulls":34},8,null,500,"RPS-2005",{"$nulls":7},20,"2013-09-01",null,null,20,20,null,20,null,null,20,null,1970,20,20,null,"Applicable","Class-IV-DTO"]
[null,"DDO Father's Name","VENKTARAMANA VADLAMANI",null,null,"GIS",{"$nulls":3},120,{"$nulls":3},"Other Than 80 CCE",null,{"$f":"'16'!M70","v":{"v":70,"d":"70.00"}},{"$nulls":45},21,"2013-10-01",null,null,21,21,null,21,null,null,21,null,1971,21,21,null,"Not-Applicable","CPS"]
[null,"TAN NO","HYDS19660E",null,null,"LIC (SSS)",{"$nulls":7},"Taxable Income",null,{"$f":"'16'!M72","v":{"v":578361,"d":"578,361"}},{"$nulls":33},"Reader Allowance","RPs-2005","RPS-2010","2010-04-01",{"$nulls":8},22,"2013-11-01",null,null,22,22,null,22,null,null,22,null,1972,22,22,1,{"$f":"CONCATENATE(IF(BY25=1,BZ27,IF(BY25=2,BZ28,BZ29)),UPPER(C4))","v":"Sri: ******************"},null,null,{"$f":"IF(BY25=1,\"Male\",\"Female\")","v":"Male"}]
[{"$nulls":5},"EWF",null,20,null,"Sainik Welfare",null,50,null,"Income Tax",null,{"$f":"'16'!M73","v":{"v":45672,"d":"45672.00"}},{"$nulls":33},"SGT",300,400,{"$nulls":9},23,"2013-12-01",null,null,23,23,null,23,null,null,23,null,1973,23,23,1,{"$f":"CONCATENATE(IF(BY26=1,BZ27,IF(BY26=2,BZ28,BZ29)),UPPER(C21))","v":"Sri: SURYANARAYANA BHARGAVA VADLAMANI"},1]
[{"$nulls":13},"Cess 3%",null,{"$f":"'16'!M74","v":{"v":1370,"d":"1370.00"}},{"$nulls":33},"SA",400,500,{"$nulls":9},24,"2014-01-01",null,null,24,24,null,24,null,null,24,null,1974,24,24,null,"Sri: ","With Undertaking","Male","Vacation Post","Rented House"]
["SAVINGS",null,null,"Amount",null,"DEDUCTIONS",{"$nulls":5},{"$f":"D28","v":"Amount"},null,"Total Tax",null,{"$f":"'16'!M75","v":{"v":47042,"d":"47042.00"}},{"$nulls":33},"JL",500,600,{"$nulls":9},25,"2014-02-01",null,null,25,25,null,25,null,null,25,null,1975,25,25,null,"Smt: ","With- Out Undertaking","Female","Non-Vacation Post","Own House"]
["Tuition Fee- Two Children",null,null,56000,null,"Medical Insurance Premium",{"$nulls":7},"ADVANCE TAX PAID UP TO JANUARY-2013",null,{"$f":"SB!G82","v":{"v":0,"d":"0.00"}},{"$nulls":45},26,"2014-03-01",null,null,26,26,null,26,null,null,26,null,1976,26,26,null,"Kum: "]
["LIC Insurance Premium- Annual",{"$nulls":4},"Expenditure on medical treatment - 60 Years onwords",{"$nulls":7},"TAX TO BE PAID FEBRUARY-2013",null,{"$f":"P28-P29","v":{"v":47042,"d":"47042.00"}},{"$nulls":33},"PHC w.E.F 01/04/2010",{"$nulls":11},27,{"$nulls":3},27,27,null,27,null,null,27,null,1977,27,27]
["National Savings Certificates (NSC)",{"$nulls":4},"Medical treatment of dependent Person with Disability",{"$nulls":43},"Basic Pay %",10,"Maximum",900,"RPS-2010",{"$nulls":7},28,{"$nulls":3},28,28,null,28,null,null,28,null,1978,28,28]
["Tuition Fee- Two Children",{"$nulls":4},"Donation of Charitable Institution",{"$nulls":44},10,null,650,"RPS-2005",{"$nulls":7},29,{"$nulls":3},29,29,null,29,null,null,29,null,1979,29,29]
["PLI",{"$nulls":4},"HOUSE BULIDING ADVANCE U/S 24 (B)",{"$nulls":55},30,{"$nulls":3},30,30,null,30,null,null,30,null,1980,30,30]
["ULIP",{"$nulls":48},"CCA IN RPS-2010 w.E.F 01/02/2010",{"$nulls":11},31,{"$nulls":3},30,31,null,30,null,null,31,null,1981,31,31]
["Others",{"$nulls":4},"Interest on Housing Loan Advance (After 01/04/1999)",{"$nulls":43},{"$f":"CC3","v":"Not-Applicable"},"Greater Hyderabad Municipal Corporation","Greater Visakhapatnam Municipal Corporation and Vijayawada","Other Municipal Corporations",{"$nulls":20},1982]
["contribution to certain pension funds",{"$nulls":4},"Annual  Rent   Received   from   House  Property",{"$nulls":43},8200,200,120,100,{"$nulls":20},1983]
["Rajiv Gandhi Equity Savings Scheme (RGESS)",{"$nulls":4},"Tax Paid Local Authorities",{"$nulls":43},13270,300,160,120,{"$nulls":20},1984]
[{"$nulls":49},18030,350,220,130,{"$nulls":20},1985]
["OTHERS DESIGNATIONS",{"$nulls":48},62160,525,350,140,{"$nulls":20},1986]
["EMPLOYEE",null,"Assistant Engineer",{"$nulls":70},1987]
["DDO",null,"XXXXXXXXX",{"$nulls":46},"Profession Tax GO.21, Dtd :7.1.08",{"$nulls":23},1988]
[{"$nulls":49},"Gross Salary","ProfessionTAX",{"$nulls":22},1989]
[{"$nulls":49},5000,0,{"$nulls":22},1990]
[{"$nulls":49},6000,60,{"$nulls":22},1991]
[{"$nulls":49},10000,80,{"$nulls":22},1992]
[{"$nulls":49},15000,100,{"$nulls":22},1993]
[{"$nulls":49},20000,150,{"$nulls":22},1994]
[{"$nulls":49},10000,200]
[]
[{"$nulls":49},"HRA","Greater Hyderabad Municipal Corporation","Others"]
[{"$nulls":49},"RPS-2010",12000,8000]
[{"$nulls":49},"RPS-2005",6000,4000]
{"$rows_empty":9}
[{"$nulls":18},3600,4500,"SGT"]
[{"$nulls":18},4400,5400,"SA"]
[{"$nulls":18},4500,11530,"SGT"]
[{"$nulls":18},5400,15700,"SA"]
[{"$nulls":18},6700,6900,7100,7300]
[{"$nulls":18},6900,7100,7300,7520]
[{"$nulls":18},7100,7300,7520,7740]
[{"$nulls":18},7300,7520,7740,7960]
[{"$nulls":18},7520,7740,7960,8200]
[{"$nulls":18},7740,7960,8200,8440]
[{"$nulls":18},7960,8200,8440,8680]
[{"$nulls":18},8200,8440,8680,8940]
[{"$nulls":18},8440,8680,8940,9200]
[{"$nulls":18},8680,8940,9200,9460]
[{"$nulls":18},8940,9200,9460,9740]
[{"$nulls":18},9200,9460,9740,10020]
[{"$nulls":18},9460,9740,10020,10300]
[{"$nulls":18},9740,10020,10300,10600]
[{"$nulls":18},10020,10300,10600,10900]
[{"$nulls":18},10300,10600,10900,11200]
[{"$nulls":18},10600,10900,11200,11530]
[{"$nulls":18},10900,11200,11530,11860]
[{"$nulls":18},11200,11530,11860,12190]
[{"$nulls":18},11530,11860,12190,12550]
[{"$nulls":18},11860,12190,12550,12910]
[{"$nulls":18},12190,12550,12910,13270]
[{"$nulls":18},12550,12910,13270,13660]
[{"$nulls":18},12910,13270,13660,14050]
[{"$nulls":18},13270,13660,14050,14440]
[{"$nulls":18},13660,14050,14440,14860]
[{"$nulls":18},14050,14440,14860,15280]
[{"$nulls":18},14440,14860,15280,15700]
[{"$nulls":18},14860,15280,15700,16150]
[{"$nulls":18},15280,15700,16150,16600]
[{"$nulls":18},15700,16150,16600,17050]
[{"$nulls":18},16150,16600,17050,17540]
[{"$nulls":18},16600,17050,17540,18030]
[{"$nulls":18},17050,17540,18030,18520]
[{"$nulls":18},17540,18030,18520,19050]
[{"$nulls":18},18030,18520,19050,19580]
[{"$nulls":18},18520,19050,19580,20110]
[{"$nulls":18},19050,19580,20110,20680]
[{"$nulls":18},19580,20110,20680,21250]
[{"$nulls":18},20110,20680,21250,21820]
[{"$nulls":18},20680,21250,21820,22430]
[null,"annuity plan of Life Insurance",{"$nulls":16},21250,21820,22430,23040]
[null,"contribution to certain pension funds",{"$nulls":16},21820,22430,23040,23650]
[{"$nulls":18},22430,23040,23650,24300]
[{"$nulls":18},23040,23650,24300,24950]
[{"$nulls":18},23650,24300,24950,25600]
[null,"SAVINGS","Limit","Section",{"$nulls":4},"Exemptions",{"$nulls":9},24300,24950,25600,26300]
[{"$nulls":18},24950,25600,26300,27000]
[{"$nulls":18},25600,26300,27000,27700]
[null,"Tuition Fee- Two Children",{"v":100000,"d":"100,000"},"80C",null,null,"Medical Reimbursement",null,null,15000,null,"17(2)(v)",null,{"$f":"IF(H12>0,CONCATENATE(F12,\" U/S \",VLOOKUP(F12,$G$115:$M$122,6,FALSE)),\"\")","v":""},{"$f":"IF(H12=0,0,MIN(H12,VLOOKUP(F12,$G$115:$M$122,4,FALSE)))","v":0},null,{"$f":"VLOOKUP(F12,$G$115:$M$122,6,FALSE)","v":"10(10A)(i)"},null,26300,27000,27700,28450]
[null,"National Savings Certificates (NSC)",{"v":100000,"d":"100,000"},"80C",null,null,"Death-cum-retirement",null,null,1000000,null,"10(10).",null,{"$f":"IF(H13>0,CONCATENATE(F13,\" U/S \",VLOOKUP(F13,$G$115:$M$122,6,FALSE)),\"\")","v":""},{"$f":"IF(H13=0,0,MIN(H13,VLOOKUP(F13,$G$115:$M$122,4,FALSE)))","v":0},null,{"$f":"VLOOKUP(F13,$G$115:$M$122,6,FALSE)","v":"17(2)(v)"},null,27000,27700,28450,29200]
[null,"Repayment of Home Loan Principle",{"v":100000,"d":"100,000"},"80C",null,null,"Commutation",null,null,5000000,null,"10(10A)(i)",null,{"$f":"IF(L12>0,CONCATENATE(J12,\" U/S \",VLOOKUP(J12,$G$115:$M$122,6,FALSE)),\"\")","v":""},{"$f":"IF(L12=0,0,MIN(L12,VLOOKUP(J12,$G$115:$M$122,4,FALSE)))","v":0},null,{"$f":"VLOOKUP(J12,$G$115:$M$122,6,FALSE)","v":"10(10)."},null,27700,28450,29200,29950]
[null,"LIC Insurance Premium- Annual",{"v":100000,"d":"100,000"},"80C",null,null,"Final Encashment of Earned Leave",null,null,300000,null,"10(10AA)(i)",null,{"$f":"IF(L13>0,CONCATENATE(J13,\" U/S \",VLOOKUP(J13,$G$115:$M$122,6,FALSE)),\"\")","v":""},{"$f":"IF(L13=0,0,MIN(L13,VLOOKUP(J13,$G$115:$M$122,4,FALSE)))","v":0},null,{"$f":"VLOOKUP(J13,$G$115:$M$122,6,FALSE)","v":"10(10AA)(i)"},null,28450,29200,29950,30750]
[null,"Unit linked Insurance Plan",{"v":100000,"d":"100,000"},"80C",null,null,"Provident Fund",null,null,5000000,null,"10(11)",{"$nulls":6},29200,29950,30750,31550]
[null,"Public Provident Fund",{"v":100000,"d":"100,000"},"80C",null,null,"Leave Travel Concession",null,null,100000,null,"10(5)",{"$nulls":6},29950,30750,31550,32350]
[null,"ULIP",{"v":100000,"d":"100,000"},"80C",null,null,"Free or concessional education",null,null,2000,null,"17(2)(viii)",{"$nulls":6},30750,31550,32350,33200]
[null,"PLI",{"v":100000,"d":"100,000"},"80C",null,null,"PHCA /CCA/SCA",null,null,9600,null,"10(14 )(i)(ii)",null,{"$f":"CONCATENATE(G122,\" U/S \",L122)","v":"PHCA /CCA/SCA U/S 10(14 )(i)(ii)"},{"$f":"MIN(SUM(Statement!I27,Statement!J27,Statement!M27),Main!J122)","v":0},{"$f":"SUM(Statement!I27,Statement!J27,Statement!M27)","v":0},{"$f":"L122","v":"10(14 )(i)(ii)"},null,31550,32350,33200,34050]
[null,"Equity linked Savings Schemes (ELSS)",{"v":100000,"d":"100,000"},"80C",{"$nulls":14},32350,33200,34050,34900]
[null,"5-Years fixed deposits with bank/post office",{"v":100000,"d":"100,000"},"80C",null,"No Change",{"$nulls":12},33200,34050,34900,35800]
[null,"Infrasture Bonds ( LIC, IDBI, IFCI,etc)",{"v":20000,"d":"20,000"},"80CCF",{"$nulls":14},34050,34900,35800,36700]
[null,"LIC / UTI  etc. Pension funds",{"v":10000,"d":"10,000"},"80CCC",{"$nulls":14},34900,35800,36700,37600]
[{"$nulls":18},35800,36700,37600,38570]
[null,"DEDUCTIONS","Limit","Section",{"$nulls":14},36700,37600,38570,39540]
[null,"Medical Insurance Premium",15000,"80D",null,{"$f":"IF(J129=0,\"\",CONCATENATE(F29,\" U/S \",K129))","v":""},{"$nulls":3},{"$f":"IF(L29=0,0,MIN(L29,VLOOKUP(F29,$B$129:$D$142,2,FALSE)))","v":0},{"$f":"VLOOKUP(F29,$B$129:$D$142,3,FALSE)","v":"80D"},{"$nulls":7},37600,38570,39540,40510]
[null,"Medical Insurance Premium- 60 Years Onwords",20000,"80 D",null,{"$f":"IF(J130=0,\"\",CONCATENATE(F30,\" U/S \",K130))","v":""},{"$nulls":3},{"$f":"IF(L30=0,0,MIN(L30,VLOOKUP(F30,$B$129:$D$142,2,FALSE)))","v":0},{"$f":"VLOOKUP(F30,$B$129:$D$142,3,FALSE)","v":"80 DDB"},{"$nulls":7},38570,39540,40510,41550]
[null,"Expenditure on medical treatment",40000,"80DDB",null,{"$f":"IF(J131=0,\"\",CONCATENATE(F31,\" U/S \",K131))","v":""},{"$nulls":3},{"$f":"IF(L31=0,0,MIN(L31,VLOOKUP(F31,$B$129:$D$142,2,FALSE)))","v":0},{"$f":"VLOOKUP(F31,$B$129:$D$142,3,FALSE)","v":"80DD"},{"$nulls":7},39540,40510,41550,42590]
[null,"Expenditure on medical treatment - 60 Years onwords",60000,"80 DDB",null,{"$f":"IF(J132=0,\"\",CONCATENATE(F32,\" U/S \",K132))","v":""},{"$nulls":3},{"$f":"IF(L32=0,0,MIN(L32,VLOOKUP(F32,$B$129:$D$143,2,FALSE)))","v":0},{"$f":"VLOOKUP(F32,$B$129:$D$143,3,FALSE)","v":"80G"},{"$f":"MIN(IF(F32=B143,ROUND(J132/2,0),J132),ROUND(SB!K39*10%,0))","v":0},{"$nulls":6},40510,41550,42590,43630]
[null,"Medical treatment of dependent Person with Disability",50000,"80DD",{"$nulls":14},41550,42590,43630,44740]
[null,"Medical treatment of dependent Person with Severe Disability ",100000,"80DD",{"$nulls":14},42590,43630,44740,45850]
[null,"Maintaince for disabled Person",50000,"80U",null,"Annual Rent receieved on House Property",null,null,{"$f":"L36","v":0},{"$f":"IF($I$139=0,\"\",CONCATENATE(F135,\" =  Rs:\",I135))","v":""},{"$nulls":8},43630,44740,45850,46960]
[null,"Maintaince for Severe disabled Person",100000,"80U",null,"Tax Paid Local Authorities",null,null,{"$f":"IF(I135>0,L37,0)","v":0},{"$f":"IF($I$139=0,0,CONCATENATE(F136,\" =  Rs:\",I136))","v":0},{"$nulls":8},44740,45850,46960,48160]
[null,"Interest on Educational Loan",200000,"80E",null,"Maitance 30%",null,null,{"$f":"ROUND(I135*30%,0)","v":0},{"$f":"IF($I$139=0,\"\",CONCATENATE(F137,\" =  Rs:\",I137))","v":""},{"$nulls":8},45850,46960,48160,49360]
[null,"Deduction in respect of interest on deposits in savings account",10000,"80TTA",null,"Interest on Housing Loan Property",null,null,{"$f":"IF(L35=0,0,MIN(L35,VLOOKUP(F35,B138:D140,2,FALSE)))","v":0},{"$f":"IF($I$139=0,\"\",CONCATENATE(F138,\" =  Rs:\",I138))","v":""},{"$nulls":8},46960,48160,49360,50560]
[null,"Interest on Housing Loan Advance (After 01/04/1999)",150000,"24(B)",null,"Income From House Property",null,null,{"$f":"I135-I136-I137-I138","v":0},{"$f":"IF($I$139=0,\"\",CONCATENATE(F139,\" =  Rs:\",I139))","v":""},{"$nulls":8},48160,49360,50560,51760]
[null,"Interest on Housing Loan Advance ( Before 01/04/1999 )",30000,"24(B)",{"$nulls":14},49360,50560,51760,53060]
[null,"Interest on Repair or renewal or reconstruction of the house",30000,"24(B)",{"$nulls":14},50560,51760,53060,54360]
[null,"Payments made to Electoral Trusts",100000,"80G",{"$nulls":14},51760,53060,54360,55660]
[null,"Donation of Charitable Institution",100000,"80G",{"$nulls":14},53060,54360,55660,56960]
[{"$nulls":18},54360,55660,56960,58260]
[{"$nulls":18},55660,56960,58260,59560]
[{"$nulls":18},56960,58260,59560,60860]
[{"$nulls":18},58260,59560,60860,62160]
[{"$nulls":18},59560,60860,62160,{"$f":"V147","v":62160}]
[{"$nulls":18},60860,62160,{"$f":"U148","v":62160},{"$f":"V148","v":62160}]
[{"$nulls":18},62160,{"$f":"T149","v":62160},{"$f":"U149","v":62160},{"$f":"V149","v":62160}]
[null,27,{"$f":"INDEX(BV4:BV47,B151)","v":1977}]
[null,null,"Date of Birth"]
[null,6,{"$f":"CONCATENATE(0,B153)","v":"06"}]
[null,1,{"$f":"CONCATENATE(0,B154)","v":"01"}]
[]
[null,{"$f":"DATE(C151,B153,B154)","v":"1977-06-01"}]
{"$rows_empty":125}
[null,null,"District",null,"Mandal",{"$nulls":4},{"$f":"LOOKUP(C7,C283:D1404)","v":46},null,{"$f":"LOOKUP(C18,C283:D1404)","v":46},{"$nulls":23},"First Change",null,null,"Second Change",null,null,"Third Change",null,null,"Fourth Change",null,null,"Firth Change"]
[1,1,"Adilabad",1,"Adilabad ",null,"District ",null,null,{"$f":"LOOKUP(C7,G309:H331)","v":862},null,{"$f":"LOOKUP(C18,G309:H331)","v":862},{"$nulls":3},1,"One","Advance Tax",{"$f":"'16'!L19","v":{"v":47042,"d":"47042.00"}},{"$f":"IF(S283=0,\"NIL\",IF(AND(V283=0,Y283=0,AB283=0,AE283=0),AH283,IF(AND(V283=0,Y283=0,AB283=0),CONCATENATE(AF283,IF(AG283>0,\"and \",\" \"),AH283),IF(AND(V283=0,Y283=0),CONCATENATE(AC283,IF(AND(AG283=0,AE283>0),\"and \", \"\"),AF283,IF(AG283>0,\"and \",\" \"),AH283),IF(V283=0,CONCATENATE(Z283,IF(AND(AG283=0,AE283=0,AB283>0),\"and \", \"\"),AC283,IF(AND(AG283=0,AE283>0),\"and \", \"\"),AF283,IF(AG283>0,\"and \",\" \"),AH283),CONCATENATE(W283,IF(AND(AG283=0,AE283=0,AB283=0,Y283>0),\"and \", \"\"),Z283,IF(AND(AG283=0,AE283=0,AB283>0),\"and \", \"\"),AC283,IF(AND(AG283=0,AE283>0),\"and \", \"\"),AF283,IF(AG283>0,\"and \",\" \"),AH283))))))","v":"Fourty Seven Thousand and Fourty Two"},{"$f":"INT(S283/10000000)*10000000","v":0},{"$f":"INT(S283/10000000)","v":0},{"$f":"IF(V283=1,CONCATENATE(VLOOKUP(V283,$P$283:$Q$381,2),\"  Crore \"),IF(V283>1,CONCATENATE(VLOOKUP(V283,$P$283:$Q$381,2),\"  Crores  \"),\"\"))","v":""},{"$f":"INT(S283/100000)*100000-U283","v":0},{"$f":"INT(X283/100000)","v":0},{"$f":"IF(Y283=1,CONCATENATE(VLOOKUP(Y283,$P$283:$Q$381,2),\"  Lakh \"),IF(Y283>1,CONCATENATE(VLOOKUP(Y283,$P$283:$Q$381,2),\"  Lakhs  \"),\"\"))","v":""},{"$f":"INT(S283/1000)*1000-U283-X283","v":47000},{"$f":"INT(AA283/1000)","v":47},{"$f":"IF(AB283>0,CONCATENATE(VLOOKUP(AB283,$P$283:$Q$381,2),\" Thousand \"),\"\")","v":"Fourty Seven Thousand "},{"$f":"INT(S283/100)*100-U283-X283-AA283","v":0},{"$f":"INT(AD283/100)","v":0},{"$f":"IF(AE283>0,CONCATENATE(VLOOKUP(AE283,$P$283:$Q$381,2),\" Hundred \"),\"\")","v":""},{"$f":"S283-U283-X283-AA283-AD283","v":42},{"$f":"IF(AG283>0, VLOOKUP(AG283,$P$283:$Q$381,2),\"\")","v":"Fourty Two"},null,null,2005,2010,null,2005,2010,null,2005,2010,null,2005,2010,null,2005,2010]
[2,1,"Adilabad",2,"Asifabad ",1,"Adilabad",1,{"$f":"LOOKUP(G284,$C$283:$D$1404)","v":52},{"$f":"LOOKUP(C7,G284:H306)","v":817},{"$f":"IF(J284>$J$283,\"\",VLOOKUP(J284,$A$283:$E$1404,5))","v":"Allur"},{"$f":"LOOKUP(C18,G284:H306)","v":817},{"$f":"IF(L284>$L$283,\"\",VLOOKUP(L284,$A$283:$E$1404,5))","v":"Allur"},null,null,2,"Two","HR Ann",{"$f":"SB!F21","v":108000},{"$f":"IF(S284=0,\"NIL\",IF(AND(V284=0,Y284=0,AB284=0,AE284=0),AH284,IF(AND(V284=0,Y284=0,AB284=0),CONCATENATE(AF284,IF(AG284>0,\"and \",\" \"),AH284),IF(AND(V284=0,Y284=0),CONCATENATE(AC284,IF(AND(AG284=0,AE284>0),\"and \", \"\"),AF284,IF(AG284>0,\"and \",\" \"),AH284),IF(V284=0,CONCATENATE(Z284,IF(AND(AG284=0,AE284=0,AB284>0),\"and \", \"\"),AC284,IF(AND(AG284=0,AE284>0),\"and \", \"\"),AF284,IF(AG284>0,\"and \",\" \"),AH284),CONCATENATE(W284,IF(AND(AG284=0,AE284=0,AB284=0,Y284>0),\"and \", \"\"),Z284,IF(AND(AG284=0,AE284=0,AB284>0),\"and \", \"\"),AC284,IF(AND(AG284=0,AE284>0),\"and \", \"\"),AF284,IF(AG284>0,\"and \",\" \"),AH284))))))","v":"One  Lakh and Eight Thousand  "},{"$f":"INT(S284/10000000)*10000000","v":0},{"$f":"INT(S284/10000000)","v":0},{"$f":"IF(V284=1,CONCATENATE(VLOOKUP(V284,$P$283:$Q$381,2),\"  Crore \"),IF(V284>1,CONCATENATE(VLOOKUP(V284,$P$283:$Q$381,2),\"  Crores  \"),\"\"))","v":""},{"$f":"INT(S284/100000)*100000-U284","v":100000},{"$f":"INT(X284/100000)","v":1},{"$f":"IF(Y284=1,CONCATENATE(VLOOKUP(Y284,$P$283:$Q$381,2),\"  Lakh \"),IF(Y284>1,CONCATENATE(VLOOKUP(Y284,$P$283:$Q$381,2),\"  Lakhs  \"),\"\"))","v":"One  Lakh "},{"$f":"INT(S284/1000)*1000-U284-X284","v":8000},{"$f":"INT(AA284/1000)","v":8},{"$f":"IF(AB284>0,CONCATENATE(VLOOKUP(AB284,$P$283:$Q$381,2),\" Thousand \"),\"\")","v":"Eight Thousand "},{"$f":"INT(S284/100)*100-U284-X284-AA284","v":0},{"$f":"INT(AD284/100)","v":0},{"$f":"IF(AE284>0,CONCATENATE(VLOOKUP(AE284,$P$283:$Q$381,2),\" Hundred \"),\"\")","v":""},{"$f":"S284-U284-X284-AA284-AD284","v":0},{"$f":"IF(AG284>0, VLOOKUP(AG284,$P$283:$Q$381,2),\"\")","v":""},null,null,3850,6700,null,{"$f":"IF(#REF!=2005,#REF!,3850)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=2010,#REF!,6700)","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!=0,\"\",IF(#REF!=2005,#REF!,3850))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,\"\",IF(#REF!=2010,#REF!,6700))","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!=0,\"\",IF(#REF!=2005,#REF!,3850))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,\"\",IF(#REF!=2010,#REF!,6700))","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!=0,\"\",IF(#REF!=2005,#REF!,3850))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,\"\",IF(#REF!=2010,#REF!,6700))","v":{"$error":"#REF!"}}]
[3,1,"Adilabad",3,"Bazarhathnoor ",2,"Anantapur",{"$f":"I284+H284","v":53},63,{"$f":"IF(J284=$J$283+1,$J$283+1,J284+1)","v":818},"Ananthasagaram",{"$f":"IF(L284=$L$283+1,$L$283+1,L284+1)","v":818},"Ananthasagaram",null,null,3,"Three","HR Mon",{"$f":"SB!E21","v":9000},"Nine Thousand  ",0,0,"",0,0,"",9000,9,"Nine Thousand ",0,0,"",0,"",null,null,3950,6900,null,{"$f":"IF(AN284>=SUM(30765,5*765),\"\",IF(AN284>=30000,AN284+765,IF(AN284>=27000,AN284+750,IF(AN284>=22800,AN284+700,IF(AN284>=19675,AN284+625,IF(AN284>=16925,AN284+550,IF(AN284>=15025,AN284+475,IF(AN284>=13750,AN284+425,IF(AN284>=13030,AN284+360,IF(AN284>=12700,AN284+330,IF(AN284>=11125,AN284+315,IF(AN284>=10285,AN284+280,IF(AN284>=9520,AN284+255,IF(AN284>=8815,AN284+235,IF(AN284>=8170,AN284+215,IF(AN284>=7570,AN284+200,IF(AN284>=7015,AN284+185,IF(AN284>=6505,AN284+170,IF(AN284>=6040,AN284+155,IF(AN284>=5605,AN284+145,IF(AN284>=5200,AN284+135,IF(AN284>=4825,AN284+125,IF(AN284>=4480,AN284+115,IF(AN284>=4150,AN284+110,IF(AN284>=3850,AN284+100,0)))))))))))))))))))))))))","v":{"$error":"#REF!"}},{"$f":"IF(AO284>=SUM(55660,5*1300),\"\",IF(AO284>=51760,AO284+1300,IF(AO284>=46960,AO284+1200,IF(AO284>=43630,AO284+1110,IF(AO284>=40510,AO284+1040,IF(AO284>=37600,AO284+970,IF(AO284>=34900,AO284+900,IF(AO284>=32350,AO284+850,IF(AO284>=29950,AO284+800,IF(AO284>=27700,AO284+750,IF(AO284>=25600,AO284+700,IF(AO284>=23650,AO284+650,IF(AO284>=21820,AO284+610,IF(AO284>=20110,AO284+570,IF(AO284>=18520,AO284+530,IF(AO284>=17050,AO284+490,IF(AO284>=15700,AO284+450,IF(AO284>=14440,AO284+420,IF(AO284>=13270,AO284+390,IF(AO284>=12190,AO284+360,IF(AO284>=11200,AO284+330,IF(AO284>=10300,AO284+300,IF(AO284>=9460,AO284+280,IF(AO284>=8680,AO284+260,IF(AO284>=7960,AO284+240,IF(AO284>=7300,AO284+220,IF(AO284>=6700,AO284+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AQ284>=SUM(30765,5*765),\"\",IF(AQ284>=30000,AQ284+765,IF(AQ284>=27000,AQ284+750,IF(AQ284>=22800,AQ284+700,IF(AQ284>=19675,AQ284+625,IF(AQ284>=16925,AQ284+550,IF(AQ284>=15025,AQ284+475,IF(AQ284>=13750,AQ284+425,IF(AQ284>=13030,AQ284+360,IF(AQ284>=12700,AQ284+330,IF(AQ284>=11125,AQ284+315,IF(AQ284>=10285,AQ284+280,IF(AQ284>=9520,AQ284+255,IF(AQ284>=8815,AQ284+235,IF(AQ284>=8170,AQ284+215,IF(AQ284>=7570,AQ284+200,IF(AQ284>=7015,AQ284+185,IF(AQ284>=6505,AQ284+170,IF(AQ284>=6040,AQ284+155,IF(AQ284>=5605,AQ284+145,IF(AQ284>=5200,AQ284+135,IF(AQ284>=4825,AQ284+125,IF(AQ284>=4480,AQ284+115,IF(AQ284>=4150,AQ284+110,IF(AQ284>=3850,AQ284+100,0)))))))))))))))))))))))))","v":{"$error":"#REF!"}},{"$f":"IF(AR284>=SUM(55660,5*1300),\"\",IF(AR284>=51760,AR284+1300,IF(AR284>=46960,AR284+1200,IF(AR284>=43630,AR284+1110,IF(AR284>=40510,AR284+1040,IF(AR284>=37600,AR284+970,IF(AR284>=34900,AR284+900,IF(AR284>=32350,AR284+850,IF(AR284>=29950,AR284+800,IF(AR284>=27700,AR284+750,IF(AR284>=25600,AR284+700,IF(AR284>=23650,AR284+650,IF(AR284>=21820,AR284+610,IF(AR284>=20110,AR284+570,IF(AR284>=18520,AR284+530,IF(AR284>=17050,AR284+490,IF(AR284>=15700,AR284+450,IF(AR284>=14440,AR284+420,IF(AR284>=13270,AR284+390,IF(AR284>=12190,AR284+360,IF(AR284>=11200,AR284+330,IF(AR284>=10300,AR284+300,IF(AR284>=9460,AR284+280,IF(AR284>=8680,AR284+260,IF(AR284>=7960,AR284+240,IF(AR284>=7300,AR284+220,IF(AR284>=6700,AR284+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AT284>=SUM(30765,5*765),\"\",IF(AT284>=30000,AT284+765,IF(AT284>=27000,AT284+750,IF(AT284>=22800,AT284+700,IF(AT284>=19675,AT284+625,IF(AT284>=16925,AT284+550,IF(AT284>=15025,AT284+475,IF(AT284>=13750,AT284+425,IF(AT284>=13030,AT284+360,IF(AT284>=12700,AT284+330,IF(AT284>=11125,AT284+315,IF(AT284>=10285,AT284+280,IF(AT284>=9520,AT284+255,IF(AT284>=8815,AT284+235,IF(AT284>=8170,AT284+215,IF(AT284>=7570,AT284+200,IF(AT284>=7015,AT284+185,IF(AT284>=6505,AT284+170,IF(AT284>=6040,AT284+155,IF(AT284>=5605,AT284+145,IF(AT284>=5200,AT284+135,IF(AT284>=4825,AT284+125,IF(AT284>=4480,AT284+115,IF(AT284>=4150,AT284+110,IF(AT284>=3850,AT284+100,0)))))))))))))))))))))))))","v":{"$error":"#REF!"}},{"$f":"IF(AU284>=SUM(55660,5*1300),\"\",IF(AU284>=51760,AU284+1300,IF(AU284>=46960,AU284+1200,IF(AU284>=43630,AU284+1110,IF(AU284>=40510,AU284+1040,IF(AU284>=37600,AU284+970,IF(AU284>=34900,AU284+900,IF(AU284>=32350,AU284+850,IF(AU284>=29950,AU284+800,IF(AU284>=27700,AU284+750,IF(AU284>=25600,AU284+700,IF(AU284>=23650,AU284+650,IF(AU284>=21820,AU284+610,IF(AU284>=20110,AU284+570,IF(AU284>=18520,AU284+530,IF(AU284>=17050,AU284+490,IF(AU284>=15700,AU284+450,IF(AU284>=14440,AU284+420,IF(AU284>=13270,AU284+390,IF(AU284>=12190,AU284+360,IF(AU284>=11200,AU284+330,IF(AU284>=10300,AU284+300,IF(AU284>=9460,AU284+280,IF(AU284>=8680,AU284+260,IF(AU284>=7960,AU284+240,IF(AU284>=7300,AU284+220,IF(AU284>=6700,AU284+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AW284>=SUM(30765,5*765),\"\",IF(AW284>=30000,AW284+765,IF(AW284>=27000,AW284+750,IF(AW284>=22800,AW284+700,IF(AW284>=19675,AW284+625,IF(AW284>=16925,AW284+550,IF(AW284>=15025,AW284+475,IF(AW284>=13750,AW284+425,IF(AW284>=13030,AW284+360,IF(AW284>=12700,AW284+330,IF(AW284>=11125,AW284+315,IF(AW284>=10285,AW284+280,IF(AW284>=9520,AW284+255,IF(AW284>=8815,AW284+235,IF(AW284>=8170,AW284+215,IF(AW284>=7570,AW284+200,IF(AW284>=7015,AW284+185,IF(AW284>=6505,AW284+170,IF(AW284>=6040,AW284+155,IF(AW284>=5605,AW284+145,IF(AW284>=5200,AW284+135,IF(AW284>=4825,AW284+125,IF(AW284>=4480,AW284+115,IF(AW284>=4150,AW284+110,IF(AW284>=3850,AW284+100,0)))))))))))))))))))))))))","v":{"$error":"#REF!"}},{"$f":"IF(AX284>=SUM(55660,5*1300),\"\",IF(AX284>=51760,AX284+1300,IF(AX284>=46960,AX284+1200,IF(AX284>=43630,AX284+1110,IF(AX284>=40510,AX284+1040,IF(AX284>=37600,AX284+970,IF(AX284>=34900,AX284+900,IF(AX284>=32350,AX284+850,IF(AX284>=29950,AX284+800,IF(AX284>=27700,AX284+750,IF(AX284>=25600,AX284+700,IF(AX284>=23650,AX284+650,IF(AX284>=21820,AX284+610,IF(AX284>=20110,AX284+570,IF(AX284>=18520,AX284+530,IF(AX284>=17050,AX284+490,IF(AX284>=15700,AX284+450,IF(AX284>=14440,AX284+420,IF(AX284>=13270,AX284+390,IF(AX284>=12190,AX284+360,IF(AX284>=11200,AX284+330,IF(AX284>=10300,AX284+300,IF(AX284>=9460,AX284+280,IF(AX284>=8680,AX284+260,IF(AX284>=7960,AX284+240,IF(AX284>=7300,AX284+220,IF(AX284>=6700,AX284+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}}]
[4,1,"Adilabad",4,"Bejjur ",3,"Chittoor",{"$f":"I285+H285","v":116},66,{"$f":"IF(J285=$J$283+1,$J$283+1,J285+1)","v":819},"Anumasamudrampeta",{"$f":"IF(L285=$L$283+1,$L$283+1,L285+1)","v":819},"Anumasamudrampeta",null,null,4,"Four",0,513,"Five Hundred and Thirteen",0,0,"",0,0,"",0,0,"",500,5,"Five Hundred ",13,"Thirteen",null,null,4050,7100,null,{"$error":"#REF!"},{"$f":"IF(AO285>=SUM(55660,5*1300),\"\",IF(AO285>=51760,AO285+1300,IF(AO285>=46960,AO285+1200,IF(AO285>=43630,AO285+1110,IF(AO285>=40510,AO285+1040,IF(AO285>=37600,AO285+970,IF(AO285>=34900,AO285+900,IF(AO285>=32350,AO285+850,IF(AO285>=29950,AO285+800,IF(AO285>=27700,AO285+750,IF(AO285>=25600,AO285+700,IF(AO285>=23650,AO285+650,IF(AO285>=21820,AO285+610,IF(AO285>=20110,AO285+570,IF(AO285>=18520,AO285+530,IF(AO285>=17050,AO285+490,IF(AO285>=15700,AO285+450,IF(AO285>=14440,AO285+420,IF(AO285>=13270,AO285+390,IF(AO285>=12190,AO285+360,IF(AO285>=11200,AO285+330,IF(AO285>=10300,AO285+300,IF(AO285>=9460,AO285+280,IF(AO285>=8680,AO285+260,IF(AO285>=7960,AO285+240,IF(AO285>=7300,AO285+220,IF(AO285>=6700,AO285+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"IF(AR285>=SUM(55660,5*1300),\"\",IF(AR285>=51760,AR285+1300,IF(AR285>=46960,AR285+1200,IF(AR285>=43630,AR285+1110,IF(AR285>=40510,AR285+1040,IF(AR285>=37600,AR285+970,IF(AR285>=34900,AR285+900,IF(AR285>=32350,AR285+850,IF(AR285>=29950,AR285+800,IF(AR285>=27700,AR285+750,IF(AR285>=25600,AR285+700,IF(AR285>=23650,AR285+650,IF(AR285>=21820,AR285+610,IF(AR285>=20110,AR285+570,IF(AR285>=18520,AR285+530,IF(AR285>=17050,AR285+490,IF(AR285>=15700,AR285+450,IF(AR285>=14440,AR285+420,IF(AR285>=13270,AR285+390,IF(AR285>=12190,AR285+360,IF(AR285>=11200,AR285+330,IF(AR285>=10300,AR285+300,IF(AR285>=9460,AR285+280,IF(AR285>=8680,AR285+260,IF(AR285>=7960,AR285+240,IF(AR285>=7300,AR285+220,IF(AR285>=6700,AR285+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"IF(AU285>=SUM(55660,5*1300),\"\",IF(AU285>=51760,AU285+1300,IF(AU285>=46960,AU285+1200,IF(AU285>=43630,AU285+1110,IF(AU285>=40510,AU285+1040,IF(AU285>=37600,AU285+970,IF(AU285>=34900,AU285+900,IF(AU285>=32350,AU285+850,IF(AU285>=29950,AU285+800,IF(AU285>=27700,AU285+750,IF(AU285>=25600,AU285+700,IF(AU285>=23650,AU285+650,IF(AU285>=21820,AU285+610,IF(AU285>=20110,AU285+570,IF(AU285>=18520,AU285+530,IF(AU285>=17050,AU285+490,IF(AU285>=15700,AU285+450,IF(AU285>=14440,AU285+420,IF(AU285>=13270,AU285+390,IF(AU285>=12190,AU285+360,IF(AU285>=11200,AU285+330,IF(AU285>=10300,AU285+300,IF(AU285>=9460,AU285+280,IF(AU285>=8680,AU285+260,IF(AU285>=7960,AU285+240,IF(AU285>=7300,AU285+220,IF(AU285>=6700,AU285+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"IF(AX285>=SUM(55660,5*1300),\"\",IF(AX285>=51760,AX285+1300,IF(AX285>=46960,AX285+1200,IF(AX285>=43630,AX285+1110,IF(AX285>=40510,AX285+1040,IF(AX285>=37600,AX285+970,IF(AX285>=34900,AX285+900,IF(AX285>=32350,AX285+850,IF(AX285>=29950,AX285+800,IF(AX285>=27700,AX285+750,IF(AX285>=25600,AX285+700,IF(AX285>=23650,AX285+650,IF(AX285>=21820,AX285+610,IF(AX285>=20110,AX285+570,IF(AX285>=18520,AX285+530,IF(AX285>=17050,AX285+490,IF(AX285>=15700,AX285+450,IF(AX285>=14440,AX285+420,IF(AX285>=13270,AX285+390,IF(AX285>=12190,AX285+360,IF(AX285>=11200,AX285+330,IF(AX285>=10300,AX285+300,IF(AX285>=9460,AX285+280,IF(AX285>=8680,AX285+260,IF(AX285>=7960,AX285+240,IF(AX285>=7300,AX285+220,IF(AX285>=6700,AX285+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}}]
[5,1,"Adilabad",5,"Bela ",4,"East Godavari",182,59,820,"Atmakur",820,"Atmakur",null,null,5,"Five",0,5001,"Five Thousand and One",0,0,"",0,0,"",5000,5,"Five Thousand ",0,0,"",1,"One",null,null,4150,7300,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[6,1,"Adilabad",6,"Bellampalle ",5,"Guntur",241,57,821,"Balayapalle",821,"Balayapalle",null,null,6,"Six",0,123450000,"Twelve  Crores  Thirty Four  Lakhs  and Fifty Thousand  ",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",0,"",null,null,4260,7520,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[7,1,"Adilabad",7,"Bhainsa ",6,"Hyderabad",298,16,822,"Bogole",822,"Bogole",null,null,7,"Seven",null,123450001,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",1,"One",null,null,4370,7740,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[8,1,"Adilabad",8,"Bheemini ",7,"Karimnagar",314,56,823,"Butchireddipalem",823,"Butchireddipalem",null,null,8,"Eight",null,123450002,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",2,"Two",null,null,4480,7960,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[9,1,"Adilabad",9,"Boath ",8,"Khammam",370,46,824,"Chejerla",824,"Chejerla",null,null,9,"Nine",null,123450003,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",3,"Three",null,null,4595,8200,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[10,1,"Adilabad",10,"Chennur ",9,"Krishna",416,50,825,"Chillakur",825,"Chillakur",null,null,10,"Ten",null,123450004,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",4,"Four",null,null,4710,8440,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[11,1,"Adilabad",11,"Dahegaon ",10,"Kurnool",466,54,826,"Chittamur",826,"Chittamur",null,null,11,"Eleven",null,123450005,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Five",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",5,"Five",null,null,4825,8680,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[12,1,"Adilabad",12,"Dandepalle ",11,"Mahabubnagar",520,64,827,"Dagadarthi",827,"Dagadarthi",null,null,12,"Twelve",null,123450006,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Six",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",6,"Six",null,null,4950,8940,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[13,1,"Adilabad",13,"Dilawarpur ",12,"Medak",584,45,828,"Dakkili",828,"Dakkili",null,null,13,"Thirteen",null,123450007,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seven",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",7,"Seven",null,null,5075,9200,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[14,1,"Adilabad",14,"Gudihathnur ",13,"Nalgonda",629,59,829,"Doravarisatram",829,"Doravarisatram",null,null,14,"Fourteen",null,123450008,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eight",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",8,"Eight",null,null,5200,9460,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[15,1,"Adilabad",15,"Ichoda ",14,"Nizamabad",688,36,830,"Duttalur",830,"Duttalur",null,null,15,"Fifteen",null,123450009,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Nine",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",9,"Nine",null,null,5335,9740,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[16,1,"Adilabad",16,"Inderavelly ",15,"Prakasam",724,56,831,"Gudur",831,"Gudur",null,null,16,"Sixteen",null,123450010,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Ten",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",10,"Ten",null,null,5470,10020,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[17,1,"Adilabad",17,"Jainad ",16,"Ranga Reddy",780,37,832,"Indukurpet",832,"Indukurpet",null,null,17,"Seventeen",null,123450011,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eleven",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",11,"Eleven",null,null,5605,10300,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[18,1,"Adilabad",18,"Jainoor ",17,"Sri Pottisreeramulu Nellore",817,46,833,"Jaladanki",833,"Jaladanki",null,null,18,"Eighteen",null,123450012,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twelve",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",12,"Twelve",null,null,5750,10600,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[19,1,"Adilabad",19,"Jaipur ",18,"Srikakulam",863,37,834,"Kaligiri",834,"Kaligiri",null,null,19,"Ninteen",null,123450013,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirteen",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",13,"Thirteen",null,null,5895,10900,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[20,1,"Adilabad",20,"Jannaram ",19,"Visakhapatnam",900,43,835,"Kaluvoya",835,"Kaluvoya",null,null,20,"Twenty",null,123450014,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourteen",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",14,"Fourteen",null,null,6040,11200,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[21,1,"Adilabad",21,"Kaddampeddur ",20,"Vizianagaram",943,34,836,"Kavali",836,"Kavali",null,null,21,"Twenty One",null,123450015,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifteen",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",15,"Fifteen",null,null,6195,11530,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[22,1,"Adilabad",22,"Kagaz Nagar",21,"Warangal",977,50,837,"Kodavalur",837,"Kodavalur",null,null,22,"Twenty Two",null,123450016,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixteen",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",16,"Sixteen",null,null,6350,11860,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[23,1,"Adilabad",23,"Kasipet ",22,"West Godavari",1027,46,838,"Kondapuram",838,"Kondapuram",null,null,23,"Twenty Three",null,123450017,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventeen",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",17,"Seventeen",null,null,6505,12190,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[24,1,"Adilabad",24,"Kerameri ",23,"Y.S.R (Kaddapah)",1073,50,839,"Kota",839,"Kota",null,null,24,"Twenty Four",null,123450018,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eighteen",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",18,"Eighteen",null,null,6675,12550,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[25,1,"Adilabad",25,"Khanpur ",{"$nulls":4},840,"Kovur",840,"Kovur",null,null,25,"Twenty Five",null,123450019,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Ninteen",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",19,"Ninteen",null,null,6845,12910,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[26,1,"Adilabad",26,"Kotapalle ",{"$nulls":4},841,"Manubolu",841,"Manubolu",null,null,26,"Twenty Six",null,123450020,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",20,"Twenty",null,null,7015,13270,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[27,1,"Adilabad",27,"Kouthala ",1,"Adilabad",{"$f":"I309","v":52},{"$f":"LOOKUP(G309,$C$283:$D$1404)","v":52},842,"Marripadu",842,"Marripadu",null,null,27,"Twenty Seven",null,123450021,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",21,"Twenty One",null,null,7200,13660,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[28,1,"Adilabad",28,"Kubeer ",2,"Anantapur",{"$f":"H309+I310","v":115},63,843,"Muthukur",843,"Muthukur",null,null,28,"Twenty Eight",null,123450022,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",22,"Twenty Two",null,null,7385,14050,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[29,1,"Adilabad",29,"Kuntala ",3,"Chittoor",{"$f":"H310+I311","v":181},66,844,"Naidupeta",844,"Naidupeta",null,null,29,"Twenty Nine",null,123450023,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",23,"Twenty Three",null,null,7570,14440,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[30,1,"Adilabad",30,"Laxmanchanda ",4,"East Godavari",240,59,845,"Nellore",845,"Nellore",null,null,30,"Thirty",null,123450024,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",24,"Twenty Four",null,null,7770,14860,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[31,1,"Adilabad",31,"Lohesra ",5,"Guntur",297,57,846,"Ojili",846,"Ojili",null,null,31,"Thirty One",null,123450025,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Five",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",25,"Twenty Five",null,null,7970,15280,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[32,1,"Adilabad",32,"Luxettipet ",6,"Hyderabad",313,16,847,"Pellakur",847,"Pellakur",null,null,32,"Thirty Two",null,123450026,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Six",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",26,"Twenty Six",null,null,8170,15700,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[33,1,"Adilabad",33,"Mamda ",7,"Karimnagar",369,56,848,"Podlakur",848,"Podlakur",null,null,33,"Thirty Three",null,123450027,{"$f":"IF(S315=0,\"NIL\",IF(AND(V315=0,Y315=0,AB315=0,AE315=0),AH315,IF(AND(V315=0,Y315=0,AB315=0),CONCATENATE(AF315,IF(AG315>0,\"and \",\" \"),AH315),IF(AND(V315=0,Y315=0),CONCATENATE(AC315,IF(AND(AG315=0,AE315>0),\"and \", \"\"),AF315,IF(AG315>0,\"and \",\" \"),AH315),IF(V315=0,CONCATENATE(Z315,IF(AND(AG315=0,AE315=0,AB315>0),\"and \", \"\"),AC315,IF(AND(AG315=0,AE315>0),\"and \", \"\"),AF315,IF(AG315>0,\"and \",\" \"),AH315),CONCATENATE(W315,IF(AND(AG315=0,AE315=0,AB315=0,Y315>0),\"and \", \"\"),Z315,IF(AND(AG315=0,AE315=0,AB315>0),\"and \", \"\"),AC315,IF(AND(AG315=0,AE315>0),\"and \", \"\"),AF315,IF(AG315>0,\"and \",\" \"),AH315))))))","v":"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Seven"},{"$f":"INT(S315/10000000)*10000000","v":120000000},{"$f":"INT(S315/10000000)","v":12},{"$f":"IF(V315=1,CONCATENATE(VLOOKUP(V315,$P$283:$Q$381,2),\"  Crore \"),IF(V315>1,CONCATENATE(VLOOKUP(V315,$P$283:$Q$381,2),\"  Crores  \"),\"\"))","v":"Twelve  Crores  "},{"$f":"INT(S315/100000)*100000-U315","v":3400000},{"$f":"INT(X315/100000)","v":34},{"$f":"IF(Y315=1,CONCATENATE(VLOOKUP(Y315,$P$283:$Q$381,2),\"  Lakh \"),IF(Y315>1,CONCATENATE(VLOOKUP(Y315,$P$283:$Q$381,2),\"  Lakhs  \"),\"\"))","v":"Thirty Four  Lakhs  "},{"$f":"INT(S315/1000)*1000-U315-X315","v":50000},{"$f":"INT(AA315/1000)","v":50},{"$f":"IF(AB315>0,CONCATENATE(VLOOKUP(AB315,$P$283:$Q$381,2),\" Thousand \"),\"\")","v":"Fifty Thousand "},{"$f":"INT(S315/100)*100-U315-X315-AA315","v":0},{"$f":"INT(AD315/100)","v":0},{"$f":"IF(AE315>0,CONCATENATE(VLOOKUP(AE315,$P$283:$Q$381,2),\" Hundred \"),\"\")","v":""},{"$f":"S315-U315-X315-AA315-AD315","v":27},{"$f":"IF(AG315>0, VLOOKUP(AG315,$P$283:$Q$381,2),\"\")","v":"Twenty Seven"},null,null,8385,16150,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[34,1,"Adilabad",34,"Mancherial ",8,"Khammam",415,46,849,{"$f":"IF(J316>$J$283,\"\",VLOOKUP(J316,$A$283:$E$1404,5))","v":"Rapur"},849,{"$f":"IF(L316>$L$283,\"\",VLOOKUP(L316,$A$283:$E$1404,5))","v":"Rapur"},null,null,34,"Thirty Four",null,123450028,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Eight",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",28,"Twenty Eight",null,null,8600,16600,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[35,1,"Adilabad",35,"Mandamarri ",9,"Krishna",465,50,850,"Sangam",850,"Sangam",null,null,35,"Thirty Five",null,123450029,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Twenty Nine",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",29,"Twenty Nine",null,null,8815,17050,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[36,1,"Adilabad",36,"Mudhole ",10,"Kurnool",519,54,851,"Seetharamapuram",851,"Seetharamapuram",null,null,36,"Thirty Six",null,123450030,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",30,"Thirty",null,null,9050,17540,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[37,1,"Adilabad",37,"Narnoor ",11,"Mahabubnagar",583,64,852,"Sullurpeta",852,"Sullurpeta",null,null,37,"Thirty Seven",null,123450031,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",31,"Thirty One",null,null,9285,18030,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[38,1,"Adilabad",38,"Nennal ",12,"Medak",628,45,853,"Sydapuram",853,"Sydapuram",null,null,38,"Thirty Eight",null,123450032,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",32,"Thirty Two",null,null,9520,18520,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[39,1,"Adilabad",39,"Neradigonda ",13,"Nalgonda",687,59,854,"Tada",854,"Tada",null,null,39,"Thirty Nine",null,123450033,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",33,"Thirty Three",null,null,9775,19050,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[40,1,"Adilabad",40,"Nirmal ",14,"Nizamabad",723,36,855,"Thotapalligudur",855,"Thotapalligudur",null,null,40,"Fourty",null,123450034,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",34,"Thirty Four",null,null,10030,19580,null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"}]
[41,1,"Adilabad",41,"Rebbana ",15,"Prakasam",779,56,856,"Udayagiri",856,"Udayagiri",null,null,41,"Fourty One",null,123450035,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Five",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",35,"Thirty Five",null,null,10285,20110,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[42,1,"Adilabad",42,"Sarangapur ",16,"Ranga Reddy",816,37,857,"Vakadu",857,"Vakadu",null,null,42,"Fourty Two",null,123450036,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Six",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",36,"Thirty Six",null,null,10565,20680,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[43,1,"Adilabad",43,"Sirpur (T)",17,"Sri Pottisreeramulu Nellore",862,46,858,"Varikuntapadu",858,"Varikuntapadu",null,null,43,"Fourty Three",null,123450037,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Seven",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",37,"Thirty Seven",null,null,10845,21250,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[44,1,"Adilabad",44,"Sirpur (U)",18,"Srikakulam",899,37,859,"Venkatachalam",859,"Venkatachalam",null,null,44,"Fourty Four",null,123450038,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Eight",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",38,"Thirty Eight",null,null,11125,21820,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[45,1,"Adilabad",45,"Talamadugu ",19,"Visakhapatnam",942,43,860,"Venkatagiri",860,"Venkatagiri",null,null,45,"Fourty Five",null,123450039,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Thirty Nine",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",39,"Thirty Nine",null,null,11440,22430,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[46,1,"Adilabad",46,"Tamsi ",20,"Vizianagaram",976,34,861,"Vidavalur",861,"Vidavalur",null,null,46,"Fourty Six",null,123450040,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",40,"Fourty",null,null,11755,23040,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[47,1,"Adilabad",47,"Tandur ",21,"Warangal",1026,50,862,"Vinjamur",862,"Vinjamur",null,null,47,"Fourty Seven",null,123450041,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",41,"Fourty One",null,null,12070,23650,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[48,1,"Adilabad",48,"Tanur ",22,"West Godavari",1072,46,863,"",863,"",null,null,48,"Fourty Eight",null,123450042,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",42,"Fourty Two",null,null,12385,24300,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[49,1,"Adilabad",49,"Tiryani ",23,"Y.S.R (Kaddapah)",1122,50,863,"",863,"",null,null,49,"Fourty Nine",null,123450043,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",43,"Fourty Three",null,null,12700,24950,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[50,1,"Adilabad",50,"Utnur ",{"$nulls":4},863,"",863,"",null,null,50,"Fifty",null,123450044,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",44,"Fourty Four",null,null,13030,25600,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[51,1,"Adilabad",51,"Vemanpalle ",{"$nulls":4},863,"",863,"",null,null,51,"Fifty One",null,123450045,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Five",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",45,"Fourty Five",null,null,13390,26300,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[52,1,"Adilabad",52,"Wankdi ",{"$f":"C40","v":"Assistant Engineer"},{"$nulls":3},863,"",863,"",null,null,52,"Fifty Two",null,123450046,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Six",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",46,"Fourty Six",null,null,13750,27000,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[53,2,"Anantapur",1,"Agali","District Educational Officer",{"$nulls":3},863,"",863,"",null,null,53,"Fifty Three",null,123450047,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Seven",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",47,"Fourty Seven",null,null,14175,27700,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[54,2,"Anantapur",2,"Amadagur","Deputy Educational Officer",{"$nulls":3},863,"",863,"",null,null,54,"Fifty Four",null,123450048,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Eight",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",48,"Fourty Eight",null,null,14600,28450,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[55,2,"Anantapur",3,"Amarapuram","Mandal Educational Officer",{"$nulls":3},863,"",863,"",null,null,55,"Fifty Five",null,123450049,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fourty Nine",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",49,"Fourty Nine",null,null,15025,29200,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[56,2,"Anantapur",4,"Anantapur","Principal",{"$nulls":3},863,"",863,"",null,null,56,"Fifty Six",null,123450050,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",50,"Fifty",null,null,15500,29950,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[57,2,"Anantapur",5,"Atmakur","Lecturer",{"$nulls":3},863,"",863,"",null,null,57,"Fifty Seven",null,123450051,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",51,"Fifty One",null,null,15975,30750,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[58,2,"Anantapur",6,"Bathalapalle","Gazetted Head Master Grade-II",{"$nulls":3},863,"",863,"",null,null,58,"Fifty Eight",null,123450052,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",52,"Fifty Two",null,null,16450,31550,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[59,2,"Anantapur",7,"Beluguppa","Gazetted Head Mistress Grade-II",{"$nulls":3},863,"",863,"",null,null,59,"Fifty Nine",null,123450053,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",53,"Fifty Three",null,null,16925,32350,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[60,2,"Anantapur",8,"Bommanahal","School Assistant ( Telugu ) ",{"$nulls":3},863,"",863,"",null,null,60,"Sixty",null,123450054,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",54,"Fifty Four",null,null,17475,33200,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[61,2,"Anantapur",9,"Brahmasamudram","School Assistant ( Hindi ) ",{"$nulls":3},863,"",863,"",null,null,61,"Sixty One",null,123450055,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Five",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",55,"Fifty Five",null,null,18025,34050,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[62,2,"Anantapur",10,"Bukkapatnam","School Assistant ( English ) ",{"$nulls":3},863,"",863,"",null,null,62,"Sixty Two",null,123450056,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Six",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",56,"Fifty Six",null,null,18575,34900,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[63,2,"Anantapur",11,"Bukkarayasamudram","School Assistant ( Mathematics ) ",{"$nulls":3},863,"",863,"",null,null,63,"Sixty Three",null,123450057,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Seven",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",57,"Fifty Seven",null,null,19125,35800,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[64,2,"Anantapur",12,"Chenne Kothapalle","School Assistant ( Physical Science ) ",{"$nulls":3},863,"",863,"",null,null,64,"Sixty Four",null,123450058,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Eight",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",58,"Fifty Eight",null,null,19675,36700,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[65,2,"Anantapur",13,"Chilamathur","School Assistant ( Biological Science ) ",{"$nulls":3},863,"",863,"",null,null,65,"Sixty Five",null,123450059,{"$f":"IF(S347=0,\"NIL\",IF(AND(V347=0,Y347=0,AB347=0,AE347=0),AH347,IF(AND(V347=0,Y347=0,AB347=0),CONCATENATE(AF347,IF(AG347>0,\"and \",\" \"),AH347),IF(AND(V347=0,Y347=0),CONCATENATE(AC347,IF(AND(AG347=0,AE347>0),\"and \", \"\"),AF347,IF(AG347>0,\"and \",\" \"),AH347),IF(V347=0,CONCATENATE(Z347,IF(AND(AG347=0,AE347=0,AB347>0),\"and \", \"\"),AC347,IF(AND(AG347=0,AE347>0),\"and \", \"\"),AF347,IF(AG347>0,\"and \",\" \"),AH347),CONCATENATE(W347,IF(AND(AG347=0,AE347=0,AB347=0,Y347>0),\"and \", \"\"),Z347,IF(AND(AG347=0,AE347=0,AB347>0),\"and \", \"\"),AC347,IF(AND(AG347=0,AE347>0),\"and \", \"\"),AF347,IF(AG347>0,\"and \",\" \"),AH347))))))","v":"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Fifty Nine"},{"$f":"INT(S347/10000000)*10000000","v":120000000},{"$f":"INT(S347/10000000)","v":12},{"$f":"IF(V347=1,CONCATENATE(VLOOKUP(V347,$P$283:$Q$381,2),\"  Crore \"),IF(V347>1,CONCATENATE(VLOOKUP(V347,$P$283:$Q$381,2),\"  Crores  \"),\"\"))","v":"Twelve  Crores  "},{"$f":"INT(S347/100000)*100000-U347","v":3400000},{"$f":"INT(X347/100000)","v":34},{"$f":"IF(Y347=1,CONCATENATE(VLOOKUP(Y347,$P$283:$Q$381,2),\"  Lakh \"),IF(Y347>1,CONCATENATE(VLOOKUP(Y347,$P$283:$Q$381,2),\"  Lakhs  \"),\"\"))","v":"Thirty Four  Lakhs  "},{"$f":"INT(S347/1000)*1000-U347-X347","v":50000},{"$f":"INT(AA347/1000)","v":50},{"$f":"IF(AB347>0,CONCATENATE(VLOOKUP(AB347,$P$283:$Q$381,2),\" Thousand \"),\"\")","v":"Fifty Thousand "},{"$f":"INT(S347/100)*100-U347-X347-AA347","v":0},{"$f":"INT(AD347/100)","v":0},{"$f":"IF(AE347>0,CONCATENATE(VLOOKUP(AE347,$P$283:$Q$381,2),\" Hundred \"),\"\")","v":""},{"$f":"S347-U347-X347-AA347-AD347","v":59},{"$f":"IF(AG347>0, VLOOKUP(AG347,$P$283:$Q$381,2),\"\")","v":"Fifty Nine"},null,null,20300,37600,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[66,2,"Anantapur",14,"D.Hirchal","School Assistant ( Social Studies ) ",{"$nulls":3},863,{"$f":"IF(J348>$J$283,\"\",VLOOKUP(J348,$A$283:$E$1404,5))","v":""},863,{"$f":"IF(L348>$L$283,\"\",VLOOKUP(L348,$A$283:$E$1404,5))","v":""},null,null,66,"Sixty Six",null,123450060,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",60,"Sixty",null,null,20925,38570,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[67,2,"Anantapur",15,"Dharmavaram","School Assistant ( Physical Director ) ",{"$nulls":3},863,{"$f":"IF(J349>$J$283,\"\",VLOOKUP(J349,$A$283:$E$1404,5))","v":""},863,{"$f":"IF(L349>$L$283,\"\",VLOOKUP(L349,$A$283:$E$1404,5))","v":""},null,null,67,"Sixty Seven",null,123450061,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",61,"Sixty One",null,null,21550,39540,null,{"$f":"IF(AN348>=SUM(30765,5*765),\"\",IF(AN348>=30000,AN348+765,IF(AN348>=27000,AN348+750,IF(AN348>=22800,AN348+700,IF(AN348>=19675,AN348+625,IF(AN348>=16925,AN348+550,IF(AN348>=15025,AN348+475,IF(AN348>=13750,AN348+425,IF(AN348>=13030,AN348+360,IF(AN348>=12700,AN348+330,IF(AN348>=11125,AN348+315,IF(AN348>=10285,AN348+280,IF(AN348>=9520,AN348+255,IF(AN348>=8815,AN348+235,IF(AN348>=8170,AN348+215,IF(AN348>=7570,AN348+200,IF(AN348>=7015,AN348+185,IF(AN348>=6505,AN348+170,IF(AN348>=6040,AN348+155,IF(AN348>=5605,AN348+145,IF(AN348>=5200,AN348+135,IF(AN348>=4825,AN348+125,IF(AN348>=4480,AN348+115,IF(AN348>=4150,AN348+110,IF(AN348>=3850,AN348+100,0)))))))))))))))))))))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[68,2,"Anantapur",16,"Gandlapenta","School Assistant ( Sanscrit ) ",{"$nulls":3},{"$f":"IF(J349=$J$283+1,$J$283+1,J349+1)","v":863},{"$f":"IF(J350>$J$283,\"\",VLOOKUP(J350,$A$283:$E$1404,5))","v":""},{"$f":"IF(L349=$L$283+1,$L$283+1,L349+1)","v":863},{"$f":"IF(L350>$L$283,\"\",VLOOKUP(L350,$A$283:$E$1404,5))","v":""},null,null,68,"Sixty Eight",null,123450062,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",62,"Sixty Two",null,null,22175,40510,null,{"$error":"#REF!"},{"$f":"IF(AO349>=SUM(55660,5*1300),\"\",IF(AO349>=51760,AO349+1300,IF(AO349>=46960,AO349+1200,IF(AO349>=43630,AO349+1110,IF(AO349>=40510,AO349+1040,IF(AO349>=37600,AO349+970,IF(AO349>=34900,AO349+900,IF(AO349>=32350,AO349+850,IF(AO349>=29950,AO349+800,IF(AO349>=27700,AO349+750,IF(AO349>=25600,AO349+700,IF(AO349>=23650,AO349+650,IF(AO349>=21820,AO349+610,IF(AO349>=20110,AO349+570,IF(AO349>=18520,AO349+530,IF(AO349>=17050,AO349+490,IF(AO349>=15700,AO349+450,IF(AO349>=14440,AO349+420,IF(AO349>=13270,AO349+390,IF(AO349>=12190,AO349+360,IF(AO349>=11200,AO349+330,IF(AO349>=10300,AO349+300,IF(AO349>=9460,AO349+280,IF(AO349>=8680,AO349+260,IF(AO349>=7960,AO349+240,IF(AO349>=7300,AO349+220,IF(AO349>=6700,AO349+200,0)))))))))))))))))))))))))))","v":{"$error":"#REF!"}}]
[69,2,"Anantapur",17,"Garladinne","School Assistant ( Urdu ) ",{"$nulls":9},69,"Sixty Nine",null,123450063,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",63,"Sixty Three",null,null,22800,41550,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[70,2,"Anantapur",18,"Gooty","Head Masters of Primary Schools",{"$nulls":9},70,"Seventy",null,123450064,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",64,"Sixty Four",null,null,23500,42590,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[71,2,"Anantapur",19,"Gorantla","Secondary Grade Teacher",{"$nulls":9},71,"Seventy One",null,123450065,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Five",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",65,"Sixty Five",null,null,24200,43630,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[72,2,"Anantapur",20,"Gudibanda","Language Pandit  Grade - II",{"$nulls":9},72,"Seventy Two",null,123450066,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Six",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",66,"Sixty Six",null,null,24900,44740,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[73,2,"Anantapur",21,"Gummagatta","Physical Education Teacher",{"$nulls":9},73,"Seventy Three",null,123450067,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Seven",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",67,"Sixty Seven",null,null,25600,45850,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[74,2,"Anantapur",22,"Guntakal","Drawing Teacher",{"$nulls":9},74,"Seventy Four",null,123450068,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Eight",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",68,"Sixty Eight",null,null,26300,46960,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[75,2,"Anantapur",23,"Hindupur","Music Teacher",{"$nulls":9},75,"Seventy Five",null,123450069,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Sixty Nine",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",69,"Sixty Nine",null,null,27000,48160,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[76,2,"Anantapur",24,"Kadiri","Dance Teacher",{"$nulls":9},76,"Seventy Six",null,123450070,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",70,"Seventy",null,null,27750,49360,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[77,2,"Anantapur",25,"Kalyandurg","Vocational Training Instructor",{"$nulls":9},77,"Seventy Seven",null,123450071,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",71,"Seventy One",null,null,28500,50560,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[78,2,"Anantapur",26,"Kambadur","Superintendent",{"$nulls":9},78,"Seventy Eight",null,123450072,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",72,"Seventy Two",null,null,29250,51760,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[79,2,"Anantapur",27,"Kanaganapalle","Senior Assistant",{"$nulls":9},79,"Seventy Nine",null,123450073,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",73,"Seventy Three",null,null,30000,53060,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[80,2,"Anantapur",28,"Kanekal","Junior Assistant",{"$nulls":9},80,"Eighty",null,123450074,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",74,"Seventy Four",null,null,30765,54360,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[81,2,"Anantapur",29,"Kothacheruvu","Librarian High Schools",{"$nulls":9},81,"Eighty One",null,123450075,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Five",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",75,"Seventy Five",null,null,31530,55660,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[82,2,"Anantapur",30,"Kudair","Film Operator",{"$nulls":9},82,"Eighty Two",null,123450076,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Six",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",76,"Seventy Six",null,null,32295,56960,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[83,2,"Anantapur",31,"Kundurpi","Record Assistant",{"$nulls":9},83,"Eighty Three",null,123450077,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Seven",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",77,"Seventy Seven",null,null,33060,58260,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[84,2,"Anantapur",32,"Lepakshi","Office Subordinate",{"$nulls":9},84,"Eighty Four",null,123450078,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Eight",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",78,"Seventy Eight",null,null,33825,59560,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[85,2,"Anantapur",33,"Madakasira","Sweeper",{"$nulls":9},85,"Eighty Five",null,123450079,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Seventy Nine",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",79,"Seventy Nine",null,null,34590,60860,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[86,2,"Anantapur",34,"Mudigubba","Gardinar",{"$nulls":9},86,"Eighty Six",null,123450080,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eighty",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",80,"Eighty",{"$nulls":3},62160,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[87,2,"Anantapur",35,"Nallacheruvu","Scavenger",{"$nulls":9},87,"Eighty Seven",null,123450081,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eighty One",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",81,"Eighty One"]
[88,2,"Anantapur",36,"Nallamada",{"$nulls":10},88,"Eighty Eight",null,123450082,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eighty Two",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",82,"Eighty Two"]
[89,2,"Anantapur",37,"Nambulipulikunta",{"$f":"C41","v":"XXXXXXXXX"},{"$nulls":9},89,"Eighty Nine",null,123450083,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eighty Three",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",83,"Eighty Three"]
[90,2,"Anantapur",38,"Narpala","Principal",{"$nulls":9},90,"Ninty",null,123450084,"Twelve  Crores  Thirty Four  Lakhs  Fifty Thousand and Eighty Four",120000000,12,"Twelve  Crores  ",3400000,34,"Thirty Four  Lakhs  ",50000,50,"Fifty Thousand ",0,0,"",84,"Eighty Four"]
[91,2,"Anantapur",39,"Obuladevaracheruvu","District Educational Officer",{"$nulls":9},91,"Ninty One",null,10150000,"One  Crore One  Lakh and Fifty Thousand  ",10000000,1,"One  Crore ",100000,1,"One  Lakh ",50000,50,"Fifty Thousand ",0,0,"",0,""]
[92,2,"Anantapur",40,"Pamidi","Commissioner",{"$nulls":9},92,"Ninty Two"]
[93,2,"Anantapur",41,"Parigi","Deputy Educational Officer",{"$nulls":9},93,"Ninty Three"]
[94,2,"Anantapur",42,"Peddapappur","Mandal Educational Officer",{"$nulls":9},94,"Ninty Four"]
[95,2,"Anantapur",43,"Peddavadugur","Gazetted Headmaster Grade-I",{"$nulls":9},95,"Ninty Five"]
[96,2,"Anantapur",44,"Penu Konda","Gazetted Headmistress Grade- I",{"$nulls":9},96,"Ninty Six"]
[97,2,"Anantapur",45,"Putlur","Gazetted Headmaster Grade-II",{"$nulls":9},97,"Ninty Seven"]
[98,2,"Anantapur",46,"Puttaparthi","Gazetted Headmistress Grade- II",{"$nulls":9},98,"Ninty Eight"]
[99,2,"Anantapur",47,"Ramagiri",{"$nulls":10},99,"Ninty Nine"]
[100,2,"Anantapur",48,"Raptadu"]
[101,2,"Anantapur",49,"Rayadurg"]
[102,2,"Anantapur",50,"Roddam"]
[103,2,"Anantapur",51,"Rolla"]
[104,2,"Anantapur",52,"Settur"]
[105,2,"Anantapur",53,"Singanamala"]
[106,2,"Anantapur",54,"Somandepalle"]
[107,2,"Anantapur",55,"Tadimarri"]
[108,2,"Anantapur",56,"Tadpatri"]
[109,2,"Anantapur",57,"Talupula"]
[110,2,"Anantapur",58,"Tanakal"]
[111,2,"Anantapur",59,"Uravakonda"]
[112,2,"Anantapur",60,"Vajrakarur"]
[113,2,"Anantapur",61,"Vidapanakal"]
[114,2,"Anantapur",62,"Yadiki"]
[115,2,"Anantapur",63,"Yellanur"]
[116,3,"Chittoor",1,"B Kothakota"]
[117,3,"Chittoor",2,"Baireddi Palle"]
[118,3,"Chittoor",3,"Bangarupalem "]
[119,3,"Chittoor",4,"Buchinaidu Khandriga"]
[120,3,"Chittoor",5,"Chandragiri "]
[121,3,"Chittoor",6,"Chinnagottigallu "]
[122,3,"Chittoor",7,"Chittoor "]
[123,3,"Chittoor",8,"Chowdepalle "]
[124,3,"Chittoor",9,"Gangadhara Nellore"]
[125,3,"Chittoor",10,"Gangavaram "]
[126,3,"Chittoor",11,"Gudi Palle"]
[127,3,"Chittoor",12,"Gudipala "]
[128,3,"Chittoor",13,"Gurramkonda "]
[129,3,"Chittoor",14,"Irala "]
[130,3,"Chittoor",15,"K V P Puram "]
[131,3,"Chittoor",16,"Kalakada "]
[132,3,"Chittoor",17,"Kalikiri "]
[133,3,"Chittoor",18,"Kambhamvaripalle "]
[134,3,"Chittoor",19,"Karvetinagar "]
[135,3,"Chittoor",20,"Kuppam "]
[136,3,"Chittoor",21,"Kurabalakota "]
[137,3,"Chittoor",22,"Mandanpalle "]
[138,3,"Chittoor",23,"Mulakalacheruvu "]
[139,3,"Chittoor",24,"Nagalapuram "]
[140,3,"Chittoor",25,"Nagari "]
[141,3,"Chittoor",26,"Narayanavanam "]
[142,3,"Chittoor",27,"Nimmanapalle "]
[143,3,"Chittoor",28,"Nindra  "]
[144,3,"Chittoor",29,"Pakala "]
[145,3,"Chittoor",30,"Palamaner "]
[146,3,"Chittoor",31,"Palasamudram "]
[147,3,"Chittoor",32,"Pedda Panjani"]
[148,3,"Chittoor",33,"Peddamandyam "]
[149,3,"Chittoor",34,"Peddathippasamudram "]
[150,3,"Chittoor",35,"Penumuru "]
[151,3,"Chittoor",36,"Pichatur "]
[152,3,"Chittoor",37,"Pileru "]
[153,3,"Chittoor",38,"Pulicherla "]
[154,3,"Chittoor",39,"Punganur "]
[155,3,"Chittoor",40,"Puthalapattu "]
[156,3,"Chittoor",41,"Puttur "]
[157,3,"Chittoor",42,"Rama Kuppam"]
[158,3,"Chittoor",43,"Ramachandrapuram "]
[159,3,"Chittoor",44,"Ramasamudram "]
[160,3,"Chittoor",45,"Renigunta "]
[161,3,"Chittoor",46,"Rompicherla "]
[162,3,"Chittoor",47,"Santhi Puram"]
[163,3,"Chittoor",48,"Satyavedu "]
[164,3,"Chittoor",49,"Sodam "]
[165,3,"Chittoor",50,"Somala "]
[166,3,"Chittoor",51,"Srikalahasti "]
[167,3,"Chittoor",52,"Srirangarajapuram "]
[168,3,"Chittoor",53,"Thamballapalle "]
[169,3,"Chittoor",54,"Thavanampalle "]
[170,3,"Chittoor",55,"Thottambedu "]
[171,3,"Chittoor",56,"Tirupati Rural"]
[172,3,"Chittoor",57,"Tirupati Urban"]
[173,3,"Chittoor",58,"Vadamalapeta "]
[174,3,"Chittoor",59,"Varadaiahpalem "]
[175,3,"Chittoor",60,"Vayalpad "]
[176,3,"Chittoor",61,"Veduru Kuppam"]
[177,3,"Chittoor",62,"Venkatagiri Kota"]
[178,3,"Chittoor",63,"Vijaya Puram"]
[179,3,"Chittoor",64,"Yadamari "]
[180,3,"Chittoor",65,"Yerpedu "]
[181,3,"Chittoor",66,"Yerravaripalem "]
[182,4,"East Godavari",1,"Addateegala "]
[183,4,"East Godavari",2,"Ainavilli "]
[184,4,"East Godavari",3,"Alamuru "]
[185,4,"East Godavari",4,"Allavaram "]
[186,4,"East Godavari",5,"Amalapuram "]
[187,4,"East Godavari",6,"Ambajipeta "]
[188,4,"East Godavari",7,"Anaparthi "]
[189,4,"East Godavari",8,"Atreyapuram "]
[190,4,"East Godavari",9,"Biccavolu "]
[191,4,"East Godavari",10,"Devipatnam "]
[192,4,"East Godavari",11,"Gandepalle "]
[193,4,"East Godavari",12,"Gangavaram "]
[194,4,"East Godavari",13,"Gokavaram "]
[195,4,"East Godavari",14,"Gollaprolu "]
[196,4,"East Godavari",15,"I Polavaram"]
[197,4,"East Godavari",16,"Jaggampeta "]
[198,4,"East Godavari",17,"Kadiam "]
[199,4,"East Godavari",18,"Kajuluru "]
[200,4,"East Godavari",19,"Kakinada (Rural)"]
[201,4,"East Godavari",20,"Kakunada (Urban)"]
[202,4,"East Godavari",21,"Kapileswarapuram "]
[203,4,"East Godavari",22,"Karapa "]
[204,4,"East Godavari",23,"Katrenikona "]
[205,4,"East Godavari",24,"Kirlampudi "]
[206,4,"East Godavari",25,"Korukonda "]
[207,4,"East Godavari",26,"Kotananduru "]
[208,4,"East Godavari",27,"Kothapalli "]
[209,4,"East Godavari",28,"Kothapeta "]
[210,4,"East Godavari",29,"Malikipuram "]
[211,4,"East Godavari",30,"Mamidikuduru "]
[212,4,"East Godavari",31,"Mandapeta "]
[213,4,"East Godavari",32,"Maredumilli "]
[214,4,"East Godavari",33,"Mummidivaram "]
[215,4,"East Godavari",34,"P Gannavaram"]
[216,4,"East Godavari",35,"Pamarru "]
[217,4,"East Godavari",36,"Pedapudi "]
[218,4,"East Godavari",37,"Peddapuram "]
[219,4,"East Godavari",38,"Pithapuram "]
[220,4,"East Godavari",39,"Prathipadu "]
[221,4,"East Godavari",40,"Rajahmundry(Rural) "]
[222,4,"East Godavari",41,"Rajahmundry(Urban) "]
[223,4,"East Godavari",42,"Rajanagaram "]
[224,4,"East Godavari",43,"Rajavommangi "]
[225,4,"East Godavari",44,"Ramachandrapuram "]
[226,4,"East Godavari",45,"Rampachodavaram "]
[227,4,"East Godavari",46,"Rangampeta "]
[228,4,"East Godavari",47,"Ravulapalem "]
[229,4,"East Godavari",48,"Rayavaram "]
[230,4,"East Godavari",49,"Razole "]
[231,4,"East Godavari",50,"Sakhinetipalle "]
[232,4,"East Godavari",51,"Samalkota "]
[233,4,"East Godavari",52,"Sankhavaram "]
[234,4,"East Godavari",53,"Seethanagaram "]
[235,4,"East Godavari",54,"Thallarevu "]
[236,4,"East Godavari",55,"Thondangi "]
[237,4,"East Godavari",56,"Tuni "]
[238,4,"East Godavari",57,"Uppalaguptam "]
[239,4,"East Godavari",58,"Y Ramavaram"]
[240,4,"East Godavari",59,"Yeleswaram "]
[241,5,"Guntur",1,"Achampeta"]
[242,5,"Guntur",2,"Amaravathi"]
[243,5,"Guntur",3,"Amruthalur"]
[244,5,"Guntur",4,"Bapatla"]
[245,5,"Guntur",5,"Bellamkonda"]
[246,5,"Guntur",6,"Bhattiprolu"]
[247,5,"Guntur",7,"Bollapalle"]
[248,5,"Guntur",8,"Chebrole"]
[249,5,"Guntur",9,"Cherukupalle"]
[250,5,"Guntur",10,"Chilakaluripet"]
[251,5,"Guntur",11,"Dachepalle"]
[252,5,"Guntur",12,"Duggirala"]
[253,5,"Guntur",13,"Durgi"]
[254,5,"Guntur",14,"Edlapadu"]
[255,5,"Guntur",15,"Guntur"]
[256,5,"Guntur",16,"Gurazala"]
[257,5,"Guntur",17,"Ipuru"]
[258,5,"Guntur",18,"Kakumanu"]
[259,5,"Guntur",19,"Karempudi"]
[260,5,"Guntur",20,"Karlapalem"]
[261,5,"Guntur",21,"Kollipara"]
[262,5,"Guntur",22,"Kollur"]
[263,5,"Guntur",23,"Krosuru"]
[264,5,"Guntur",24,"Machavaram"]
[265,5,"Guntur",25,"Macherla"]
[266,5,"Guntur",26,"Mangalagiri"]
[267,5,"Guntur",27,"Medikonduru"]
[268,5,"Guntur",28,"Muppalla"]
[269,5,"Guntur",29,"Nadendla"]
[270,5,"Guntur",30,"Nagaram"]
[271,5,"Guntur",31,"Nakarikallu"]
[272,5,"Guntur",32,"Narasaraopeta"]
[273,5,"Guntur",33,"Nizampatnam"]
[274,5,"Guntur",34,"Nuzendla"]
[275,5,"Guntur",35,"Pedakakani"]
[276,5,"Guntur",36,"Pedakurapadu"]
[277,5,"Guntur",37,"Pedanandipadu"]
[278,5,"Guntur",38,"Phirangipuram"]
[279,5,"Guntur",39,"Piduguralla"]
[280,5,"Guntur",40,"Pittalavanipalem"]
[281,5,"Guntur",41,"Ponnur"]
[282,5,"Guntur",42,"Prathipadu"]
[283,5,"Guntur",43,"Rajupalem"]
[284,5,"Guntur",44,"Rentacrintala"]
[285,5,"Guntur",45,"Repalle"]
[286,5,"Guntur",46,"Rompicherla"]
[287,5,"Guntur",47,"Sattenapalle"]
[288,5,"Guntur",48,"Savalyapuram"]
[289,5,"Guntur",49,"Tadikonda"]
[290,5,"Guntur",50,"Tenali"]
[291,5,"Guntur",51,"Thadepalle"]
[292,5,"Guntur",52,"Thullur"]
[293,5,"Guntur",53,"Tsundur"]
[294,5,"Guntur",54,"Vatticherukuru"]
[295,5,"Guntur",55,"Veldurthi"]
[296,5,"Guntur",56,"Vemuru"]
[297,5,"Guntur",57,"Vinukonda"]
[298,6,"Hyderabad",1,"Amberpet "]
[299,6,"Hyderabad",2,"Ameerpet "]
[300,6,"Hyderabad",3,"Asifnagar "]
[301,6,"Hyderabad",4,"Bandlaguda "]
[302,6,"Hyderabad",5,"Bhadurpura "]
[303,6,"Hyderabad",6,"Charminar "]
[304,6,"Hyderabad",7,"Golconda "]
[305,6,"Hyderabad",8,"Himayatnagar "]
[306,6,"Hyderabad",9,"Khairtabad "]
[307,6,"Hyderabad",10,"Marredpally "]
[308,6,"Hyderabad",11,"Musheerabad "]
[309,6,"Hyderabad",12,"Nampally "]
[310,6,"Hyderabad",13,"Saidabad "]
[311,6,"Hyderabad",14,"Secunderabad "]
[312,6,"Hyderabad",15,"Shaikpet "]
[313,6,"Hyderabad",16,"Tirumalgherry "]
[314,7,"Karimnagar",1,"Bejjanki "]
[315,7,"Karimnagar",2,"Bheemadevarpalle "]
[316,7,"Karimnagar",3,"Boinpalle "]
[317,7,"Karimnagar",4,"Chandurthi "]
[318,7,"Karimnagar",5,"Chigurumamidi "]
[319,7,"Karimnagar",6,"Choppadandi "]
[320,7,"Karimnagar",7,"Dharmapuri "]
[321,7,"Karimnagar",8,"Dharmaram "]
[322,7,"Karimnagar",9,"Elkathurthi "]
[323,7,"Karimnagar",10,"Ellanthakunta "]
[324,7,"Karimnagar",11,"Gambhiraopet "]
[325,7,"Karimnagar",12,"Gangadhara "]
[326,7,"Karimnagar",13,"Gollapalle "]
[327,7,"Karimnagar",14,"Husnabad "]
[328,7,"Karimnagar",15,"Huzurabad "]
[329,7,"Karimnagar",16,"Ibrahimpatnam "]
[330,7,"Karimnagar",17,"Jagtial "]
[331,7,"Karimnagar",18,"Jammikunta "]
[332,7,"Karimnagar",19,"Julapalle "]
[333,7,"Karimnagar",20,"Kamalapur "]
[334,7,"Karimnagar",21,"Kamanpur "]
[335,7,"Karimnagar",22,"Karimnagar "]
[336,7,"Karimnagar",23,"Kataram "]
[337,7,"Karimnagar",24,"Kathlapur "]
[338,7,"Karimnagar",25,"Kesavapatnam "]
[339,7,"Karimnagar",26,"Kodimial "]
[340,7,"Karimnagar",27,"Koheda "]
[341,7,"Karimnagar",28,"Konaraopeta "]
[342,7,"Karimnagar",29,"Koratla "]
[343,7,"Karimnagar",30,"Mahadevpur "]
[344,7,"Karimnagar",31,"Malharrao "]
[345,7,"Karimnagar",32,"Mallapur "]
[346,7,"Karimnagar",33,"Mallial "]
[347,7,"Karimnagar",34,"Manakondur "]
[348,7,"Karimnagar",35,"Manthani "]
[349,7,"Karimnagar",36,"Medipalle "]
[350,7,"Karimnagar",37,"Metpalle "]
[351,7,"Karimnagar",38,"Mustabad "]
[352,7,"Karimnagar",39,"Mutharam Mahadevpur"]
[353,7,"Karimnagar",40,"Mutharam Manthani"]
[354,7,"Karimnagar",41,"Odela "]
[355,7,"Karimnagar",42,"Peddapalle "]
[356,7,"Karimnagar",43,"Pegadapalle "]
[357,7,"Karimnagar",44,"Raikal "]
[358,7,"Karimnagar",45,"Ramadugu "]
[359,7,"Karimnagar",46,"Ramagundam "]
[360,7,"Karimnagar",47,"Saidapur "]
[361,7,"Karimnagar",48,"Sarangapur "]
[362,7,"Karimnagar",49,"Sirsilla "]
[363,7,"Karimnagar",50,"Srirampur "]
[364,7,"Karimnagar",51,"Sultanabad "]
[365,7,"Karimnagar",52,"Thimmapur "]
[366,7,"Karimnagar",53,"Veenavanka "]
[367,7,"Karimnagar",54,"Velgatoor "]
[368,7,"Karimnagar",55,"Vemulawada "]
[369,7,"Karimnagar",56,"Yella Reddi Peta"]
[370,8,"Khammam",1,"Aswapuram "]
[371,8,"Khammam",2,"Aswaraopeta "]
[372,8,"Khammam",3,"Bayyaram "]
[373,8,"Khammam",4,"Bhadrachalam "]
[374,8,"Khammam",5,"Bonakal "]
[375,8,"Khammam",6,"Burgampadu "]
[376,8,"Khammam",7,"Chandrugonda "]
[377,8,"Khammam",8,"Cherla "]
[378,8,"Khammam",9,"Chinthakani "]
[379,8,"Khammam",10,"Chintur "]
[380,8,"Khammam",11,"Dammapeta "]
[381,8,"Khammam",12,"Dummugudem "]
[382,8,"Khammam",13,"Enkuru "]
[383,8,"Khammam",14,"Garla "]
[384,8,"Khammam",15,"Gundala "]
[385,8,"Khammam",16,"Julurpad "]
[386,8,"Khammam",17,"Kalluru "]
[387,8,"Khammam",18,"Kamepalle "]
[388,8,"Khammam",19,"Khammam Rural"]
[389,8,"Khammam",20,"Khammam Urban"]
[390,8,"Khammam",21,"Konijerla "]
[391,8,"Khammam",22,"Kothagudem "]
[392,8,"Khammam",23,"Kukunoor "]
[393,8,"Khammam",24,"Kunavaram "]
[394,8,"Khammam",25,"Kusumanchi "]
[395,8,"Khammam",26,"Madhira "]
[396,8,"Khammam",27,"Manuguru "]
[397,8,"Khammam",28,"Mudigonda "]
[398,8,"Khammam",29,"Mulakalapalle "]
[399,8,"Khammam",30,"Nelakondapalle "]
[400,8,"Khammam",31,"Palawancha "]
[401,8,"Khammam",32,"Penuballi "]
[402,8,"Khammam",33,"Pinapaka "]
[403,8,"Khammam",34,"Sathupalle "]
[404,8,"Khammam",35,"Singareni "]
[405,8,"Khammam",36,"Tekulapalle "]
[406,8,"Khammam",37,"Thallada "]
[407,8,"Khammam",38,"Thirumalayapalem "]
[408,8,"Khammam",39,"Vararamachandrapuram "]
[409,8,"Khammam",40,"Velairpad "]
[410,8,"Khammam",41,"Vemsoor "]
[411,8,"Khammam",42,"Venkatapuram "]
[412,8,"Khammam",43,"Wazeed "]
[413,8,"Khammam",44,"Wyra "]
[414,8,"Khammam",45,"Yellandu "]
[415,8,"Khammam",46,"Yerrupalem "]
[416,9,"Krishna",1,"A Konduru"]
[417,9,"Krishna",2,"Agiripalle "]
[418,9,"Krishna",3,"Avanigadda "]
[419,9,"Krishna",4,"Bantumilli "]
[420,9,"Krishna",5,"Bapulapadu "]
[421,9,"Krishna",6,"Challapalli "]
[422,9,"Krishna",7,"Chandarlapadu "]
[423,9,"Krishna",8,"Chatrai "]
[424,9,"Krishna",9,"G Konduru"]
[425,9,"Krishna",10,"Gampalagudem "]
[426,9,"Krishna",11,"Gannavaram "]
[427,9,"Krishna",12,"Ghantasala "]
[428,9,"Krishna",13,"Gudivada "]
[429,9,"Krishna",14,"Gudlavalleru "]
[430,9,"Krishna",15,"Gudur "]
[431,9,"Krishna",16,"Ibrahimpatnam "]
[432,9,"Krishna",17,"Jaggayyapeta "]
[433,9,"Krishna",18,"Kaikalur "]
[434,9,"Krishna",19,"Kalidindi "]
[435,9,"Krishna",20,"Kanchika Cherla"]
[436,9,"Krishna",21,"Kankipadu "]
[437,9,"Krishna",22,"Koduru "]
[438,9,"Krishna",23,"Kruthivennu "]
[439,9,"Krishna",24,"Machilipatnam "]
[440,9,"Krishna",25,"Mandavalli "]
[441,9,"Krishna",26,"Mopidevi "]
[442,9,"Krishna",27,"Movva "]
[443,9,"Krishna",28,"Mudinepalli "]
[444,9,"Krishna",29,"Musunuru "]
[445,9,"Krishna",30,"Mylavaram "]
[446,9,"Krishna",31,"Nagayalanka "]
[447,9,"Krishna",32,"Nandigama "]
[448,9,"Krishna",33,"Nandivada "]
[449,9,"Krishna",34,"Nuzvid "]
[450,9,"Krishna",35,"Pamarru "]
[451,9,"Krishna",36,"Pamidimukkala "]
[452,9,"Krishna",37,"Pedana "]
[453,9,"Krishna",38,"Pedaparupudi "]
[454,9,"Krishna",39,"Penamaluru "]
[455,9,"Krishna",40,"Penuganchiprolu "]
[456,9,"Krishna",41,"Reddigudem "]
[457,9,"Krishna",42,"Thotlavalluru "]
[458,9,"Krishna",43,"Tiruvuru "]
[459,9,"Krishna",44,"Unguturu "]
[460,9,"Krishna",45,"Vatsavai "]
[461,9,"Krishna",46,"Veerullapadu "]
[462,9,"Krishna",47,"Vijayawada Rural"]
[463,9,"Krishna",48,"Vijayawada Urban"]
[464,9,"Krishna",49,"Vissannapet "]
[465,9,"Krishna",50,"Vuyyuru "]
[466,10,"Kurnool",1,"Adoni "]
[467,10,"Kurnool",2,"Allagadda "]
[468,10,"Kurnool",3,"Alur "]
[469,10,"Kurnool",4,"Aspari "]
[470,10,"Kurnool",5,"Atmakur "]
[471,10,"Kurnool",6,"Banaganapalle "]
[472,10,"Kurnool",7,"Bandi Atmakur"]
[473,10,"Kurnool",8,"Bethamcherla "]
[474,10,"Kurnool",9,"C.Belagal "]
[475,10,"Kurnool",10,"Chagalamarri "]
[476,10,"Kurnool",11,"Chippagiri "]
[477,10,"Kurnool",12,"Devanakonda "]
[478,10,"Kurnool",13,"Dhone "]
[479,10,"Kurnool",14,"Dornipadu "]
[480,10,"Kurnool",15,"Gadivemula "]
[481,10,"Kurnool",16,"Gonegandla "]
[482,10,"Kurnool",17,"Gospadu "]
[483,10,"Kurnool",18,"Gudur "]
[484,10,"Kurnool",19,"Halaharvi "]
[485,10,"Kurnool",20,"Holagunda "]
[486,10,"Kurnool",21,"Jupadu Bungalow"]
[487,10,"Kurnool",22,"Kallur "]
[488,10,"Kurnool",23,"Kodumur "]
[489,10,"Kurnool",24,"Koilkuntla "]
[490,10,"Kurnool",25,"Kolimigundla "]
[491,10,"Kurnool",26,"Kosigi "]
[492,10,"Kurnool",27,"Kothapalle "]
[493,10,"Kurnool",28,"Kowthalam "]
[494,10,"Kurnool",29,"Krishnagiri "]
[495,10,"Kurnool",30,"Kurnool "]
[496,10,"Kurnool",31,"Maddikera East"]
[497,10,"Kurnool",32,"Mahanandi "]
[498,10,"Kurnool",33,"Mantralayam "]
[499,10,"Kurnool",34,"Midthur "]
[500,10,"Kurnool",35,"Nandavaram "]
[501,10,"Kurnool",36,"Nandi Kotkur"]
[502,10,"Kurnool",37,"Nandyal "]
[503,10,"Kurnool",38,"Orvakal "]
[504,10,"Kurnool",39,"Owk "]
[505,10,"Kurnool",40,"Pagidyala "]
[506,10,"Kurnool",41,"Pamulapadu "]
[507,10,"Kurnool",42,"Panyam "]
[508,10,"Kurnool",43,"Pattikanda "]
[509,10,"Kurnool",44,"Peapally "]
[510,10,"Kurnool",45,"Pedda Kadubur"]
[511,10,"Kurnool",46,"Rudravaram "]
[512,10,"Kurnool",47,"Sanjamala "]
[513,10,"Kurnool",48,"Sirvel "]
[514,10,"Kurnool",49,"Srisailam "]
[515,10,"Kurnool",50,"Tuggali "]
[516,10,"Kurnool",51,"Uyyalawada "]
[517,10,"Kurnool",52,"Veldurthi "]
[518,10,"Kurnool",53,"Velgodu "]
[519,10,"Kurnool",54,"Yemmiganur "]
[520,11,"Mahabubnagar",1,"Achampeta "]
[521,11,"Mahabubnagar",2,"Addakal "]
[522,11,"Mahabubnagar",3,"Aiza "]
[523,11,"Mahabubnagar",4,"Alampur "]
[524,11,"Mahabubnagar",5,"Amangal "]
[525,11,"Mahabubnagar",6,"Amrabad "]
[526,11,"Mahabubnagar",7,"Atmakur "]
[527,11,"Mahabubnagar",8,"Balanagar "]
[528,11,"Mahabubnagar",9,"Balmoor "]
[529,11,"Mahabubnagar",10,"Bhoothpur "]
[530,11,"Mahabubnagar",11,"Bijinapalle "]
[531,11,"Mahabubnagar",12,"Bomraspeta "]
[532,11,"Mahabubnagar",13,"Chinna Chinta Kunta"]
[533,11,"Mahabubnagar",14,"Damaragidda "]
[534,11,"Mahabubnagar",15,"Devarkadara "]
[535,11,"Mahabubnagar",16,"Dhanwada "]
[536,11,"Mahabubnagar",17,"Dharur "]
[537,11,"Mahabubnagar",18,"Doulatabad "]
[538,11,"Mahabubnagar",19,"Farooqnagar "]
[539,11,"Mahabubnagar",20,"Gadwal "]
[540,11,"Mahabubnagar",21,"Ghanpur "]
[541,11,"Mahabubnagar",22,"Ghattu "]
[542,11,"Mahabubnagar",23,"Gopalpeta "]
[543,11,"Mahabubnagar",24,"Hanwada "]
[544,11,"Mahabubnagar",25,"Itikyal "]
[545,11,"Mahabubnagar",26,"Jadcherla "]
[546,11,"Mahabubnagar",27,"Kalwakurthy "]
[547,11,"Mahabubnagar",28,"Keshampeta "]
[548,11,"Mahabubnagar",29,"Kodair "]
[549,11,"Mahabubnagar",30,"Kodangal "]
[550,11,"Mahabubnagar",31,"Koilkonda "]
[551,11,"Mahabubnagar",32,"Kollapur "]
[552,11,"Mahabubnagar",33,"Kondurg "]
[553,11,"Mahabubnagar",34,"Kosgi "]
[554,11,"Mahabubnagar",35,"Kothakota "]
[555,11,"Mahabubnagar",36,"Kothur "]
[556,11,"Mahabubnagar",37,"Lingal "]
[557,11,"Mahabubnagar",38,"Maddur "]
[558,11,"Mahabubnagar",39,"Madgul "]
[559,11,"Mahabubnagar",40,"Maganoor "]
[560,11,"Mahabubnagar",41,"Mahbubnagar "]
[561,11,"Mahabubnagar",42,"Makthal "]
[562,11,"Mahabubnagar",43,"Maldakal "]
[563,11,"Mahabubnagar",44,"Manopadu "]
[564,11,"Mahabubnagar",45,"Midjil "]
[565,11,"Mahabubnagar",46,"Nagar Kurnool"]
[566,11,"Mahabubnagar",47,"Narayanpet "]
[567,11,"Mahabubnagar",48,"Narva "]
[568,11,"Mahabubnagar",49,"Nawabpet "]
[569,11,"Mahabubnagar",50,"Pangal "]
[570,11,"Mahabubnagar",51,"Pebbair "]
[571,11,"Mahabubnagar",52,"Peddakothapalle "]
[572,11,"Mahabubnagar",53,"Peddamandadi "]
[573,11,"Mahabubnagar",54,"Tadoor "]
[574,11,"Mahabubnagar",55,"Talakondapalle "]
[575,11,"Mahabubnagar",56,"Telkapalle "]
[576,11,"Mahabubnagar",57,"Thimmajipeta "]
[577,11,"Mahabubnagar",58,"Uppununthala "]
[578,11,"Mahabubnagar",59,"Utkoor "]
[579,11,"Mahabubnagar",60,"Vangoor "]
[580,11,"Mahabubnagar",61,"Veepangandla "]
[581,11,"Mahabubnagar",62,"Veldanda "]
[582,11,"Mahabubnagar",63,"Waddepalle "]
[583,11,"Mahabubnagar",64,"Wanaparthy "]
[584,12,"Medak",1,"Alladurg "]
[585,12,"Medak",2,"Andole "]
[586,12,"Medak",3,"Chegunta "]
[587,12,"Medak",4,"Chinna Kodur"]
[588,12,"Medak",5,"Doultabad "]
[589,12,"Medak",6,"Dubbak "]
[590,12,"Medak",7,"Gajwel "]
[591,12,"Medak",8,"Hathnoora "]
[592,12,"Medak",9,"Jagdevpur "]
[593,12,"Medak",10,"Jharasangam "]
[594,12,"Medak",11,"Jinnaram "]
[595,12,"Medak",12,"Kalher "]
[596,12,"Medak",13,"Kangti "]
[597,12,"Medak",14,"Kohir "]
[598,12,"Medak",15,"Kondapak "]
[599,12,"Medak",16,"Kondapur "]
[600,12,"Medak",17,"Kowdipalle "]
[601,12,"Medak",18,"Kulcharam "]
[602,12,"Medak",19,"Manoor "]
[603,12,"Medak",20,"Medak "]
[604,12,"Medak",21,"Mirdoddi "]
[605,12,"Medak",22,"Mulug "]
[606,12,"Medak",23,"Munpalle "]
[607,12,"Medak",24,"Nanganur "]
[608,12,"Medak",25,"Narayankhed "]
[609,12,"Medak",26,"Narsapur "]
[610,12,"Medak",27,"Nyalkal "]
[611,12,"Medak",28,"Papannapet "]
[612,12,"Medak",29,"Patancheru "]
[613,12,"Medak",30,"Pulkal "]
[614,12,"Medak",31,"Raikode "]
[615,12,"Medak",32,"Ramachandrapuram "]
[616,12,"Medak",33,"Ramayampet "]
[617,12,"Medak",34,"Regode "]
[618,12,"Medak",35,"Sadasivpet "]
[619,12,"Medak",36,"Sangareddy "]
[620,12,"Medak",37,"Shankarampet (A)"]
[621,12,"Medak",38,"Shankarampet (R)"]
[622,12,"Medak",39,"Shivampet "]
[623,12,"Medak",40,"Siddipet "]
[624,12,"Medak",41,"Tekmal "]
[625,12,"Medak",42,"Tupran "]
[626,12,"Medak",43,"Wargal "]
[627,12,"Medak",44,"Yeldurthy "]
[628,12,"Medak",45,"Zahirabad "]
[629,13,"Nalgonda",1,"Alair "]
[630,13,"Nalgonda",2,"Anumula "]
[631,13,"Nalgonda",3,"Atmakur (M)"]
[632,13,"Nalgonda",4,"Atmakur (S)"]
[633,13,"Nalgonda",5,"Bhuvanagiri "]
[634,13,"Nalgonda",6,"Bibinagar "]
[635,13,"Nalgonda",7,"Bommalaramaram "]
[636,13,"Nalgonda",8,"Chandam Pet"]
[637,13,"Nalgonda",9,"Chandur "]
[638,13,"Nalgonda",10,"Chilkur "]
[639,13,"Nalgonda",11,"Chintha Palle"]
[640,13,"Nalgonda",12,"Chityala "]
[641,13,"Nalgonda",13,"Chivvemla "]
[642,13,"Nalgonda",14,"Choutuppal "]
[643,13,"Nalgonda",15,"Dameracherla "]
[644,13,"Nalgonda",16,"Devarakonda "]
[645,13,"Nalgonda",17,"Garide Palle"]
[646,13,"Nalgonda",18,"Gundala "]
[647,13,"Nalgonda",19,"Gundla Palle"]
[648,13,"Nalgonda",20,"Gurrampode "]
[649,13,"Nalgonda",21,"Huzurnagar "]
[650,13,"Nalgonda",22,"Jaji Reddi Gudem"]
[651,13,"Nalgonda",23,"Kangal "]
[652,13,"Nalgonda",24,"Kattangoor "]
[653,13,"Nalgonda",25,"Kethepalle "]
[654,13,"Nalgonda",26,"Kodad "]
[655,13,"Nalgonda",27,"M Turkapalle"]
[656,13,"Nalgonda",28,"Marri Guda"]
[657,13,"Nalgonda",29,"Mattampalle "]
[658,13,"Nalgonda",30,"Mellachervu "]
[659,13,"Nalgonda",31,"Miryalaguda "]
[660,13,"Nalgonda",32,"Mothey "]
[661,13,"Nalgonda",33,"Mothkur "]
[662,13,"Nalgonda",34,"Munagala "]
[663,13,"Nalgonda",35,"Munugode "]
[664,13,"Nalgonda",36,"Nadigudem "]
[665,13,"Nalgonda",37,"Nakrekal "]
[666,13,"Nalgonda",38,"Nalgonda "]
[667,13,"Nalgonda",39,"Nampalle "]
[668,13,"Nalgonda",40,"Narayanapur "]
[669,13,"Nalgonda",41,"Narketpalle "]
[670,13,"Nalgonda",42,"Nered Cherla"]
[671,13,"Nalgonda",43,"Nidamanur "]
[672,13,"Nalgonda",44,"Nuthankal "]
[673,13,"Nalgonda",45,"Pedda Adiserlapalle"]
[674,13,"Nalgonda",46,"Peddavura "]
[675,13,"Nalgonda",47,"Penpahad "]
[676,13,"Nalgonda",48,"Pochampalle "]
[677,13,"Nalgonda",49,"Rajapet "]
[678,13,"Nalgonda",50,"Ramannapeta "]
[679,13,"Nalgonda",51,"Saligouraram "]
[680,13,"Nalgonda",52,"Suryapet "]
[681,13,"Nalgonda",53,"Thipparthi "]
[682,13,"Nalgonda",54,"Thirumalagiri "]
[683,13,"Nalgonda",55,"Thripuraram "]
[684,13,"Nalgonda",56,"Thunga Thurthi"]
[685,13,"Nalgonda",57,"Valigonda "]
[686,13,"Nalgonda",58,"Vemulapalle "]
[687,13,"Nalgonda",59,"Yadagirigutta "]
[688,14,"Nizamabad",1,"Armur "]
[689,14,"Nizamabad",2,"Balkonda "]
[690,14,"Nizamabad",3,"Banswada "]
[691,14,"Nizamabad",4,"Bheemgal "]
[692,14,"Nizamabad",5,"Bhiknur "]
[693,14,"Nizamabad",6,"Bichkunda "]
[694,14,"Nizamabad",7,"Birkoor "]
[695,14,"Nizamabad",8,"Bodhan "]
[696,14,"Nizamabad",9,"Dhar Palle"]
[697,14,"Nizamabad",10,"Dich Palle"]
[698,14,"Nizamabad",11,"Domakonda "]
[699,14,"Nizamabad",12,"Gandhari "]
[700,14,"Nizamabad",13,"Jakranpalle "]
[701,14,"Nizamabad",14,"Jukkal "]
[702,14,"Nizamabad",15,"Kamareddy "]
[703,14,"Nizamabad",16,"Kammar Palle"]
[704,14,"Nizamabad",17,"Kotgiri "]
[705,14,"Nizamabad",18,"Lingampet "]
[706,14,"Nizamabad",19,"Machareddy "]
[707,14,"Nizamabad",20,"Madnur "]
[708,14,"Nizamabad",21,"Makloor "]
[709,14,"Nizamabad",22,"Mortad "]
[710,14,"Nizamabad",23,"Naga Reddipet"]
[711,14,"Nizamabad",24,"Nandipet "]
[712,14,"Nizamabad",25,"Navipet "]
[713,14,"Nizamabad",26,"Nizam Sagar"]
[714,14,"Nizamabad",27,"Nizamabad "]
[715,14,"Nizamabad",28,"Pitlam "]
[716,14,"Nizamabad",29,"Ranjal "]
[717,14,"Nizamabad",30,"Sadasivanagar "]
[718,14,"Nizamabad",31,"Sirkonda "]
[719,14,"Nizamabad",32,"Tadwai "]
[720,14,"Nizamabad",33,"Varni "]
[721,14,"Nizamabad",34,"Velpur "]
[722,14,"Nizamabad",35,"Yeda Palle"]
[723,14,"Nizamabad",36,"Yellareddy "]
[724,15,"Prakasam",1,"Addanki"]
[725,15,"Prakasam",2,"Ardhaveedu"]
[726,15,"Prakasam",3,"Ballikuruva"]
[727,15,"Prakasam",4,"Bestavaripeta"]
[728,15,"Prakasam",5,"Chadrasekarapuram"]
[729,15,"Prakasam",6,"Chimakurthi"]
[730,15,"Prakasam",7,"Chinaganjam"]
[731,15,"Prakasam",8,"Chirala"]
[732,15,"Prakasam",9,"Cumbum"]
[733,15,"Prakasam",10,"Darsi"]
[734,15,"Prakasam",11,"Donakonda"]
[735,15,"Prakasam",12,"Dornala"]
[736,15,"Prakasam",13,"Giddaluru"]
[737,15,"Prakasam",14,"Gudluru"]
[738,15,"Prakasam",15,"Hanumanthunipadu"]
[739,15,"Prakasam",16,"Inkollu"]
[740,15,"Prakasam",17,"Janakavarampanguluru"]
[741,15,"Prakasam",18,"Kandukur"]
[742,15,"Prakasam",19,"Kanigiri"]
[743,15,"Prakasam",20,"Karamchedu"]
[744,15,"Prakasam",21,"Komarolu"]
[745,15,"Prakasam",22,"Konakanamitla"]
[746,15,"Prakasam",23,"Kondapi"]
[747,15,"Prakasam",24,"Korisapadu"]
[748,15,"Prakasam",25,"Kothapatnam"]
[749,15,"Prakasam",26,"Kurichedu"]
[750,15,"Prakasam",27,"Lingasamudram"]
[751,15,"Prakasam",28,"Maddipadu"]
[752,15,"Prakasam",29,"Markapur"]
[753,15,"Prakasam",30,"Marripudi"]
[754,15,"Prakasam",31,"Martur"]
[755,15,"Prakasam",32,"Mundlamuru"]
[756,15,"Prakasam",33,"Naguluppalapadu"]
[757,15,"Prakasam",34,"Ongole"]
[758,15,"Prakasam",35,"Pamur"]
[759,15,"Prakasam",36,"Parchur"]
[760,15,"Prakasam",37,"Pedaaraveedu"]
[761,15,"Prakasam",38,"Pedacherlopalle"]
[762,15,"Prakasam",39,"Podili"]
[763,15,"Prakasam",40,"Ponnaluru"]
[764,15,"Prakasam",41,"Pullalacheruvu"]
[765,15,"Prakasam",42,"Racherla"]
[766,15,"Prakasam",43,"Santhamaguluru"]
[767,15,"Prakasam",44,"Santhanuthlapadu"]
[768,15,"Prakasam",45,"Singarayakonda"]
[769,15,"Prakasam",46,"Tangutur"]
[770,15,"Prakasam",47,"Tarlapadu"]
[771,15,"Prakasam",48,"Thallur"]
[772,15,"Prakasam",49,"Tripuranthakam"]
[773,15,"Prakasam",50,"Ulavapadu"]
[774,15,"Prakasam",51,"Veligandla"]
[775,15,"Prakasam",52,"Vetapalem"]
[776,15,"Prakasam",53,"Voletivaripalem"]
[777,15,"Prakasam",54,"Yeddanapudi"]
[778,15,"Prakasam",55,"Yerragondapalem"]
[779,15,"Prakasam",56,"Zarugumilli"]
[780,16,"Ranga Reddy",1,"Balanagar "]
[781,16,"Ranga Reddy",2,"Bantaram "]
[782,16,"Ranga Reddy",3,"Basheerabad "]
[783,16,"Ranga Reddy",4,"Chevella "]
[784,16,"Ranga Reddy",5,"Dharur "]
[785,16,"Ranga Reddy",6,"Doma "]
[786,16,"Ranga Reddy",7,"Gandeed "]
[787,16,"Ranga Reddy",8,"Ghatkesar "]
[788,16,"Ranga Reddy",9,"Hayathnagar "]
[789,16,"Ranga Reddy",10,"Ibrahimpatam "]
[790,16,"Ranga Reddy",11,"Kandukur "]
[791,16,"Ranga Reddy",12,"Keesara "]
[792,16,"Ranga Reddy",13,"Kulkacharla "]
[793,16,"Ranga Reddy",14,"Maheswaram "]
[794,16,"Ranga Reddy",15,"Malkajgiri "]
[795,16,"Ranga Reddy",16,"Manchal "]
[796,16,"Ranga Reddy",17,"Marpalle "]
[797,16,"Ranga Reddy",18,"Medchal "]
[798,16,"Ranga Reddy",19,"Moinabad "]
[799,16,"Ranga Reddy",20,"Mominpet "]
[800,16,"Ranga Reddy",21,"Nawabpet "]
[801,16,"Ranga Reddy",22,"Pargi "]
[802,16,"Ranga Reddy",23,"Peddemul "]
[803,16,"Ranga Reddy",24,"Pudur "]
[804,16,"Ranga Reddy",25,"Quthbullapur "]
[805,16,"Ranga Reddy",26,"Rajendranagar "]
[806,16,"Ranga Reddy",27,"Saroornagar "]
[807,16,"Ranga Reddy",28,"Serilingampalle "]
[808,16,"Ranga Reddy",29,"Shabad "]
[809,16,"Ranga Reddy",30,"Shamirpet "]
[810,16,"Ranga Reddy",31,"Shamshabad "]
[811,16,"Ranga Reddy",32,"Shankarpalle "]
[812,16,"Ranga Reddy",33,"Tandur "]
[813,16,"Ranga Reddy",34,"Uppal "]
[814,16,"Ranga Reddy",35,"Vikarabad "]
[815,16,"Ranga Reddy",36,"Yacharam "]
[816,16,"Ranga Reddy",37,"Yelal "]
[817,17,"Sri Pottisreeramulu Nellore",1,"Allur"]
[818,17,"Sri Pottisreeramulu Nellore",2,"Ananthasagaram"]
[819,17,"Sri Pottisreeramulu Nellore",3,"Anumasamudrampeta"]
[820,17,"Sri Pottisreeramulu Nellore",4,"Atmakur"]
[821,17,"Sri Pottisreeramulu Nellore",5,"Balayapalle"]
[822,17,"Sri Pottisreeramulu Nellore",6,"Bogole"]
[823,17,"Sri Pottisreeramulu Nellore",7,"Butchireddipalem"]
[824,17,"Sri Pottisreeramulu Nellore",8,"Chejerla"]
[825,17,"Sri Pottisreeramulu Nellore",9,"Chillakur"]
[826,17,"Sri Pottisreeramulu Nellore",10,"Chittamur"]
[827,17,"Sri Pottisreeramulu Nellore",11,"Dagadarthi"]
[828,17,"Sri Pottisreeramulu Nellore",12,"Dakkili"]
[829,17,"Sri Pottisreeramulu Nellore",13,"Doravarisatram"]
[830,17,"Sri Pottisreeramulu Nellore",14,"Duttalur"]
[831,17,"Sri Pottisreeramulu Nellore",15,"Gudur"]
[832,17,"Sri Pottisreeramulu Nellore",16,"Indukurpet"]
[833,17,"Sri Pottisreeramulu Nellore",17,"Jaladanki"]
[834,17,"Sri Pottisreeramulu Nellore",18,"Kaligiri"]
[835,17,"Sri Pottisreeramulu Nellore",19,"Kaluvoya"]
[836,17,"Sri Pottisreeramulu Nellore",20,"Kavali"]
[837,17,"Sri Pottisreeramulu Nellore",21,"Kodavalur"]
[838,17,"Sri Pottisreeramulu Nellore",22,"Kondapuram"]
[839,17,"Sri Pottisreeramulu Nellore",23,"Kota"]
[840,17,"Sri Pottisreeramulu Nellore",24,"Kovur"]
[841,17,"Sri Pottisreeramulu Nellore",25,"Manubolu"]
[842,17,"Sri Pottisreeramulu Nellore",26,"Marripadu"]
[843,17,"Sri Pottisreeramulu Nellore",27,"Muthukur"]
[844,17,"Sri Pottisreeramulu Nellore",28,"Naidupeta"]
[845,17,"Sri Pottisreeramulu Nellore",29,"Nellore"]
[846,17,"Sri Pottisreeramulu Nellore",30,"Ojili"]
[847,17,"Sri Pottisreeramulu Nellore",31,"Pellakur"]
[848,17,"Sri Pottisreeramulu Nellore",32,"Podlakur"]
[849,17,"Sri Pottisreeramulu Nellore",33,"Rapur"]
[850,17,"Sri Pottisreeramulu Nellore",34,"Sangam"]
[851,17,"Sri Pottisreeramulu Nellore",35,"Seetharamapuram"]
[852,17,"Sri Pottisreeramulu Nellore",36,"Sullurpeta"]
[853,17,"Sri Pottisreeramulu Nellore",37,"Sydapuram"]
[854,17,"Sri Pottisreeramulu Nellore",38,"Tada"]
[855,17,"Sri Pottisreeramulu Nellore",39,"Thotapalligudur"]
[856,17,"Sri Pottisreeramulu Nellore",40,"Udayagiri"]
[857,17,"Sri Pottisreeramulu Nellore",41,"Vakadu"]
[858,17,"Sri Pottisreeramulu Nellore",42,"Varikuntapadu"]
[859,17,"Sri Pottisreeramulu Nellore",43,"Venkatachalam"]
[860,17,"Sri Pottisreeramulu Nellore",44,"Venkatagiri"]
[861,17,"Sri Pottisreeramulu Nellore",45,"Vidavalur"]
[862,17,"Sri Pottisreeramulu Nellore",46,"Vinjamur"]
[863,18,"Srikakulam",1,"Amadalavalasa"]
[864,18,"Srikakulam",2,"Bhamini"]
[865,18,"Srikakulam",3,"Burja"]
[866,18,"Srikakulam",4,"Etcherla"]
[867,18,"Srikakulam",5,"Ganguvari Singadam"]
[868,18,"Srikakulam",6,"Gara"]
[869,18,"Srikakulam",7,"Hiramandalam"]
[870,18,"Srikakulam",8,"Ichchapuram"]
[871,18,"Srikakulam",9,"Jalumuru"]
[872,18,"Srikakulam",10,"Kanchili"]
[873,18,"Srikakulam",11,"Kaviti"]
[874,18,"Srikakulam",12,"Kotabommili"]
[875,18,"Srikakulam",13,"Kothuru"]
[876,18,"Srikakulam",14,"Laveru"]
[877,18,"Srikakulam",15,"Mandasa"]
[878,18,"Srikakulam",16,"Meilaputti"]
[879,18,"Srikakulam",17,"Nandigam"]
[880,18,"Srikakulam",18,"Narasannapeta"]
[881,18,"Srikakulam",19,"Palakonda"]
[882,18,"Srikakulam",20,"Palasa"]
[883,18,"Srikakulam",21,"Pathapatnam"]
[884,18,"Srikakulam",22,"Polaki"]
[885,18,"Srikakulam",23,"Ponduru"]
[886,18,"Srikakulam",24,"Rajam"]
[887,18,"Srikakulam",25,"Ranastalam"]
[888,18,"Srikakulam",26,"Regidiamadalavalasa"]
[889,18,"Srikakulam",27,"Santhabommali"]
[890,18,"Srikakulam",28,"Santhakaviti"]
[891,18,"Srikakulam",29,"Saravakota"]
[892,18,"Srikakulam",30,"Sarubujjili"]
[893,18,"Srikakulam",31,"Seethampeta"]
[894,18,"Srikakulam",32,"Sompeta"]
[895,18,"Srikakulam",33,"Srikakulam"]
[896,18,"Srikakulam",34,"Tekkali"]
[897,18,"Srikakulam",35,"Vajrapukothuru"]
[898,18,"Srikakulam",36,"Vangara"]
[899,18,"Srikakulam",37,"Veeraghattam"]
[900,19,"Visakhapatnam",1,"Anakapalli  "]
[901,19,"Visakhapatnam",2,"Anandapuram  "]
[902,19,"Visakhapatnam",3,"Ananthagiri  "]
[903,19,"Visakhapatnam",4,"Araku  Valley"]
[904,19,"Visakhapatnam",5,"Atchutapuram  "]
[905,19,"Visakhapatnam",6,"Bheemunipatnam  "]
[906,19,"Visakhapatnam",7,"Butchayyapeta  "]
[907,19,"Visakhapatnam",8,"Cheedikada  "]
[908,19,"Visakhapatnam",9,"Chintapalle  "]
[909,19,"Visakhapatnam",10,"Chodavaram  "]
[910,19,"Visakhapatnam",11,"Devarapalle  "]
[911,19,"Visakhapatnam",12,"Dumbriguda  "]
[912,19,"Visakhapatnam",13,"Gajuwaka  "]
[913,19,"Visakhapatnam",14,"Gangaraju  Madugula"]
[914,19,"Visakhapatnam",15,"Golugonda  "]
[915,19,"Visakhapatnam",16,"Gudem  Kothaveedhi"]
[916,19,"Visakhapatnam",17,"Hukumpeta  "]
[917,19,"Visakhapatnam",18,"K  Kotapadu"]
[918,19,"Visakhapatnam",19,"Kasimkota  "]
[919,19,"Visakhapatnam",20,"Kotauratla  "]
[920,19,"Visakhapatnam",21,"Koyyuru  "]
[921,19,"Visakhapatnam",22,"Madugula  "]
[922,19,"Visakhapatnam",23,"Makavarapalem  "]
[923,19,"Visakhapatnam",24,"Munagapaka  "]
[924,19,"Visakhapatnam",25,"Munchingiputtu  "]
[925,19,"Visakhapatnam",26,"Nakkapalli  "]
[926,19,"Visakhapatnam",27,"Narsipatnam  "]
[927,19,"Visakhapatnam",28,"Nathavaram  "]
[928,19,"Visakhapatnam",29,"Paderu  "]
[929,19,"Visakhapatnam",30,"Padmanabham  "]
[930,19,"Visakhapatnam",31,"Paravada  "]
[931,19,"Visakhapatnam",32,"Payakaraopeta  "]
[932,19,"Visakhapatnam",33,"Pedabayalu  "]
[933,19,"Visakhapatnam",34,"Pedagantyada  "]
[934,19,"Visakhapatnam",35,"Pendurthi  "]
[935,19,"Visakhapatnam",36,"Rambilli  "]
[936,19,"Visakhapatnam",37,"Ravikamatham  "]
[937,19,"Visakhapatnam",38,"Rolugunta  "]
[938,19,"Visakhapatnam",39,"S  Rayavaram"]
[939,19,"Visakhapatnam",40,"Sabbavaram  "]
[940,19,"Visakhapatnam",41,"Visakhapatnam  "]
[941,19,"Visakhapatnam",42,"Visakhapatnam(U)  "]
[942,19,"Visakhapatnam",43,"Yelamanchili  "]
[943,20,"Vizianagaram",1,"Badangi"]
[944,20,"Vizianagaram",2,"Balajipeta"]
[945,20,"Vizianagaram",3,"Bhoghapuram"]
[946,20,"Vizianagaram",4,"Bobbili"]
[947,20,"Vizianagaram",5,"Bondapalle"]
[948,20,"Vizianagaram",6,"Cheepurupalle"]
[949,20,"Vizianagaram",7,"Dattirajeru"]
[950,20,"Vizianagaram",8,"Denkada"]
[951,20,"Vizianagaram",9,"Gajapathinagaram"]
[952,20,"Vizianagaram",10,"Gantyada"]
[953,20,"Vizianagaram",11,"Garividi"]
[954,20,"Vizianagaram",12,"Garugubilli"]
[955,20,"Vizianagaram",13,"Gummalakshmipuram"]
[956,20,"Vizianagaram",14,"Gurla"]
[957,20,"Vizianagaram",15,"Jami"]
[958,20,"Vizianagaram",16,"Jiyyamma Valasa"]
[959,20,"Vizianagaram",17,"Komarada"]
[960,20,"Vizianagaram",18,"Kothavalasa"]
[961,20,"Vizianagaram",19,"Kurupam"]
[962,20,"Vizianagaram",20,"Lakkavarapukota"]
[963,20,"Vizianagaram",21,"Makkuva"]
[964,20,"Vizianagaram",22,"Mentada"]
[965,20,"Vizianagaram",23,"Merakamudidam"]
[966,20,"Vizianagaram",24,"Nellimarla"]
[967,20,"Vizianagaram",25,"Pachipenta"]
[968,20,"Vizianagaram",26,"Parvathipuram"]
[969,20,"Vizianagaram",27,"Pusapatirega"]
[970,20,"Vizianagaram",28,"Ramabhadrapuram"]
[971,20,"Vizianagaram",29,"Salur"]
[972,20,"Vizianagaram",30,"Seethanagaram"]
[973,20,"Vizianagaram",31,"Srungavarapukota"]
[974,20,"Vizianagaram",32,"Therlam"]
[975,20,"Vizianagaram",33,"Vepada"]
[976,20,"Vizianagaram",34,"Vizianagaram"]
[977,21,"Warangal",1,"Atmakur "]
[978,21,"Warangal",2,"Bachannapeta "]
[979,21,"Warangal",3,"Bhupalpalle "]
[980,21,"Warangal",4,"Chennaraopet "]
[981,21,"Warangal",5,"Cheriyal "]
[982,21,"Warangal",6,"Chityal "]
[983,21,"Warangal",7,"Devaruppula "]
[984,21,"Warangal",8,"Dharmasagar "]
[985,21,"Warangal",9,"Dornakal "]
[986,21,"Warangal",10,"Duggondi "]
[987,21,"Warangal",11,"Eturnagaram "]
[988,21,"Warangal",12,"Geesugonda "]
[989,21,"Warangal",13,"Ghanapur "]
[990,21,"Warangal",14,"Ghanpur(Stn) "]
[991,21,"Warangal",15,"Govindaraopet "]
[992,21,"Warangal",16,"Gudur "]
[993,21,"Warangal",17,"Hanamkonda "]
[994,21,"Warangal",18,"Hasanparthy "]
[995,21,"Warangal",19,"Jangaon "]
[996,21,"Warangal",20,"Kesamudram "]
[997,21,"Warangal",21,"Khanapur "]
[998,21,"Warangal",22,"Kodakandla "]
[999,21,"Warangal",23,"Kothagudem "]
[1000,21,"Warangal",24,"Kuravi "]
[1001,21,"Warangal",25,"Lingala Ghanpur"]
[1002,21,"Warangal",26,"Maddur "]
[1003,21,"Warangal",27,"Mahabubabad "]
[1004,21,"Warangal",28,"Mangapet "]
[1005,21,"Warangal",29,"Maripeda "]
[1006,21,"Warangal",30,"Mogullapalle "]
[1007,21,"Warangal",31,"Mulug "]
[1008,21,"Warangal",32,"Nallabelly "]
[1009,21,"Warangal",33,"Narmetta "]
[1010,21,"Warangal",34,"Narsampet "]
[1011,21,"Warangal",35,"Narsimhulapet "]
[1012,21,"Warangal",36,"Nekkonda "]
[1013,21,"Warangal",37,"Nellikudur "]
[1014,21,"Warangal",38,"Palakurthi "]
[1015,21,"Warangal",39,"Parkal "]
[1016,21,"Warangal",40,"Parvathagiri "]
[1017,21,"Warangal",41,"Raghunatha Palle"]
[1018,21,"Warangal",42,"Raiparthy "]
[1019,21,"Warangal",43,"Regonda "]
[1020,21,"Warangal",44,"Sangem "]
[1021,21,"Warangal",45,"Shayampet "]
[1022,21,"Warangal",46,"Tadvai "]
[1023,21,"Warangal",47,"Thorrur "]
[1024,21,"Warangal",48,"Venkatapur "]
[1025,21,"Warangal",49,"Wardhannapet "]
[1026,21,"Warangal",50,"Zaffergadh "]
[1027,22,"West Godavari",1,"Achanta "]
[1028,22,"West Godavari",2,"Akiveedu "]
[1029,22,"West Godavari",3,"Attili "]
[1030,22,"West Godavari",4,"Bheemavaram "]
[1031,22,"West Godavari",5,"Bhimadole "]
[1032,22,"West Godavari",6,"Buttayagudem "]
[1033,22,"West Godavari",7,"Chagallu "]
[1034,22,"West Godavari",8,"Chintalapudi "]
[1035,22,"West Godavari",9,"Denduluru "]
[1036,22,"West Godavari",10,"Devarapalle "]
[1037,22,"West Godavari",11,"Dwaraka Tirumala"]
[1038,22,"West Godavari",12,"Eluru "]
[1039,22,"West Godavari",13,"Ganapavaram "]
[1040,22,"West Godavari",14,"Gopalapuram "]
[1041,22,"West Godavari",15,"Iragavaram "]
[1042,22,"West Godavari",16,"Jangareddigudem "]
[1043,22,"West Godavari",17,"Jeelugumilli "]
[1044,22,"West Godavari",18,"Kalla "]
[1045,22,"West Godavari",19,"Kamavarapukota "]
[1046,22,"West Godavari",20,"Kovvur "]
[1047,22,"West Godavari",21,"Koyyalagudem "]
[1048,22,"West Godavari",22,"Lingapalem "]
[1049,22,"West Godavari",23,"Mogalthur "]
[1050,22,"West Godavari",24,"Nallajerla "]
[1051,22,"West Godavari",25,"Narasapuram "]
[1052,22,"West Godavari",26,"Nidadavole "]
[1053,22,"West Godavari",27,"Nidamarru "]
[1054,22,"West Godavari",28,"Palacole "]
[1055,22,"West Godavari",29,"Palakoderu "]
[1056,22,"West Godavari",30,"Pedapadu "]
[1057,22,"West Godavari",31,"Pedavegi "]
[1058,22,"West Godavari",32,"Pentapadu "]
[1059,22,"West Godavari",33,"Penugonda "]
[1060,22,"West Godavari",34,"Penumantra "]
[1061,22,"West Godavari",35,"Peravali "]
[1062,22,"West Godavari",36,"Poduru "]
[1063,22,"West Godavari",37,"Polavaram "]
[1064,22,"West Godavari",38,"T Narasapuram"]
[1065,22,"West Godavari",39,"Tadepalligudem "]
[1066,22,"West Godavari",40,"Tanuku "]
[1067,22,"West Godavari",41,"Thallapudi "]
[1068,22,"West Godavari",42,"Undi "]
[1069,22,"West Godavari",43,"Undrajavaram "]
[1070,22,"West Godavari",44,"Unguturu "]
[1071,22,"West Godavari",45,"Veeravasaram "]
[1072,22,"West Godavari",46,"Yelamanchili "]
[1073,23,"Y.S.R (Kaddapah)",1,"Atlur "]
[1074,23,"Y.S.R (Kaddapah)",2,"B Kodur"]
[1075,23,"Y.S.R (Kaddapah)",3,"Badvel "]
[1076,23,"Y.S.R (Kaddapah)",4,"Brahmamgarimattam "]
[1077,23,"Y.S.R (Kaddapah)",5,"Chakrayapet "]
[1078,23,"Y.S.R (Kaddapah)",6,"Chapad "]
[1079,23,"Y.S.R (Kaddapah)",7,"Chennur "]
[1080,23,"Y.S.R (Kaddapah)",8,"Chinnamandem "]
[1081,23,"Y.S.R (Kaddapah)",9,"Chintha Kommadinne"]
[1082,23,"Y.S.R (Kaddapah)",10,"Chitvel "]
[1083,23,"Y.S.R (Kaddapah)",11,"Cuddapah "]
[1084,23,"Y.S.R (Kaddapah)",12,"Duvvur "]
[1085,23,"Y.S.R (Kaddapah)",13,"Galiveedu "]
[1086,23,"Y.S.R (Kaddapah)",14,"Gopavaram "]
[1087,23,"Y.S.R (Kaddapah)",15,"Jammalamadugu "]
[1088,23,"Y.S.R (Kaddapah)",16,"Kalasapadu "]
[1089,23,"Y.S.R (Kaddapah)",17,"Kamalapuram "]
[1090,23,"Y.S.R (Kaddapah)",18,"Khajipet "]
[1091,23,"Y.S.R (Kaddapah)",19,"Kodur "]
[1092,23,"Y.S.R (Kaddapah)",20,"Kondapuram "]
[1093,23,"Y.S.R (Kaddapah)",21,"Lakkireddipalle "]
[1094,23,"Y.S.R (Kaddapah)",22,"Lingala "]
[1095,23,"Y.S.R (Kaddapah)",23,"Muddanur "]
[1096,23,"Y.S.R (Kaddapah)",24,"Mylavaram "]
[1097,23,"Y.S.R (Kaddapah)",25,"Nandalur "]
[1098,23,"Y.S.R (Kaddapah)",26,"Obulavaripalle "]
[1099,23,"Y.S.R (Kaddapah)",27,"Peddamudium "]
[1100,23,"Y.S.R (Kaddapah)",28,"Penagaluru "]
[1101,23,"Y.S.R (Kaddapah)",29,"Pendlimarri "]
[1102,23,"Y.S.R (Kaddapah)",30,"Porumamilla "]
[1103,23,"Y.S.R (Kaddapah)",31,"Proddutur "]
[1104,23,"Y.S.R (Kaddapah)",32,"Pulivendla "]
[1105,23,"Y.S.R (Kaddapah)",33,"Pullampeta "]
[1106,23,"Y.S.R (Kaddapah)",34,"Rajampet "]
[1107,23,"Y.S.R (Kaddapah)",35,"Raju Palem"]
[1108,23,"Y.S.R (Kaddapah)",36,"Ramapuram "]
[1109,23,"Y.S.R (Kaddapah)",37,"Rayachoti "]
[1110,23,"Y.S.R (Kaddapah)",38,"S Mydukur"]
[1111,23,"Y.S.R (Kaddapah)",39,"Sambepalle "]
[1112,23,"Y.S.R (Kaddapah)",40,"Sidhout "]
[1113,23,"Y.S.R (Kaddapah)",41,"Simhadripuram "]
[1114,23,"Y.S.R (Kaddapah)",42,"T Sundupalle"]
[1115,23,"Y.S.R (Kaddapah)",43,"Thandur "]
[1116,23,"Y.S.R (Kaddapah)",44,"Vallur "]
[1117,23,"Y.S.R (Kaddapah)",45,"Veeraballe "]
[1118,23,"Y.S.R (Kaddapah)",46,"Veerapunayunipalle "]
[1119,23,"Y.S.R (Kaddapah)",47,"Vempalle "]
[1120,23,"Y.S.R (Kaddapah)",48,"Vemula "]
[1121,23,"Y.S.R (Kaddapah)",49,"Vontimitta "]
[1122,23,"Y.S.R (Kaddapah)",50,"Yerraguntla "]

{"sheet":"Advance Tax","index":1,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,0,6],[0,7,1,7],[0,8,1,9],[2,7,4,7],[5,7,7,7],[8,7,10,7],[11,7,13,7],[16,0,16,7],[17,0,17,7],[18,0,18,7]]}
["MONTH","ADVANCE TAX  AMOUNT","Basic Pay As per Pay Bill","Book  Identification Number (BIN)",{"$nulls":3},"Receipt Numbers of original statements of TDS under sub-section (3) of section 200"]
[{"$nulls":3},"Tax Deposited in respefct on of the employee (Rs.)","Receipt Numbers of  Form No 24G","DDO Sequence Number in the Book Adjustment Mini Statement","Date on which tax deposited (dd/mm/yy)"]
[{"$f":"Main!BZ2","v":"2012-03-01"},{"$f":"D3","v":0},{"$f":"I!Q149","v":31320},null,2021247,"00018",{"$f":"EOMONTH(A3,1)","v":"2012-04-30"},"DBAXCOEF "]
[{"$f":"Main!BZ3","v":"2012-04-01"},{"$f":"D4","v":0},{"$f":"I!Q150","v":31320},null,3021248,"00049",{"$f":"EOMONTH(A4,1)","v":"2012-05-31"}]
[{"$f":"Main!BZ4","v":"2012-05-01"},0,{"$f":"I!Q151","v":31320},null,4021249,"00009","2012-06-30"]
[{"$f":"Main!BZ5","v":"2012-06-01"},0,{"$f":"I!Q152","v":31320},null,"0021254","00028","2012-07-31"]
[{"$f":"Main!BZ6","v":"2012-07-01"},0,{"$f":"I!Q153","v":32260},null,3021250,"00003","2012-08-31"]
[{"$f":"Main!BZ7","v":"2012-08-01"},0,{"$f":"I!Q154","v":32260},null,5021252,"00026","2012-09-30"]
[{"$f":"Main!BZ8","v":"2012-09-01"},0,{"$f":"I!Q155","v":32260},null,6021253,"00052","2012-10-31"]
[{"$f":"Main!BZ9","v":"2012-10-01"},0,{"$f":"I!Q156","v":32260},{"$nulls":3},"2012-11-30"]
[{"$f":"Main!BZ10","v":"2012-11-01"},0,{"$f":"I!Q157","v":32260},{"$nulls":3},"2012-12-31"]
[{"$f":"Main!BZ11","v":"2012-12-01"},0,{"$f":"I!Q158","v":32260},{"$nulls":3},"2013-01-31"]
[{"$f":"Main!BZ12","v":"2013-01-01"},0,{"$f":"I!Q159","v":32260},{"$nulls":3},"2013-02-28"]
[{"$f":"Main!BZ13","v":"2013-02-01"},47042,{"$f":"I!Q160","v":32260},{"$f":"IF(OR(SB!K83<0,SB!K83=\"NIL\"),0,SB!K83)","v":{"v":47042,"d":"47042.00"}},null,null,"2013-03-31"]
[]
["BIN consists of the following: "]
["Receipt Number: Seven digit unique number generated for each Form 24G statement successfully accepted at the TIN central system."]
["DDO Serial Number: Five digit unique number generated for each DDO record with valid TAN present in the Form 24G statement successfully accepted at the TIN central system."]
["Date: The last date of the month and year for which TDS/TCS is reported in Form 24G."]

{"sheet":"W","index":2,"n_rows":137,"n_cols":118,"rows_kept":137,"hidden":true,"merged":[[1,29,1,30],[1,74,1,75],[7,0,7,3]]}
["Month-Year","Day","HRA","CCA","HMA","AHRA","SCA",{"$f":"Main!AX4","v":"Not-Applicable"},"Applicable","Pay Bill",1,{"$f":"DATE(YEAR(Main!$BZ$2),MONTH(Main!$BZ$2),1)","v":"2012-03-01"},{"$f":"EOMONTH(Main!$BZ$13,0)","v":"2013-02-28"},null,{"$f":"K1+1","v":2},{"$f":"O1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$nulls":4},"AAS Eligible",1,{"$f":"IF(I!B3=0,I!C9,I!B3)","v":"2013-04-01"},{"$f":"I!C11-1","v":"2013-04-01"},null,{"$f":"AG1+1","v":2},{"$f":"AK1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$f":"DATE(2011,5,31)","v":"2011-05-31"},null,null,"AAS Drawn",1,{"$f":"AH1","v":"2013-04-01"},{"$f":"AI1","v":"2013-04-01"},null,{"$f":"BB1+1","v":2},{"$f":"BF1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$nulls":6},{"$f":"IF(Main!AN10=4,\"DSC Pay Fixation Arrears\",\"Promotion Fixation Arrears\")","v":"Promotion Fixation Arrears"},1,{"$f":"IF(Main!AN10=4,I!B9,IF(I!B5=0,I!C9,IF(I!B4<I!B5,I!B5,I!C9)))","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,I!C12-1,I!E11-1)","v":"2013-04-01"},null,{"$f":"BZ1+1","v":2},{"$f":"CD1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,{"$f":"DATE(2011,5,31)","v":"2011-05-31"},null,null,{"$f":"BY1","v":"Promotion Fixation Arrears"},1,{"$f":"CA1","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,I!C12-1,I!E11-1)","v":"2013-04-01"},null,{"$f":"CU1+1","v":2},{"$f":"CY1+1","v":3},4,5,6,7,8,9,10,11,12,13,14]
["Place1",{"$f":"IF(Main!F16=Main!$BC$7,Main!G16-1+Main!H16,I!$C$9)","v":"2012-03-01"},{"$f":"IF(B2=I!$C$9,0,Main!I16)","v":10},{"$f":"IF(B2=I!$C$9,Main!$AX$4,Main!J16)","v":"Not-Applicable"},{"$f":"IF($B$2=I!$C$9,0,Main!K16)","v":0},{"$f":"IF(B2=I!$C$9,Main!$AX$4,Main!L16)","v":"Not-Applicable"},{"$f":"IF(B2=I!$C$9,Main!$AX$4,Main!M16)","v":"Not-Applicable"},{"$f":"IF(C2=30,12000,8000)","v":8000},"Not-Applicable",null,"Month","From","To","Pay","Pay","AQI","DA","HRA","Additional HRA","IR","HMA","PHCA","CCA","RA","Others","SCA","GROSS","Leave Type",null,{"$f":"H8","v":"DA"},null,null,"Month","From","To","Pay","Pay","AQI","DA","HRA","Additional HRA","IR","HMA","PHCA","CCA","RA","Others","SCA","GROSS","PF PART","PT PART","Leave Type",null,"Month","From","To","Pay","Pay","AQI","DA","HRA","Additional HRA","IR","HMA","PHCA","CCA","RA","Others","SCA","GROSS","PF PART","PT PART","Leave Type",null,"DA RATES",null,null,"Month","From","To","Pay","Pay","AQI","DA","HRA","Additional HRA","IR","HMA","PHCA","CCA","RA","Others","SCA","GROSS","PF PART","PT PART","Leave Type",null,"Month","From","To","Pay","Pay","AQI","DA","HRA","Additional HRA","IR","HMA","PHCA","CCA","RA","Others","SCA","GROSS","PF PART","PT PART","Leave Type"]
["Place-2",{"$f":"IF(Main!F17=Main!$BC$7,Main!G17-1+Main!H17,I!$C$9)","v":"2013-04-01"},{"$f":"IF(B3=I!$C$9,0,Main!I17)","v":0},{"$f":"IF(B3=I!$C$9,Main!$AX$4,Main!J17)","v":"Not-Applicable"},{"$f":"IF($B$2=I!$C$9,0,Main!K17)","v":0},{"$f":"IF(B3=I!$C$9,Main!$AX$4,Main!L17)","v":"Not-Applicable"},{"$f":"IF(B3=I!$C$9,Main!$AX$4,Main!M17)","v":"Not-Applicable"},{"$f":"IF(C3=30,12000,8000)","v":8000},null,null,{"$f":"IF(L3=\"\",\"\",DATE(YEAR(L3),MONTH(L3),1))","v":"2012-03-01"},{"$f":"L1","v":"2012-03-01"},{"$f":"IF(L3=\"\",\"\",MIN(EOMONTH(L3,0),LOOKUP(L3,$E$47:$F$53)-1,IF(L3<$B$2,$B$2-1,I!$Q$9),IF(L3<$B$3,$B$3-1,I!$Q$9),IF(L3<$B$4,$B$4-1,I!$Q$9),LOOKUP(L3,$H$47:$I$53)))","v":"2012-03-31"},{"$f":"IF(L3=\"\",\"\",VLOOKUP(L3,'Advance Tax'!$A$3:$C$14,3))","v":{"v":31320,"d":"31320.00"}},{"$f":"IF(L3=\"\",\"\",ROUND(IF(AB3=3,0,IF(AB3=2,N3/2,N3))*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0))","v":31320},{"$f":"IF(L3=\"\",\"\",ROUND(IF(AB3=3,0,IF(AB3=2,IF(N3=VLOOKUP(N3,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N3=VLOOKUP(N3,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0))","v":0},{"$f":"IF(L3=\"\",\"\",IF(N3=VLOOKUP(N3,I!$I$2:$J$5,1),0,ROUND(O3*VLOOKUP(L3,$H$9:$I$12,2)%,0)))","v":18166},{"$f":"IF(L3=\"\",\"\",IF(OR(AB3=3,N3=VLOOKUP(N3,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N3*VLOOKUP(L3,$B$1:$G$4,2)%,0),VLOOKUP(L3,$B$2:$H$4,7,TRUE))*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0)))","v":3132},{"$f":"IF(L3=\"\",\"\",IF(OR(L3<DATE(2010,4,1),$I$2=VLOOKUP(L3,$B$2:$G$4,5,TRUE),N3=VLOOKUP(N3,I!$I$2:$J$5,1)),0,ROUND(IF(AB3=3,0,IF(AB3=2,MIN(ROUND(N3*$G$13%,0),$G$14)/2,MIN(ROUND(N3*$G$13%,0),$G$14)))*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0)))","v":0},null,{"$f":"IF(L3=\"\",\"\",IF(L3<DATE(2010,4,1),0,IF(OR(AB3=2,AB3=3,N3=VLOOKUP(N3,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L3,$B$1:$G$4,4)*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0))))","v":0},{"$f":"IF(L3=\"\",\"\",IF(OR(AB3=2,AB3=3,L3<DATE(2010,4,1),N3=VLOOKUP(N3,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K3,$A$27:$C$32,2,TRUE),ROUND(O3*VLOOKUP(K3,$A$27:$C$32,3,TRUE)%,0))*IF(K3=$A$36,$C$36,IF(K3=$A$37,$C$37,IF(K3=$A$38,$C$38,IF(K3=$A$39,$C$39,IF(K3=$A$40,$C$40,IF(K3=$A$41,$C$41,1))))))*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0)))","v":0},{"$f":"IF(L3=\"\",\"\",IF(OR(AB3=3,N3=VLOOKUP(N3,I!$I$2:$J$5,1)),0,ROUND(IF(AB3=2,VLOOKUP(N3,$A$20:$E$23,IF($B$19=VLOOKUP(L3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L3,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N3,$A$20:$E$23,IF($B$19=VLOOKUP(L3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L3,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0)))","v":0},{"$f":"IF(L3=\"\",\"\",IF(OR(K3<DATE(2010,4,1),AB3=3,N3=VLOOKUP(N3,I!$I$2:$J$5,1)),0,ROUND(IF(AB3=2,Main!$L$9/2,Main!$L$9)*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0)))","v":0},null,{"$f":"IF(L3=\"\",\"\",IF(OR(AB3=3,N3=VLOOKUP(N3,I!$I$2:$J$5,1)),0,ROUND(IF(AB3=2,VLOOKUP(O3,$A$11:$E$16,IF($B$10=VLOOKUP(K3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K3,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O3,$A$11:$E$16,IF($B$10=VLOOKUP(K3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K3,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M3)-DAY(L3)+1)/DAY(EOMONTH(L3,0)),0)))","v":0},{"$f":"SUM(O3:Z3)","v":52618},{"$f":"IF(OR(AND(L3=$E$48,$G$48=3),AND(L3=$E$49,$G$49=3),AND(L3=$E$50,$G$50=3),AND(L3=$E$51,$G$51=3),AND(L3=$E$52,$G$52=3),AND(L3=$E$53,$G$53=3)),3,IF(OR(AND(L3=$E$48,$G$48=2),AND(L3=$E$49,$G$49=2),AND(L3=$E$50,$G$50=2),AND(L3=$E$51,$G$51=2),AND(L3=$E$52,$G$52=2),AND(L3=$E$53,$G$53=2)),2,1))","v":1},null,{"$f":"H8","v":"DA"},"RPS-2010",null,{"$f":"IF(AH3=\"\",\"\",DATE(YEAR(AH3),MONTH(AH3),1))","v":""},{"$f":"IF(AH1>=I!$C$9,\"\",AH1)","v":""},{"$f":"IF(AH3=\"\",\"\",MIN(EOMONTH(AH3,0),VLOOKUP(AH3,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH3,$E$47:$F$53)-1,IF(AH3<$B$2,$B$2-1,I!$Q$9),IF(AH3<$B$3,$B$3-1,I!$Q$9),IF(AH3<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH3,$H$47:$I$53)))","v":""},{"$f":"IF(AH3=\"\",\"\",VLOOKUP(AH3,I!$P$164:$R$202,2))","v":""},{"$f":"IF(AH3=\"\",\"\",ROUND(IF(AZ3=3,0,IF(AZ3=2,AJ3/2,AJ3))*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0))","v":""},{"$f":"IF(AH3=\"\",\"\",ROUND(IF(AZ3=3,0,IF(AZ3=2,IF(AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0))","v":""},{"$f":"IF(AH3=\"\",\"\",IF(AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1),0,ROUND(AK3*VLOOKUP(AH3,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH3=\"\",\"\",IF(OR(AZ3=3,AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ3*VLOOKUP(AH3,$B$1:$G$4,2)%,0),VLOOKUP(AH3,$B$2:$H$4,7,TRUE))*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0)))","v":""},{"$f":"IF(AH3=\"\",\"\",IF(OR(AH3<DATE(2010,4,1),$I$2=VLOOKUP(AH3,$B$2:$G$4,5,TRUE),AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1)),0,ROUND(IF(AZ3=3,0,IF(AZ3=2,MIN(ROUND(AJ3*$G$13%,0),$G$14)/2,MIN(ROUND(AJ3*$G$13%,0),$G$14)))*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0)))","v":""},null,{"$f":"IF(AH3=\"\",\"\",IF(AH3<DATE(2010,4,1),0,IF(OR(AZ3=2,AZ3=3,AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH3,$B$1:$G$4,4)*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0))))","v":""},{"$f":"IF(AH3=\"\",\"\",IF(OR(AZ3=2,AZ3=3,AH3<DATE(2010,4,1),AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG3,$A$27:$C$32,2,TRUE),ROUND(AK3*VLOOKUP(AG3,$A$27:$C$32,3,TRUE)%,0))*IF(AG3=$A$36,$C$36,IF(AG3=$A$37,$C$37,IF(AG3=$A$38,$C$38,IF(AG3=$A$39,$C$39,IF(AG3=$A$40,$C$40,IF(AG3=$A$41,$C$41,1))))))*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0)))","v":""},{"$f":"IF(AH3=\"\",\"\",IF(OR(AZ3=3,AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1)),0,ROUND(IF(AZ3=2,VLOOKUP(AJ3,$A$20:$E$23,IF($B$19=VLOOKUP(AH3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH3,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ3,$A$20:$E$23,IF($B$19=VLOOKUP(AH3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH3,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0)))","v":""},{"$f":"IF(AH3=\"\",\"\",IF(OR(AG3<DATE(2010,4,1),AZ3=3,AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1)),0,ROUND(IF(AZ3=2,Main!$L$9/2,Main!$L$9)*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0)))","v":""},null,{"$f":"IF(AH3=\"\",\"\",IF(OR(AZ3=3,AJ3=VLOOKUP(AJ3,I!$I$2:$J$5,1)),0,ROUND(IF(AZ3=2,VLOOKUP(AK3,$A$11:$E$16,IF($B$10=VLOOKUP(AG3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG3,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK3,$A$11:$E$16,IF($B$10=VLOOKUP(AG3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG3,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI3)-DAY(AH3)+1)/DAY(EOMONTH(AH3,0)),0)))","v":""},{"$f":"SUM(AK3:AV3)","v":0},{"$f":"IF(AH3=\"\",\"\",IF(AH3<=$AX$1,AW3-AY3,IF(AND(Main!$F$22=Main!$CA$24,AH3>$AX$1),ROUND(SUM(AK3,AM3)*10%,0),\"\")))","v":""},{"$f":"IF(AG3=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW3*DAY(EOMONTH(AH3,0))/(DAY(AI3)-DAY(AH3)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(AH3=$E$48,$G$48=3),AND(AH3=$E$49,$G$49=3),AND(AH3=$E$50,$G$50=3),AND(AH3=$E$51,$G$51=3),AND(AH3=$E$52,$G$52=3),AND(AH3=$E$53,$G$53=3)),3,IF(OR(AND(AH3=$E$48,$G$48=2),AND(AH3=$E$49,$G$49=2),AND(AH3=$E$50,$G$50=2),AND(AH3=$E$51,$G$51=2),AND(AH3=$E$52,$G$52=2),AND(AH3=$E$53,$G$53=2)),2,1))","v":1},null,{"$f":"IF(BC3=\"\",\"\",DATE(YEAR(BC3),MONTH(BC3),1))","v":""},{"$f":"IF(BC1>=I!$C$9,\"\",BC1)","v":""},{"$f":"IF(BC3=\"\",\"\",MIN(EOMONTH(BC3,0),VLOOKUP(BC3,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC3,$E$47:$F$53)-1,IF(BC3<$B$2,$B$2-1,I!$Q$9),IF(BC3<$B$3,$B$3-1,I!$Q$9),IF(BC3<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC3,$H$47:$I$53)))","v":""},{"$f":"IF(BC3=\"\",\"\",VLOOKUP(BC3,I!$P$164:$R$202,3))","v":""},{"$f":"IF(BC3=\"\",\"\",ROUND(IF(BU3=3,0,IF(BU3=2,BE3/2,BE3))*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0))","v":""},{"$f":"IF(BC3=\"\",\"\",ROUND(IF(BU3=3,0,IF(BU3=2,IF(BE3=VLOOKUP(BE3,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE3=VLOOKUP(BE3,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0))","v":""},{"$f":"IF(BC3=\"\",\"\",IF(BE3=VLOOKUP(BE3,I!$I$2:$J$5,1),0,ROUND(BF3*VLOOKUP(BC3,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC3=\"\",\"\",IF(OR(BU3=3,BE3=VLOOKUP(BE3,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE3*VLOOKUP(BC3,$B$1:$G$4,2)%,0),VLOOKUP(BC3,$B$2:$H$4,7,TRUE))*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0)))","v":""},{"$f":"IF(BC3=\"\",\"\",IF(OR(BC3<DATE(2010,4,1),$I$2=VLOOKUP(BC3,$B$2:$G$4,5,TRUE),BE3=VLOOKUP(BE3,I!$I$2:$J$5,1)),0,ROUND(IF(BU3=3,0,IF(BU3=2,MIN(ROUND(BE3*$G$13%,0),$G$14)/2,MIN(ROUND(BE3*$G$13%,0),$G$14)))*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0)))","v":""},null,{"$f":"IF(BC3=\"\",\"\",IF(BC3<DATE(2010,4,1),0,IF(OR(BU3=2,BU3=3,BE3=VLOOKUP(BE3,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC3,$B$1:$G$4,4)*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0))))","v":""},{"$f":"IF(BC3=\"\",\"\",IF(OR(BU3=2,BU3=3,BC3<DATE(2010,4,1),BE3=VLOOKUP(BE3,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB3,$A$27:$C$32,2,TRUE),ROUND(BF3*VLOOKUP(BB3,$A$27:$C$32,3,TRUE)%,0))*IF(BB3=$A$36,$C$36,IF(BB3=$A$37,$C$37,IF(BB3=$A$38,$C$38,IF(BB3=$A$39,$C$39,IF(BB3=$A$40,$C$40,IF(BB3=$A$41,$C$41,1))))))*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0)))","v":""},{"$f":"IF(BC3=\"\",\"\",IF(OR(BU3=3,BE3=VLOOKUP(BE3,I!$I$2:$J$5,1)),0,ROUND(IF(BU3=2,VLOOKUP(BE3,$A$20:$E$23,IF($B$19=VLOOKUP(BC3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC3,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE3,$A$20:$E$23,IF($B$19=VLOOKUP(BC3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC3,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0)))","v":""},{"$f":"IF(BC3=\"\",\"\",IF(OR(BB3<DATE(2010,4,1),BU3=3,BE3=VLOOKUP(BE3,I!$I$2:$J$5,1)),0,ROUND(IF(BU3=2,Main!$L$9/2,Main!$L$9)*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0)))","v":""},null,{"$f":"IF(BC3=\"\",\"\",IF(OR(BU3=3,BE3=VLOOKUP(BE3,I!$I$2:$J$5,1)),0,ROUND(IF(BU3=2,VLOOKUP(BF3,$A$11:$E$16,IF($B$10=VLOOKUP(BB3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB3,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF3,$A$11:$E$16,IF($B$10=VLOOKUP(BB3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB3,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD3)-DAY(BC3)+1)/DAY(EOMONTH(BC3,0)),0)))","v":""},{"$f":"SUM(BF3:BQ3)","v":0},{"$f":"IF(BC3=\"\",\"\",IF(BC3<=$AX$1,BR3-BT3,IF(AND(Main!$F$22=Main!$CA$24,BC3>$AX$1),ROUND(SUM(BF3,BH3)*10%,0),\"\")))","v":""},{"$f":"IF(BB3=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR3*DAY(EOMONTH(BC3,0))/(DAY(BD3)-DAY(BC3)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(BC3=$E$48,$G$48=3),AND(BC3=$E$49,$G$49=3),AND(BC3=$E$50,$G$50=3),AND(BC3=$E$51,$G$51=3),AND(BC3=$E$52,$G$52=3),AND(BC3=$E$53,$G$53=3)),3,IF(OR(AND(BC3=$E$48,$G$48=2),AND(BC3=$E$49,$G$49=2),AND(BC3=$E$50,$G$50=2),AND(BC3=$E$51,$G$51=2),AND(BC3=$E$52,$G$52=2),AND(BC3=$E$53,$G$53=2)),2,1))","v":1},{"$f":"AW3-BR3","v":0},"FROM","RPS-2010","UGC-2006",{"$f":"IF(CA3=\"\",\"\",DATE(YEAR(CA3),MONTH(CA3),1))","v":""},{"$f":"IF(CA1>=I!$C$9,\"\",CA1)","v":""},{"$f":"IF(CA3=\"\",\"\",MIN(EOMONTH(CA3,0),VLOOKUP(CA3,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA3,$E$47:$F$53)-1,IF(CA3<$B$2,$B$2-1,I!$Q$9),IF(CA3<$B$3,$B$3-1,I!$Q$9),IF(CA3<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA3,$H$47:$I$53)))","v":""},{"$f":"IF(CA3=\"\",\"\",VLOOKUP(CA3,I!$P$164:$R$202,2))","v":""},{"$f":"IF(CA3=\"\",\"\",ROUND(IF(CS3=3,0,IF(CS3=2,CC3/2,CC3))*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0))","v":""},{"$f":"IF(CA3=\"\",\"\",ROUND(IF(CS3=3,0,IF(CS3=2,IF(CC3=VLOOKUP(CC3,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC3=VLOOKUP(CC3,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0))","v":""},{"$f":"IF(CA3=\"\",\"\",IF(CC3=VLOOKUP(CC3,I!$I$2:$J$5,1),0,ROUND(CD3*VLOOKUP(CA3,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA3=\"\",\"\",IF(OR(CS3=3,CC3=VLOOKUP(CC3,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC3*VLOOKUP(CA3,$B$1:$G$4,2)%,0),VLOOKUP(CA3,$B$2:$H$4,7,TRUE))*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0)))","v":""},{"$f":"IF(CA3=\"\",\"\",IF(OR(CA3<DATE(2010,4,1),$I$2=VLOOKUP(CA3,$B$2:$G$4,5,TRUE),CC3=VLOOKUP(CC3,I!$I$2:$J$5,1)),0,ROUND(IF(CS3=3,0,IF(CS3=2,MIN(ROUND(CC3*$G$13%,0),$G$14)/2,MIN(ROUND(CC3*$G$13%,0),$G$14)))*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0)))","v":""},null,{"$f":"IF(CA3=\"\",\"\",IF(CA3<DATE(2010,4,1),0,IF(OR(CS3=2,CS3=3,CC3=VLOOKUP(CC3,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA3,$B$1:$G$4,4)*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0))))","v":""},{"$f":"IF(CA3=\"\",\"\",IF(OR(CS3=2,CS3=3,CA3<DATE(2010,4,1),CC3=VLOOKUP(CC3,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ3,$A$27:$C$32,2,TRUE),ROUND(CD3*VLOOKUP(BZ3,$A$27:$C$32,3,TRUE)%,0))*IF(BZ3=$A$36,$C$36,IF(BZ3=$A$37,$C$37,IF(BZ3=$A$38,$C$38,IF(BZ3=$A$39,$C$39,IF(BZ3=$A$40,$C$40,IF(BZ3=$A$41,$C$41,1))))))*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0)))","v":""},{"$f":"IF(CA3=\"\",\"\",IF(OR(CS3=3,CC3=VLOOKUP(CC3,I!$I$2:$J$5,1)),0,ROUND(IF(CS3=2,VLOOKUP(CC3,$A$20:$E$23,IF($B$19=VLOOKUP(CA3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA3,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC3,$A$20:$E$23,IF($B$19=VLOOKUP(CA3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA3,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0)))","v":""},{"$f":"IF(CA3=\"\",\"\",IF(OR(BZ3<DATE(2010,4,1),CS3=3,CC3=VLOOKUP(CC3,I!$I$2:$J$5,1)),0,ROUND(IF(CS3=2,Main!$L$9/2,Main!$L$9)*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0)))","v":""},null,{"$f":"IF(CA3=\"\",\"\",IF(OR(CS3=3,CC3=VLOOKUP(CC3,I!$I$2:$J$5,1)),0,ROUND(IF(CS3=2,VLOOKUP(CD3,$A$11:$E$16,IF($B$10=VLOOKUP(BZ3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ3,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD3,$A$11:$E$16,IF($B$10=VLOOKUP(BZ3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ3,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB3)-DAY(CA3)+1)/DAY(EOMONTH(CA3,0)),0)))","v":""},{"$f":"SUM(CD3:CO3)","v":0},{"$f":"IF(CA3=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD3,CF3)*10%,0),\"\"))","v":""},{"$f":"IF(BZ3=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP3*DAY(EOMONTH(CA3,0))/(DAY(CB3)-DAY(CA3)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(CA3=$E$48,$G$48=3),AND(CA3=$E$49,$G$49=3),AND(CA3=$E$50,$G$50=3),AND(CA3=$E$51,$G$51=3),AND(CA3=$E$52,$G$52=3),AND(CA3=$E$53,$G$53=3)),3,IF(OR(AND(CA3=$E$48,$G$48=2),AND(CA3=$E$49,$G$49=2),AND(CA3=$E$50,$G$50=2),AND(CA3=$E$51,$G$51=2),AND(CA3=$E$52,$G$52=2),AND(CA3=$E$53,$G$53=2)),2,1))","v":1},null,{"$f":"IF(CV3=\"\",\"\",DATE(YEAR(CV3),MONTH(CV3),1))","v":""},{"$f":"IF(CV1>=I!$C$9,\"\",CV1)","v":""},{"$f":"IF(CV3=\"\",\"\",MIN(EOMONTH(CV3,0),VLOOKUP(CV3,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV3,$E$47:$F$53)-1,IF(CV3<$B$2,$B$2-1,I!$Q$9),IF(CV3<$B$3,$B$3-1,I!$Q$9),IF(CV3<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV3,$H$47:$I$53)))","v":""},{"$f":"IF(CV3=\"\",\"\",VLOOKUP(CV3-1,I!$P$164:$R$202,3))","v":""},{"$f":"IF(CV3=\"\",\"\",ROUND(IF(DN3=3,0,IF(DN3=2,CX3/2,CX3))*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0))","v":""},{"$f":"IF(CV3=\"\",\"\",ROUND(IF(DN3=3,0,IF(DN3=2,IF(CX3=VLOOKUP(CX3,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX3=VLOOKUP(CX3,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0))","v":""},{"$f":"IF(CV3=\"\",\"\",IF(CX3=VLOOKUP(CX3,I!$I$2:$J$5,1),0,ROUND(CY3*VLOOKUP(CV3,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV3=\"\",\"\",IF(OR(DN3=3,CX3=VLOOKUP(CX3,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX3*VLOOKUP(CV3,$B$1:$G$4,2)%,0),VLOOKUP(CV3,$B$2:$H$4,7,TRUE))*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0)))","v":""},{"$f":"IF(CV3=\"\",\"\",IF(OR(CV3<DATE(2010,4,1),$I$2=VLOOKUP(CV3,$B$2:$G$4,5,TRUE),CX3=VLOOKUP(CX3,I!$I$2:$J$5,1)),0,ROUND(IF(DN3=3,0,IF(DN3=2,MIN(ROUND(CX3*$G$13%,0),$G$14)/2,MIN(ROUND(CX3*$G$13%,0),$G$14)))*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0)))","v":""},null,{"$f":"IF(CV3=\"\",\"\",IF(CV3<DATE(2010,4,1),0,IF(OR(DN3=2,DN3=3,CX3=VLOOKUP(CX3,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV3,$B$1:$G$4,4)*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0))))","v":""},{"$f":"IF(CV3=\"\",\"\",IF(OR(DN3=2,DN3=3,CV3<DATE(2010,4,1),CX3=VLOOKUP(CX3,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU3,$A$27:$C$32,2,TRUE),ROUND(CY3*VLOOKUP(CU3,$A$27:$C$32,3,TRUE)%,0))*IF(CU3=$A$36,$C$36,IF(CU3=$A$37,$C$37,IF(CU3=$A$38,$C$38,IF(CU3=$A$39,$C$39,IF(CU3=$A$40,$C$40,IF(CU3=$A$41,$C$41,1))))))*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0)))","v":""},{"$f":"IF(CV3=\"\",\"\",IF(OR(DN3=3,CX3=VLOOKUP(CX3,I!$I$2:$J$5,1)),0,ROUND(IF(DN3=2,VLOOKUP(CX3,$A$20:$E$23,IF($B$19=VLOOKUP(CV3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV3,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX3,$A$20:$E$23,IF($B$19=VLOOKUP(CV3,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV3,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV3,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0)))","v":""},{"$f":"IF(CV3=\"\",\"\",IF(OR(CU3<DATE(2010,4,1),DN3=3,CX3=VLOOKUP(CX3,I!$I$2:$J$5,1)),0,ROUND(IF(DN3=2,Main!$L$9/2,Main!$L$9)*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0)))","v":""},null,{"$f":"IF(CV3=\"\",\"\",IF(OR(DN3=3,CX3=VLOOKUP(CX3,I!$I$2:$J$5,1)),0,ROUND(IF(DN3=2,VLOOKUP(CY3,$A$11:$E$16,IF($B$10=VLOOKUP(CU3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU3,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY3,$A$11:$E$16,IF($B$10=VLOOKUP(CU3,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU3,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU3,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW3)-DAY(CV3)+1)/DAY(EOMONTH(CV3,0)),0)))","v":""},{"$f":"SUM(CY3:DJ3)","v":0},{"$f":"IF(CV3=\"\",\"\",IF(CX3=VLOOKUP(CX3,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY3,DA3)*10%,0),\"\")))","v":""},{"$f":"IF(CU3=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK3*DAY(EOMONTH(CV3,0))/(DAY(CW3)-DAY(CV3)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(CV3=$E$48,$G$48=3),AND(CV3=$E$49,$G$49=3),AND(CV3=$E$50,$G$50=3),AND(CV3=$E$51,$G$51=3),AND(CV3=$E$52,$G$52=3),AND(CV3=$E$53,$G$53=3)),3,IF(OR(AND(CV3=$E$48,$G$48=2),AND(CV3=$E$49,$G$49=2),AND(CV3=$E$50,$G$50=2),AND(CV3=$E$51,$G$51=2),AND(CV3=$E$52,$G$52=2),AND(CV3=$E$53,$G$53=2)),2,1))","v":1}]
["Place-3",{"$f":"IF(Main!F18=Main!$BC$7,Main!G18-1+Main!H18,I!$C$9)","v":"2013-04-01"},{"$f":"IF(B4=I!$C$9,0,Main!I18)","v":0},{"$f":"IF(B4=I!$C$9,Main!$AX$4,Main!J18)","v":"Not-Applicable"},{"$f":"IF($B$2=I!$C$9,0,Main!K18)","v":0},{"$f":"IF(B4=I!$C$9,Main!$AX$4,Main!L18)","v":"Not-Applicable"},{"$f":"IF(B4=I!$C$9,Main!$AX$4,Main!M18)","v":"Not-Applicable"},{"$f":"IF(C4=30,12000,8000)","v":8000},null,null,{"$f":"IF(L4=\"\",\"\",DATE(YEAR(L4),MONTH(L4),1))","v":"2012-04-01"},{"$f":"IF(L3=\"\",\"\",IF($M$1<=M3,\"\",M3+1))","v":"2012-04-01"},{"$f":"IF(L4=\"\",\"\",MIN(EOMONTH(L4,0),VLOOKUP(L4,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L4,$E$47:$F$53)-1,IF(L4<$B$2,$B$2-1,I!$Q$9),IF(L4<$B$3,$B$3-1,I!$Q$9),IF(L4<$B$4,$B$4-1,I!$Q$9),LOOKUP(L4,$H$47:$I$53)))","v":"2012-04-30"},{"$f":"IF(L4=\"\",\"\",VLOOKUP(L4,'Advance Tax'!$A$3:$C$14,3))","v":{"v":31320,"d":"31320.00"}},31320,{"$f":"IF(L4=\"\",\"\",ROUND(IF(AB4=3,0,IF(AB4=2,IF(N4=VLOOKUP(N4,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N4=VLOOKUP(N4,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0))","v":0},{"$f":"IF(L4=\"\",\"\",IF(N4=VLOOKUP(N4,I!$I$2:$J$5,1),0,ROUND(O4*VLOOKUP(L4,$H$9:$I$12,2)%,0)))","v":18166},{"$f":"IF(L4=\"\",\"\",IF(OR(AB4=3,N4=VLOOKUP(N4,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N4*VLOOKUP(L4,$B$1:$G$4,2)%,0),VLOOKUP(L4,$B$2:$H$4,7,TRUE))*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0)))","v":3132},{"$f":"IF(L4=\"\",\"\",IF(OR(L4<DATE(2010,4,1),$I$2=VLOOKUP(L4,$B$2:$G$4,5,TRUE),N4=VLOOKUP(N4,I!$I$2:$J$5,1)),0,ROUND(IF(AB4=3,0,IF(AB4=2,MIN(ROUND(N4*$G$13%,0),$G$14)/2,MIN(ROUND(N4*$G$13%,0),$G$14)))*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0)))","v":0},null,{"$f":"IF(L4=\"\",\"\",IF(L4<DATE(2010,4,1),0,IF(OR(AB4=2,AB4=3,N4=VLOOKUP(N4,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L4,$B$1:$G$4,4)*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0))))","v":0},{"$f":"IF(L4=\"\",\"\",IF(OR(AB4=2,AB4=3,L4<DATE(2010,4,1),N4=VLOOKUP(N4,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K4,$A$27:$C$32,2,TRUE),ROUND(O4*VLOOKUP(K4,$A$27:$C$32,3,TRUE)%,0))*IF(K4=$A$36,$C$36,IF(K4=$A$37,$C$37,IF(K4=$A$38,$C$38,IF(K4=$A$39,$C$39,IF(K4=$A$40,$C$40,IF(K4=$A$41,$C$41,1))))))*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0)))","v":0},{"$f":"IF(L4=\"\",\"\",IF(OR(AB4=3,N4=VLOOKUP(N4,I!$I$2:$J$5,1)),0,ROUND(IF(AB4=2,VLOOKUP(N4,$A$20:$E$23,IF($B$19=VLOOKUP(L4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L4,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N4,$A$20:$E$23,IF($B$19=VLOOKUP(L4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L4,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0)))","v":0},{"$f":"IF(L4=\"\",\"\",IF(OR(K4<DATE(2010,4,1),AB4=3,N4=VLOOKUP(N4,I!$I$2:$J$5,1)),0,ROUND(IF(AB4=2,Main!$L$9/2,Main!$L$9)*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0)))","v":0},null,{"$f":"IF(L4=\"\",\"\",IF(OR(AB4=3,N4=VLOOKUP(N4,I!$I$2:$J$5,1)),0,ROUND(IF(AB4=2,VLOOKUP(O4,$A$11:$E$16,IF($B$10=VLOOKUP(K4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K4,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O4,$A$11:$E$16,IF($B$10=VLOOKUP(K4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K4,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M4)-DAY(L4)+1)/DAY(EOMONTH(L4,0)),0)))","v":0},{"$f":"SUM(O4:Z4)","v":52618},{"$f":"IF(OR(AND(L4=$E$48,$G$48=3),AND(L4=$E$49,$G$49=3),AND(L4=$E$50,$G$50=3),AND(L4=$E$51,$G$51=3),AND(L4=$E$52,$G$52=3),AND(L4=$E$53,$G$53=3)),3,IF(OR(AND(L4=$E$48,$G$48=2),AND(L4=$E$49,$G$49=2),AND(L4=$E$50,$G$50=2),AND(L4=$E$51,$G$51=2),AND(L4=$E$52,$G$52=2),AND(L4=$E$53,$G$53=2)),2,1))","v":1},null,"2011-01-01",51,null,"",{"$f":"IF(AH3=\"\",\"\",IF($AI$1<=AI3,\"\",AI3+1))","v":""},{"$f":"IF(AH4=\"\",\"\",MIN(EOMONTH(AH4,0),VLOOKUP(AH4,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH4,$E$47:$F$53)-1,IF(AH4<$B$2,$B$2-1,I!$Q$9),IF(AH4<$B$3,$B$3-1,I!$Q$9),IF(AH4<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH4,$H$47:$I$53)))","v":""},{"$f":"IF(AH4=\"\",\"\",VLOOKUP(AH4,I!$P$164:$R$202,2))","v":""},{"$f":"IF(AH4=\"\",\"\",ROUND(IF(AZ4=3,0,IF(AZ4=2,AJ4/2,AJ4))*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0))","v":""},{"$f":"IF(AH4=\"\",\"\",ROUND(IF(AZ4=3,0,IF(AZ4=2,IF(AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0))","v":""},{"$f":"IF(AH4=\"\",\"\",IF(AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1),0,ROUND(AK4*VLOOKUP(AH4,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH4=\"\",\"\",IF(OR(AZ4=3,AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ4*VLOOKUP(AH4,$B$1:$G$4,2)%,0),VLOOKUP(AH4,$B$2:$H$4,7,TRUE))*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0)))","v":""},{"$f":"IF(AH4=\"\",\"\",IF(OR(AH4<DATE(2010,4,1),$I$2=VLOOKUP(AH4,$B$2:$G$4,5,TRUE),AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1)),0,ROUND(IF(AZ4=3,0,IF(AZ4=2,MIN(ROUND(AJ4*$G$13%,0),$G$14)/2,MIN(ROUND(AJ4*$G$13%,0),$G$14)))*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0)))","v":""},null,{"$f":"IF(AH4=\"\",\"\",IF(AH4<DATE(2010,4,1),0,IF(OR(AZ4=2,AZ4=3,AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH4,$B$1:$G$4,4)*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0))))","v":""},{"$f":"IF(AH4=\"\",\"\",IF(OR(AZ4=2,AZ4=3,AH4<DATE(2010,4,1),AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG4,$A$27:$C$32,2,TRUE),ROUND(AK4*VLOOKUP(AG4,$A$27:$C$32,3,TRUE)%,0))*IF(AG4=$A$36,$C$36,IF(AG4=$A$37,$C$37,IF(AG4=$A$38,$C$38,IF(AG4=$A$39,$C$39,IF(AG4=$A$40,$C$40,IF(AG4=$A$41,$C$41,1))))))*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0)))","v":""},{"$f":"IF(AH4=\"\",\"\",IF(OR(AZ4=3,AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1)),0,ROUND(IF(AZ4=2,VLOOKUP(AJ4,$A$20:$E$23,IF($B$19=VLOOKUP(AH4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH4,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ4,$A$20:$E$23,IF($B$19=VLOOKUP(AH4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH4,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0)))","v":""},{"$f":"IF(AH4=\"\",\"\",IF(OR(AG4<DATE(2010,4,1),AZ4=3,AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1)),0,ROUND(IF(AZ4=2,Main!$L$9/2,Main!$L$9)*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0)))","v":""},null,{"$f":"IF(AH4=\"\",\"\",IF(OR(AZ4=3,AJ4=VLOOKUP(AJ4,I!$I$2:$J$5,1)),0,ROUND(IF(AZ4=2,VLOOKUP(AK4,$A$11:$E$16,IF($B$10=VLOOKUP(AG4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG4,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK4,$A$11:$E$16,IF($B$10=VLOOKUP(AG4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG4,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI4)-DAY(AH4)+1)/DAY(EOMONTH(AH4,0)),0)))","v":""},{"$f":"SUM(AK4:AV4)","v":0},{"$f":"IF(AH4=\"\",\"\",IF(AH4<=$AX$1,AW4-AY4,IF(AND(Main!$F$22=Main!$CA$24,AH4>$AX$1),ROUND(SUM(AK4,AM4)*10%,0),\"\")))","v":""},{"$f":"IF(AG4=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW4*DAY(EOMONTH(AH4,0))/(DAY(AI4)-DAY(AH4)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(AH4=$E$48,$G$48=3),AND(AH4=$E$49,$G$49=3),AND(AH4=$E$50,$G$50=3),AND(AH4=$E$51,$G$51=3),AND(AH4=$E$52,$G$52=3),AND(AH4=$E$53,$G$53=3)),3,IF(OR(AND(AH4=$E$48,$G$48=2),AND(AH4=$E$49,$G$49=2),AND(AH4=$E$50,$G$50=2),AND(AH4=$E$51,$G$51=2),AND(AH4=$E$52,$G$52=2),AND(AH4=$E$53,$G$53=2)),2,1))","v":1},null,"",{"$f":"IF(BC3=\"\",\"\",IF($BD$1<=BD3,\"\",BD3+1))","v":""},{"$f":"IF(BC4=\"\",\"\",MIN(EOMONTH(BC4,0),VLOOKUP(BC4,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC4,$E$47:$F$53)-1,IF(BC4<$B$2,$B$2-1,I!$Q$9),IF(BC4<$B$3,$B$3-1,I!$Q$9),IF(BC4<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC4,$H$47:$I$53)))","v":""},{"$f":"IF(BC4=\"\",\"\",VLOOKUP(BC4,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC4=\"\",\"\",ROUND(IF(BU4=3,0,IF(BU4=2,IF(BE4=VLOOKUP(BE4,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE4=VLOOKUP(BE4,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0))","v":""},{"$f":"IF(BC4=\"\",\"\",IF(BE4=VLOOKUP(BE4,I!$I$2:$J$5,1),0,ROUND(BF4*VLOOKUP(BC4,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC4=\"\",\"\",IF(OR(BU4=3,BE4=VLOOKUP(BE4,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE4*VLOOKUP(BC4,$B$1:$G$4,2)%,0),VLOOKUP(BC4,$B$2:$H$4,7,TRUE))*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0)))","v":""},{"$f":"IF(BC4=\"\",\"\",IF(OR(BC4<DATE(2010,4,1),$I$2=VLOOKUP(BC4,$B$2:$G$4,5,TRUE),BE4=VLOOKUP(BE4,I!$I$2:$J$5,1)),0,ROUND(IF(BU4=3,0,IF(BU4=2,MIN(ROUND(BE4*$G$13%,0),$G$14)/2,MIN(ROUND(BE4*$G$13%,0),$G$14)))*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0)))","v":""},null,{"$f":"IF(BC4=\"\",\"\",IF(BC4<DATE(2010,4,1),0,IF(OR(BU4=2,BU4=3,BE4=VLOOKUP(BE4,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC4,$B$1:$G$4,4)*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0))))","v":""},{"$f":"IF(BC4=\"\",\"\",IF(OR(BU4=2,BU4=3,BC4<DATE(2010,4,1),BE4=VLOOKUP(BE4,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB4,$A$27:$C$32,2,TRUE),ROUND(BF4*VLOOKUP(BB4,$A$27:$C$32,3,TRUE)%,0))*IF(BB4=$A$36,$C$36,IF(BB4=$A$37,$C$37,IF(BB4=$A$38,$C$38,IF(BB4=$A$39,$C$39,IF(BB4=$A$40,$C$40,IF(BB4=$A$41,$C$41,1))))))*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0)))","v":""},{"$f":"IF(BC4=\"\",\"\",IF(OR(BU4=3,BE4=VLOOKUP(BE4,I!$I$2:$J$5,1)),0,ROUND(IF(BU4=2,VLOOKUP(BE4,$A$20:$E$23,IF($B$19=VLOOKUP(BC4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC4,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE4,$A$20:$E$23,IF($B$19=VLOOKUP(BC4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC4,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0)))","v":""},{"$f":"IF(BC4=\"\",\"\",IF(OR(BB4<DATE(2010,4,1),BU4=3,BE4=VLOOKUP(BE4,I!$I$2:$J$5,1)),0,ROUND(IF(BU4=2,Main!$L$9/2,Main!$L$9)*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0)))","v":""},null,{"$f":"IF(BC4=\"\",\"\",IF(OR(BU4=3,BE4=VLOOKUP(BE4,I!$I$2:$J$5,1)),0,ROUND(IF(BU4=2,VLOOKUP(BF4,$A$11:$E$16,IF($B$10=VLOOKUP(BB4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB4,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF4,$A$11:$E$16,IF($B$10=VLOOKUP(BB4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB4,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD4)-DAY(BC4)+1)/DAY(EOMONTH(BC4,0)),0)))","v":""},{"$f":"SUM(BF4:BQ4)","v":0},{"$f":"IF(BC4=\"\",\"\",IF(BC4<=$AX$1,BR4-BT4,IF(AND(Main!$F$22=Main!$CA$24,BC4>$AX$1),ROUND(SUM(BF4,BH4)*10%,0),\"\")))","v":""},{"$f":"IF(BB4=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR4*DAY(EOMONTH(BC4,0))/(DAY(BD4)-DAY(BC4)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(BC4=$E$48,$G$48=3),AND(BC4=$E$49,$G$49=3),AND(BC4=$E$50,$G$50=3),AND(BC4=$E$51,$G$51=3),AND(BC4=$E$52,$G$52=3),AND(BC4=$E$53,$G$53=3)),3,IF(OR(AND(BC4=$E$48,$G$48=2),AND(BC4=$E$49,$G$49=2),AND(BC4=$E$50,$G$50=2),AND(BC4=$E$51,$G$51=2),AND(BC4=$E$52,$G$52=2),AND(BC4=$E$53,$G$53=2)),2,1))","v":1},{"$f":"AW4-BR4","v":0},{"$f":"H9","v":"2011-01-01"},{"v":51,"d":"51.0000"},{"v":51,"d":"51.00"},"",{"$f":"IF(CA3=\"\",\"\",IF($CB$1<=CB3,\"\",CB3+1))","v":""},{"$f":"IF(CA4=\"\",\"\",MIN(EOMONTH(CA4,0),VLOOKUP(CA4,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA4,$E$47:$F$53)-1,IF(CA4<$B$2,$B$2-1,I!$Q$9),IF(CA4<$B$3,$B$3-1,I!$Q$9),IF(CA4<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA4,$H$47:$I$53)))","v":""},{"$f":"IF(CA4=\"\",\"\",VLOOKUP(CA4,I!$P$164:$R$202,2))","v":""},{"$f":"IF(CA4=\"\",\"\",ROUND(IF(CS4=3,0,IF(CS4=2,CC4/2,CC4))*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0))","v":""},{"$f":"IF(CA4=\"\",\"\",ROUND(IF(CS4=3,0,IF(CS4=2,IF(CC4=VLOOKUP(CC4,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC4=VLOOKUP(CC4,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0))","v":""},{"$f":"IF(CA4=\"\",\"\",IF(CC4=VLOOKUP(CC4,I!$I$2:$J$5,1),0,ROUND(CD4*VLOOKUP(CA4,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA4=\"\",\"\",IF(OR(CS4=3,CC4=VLOOKUP(CC4,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC4*VLOOKUP(CA4,$B$1:$G$4,2)%,0),VLOOKUP(CA4,$B$2:$H$4,7,TRUE))*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0)))","v":""},{"$f":"IF(CA4=\"\",\"\",IF(OR(CA4<DATE(2010,4,1),$I$2=VLOOKUP(CA4,$B$2:$G$4,5,TRUE),CC4=VLOOKUP(CC4,I!$I$2:$J$5,1)),0,ROUND(IF(CS4=3,0,IF(CS4=2,MIN(ROUND(CC4*$G$13%,0),$G$14)/2,MIN(ROUND(CC4*$G$13%,0),$G$14)))*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0)))","v":""},null,{"$f":"IF(CA4=\"\",\"\",IF(CA4<DATE(2010,4,1),0,IF(OR(CS4=2,CS4=3,CC4=VLOOKUP(CC4,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA4,$B$1:$G$4,4)*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0))))","v":""},{"$f":"IF(CA4=\"\",\"\",IF(OR(CS4=2,CS4=3,CA4<DATE(2010,4,1),CC4=VLOOKUP(CC4,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ4,$A$27:$C$32,2,TRUE),ROUND(CD4*VLOOKUP(BZ4,$A$27:$C$32,3,TRUE)%,0))*IF(BZ4=$A$36,$C$36,IF(BZ4=$A$37,$C$37,IF(BZ4=$A$38,$C$38,IF(BZ4=$A$39,$C$39,IF(BZ4=$A$40,$C$40,IF(BZ4=$A$41,$C$41,1))))))*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0)))","v":""},{"$f":"IF(CA4=\"\",\"\",IF(OR(CS4=3,CC4=VLOOKUP(CC4,I!$I$2:$J$5,1)),0,ROUND(IF(CS4=2,VLOOKUP(CC4,$A$20:$E$23,IF($B$19=VLOOKUP(CA4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA4,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC4,$A$20:$E$23,IF($B$19=VLOOKUP(CA4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA4,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0)))","v":""},{"$f":"IF(CA4=\"\",\"\",IF(OR(BZ4<DATE(2010,4,1),CS4=3,CC4=VLOOKUP(CC4,I!$I$2:$J$5,1)),0,ROUND(IF(CS4=2,Main!$L$9/2,Main!$L$9)*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0)))","v":""},null,{"$f":"IF(CA4=\"\",\"\",IF(OR(CS4=3,CC4=VLOOKUP(CC4,I!$I$2:$J$5,1)),0,ROUND(IF(CS4=2,VLOOKUP(CD4,$A$11:$E$16,IF($B$10=VLOOKUP(BZ4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ4,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD4,$A$11:$E$16,IF($B$10=VLOOKUP(BZ4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ4,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB4)-DAY(CA4)+1)/DAY(EOMONTH(CA4,0)),0)))","v":""},{"$f":"SUM(CD4:CO4)","v":0},{"$f":"IF(CA4=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD4,CF4)*10%,0),\"\"))","v":""},{"$f":"IF(BZ4=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP4*DAY(EOMONTH(CA4,0))/(DAY(CB4)-DAY(CA4)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(CA4=$E$48,$G$48=3),AND(CA4=$E$49,$G$49=3),AND(CA4=$E$50,$G$50=3),AND(CA4=$E$51,$G$51=3),AND(CA4=$E$52,$G$52=3),AND(CA4=$E$53,$G$53=3)),3,IF(OR(AND(CA4=$E$48,$G$48=2),AND(CA4=$E$49,$G$49=2),AND(CA4=$E$50,$G$50=2),AND(CA4=$E$51,$G$51=2),AND(CA4=$E$52,$G$52=2),AND(CA4=$E$53,$G$53=2)),2,1))","v":1},null,"",{"$f":"IF(CV3=\"\",\"\",IF($CB$1<=CW3,\"\",CW3+1))","v":""},{"$f":"IF(CV4=\"\",\"\",MIN(EOMONTH(CV4,0),VLOOKUP(CV4,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV4,$E$47:$F$53)-1,IF(CV4<$B$2,$B$2-1,I!$Q$9),IF(CV4<$B$3,$B$3-1,I!$Q$9),IF(CV4<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV4,$H$47:$I$53)))","v":""},{"$f":"IF(CV4=\"\",\"\",VLOOKUP(CV4,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV4=\"\",\"\",ROUND(IF(DN4=3,0,IF(DN4=2,IF(CX4=VLOOKUP(CX4,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX4=VLOOKUP(CX4,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0))","v":""},{"$f":"IF(CV4=\"\",\"\",IF(CX4=VLOOKUP(CX4,I!$I$2:$J$5,1),0,ROUND(CY4*VLOOKUP(CV4,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV4=\"\",\"\",IF(OR(DN4=3,CX4=VLOOKUP(CX4,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX4*VLOOKUP(CV4,$B$1:$G$4,2)%,0),VLOOKUP(CV4,$B$2:$H$4,7,TRUE))*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0)))","v":""},{"$f":"IF(CV4=\"\",\"\",IF(OR(CV4<DATE(2010,4,1),$I$2=VLOOKUP(CV4,$B$2:$G$4,5,TRUE),CX4=VLOOKUP(CX4,I!$I$2:$J$5,1)),0,ROUND(IF(DN4=3,0,IF(DN4=2,MIN(ROUND(CX4*$G$13%,0),$G$14)/2,MIN(ROUND(CX4*$G$13%,0),$G$14)))*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0)))","v":""},null,{"$f":"IF(CV4=\"\",\"\",IF(CV4<DATE(2010,4,1),0,IF(OR(DN4=2,DN4=3,CX4=VLOOKUP(CX4,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV4,$B$1:$G$4,4)*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0))))","v":""},{"$f":"IF(CV4=\"\",\"\",IF(OR(DN4=2,DN4=3,CV4<DATE(2010,4,1),CX4=VLOOKUP(CX4,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU4,$A$27:$C$32,2,TRUE),ROUND(CY4*VLOOKUP(CU4,$A$27:$C$32,3,TRUE)%,0))*IF(CU4=$A$36,$C$36,IF(CU4=$A$37,$C$37,IF(CU4=$A$38,$C$38,IF(CU4=$A$39,$C$39,IF(CU4=$A$40,$C$40,IF(CU4=$A$41,$C$41,1))))))*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0)))","v":""},{"$f":"IF(CV4=\"\",\"\",IF(OR(DN4=3,CX4=VLOOKUP(CX4,I!$I$2:$J$5,1)),0,ROUND(IF(DN4=2,VLOOKUP(CX4,$A$20:$E$23,IF($B$19=VLOOKUP(CV4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV4,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX4,$A$20:$E$23,IF($B$19=VLOOKUP(CV4,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV4,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV4,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0)))","v":""},{"$f":"IF(CV4=\"\",\"\",IF(OR(CU4<DATE(2010,4,1),DN4=3,CX4=VLOOKUP(CX4,I!$I$2:$J$5,1)),0,ROUND(IF(DN4=2,Main!$L$9/2,Main!$L$9)*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0)))","v":""},null,{"$f":"IF(CV4=\"\",\"\",IF(OR(DN4=3,CX4=VLOOKUP(CX4,I!$I$2:$J$5,1)),0,ROUND(IF(DN4=2,VLOOKUP(CY4,$A$11:$E$16,IF($B$10=VLOOKUP(CU4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU4,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY4,$A$11:$E$16,IF($B$10=VLOOKUP(CU4,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU4,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU4,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW4)-DAY(CV4)+1)/DAY(EOMONTH(CV4,0)),0)))","v":""},{"$f":"SUM(CY4:DJ4)","v":0},{"$f":"IF(CV4=\"\",\"\",IF(CX4=VLOOKUP(CX4,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY4,DA4)*10%,0),\"\")))","v":""},{"$f":"IF(CU4=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK4*DAY(EOMONTH(CV4,0))/(DAY(CW4)-DAY(CV4)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(CV4=$E$48,$G$48=3),AND(CV4=$E$49,$G$49=3),AND(CV4=$E$50,$G$50=3),AND(CV4=$E$51,$G$51=3),AND(CV4=$E$52,$G$52=3),AND(CV4=$E$53,$G$53=3)),3,IF(OR(AND(CV4=$E$48,$G$48=2),AND(CV4=$E$49,$G$49=2),AND(CV4=$E$50,$G$50=2),AND(CV4=$E$51,$G$51=2),AND(CV4=$E$52,$G$52=2),AND(CV4=$E$53,$G$53=2)),2,1))","v":1}]
[{"$nulls":10},"2012-05-01",{"$f":"IF(L4=\"\",\"\",IF($M$1<=M4,\"\",M4+1))","v":"2012-05-01"},{"$f":"IF(L5=\"\",\"\",MIN(EOMONTH(L5,0),VLOOKUP(L5,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L5,$E$47:$F$53)-1,IF(L5<$B$2,$B$2-1,I!$Q$9),IF(L5<$B$3,$B$3-1,I!$Q$9),IF(L5<$B$4,$B$4-1,I!$Q$9),LOOKUP(L5,$H$47:$I$53)))","v":"2012-05-31"},{"$f":"IF(L5=\"\",\"\",VLOOKUP(L5,'Advance Tax'!$A$3:$C$14,3))","v":{"v":31320,"d":"31320.00"}},31320,{"$f":"IF(L5=\"\",\"\",ROUND(IF(AB5=3,0,IF(AB5=2,IF(N5=VLOOKUP(N5,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N5=VLOOKUP(N5,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0))","v":0},{"$f":"IF(L5=\"\",\"\",IF(N5=VLOOKUP(N5,I!$I$2:$J$5,1),0,ROUND(O5*VLOOKUP(L5,$H$9:$I$12,2)%,0)))","v":18166},{"$f":"IF(L5=\"\",\"\",IF(OR(AB5=3,N5=VLOOKUP(N5,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N5*VLOOKUP(L5,$B$1:$G$4,2)%,0),VLOOKUP(L5,$B$2:$H$4,7,TRUE))*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0)))","v":3132},{"$f":"IF(L5=\"\",\"\",IF(OR(L5<DATE(2010,4,1),$I$2=VLOOKUP(L5,$B$2:$G$4,5,TRUE),N5=VLOOKUP(N5,I!$I$2:$J$5,1)),0,ROUND(IF(AB5=3,0,IF(AB5=2,MIN(ROUND(N5*$G$13%,0),$G$14)/2,MIN(ROUND(N5*$G$13%,0),$G$14)))*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0)))","v":0},null,{"$f":"IF(L5=\"\",\"\",IF(L5<DATE(2010,4,1),0,IF(OR(AB5=2,AB5=3,N5=VLOOKUP(N5,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L5,$B$1:$G$4,4)*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0))))","v":0},{"$f":"IF(L5=\"\",\"\",IF(OR(AB5=2,AB5=3,L5<DATE(2010,4,1),N5=VLOOKUP(N5,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K5,$A$27:$C$32,2,TRUE),ROUND(O5*VLOOKUP(K5,$A$27:$C$32,3,TRUE)%,0))*IF(K5=$A$36,$C$36,IF(K5=$A$37,$C$37,IF(K5=$A$38,$C$38,IF(K5=$A$39,$C$39,IF(K5=$A$40,$C$40,IF(K5=$A$41,$C$41,1))))))*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0)))","v":0},{"$f":"IF(L5=\"\",\"\",IF(OR(AB5=3,N5=VLOOKUP(N5,I!$I$2:$J$5,1)),0,ROUND(IF(AB5=2,VLOOKUP(N5,$A$20:$E$23,IF($B$19=VLOOKUP(L5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L5,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N5,$A$20:$E$23,IF($B$19=VLOOKUP(L5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L5,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0)))","v":0},{"$f":"IF(L5=\"\",\"\",IF(OR(K5<DATE(2010,4,1),AB5=3,N5=VLOOKUP(N5,I!$I$2:$J$5,1)),0,ROUND(IF(AB5=2,Main!$L$9/2,Main!$L$9)*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0)))","v":0},null,{"$f":"IF(L5=\"\",\"\",IF(OR(AB5=3,N5=VLOOKUP(N5,I!$I$2:$J$5,1)),0,ROUND(IF(AB5=2,VLOOKUP(O5,$A$11:$E$16,IF($B$10=VLOOKUP(K5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K5,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O5,$A$11:$E$16,IF($B$10=VLOOKUP(K5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K5,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M5)-DAY(L5)+1)/DAY(EOMONTH(L5,0)),0)))","v":0},{"$f":"SUM(O5:Z5)","v":52618},{"$f":"IF(OR(AND(L5=$E$48,$G$48=3),AND(L5=$E$49,$G$49=3),AND(L5=$E$50,$G$50=3),AND(L5=$E$51,$G$51=3),AND(L5=$E$52,$G$52=3),AND(L5=$E$53,$G$53=3)),3,IF(OR(AND(L5=$E$48,$G$48=2),AND(L5=$E$49,$G$49=2),AND(L5=$E$50,$G$50=2),AND(L5=$E$51,$G$51=2),AND(L5=$E$52,$G$52=2),AND(L5=$E$53,$G$53=2)),2,1))","v":1},null,"2011-07-01",58,null,"",{"$f":"IF(AH4=\"\",\"\",IF($AI$1<=AI4,\"\",AI4+1))","v":""},{"$f":"IF(AH5=\"\",\"\",MIN(EOMONTH(AH5,0),VLOOKUP(AH5,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH5,$E$47:$F$53)-1,IF(AH5<$B$2,$B$2-1,I!$Q$9),IF(AH5<$B$3,$B$3-1,I!$Q$9),IF(AH5<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH5,$H$47:$I$53)))","v":""},{"$f":"IF(AH5=\"\",\"\",VLOOKUP(AH5,I!$P$164:$R$202,2))","v":""},{"$f":"IF(AH5=\"\",\"\",ROUND(IF(AZ5=3,0,IF(AZ5=2,AJ5/2,AJ5))*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0))","v":""},{"$f":"IF(AH5=\"\",\"\",ROUND(IF(AZ5=3,0,IF(AZ5=2,IF(AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0))","v":""},{"$f":"IF(AH5=\"\",\"\",IF(AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1),0,ROUND(AK5*VLOOKUP(AH5,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH5=\"\",\"\",IF(OR(AZ5=3,AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ5*VLOOKUP(AH5,$B$1:$G$4,2)%,0),VLOOKUP(AH5,$B$2:$H$4,7,TRUE))*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0)))","v":""},{"$f":"IF(AH5=\"\",\"\",IF(OR(AH5<DATE(2010,4,1),$I$2=VLOOKUP(AH5,$B$2:$G$4,5,TRUE),AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1)),0,ROUND(IF(AZ5=3,0,IF(AZ5=2,MIN(ROUND(AJ5*$G$13%,0),$G$14)/2,MIN(ROUND(AJ5*$G$13%,0),$G$14)))*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0)))","v":""},null,{"$f":"IF(AH5=\"\",\"\",IF(AH5<DATE(2010,4,1),0,IF(OR(AZ5=2,AZ5=3,AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH5,$B$1:$G$4,4)*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0))))","v":""},{"$f":"IF(AH5=\"\",\"\",IF(OR(AZ5=2,AZ5=3,AH5<DATE(2010,4,1),AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG5,$A$27:$C$32,2,TRUE),ROUND(AK5*VLOOKUP(AG5,$A$27:$C$32,3,TRUE)%,0))*IF(AG5=$A$36,$C$36,IF(AG5=$A$37,$C$37,IF(AG5=$A$38,$C$38,IF(AG5=$A$39,$C$39,IF(AG5=$A$40,$C$40,IF(AG5=$A$41,$C$41,1))))))*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0)))","v":""},{"$f":"IF(AH5=\"\",\"\",IF(OR(AZ5=3,AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1)),0,ROUND(IF(AZ5=2,VLOOKUP(AJ5,$A$20:$E$23,IF($B$19=VLOOKUP(AH5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH5,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ5,$A$20:$E$23,IF($B$19=VLOOKUP(AH5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH5,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0)))","v":""},{"$f":"IF(AH5=\"\",\"\",IF(OR(AG5<DATE(2010,4,1),AZ5=3,AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1)),0,ROUND(IF(AZ5=2,Main!$L$9/2,Main!$L$9)*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0)))","v":""},null,{"$f":"IF(AH5=\"\",\"\",IF(OR(AZ5=3,AJ5=VLOOKUP(AJ5,I!$I$2:$J$5,1)),0,ROUND(IF(AZ5=2,VLOOKUP(AK5,$A$11:$E$16,IF($B$10=VLOOKUP(AG5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG5,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK5,$A$11:$E$16,IF($B$10=VLOOKUP(AG5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG5,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI5)-DAY(AH5)+1)/DAY(EOMONTH(AH5,0)),0)))","v":""},{"$f":"SUM(AK5:AV5)","v":0},{"$f":"IF(AH5=\"\",\"\",IF(AH5<=$AX$1,AW5-AY5,IF(AND(Main!$F$22=Main!$CA$24,AH5>$AX$1),ROUND(SUM(AK5,AM5)*10%,0),\"\")))","v":""},{"$f":"IF(AG5=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW5*DAY(EOMONTH(AH5,0))/(DAY(AI5)-DAY(AH5)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(AH5=$E$48,$G$48=3),AND(AH5=$E$49,$G$49=3),AND(AH5=$E$50,$G$50=3),AND(AH5=$E$51,$G$51=3),AND(AH5=$E$52,$G$52=3),AND(AH5=$E$53,$G$53=3)),3,IF(OR(AND(AH5=$E$48,$G$48=2),AND(AH5=$E$49,$G$49=2),AND(AH5=$E$50,$G$50=2),AND(AH5=$E$51,$G$51=2),AND(AH5=$E$52,$G$52=2),AND(AH5=$E$53,$G$53=2)),2,1))","v":1},null,"",{"$f":"IF(BC4=\"\",\"\",IF($BD$1<=BD4,\"\",BD4+1))","v":""},{"$f":"IF(BC5=\"\",\"\",MIN(EOMONTH(BC5,0),VLOOKUP(BC5,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC5,$E$47:$F$53)-1,IF(BC5<$B$2,$B$2-1,I!$Q$9),IF(BC5<$B$3,$B$3-1,I!$Q$9),IF(BC5<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC5,$H$47:$I$53)))","v":""},{"$f":"IF(BC5=\"\",\"\",VLOOKUP(BC5,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC5=\"\",\"\",ROUND(IF(BU5=3,0,IF(BU5=2,IF(BE5=VLOOKUP(BE5,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE5=VLOOKUP(BE5,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0))","v":""},{"$f":"IF(BC5=\"\",\"\",IF(BE5=VLOOKUP(BE5,I!$I$2:$J$5,1),0,ROUND(BF5*VLOOKUP(BC5,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC5=\"\",\"\",IF(OR(BU5=3,BE5=VLOOKUP(BE5,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE5*VLOOKUP(BC5,$B$1:$G$4,2)%,0),VLOOKUP(BC5,$B$2:$H$4,7,TRUE))*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0)))","v":""},{"$f":"IF(BC5=\"\",\"\",IF(OR(BC5<DATE(2010,4,1),$I$2=VLOOKUP(BC5,$B$2:$G$4,5,TRUE),BE5=VLOOKUP(BE5,I!$I$2:$J$5,1)),0,ROUND(IF(BU5=3,0,IF(BU5=2,MIN(ROUND(BE5*$G$13%,0),$G$14)/2,MIN(ROUND(BE5*$G$13%,0),$G$14)))*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0)))","v":""},null,{"$f":"IF(BC5=\"\",\"\",IF(BC5<DATE(2010,4,1),0,IF(OR(BU5=2,BU5=3,BE5=VLOOKUP(BE5,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC5,$B$1:$G$4,4)*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0))))","v":""},{"$f":"IF(BC5=\"\",\"\",IF(OR(BU5=2,BU5=3,BC5<DATE(2010,4,1),BE5=VLOOKUP(BE5,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB5,$A$27:$C$32,2,TRUE),ROUND(BF5*VLOOKUP(BB5,$A$27:$C$32,3,TRUE)%,0))*IF(BB5=$A$36,$C$36,IF(BB5=$A$37,$C$37,IF(BB5=$A$38,$C$38,IF(BB5=$A$39,$C$39,IF(BB5=$A$40,$C$40,IF(BB5=$A$41,$C$41,1))))))*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0)))","v":""},{"$f":"IF(BC5=\"\",\"\",IF(OR(BU5=3,BE5=VLOOKUP(BE5,I!$I$2:$J$5,1)),0,ROUND(IF(BU5=2,VLOOKUP(BE5,$A$20:$E$23,IF($B$19=VLOOKUP(BC5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC5,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE5,$A$20:$E$23,IF($B$19=VLOOKUP(BC5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC5,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0)))","v":""},{"$f":"IF(BC5=\"\",\"\",IF(OR(BB5<DATE(2010,4,1),BU5=3,BE5=VLOOKUP(BE5,I!$I$2:$J$5,1)),0,ROUND(IF(BU5=2,Main!$L$9/2,Main!$L$9)*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0)))","v":""},null,{"$f":"IF(BC5=\"\",\"\",IF(OR(BU5=3,BE5=VLOOKUP(BE5,I!$I$2:$J$5,1)),0,ROUND(IF(BU5=2,VLOOKUP(BF5,$A$11:$E$16,IF($B$10=VLOOKUP(BB5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB5,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF5,$A$11:$E$16,IF($B$10=VLOOKUP(BB5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB5,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD5)-DAY(BC5)+1)/DAY(EOMONTH(BC5,0)),0)))","v":""},0,{"$f":"IF(BC5=\"\",\"\",IF(BC5<=$AX$1,BR5-BT5,IF(AND(Main!$F$22=Main!$CA$24,BC5>$AX$1),ROUND(SUM(BF5,BH5)*10%,0),\"\")))","v":""},{"$f":"IF(BB5=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR5*DAY(EOMONTH(BC5,0))/(DAY(BD5)-DAY(BC5)+1),$H$17:$I$22)))","v":""},1,0,"2011-07-01",{"v":58,"d":"58.0000"},{"v":58,"d":"58.00"},"",{"$f":"IF(CA4=\"\",\"\",IF($CB$1<=CB4,\"\",CB4+1))","v":""},{"$f":"IF(CA5=\"\",\"\",MIN(EOMONTH(CA5,0),VLOOKUP(CA5,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA5,$E$47:$F$53)-1,IF(CA5<$B$2,$B$2-1,I!$Q$9),IF(CA5<$B$3,$B$3-1,I!$Q$9),IF(CA5<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA5,$H$47:$I$53)))","v":""},{"$f":"IF(CA5=\"\",\"\",VLOOKUP(CA5,I!$P$164:$R$202,2))","v":""},{"$f":"IF(CA5=\"\",\"\",ROUND(IF(CS5=3,0,IF(CS5=2,CC5/2,CC5))*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0))","v":""},{"$f":"IF(CA5=\"\",\"\",ROUND(IF(CS5=3,0,IF(CS5=2,IF(CC5=VLOOKUP(CC5,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC5=VLOOKUP(CC5,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0))","v":""},{"$f":"IF(CA5=\"\",\"\",IF(CC5=VLOOKUP(CC5,I!$I$2:$J$5,1),0,ROUND(CD5*VLOOKUP(CA5,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA5=\"\",\"\",IF(OR(CS5=3,CC5=VLOOKUP(CC5,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC5*VLOOKUP(CA5,$B$1:$G$4,2)%,0),VLOOKUP(CA5,$B$2:$H$4,7,TRUE))*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0)))","v":""},{"$f":"IF(CA5=\"\",\"\",IF(OR(CA5<DATE(2010,4,1),$I$2=VLOOKUP(CA5,$B$2:$G$4,5,TRUE),CC5=VLOOKUP(CC5,I!$I$2:$J$5,1)),0,ROUND(IF(CS5=3,0,IF(CS5=2,MIN(ROUND(CC5*$G$13%,0),$G$14)/2,MIN(ROUND(CC5*$G$13%,0),$G$14)))*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0)))","v":""},null,{"$f":"IF(CA5=\"\",\"\",IF(CA5<DATE(2010,4,1),0,IF(OR(CS5=2,CS5=3,CC5=VLOOKUP(CC5,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA5,$B$1:$G$4,4)*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0))))","v":""},{"$f":"IF(CA5=\"\",\"\",IF(OR(CS5=2,CS5=3,CA5<DATE(2010,4,1),CC5=VLOOKUP(CC5,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ5,$A$27:$C$32,2,TRUE),ROUND(CD5*VLOOKUP(BZ5,$A$27:$C$32,3,TRUE)%,0))*IF(BZ5=$A$36,$C$36,IF(BZ5=$A$37,$C$37,IF(BZ5=$A$38,$C$38,IF(BZ5=$A$39,$C$39,IF(BZ5=$A$40,$C$40,IF(BZ5=$A$41,$C$41,1))))))*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0)))","v":""},{"$f":"IF(CA5=\"\",\"\",IF(OR(CS5=3,CC5=VLOOKUP(CC5,I!$I$2:$J$5,1)),0,ROUND(IF(CS5=2,VLOOKUP(CC5,$A$20:$E$23,IF($B$19=VLOOKUP(CA5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA5,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC5,$A$20:$E$23,IF($B$19=VLOOKUP(CA5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA5,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0)))","v":""},{"$f":"IF(CA5=\"\",\"\",IF(OR(BZ5<DATE(2010,4,1),CS5=3,CC5=VLOOKUP(CC5,I!$I$2:$J$5,1)),0,ROUND(IF(CS5=2,Main!$L$9/2,Main!$L$9)*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0)))","v":""},null,{"$f":"IF(CA5=\"\",\"\",IF(OR(CS5=3,CC5=VLOOKUP(CC5,I!$I$2:$J$5,1)),0,ROUND(IF(CS5=2,VLOOKUP(CD5,$A$11:$E$16,IF($B$10=VLOOKUP(BZ5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ5,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD5,$A$11:$E$16,IF($B$10=VLOOKUP(BZ5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ5,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB5)-DAY(CA5)+1)/DAY(EOMONTH(CA5,0)),0)))","v":""},0,{"$f":"IF(CA5=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD5,CF5)*10%,0),\"\"))","v":""},{"$f":"IF(BZ5=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP5*DAY(EOMONTH(CA5,0))/(DAY(CB5)-DAY(CA5)+1),$H$17:$I$22)))","v":""},{"$f":"IF(OR(AND(CA5=$E$48,$G$48=3),AND(CA5=$E$49,$G$49=3),AND(CA5=$E$50,$G$50=3),AND(CA5=$E$51,$G$51=3),AND(CA5=$E$52,$G$52=3),AND(CA5=$E$53,$G$53=3)),3,IF(OR(AND(CA5=$E$48,$G$48=2),AND(CA5=$E$49,$G$49=2),AND(CA5=$E$50,$G$50=2),AND(CA5=$E$51,$G$51=2),AND(CA5=$E$52,$G$52=2),AND(CA5=$E$53,$G$53=2)),2,1))","v":1},null,"",{"$f":"IF(CV4=\"\",\"\",IF($CB$1<=CW4,\"\",CW4+1))","v":""},{"$f":"IF(CV5=\"\",\"\",MIN(EOMONTH(CV5,0),VLOOKUP(CV5,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV5,$E$47:$F$53)-1,IF(CV5<$B$2,$B$2-1,I!$Q$9),IF(CV5<$B$3,$B$3-1,I!$Q$9),IF(CV5<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV5,$H$47:$I$53)))","v":""},{"$f":"IF(CV5=\"\",\"\",VLOOKUP(CV5,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV5=\"\",\"\",ROUND(IF(DN5=3,0,IF(DN5=2,IF(CX5=VLOOKUP(CX5,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX5=VLOOKUP(CX5,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0))","v":""},{"$f":"IF(CV5=\"\",\"\",IF(CX5=VLOOKUP(CX5,I!$I$2:$J$5,1),0,ROUND(CY5*VLOOKUP(CV5,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV5=\"\",\"\",IF(OR(DN5=3,CX5=VLOOKUP(CX5,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX5*VLOOKUP(CV5,$B$1:$G$4,2)%,0),VLOOKUP(CV5,$B$2:$H$4,7,TRUE))*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0)))","v":""},{"$f":"IF(CV5=\"\",\"\",IF(OR(CV5<DATE(2010,4,1),$I$2=VLOOKUP(CV5,$B$2:$G$4,5,TRUE),CX5=VLOOKUP(CX5,I!$I$2:$J$5,1)),0,ROUND(IF(DN5=3,0,IF(DN5=2,MIN(ROUND(CX5*$G$13%,0),$G$14)/2,MIN(ROUND(CX5*$G$13%,0),$G$14)))*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0)))","v":""},null,{"$f":"IF(CV5=\"\",\"\",IF(CV5<DATE(2010,4,1),0,IF(OR(DN5=2,DN5=3,CX5=VLOOKUP(CX5,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV5,$B$1:$G$4,4)*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0))))","v":""},{"$f":"IF(CV5=\"\",\"\",IF(OR(DN5=2,DN5=3,CV5<DATE(2010,4,1),CX5=VLOOKUP(CX5,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU5,$A$27:$C$32,2,TRUE),ROUND(CY5*VLOOKUP(CU5,$A$27:$C$32,3,TRUE)%,0))*IF(CU5=$A$36,$C$36,IF(CU5=$A$37,$C$37,IF(CU5=$A$38,$C$38,IF(CU5=$A$39,$C$39,IF(CU5=$A$40,$C$40,IF(CU5=$A$41,$C$41,1))))))*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0)))","v":""},{"$f":"IF(CV5=\"\",\"\",IF(OR(DN5=3,CX5=VLOOKUP(CX5,I!$I$2:$J$5,1)),0,ROUND(IF(DN5=2,VLOOKUP(CX5,$A$20:$E$23,IF($B$19=VLOOKUP(CV5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV5,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX5,$A$20:$E$23,IF($B$19=VLOOKUP(CV5,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV5,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV5,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0)))","v":""},{"$f":"IF(CV5=\"\",\"\",IF(OR(CU5<DATE(2010,4,1),DN5=3,CX5=VLOOKUP(CX5,I!$I$2:$J$5,1)),0,ROUND(IF(DN5=2,Main!$L$9/2,Main!$L$9)*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0)))","v":""},null,{"$f":"IF(CV5=\"\",\"\",IF(OR(DN5=3,CX5=VLOOKUP(CX5,I!$I$2:$J$5,1)),0,ROUND(IF(DN5=2,VLOOKUP(CY5,$A$11:$E$16,IF($B$10=VLOOKUP(CU5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU5,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY5,$A$11:$E$16,IF($B$10=VLOOKUP(CU5,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU5,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU5,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW5)-DAY(CV5)+1)/DAY(EOMONTH(CV5,0)),0)))","v":""},0,{"$f":"IF(CV5=\"\",\"\",IF(CX5=VLOOKUP(CX5,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY5,DA5)*10%,0),\"\")))","v":""},{"$f":"IF(CU5=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK5*DAY(EOMONTH(CV5,0))/(DAY(CW5)-DAY(CV5)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":10},"2012-06-01","2012-06-01",{"$f":"IF(L6=\"\",\"\",MIN(EOMONTH(L6,0),VLOOKUP(L6,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L6,$E$47:$F$53)-1,IF(L6<$B$2,$B$2-1,I!$Q$9),IF(L6<$B$3,$B$3-1,I!$Q$9),IF(L6<$B$4,$B$4-1,I!$Q$9),LOOKUP(L6,$H$47:$I$53)))","v":"2012-06-30"},{"$f":"IF(L6=\"\",\"\",VLOOKUP(L6,'Advance Tax'!$A$3:$C$14,3))","v":{"v":31320,"d":"31320.00"}},31320,{"$f":"IF(L6=\"\",\"\",ROUND(IF(AB6=3,0,IF(AB6=2,IF(N6=VLOOKUP(N6,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N6=VLOOKUP(N6,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0))","v":0},{"$f":"IF(L6=\"\",\"\",IF(N6=VLOOKUP(N6,I!$I$2:$J$5,1),0,ROUND(O6*VLOOKUP(L6,$H$9:$I$12,2)%,0)))","v":18166},{"$f":"IF(L6=\"\",\"\",IF(OR(AB6=3,N6=VLOOKUP(N6,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N6*VLOOKUP(L6,$B$1:$G$4,2)%,0),VLOOKUP(L6,$B$2:$H$4,7,TRUE))*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0)))","v":3132},{"$f":"IF(L6=\"\",\"\",IF(OR(L6<DATE(2010,4,1),$I$2=VLOOKUP(L6,$B$2:$G$4,5,TRUE),N6=VLOOKUP(N6,I!$I$2:$J$5,1)),0,ROUND(IF(AB6=3,0,IF(AB6=2,MIN(ROUND(N6*$G$13%,0),$G$14)/2,MIN(ROUND(N6*$G$13%,0),$G$14)))*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0)))","v":0},null,{"$f":"IF(L6=\"\",\"\",IF(L6<DATE(2010,4,1),0,IF(OR(AB6=2,AB6=3,N6=VLOOKUP(N6,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L6,$B$1:$G$4,4)*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0))))","v":0},{"$f":"IF(L6=\"\",\"\",IF(OR(AB6=2,AB6=3,L6<DATE(2010,4,1),N6=VLOOKUP(N6,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K6,$A$27:$C$32,2,TRUE),ROUND(O6*VLOOKUP(K6,$A$27:$C$32,3,TRUE)%,0))*IF(K6=$A$36,$C$36,IF(K6=$A$37,$C$37,IF(K6=$A$38,$C$38,IF(K6=$A$39,$C$39,IF(K6=$A$40,$C$40,IF(K6=$A$41,$C$41,1))))))*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0)))","v":0},{"$f":"IF(L6=\"\",\"\",IF(OR(AB6=3,N6=VLOOKUP(N6,I!$I$2:$J$5,1)),0,ROUND(IF(AB6=2,VLOOKUP(N6,$A$20:$E$23,IF($B$19=VLOOKUP(L6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L6,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N6,$A$20:$E$23,IF($B$19=VLOOKUP(L6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L6,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0)))","v":0},{"$f":"IF(L6=\"\",\"\",IF(OR(K6<DATE(2010,4,1),AB6=3,N6=VLOOKUP(N6,I!$I$2:$J$5,1)),0,ROUND(IF(AB6=2,Main!$L$9/2,Main!$L$9)*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0)))","v":0},null,{"$f":"IF(L6=\"\",\"\",IF(OR(AB6=3,N6=VLOOKUP(N6,I!$I$2:$J$5,1)),0,ROUND(IF(AB6=2,VLOOKUP(O6,$A$11:$E$16,IF($B$10=VLOOKUP(K6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K6,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O6,$A$11:$E$16,IF($B$10=VLOOKUP(K6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K6,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M6)-DAY(L6)+1)/DAY(EOMONTH(L6,0)),0)))","v":0},52618,1,null,{"$f":"IF($H$12<AI1,DATE(2012,1,1),$H$12)","v":"2012-01-01"},65,null,"","",{"$f":"IF(AH6=\"\",\"\",MIN(EOMONTH(AH6,0),VLOOKUP(AH6,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH6,$E$47:$F$53)-1,IF(AH6<$B$2,$B$2-1,I!$Q$9),IF(AH6<$B$3,$B$3-1,I!$Q$9),IF(AH6<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH6,$H$47:$I$53)))","v":""},{"$f":"IF(AH6=\"\",\"\",VLOOKUP(AH6,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH6=\"\",\"\",ROUND(IF(AZ6=3,0,IF(AZ6=2,IF(AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0))","v":""},{"$f":"IF(AH6=\"\",\"\",IF(AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1),0,ROUND(AK6*VLOOKUP(AH6,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH6=\"\",\"\",IF(OR(AZ6=3,AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ6*VLOOKUP(AH6,$B$1:$G$4,2)%,0),VLOOKUP(AH6,$B$2:$H$4,7,TRUE))*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0)))","v":""},{"$f":"IF(AH6=\"\",\"\",IF(OR(AH6<DATE(2010,4,1),$I$2=VLOOKUP(AH6,$B$2:$G$4,5,TRUE),AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1)),0,ROUND(IF(AZ6=3,0,IF(AZ6=2,MIN(ROUND(AJ6*$G$13%,0),$G$14)/2,MIN(ROUND(AJ6*$G$13%,0),$G$14)))*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0)))","v":""},null,{"$f":"IF(AH6=\"\",\"\",IF(AH6<DATE(2010,4,1),0,IF(OR(AZ6=2,AZ6=3,AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH6,$B$1:$G$4,4)*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0))))","v":""},{"$f":"IF(AH6=\"\",\"\",IF(OR(AZ6=2,AZ6=3,AH6<DATE(2010,4,1),AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG6,$A$27:$C$32,2,TRUE),ROUND(AK6*VLOOKUP(AG6,$A$27:$C$32,3,TRUE)%,0))*IF(AG6=$A$36,$C$36,IF(AG6=$A$37,$C$37,IF(AG6=$A$38,$C$38,IF(AG6=$A$39,$C$39,IF(AG6=$A$40,$C$40,IF(AG6=$A$41,$C$41,1))))))*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0)))","v":""},{"$f":"IF(AH6=\"\",\"\",IF(OR(AZ6=3,AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1)),0,ROUND(IF(AZ6=2,VLOOKUP(AJ6,$A$20:$E$23,IF($B$19=VLOOKUP(AH6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH6,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ6,$A$20:$E$23,IF($B$19=VLOOKUP(AH6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH6,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0)))","v":""},{"$f":"IF(AH6=\"\",\"\",IF(OR(AG6<DATE(2010,4,1),AZ6=3,AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1)),0,ROUND(IF(AZ6=2,Main!$L$9/2,Main!$L$9)*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0)))","v":""},null,{"$f":"IF(AH6=\"\",\"\",IF(OR(AZ6=3,AJ6=VLOOKUP(AJ6,I!$I$2:$J$5,1)),0,ROUND(IF(AZ6=2,VLOOKUP(AK6,$A$11:$E$16,IF($B$10=VLOOKUP(AG6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG6,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK6,$A$11:$E$16,IF($B$10=VLOOKUP(AG6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG6,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI6)-DAY(AH6)+1)/DAY(EOMONTH(AH6,0)),0)))","v":""},0,{"$f":"IF(AH6=\"\",\"\",IF(AH6<=$AX$1,AW6-AY6,IF(AND(Main!$F$22=Main!$CA$24,AH6>$AX$1),ROUND(SUM(AK6,AM6)*10%,0),\"\")))","v":""},{"$f":"IF(AG6=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW6*DAY(EOMONTH(AH6,0))/(DAY(AI6)-DAY(AH6)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC6=\"\",\"\",MIN(EOMONTH(BC6,0),VLOOKUP(BC6,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC6,$E$47:$F$53)-1,IF(BC6<$B$2,$B$2-1,I!$Q$9),IF(BC6<$B$3,$B$3-1,I!$Q$9),IF(BC6<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC6,$H$47:$I$53)))","v":""},{"$f":"IF(BC6=\"\",\"\",VLOOKUP(BC6,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC6=\"\",\"\",ROUND(IF(BU6=3,0,IF(BU6=2,IF(BE6=VLOOKUP(BE6,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE6=VLOOKUP(BE6,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0))","v":""},{"$f":"IF(BC6=\"\",\"\",IF(BE6=VLOOKUP(BE6,I!$I$2:$J$5,1),0,ROUND(BF6*VLOOKUP(BC6,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC6=\"\",\"\",IF(OR(BU6=3,BE6=VLOOKUP(BE6,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE6*VLOOKUP(BC6,$B$1:$G$4,2)%,0),VLOOKUP(BC6,$B$2:$H$4,7,TRUE))*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0)))","v":""},{"$f":"IF(BC6=\"\",\"\",IF(OR(BC6<DATE(2010,4,1),$I$2=VLOOKUP(BC6,$B$2:$G$4,5,TRUE),BE6=VLOOKUP(BE6,I!$I$2:$J$5,1)),0,ROUND(IF(BU6=3,0,IF(BU6=2,MIN(ROUND(BE6*$G$13%,0),$G$14)/2,MIN(ROUND(BE6*$G$13%,0),$G$14)))*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0)))","v":""},null,{"$f":"IF(BC6=\"\",\"\",IF(BC6<DATE(2010,4,1),0,IF(OR(BU6=2,BU6=3,BE6=VLOOKUP(BE6,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC6,$B$1:$G$4,4)*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0))))","v":""},{"$f":"IF(BC6=\"\",\"\",IF(OR(BU6=2,BU6=3,BC6<DATE(2010,4,1),BE6=VLOOKUP(BE6,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB6,$A$27:$C$32,2,TRUE),ROUND(BF6*VLOOKUP(BB6,$A$27:$C$32,3,TRUE)%,0))*IF(BB6=$A$36,$C$36,IF(BB6=$A$37,$C$37,IF(BB6=$A$38,$C$38,IF(BB6=$A$39,$C$39,IF(BB6=$A$40,$C$40,IF(BB6=$A$41,$C$41,1))))))*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0)))","v":""},{"$f":"IF(BC6=\"\",\"\",IF(OR(BU6=3,BE6=VLOOKUP(BE6,I!$I$2:$J$5,1)),0,ROUND(IF(BU6=2,VLOOKUP(BE6,$A$20:$E$23,IF($B$19=VLOOKUP(BC6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC6,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE6,$A$20:$E$23,IF($B$19=VLOOKUP(BC6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC6,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0)))","v":""},{"$f":"IF(BC6=\"\",\"\",IF(OR(BB6<DATE(2010,4,1),BU6=3,BE6=VLOOKUP(BE6,I!$I$2:$J$5,1)),0,ROUND(IF(BU6=2,Main!$L$9/2,Main!$L$9)*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0)))","v":""},null,{"$f":"IF(BC6=\"\",\"\",IF(OR(BU6=3,BE6=VLOOKUP(BE6,I!$I$2:$J$5,1)),0,ROUND(IF(BU6=2,VLOOKUP(BF6,$A$11:$E$16,IF($B$10=VLOOKUP(BB6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB6,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF6,$A$11:$E$16,IF($B$10=VLOOKUP(BB6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB6,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD6)-DAY(BC6)+1)/DAY(EOMONTH(BC6,0)),0)))","v":""},0,{"$f":"IF(BC6=\"\",\"\",IF(BC6<=$AX$1,BR6-BT6,IF(AND(Main!$F$22=Main!$CA$24,BC6>$AX$1),ROUND(SUM(BF6,BH6)*10%,0),\"\")))","v":""},{"$f":"IF(BB6=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR6*DAY(EOMONTH(BC6,0))/(DAY(BD6)-DAY(BC6)+1),$H$17:$I$22)))","v":""},1,0,{"$f":"IF($H$12<CB1,DATE(2012,1,1),$H$12)","v":"2012-01-01"},{"v":65,"d":"65.0000"},{"v":65,"d":"65.00"},"","",{"$f":"IF(CA6=\"\",\"\",MIN(EOMONTH(CA6,0),VLOOKUP(CA6,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA6,$E$47:$F$53)-1,IF(CA6<$B$2,$B$2-1,I!$Q$9),IF(CA6<$B$3,$B$3-1,I!$Q$9),IF(CA6<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA6,$H$47:$I$53)))","v":""},{"$f":"IF(CA6=\"\",\"\",VLOOKUP(CA6,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA6=\"\",\"\",ROUND(IF(CS6=3,0,IF(CS6=2,IF(CC6=VLOOKUP(CC6,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC6=VLOOKUP(CC6,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0))","v":""},{"$f":"IF(CA6=\"\",\"\",IF(CC6=VLOOKUP(CC6,I!$I$2:$J$5,1),0,ROUND(CD6*VLOOKUP(CA6,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA6=\"\",\"\",IF(OR(CS6=3,CC6=VLOOKUP(CC6,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC6*VLOOKUP(CA6,$B$1:$G$4,2)%,0),VLOOKUP(CA6,$B$2:$H$4,7,TRUE))*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0)))","v":""},{"$f":"IF(CA6=\"\",\"\",IF(OR(CA6<DATE(2010,4,1),$I$2=VLOOKUP(CA6,$B$2:$G$4,5,TRUE),CC6=VLOOKUP(CC6,I!$I$2:$J$5,1)),0,ROUND(IF(CS6=3,0,IF(CS6=2,MIN(ROUND(CC6*$G$13%,0),$G$14)/2,MIN(ROUND(CC6*$G$13%,0),$G$14)))*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0)))","v":""},null,{"$f":"IF(CA6=\"\",\"\",IF(CA6<DATE(2010,4,1),0,IF(OR(CS6=2,CS6=3,CC6=VLOOKUP(CC6,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA6,$B$1:$G$4,4)*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0))))","v":""},{"$f":"IF(CA6=\"\",\"\",IF(OR(CS6=2,CS6=3,CA6<DATE(2010,4,1),CC6=VLOOKUP(CC6,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ6,$A$27:$C$32,2,TRUE),ROUND(CD6*VLOOKUP(BZ6,$A$27:$C$32,3,TRUE)%,0))*IF(BZ6=$A$36,$C$36,IF(BZ6=$A$37,$C$37,IF(BZ6=$A$38,$C$38,IF(BZ6=$A$39,$C$39,IF(BZ6=$A$40,$C$40,IF(BZ6=$A$41,$C$41,1))))))*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0)))","v":""},{"$f":"IF(CA6=\"\",\"\",IF(OR(CS6=3,CC6=VLOOKUP(CC6,I!$I$2:$J$5,1)),0,ROUND(IF(CS6=2,VLOOKUP(CC6,$A$20:$E$23,IF($B$19=VLOOKUP(CA6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA6,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC6,$A$20:$E$23,IF($B$19=VLOOKUP(CA6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA6,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0)))","v":""},{"$f":"IF(CA6=\"\",\"\",IF(OR(BZ6<DATE(2010,4,1),CS6=3,CC6=VLOOKUP(CC6,I!$I$2:$J$5,1)),0,ROUND(IF(CS6=2,Main!$L$9/2,Main!$L$9)*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0)))","v":""},null,{"$f":"IF(CA6=\"\",\"\",IF(OR(CS6=3,CC6=VLOOKUP(CC6,I!$I$2:$J$5,1)),0,ROUND(IF(CS6=2,VLOOKUP(CD6,$A$11:$E$16,IF($B$10=VLOOKUP(BZ6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ6,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD6,$A$11:$E$16,IF($B$10=VLOOKUP(BZ6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ6,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB6)-DAY(CA6)+1)/DAY(EOMONTH(CA6,0)),0)))","v":""},0,{"$f":"IF(CA6=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD6,CF6)*10%,0),\"\"))","v":""},{"$f":"IF(BZ6=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP6*DAY(EOMONTH(CA6,0))/(DAY(CB6)-DAY(CA6)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV6=\"\",\"\",MIN(EOMONTH(CV6,0),VLOOKUP(CV6,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV6,$E$47:$F$53)-1,IF(CV6<$B$2,$B$2-1,I!$Q$9),IF(CV6<$B$3,$B$3-1,I!$Q$9),IF(CV6<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV6,$H$47:$I$53)))","v":""},{"$f":"IF(CV6=\"\",\"\",VLOOKUP(CV6,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV6=\"\",\"\",ROUND(IF(DN6=3,0,IF(DN6=2,IF(CX6=VLOOKUP(CX6,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX6=VLOOKUP(CX6,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0))","v":""},{"$f":"IF(CV6=\"\",\"\",IF(CX6=VLOOKUP(CX6,I!$I$2:$J$5,1),0,ROUND(CY6*VLOOKUP(CV6,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV6=\"\",\"\",IF(OR(DN6=3,CX6=VLOOKUP(CX6,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX6*VLOOKUP(CV6,$B$1:$G$4,2)%,0),VLOOKUP(CV6,$B$2:$H$4,7,TRUE))*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0)))","v":""},{"$f":"IF(CV6=\"\",\"\",IF(OR(CV6<DATE(2010,4,1),$I$2=VLOOKUP(CV6,$B$2:$G$4,5,TRUE),CX6=VLOOKUP(CX6,I!$I$2:$J$5,1)),0,ROUND(IF(DN6=3,0,IF(DN6=2,MIN(ROUND(CX6*$G$13%,0),$G$14)/2,MIN(ROUND(CX6*$G$13%,0),$G$14)))*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0)))","v":""},null,{"$f":"IF(CV6=\"\",\"\",IF(CV6<DATE(2010,4,1),0,IF(OR(DN6=2,DN6=3,CX6=VLOOKUP(CX6,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV6,$B$1:$G$4,4)*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0))))","v":""},{"$f":"IF(CV6=\"\",\"\",IF(OR(DN6=2,DN6=3,CV6<DATE(2010,4,1),CX6=VLOOKUP(CX6,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU6,$A$27:$C$32,2,TRUE),ROUND(CY6*VLOOKUP(CU6,$A$27:$C$32,3,TRUE)%,0))*IF(CU6=$A$36,$C$36,IF(CU6=$A$37,$C$37,IF(CU6=$A$38,$C$38,IF(CU6=$A$39,$C$39,IF(CU6=$A$40,$C$40,IF(CU6=$A$41,$C$41,1))))))*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0)))","v":""},{"$f":"IF(CV6=\"\",\"\",IF(OR(DN6=3,CX6=VLOOKUP(CX6,I!$I$2:$J$5,1)),0,ROUND(IF(DN6=2,VLOOKUP(CX6,$A$20:$E$23,IF($B$19=VLOOKUP(CV6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV6,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX6,$A$20:$E$23,IF($B$19=VLOOKUP(CV6,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV6,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV6,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0)))","v":""},{"$f":"IF(CV6=\"\",\"\",IF(OR(CU6<DATE(2010,4,1),DN6=3,CX6=VLOOKUP(CX6,I!$I$2:$J$5,1)),0,ROUND(IF(DN6=2,Main!$L$9/2,Main!$L$9)*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0)))","v":""},null,{"$f":"IF(CV6=\"\",\"\",IF(OR(DN6=3,CX6=VLOOKUP(CX6,I!$I$2:$J$5,1)),0,ROUND(IF(DN6=2,VLOOKUP(CY6,$A$11:$E$16,IF($B$10=VLOOKUP(CU6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU6,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY6,$A$11:$E$16,IF($B$10=VLOOKUP(CU6,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU6,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU6,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW6)-DAY(CV6)+1)/DAY(EOMONTH(CV6,0)),0)))","v":""},0,{"$f":"IF(CV6=\"\",\"\",IF(CX6=VLOOKUP(CX6,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY6,DA6)*10%,0),\"\")))","v":""},{"$f":"IF(CU6=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK6*DAY(EOMONTH(CV6,0))/(DAY(CW6)-DAY(CV6)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":10},"2012-07-01","2012-07-01",{"$f":"IF(L7=\"\",\"\",MIN(EOMONTH(L7,0),VLOOKUP(L7,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L7,$E$47:$F$53)-1,IF(L7<$B$2,$B$2-1,I!$Q$9),IF(L7<$B$3,$B$3-1,I!$Q$9),IF(L7<$B$4,$B$4-1,I!$Q$9),LOOKUP(L7,$H$47:$I$53)))","v":"2012-07-31"},{"$f":"IF(L7=\"\",\"\",VLOOKUP(L7,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L7=\"\",\"\",ROUND(IF(AB7=3,0,IF(AB7=2,IF(N7=VLOOKUP(N7,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N7=VLOOKUP(N7,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0))","v":0},{"$f":"IF(L7=\"\",\"\",IF(N7=VLOOKUP(N7,I!$I$2:$J$5,1),0,ROUND(O7*VLOOKUP(L7,$H$9:$I$12,2)%,0)))","v":18711},{"$f":"IF(L7=\"\",\"\",IF(OR(AB7=3,N7=VLOOKUP(N7,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N7*VLOOKUP(L7,$B$1:$G$4,2)%,0),VLOOKUP(L7,$B$2:$H$4,7,TRUE))*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0)))","v":3226},{"$f":"IF(L7=\"\",\"\",IF(OR(L7<DATE(2010,4,1),$I$2=VLOOKUP(L7,$B$2:$G$4,5,TRUE),N7=VLOOKUP(N7,I!$I$2:$J$5,1)),0,ROUND(IF(AB7=3,0,IF(AB7=2,MIN(ROUND(N7*$G$13%,0),$G$14)/2,MIN(ROUND(N7*$G$13%,0),$G$14)))*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0)))","v":0},null,{"$f":"IF(L7=\"\",\"\",IF(L7<DATE(2010,4,1),0,IF(OR(AB7=2,AB7=3,N7=VLOOKUP(N7,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L7,$B$1:$G$4,4)*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0))))","v":0},{"$f":"IF(L7=\"\",\"\",IF(OR(AB7=2,AB7=3,L7<DATE(2010,4,1),N7=VLOOKUP(N7,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K7,$A$27:$C$32,2,TRUE),ROUND(O7*VLOOKUP(K7,$A$27:$C$32,3,TRUE)%,0))*IF(K7=$A$36,$C$36,IF(K7=$A$37,$C$37,IF(K7=$A$38,$C$38,IF(K7=$A$39,$C$39,IF(K7=$A$40,$C$40,IF(K7=$A$41,$C$41,1))))))*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0)))","v":0},{"$f":"IF(L7=\"\",\"\",IF(OR(AB7=3,N7=VLOOKUP(N7,I!$I$2:$J$5,1)),0,ROUND(IF(AB7=2,VLOOKUP(N7,$A$20:$E$23,IF($B$19=VLOOKUP(L7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L7,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N7,$A$20:$E$23,IF($B$19=VLOOKUP(L7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L7,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0)))","v":0},{"$f":"IF(L7=\"\",\"\",IF(OR(K7<DATE(2010,4,1),AB7=3,N7=VLOOKUP(N7,I!$I$2:$J$5,1)),0,ROUND(IF(AB7=2,Main!$L$9/2,Main!$L$9)*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0)))","v":0},null,{"$f":"IF(L7=\"\",\"\",IF(OR(AB7=3,N7=VLOOKUP(N7,I!$I$2:$J$5,1)),0,ROUND(IF(AB7=2,VLOOKUP(O7,$A$11:$E$16,IF($B$10=VLOOKUP(K7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K7,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O7,$A$11:$E$16,IF($B$10=VLOOKUP(K7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K7,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M7)-DAY(L7)+1)/DAY(EOMONTH(L7,0)),0)))","v":0},54197,1,null,{"$f":"IF($H$12<AI1,DATE(2012,7,1),$H$12)","v":"2012-07-01"},72,null,"","",{"$f":"IF(AH7=\"\",\"\",MIN(EOMONTH(AH7,0),VLOOKUP(AH7,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH7,$E$47:$F$53)-1,IF(AH7<$B$2,$B$2-1,I!$Q$9),IF(AH7<$B$3,$B$3-1,I!$Q$9),IF(AH7<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH7,$H$47:$I$53)))","v":""},{"$f":"IF(AH7=\"\",\"\",VLOOKUP(AH7,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH7=\"\",\"\",ROUND(IF(AZ7=3,0,IF(AZ7=2,IF(AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0))","v":""},{"$f":"IF(AH7=\"\",\"\",IF(AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1),0,ROUND(AK7*VLOOKUP(AH7,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH7=\"\",\"\",IF(OR(AZ7=3,AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ7*VLOOKUP(AH7,$B$1:$G$4,2)%,0),VLOOKUP(AH7,$B$2:$H$4,7,TRUE))*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0)))","v":""},{"$f":"IF(AH7=\"\",\"\",IF(OR(AH7<DATE(2010,4,1),$I$2=VLOOKUP(AH7,$B$2:$G$4,5,TRUE),AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1)),0,ROUND(IF(AZ7=3,0,IF(AZ7=2,MIN(ROUND(AJ7*$G$13%,0),$G$14)/2,MIN(ROUND(AJ7*$G$13%,0),$G$14)))*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0)))","v":""},null,{"$f":"IF(AH7=\"\",\"\",IF(AH7<DATE(2010,4,1),0,IF(OR(AZ7=2,AZ7=3,AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH7,$B$1:$G$4,4)*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0))))","v":""},{"$f":"IF(AH7=\"\",\"\",IF(OR(AZ7=2,AZ7=3,AH7<DATE(2010,4,1),AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG7,$A$27:$C$32,2,TRUE),ROUND(AK7*VLOOKUP(AG7,$A$27:$C$32,3,TRUE)%,0))*IF(AG7=$A$36,$C$36,IF(AG7=$A$37,$C$37,IF(AG7=$A$38,$C$38,IF(AG7=$A$39,$C$39,IF(AG7=$A$40,$C$40,IF(AG7=$A$41,$C$41,1))))))*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0)))","v":""},{"$f":"IF(AH7=\"\",\"\",IF(OR(AZ7=3,AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1)),0,ROUND(IF(AZ7=2,VLOOKUP(AJ7,$A$20:$E$23,IF($B$19=VLOOKUP(AH7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH7,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ7,$A$20:$E$23,IF($B$19=VLOOKUP(AH7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH7,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0)))","v":""},{"$f":"IF(AH7=\"\",\"\",IF(OR(AG7<DATE(2010,4,1),AZ7=3,AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1)),0,ROUND(IF(AZ7=2,Main!$L$9/2,Main!$L$9)*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0)))","v":""},null,{"$f":"IF(AH7=\"\",\"\",IF(OR(AZ7=3,AJ7=VLOOKUP(AJ7,I!$I$2:$J$5,1)),0,ROUND(IF(AZ7=2,VLOOKUP(AK7,$A$11:$E$16,IF($B$10=VLOOKUP(AG7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG7,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK7,$A$11:$E$16,IF($B$10=VLOOKUP(AG7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG7,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI7)-DAY(AH7)+1)/DAY(EOMONTH(AH7,0)),0)))","v":""},0,{"$f":"IF(AH7=\"\",\"\",IF(AH7<=$AX$1,AW7-AY7,IF(AND(Main!$F$22=Main!$CA$24,AH7>$AX$1),ROUND(SUM(AK7,AM7)*10%,0),\"\")))","v":""},{"$f":"IF(AG7=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW7*DAY(EOMONTH(AH7,0))/(DAY(AI7)-DAY(AH7)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC7=\"\",\"\",MIN(EOMONTH(BC7,0),VLOOKUP(BC7,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC7,$E$47:$F$53)-1,IF(BC7<$B$2,$B$2-1,I!$Q$9),IF(BC7<$B$3,$B$3-1,I!$Q$9),IF(BC7<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC7,$H$47:$I$53)))","v":""},{"$f":"IF(BC7=\"\",\"\",VLOOKUP(BC7,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC7=\"\",\"\",ROUND(IF(BU7=3,0,IF(BU7=2,IF(BE7=VLOOKUP(BE7,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE7=VLOOKUP(BE7,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0))","v":""},{"$f":"IF(BC7=\"\",\"\",IF(BE7=VLOOKUP(BE7,I!$I$2:$J$5,1),0,ROUND(BF7*VLOOKUP(BC7,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC7=\"\",\"\",IF(OR(BU7=3,BE7=VLOOKUP(BE7,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE7*VLOOKUP(BC7,$B$1:$G$4,2)%,0),VLOOKUP(BC7,$B$2:$H$4,7,TRUE))*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0)))","v":""},{"$f":"IF(BC7=\"\",\"\",IF(OR(BC7<DATE(2010,4,1),$I$2=VLOOKUP(BC7,$B$2:$G$4,5,TRUE),BE7=VLOOKUP(BE7,I!$I$2:$J$5,1)),0,ROUND(IF(BU7=3,0,IF(BU7=2,MIN(ROUND(BE7*$G$13%,0),$G$14)/2,MIN(ROUND(BE7*$G$13%,0),$G$14)))*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0)))","v":""},null,{"$f":"IF(BC7=\"\",\"\",IF(BC7<DATE(2010,4,1),0,IF(OR(BU7=2,BU7=3,BE7=VLOOKUP(BE7,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC7,$B$1:$G$4,4)*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0))))","v":""},{"$f":"IF(BC7=\"\",\"\",IF(OR(BU7=2,BU7=3,BC7<DATE(2010,4,1),BE7=VLOOKUP(BE7,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB7,$A$27:$C$32,2,TRUE),ROUND(BF7*VLOOKUP(BB7,$A$27:$C$32,3,TRUE)%,0))*IF(BB7=$A$36,$C$36,IF(BB7=$A$37,$C$37,IF(BB7=$A$38,$C$38,IF(BB7=$A$39,$C$39,IF(BB7=$A$40,$C$40,IF(BB7=$A$41,$C$41,1))))))*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0)))","v":""},{"$f":"IF(BC7=\"\",\"\",IF(OR(BU7=3,BE7=VLOOKUP(BE7,I!$I$2:$J$5,1)),0,ROUND(IF(BU7=2,VLOOKUP(BE7,$A$20:$E$23,IF($B$19=VLOOKUP(BC7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC7,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE7,$A$20:$E$23,IF($B$19=VLOOKUP(BC7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC7,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0)))","v":""},{"$f":"IF(BC7=\"\",\"\",IF(OR(BB7<DATE(2010,4,1),BU7=3,BE7=VLOOKUP(BE7,I!$I$2:$J$5,1)),0,ROUND(IF(BU7=2,Main!$L$9/2,Main!$L$9)*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0)))","v":""},null,{"$f":"IF(BC7=\"\",\"\",IF(OR(BU7=3,BE7=VLOOKUP(BE7,I!$I$2:$J$5,1)),0,ROUND(IF(BU7=2,VLOOKUP(BF7,$A$11:$E$16,IF($B$10=VLOOKUP(BB7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB7,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF7,$A$11:$E$16,IF($B$10=VLOOKUP(BB7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB7,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD7)-DAY(BC7)+1)/DAY(EOMONTH(BC7,0)),0)))","v":""},0,{"$f":"IF(BC7=\"\",\"\",IF(BC7<=$AX$1,BR7-BT7,IF(AND(Main!$F$22=Main!$CA$24,BC7>$AX$1),ROUND(SUM(BF7,BH7)*10%,0),\"\")))","v":""},{"$f":"IF(BB7=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR7*DAY(EOMONTH(BC7,0))/(DAY(BD7)-DAY(BC7)+1),$H$17:$I$22)))","v":""},1,0,{"$f":"IF($H$12<CB1,DATE(2012,7,1),$H$12)","v":"2012-07-01"},{"v":72,"d":"72.0000"},{"v":72,"d":"72.00"},"","",{"$f":"IF(CA7=\"\",\"\",MIN(EOMONTH(CA7,0),VLOOKUP(CA7,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA7,$E$47:$F$53)-1,IF(CA7<$B$2,$B$2-1,I!$Q$9),IF(CA7<$B$3,$B$3-1,I!$Q$9),IF(CA7<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA7,$H$47:$I$53)))","v":""},{"$f":"IF(CA7=\"\",\"\",VLOOKUP(CA7,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA7=\"\",\"\",ROUND(IF(CS7=3,0,IF(CS7=2,IF(CC7=VLOOKUP(CC7,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC7=VLOOKUP(CC7,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0))","v":""},{"$f":"IF(CA7=\"\",\"\",IF(CC7=VLOOKUP(CC7,I!$I$2:$J$5,1),0,ROUND(CD7*VLOOKUP(CA7,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA7=\"\",\"\",IF(OR(CS7=3,CC7=VLOOKUP(CC7,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC7*VLOOKUP(CA7,$B$1:$G$4,2)%,0),VLOOKUP(CA7,$B$2:$H$4,7,TRUE))*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0)))","v":""},{"$f":"IF(CA7=\"\",\"\",IF(OR(CA7<DATE(2010,4,1),$I$2=VLOOKUP(CA7,$B$2:$G$4,5,TRUE),CC7=VLOOKUP(CC7,I!$I$2:$J$5,1)),0,ROUND(IF(CS7=3,0,IF(CS7=2,MIN(ROUND(CC7*$G$13%,0),$G$14)/2,MIN(ROUND(CC7*$G$13%,0),$G$14)))*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0)))","v":""},null,{"$f":"IF(CA7=\"\",\"\",IF(CA7<DATE(2010,4,1),0,IF(OR(CS7=2,CS7=3,CC7=VLOOKUP(CC7,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA7,$B$1:$G$4,4)*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0))))","v":""},{"$f":"IF(CA7=\"\",\"\",IF(OR(CS7=2,CS7=3,CA7<DATE(2010,4,1),CC7=VLOOKUP(CC7,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ7,$A$27:$C$32,2,TRUE),ROUND(CD7*VLOOKUP(BZ7,$A$27:$C$32,3,TRUE)%,0))*IF(BZ7=$A$36,$C$36,IF(BZ7=$A$37,$C$37,IF(BZ7=$A$38,$C$38,IF(BZ7=$A$39,$C$39,IF(BZ7=$A$40,$C$40,IF(BZ7=$A$41,$C$41,1))))))*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0)))","v":""},{"$f":"IF(CA7=\"\",\"\",IF(OR(CS7=3,CC7=VLOOKUP(CC7,I!$I$2:$J$5,1)),0,ROUND(IF(CS7=2,VLOOKUP(CC7,$A$20:$E$23,IF($B$19=VLOOKUP(CA7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA7,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC7,$A$20:$E$23,IF($B$19=VLOOKUP(CA7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA7,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0)))","v":""},{"$f":"IF(CA7=\"\",\"\",IF(OR(BZ7<DATE(2010,4,1),CS7=3,CC7=VLOOKUP(CC7,I!$I$2:$J$5,1)),0,ROUND(IF(CS7=2,Main!$L$9/2,Main!$L$9)*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0)))","v":""},null,{"$f":"IF(CA7=\"\",\"\",IF(OR(CS7=3,CC7=VLOOKUP(CC7,I!$I$2:$J$5,1)),0,ROUND(IF(CS7=2,VLOOKUP(CD7,$A$11:$E$16,IF($B$10=VLOOKUP(BZ7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ7,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD7,$A$11:$E$16,IF($B$10=VLOOKUP(BZ7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ7,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB7)-DAY(CA7)+1)/DAY(EOMONTH(CA7,0)),0)))","v":""},0,{"$f":"IF(CA7=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD7,CF7)*10%,0),\"\"))","v":""},{"$f":"IF(BZ7=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP7*DAY(EOMONTH(CA7,0))/(DAY(CB7)-DAY(CA7)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV7=\"\",\"\",MIN(EOMONTH(CV7,0),VLOOKUP(CV7,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV7,$E$47:$F$53)-1,IF(CV7<$B$2,$B$2-1,I!$Q$9),IF(CV7<$B$3,$B$3-1,I!$Q$9),IF(CV7<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV7,$H$47:$I$53)))","v":""},{"$f":"IF(CV7=\"\",\"\",VLOOKUP(CV7,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV7=\"\",\"\",ROUND(IF(DN7=3,0,IF(DN7=2,IF(CX7=VLOOKUP(CX7,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX7=VLOOKUP(CX7,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0))","v":""},{"$f":"IF(CV7=\"\",\"\",IF(CX7=VLOOKUP(CX7,I!$I$2:$J$5,1),0,ROUND(CY7*VLOOKUP(CV7,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV7=\"\",\"\",IF(OR(DN7=3,CX7=VLOOKUP(CX7,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX7*VLOOKUP(CV7,$B$1:$G$4,2)%,0),VLOOKUP(CV7,$B$2:$H$4,7,TRUE))*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0)))","v":""},{"$f":"IF(CV7=\"\",\"\",IF(OR(CV7<DATE(2010,4,1),$I$2=VLOOKUP(CV7,$B$2:$G$4,5,TRUE),CX7=VLOOKUP(CX7,I!$I$2:$J$5,1)),0,ROUND(IF(DN7=3,0,IF(DN7=2,MIN(ROUND(CX7*$G$13%,0),$G$14)/2,MIN(ROUND(CX7*$G$13%,0),$G$14)))*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0)))","v":""},null,{"$f":"IF(CV7=\"\",\"\",IF(CV7<DATE(2010,4,1),0,IF(OR(DN7=2,DN7=3,CX7=VLOOKUP(CX7,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV7,$B$1:$G$4,4)*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0))))","v":""},{"$f":"IF(CV7=\"\",\"\",IF(OR(DN7=2,DN7=3,CV7<DATE(2010,4,1),CX7=VLOOKUP(CX7,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU7,$A$27:$C$32,2,TRUE),ROUND(CY7*VLOOKUP(CU7,$A$27:$C$32,3,TRUE)%,0))*IF(CU7=$A$36,$C$36,IF(CU7=$A$37,$C$37,IF(CU7=$A$38,$C$38,IF(CU7=$A$39,$C$39,IF(CU7=$A$40,$C$40,IF(CU7=$A$41,$C$41,1))))))*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0)))","v":""},{"$f":"IF(CV7=\"\",\"\",IF(OR(DN7=3,CX7=VLOOKUP(CX7,I!$I$2:$J$5,1)),0,ROUND(IF(DN7=2,VLOOKUP(CX7,$A$20:$E$23,IF($B$19=VLOOKUP(CV7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV7,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX7,$A$20:$E$23,IF($B$19=VLOOKUP(CV7,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV7,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV7,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0)))","v":""},{"$f":"IF(CV7=\"\",\"\",IF(OR(CU7<DATE(2010,4,1),DN7=3,CX7=VLOOKUP(CX7,I!$I$2:$J$5,1)),0,ROUND(IF(DN7=2,Main!$L$9/2,Main!$L$9)*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0)))","v":""},null,{"$f":"IF(CV7=\"\",\"\",IF(OR(DN7=3,CX7=VLOOKUP(CX7,I!$I$2:$J$5,1)),0,ROUND(IF(DN7=2,VLOOKUP(CY7,$A$11:$E$16,IF($B$10=VLOOKUP(CU7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU7,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY7,$A$11:$E$16,IF($B$10=VLOOKUP(CU7,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU7,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU7,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW7)-DAY(CV7)+1)/DAY(EOMONTH(CV7,0)),0)))","v":""},0,{"$f":"IF(CV7=\"\",\"\",IF(CX7=VLOOKUP(CX7,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY7,DA7)*10%,0),\"\")))","v":""},{"$f":"IF(CU7=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK7*DAY(EOMONTH(CV7,0))/(DAY(CW7)-DAY(CV7)+1),$H$17:$I$22)))","v":""},1]
["Special Compensatory Allowance to the employees working in scheduled Areas",{"$nulls":6},"DA","RPS-2010","UGC-2006","2012-08-01","2012-08-01",{"$f":"IF(L8=\"\",\"\",MIN(EOMONTH(L8,0),VLOOKUP(L8,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L8,$E$47:$F$53)-1,IF(L8<$B$2,$B$2-1,I!$Q$9),IF(L8<$B$3,$B$3-1,I!$Q$9),IF(L8<$B$4,$B$4-1,I!$Q$9),LOOKUP(L8,$H$47:$I$53)))","v":"2012-08-31"},{"$f":"IF(L8=\"\",\"\",VLOOKUP(L8,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L8=\"\",\"\",ROUND(IF(AB8=3,0,IF(AB8=2,IF(N8=VLOOKUP(N8,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N8=VLOOKUP(N8,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0))","v":0},{"$f":"IF(L8=\"\",\"\",IF(N8=VLOOKUP(N8,I!$I$2:$J$5,1),0,ROUND(O8*VLOOKUP(L8,$H$9:$I$12,2)%,0)))","v":20969},{"$f":"IF(L8=\"\",\"\",IF(OR(AB8=3,N8=VLOOKUP(N8,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N8*VLOOKUP(L8,$B$1:$G$4,2)%,0),VLOOKUP(L8,$B$2:$H$4,7,TRUE))*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0)))","v":3226},{"$f":"IF(L8=\"\",\"\",IF(OR(L8<DATE(2010,4,1),$I$2=VLOOKUP(L8,$B$2:$G$4,5,TRUE),N8=VLOOKUP(N8,I!$I$2:$J$5,1)),0,ROUND(IF(AB8=3,0,IF(AB8=2,MIN(ROUND(N8*$G$13%,0),$G$14)/2,MIN(ROUND(N8*$G$13%,0),$G$14)))*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0)))","v":0},null,{"$f":"IF(L8=\"\",\"\",IF(L8<DATE(2010,4,1),0,IF(OR(AB8=2,AB8=3,N8=VLOOKUP(N8,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L8,$B$1:$G$4,4)*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0))))","v":0},{"$f":"IF(L8=\"\",\"\",IF(OR(AB8=2,AB8=3,L8<DATE(2010,4,1),N8=VLOOKUP(N8,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K8,$A$27:$C$32,2,TRUE),ROUND(O8*VLOOKUP(K8,$A$27:$C$32,3,TRUE)%,0))*IF(K8=$A$36,$C$36,IF(K8=$A$37,$C$37,IF(K8=$A$38,$C$38,IF(K8=$A$39,$C$39,IF(K8=$A$40,$C$40,IF(K8=$A$41,$C$41,1))))))*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0)))","v":0},{"$f":"IF(L8=\"\",\"\",IF(OR(AB8=3,N8=VLOOKUP(N8,I!$I$2:$J$5,1)),0,ROUND(IF(AB8=2,VLOOKUP(N8,$A$20:$E$23,IF($B$19=VLOOKUP(L8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L8,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N8,$A$20:$E$23,IF($B$19=VLOOKUP(L8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L8,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0)))","v":0},{"$f":"IF(L8=\"\",\"\",IF(OR(K8<DATE(2010,4,1),AB8=3,N8=VLOOKUP(N8,I!$I$2:$J$5,1)),0,ROUND(IF(AB8=2,Main!$L$9/2,Main!$L$9)*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0)))","v":0},null,{"$f":"IF(L8=\"\",\"\",IF(OR(AB8=3,N8=VLOOKUP(N8,I!$I$2:$J$5,1)),0,ROUND(IF(AB8=2,VLOOKUP(O8,$A$11:$E$16,IF($B$10=VLOOKUP(K8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K8,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O8,$A$11:$E$16,IF($B$10=VLOOKUP(K8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K8,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M8)-DAY(L8)+1)/DAY(EOMONTH(L8,0)),0)))","v":0},56455,1,{"$nulls":4},"","",{"$f":"IF(AH8=\"\",\"\",MIN(EOMONTH(AH8,0),VLOOKUP(AH8,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH8,$E$47:$F$53)-1,IF(AH8<$B$2,$B$2-1,I!$Q$9),IF(AH8<$B$3,$B$3-1,I!$Q$9),IF(AH8<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH8,$H$47:$I$53)))","v":""},{"$f":"IF(AH8=\"\",\"\",VLOOKUP(AH8,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH8=\"\",\"\",ROUND(IF(AZ8=3,0,IF(AZ8=2,IF(AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0))","v":""},{"$f":"IF(AH8=\"\",\"\",IF(AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1),0,ROUND(AK8*VLOOKUP(AH8,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH8=\"\",\"\",IF(OR(AZ8=3,AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ8*VLOOKUP(AH8,$B$1:$G$4,2)%,0),VLOOKUP(AH8,$B$2:$H$4,7,TRUE))*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0)))","v":""},{"$f":"IF(AH8=\"\",\"\",IF(OR(AH8<DATE(2010,4,1),$I$2=VLOOKUP(AH8,$B$2:$G$4,5,TRUE),AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1)),0,ROUND(IF(AZ8=3,0,IF(AZ8=2,MIN(ROUND(AJ8*$G$13%,0),$G$14)/2,MIN(ROUND(AJ8*$G$13%,0),$G$14)))*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0)))","v":""},null,{"$f":"IF(AH8=\"\",\"\",IF(AH8<DATE(2010,4,1),0,IF(OR(AZ8=2,AZ8=3,AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH8,$B$1:$G$4,4)*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0))))","v":""},{"$f":"IF(AH8=\"\",\"\",IF(OR(AZ8=2,AZ8=3,AH8<DATE(2010,4,1),AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG8,$A$27:$C$32,2,TRUE),ROUND(AK8*VLOOKUP(AG8,$A$27:$C$32,3,TRUE)%,0))*IF(AG8=$A$36,$C$36,IF(AG8=$A$37,$C$37,IF(AG8=$A$38,$C$38,IF(AG8=$A$39,$C$39,IF(AG8=$A$40,$C$40,IF(AG8=$A$41,$C$41,1))))))*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0)))","v":""},{"$f":"IF(AH8=\"\",\"\",IF(OR(AZ8=3,AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1)),0,ROUND(IF(AZ8=2,VLOOKUP(AJ8,$A$20:$E$23,IF($B$19=VLOOKUP(AH8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH8,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ8,$A$20:$E$23,IF($B$19=VLOOKUP(AH8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH8,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0)))","v":""},{"$f":"IF(AH8=\"\",\"\",IF(OR(AG8<DATE(2010,4,1),AZ8=3,AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1)),0,ROUND(IF(AZ8=2,Main!$L$9/2,Main!$L$9)*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0)))","v":""},null,{"$f":"IF(AH8=\"\",\"\",IF(OR(AZ8=3,AJ8=VLOOKUP(AJ8,I!$I$2:$J$5,1)),0,ROUND(IF(AZ8=2,VLOOKUP(AK8,$A$11:$E$16,IF($B$10=VLOOKUP(AG8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG8,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK8,$A$11:$E$16,IF($B$10=VLOOKUP(AG8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG8,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI8)-DAY(AH8)+1)/DAY(EOMONTH(AH8,0)),0)))","v":""},{"$f":"SUM(AK8:AV8)","v":0},{"$f":"IF(AH8=\"\",\"\",IF(AH8<=$AX$1,AW8-AY8,IF(AND(Main!$F$22=Main!$CA$24,AH8>$AX$1),ROUND(SUM(AK8,AM8)*10%,0),\"\")))","v":""},{"$f":"IF(AG8=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW8*DAY(EOMONTH(AH8,0))/(DAY(AI8)-DAY(AH8)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC8=\"\",\"\",MIN(EOMONTH(BC8,0),VLOOKUP(BC8,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC8,$E$47:$F$53)-1,IF(BC8<$B$2,$B$2-1,I!$Q$9),IF(BC8<$B$3,$B$3-1,I!$Q$9),IF(BC8<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC8,$H$47:$I$53)))","v":""},{"$f":"IF(BC8=\"\",\"\",VLOOKUP(BC8,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC8=\"\",\"\",ROUND(IF(BU8=3,0,IF(BU8=2,IF(BE8=VLOOKUP(BE8,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE8=VLOOKUP(BE8,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0))","v":""},{"$f":"IF(BC8=\"\",\"\",IF(BE8=VLOOKUP(BE8,I!$I$2:$J$5,1),0,ROUND(BF8*VLOOKUP(BC8,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC8=\"\",\"\",IF(OR(BU8=3,BE8=VLOOKUP(BE8,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE8*VLOOKUP(BC8,$B$1:$G$4,2)%,0),VLOOKUP(BC8,$B$2:$H$4,7,TRUE))*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0)))","v":""},{"$f":"IF(BC8=\"\",\"\",IF(OR(BC8<DATE(2010,4,1),$I$2=VLOOKUP(BC8,$B$2:$G$4,5,TRUE),BE8=VLOOKUP(BE8,I!$I$2:$J$5,1)),0,ROUND(IF(BU8=3,0,IF(BU8=2,MIN(ROUND(BE8*$G$13%,0),$G$14)/2,MIN(ROUND(BE8*$G$13%,0),$G$14)))*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0)))","v":""},null,{"$f":"IF(BC8=\"\",\"\",IF(BC8<DATE(2010,4,1),0,IF(OR(BU8=2,BU8=3,BE8=VLOOKUP(BE8,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC8,$B$1:$G$4,4)*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0))))","v":""},{"$f":"IF(BC8=\"\",\"\",IF(OR(BU8=2,BU8=3,BC8<DATE(2010,4,1),BE8=VLOOKUP(BE8,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB8,$A$27:$C$32,2,TRUE),ROUND(BF8*VLOOKUP(BB8,$A$27:$C$32,3,TRUE)%,0))*IF(BB8=$A$36,$C$36,IF(BB8=$A$37,$C$37,IF(BB8=$A$38,$C$38,IF(BB8=$A$39,$C$39,IF(BB8=$A$40,$C$40,IF(BB8=$A$41,$C$41,1))))))*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0)))","v":""},{"$f":"IF(BC8=\"\",\"\",IF(OR(BU8=3,BE8=VLOOKUP(BE8,I!$I$2:$J$5,1)),0,ROUND(IF(BU8=2,VLOOKUP(BE8,$A$20:$E$23,IF($B$19=VLOOKUP(BC8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC8,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE8,$A$20:$E$23,IF($B$19=VLOOKUP(BC8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC8,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0)))","v":""},{"$f":"IF(BC8=\"\",\"\",IF(OR(BB8<DATE(2010,4,1),BU8=3,BE8=VLOOKUP(BE8,I!$I$2:$J$5,1)),0,ROUND(IF(BU8=2,Main!$L$9/2,Main!$L$9)*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0)))","v":""},null,{"$f":"IF(BC8=\"\",\"\",IF(OR(BU8=3,BE8=VLOOKUP(BE8,I!$I$2:$J$5,1)),0,ROUND(IF(BU8=2,VLOOKUP(BF8,$A$11:$E$16,IF($B$10=VLOOKUP(BB8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB8,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF8,$A$11:$E$16,IF($B$10=VLOOKUP(BB8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB8,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD8)-DAY(BC8)+1)/DAY(EOMONTH(BC8,0)),0)))","v":""},0,{"$f":"IF(BC8=\"\",\"\",IF(BC8<=$AX$1,BR8-BT8,IF(AND(Main!$F$22=Main!$CA$24,BC8>$AX$1),ROUND(SUM(BF8,BH8)*10%,0),\"\")))","v":""},{"$f":"IF(BB8=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR8*DAY(EOMONTH(BC8,0))/(DAY(BD8)-DAY(BC8)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA8=\"\",\"\",MIN(EOMONTH(CA8,0),VLOOKUP(CA8,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA8,$E$47:$F$53)-1,IF(CA8<$B$2,$B$2-1,I!$Q$9),IF(CA8<$B$3,$B$3-1,I!$Q$9),IF(CA8<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA8,$H$47:$I$53)))","v":""},{"$f":"IF(CA8=\"\",\"\",VLOOKUP(CA8,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA8=\"\",\"\",ROUND(IF(CS8=3,0,IF(CS8=2,IF(CC8=VLOOKUP(CC8,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC8=VLOOKUP(CC8,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0))","v":""},{"$f":"IF(CA8=\"\",\"\",IF(CC8=VLOOKUP(CC8,I!$I$2:$J$5,1),0,ROUND(CD8*VLOOKUP(CA8,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA8=\"\",\"\",IF(OR(CS8=3,CC8=VLOOKUP(CC8,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC8*VLOOKUP(CA8,$B$1:$G$4,2)%,0),VLOOKUP(CA8,$B$2:$H$4,7,TRUE))*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0)))","v":""},{"$f":"IF(CA8=\"\",\"\",IF(OR(CA8<DATE(2010,4,1),$I$2=VLOOKUP(CA8,$B$2:$G$4,5,TRUE),CC8=VLOOKUP(CC8,I!$I$2:$J$5,1)),0,ROUND(IF(CS8=3,0,IF(CS8=2,MIN(ROUND(CC8*$G$13%,0),$G$14)/2,MIN(ROUND(CC8*$G$13%,0),$G$14)))*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0)))","v":""},null,{"$f":"IF(CA8=\"\",\"\",IF(CA8<DATE(2010,4,1),0,IF(OR(CS8=2,CS8=3,CC8=VLOOKUP(CC8,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA8,$B$1:$G$4,4)*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0))))","v":""},{"$f":"IF(CA8=\"\",\"\",IF(OR(CS8=2,CS8=3,CA8<DATE(2010,4,1),CC8=VLOOKUP(CC8,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ8,$A$27:$C$32,2,TRUE),ROUND(CD8*VLOOKUP(BZ8,$A$27:$C$32,3,TRUE)%,0))*IF(BZ8=$A$36,$C$36,IF(BZ8=$A$37,$C$37,IF(BZ8=$A$38,$C$38,IF(BZ8=$A$39,$C$39,IF(BZ8=$A$40,$C$40,IF(BZ8=$A$41,$C$41,1))))))*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0)))","v":""},{"$f":"IF(CA8=\"\",\"\",IF(OR(CS8=3,CC8=VLOOKUP(CC8,I!$I$2:$J$5,1)),0,ROUND(IF(CS8=2,VLOOKUP(CC8,$A$20:$E$23,IF($B$19=VLOOKUP(CA8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA8,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC8,$A$20:$E$23,IF($B$19=VLOOKUP(CA8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA8,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0)))","v":""},{"$f":"IF(CA8=\"\",\"\",IF(OR(BZ8<DATE(2010,4,1),CS8=3,CC8=VLOOKUP(CC8,I!$I$2:$J$5,1)),0,ROUND(IF(CS8=2,Main!$L$9/2,Main!$L$9)*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0)))","v":""},null,{"$f":"IF(CA8=\"\",\"\",IF(OR(CS8=3,CC8=VLOOKUP(CC8,I!$I$2:$J$5,1)),0,ROUND(IF(CS8=2,VLOOKUP(CD8,$A$11:$E$16,IF($B$10=VLOOKUP(BZ8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ8,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD8,$A$11:$E$16,IF($B$10=VLOOKUP(BZ8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ8,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB8)-DAY(CA8)+1)/DAY(EOMONTH(CA8,0)),0)))","v":""},0,{"$f":"IF(CA8=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD8,CF8)*10%,0),\"\"))","v":""},{"$f":"IF(BZ8=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP8*DAY(EOMONTH(CA8,0))/(DAY(CB8)-DAY(CA8)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV8=\"\",\"\",MIN(EOMONTH(CV8,0),VLOOKUP(CV8,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV8,$E$47:$F$53)-1,IF(CV8<$B$2,$B$2-1,I!$Q$9),IF(CV8<$B$3,$B$3-1,I!$Q$9),IF(CV8<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV8,$H$47:$I$53)))","v":""},{"$f":"IF(CV8=\"\",\"\",VLOOKUP(CV8,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV8=\"\",\"\",ROUND(IF(DN8=3,0,IF(DN8=2,IF(CX8=VLOOKUP(CX8,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX8=VLOOKUP(CX8,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0))","v":""},{"$f":"IF(CV8=\"\",\"\",IF(CX8=VLOOKUP(CX8,I!$I$2:$J$5,1),0,ROUND(CY8*VLOOKUP(CV8,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV8=\"\",\"\",IF(OR(DN8=3,CX8=VLOOKUP(CX8,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX8*VLOOKUP(CV8,$B$1:$G$4,2)%,0),VLOOKUP(CV8,$B$2:$H$4,7,TRUE))*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0)))","v":""},{"$f":"IF(CV8=\"\",\"\",IF(OR(CV8<DATE(2010,4,1),$I$2=VLOOKUP(CV8,$B$2:$G$4,5,TRUE),CX8=VLOOKUP(CX8,I!$I$2:$J$5,1)),0,ROUND(IF(DN8=3,0,IF(DN8=2,MIN(ROUND(CX8*$G$13%,0),$G$14)/2,MIN(ROUND(CX8*$G$13%,0),$G$14)))*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0)))","v":""},null,{"$f":"IF(CV8=\"\",\"\",IF(CV8<DATE(2010,4,1),0,IF(OR(DN8=2,DN8=3,CX8=VLOOKUP(CX8,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV8,$B$1:$G$4,4)*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0))))","v":""},{"$f":"IF(CV8=\"\",\"\",IF(OR(DN8=2,DN8=3,CV8<DATE(2010,4,1),CX8=VLOOKUP(CX8,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU8,$A$27:$C$32,2,TRUE),ROUND(CY8*VLOOKUP(CU8,$A$27:$C$32,3,TRUE)%,0))*IF(CU8=$A$36,$C$36,IF(CU8=$A$37,$C$37,IF(CU8=$A$38,$C$38,IF(CU8=$A$39,$C$39,IF(CU8=$A$40,$C$40,IF(CU8=$A$41,$C$41,1))))))*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0)))","v":""},{"$f":"IF(CV8=\"\",\"\",IF(OR(DN8=3,CX8=VLOOKUP(CX8,I!$I$2:$J$5,1)),0,ROUND(IF(DN8=2,VLOOKUP(CX8,$A$20:$E$23,IF($B$19=VLOOKUP(CV8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV8,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX8,$A$20:$E$23,IF($B$19=VLOOKUP(CV8,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV8,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV8,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0)))","v":""},{"$f":"IF(CV8=\"\",\"\",IF(OR(CU8<DATE(2010,4,1),DN8=3,CX8=VLOOKUP(CX8,I!$I$2:$J$5,1)),0,ROUND(IF(DN8=2,Main!$L$9/2,Main!$L$9)*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0)))","v":""},null,{"$f":"IF(CV8=\"\",\"\",IF(OR(DN8=3,CX8=VLOOKUP(CX8,I!$I$2:$J$5,1)),0,ROUND(IF(DN8=2,VLOOKUP(CY8,$A$11:$E$16,IF($B$10=VLOOKUP(CU8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU8,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY8,$A$11:$E$16,IF($B$10=VLOOKUP(CU8,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU8,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU8,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW8)-DAY(CV8)+1)/DAY(EOMONTH(CV8,0)),0)))","v":""},0,{"$f":"IF(CV8=\"\",\"\",IF(CX8=VLOOKUP(CX8,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY8,DA8)*10%,0),\"\")))","v":""},{"$f":"IF(CU8=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK8*DAY(EOMONTH(CV8,0))/(DAY(CW8)-DAY(CV8)+1),$H$17:$I$22)))","v":""},1]
["G.O.Ms.No.139 Dated:28-04-2010",null,null,"2010-04-01",{"$nulls":3},{"$f":"DATE(2011,1,1)","v":"2011-01-01"},{"$f":"J9","v":51},51,"2012-09-01","2012-09-01",{"$f":"IF(L9=\"\",\"\",MIN(EOMONTH(L9,0),VLOOKUP(L9,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L9,$E$47:$F$53)-1,IF(L9<$B$2,$B$2-1,I!$Q$9),IF(L9<$B$3,$B$3-1,I!$Q$9),IF(L9<$B$4,$B$4-1,I!$Q$9),LOOKUP(L9,$H$47:$I$53)))","v":"2012-09-30"},{"$f":"IF(L9=\"\",\"\",VLOOKUP(L9,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L9=\"\",\"\",ROUND(IF(AB9=3,0,IF(AB9=2,IF(N9=VLOOKUP(N9,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N9=VLOOKUP(N9,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0))","v":0},{"$f":"IF(L9=\"\",\"\",IF(N9=VLOOKUP(N9,I!$I$2:$J$5,1),0,ROUND(O9*VLOOKUP(L9,$H$9:$I$12,2)%,0)))","v":20969},{"$f":"IF(L9=\"\",\"\",IF(OR(AB9=3,N9=VLOOKUP(N9,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N9*VLOOKUP(L9,$B$1:$G$4,2)%,0),VLOOKUP(L9,$B$2:$H$4,7,TRUE))*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0)))","v":3226},{"$f":"IF(L9=\"\",\"\",IF(OR(L9<DATE(2010,4,1),$I$2=VLOOKUP(L9,$B$2:$G$4,5,TRUE),N9=VLOOKUP(N9,I!$I$2:$J$5,1)),0,ROUND(IF(AB9=3,0,IF(AB9=2,MIN(ROUND(N9*$G$13%,0),$G$14)/2,MIN(ROUND(N9*$G$13%,0),$G$14)))*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0)))","v":0},null,{"$f":"IF(L9=\"\",\"\",IF(L9<DATE(2010,4,1),0,IF(OR(AB9=2,AB9=3,N9=VLOOKUP(N9,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L9,$B$1:$G$4,4)*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0))))","v":0},{"$f":"IF(L9=\"\",\"\",IF(OR(AB9=2,AB9=3,L9<DATE(2010,4,1),N9=VLOOKUP(N9,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K9,$A$27:$C$32,2,TRUE),ROUND(O9*VLOOKUP(K9,$A$27:$C$32,3,TRUE)%,0))*IF(K9=$A$36,$C$36,IF(K9=$A$37,$C$37,IF(K9=$A$38,$C$38,IF(K9=$A$39,$C$39,IF(K9=$A$40,$C$40,IF(K9=$A$41,$C$41,1))))))*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0)))","v":0},{"$f":"IF(L9=\"\",\"\",IF(OR(AB9=3,N9=VLOOKUP(N9,I!$I$2:$J$5,1)),0,ROUND(IF(AB9=2,VLOOKUP(N9,$A$20:$E$23,IF($B$19=VLOOKUP(L9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L9,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N9,$A$20:$E$23,IF($B$19=VLOOKUP(L9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L9,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0)))","v":0},{"$f":"IF(L9=\"\",\"\",IF(OR(K9<DATE(2010,4,1),AB9=3,N9=VLOOKUP(N9,I!$I$2:$J$5,1)),0,ROUND(IF(AB9=2,Main!$L$9/2,Main!$L$9)*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0)))","v":0},null,{"$f":"IF(L9=\"\",\"\",IF(OR(AB9=3,N9=VLOOKUP(N9,I!$I$2:$J$5,1)),0,ROUND(IF(AB9=2,VLOOKUP(O9,$A$11:$E$16,IF($B$10=VLOOKUP(K9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K9,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O9,$A$11:$E$16,IF($B$10=VLOOKUP(K9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K9,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M9)-DAY(L9)+1)/DAY(EOMONTH(L9,0)),0)))","v":0},56455,1,{"$nulls":4},"","",{"$f":"IF(AH9=\"\",\"\",MIN(EOMONTH(AH9,0),VLOOKUP(AH9,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH9,$E$47:$F$53)-1,IF(AH9<$B$2,$B$2-1,I!$Q$9),IF(AH9<$B$3,$B$3-1,I!$Q$9),IF(AH9<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH9,$H$47:$I$53)))","v":""},{"$f":"IF(AH9=\"\",\"\",VLOOKUP(AH9,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH9=\"\",\"\",ROUND(IF(AZ9=3,0,IF(AZ9=2,IF(AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0))","v":""},{"$f":"IF(AH9=\"\",\"\",IF(AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1),0,ROUND(AK9*VLOOKUP(AH9,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH9=\"\",\"\",IF(OR(AZ9=3,AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ9*VLOOKUP(AH9,$B$1:$G$4,2)%,0),VLOOKUP(AH9,$B$2:$H$4,7,TRUE))*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0)))","v":""},{"$f":"IF(AH9=\"\",\"\",IF(OR(AH9<DATE(2010,4,1),$I$2=VLOOKUP(AH9,$B$2:$G$4,5,TRUE),AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1)),0,ROUND(IF(AZ9=3,0,IF(AZ9=2,MIN(ROUND(AJ9*$G$13%,0),$G$14)/2,MIN(ROUND(AJ9*$G$13%,0),$G$14)))*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0)))","v":""},null,{"$f":"IF(AH9=\"\",\"\",IF(AH9<DATE(2010,4,1),0,IF(OR(AZ9=2,AZ9=3,AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH9,$B$1:$G$4,4)*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0))))","v":""},{"$f":"IF(AH9=\"\",\"\",IF(OR(AZ9=2,AZ9=3,AH9<DATE(2010,4,1),AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG9,$A$27:$C$32,2,TRUE),ROUND(AK9*VLOOKUP(AG9,$A$27:$C$32,3,TRUE)%,0))*IF(AG9=$A$36,$C$36,IF(AG9=$A$37,$C$37,IF(AG9=$A$38,$C$38,IF(AG9=$A$39,$C$39,IF(AG9=$A$40,$C$40,IF(AG9=$A$41,$C$41,1))))))*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0)))","v":""},{"$f":"IF(AH9=\"\",\"\",IF(OR(AZ9=3,AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1)),0,ROUND(IF(AZ9=2,VLOOKUP(AJ9,$A$20:$E$23,IF($B$19=VLOOKUP(AH9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH9,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ9,$A$20:$E$23,IF($B$19=VLOOKUP(AH9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH9,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0)))","v":""},{"$f":"IF(AH9=\"\",\"\",IF(OR(AG9<DATE(2010,4,1),AZ9=3,AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1)),0,ROUND(IF(AZ9=2,Main!$L$9/2,Main!$L$9)*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0)))","v":""},null,{"$f":"IF(AH9=\"\",\"\",IF(OR(AZ9=3,AJ9=VLOOKUP(AJ9,I!$I$2:$J$5,1)),0,ROUND(IF(AZ9=2,VLOOKUP(AK9,$A$11:$E$16,IF($B$10=VLOOKUP(AG9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG9,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK9,$A$11:$E$16,IF($B$10=VLOOKUP(AG9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG9,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI9)-DAY(AH9)+1)/DAY(EOMONTH(AH9,0)),0)))","v":""},0,{"$f":"IF(AH9=\"\",\"\",IF(AH9<=$AX$1,AW9-AY9,IF(AND(Main!$F$22=Main!$CA$24,AH9>$AX$1),ROUND(SUM(AK9,AM9)*10%,0),\"\")))","v":""},{"$f":"IF(AG9=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW9*DAY(EOMONTH(AH9,0))/(DAY(AI9)-DAY(AH9)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC9=\"\",\"\",MIN(EOMONTH(BC9,0),VLOOKUP(BC9,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC9,$E$47:$F$53)-1,IF(BC9<$B$2,$B$2-1,I!$Q$9),IF(BC9<$B$3,$B$3-1,I!$Q$9),IF(BC9<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC9,$H$47:$I$53)))","v":""},{"$f":"IF(BC9=\"\",\"\",VLOOKUP(BC9,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC9=\"\",\"\",ROUND(IF(BU9=3,0,IF(BU9=2,IF(BE9=VLOOKUP(BE9,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE9=VLOOKUP(BE9,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0))","v":""},{"$f":"IF(BC9=\"\",\"\",IF(BE9=VLOOKUP(BE9,I!$I$2:$J$5,1),0,ROUND(BF9*VLOOKUP(BC9,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC9=\"\",\"\",IF(OR(BU9=3,BE9=VLOOKUP(BE9,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE9*VLOOKUP(BC9,$B$1:$G$4,2)%,0),VLOOKUP(BC9,$B$2:$H$4,7,TRUE))*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0)))","v":""},{"$f":"IF(BC9=\"\",\"\",IF(OR(BC9<DATE(2010,4,1),$I$2=VLOOKUP(BC9,$B$2:$G$4,5,TRUE),BE9=VLOOKUP(BE9,I!$I$2:$J$5,1)),0,ROUND(IF(BU9=3,0,IF(BU9=2,MIN(ROUND(BE9*$G$13%,0),$G$14)/2,MIN(ROUND(BE9*$G$13%,0),$G$14)))*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0)))","v":""},null,{"$f":"IF(BC9=\"\",\"\",IF(BC9<DATE(2010,4,1),0,IF(OR(BU9=2,BU9=3,BE9=VLOOKUP(BE9,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC9,$B$1:$G$4,4)*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0))))","v":""},{"$f":"IF(BC9=\"\",\"\",IF(OR(BU9=2,BU9=3,BC9<DATE(2010,4,1),BE9=VLOOKUP(BE9,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB9,$A$27:$C$32,2,TRUE),ROUND(BF9*VLOOKUP(BB9,$A$27:$C$32,3,TRUE)%,0))*IF(BB9=$A$36,$C$36,IF(BB9=$A$37,$C$37,IF(BB9=$A$38,$C$38,IF(BB9=$A$39,$C$39,IF(BB9=$A$40,$C$40,IF(BB9=$A$41,$C$41,1))))))*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0)))","v":""},{"$f":"IF(BC9=\"\",\"\",IF(OR(BU9=3,BE9=VLOOKUP(BE9,I!$I$2:$J$5,1)),0,ROUND(IF(BU9=2,VLOOKUP(BE9,$A$20:$E$23,IF($B$19=VLOOKUP(BC9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC9,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE9,$A$20:$E$23,IF($B$19=VLOOKUP(BC9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC9,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0)))","v":""},{"$f":"IF(BC9=\"\",\"\",IF(OR(BB9<DATE(2010,4,1),BU9=3,BE9=VLOOKUP(BE9,I!$I$2:$J$5,1)),0,ROUND(IF(BU9=2,Main!$L$9/2,Main!$L$9)*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0)))","v":""},null,{"$f":"IF(BC9=\"\",\"\",IF(OR(BU9=3,BE9=VLOOKUP(BE9,I!$I$2:$J$5,1)),0,ROUND(IF(BU9=2,VLOOKUP(BF9,$A$11:$E$16,IF($B$10=VLOOKUP(BB9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB9,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF9,$A$11:$E$16,IF($B$10=VLOOKUP(BB9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB9,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD9)-DAY(BC9)+1)/DAY(EOMONTH(BC9,0)),0)))","v":""},0,{"$f":"IF(BC9=\"\",\"\",IF(BC9<=$AX$1,BR9-BT9,IF(AND(Main!$F$22=Main!$CA$24,BC9>$AX$1),ROUND(SUM(BF9,BH9)*10%,0),\"\")))","v":""},{"$f":"IF(BB9=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR9*DAY(EOMONTH(BC9,0))/(DAY(BD9)-DAY(BC9)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA9=\"\",\"\",MIN(EOMONTH(CA9,0),VLOOKUP(CA9,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA9,$E$47:$F$53)-1,IF(CA9<$B$2,$B$2-1,I!$Q$9),IF(CA9<$B$3,$B$3-1,I!$Q$9),IF(CA9<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA9,$H$47:$I$53)))","v":""},{"$f":"IF(CA9=\"\",\"\",VLOOKUP(CA9,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA9=\"\",\"\",ROUND(IF(CS9=3,0,IF(CS9=2,IF(CC9=VLOOKUP(CC9,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC9=VLOOKUP(CC9,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0))","v":""},{"$f":"IF(CA9=\"\",\"\",IF(CC9=VLOOKUP(CC9,I!$I$2:$J$5,1),0,ROUND(CD9*VLOOKUP(CA9,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA9=\"\",\"\",IF(OR(CS9=3,CC9=VLOOKUP(CC9,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC9*VLOOKUP(CA9,$B$1:$G$4,2)%,0),VLOOKUP(CA9,$B$2:$H$4,7,TRUE))*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0)))","v":""},{"$f":"IF(CA9=\"\",\"\",IF(OR(CA9<DATE(2010,4,1),$I$2=VLOOKUP(CA9,$B$2:$G$4,5,TRUE),CC9=VLOOKUP(CC9,I!$I$2:$J$5,1)),0,ROUND(IF(CS9=3,0,IF(CS9=2,MIN(ROUND(CC9*$G$13%,0),$G$14)/2,MIN(ROUND(CC9*$G$13%,0),$G$14)))*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0)))","v":""},null,{"$f":"IF(CA9=\"\",\"\",IF(CA9<DATE(2010,4,1),0,IF(OR(CS9=2,CS9=3,CC9=VLOOKUP(CC9,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA9,$B$1:$G$4,4)*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0))))","v":""},{"$f":"IF(CA9=\"\",\"\",IF(OR(CS9=2,CS9=3,CA9<DATE(2010,4,1),CC9=VLOOKUP(CC9,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ9,$A$27:$C$32,2,TRUE),ROUND(CD9*VLOOKUP(BZ9,$A$27:$C$32,3,TRUE)%,0))*IF(BZ9=$A$36,$C$36,IF(BZ9=$A$37,$C$37,IF(BZ9=$A$38,$C$38,IF(BZ9=$A$39,$C$39,IF(BZ9=$A$40,$C$40,IF(BZ9=$A$41,$C$41,1))))))*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0)))","v":""},{"$f":"IF(CA9=\"\",\"\",IF(OR(CS9=3,CC9=VLOOKUP(CC9,I!$I$2:$J$5,1)),0,ROUND(IF(CS9=2,VLOOKUP(CC9,$A$20:$E$23,IF($B$19=VLOOKUP(CA9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA9,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC9,$A$20:$E$23,IF($B$19=VLOOKUP(CA9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA9,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0)))","v":""},{"$f":"IF(CA9=\"\",\"\",IF(OR(BZ9<DATE(2010,4,1),CS9=3,CC9=VLOOKUP(CC9,I!$I$2:$J$5,1)),0,ROUND(IF(CS9=2,Main!$L$9/2,Main!$L$9)*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0)))","v":""},null,{"$f":"IF(CA9=\"\",\"\",IF(OR(CS9=3,CC9=VLOOKUP(CC9,I!$I$2:$J$5,1)),0,ROUND(IF(CS9=2,VLOOKUP(CD9,$A$11:$E$16,IF($B$10=VLOOKUP(BZ9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ9,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD9,$A$11:$E$16,IF($B$10=VLOOKUP(BZ9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ9,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB9)-DAY(CA9)+1)/DAY(EOMONTH(CA9,0)),0)))","v":""},0,{"$f":"IF(CA9=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD9,CF9)*10%,0),\"\"))","v":""},{"$f":"IF(BZ9=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP9*DAY(EOMONTH(CA9,0))/(DAY(CB9)-DAY(CA9)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV9=\"\",\"\",MIN(EOMONTH(CV9,0),VLOOKUP(CV9,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV9,$E$47:$F$53)-1,IF(CV9<$B$2,$B$2-1,I!$Q$9),IF(CV9<$B$3,$B$3-1,I!$Q$9),IF(CV9<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV9,$H$47:$I$53)))","v":""},{"$f":"IF(CV9=\"\",\"\",VLOOKUP(CV9,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV9=\"\",\"\",ROUND(IF(DN9=3,0,IF(DN9=2,IF(CX9=VLOOKUP(CX9,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX9=VLOOKUP(CX9,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0))","v":""},{"$f":"IF(CV9=\"\",\"\",IF(CX9=VLOOKUP(CX9,I!$I$2:$J$5,1),0,ROUND(CY9*VLOOKUP(CV9,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV9=\"\",\"\",IF(OR(DN9=3,CX9=VLOOKUP(CX9,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX9*VLOOKUP(CV9,$B$1:$G$4,2)%,0),VLOOKUP(CV9,$B$2:$H$4,7,TRUE))*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0)))","v":""},{"$f":"IF(CV9=\"\",\"\",IF(OR(CV9<DATE(2010,4,1),$I$2=VLOOKUP(CV9,$B$2:$G$4,5,TRUE),CX9=VLOOKUP(CX9,I!$I$2:$J$5,1)),0,ROUND(IF(DN9=3,0,IF(DN9=2,MIN(ROUND(CX9*$G$13%,0),$G$14)/2,MIN(ROUND(CX9*$G$13%,0),$G$14)))*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0)))","v":""},null,{"$f":"IF(CV9=\"\",\"\",IF(CV9<DATE(2010,4,1),0,IF(OR(DN9=2,DN9=3,CX9=VLOOKUP(CX9,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV9,$B$1:$G$4,4)*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0))))","v":""},{"$f":"IF(CV9=\"\",\"\",IF(OR(DN9=2,DN9=3,CV9<DATE(2010,4,1),CX9=VLOOKUP(CX9,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU9,$A$27:$C$32,2,TRUE),ROUND(CY9*VLOOKUP(CU9,$A$27:$C$32,3,TRUE)%,0))*IF(CU9=$A$36,$C$36,IF(CU9=$A$37,$C$37,IF(CU9=$A$38,$C$38,IF(CU9=$A$39,$C$39,IF(CU9=$A$40,$C$40,IF(CU9=$A$41,$C$41,1))))))*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0)))","v":""},{"$f":"IF(CV9=\"\",\"\",IF(OR(DN9=3,CX9=VLOOKUP(CX9,I!$I$2:$J$5,1)),0,ROUND(IF(DN9=2,VLOOKUP(CX9,$A$20:$E$23,IF($B$19=VLOOKUP(CV9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV9,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX9,$A$20:$E$23,IF($B$19=VLOOKUP(CV9,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV9,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV9,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0)))","v":""},{"$f":"IF(CV9=\"\",\"\",IF(OR(CU9<DATE(2010,4,1),DN9=3,CX9=VLOOKUP(CX9,I!$I$2:$J$5,1)),0,ROUND(IF(DN9=2,Main!$L$9/2,Main!$L$9)*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0)))","v":""},null,{"$f":"IF(CV9=\"\",\"\",IF(OR(DN9=3,CX9=VLOOKUP(CX9,I!$I$2:$J$5,1)),0,ROUND(IF(DN9=2,VLOOKUP(CY9,$A$11:$E$16,IF($B$10=VLOOKUP(CU9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU9,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY9,$A$11:$E$16,IF($B$10=VLOOKUP(CU9,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU9,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU9,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW9)-DAY(CV9)+1)/DAY(EOMONTH(CV9,0)),0)))","v":""},0,{"$f":"IF(CV9=\"\",\"\",IF(CX9=VLOOKUP(CX9,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY9,DA9)*10%,0),\"\")))","v":""},{"$f":"IF(CU9=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK9*DAY(EOMONTH(CV9,0))/(DAY(CW9)-DAY(CV9)+1),$H$17:$I$22)))","v":""},1]
["Basic Pay","Non-Mandal","Mandals","Hills/Hilltops",{"$f":"H1","v":"Not-Applicable"},{"$f":"DATE(2010,4,1)","v":"2010-04-01"},"AHRA",{"$f":"DATE(2011,7,1)","v":"2011-07-01"},{"$f":"J10","v":58},58,"2012-10-01","2012-10-01",{"$f":"IF(L10=\"\",\"\",MIN(EOMONTH(L10,0),VLOOKUP(L10,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L10,$E$47:$F$53)-1,IF(L10<$B$2,$B$2-1,I!$Q$9),IF(L10<$B$3,$B$3-1,I!$Q$9),IF(L10<$B$4,$B$4-1,I!$Q$9),LOOKUP(L10,$H$47:$I$53)))","v":"2012-10-31"},{"$f":"IF(L10=\"\",\"\",VLOOKUP(L10,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L10=\"\",\"\",ROUND(IF(AB10=3,0,IF(AB10=2,IF(N10=VLOOKUP(N10,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N10=VLOOKUP(N10,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0))","v":0},{"$f":"IF(L10=\"\",\"\",IF(N10=VLOOKUP(N10,I!$I$2:$J$5,1),0,ROUND(O10*VLOOKUP(L10,$H$9:$I$12,2)%,0)))","v":20969},{"$f":"IF(L10=\"\",\"\",IF(OR(AB10=3,N10=VLOOKUP(N10,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N10*VLOOKUP(L10,$B$1:$G$4,2)%,0),VLOOKUP(L10,$B$2:$H$4,7,TRUE))*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0)))","v":3226},{"$f":"IF(L10=\"\",\"\",IF(OR(L10<DATE(2010,4,1),$I$2=VLOOKUP(L10,$B$2:$G$4,5,TRUE),N10=VLOOKUP(N10,I!$I$2:$J$5,1)),0,ROUND(IF(AB10=3,0,IF(AB10=2,MIN(ROUND(N10*$G$13%,0),$G$14)/2,MIN(ROUND(N10*$G$13%,0),$G$14)))*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0)))","v":0},null,{"$f":"IF(L10=\"\",\"\",IF(L10<DATE(2010,4,1),0,IF(OR(AB10=2,AB10=3,N10=VLOOKUP(N10,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L10,$B$1:$G$4,4)*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0))))","v":0},{"$f":"IF(L10=\"\",\"\",IF(OR(AB10=2,AB10=3,L10<DATE(2010,4,1),N10=VLOOKUP(N10,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K10,$A$27:$C$32,2,TRUE),ROUND(O10*VLOOKUP(K10,$A$27:$C$32,3,TRUE)%,0))*IF(K10=$A$36,$C$36,IF(K10=$A$37,$C$37,IF(K10=$A$38,$C$38,IF(K10=$A$39,$C$39,IF(K10=$A$40,$C$40,IF(K10=$A$41,$C$41,1))))))*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0)))","v":0},{"$f":"IF(L10=\"\",\"\",IF(OR(AB10=3,N10=VLOOKUP(N10,I!$I$2:$J$5,1)),0,ROUND(IF(AB10=2,VLOOKUP(N10,$A$20:$E$23,IF($B$19=VLOOKUP(L10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L10,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N10,$A$20:$E$23,IF($B$19=VLOOKUP(L10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L10,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0)))","v":0},{"$f":"IF(L10=\"\",\"\",IF(OR(K10<DATE(2010,4,1),AB10=3,N10=VLOOKUP(N10,I!$I$2:$J$5,1)),0,ROUND(IF(AB10=2,Main!$L$9/2,Main!$L$9)*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0)))","v":0},null,{"$f":"IF(L10=\"\",\"\",IF(OR(AB10=3,N10=VLOOKUP(N10,I!$I$2:$J$5,1)),0,ROUND(IF(AB10=2,VLOOKUP(O10,$A$11:$E$16,IF($B$10=VLOOKUP(K10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K10,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O10,$A$11:$E$16,IF($B$10=VLOOKUP(K10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K10,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M10)-DAY(L10)+1)/DAY(EOMONTH(L10,0)),0)))","v":0},56455,1,{"$nulls":4},"","",{"$f":"IF(AH10=\"\",\"\",MIN(EOMONTH(AH10,0),VLOOKUP(AH10,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH10,$E$47:$F$53)-1,IF(AH10<$B$2,$B$2-1,I!$Q$9),IF(AH10<$B$3,$B$3-1,I!$Q$9),IF(AH10<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH10,$H$47:$I$53)))","v":""},{"$f":"IF(AH10=\"\",\"\",VLOOKUP(AH10,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH10=\"\",\"\",ROUND(IF(AZ10=3,0,IF(AZ10=2,IF(AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0))","v":""},{"$f":"IF(AH10=\"\",\"\",IF(AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1),0,ROUND(AK10*VLOOKUP(AH10,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH10=\"\",\"\",IF(OR(AZ10=3,AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ10*VLOOKUP(AH10,$B$1:$G$4,2)%,0),VLOOKUP(AH10,$B$2:$H$4,7,TRUE))*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0)))","v":""},{"$f":"IF(AH10=\"\",\"\",IF(OR(AH10<DATE(2010,4,1),$I$2=VLOOKUP(AH10,$B$2:$G$4,5,TRUE),AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1)),0,ROUND(IF(AZ10=3,0,IF(AZ10=2,MIN(ROUND(AJ10*$G$13%,0),$G$14)/2,MIN(ROUND(AJ10*$G$13%,0),$G$14)))*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0)))","v":""},null,{"$f":"IF(AH10=\"\",\"\",IF(AH10<DATE(2010,4,1),0,IF(OR(AZ10=2,AZ10=3,AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH10,$B$1:$G$4,4)*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0))))","v":""},{"$f":"IF(AH10=\"\",\"\",IF(OR(AZ10=2,AZ10=3,AH10<DATE(2010,4,1),AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG10,$A$27:$C$32,2,TRUE),ROUND(AK10*VLOOKUP(AG10,$A$27:$C$32,3,TRUE)%,0))*IF(AG10=$A$36,$C$36,IF(AG10=$A$37,$C$37,IF(AG10=$A$38,$C$38,IF(AG10=$A$39,$C$39,IF(AG10=$A$40,$C$40,IF(AG10=$A$41,$C$41,1))))))*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0)))","v":""},{"$f":"IF(AH10=\"\",\"\",IF(OR(AZ10=3,AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1)),0,ROUND(IF(AZ10=2,VLOOKUP(AJ10,$A$20:$E$23,IF($B$19=VLOOKUP(AH10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH10,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ10,$A$20:$E$23,IF($B$19=VLOOKUP(AH10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH10,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0)))","v":""},{"$f":"IF(AH10=\"\",\"\",IF(OR(AG10<DATE(2010,4,1),AZ10=3,AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1)),0,ROUND(IF(AZ10=2,Main!$L$9/2,Main!$L$9)*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0)))","v":""},null,{"$f":"IF(AH10=\"\",\"\",IF(OR(AZ10=3,AJ10=VLOOKUP(AJ10,I!$I$2:$J$5,1)),0,ROUND(IF(AZ10=2,VLOOKUP(AK10,$A$11:$E$16,IF($B$10=VLOOKUP(AG10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG10,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK10,$A$11:$E$16,IF($B$10=VLOOKUP(AG10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG10,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI10)-DAY(AH10)+1)/DAY(EOMONTH(AH10,0)),0)))","v":""},0,{"$f":"IF(AH10=\"\",\"\",IF(AH10<=$AX$1,AW10-AY10,IF(AND(Main!$F$22=Main!$CA$24,AH10>$AX$1),ROUND(SUM(AK10,AM10)*10%,0),\"\")))","v":""},{"$f":"IF(AG10=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW10*DAY(EOMONTH(AH10,0))/(DAY(AI10)-DAY(AH10)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC10=\"\",\"\",MIN(EOMONTH(BC10,0),VLOOKUP(BC10,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC10,$E$47:$F$53)-1,IF(BC10<$B$2,$B$2-1,I!$Q$9),IF(BC10<$B$3,$B$3-1,I!$Q$9),IF(BC10<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC10,$H$47:$I$53)))","v":""},{"$f":"IF(BC10=\"\",\"\",VLOOKUP(BC10,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC10=\"\",\"\",ROUND(IF(BU10=3,0,IF(BU10=2,IF(BE10=VLOOKUP(BE10,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE10=VLOOKUP(BE10,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0))","v":""},{"$f":"IF(BC10=\"\",\"\",IF(BE10=VLOOKUP(BE10,I!$I$2:$J$5,1),0,ROUND(BF10*VLOOKUP(BC10,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC10=\"\",\"\",IF(OR(BU10=3,BE10=VLOOKUP(BE10,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE10*VLOOKUP(BC10,$B$1:$G$4,2)%,0),VLOOKUP(BC10,$B$2:$H$4,7,TRUE))*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0)))","v":""},{"$f":"IF(BC10=\"\",\"\",IF(OR(BC10<DATE(2010,4,1),$I$2=VLOOKUP(BC10,$B$2:$G$4,5,TRUE),BE10=VLOOKUP(BE10,I!$I$2:$J$5,1)),0,ROUND(IF(BU10=3,0,IF(BU10=2,MIN(ROUND(BE10*$G$13%,0),$G$14)/2,MIN(ROUND(BE10*$G$13%,0),$G$14)))*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0)))","v":""},null,{"$f":"IF(BC10=\"\",\"\",IF(BC10<DATE(2010,4,1),0,IF(OR(BU10=2,BU10=3,BE10=VLOOKUP(BE10,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC10,$B$1:$G$4,4)*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0))))","v":""},{"$f":"IF(BC10=\"\",\"\",IF(OR(BU10=2,BU10=3,BC10<DATE(2010,4,1),BE10=VLOOKUP(BE10,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB10,$A$27:$C$32,2,TRUE),ROUND(BF10*VLOOKUP(BB10,$A$27:$C$32,3,TRUE)%,0))*IF(BB10=$A$36,$C$36,IF(BB10=$A$37,$C$37,IF(BB10=$A$38,$C$38,IF(BB10=$A$39,$C$39,IF(BB10=$A$40,$C$40,IF(BB10=$A$41,$C$41,1))))))*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0)))","v":""},{"$f":"IF(BC10=\"\",\"\",IF(OR(BU10=3,BE10=VLOOKUP(BE10,I!$I$2:$J$5,1)),0,ROUND(IF(BU10=2,VLOOKUP(BE10,$A$20:$E$23,IF($B$19=VLOOKUP(BC10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC10,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE10,$A$20:$E$23,IF($B$19=VLOOKUP(BC10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC10,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0)))","v":""},{"$f":"IF(BC10=\"\",\"\",IF(OR(BB10<DATE(2010,4,1),BU10=3,BE10=VLOOKUP(BE10,I!$I$2:$J$5,1)),0,ROUND(IF(BU10=2,Main!$L$9/2,Main!$L$9)*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0)))","v":""},null,{"$f":"IF(BC10=\"\",\"\",IF(OR(BU10=3,BE10=VLOOKUP(BE10,I!$I$2:$J$5,1)),0,ROUND(IF(BU10=2,VLOOKUP(BF10,$A$11:$E$16,IF($B$10=VLOOKUP(BB10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB10,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF10,$A$11:$E$16,IF($B$10=VLOOKUP(BB10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB10,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD10)-DAY(BC10)+1)/DAY(EOMONTH(BC10,0)),0)))","v":""},0,{"$f":"IF(BC10=\"\",\"\",IF(BC10<=$AX$1,BR10-BT10,IF(AND(Main!$F$22=Main!$CA$24,BC10>$AX$1),ROUND(SUM(BF10,BH10)*10%,0),\"\")))","v":""},{"$f":"IF(BB10=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR10*DAY(EOMONTH(BC10,0))/(DAY(BD10)-DAY(BC10)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA10=\"\",\"\",MIN(EOMONTH(CA10,0),VLOOKUP(CA10,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA10,$E$47:$F$53)-1,IF(CA10<$B$2,$B$2-1,I!$Q$9),IF(CA10<$B$3,$B$3-1,I!$Q$9),IF(CA10<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA10,$H$47:$I$53)))","v":""},{"$f":"IF(CA10=\"\",\"\",VLOOKUP(CA10,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA10=\"\",\"\",ROUND(IF(CS10=3,0,IF(CS10=2,IF(CC10=VLOOKUP(CC10,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC10=VLOOKUP(CC10,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0))","v":""},{"$f":"IF(CA10=\"\",\"\",IF(CC10=VLOOKUP(CC10,I!$I$2:$J$5,1),0,ROUND(CD10*VLOOKUP(CA10,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA10=\"\",\"\",IF(OR(CS10=3,CC10=VLOOKUP(CC10,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC10*VLOOKUP(CA10,$B$1:$G$4,2)%,0),VLOOKUP(CA10,$B$2:$H$4,7,TRUE))*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0)))","v":""},{"$f":"IF(CA10=\"\",\"\",IF(OR(CA10<DATE(2010,4,1),$I$2=VLOOKUP(CA10,$B$2:$G$4,5,TRUE),CC10=VLOOKUP(CC10,I!$I$2:$J$5,1)),0,ROUND(IF(CS10=3,0,IF(CS10=2,MIN(ROUND(CC10*$G$13%,0),$G$14)/2,MIN(ROUND(CC10*$G$13%,0),$G$14)))*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0)))","v":""},null,{"$f":"IF(CA10=\"\",\"\",IF(CA10<DATE(2010,4,1),0,IF(OR(CS10=2,CS10=3,CC10=VLOOKUP(CC10,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA10,$B$1:$G$4,4)*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0))))","v":""},{"$f":"IF(CA10=\"\",\"\",IF(OR(CS10=2,CS10=3,CA10<DATE(2010,4,1),CC10=VLOOKUP(CC10,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ10,$A$27:$C$32,2,TRUE),ROUND(CD10*VLOOKUP(BZ10,$A$27:$C$32,3,TRUE)%,0))*IF(BZ10=$A$36,$C$36,IF(BZ10=$A$37,$C$37,IF(BZ10=$A$38,$C$38,IF(BZ10=$A$39,$C$39,IF(BZ10=$A$40,$C$40,IF(BZ10=$A$41,$C$41,1))))))*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0)))","v":""},{"$f":"IF(CA10=\"\",\"\",IF(OR(CS10=3,CC10=VLOOKUP(CC10,I!$I$2:$J$5,1)),0,ROUND(IF(CS10=2,VLOOKUP(CC10,$A$20:$E$23,IF($B$19=VLOOKUP(CA10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA10,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC10,$A$20:$E$23,IF($B$19=VLOOKUP(CA10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA10,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0)))","v":""},{"$f":"IF(CA10=\"\",\"\",IF(OR(BZ10<DATE(2010,4,1),CS10=3,CC10=VLOOKUP(CC10,I!$I$2:$J$5,1)),0,ROUND(IF(CS10=2,Main!$L$9/2,Main!$L$9)*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0)))","v":""},null,{"$f":"IF(CA10=\"\",\"\",IF(OR(CS10=3,CC10=VLOOKUP(CC10,I!$I$2:$J$5,1)),0,ROUND(IF(CS10=2,VLOOKUP(CD10,$A$11:$E$16,IF($B$10=VLOOKUP(BZ10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ10,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD10,$A$11:$E$16,IF($B$10=VLOOKUP(BZ10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ10,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB10)-DAY(CA10)+1)/DAY(EOMONTH(CA10,0)),0)))","v":""},0,{"$f":"IF(CA10=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD10,CF10)*10%,0),\"\"))","v":""},{"$f":"IF(BZ10=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP10*DAY(EOMONTH(CA10,0))/(DAY(CB10)-DAY(CA10)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV10=\"\",\"\",MIN(EOMONTH(CV10,0),VLOOKUP(CV10,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV10,$E$47:$F$53)-1,IF(CV10<$B$2,$B$2-1,I!$Q$9),IF(CV10<$B$3,$B$3-1,I!$Q$9),IF(CV10<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV10,$H$47:$I$53)))","v":""},{"$f":"IF(CV10=\"\",\"\",VLOOKUP(CV10,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV10=\"\",\"\",ROUND(IF(DN10=3,0,IF(DN10=2,IF(CX10=VLOOKUP(CX10,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX10=VLOOKUP(CX10,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0))","v":""},{"$f":"IF(CV10=\"\",\"\",IF(CX10=VLOOKUP(CX10,I!$I$2:$J$5,1),0,ROUND(CY10*VLOOKUP(CV10,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV10=\"\",\"\",IF(OR(DN10=3,CX10=VLOOKUP(CX10,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX10*VLOOKUP(CV10,$B$1:$G$4,2)%,0),VLOOKUP(CV10,$B$2:$H$4,7,TRUE))*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0)))","v":""},{"$f":"IF(CV10=\"\",\"\",IF(OR(CV10<DATE(2010,4,1),$I$2=VLOOKUP(CV10,$B$2:$G$4,5,TRUE),CX10=VLOOKUP(CX10,I!$I$2:$J$5,1)),0,ROUND(IF(DN10=3,0,IF(DN10=2,MIN(ROUND(CX10*$G$13%,0),$G$14)/2,MIN(ROUND(CX10*$G$13%,0),$G$14)))*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0)))","v":""},null,{"$f":"IF(CV10=\"\",\"\",IF(CV10<DATE(2010,4,1),0,IF(OR(DN10=2,DN10=3,CX10=VLOOKUP(CX10,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV10,$B$1:$G$4,4)*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0))))","v":""},{"$f":"IF(CV10=\"\",\"\",IF(OR(DN10=2,DN10=3,CV10<DATE(2010,4,1),CX10=VLOOKUP(CX10,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU10,$A$27:$C$32,2,TRUE),ROUND(CY10*VLOOKUP(CU10,$A$27:$C$32,3,TRUE)%,0))*IF(CU10=$A$36,$C$36,IF(CU10=$A$37,$C$37,IF(CU10=$A$38,$C$38,IF(CU10=$A$39,$C$39,IF(CU10=$A$40,$C$40,IF(CU10=$A$41,$C$41,1))))))*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0)))","v":""},{"$f":"IF(CV10=\"\",\"\",IF(OR(DN10=3,CX10=VLOOKUP(CX10,I!$I$2:$J$5,1)),0,ROUND(IF(DN10=2,VLOOKUP(CX10,$A$20:$E$23,IF($B$19=VLOOKUP(CV10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV10,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX10,$A$20:$E$23,IF($B$19=VLOOKUP(CV10,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV10,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV10,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0)))","v":""},{"$f":"IF(CV10=\"\",\"\",IF(OR(CU10<DATE(2010,4,1),DN10=3,CX10=VLOOKUP(CX10,I!$I$2:$J$5,1)),0,ROUND(IF(DN10=2,Main!$L$9/2,Main!$L$9)*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0)))","v":""},null,{"$f":"IF(CV10=\"\",\"\",IF(OR(DN10=3,CX10=VLOOKUP(CX10,I!$I$2:$J$5,1)),0,ROUND(IF(DN10=2,VLOOKUP(CY10,$A$11:$E$16,IF($B$10=VLOOKUP(CU10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU10,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY10,$A$11:$E$16,IF($B$10=VLOOKUP(CU10,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU10,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU10,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW10)-DAY(CV10)+1)/DAY(EOMONTH(CV10,0)),0)))","v":""},0,{"$f":"IF(CV10=\"\",\"\",IF(CX10=VLOOKUP(CX10,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY10,DA10)*10%,0),\"\")))","v":""},{"$f":"IF(CU10=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK10*DAY(EOMONTH(CV10,0))/(DAY(CW10)-DAY(CV10)+1),$H$17:$I$22)))","v":""},1]
[1,325,400,475,0,null,null,{"$f":"Main!H19","v":"2012-08-01"},65,65,"2012-11-01","2012-11-01",{"$f":"IF(L11=\"\",\"\",MIN(EOMONTH(L11,0),VLOOKUP(L11,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L11,$E$47:$F$53)-1,IF(L11<$B$2,$B$2-1,I!$Q$9),IF(L11<$B$3,$B$3-1,I!$Q$9),IF(L11<$B$4,$B$4-1,I!$Q$9),LOOKUP(L11,$H$47:$I$53)))","v":"2012-11-30"},{"$f":"IF(L11=\"\",\"\",VLOOKUP(L11,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L11=\"\",\"\",ROUND(IF(AB11=3,0,IF(AB11=2,IF(N11=VLOOKUP(N11,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N11=VLOOKUP(N11,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0))","v":0},{"$f":"IF(L11=\"\",\"\",IF(N11=VLOOKUP(N11,I!$I$2:$J$5,1),0,ROUND(O11*VLOOKUP(L11,$H$9:$I$12,2)%,0)))","v":20969},{"$f":"IF(L11=\"\",\"\",IF(OR(AB11=3,N11=VLOOKUP(N11,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N11*VLOOKUP(L11,$B$1:$G$4,2)%,0),VLOOKUP(L11,$B$2:$H$4,7,TRUE))*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0)))","v":3226},{"$f":"IF(L11=\"\",\"\",IF(OR(L11<DATE(2010,4,1),$I$2=VLOOKUP(L11,$B$2:$G$4,5,TRUE),N11=VLOOKUP(N11,I!$I$2:$J$5,1)),0,ROUND(IF(AB11=3,0,IF(AB11=2,MIN(ROUND(N11*$G$13%,0),$G$14)/2,MIN(ROUND(N11*$G$13%,0),$G$14)))*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0)))","v":0},null,{"$f":"IF(L11=\"\",\"\",IF(L11<DATE(2010,4,1),0,IF(OR(AB11=2,AB11=3,N11=VLOOKUP(N11,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L11,$B$1:$G$4,4)*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0))))","v":0},{"$f":"IF(L11=\"\",\"\",IF(OR(AB11=2,AB11=3,L11<DATE(2010,4,1),N11=VLOOKUP(N11,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K11,$A$27:$C$32,2,TRUE),ROUND(O11*VLOOKUP(K11,$A$27:$C$32,3,TRUE)%,0))*IF(K11=$A$36,$C$36,IF(K11=$A$37,$C$37,IF(K11=$A$38,$C$38,IF(K11=$A$39,$C$39,IF(K11=$A$40,$C$40,IF(K11=$A$41,$C$41,1))))))*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0)))","v":0},{"$f":"IF(L11=\"\",\"\",IF(OR(AB11=3,N11=VLOOKUP(N11,I!$I$2:$J$5,1)),0,ROUND(IF(AB11=2,VLOOKUP(N11,$A$20:$E$23,IF($B$19=VLOOKUP(L11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L11,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N11,$A$20:$E$23,IF($B$19=VLOOKUP(L11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L11,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0)))","v":0},{"$f":"IF(L11=\"\",\"\",IF(OR(K11<DATE(2010,4,1),AB11=3,N11=VLOOKUP(N11,I!$I$2:$J$5,1)),0,ROUND(IF(AB11=2,Main!$L$9/2,Main!$L$9)*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0)))","v":0},null,{"$f":"IF(L11=\"\",\"\",IF(OR(AB11=3,N11=VLOOKUP(N11,I!$I$2:$J$5,1)),0,ROUND(IF(AB11=2,VLOOKUP(O11,$A$11:$E$16,IF($B$10=VLOOKUP(K11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K11,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O11,$A$11:$E$16,IF($B$10=VLOOKUP(K11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K11,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M11)-DAY(L11)+1)/DAY(EOMONTH(L11,0)),0)))","v":0},56455,1,{"$nulls":4},"","",{"$f":"IF(AH11=\"\",\"\",MIN(EOMONTH(AH11,0),VLOOKUP(AH11,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH11,$E$47:$F$53)-1,IF(AH11<$B$2,$B$2-1,I!$Q$9),IF(AH11<$B$3,$B$3-1,I!$Q$9),IF(AH11<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH11,$H$47:$I$53)))","v":""},{"$f":"IF(AH11=\"\",\"\",VLOOKUP(AH11,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH11=\"\",\"\",ROUND(IF(AZ11=3,0,IF(AZ11=2,IF(AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0))","v":""},{"$f":"IF(AH11=\"\",\"\",IF(AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1),0,ROUND(AK11*VLOOKUP(AH11,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH11=\"\",\"\",IF(OR(AZ11=3,AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ11*VLOOKUP(AH11,$B$1:$G$4,2)%,0),VLOOKUP(AH11,$B$2:$H$4,7,TRUE))*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0)))","v":""},{"$f":"IF(AH11=\"\",\"\",IF(OR(AH11<DATE(2010,4,1),$I$2=VLOOKUP(AH11,$B$2:$G$4,5,TRUE),AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1)),0,ROUND(IF(AZ11=3,0,IF(AZ11=2,MIN(ROUND(AJ11*$G$13%,0),$G$14)/2,MIN(ROUND(AJ11*$G$13%,0),$G$14)))*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0)))","v":""},null,{"$f":"IF(AH11=\"\",\"\",IF(AH11<DATE(2010,4,1),0,IF(OR(AZ11=2,AZ11=3,AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH11,$B$1:$G$4,4)*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0))))","v":""},{"$f":"IF(AH11=\"\",\"\",IF(OR(AZ11=2,AZ11=3,AH11<DATE(2010,4,1),AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG11,$A$27:$C$32,2,TRUE),ROUND(AK11*VLOOKUP(AG11,$A$27:$C$32,3,TRUE)%,0))*IF(AG11=$A$36,$C$36,IF(AG11=$A$37,$C$37,IF(AG11=$A$38,$C$38,IF(AG11=$A$39,$C$39,IF(AG11=$A$40,$C$40,IF(AG11=$A$41,$C$41,1))))))*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0)))","v":""},{"$f":"IF(AH11=\"\",\"\",IF(OR(AZ11=3,AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1)),0,ROUND(IF(AZ11=2,VLOOKUP(AJ11,$A$20:$E$23,IF($B$19=VLOOKUP(AH11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH11,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ11,$A$20:$E$23,IF($B$19=VLOOKUP(AH11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH11,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0)))","v":""},{"$f":"IF(AH11=\"\",\"\",IF(OR(AG11<DATE(2010,4,1),AZ11=3,AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1)),0,ROUND(IF(AZ11=2,Main!$L$9/2,Main!$L$9)*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0)))","v":""},null,{"$f":"IF(AH11=\"\",\"\",IF(OR(AZ11=3,AJ11=VLOOKUP(AJ11,I!$I$2:$J$5,1)),0,ROUND(IF(AZ11=2,VLOOKUP(AK11,$A$11:$E$16,IF($B$10=VLOOKUP(AG11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG11,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK11,$A$11:$E$16,IF($B$10=VLOOKUP(AG11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG11,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI11)-DAY(AH11)+1)/DAY(EOMONTH(AH11,0)),0)))","v":""},0,{"$f":"IF(AH11=\"\",\"\",IF(AH11<=$AX$1,AW11-AY11,IF(AND(Main!$F$22=Main!$CA$24,AH11>$AX$1),ROUND(SUM(AK11,AM11)*10%,0),\"\")))","v":""},{"$f":"IF(AG11=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW11*DAY(EOMONTH(AH11,0))/(DAY(AI11)-DAY(AH11)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC11=\"\",\"\",MIN(EOMONTH(BC11,0),VLOOKUP(BC11,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC11,$E$47:$F$53)-1,IF(BC11<$B$2,$B$2-1,I!$Q$9),IF(BC11<$B$3,$B$3-1,I!$Q$9),IF(BC11<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC11,$H$47:$I$53)))","v":""},{"$f":"IF(BC11=\"\",\"\",VLOOKUP(BC11,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC11=\"\",\"\",ROUND(IF(BU11=3,0,IF(BU11=2,IF(BE11=VLOOKUP(BE11,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE11=VLOOKUP(BE11,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0))","v":""},{"$f":"IF(BC11=\"\",\"\",IF(BE11=VLOOKUP(BE11,I!$I$2:$J$5,1),0,ROUND(BF11*VLOOKUP(BC11,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC11=\"\",\"\",IF(OR(BU11=3,BE11=VLOOKUP(BE11,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE11*VLOOKUP(BC11,$B$1:$G$4,2)%,0),VLOOKUP(BC11,$B$2:$H$4,7,TRUE))*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0)))","v":""},{"$f":"IF(BC11=\"\",\"\",IF(OR(BC11<DATE(2010,4,1),$I$2=VLOOKUP(BC11,$B$2:$G$4,5,TRUE),BE11=VLOOKUP(BE11,I!$I$2:$J$5,1)),0,ROUND(IF(BU11=3,0,IF(BU11=2,MIN(ROUND(BE11*$G$13%,0),$G$14)/2,MIN(ROUND(BE11*$G$13%,0),$G$14)))*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0)))","v":""},null,{"$f":"IF(BC11=\"\",\"\",IF(BC11<DATE(2010,4,1),0,IF(OR(BU11=2,BU11=3,BE11=VLOOKUP(BE11,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC11,$B$1:$G$4,4)*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0))))","v":""},{"$f":"IF(BC11=\"\",\"\",IF(OR(BU11=2,BU11=3,BC11<DATE(2010,4,1),BE11=VLOOKUP(BE11,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB11,$A$27:$C$32,2,TRUE),ROUND(BF11*VLOOKUP(BB11,$A$27:$C$32,3,TRUE)%,0))*IF(BB11=$A$36,$C$36,IF(BB11=$A$37,$C$37,IF(BB11=$A$38,$C$38,IF(BB11=$A$39,$C$39,IF(BB11=$A$40,$C$40,IF(BB11=$A$41,$C$41,1))))))*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0)))","v":""},{"$f":"IF(BC11=\"\",\"\",IF(OR(BU11=3,BE11=VLOOKUP(BE11,I!$I$2:$J$5,1)),0,ROUND(IF(BU11=2,VLOOKUP(BE11,$A$20:$E$23,IF($B$19=VLOOKUP(BC11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC11,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE11,$A$20:$E$23,IF($B$19=VLOOKUP(BC11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC11,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0)))","v":""},{"$f":"IF(BC11=\"\",\"\",IF(OR(BB11<DATE(2010,4,1),BU11=3,BE11=VLOOKUP(BE11,I!$I$2:$J$5,1)),0,ROUND(IF(BU11=2,Main!$L$9/2,Main!$L$9)*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0)))","v":""},null,{"$f":"IF(BC11=\"\",\"\",IF(OR(BU11=3,BE11=VLOOKUP(BE11,I!$I$2:$J$5,1)),0,ROUND(IF(BU11=2,VLOOKUP(BF11,$A$11:$E$16,IF($B$10=VLOOKUP(BB11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB11,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF11,$A$11:$E$16,IF($B$10=VLOOKUP(BB11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB11,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD11)-DAY(BC11)+1)/DAY(EOMONTH(BC11,0)),0)))","v":""},0,{"$f":"IF(BC11=\"\",\"\",IF(BC11<=$AX$1,BR11-BT11,IF(AND(Main!$F$22=Main!$CA$24,BC11>$AX$1),ROUND(SUM(BF11,BH11)*10%,0),\"\")))","v":""},{"$f":"IF(BB11=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR11*DAY(EOMONTH(BC11,0))/(DAY(BD11)-DAY(BC11)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA11=\"\",\"\",MIN(EOMONTH(CA11,0),VLOOKUP(CA11,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA11,$E$47:$F$53)-1,IF(CA11<$B$2,$B$2-1,I!$Q$9),IF(CA11<$B$3,$B$3-1,I!$Q$9),IF(CA11<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA11,$H$47:$I$53)))","v":""},{"$f":"IF(CA11=\"\",\"\",VLOOKUP(CA11,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA11=\"\",\"\",ROUND(IF(CS11=3,0,IF(CS11=2,IF(CC11=VLOOKUP(CC11,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC11=VLOOKUP(CC11,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0))","v":""},{"$f":"IF(CA11=\"\",\"\",IF(CC11=VLOOKUP(CC11,I!$I$2:$J$5,1),0,ROUND(CD11*VLOOKUP(CA11,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA11=\"\",\"\",IF(OR(CS11=3,CC11=VLOOKUP(CC11,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC11*VLOOKUP(CA11,$B$1:$G$4,2)%,0),VLOOKUP(CA11,$B$2:$H$4,7,TRUE))*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0)))","v":""},{"$f":"IF(CA11=\"\",\"\",IF(OR(CA11<DATE(2010,4,1),$I$2=VLOOKUP(CA11,$B$2:$G$4,5,TRUE),CC11=VLOOKUP(CC11,I!$I$2:$J$5,1)),0,ROUND(IF(CS11=3,0,IF(CS11=2,MIN(ROUND(CC11*$G$13%,0),$G$14)/2,MIN(ROUND(CC11*$G$13%,0),$G$14)))*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0)))","v":""},null,{"$f":"IF(CA11=\"\",\"\",IF(CA11<DATE(2010,4,1),0,IF(OR(CS11=2,CS11=3,CC11=VLOOKUP(CC11,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA11,$B$1:$G$4,4)*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0))))","v":""},{"$f":"IF(CA11=\"\",\"\",IF(OR(CS11=2,CS11=3,CA11<DATE(2010,4,1),CC11=VLOOKUP(CC11,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ11,$A$27:$C$32,2,TRUE),ROUND(CD11*VLOOKUP(BZ11,$A$27:$C$32,3,TRUE)%,0))*IF(BZ11=$A$36,$C$36,IF(BZ11=$A$37,$C$37,IF(BZ11=$A$38,$C$38,IF(BZ11=$A$39,$C$39,IF(BZ11=$A$40,$C$40,IF(BZ11=$A$41,$C$41,1))))))*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0)))","v":""},{"$f":"IF(CA11=\"\",\"\",IF(OR(CS11=3,CC11=VLOOKUP(CC11,I!$I$2:$J$5,1)),0,ROUND(IF(CS11=2,VLOOKUP(CC11,$A$20:$E$23,IF($B$19=VLOOKUP(CA11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA11,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC11,$A$20:$E$23,IF($B$19=VLOOKUP(CA11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA11,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0)))","v":""},{"$f":"IF(CA11=\"\",\"\",IF(OR(BZ11<DATE(2010,4,1),CS11=3,CC11=VLOOKUP(CC11,I!$I$2:$J$5,1)),0,ROUND(IF(CS11=2,Main!$L$9/2,Main!$L$9)*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0)))","v":""},null,{"$f":"IF(CA11=\"\",\"\",IF(OR(CS11=3,CC11=VLOOKUP(CC11,I!$I$2:$J$5,1)),0,ROUND(IF(CS11=2,VLOOKUP(CD11,$A$11:$E$16,IF($B$10=VLOOKUP(BZ11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ11,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD11,$A$11:$E$16,IF($B$10=VLOOKUP(BZ11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ11,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB11)-DAY(CA11)+1)/DAY(EOMONTH(CA11,0)),0)))","v":""},0,{"$f":"IF(CA11=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD11,CF11)*10%,0),\"\"))","v":""},{"$f":"IF(BZ11=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP11*DAY(EOMONTH(CA11,0))/(DAY(CB11)-DAY(CA11)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV11=\"\",\"\",MIN(EOMONTH(CV11,0),VLOOKUP(CV11,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV11,$E$47:$F$53)-1,IF(CV11<$B$2,$B$2-1,I!$Q$9),IF(CV11<$B$3,$B$3-1,I!$Q$9),IF(CV11<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV11,$H$47:$I$53)))","v":""},{"$f":"IF(CV11=\"\",\"\",VLOOKUP(CV11,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV11=\"\",\"\",ROUND(IF(DN11=3,0,IF(DN11=2,IF(CX11=VLOOKUP(CX11,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX11=VLOOKUP(CX11,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0))","v":""},{"$f":"IF(CV11=\"\",\"\",IF(CX11=VLOOKUP(CX11,I!$I$2:$J$5,1),0,ROUND(CY11*VLOOKUP(CV11,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV11=\"\",\"\",IF(OR(DN11=3,CX11=VLOOKUP(CX11,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX11*VLOOKUP(CV11,$B$1:$G$4,2)%,0),VLOOKUP(CV11,$B$2:$H$4,7,TRUE))*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0)))","v":""},{"$f":"IF(CV11=\"\",\"\",IF(OR(CV11<DATE(2010,4,1),$I$2=VLOOKUP(CV11,$B$2:$G$4,5,TRUE),CX11=VLOOKUP(CX11,I!$I$2:$J$5,1)),0,ROUND(IF(DN11=3,0,IF(DN11=2,MIN(ROUND(CX11*$G$13%,0),$G$14)/2,MIN(ROUND(CX11*$G$13%,0),$G$14)))*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0)))","v":""},null,{"$f":"IF(CV11=\"\",\"\",IF(CV11<DATE(2010,4,1),0,IF(OR(DN11=2,DN11=3,CX11=VLOOKUP(CX11,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV11,$B$1:$G$4,4)*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0))))","v":""},{"$f":"IF(CV11=\"\",\"\",IF(OR(DN11=2,DN11=3,CV11<DATE(2010,4,1),CX11=VLOOKUP(CX11,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU11,$A$27:$C$32,2,TRUE),ROUND(CY11*VLOOKUP(CU11,$A$27:$C$32,3,TRUE)%,0))*IF(CU11=$A$36,$C$36,IF(CU11=$A$37,$C$37,IF(CU11=$A$38,$C$38,IF(CU11=$A$39,$C$39,IF(CU11=$A$40,$C$40,IF(CU11=$A$41,$C$41,1))))))*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0)))","v":""},{"$f":"IF(CV11=\"\",\"\",IF(OR(DN11=3,CX11=VLOOKUP(CX11,I!$I$2:$J$5,1)),0,ROUND(IF(DN11=2,VLOOKUP(CX11,$A$20:$E$23,IF($B$19=VLOOKUP(CV11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV11,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX11,$A$20:$E$23,IF($B$19=VLOOKUP(CV11,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV11,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV11,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0)))","v":""},{"$f":"IF(CV11=\"\",\"\",IF(OR(CU11<DATE(2010,4,1),DN11=3,CX11=VLOOKUP(CX11,I!$I$2:$J$5,1)),0,ROUND(IF(DN11=2,Main!$L$9/2,Main!$L$9)*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0)))","v":""},null,{"$f":"IF(CV11=\"\",\"\",IF(OR(DN11=3,CX11=VLOOKUP(CX11,I!$I$2:$J$5,1)),0,ROUND(IF(DN11=2,VLOOKUP(CY11,$A$11:$E$16,IF($B$10=VLOOKUP(CU11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU11,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY11,$A$11:$E$16,IF($B$10=VLOOKUP(CU11,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU11,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU11,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW11)-DAY(CV11)+1)/DAY(EOMONTH(CV11,0)),0)))","v":""},0,{"$f":"IF(CV11=\"\",\"\",IF(CX11=VLOOKUP(CX11,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY11,DA11)*10%,0),\"\")))","v":""},{"$f":"IF(CU11=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK11*DAY(EOMONTH(CV11,0))/(DAY(CW11)-DAY(CV11)+1),$H$17:$I$22)))","v":""},1]
[10601,400,475,550,0,"2010-HRA Max",null,{"$f":"Main!L19","v":"2012-12-01"},72,72,"2012-12-01","2012-12-01",{"$f":"IF(L12=\"\",\"\",MIN(EOMONTH(L12,0),VLOOKUP(L12,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L12,$E$47:$F$53)-1,IF(L12<$B$2,$B$2-1,I!$Q$9),IF(L12<$B$3,$B$3-1,I!$Q$9),IF(L12<$B$4,$B$4-1,I!$Q$9),LOOKUP(L12,$H$47:$I$53)))","v":"2012-12-31"},{"$f":"IF(L12=\"\",\"\",VLOOKUP(L12,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L12=\"\",\"\",ROUND(IF(AB12=3,0,IF(AB12=2,IF(N12=VLOOKUP(N12,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N12=VLOOKUP(N12,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0))","v":0},{"$f":"IF(L12=\"\",\"\",IF(N12=VLOOKUP(N12,I!$I$2:$J$5,1),0,ROUND(O12*VLOOKUP(L12,$H$9:$I$12,2)%,0)))","v":23227},{"$f":"IF(L12=\"\",\"\",IF(OR(AB12=3,N12=VLOOKUP(N12,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N12*VLOOKUP(L12,$B$1:$G$4,2)%,0),VLOOKUP(L12,$B$2:$H$4,7,TRUE))*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0)))","v":3226},{"$f":"IF(L12=\"\",\"\",IF(OR(L12<DATE(2010,4,1),$I$2=VLOOKUP(L12,$B$2:$G$4,5,TRUE),N12=VLOOKUP(N12,I!$I$2:$J$5,1)),0,ROUND(IF(AB12=3,0,IF(AB12=2,MIN(ROUND(N12*$G$13%,0),$G$14)/2,MIN(ROUND(N12*$G$13%,0),$G$14)))*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0)))","v":0},null,{"$f":"IF(L12=\"\",\"\",IF(L12<DATE(2010,4,1),0,IF(OR(AB12=2,AB12=3,N12=VLOOKUP(N12,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L12,$B$1:$G$4,4)*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0))))","v":0},{"$f":"IF(L12=\"\",\"\",IF(OR(AB12=2,AB12=3,L12<DATE(2010,4,1),N12=VLOOKUP(N12,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K12,$A$27:$C$32,2,TRUE),ROUND(O12*VLOOKUP(K12,$A$27:$C$32,3,TRUE)%,0))*IF(K12=$A$36,$C$36,IF(K12=$A$37,$C$37,IF(K12=$A$38,$C$38,IF(K12=$A$39,$C$39,IF(K12=$A$40,$C$40,IF(K12=$A$41,$C$41,1))))))*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0)))","v":0},{"$f":"IF(L12=\"\",\"\",IF(OR(AB12=3,N12=VLOOKUP(N12,I!$I$2:$J$5,1)),0,ROUND(IF(AB12=2,VLOOKUP(N12,$A$20:$E$23,IF($B$19=VLOOKUP(L12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L12,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N12,$A$20:$E$23,IF($B$19=VLOOKUP(L12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L12,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0)))","v":0},{"$f":"IF(L12=\"\",\"\",IF(OR(K12<DATE(2010,4,1),AB12=3,N12=VLOOKUP(N12,I!$I$2:$J$5,1)),0,ROUND(IF(AB12=2,Main!$L$9/2,Main!$L$9)*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0)))","v":0},null,{"$f":"IF(L12=\"\",\"\",IF(OR(AB12=3,N12=VLOOKUP(N12,I!$I$2:$J$5,1)),0,ROUND(IF(AB12=2,VLOOKUP(O12,$A$11:$E$16,IF($B$10=VLOOKUP(K12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K12,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O12,$A$11:$E$16,IF($B$10=VLOOKUP(K12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K12,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M12)-DAY(L12)+1)/DAY(EOMONTH(L12,0)),0)))","v":0},58713,1,{"$nulls":4},"","",{"$f":"IF(AH12=\"\",\"\",MIN(EOMONTH(AH12,0),VLOOKUP(AH12,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH12,$E$47:$F$53)-1,IF(AH12<$B$2,$B$2-1,I!$Q$9),IF(AH12<$B$3,$B$3-1,I!$Q$9),IF(AH12<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH12,$H$47:$I$53)))","v":""},{"$f":"IF(AH12=\"\",\"\",VLOOKUP(AH12,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH12=\"\",\"\",ROUND(IF(AZ12=3,0,IF(AZ12=2,IF(AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0))","v":""},{"$f":"IF(AH12=\"\",\"\",IF(AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1),0,ROUND(AK12*VLOOKUP(AH12,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH12=\"\",\"\",IF(OR(AZ12=3,AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ12*VLOOKUP(AH12,$B$1:$G$4,2)%,0),VLOOKUP(AH12,$B$2:$H$4,7,TRUE))*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0)))","v":""},{"$f":"IF(AH12=\"\",\"\",IF(OR(AH12<DATE(2010,4,1),$I$2=VLOOKUP(AH12,$B$2:$G$4,5,TRUE),AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1)),0,ROUND(IF(AZ12=3,0,IF(AZ12=2,MIN(ROUND(AJ12*$G$13%,0),$G$14)/2,MIN(ROUND(AJ12*$G$13%,0),$G$14)))*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0)))","v":""},null,{"$f":"IF(AH12=\"\",\"\",IF(AH12<DATE(2010,4,1),0,IF(OR(AZ12=2,AZ12=3,AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH12,$B$1:$G$4,4)*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0))))","v":""},{"$f":"IF(AH12=\"\",\"\",IF(OR(AZ12=2,AZ12=3,AH12<DATE(2010,4,1),AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG12,$A$27:$C$32,2,TRUE),ROUND(AK12*VLOOKUP(AG12,$A$27:$C$32,3,TRUE)%,0))*IF(AG12=$A$36,$C$36,IF(AG12=$A$37,$C$37,IF(AG12=$A$38,$C$38,IF(AG12=$A$39,$C$39,IF(AG12=$A$40,$C$40,IF(AG12=$A$41,$C$41,1))))))*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0)))","v":""},{"$f":"IF(AH12=\"\",\"\",IF(OR(AZ12=3,AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1)),0,ROUND(IF(AZ12=2,VLOOKUP(AJ12,$A$20:$E$23,IF($B$19=VLOOKUP(AH12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH12,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ12,$A$20:$E$23,IF($B$19=VLOOKUP(AH12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH12,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0)))","v":""},{"$f":"IF(AH12=\"\",\"\",IF(OR(AG12<DATE(2010,4,1),AZ12=3,AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1)),0,ROUND(IF(AZ12=2,Main!$L$9/2,Main!$L$9)*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0)))","v":""},null,{"$f":"IF(AH12=\"\",\"\",IF(OR(AZ12=3,AJ12=VLOOKUP(AJ12,I!$I$2:$J$5,1)),0,ROUND(IF(AZ12=2,VLOOKUP(AK12,$A$11:$E$16,IF($B$10=VLOOKUP(AG12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG12,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK12,$A$11:$E$16,IF($B$10=VLOOKUP(AG12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG12,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI12)-DAY(AH12)+1)/DAY(EOMONTH(AH12,0)),0)))","v":""},0,{"$f":"IF(AH12=\"\",\"\",IF(AH12<=$AX$1,AW12-AY12,IF(AND(Main!$F$22=Main!$CA$24,AH12>$AX$1),ROUND(SUM(AK12,AM12)*10%,0),\"\")))","v":""},{"$f":"IF(AG12=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW12*DAY(EOMONTH(AH12,0))/(DAY(AI12)-DAY(AH12)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC12=\"\",\"\",MIN(EOMONTH(BC12,0),VLOOKUP(BC12,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC12,$E$47:$F$53)-1,IF(BC12<$B$2,$B$2-1,I!$Q$9),IF(BC12<$B$3,$B$3-1,I!$Q$9),IF(BC12<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC12,$H$47:$I$53)))","v":""},{"$f":"IF(BC12=\"\",\"\",VLOOKUP(BC12,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC12=\"\",\"\",ROUND(IF(BU12=3,0,IF(BU12=2,IF(BE12=VLOOKUP(BE12,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE12=VLOOKUP(BE12,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0))","v":""},{"$f":"IF(BC12=\"\",\"\",IF(BE12=VLOOKUP(BE12,I!$I$2:$J$5,1),0,ROUND(BF12*VLOOKUP(BC12,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC12=\"\",\"\",IF(OR(BU12=3,BE12=VLOOKUP(BE12,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE12*VLOOKUP(BC12,$B$1:$G$4,2)%,0),VLOOKUP(BC12,$B$2:$H$4,7,TRUE))*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0)))","v":""},{"$f":"IF(BC12=\"\",\"\",IF(OR(BC12<DATE(2010,4,1),$I$2=VLOOKUP(BC12,$B$2:$G$4,5,TRUE),BE12=VLOOKUP(BE12,I!$I$2:$J$5,1)),0,ROUND(IF(BU12=3,0,IF(BU12=2,MIN(ROUND(BE12*$G$13%,0),$G$14)/2,MIN(ROUND(BE12*$G$13%,0),$G$14)))*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0)))","v":""},null,{"$f":"IF(BC12=\"\",\"\",IF(BC12<DATE(2010,4,1),0,IF(OR(BU12=2,BU12=3,BE12=VLOOKUP(BE12,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC12,$B$1:$G$4,4)*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0))))","v":""},{"$f":"IF(BC12=\"\",\"\",IF(OR(BU12=2,BU12=3,BC12<DATE(2010,4,1),BE12=VLOOKUP(BE12,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB12,$A$27:$C$32,2,TRUE),ROUND(BF12*VLOOKUP(BB12,$A$27:$C$32,3,TRUE)%,0))*IF(BB12=$A$36,$C$36,IF(BB12=$A$37,$C$37,IF(BB12=$A$38,$C$38,IF(BB12=$A$39,$C$39,IF(BB12=$A$40,$C$40,IF(BB12=$A$41,$C$41,1))))))*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0)))","v":""},{"$f":"IF(BC12=\"\",\"\",IF(OR(BU12=3,BE12=VLOOKUP(BE12,I!$I$2:$J$5,1)),0,ROUND(IF(BU12=2,VLOOKUP(BE12,$A$20:$E$23,IF($B$19=VLOOKUP(BC12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC12,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE12,$A$20:$E$23,IF($B$19=VLOOKUP(BC12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC12,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0)))","v":""},{"$f":"IF(BC12=\"\",\"\",IF(OR(BB12<DATE(2010,4,1),BU12=3,BE12=VLOOKUP(BE12,I!$I$2:$J$5,1)),0,ROUND(IF(BU12=2,Main!$L$9/2,Main!$L$9)*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0)))","v":""},null,{"$f":"IF(BC12=\"\",\"\",IF(OR(BU12=3,BE12=VLOOKUP(BE12,I!$I$2:$J$5,1)),0,ROUND(IF(BU12=2,VLOOKUP(BF12,$A$11:$E$16,IF($B$10=VLOOKUP(BB12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB12,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF12,$A$11:$E$16,IF($B$10=VLOOKUP(BB12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB12,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD12)-DAY(BC12)+1)/DAY(EOMONTH(BC12,0)),0)))","v":""},0,{"$f":"IF(BC12=\"\",\"\",IF(BC12<=$AX$1,BR12-BT12,IF(AND(Main!$F$22=Main!$CA$24,BC12>$AX$1),ROUND(SUM(BF12,BH12)*10%,0),\"\")))","v":""},{"$f":"IF(BB12=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR12*DAY(EOMONTH(BC12,0))/(DAY(BD12)-DAY(BC12)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA12=\"\",\"\",MIN(EOMONTH(CA12,0),VLOOKUP(CA12,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA12,$E$47:$F$53)-1,IF(CA12<$B$2,$B$2-1,I!$Q$9),IF(CA12<$B$3,$B$3-1,I!$Q$9),IF(CA12<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA12,$H$47:$I$53)))","v":""},{"$f":"IF(CA12=\"\",\"\",VLOOKUP(CA12,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA12=\"\",\"\",ROUND(IF(CS12=3,0,IF(CS12=2,IF(CC12=VLOOKUP(CC12,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC12=VLOOKUP(CC12,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0))","v":""},{"$f":"IF(CA12=\"\",\"\",IF(CC12=VLOOKUP(CC12,I!$I$2:$J$5,1),0,ROUND(CD12*VLOOKUP(CA12,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA12=\"\",\"\",IF(OR(CS12=3,CC12=VLOOKUP(CC12,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC12*VLOOKUP(CA12,$B$1:$G$4,2)%,0),VLOOKUP(CA12,$B$2:$H$4,7,TRUE))*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0)))","v":""},{"$f":"IF(CA12=\"\",\"\",IF(OR(CA12<DATE(2010,4,1),$I$2=VLOOKUP(CA12,$B$2:$G$4,5,TRUE),CC12=VLOOKUP(CC12,I!$I$2:$J$5,1)),0,ROUND(IF(CS12=3,0,IF(CS12=2,MIN(ROUND(CC12*$G$13%,0),$G$14)/2,MIN(ROUND(CC12*$G$13%,0),$G$14)))*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0)))","v":""},null,{"$f":"IF(CA12=\"\",\"\",IF(CA12<DATE(2010,4,1),0,IF(OR(CS12=2,CS12=3,CC12=VLOOKUP(CC12,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA12,$B$1:$G$4,4)*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0))))","v":""},{"$f":"IF(CA12=\"\",\"\",IF(OR(CS12=2,CS12=3,CA12<DATE(2010,4,1),CC12=VLOOKUP(CC12,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ12,$A$27:$C$32,2,TRUE),ROUND(CD12*VLOOKUP(BZ12,$A$27:$C$32,3,TRUE)%,0))*IF(BZ12=$A$36,$C$36,IF(BZ12=$A$37,$C$37,IF(BZ12=$A$38,$C$38,IF(BZ12=$A$39,$C$39,IF(BZ12=$A$40,$C$40,IF(BZ12=$A$41,$C$41,1))))))*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0)))","v":""},{"$f":"IF(CA12=\"\",\"\",IF(OR(CS12=3,CC12=VLOOKUP(CC12,I!$I$2:$J$5,1)),0,ROUND(IF(CS12=2,VLOOKUP(CC12,$A$20:$E$23,IF($B$19=VLOOKUP(CA12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA12,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC12,$A$20:$E$23,IF($B$19=VLOOKUP(CA12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA12,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0)))","v":""},{"$f":"IF(CA12=\"\",\"\",IF(OR(BZ12<DATE(2010,4,1),CS12=3,CC12=VLOOKUP(CC12,I!$I$2:$J$5,1)),0,ROUND(IF(CS12=2,Main!$L$9/2,Main!$L$9)*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0)))","v":""},null,{"$f":"IF(CA12=\"\",\"\",IF(OR(CS12=3,CC12=VLOOKUP(CC12,I!$I$2:$J$5,1)),0,ROUND(IF(CS12=2,VLOOKUP(CD12,$A$11:$E$16,IF($B$10=VLOOKUP(BZ12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ12,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD12,$A$11:$E$16,IF($B$10=VLOOKUP(BZ12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ12,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB12)-DAY(CA12)+1)/DAY(EOMONTH(CA12,0)),0)))","v":""},0,{"$f":"IF(CA12=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD12,CF12)*10%,0),\"\"))","v":""},{"$f":"IF(BZ12=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP12*DAY(EOMONTH(CA12,0))/(DAY(CB12)-DAY(CA12)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV12=\"\",\"\",MIN(EOMONTH(CV12,0),VLOOKUP(CV12,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV12,$E$47:$F$53)-1,IF(CV12<$B$2,$B$2-1,I!$Q$9),IF(CV12<$B$3,$B$3-1,I!$Q$9),IF(CV12<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV12,$H$47:$I$53)))","v":""},{"$f":"IF(CV12=\"\",\"\",VLOOKUP(CV12,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV12=\"\",\"\",ROUND(IF(DN12=3,0,IF(DN12=2,IF(CX12=VLOOKUP(CX12,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX12=VLOOKUP(CX12,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0))","v":""},{"$f":"IF(CV12=\"\",\"\",IF(CX12=VLOOKUP(CX12,I!$I$2:$J$5,1),0,ROUND(CY12*VLOOKUP(CV12,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV12=\"\",\"\",IF(OR(DN12=3,CX12=VLOOKUP(CX12,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX12*VLOOKUP(CV12,$B$1:$G$4,2)%,0),VLOOKUP(CV12,$B$2:$H$4,7,TRUE))*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0)))","v":""},{"$f":"IF(CV12=\"\",\"\",IF(OR(CV12<DATE(2010,4,1),$I$2=VLOOKUP(CV12,$B$2:$G$4,5,TRUE),CX12=VLOOKUP(CX12,I!$I$2:$J$5,1)),0,ROUND(IF(DN12=3,0,IF(DN12=2,MIN(ROUND(CX12*$G$13%,0),$G$14)/2,MIN(ROUND(CX12*$G$13%,0),$G$14)))*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0)))","v":""},null,{"$f":"IF(CV12=\"\",\"\",IF(CV12<DATE(2010,4,1),0,IF(OR(DN12=2,DN12=3,CX12=VLOOKUP(CX12,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV12,$B$1:$G$4,4)*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0))))","v":""},{"$f":"IF(CV12=\"\",\"\",IF(OR(DN12=2,DN12=3,CV12<DATE(2010,4,1),CX12=VLOOKUP(CX12,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU12,$A$27:$C$32,2,TRUE),ROUND(CY12*VLOOKUP(CU12,$A$27:$C$32,3,TRUE)%,0))*IF(CU12=$A$36,$C$36,IF(CU12=$A$37,$C$37,IF(CU12=$A$38,$C$38,IF(CU12=$A$39,$C$39,IF(CU12=$A$40,$C$40,IF(CU12=$A$41,$C$41,1))))))*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0)))","v":""},{"$f":"IF(CV12=\"\",\"\",IF(OR(DN12=3,CX12=VLOOKUP(CX12,I!$I$2:$J$5,1)),0,ROUND(IF(DN12=2,VLOOKUP(CX12,$A$20:$E$23,IF($B$19=VLOOKUP(CV12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV12,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX12,$A$20:$E$23,IF($B$19=VLOOKUP(CV12,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV12,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV12,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0)))","v":""},{"$f":"IF(CV12=\"\",\"\",IF(OR(CU12<DATE(2010,4,1),DN12=3,CX12=VLOOKUP(CX12,I!$I$2:$J$5,1)),0,ROUND(IF(DN12=2,Main!$L$9/2,Main!$L$9)*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0)))","v":""},null,{"$f":"IF(CV12=\"\",\"\",IF(OR(DN12=3,CX12=VLOOKUP(CX12,I!$I$2:$J$5,1)),0,ROUND(IF(DN12=2,VLOOKUP(CY12,$A$11:$E$16,IF($B$10=VLOOKUP(CU12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU12,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY12,$A$11:$E$16,IF($B$10=VLOOKUP(CU12,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU12,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU12,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW12)-DAY(CV12)+1)/DAY(EOMONTH(CV12,0)),0)))","v":""},0,{"$f":"IF(CV12=\"\",\"\",IF(CX12=VLOOKUP(CX12,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY12,DA12)*10%,0),\"\")))","v":""},{"$f":"IF(CU12=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK12*DAY(EOMONTH(CV12,0))/(DAY(CW12)-DAY(CV12)+1),$H$17:$I$22)))","v":""},1]
[13661,475,575,625,0,{"$f":"IF(D13=30,12000,8000)","v":8000},8,{"$nulls":3},"2013-01-01","2013-01-01",{"$f":"IF(L13=\"\",\"\",MIN(EOMONTH(L13,0),VLOOKUP(L13,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L13,$E$47:$F$53)-1,IF(L13<$B$2,$B$2-1,I!$Q$9),IF(L13<$B$3,$B$3-1,I!$Q$9),IF(L13<$B$4,$B$4-1,I!$Q$9),LOOKUP(L13,$H$47:$I$53)))","v":"2013-01-31"},{"$f":"IF(L13=\"\",\"\",VLOOKUP(L13,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L13=\"\",\"\",ROUND(IF(AB13=3,0,IF(AB13=2,IF(N13=VLOOKUP(N13,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N13=VLOOKUP(N13,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0))","v":0},{"$f":"IF(L13=\"\",\"\",IF(N13=VLOOKUP(N13,I!$I$2:$J$5,1),0,ROUND(O13*VLOOKUP(L13,$H$9:$I$12,2)%,0)))","v":23227},{"$f":"IF(L13=\"\",\"\",IF(OR(AB13=3,N13=VLOOKUP(N13,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N13*VLOOKUP(L13,$B$1:$G$4,2)%,0),VLOOKUP(L13,$B$2:$H$4,7,TRUE))*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0)))","v":3226},{"$f":"IF(L13=\"\",\"\",IF(OR(L13<DATE(2010,4,1),$I$2=VLOOKUP(L13,$B$2:$G$4,5,TRUE),N13=VLOOKUP(N13,I!$I$2:$J$5,1)),0,ROUND(IF(AB13=3,0,IF(AB13=2,MIN(ROUND(N13*$G$13%,0),$G$14)/2,MIN(ROUND(N13*$G$13%,0),$G$14)))*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0)))","v":0},null,{"$f":"IF(L13=\"\",\"\",IF(L13<DATE(2010,4,1),0,IF(OR(AB13=2,AB13=3,N13=VLOOKUP(N13,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L13,$B$1:$G$4,4)*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0))))","v":0},{"$f":"IF(L13=\"\",\"\",IF(OR(AB13=2,AB13=3,L13<DATE(2010,4,1),N13=VLOOKUP(N13,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K13,$A$27:$C$32,2,TRUE),ROUND(O13*VLOOKUP(K13,$A$27:$C$32,3,TRUE)%,0))*IF(K13=$A$36,$C$36,IF(K13=$A$37,$C$37,IF(K13=$A$38,$C$38,IF(K13=$A$39,$C$39,IF(K13=$A$40,$C$40,IF(K13=$A$41,$C$41,1))))))*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0)))","v":0},{"$f":"IF(L13=\"\",\"\",IF(OR(AB13=3,N13=VLOOKUP(N13,I!$I$2:$J$5,1)),0,ROUND(IF(AB13=2,VLOOKUP(N13,$A$20:$E$23,IF($B$19=VLOOKUP(L13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L13,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N13,$A$20:$E$23,IF($B$19=VLOOKUP(L13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L13,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0)))","v":0},{"$f":"IF(L13=\"\",\"\",IF(OR(K13<DATE(2010,4,1),AB13=3,N13=VLOOKUP(N13,I!$I$2:$J$5,1)),0,ROUND(IF(AB13=2,Main!$L$9/2,Main!$L$9)*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0)))","v":0},null,{"$f":"IF(L13=\"\",\"\",IF(OR(AB13=3,N13=VLOOKUP(N13,I!$I$2:$J$5,1)),0,ROUND(IF(AB13=2,VLOOKUP(O13,$A$11:$E$16,IF($B$10=VLOOKUP(K13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K13,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O13,$A$11:$E$16,IF($B$10=VLOOKUP(K13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K13,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M13)-DAY(L13)+1)/DAY(EOMONTH(L13,0)),0)))","v":0},58713,1,{"$nulls":4},"","",{"$f":"IF(AH13=\"\",\"\",MIN(EOMONTH(AH13,0),VLOOKUP(AH13,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH13,$E$47:$F$53)-1,IF(AH13<$B$2,$B$2-1,I!$Q$9),IF(AH13<$B$3,$B$3-1,I!$Q$9),IF(AH13<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH13,$H$47:$I$53)))","v":""},{"$f":"IF(AH13=\"\",\"\",VLOOKUP(AH13,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH13=\"\",\"\",ROUND(IF(AZ13=3,0,IF(AZ13=2,IF(AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0))","v":""},{"$f":"IF(AH13=\"\",\"\",IF(AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1),0,ROUND(AK13*VLOOKUP(AH13,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH13=\"\",\"\",IF(OR(AZ13=3,AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ13*VLOOKUP(AH13,$B$1:$G$4,2)%,0),VLOOKUP(AH13,$B$2:$H$4,7,TRUE))*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0)))","v":""},{"$f":"IF(AH13=\"\",\"\",IF(OR(AH13<DATE(2010,4,1),$I$2=VLOOKUP(AH13,$B$2:$G$4,5,TRUE),AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1)),0,ROUND(IF(AZ13=3,0,IF(AZ13=2,MIN(ROUND(AJ13*$G$13%,0),$G$14)/2,MIN(ROUND(AJ13*$G$13%,0),$G$14)))*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0)))","v":""},null,{"$f":"IF(AH13=\"\",\"\",IF(AH13<DATE(2010,4,1),0,IF(OR(AZ13=2,AZ13=3,AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH13,$B$1:$G$4,4)*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0))))","v":""},{"$f":"IF(AH13=\"\",\"\",IF(OR(AZ13=2,AZ13=3,AH13<DATE(2010,4,1),AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG13,$A$27:$C$32,2,TRUE),ROUND(AK13*VLOOKUP(AG13,$A$27:$C$32,3,TRUE)%,0))*IF(AG13=$A$36,$C$36,IF(AG13=$A$37,$C$37,IF(AG13=$A$38,$C$38,IF(AG13=$A$39,$C$39,IF(AG13=$A$40,$C$40,IF(AG13=$A$41,$C$41,1))))))*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0)))","v":""},{"$f":"IF(AH13=\"\",\"\",IF(OR(AZ13=3,AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1)),0,ROUND(IF(AZ13=2,VLOOKUP(AJ13,$A$20:$E$23,IF($B$19=VLOOKUP(AH13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH13,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ13,$A$20:$E$23,IF($B$19=VLOOKUP(AH13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH13,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0)))","v":""},{"$f":"IF(AH13=\"\",\"\",IF(OR(AG13<DATE(2010,4,1),AZ13=3,AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1)),0,ROUND(IF(AZ13=2,Main!$L$9/2,Main!$L$9)*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0)))","v":""},null,{"$f":"IF(AH13=\"\",\"\",IF(OR(AZ13=3,AJ13=VLOOKUP(AJ13,I!$I$2:$J$5,1)),0,ROUND(IF(AZ13=2,VLOOKUP(AK13,$A$11:$E$16,IF($B$10=VLOOKUP(AG13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG13,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK13,$A$11:$E$16,IF($B$10=VLOOKUP(AG13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG13,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI13)-DAY(AH13)+1)/DAY(EOMONTH(AH13,0)),0)))","v":""},0,{"$f":"IF(AH13=\"\",\"\",IF(AH13<=$AX$1,AW13-AY13,IF(AND(Main!$F$22=Main!$CA$24,AH13>$AX$1),ROUND(SUM(AK13,AM13)*10%,0),\"\")))","v":""},{"$f":"IF(AG13=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW13*DAY(EOMONTH(AH13,0))/(DAY(AI13)-DAY(AH13)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC13=\"\",\"\",MIN(EOMONTH(BC13,0),VLOOKUP(BC13,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC13,$E$47:$F$53)-1,IF(BC13<$B$2,$B$2-1,I!$Q$9),IF(BC13<$B$3,$B$3-1,I!$Q$9),IF(BC13<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC13,$H$47:$I$53)))","v":""},{"$f":"IF(BC13=\"\",\"\",VLOOKUP(BC13,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC13=\"\",\"\",ROUND(IF(BU13=3,0,IF(BU13=2,IF(BE13=VLOOKUP(BE13,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE13=VLOOKUP(BE13,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0))","v":""},{"$f":"IF(BC13=\"\",\"\",IF(BE13=VLOOKUP(BE13,I!$I$2:$J$5,1),0,ROUND(BF13*VLOOKUP(BC13,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC13=\"\",\"\",IF(OR(BU13=3,BE13=VLOOKUP(BE13,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE13*VLOOKUP(BC13,$B$1:$G$4,2)%,0),VLOOKUP(BC13,$B$2:$H$4,7,TRUE))*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0)))","v":""},{"$f":"IF(BC13=\"\",\"\",IF(OR(BC13<DATE(2010,4,1),$I$2=VLOOKUP(BC13,$B$2:$G$4,5,TRUE),BE13=VLOOKUP(BE13,I!$I$2:$J$5,1)),0,ROUND(IF(BU13=3,0,IF(BU13=2,MIN(ROUND(BE13*$G$13%,0),$G$14)/2,MIN(ROUND(BE13*$G$13%,0),$G$14)))*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0)))","v":""},null,{"$f":"IF(BC13=\"\",\"\",IF(BC13<DATE(2010,4,1),0,IF(OR(BU13=2,BU13=3,BE13=VLOOKUP(BE13,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC13,$B$1:$G$4,4)*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0))))","v":""},{"$f":"IF(BC13=\"\",\"\",IF(OR(BU13=2,BU13=3,BC13<DATE(2010,4,1),BE13=VLOOKUP(BE13,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB13,$A$27:$C$32,2,TRUE),ROUND(BF13*VLOOKUP(BB13,$A$27:$C$32,3,TRUE)%,0))*IF(BB13=$A$36,$C$36,IF(BB13=$A$37,$C$37,IF(BB13=$A$38,$C$38,IF(BB13=$A$39,$C$39,IF(BB13=$A$40,$C$40,IF(BB13=$A$41,$C$41,1))))))*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0)))","v":""},{"$f":"IF(BC13=\"\",\"\",IF(OR(BU13=3,BE13=VLOOKUP(BE13,I!$I$2:$J$5,1)),0,ROUND(IF(BU13=2,VLOOKUP(BE13,$A$20:$E$23,IF($B$19=VLOOKUP(BC13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC13,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE13,$A$20:$E$23,IF($B$19=VLOOKUP(BC13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC13,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0)))","v":""},{"$f":"IF(BC13=\"\",\"\",IF(OR(BB13<DATE(2010,4,1),BU13=3,BE13=VLOOKUP(BE13,I!$I$2:$J$5,1)),0,ROUND(IF(BU13=2,Main!$L$9/2,Main!$L$9)*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0)))","v":""},null,{"$f":"IF(BC13=\"\",\"\",IF(OR(BU13=3,BE13=VLOOKUP(BE13,I!$I$2:$J$5,1)),0,ROUND(IF(BU13=2,VLOOKUP(BF13,$A$11:$E$16,IF($B$10=VLOOKUP(BB13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB13,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF13,$A$11:$E$16,IF($B$10=VLOOKUP(BB13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB13,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD13)-DAY(BC13)+1)/DAY(EOMONTH(BC13,0)),0)))","v":""},0,{"$f":"IF(BC13=\"\",\"\",IF(BC13<=$AX$1,BR13-BT13,IF(AND(Main!$F$22=Main!$CA$24,BC13>$AX$1),ROUND(SUM(BF13,BH13)*10%,0),\"\")))","v":""},{"$f":"IF(BB13=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR13*DAY(EOMONTH(BC13,0))/(DAY(BD13)-DAY(BC13)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA13=\"\",\"\",MIN(EOMONTH(CA13,0),VLOOKUP(CA13,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA13,$E$47:$F$53)-1,IF(CA13<$B$2,$B$2-1,I!$Q$9),IF(CA13<$B$3,$B$3-1,I!$Q$9),IF(CA13<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA13,$H$47:$I$53)))","v":""},{"$f":"IF(CA13=\"\",\"\",VLOOKUP(CA13,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA13=\"\",\"\",ROUND(IF(CS13=3,0,IF(CS13=2,IF(CC13=VLOOKUP(CC13,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC13=VLOOKUP(CC13,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0))","v":""},{"$f":"IF(CA13=\"\",\"\",IF(CC13=VLOOKUP(CC13,I!$I$2:$J$5,1),0,ROUND(CD13*VLOOKUP(CA13,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA13=\"\",\"\",IF(OR(CS13=3,CC13=VLOOKUP(CC13,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC13*VLOOKUP(CA13,$B$1:$G$4,2)%,0),VLOOKUP(CA13,$B$2:$H$4,7,TRUE))*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0)))","v":""},{"$f":"IF(CA13=\"\",\"\",IF(OR(CA13<DATE(2010,4,1),$I$2=VLOOKUP(CA13,$B$2:$G$4,5,TRUE),CC13=VLOOKUP(CC13,I!$I$2:$J$5,1)),0,ROUND(IF(CS13=3,0,IF(CS13=2,MIN(ROUND(CC13*$G$13%,0),$G$14)/2,MIN(ROUND(CC13*$G$13%,0),$G$14)))*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0)))","v":""},null,{"$f":"IF(CA13=\"\",\"\",IF(CA13<DATE(2010,4,1),0,IF(OR(CS13=2,CS13=3,CC13=VLOOKUP(CC13,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA13,$B$1:$G$4,4)*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0))))","v":""},{"$f":"IF(CA13=\"\",\"\",IF(OR(CS13=2,CS13=3,CA13<DATE(2010,4,1),CC13=VLOOKUP(CC13,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ13,$A$27:$C$32,2,TRUE),ROUND(CD13*VLOOKUP(BZ13,$A$27:$C$32,3,TRUE)%,0))*IF(BZ13=$A$36,$C$36,IF(BZ13=$A$37,$C$37,IF(BZ13=$A$38,$C$38,IF(BZ13=$A$39,$C$39,IF(BZ13=$A$40,$C$40,IF(BZ13=$A$41,$C$41,1))))))*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0)))","v":""},{"$f":"IF(CA13=\"\",\"\",IF(OR(CS13=3,CC13=VLOOKUP(CC13,I!$I$2:$J$5,1)),0,ROUND(IF(CS13=2,VLOOKUP(CC13,$A$20:$E$23,IF($B$19=VLOOKUP(CA13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA13,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC13,$A$20:$E$23,IF($B$19=VLOOKUP(CA13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA13,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0)))","v":""},{"$f":"IF(CA13=\"\",\"\",IF(OR(BZ13<DATE(2010,4,1),CS13=3,CC13=VLOOKUP(CC13,I!$I$2:$J$5,1)),0,ROUND(IF(CS13=2,Main!$L$9/2,Main!$L$9)*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0)))","v":""},null,{"$f":"IF(CA13=\"\",\"\",IF(OR(CS13=3,CC13=VLOOKUP(CC13,I!$I$2:$J$5,1)),0,ROUND(IF(CS13=2,VLOOKUP(CD13,$A$11:$E$16,IF($B$10=VLOOKUP(BZ13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ13,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD13,$A$11:$E$16,IF($B$10=VLOOKUP(BZ13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ13,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB13)-DAY(CA13)+1)/DAY(EOMONTH(CA13,0)),0)))","v":""},0,{"$f":"IF(CA13=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD13,CF13)*10%,0),\"\"))","v":""},{"$f":"IF(BZ13=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP13*DAY(EOMONTH(CA13,0))/(DAY(CB13)-DAY(CA13)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV13=\"\",\"\",MIN(EOMONTH(CV13,0),VLOOKUP(CV13,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV13,$E$47:$F$53)-1,IF(CV13<$B$2,$B$2-1,I!$Q$9),IF(CV13<$B$3,$B$3-1,I!$Q$9),IF(CV13<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV13,$H$47:$I$53)))","v":""},{"$f":"IF(CV13=\"\",\"\",VLOOKUP(CV13,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV13=\"\",\"\",ROUND(IF(DN13=3,0,IF(DN13=2,IF(CX13=VLOOKUP(CX13,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX13=VLOOKUP(CX13,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0))","v":""},{"$f":"IF(CV13=\"\",\"\",IF(CX13=VLOOKUP(CX13,I!$I$2:$J$5,1),0,ROUND(CY13*VLOOKUP(CV13,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV13=\"\",\"\",IF(OR(DN13=3,CX13=VLOOKUP(CX13,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX13*VLOOKUP(CV13,$B$1:$G$4,2)%,0),VLOOKUP(CV13,$B$2:$H$4,7,TRUE))*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0)))","v":""},{"$f":"IF(CV13=\"\",\"\",IF(OR(CV13<DATE(2010,4,1),$I$2=VLOOKUP(CV13,$B$2:$G$4,5,TRUE),CX13=VLOOKUP(CX13,I!$I$2:$J$5,1)),0,ROUND(IF(DN13=3,0,IF(DN13=2,MIN(ROUND(CX13*$G$13%,0),$G$14)/2,MIN(ROUND(CX13*$G$13%,0),$G$14)))*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0)))","v":""},null,{"$f":"IF(CV13=\"\",\"\",IF(CV13<DATE(2010,4,1),0,IF(OR(DN13=2,DN13=3,CX13=VLOOKUP(CX13,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV13,$B$1:$G$4,4)*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0))))","v":""},{"$f":"IF(CV13=\"\",\"\",IF(OR(DN13=2,DN13=3,CV13<DATE(2010,4,1),CX13=VLOOKUP(CX13,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU13,$A$27:$C$32,2,TRUE),ROUND(CY13*VLOOKUP(CU13,$A$27:$C$32,3,TRUE)%,0))*IF(CU13=$A$36,$C$36,IF(CU13=$A$37,$C$37,IF(CU13=$A$38,$C$38,IF(CU13=$A$39,$C$39,IF(CU13=$A$40,$C$40,IF(CU13=$A$41,$C$41,1))))))*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0)))","v":""},{"$f":"IF(CV13=\"\",\"\",IF(OR(DN13=3,CX13=VLOOKUP(CX13,I!$I$2:$J$5,1)),0,ROUND(IF(DN13=2,VLOOKUP(CX13,$A$20:$E$23,IF($B$19=VLOOKUP(CV13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV13,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX13,$A$20:$E$23,IF($B$19=VLOOKUP(CV13,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV13,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV13,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0)))","v":""},{"$f":"IF(CV13=\"\",\"\",IF(OR(CU13<DATE(2010,4,1),DN13=3,CX13=VLOOKUP(CX13,I!$I$2:$J$5,1)),0,ROUND(IF(DN13=2,Main!$L$9/2,Main!$L$9)*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0)))","v":""},null,{"$f":"IF(CV13=\"\",\"\",IF(OR(DN13=3,CX13=VLOOKUP(CX13,I!$I$2:$J$5,1)),0,ROUND(IF(DN13=2,VLOOKUP(CY13,$A$11:$E$16,IF($B$10=VLOOKUP(CU13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU13,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY13,$A$11:$E$16,IF($B$10=VLOOKUP(CU13,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU13,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU13,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW13)-DAY(CV13)+1)/DAY(EOMONTH(CV13,0)),0)))","v":""},0,{"$f":"IF(CV13=\"\",\"\",IF(CX13=VLOOKUP(CX13,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY13,DA13)*10%,0),\"\")))","v":""},{"$f":"IF(CU13=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK13*DAY(EOMONTH(CV13,0))/(DAY(CW13)-DAY(CV13)+1),$H$17:$I$22)))","v":""},1]
[17051,575,625,700,0,{"$f":"IF(D14=30,12000,8000)","v":8000},1000,"%",null,null,"2013-02-01","2013-02-01",{"$f":"IF(L14=\"\",\"\",MIN(EOMONTH(L14,0),VLOOKUP(L14,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L14,$E$47:$F$53)-1,IF(L14<$B$2,$B$2-1,I!$Q$9),IF(L14<$B$3,$B$3-1,I!$Q$9),IF(L14<$B$4,$B$4-1,I!$Q$9),LOOKUP(L14,$H$47:$I$53)))","v":"2013-02-28"},{"$f":"IF(L14=\"\",\"\",VLOOKUP(L14,'Advance Tax'!$A$3:$C$14,3))","v":{"v":32260,"d":"32260.00"}},32260,{"$f":"IF(L14=\"\",\"\",ROUND(IF(AB14=3,0,IF(AB14=2,IF(N14=VLOOKUP(N14,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N14=VLOOKUP(N14,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0))","v":0},{"$f":"IF(L14=\"\",\"\",IF(N14=VLOOKUP(N14,I!$I$2:$J$5,1),0,ROUND(O14*VLOOKUP(L14,$H$9:$I$12,2)%,0)))","v":23227},{"$f":"IF(L14=\"\",\"\",IF(OR(AB14=3,N14=VLOOKUP(N14,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N14*VLOOKUP(L14,$B$1:$G$4,2)%,0),VLOOKUP(L14,$B$2:$H$4,7,TRUE))*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0)))","v":3226},{"$f":"IF(L14=\"\",\"\",IF(OR(L14<DATE(2010,4,1),$I$2=VLOOKUP(L14,$B$2:$G$4,5,TRUE),N14=VLOOKUP(N14,I!$I$2:$J$5,1)),0,ROUND(IF(AB14=3,0,IF(AB14=2,MIN(ROUND(N14*$G$13%,0),$G$14)/2,MIN(ROUND(N14*$G$13%,0),$G$14)))*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0)))","v":0},null,{"$f":"IF(L14=\"\",\"\",IF(L14<DATE(2010,4,1),0,IF(OR(AB14=2,AB14=3,N14=VLOOKUP(N14,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L14,$B$1:$G$4,4)*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0))))","v":0},{"$f":"IF(L14=\"\",\"\",IF(OR(AB14=2,AB14=3,L14<DATE(2010,4,1),N14=VLOOKUP(N14,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K14,$A$27:$C$32,2,TRUE),ROUND(O14*VLOOKUP(K14,$A$27:$C$32,3,TRUE)%,0))*IF(K14=$A$36,$C$36,IF(K14=$A$37,$C$37,IF(K14=$A$38,$C$38,IF(K14=$A$39,$C$39,IF(K14=$A$40,$C$40,IF(K14=$A$41,$C$41,1))))))*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0)))","v":0},{"$f":"IF(L14=\"\",\"\",IF(OR(AB14=3,N14=VLOOKUP(N14,I!$I$2:$J$5,1)),0,ROUND(IF(AB14=2,VLOOKUP(N14,$A$20:$E$23,IF($B$19=VLOOKUP(L14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L14,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N14,$A$20:$E$23,IF($B$19=VLOOKUP(L14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L14,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0)))","v":0},{"$f":"IF(L14=\"\",\"\",IF(OR(K14<DATE(2010,4,1),AB14=3,N14=VLOOKUP(N14,I!$I$2:$J$5,1)),0,ROUND(IF(AB14=2,Main!$L$9/2,Main!$L$9)*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0)))","v":0},null,{"$f":"IF(L14=\"\",\"\",IF(OR(AB14=3,N14=VLOOKUP(N14,I!$I$2:$J$5,1)),0,ROUND(IF(AB14=2,VLOOKUP(O14,$A$11:$E$16,IF($B$10=VLOOKUP(K14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K14,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O14,$A$11:$E$16,IF($B$10=VLOOKUP(K14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K14,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M14)-DAY(L14)+1)/DAY(EOMONTH(L14,0)),0)))","v":0},58713,1,{"$nulls":4},"","",{"$f":"IF(AH14=\"\",\"\",MIN(EOMONTH(AH14,0),VLOOKUP(AH14,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH14,$E$47:$F$53)-1,IF(AH14<$B$2,$B$2-1,I!$Q$9),IF(AH14<$B$3,$B$3-1,I!$Q$9),IF(AH14<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH14,$H$47:$I$53)))","v":""},{"$f":"IF(AH14=\"\",\"\",VLOOKUP(AH14,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH14=\"\",\"\",ROUND(IF(AZ14=3,0,IF(AZ14=2,IF(AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0))","v":""},{"$f":"IF(AH14=\"\",\"\",IF(AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1),0,ROUND(AK14*VLOOKUP(AH14,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH14=\"\",\"\",IF(OR(AZ14=3,AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ14*VLOOKUP(AH14,$B$1:$G$4,2)%,0),VLOOKUP(AH14,$B$2:$H$4,7,TRUE))*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0)))","v":""},{"$f":"IF(AH14=\"\",\"\",IF(OR(AH14<DATE(2010,4,1),$I$2=VLOOKUP(AH14,$B$2:$G$4,5,TRUE),AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1)),0,ROUND(IF(AZ14=3,0,IF(AZ14=2,MIN(ROUND(AJ14*$G$13%,0),$G$14)/2,MIN(ROUND(AJ14*$G$13%,0),$G$14)))*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0)))","v":""},null,{"$f":"IF(AH14=\"\",\"\",IF(AH14<DATE(2010,4,1),0,IF(OR(AZ14=2,AZ14=3,AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH14,$B$1:$G$4,4)*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0))))","v":""},{"$f":"IF(AH14=\"\",\"\",IF(OR(AZ14=2,AZ14=3,AH14<DATE(2010,4,1),AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG14,$A$27:$C$32,2,TRUE),ROUND(AK14*VLOOKUP(AG14,$A$27:$C$32,3,TRUE)%,0))*IF(AG14=$A$36,$C$36,IF(AG14=$A$37,$C$37,IF(AG14=$A$38,$C$38,IF(AG14=$A$39,$C$39,IF(AG14=$A$40,$C$40,IF(AG14=$A$41,$C$41,1))))))*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0)))","v":""},{"$f":"IF(AH14=\"\",\"\",IF(OR(AZ14=3,AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1)),0,ROUND(IF(AZ14=2,VLOOKUP(AJ14,$A$20:$E$23,IF($B$19=VLOOKUP(AH14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH14,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ14,$A$20:$E$23,IF($B$19=VLOOKUP(AH14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH14,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0)))","v":""},{"$f":"IF(AH14=\"\",\"\",IF(OR(AG14<DATE(2010,4,1),AZ14=3,AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1)),0,ROUND(IF(AZ14=2,Main!$L$9/2,Main!$L$9)*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0)))","v":""},null,{"$f":"IF(AH14=\"\",\"\",IF(OR(AZ14=3,AJ14=VLOOKUP(AJ14,I!$I$2:$J$5,1)),0,ROUND(IF(AZ14=2,VLOOKUP(AK14,$A$11:$E$16,IF($B$10=VLOOKUP(AG14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG14,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK14,$A$11:$E$16,IF($B$10=VLOOKUP(AG14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG14,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI14)-DAY(AH14)+1)/DAY(EOMONTH(AH14,0)),0)))","v":""},0,{"$f":"IF(AH14=\"\",\"\",IF(AH14<=$AX$1,AW14-AY14,IF(AND(Main!$F$22=Main!$CA$24,AH14>$AX$1),ROUND(SUM(AK14,AM14)*10%,0),\"\")))","v":""},{"$f":"IF(AG14=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW14*DAY(EOMONTH(AH14,0))/(DAY(AI14)-DAY(AH14)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC14=\"\",\"\",MIN(EOMONTH(BC14,0),VLOOKUP(BC14,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC14,$E$47:$F$53)-1,IF(BC14<$B$2,$B$2-1,I!$Q$9),IF(BC14<$B$3,$B$3-1,I!$Q$9),IF(BC14<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC14,$H$47:$I$53)))","v":""},{"$f":"IF(BC14=\"\",\"\",VLOOKUP(BC14,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC14=\"\",\"\",ROUND(IF(BU14=3,0,IF(BU14=2,IF(BE14=VLOOKUP(BE14,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE14=VLOOKUP(BE14,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0))","v":""},{"$f":"IF(BC14=\"\",\"\",IF(BE14=VLOOKUP(BE14,I!$I$2:$J$5,1),0,ROUND(BF14*VLOOKUP(BC14,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC14=\"\",\"\",IF(OR(BU14=3,BE14=VLOOKUP(BE14,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE14*VLOOKUP(BC14,$B$1:$G$4,2)%,0),VLOOKUP(BC14,$B$2:$H$4,7,TRUE))*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0)))","v":""},{"$f":"IF(BC14=\"\",\"\",IF(OR(BC14<DATE(2010,4,1),$I$2=VLOOKUP(BC14,$B$2:$G$4,5,TRUE),BE14=VLOOKUP(BE14,I!$I$2:$J$5,1)),0,ROUND(IF(BU14=3,0,IF(BU14=2,MIN(ROUND(BE14*$G$13%,0),$G$14)/2,MIN(ROUND(BE14*$G$13%,0),$G$14)))*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0)))","v":""},null,{"$f":"IF(BC14=\"\",\"\",IF(BC14<DATE(2010,4,1),0,IF(OR(BU14=2,BU14=3,BE14=VLOOKUP(BE14,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC14,$B$1:$G$4,4)*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0))))","v":""},{"$f":"IF(BC14=\"\",\"\",IF(OR(BU14=2,BU14=3,BC14<DATE(2010,4,1),BE14=VLOOKUP(BE14,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB14,$A$27:$C$32,2,TRUE),ROUND(BF14*VLOOKUP(BB14,$A$27:$C$32,3,TRUE)%,0))*IF(BB14=$A$36,$C$36,IF(BB14=$A$37,$C$37,IF(BB14=$A$38,$C$38,IF(BB14=$A$39,$C$39,IF(BB14=$A$40,$C$40,IF(BB14=$A$41,$C$41,1))))))*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0)))","v":""},{"$f":"IF(BC14=\"\",\"\",IF(OR(BU14=3,BE14=VLOOKUP(BE14,I!$I$2:$J$5,1)),0,ROUND(IF(BU14=2,VLOOKUP(BE14,$A$20:$E$23,IF($B$19=VLOOKUP(BC14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC14,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE14,$A$20:$E$23,IF($B$19=VLOOKUP(BC14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC14,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0)))","v":""},{"$f":"IF(BC14=\"\",\"\",IF(OR(BB14<DATE(2010,4,1),BU14=3,BE14=VLOOKUP(BE14,I!$I$2:$J$5,1)),0,ROUND(IF(BU14=2,Main!$L$9/2,Main!$L$9)*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0)))","v":""},null,{"$f":"IF(BC14=\"\",\"\",IF(OR(BU14=3,BE14=VLOOKUP(BE14,I!$I$2:$J$5,1)),0,ROUND(IF(BU14=2,VLOOKUP(BF14,$A$11:$E$16,IF($B$10=VLOOKUP(BB14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB14,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF14,$A$11:$E$16,IF($B$10=VLOOKUP(BB14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB14,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD14)-DAY(BC14)+1)/DAY(EOMONTH(BC14,0)),0)))","v":""},0,{"$f":"IF(BC14=\"\",\"\",IF(BC14<=$AX$1,BR14-BT14,IF(AND(Main!$F$22=Main!$CA$24,BC14>$AX$1),ROUND(SUM(BF14,BH14)*10%,0),\"\")))","v":""},{"$f":"IF(BB14=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR14*DAY(EOMONTH(BC14,0))/(DAY(BD14)-DAY(BC14)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA14=\"\",\"\",MIN(EOMONTH(CA14,0),VLOOKUP(CA14,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA14,$E$47:$F$53)-1,IF(CA14<$B$2,$B$2-1,I!$Q$9),IF(CA14<$B$3,$B$3-1,I!$Q$9),IF(CA14<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA14,$H$47:$I$53)))","v":""},{"$f":"IF(CA14=\"\",\"\",VLOOKUP(CA14,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA14=\"\",\"\",ROUND(IF(CS14=3,0,IF(CS14=2,IF(CC14=VLOOKUP(CC14,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC14=VLOOKUP(CC14,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0))","v":""},{"$f":"IF(CA14=\"\",\"\",IF(CC14=VLOOKUP(CC14,I!$I$2:$J$5,1),0,ROUND(CD14*VLOOKUP(CA14,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA14=\"\",\"\",IF(OR(CS14=3,CC14=VLOOKUP(CC14,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC14*VLOOKUP(CA14,$B$1:$G$4,2)%,0),VLOOKUP(CA14,$B$2:$H$4,7,TRUE))*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0)))","v":""},{"$f":"IF(CA14=\"\",\"\",IF(OR(CA14<DATE(2010,4,1),$I$2=VLOOKUP(CA14,$B$2:$G$4,5,TRUE),CC14=VLOOKUP(CC14,I!$I$2:$J$5,1)),0,ROUND(IF(CS14=3,0,IF(CS14=2,MIN(ROUND(CC14*$G$13%,0),$G$14)/2,MIN(ROUND(CC14*$G$13%,0),$G$14)))*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0)))","v":""},null,{"$f":"IF(CA14=\"\",\"\",IF(CA14<DATE(2010,4,1),0,IF(OR(CS14=2,CS14=3,CC14=VLOOKUP(CC14,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA14,$B$1:$G$4,4)*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0))))","v":""},{"$f":"IF(CA14=\"\",\"\",IF(OR(CS14=2,CS14=3,CA14<DATE(2010,4,1),CC14=VLOOKUP(CC14,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ14,$A$27:$C$32,2,TRUE),ROUND(CD14*VLOOKUP(BZ14,$A$27:$C$32,3,TRUE)%,0))*IF(BZ14=$A$36,$C$36,IF(BZ14=$A$37,$C$37,IF(BZ14=$A$38,$C$38,IF(BZ14=$A$39,$C$39,IF(BZ14=$A$40,$C$40,IF(BZ14=$A$41,$C$41,1))))))*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0)))","v":""},{"$f":"IF(CA14=\"\",\"\",IF(OR(CS14=3,CC14=VLOOKUP(CC14,I!$I$2:$J$5,1)),0,ROUND(IF(CS14=2,VLOOKUP(CC14,$A$20:$E$23,IF($B$19=VLOOKUP(CA14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA14,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC14,$A$20:$E$23,IF($B$19=VLOOKUP(CA14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA14,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0)))","v":""},{"$f":"IF(CA14=\"\",\"\",IF(OR(BZ14<DATE(2010,4,1),CS14=3,CC14=VLOOKUP(CC14,I!$I$2:$J$5,1)),0,ROUND(IF(CS14=2,Main!$L$9/2,Main!$L$9)*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0)))","v":""},null,{"$f":"IF(CA14=\"\",\"\",IF(OR(CS14=3,CC14=VLOOKUP(CC14,I!$I$2:$J$5,1)),0,ROUND(IF(CS14=2,VLOOKUP(CD14,$A$11:$E$16,IF($B$10=VLOOKUP(BZ14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ14,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD14,$A$11:$E$16,IF($B$10=VLOOKUP(BZ14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ14,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB14)-DAY(CA14)+1)/DAY(EOMONTH(CA14,0)),0)))","v":""},0,{"$f":"IF(CA14=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD14,CF14)*10%,0),\"\"))","v":""},{"$f":"IF(BZ14=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP14*DAY(EOMONTH(CA14,0))/(DAY(CB14)-DAY(CA14)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV14=\"\",\"\",MIN(EOMONTH(CV14,0),VLOOKUP(CV14,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV14,$E$47:$F$53)-1,IF(CV14<$B$2,$B$2-1,I!$Q$9),IF(CV14<$B$3,$B$3-1,I!$Q$9),IF(CV14<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV14,$H$47:$I$53)))","v":""},{"$f":"IF(CV14=\"\",\"\",VLOOKUP(CV14,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV14=\"\",\"\",ROUND(IF(DN14=3,0,IF(DN14=2,IF(CX14=VLOOKUP(CX14,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX14=VLOOKUP(CX14,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0))","v":""},{"$f":"IF(CV14=\"\",\"\",IF(CX14=VLOOKUP(CX14,I!$I$2:$J$5,1),0,ROUND(CY14*VLOOKUP(CV14,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV14=\"\",\"\",IF(OR(DN14=3,CX14=VLOOKUP(CX14,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX14*VLOOKUP(CV14,$B$1:$G$4,2)%,0),VLOOKUP(CV14,$B$2:$H$4,7,TRUE))*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0)))","v":""},{"$f":"IF(CV14=\"\",\"\",IF(OR(CV14<DATE(2010,4,1),$I$2=VLOOKUP(CV14,$B$2:$G$4,5,TRUE),CX14=VLOOKUP(CX14,I!$I$2:$J$5,1)),0,ROUND(IF(DN14=3,0,IF(DN14=2,MIN(ROUND(CX14*$G$13%,0),$G$14)/2,MIN(ROUND(CX14*$G$13%,0),$G$14)))*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0)))","v":""},null,{"$f":"IF(CV14=\"\",\"\",IF(CV14<DATE(2010,4,1),0,IF(OR(DN14=2,DN14=3,CX14=VLOOKUP(CX14,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV14,$B$1:$G$4,4)*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0))))","v":""},{"$f":"IF(CV14=\"\",\"\",IF(OR(DN14=2,DN14=3,CV14<DATE(2010,4,1),CX14=VLOOKUP(CX14,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU14,$A$27:$C$32,2,TRUE),ROUND(CY14*VLOOKUP(CU14,$A$27:$C$32,3,TRUE)%,0))*IF(CU14=$A$36,$C$36,IF(CU14=$A$37,$C$37,IF(CU14=$A$38,$C$38,IF(CU14=$A$39,$C$39,IF(CU14=$A$40,$C$40,IF(CU14=$A$41,$C$41,1))))))*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0)))","v":""},{"$f":"IF(CV14=\"\",\"\",IF(OR(DN14=3,CX14=VLOOKUP(CX14,I!$I$2:$J$5,1)),0,ROUND(IF(DN14=2,VLOOKUP(CX14,$A$20:$E$23,IF($B$19=VLOOKUP(CV14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV14,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX14,$A$20:$E$23,IF($B$19=VLOOKUP(CV14,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV14,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV14,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0)))","v":""},{"$f":"IF(CV14=\"\",\"\",IF(OR(CU14<DATE(2010,4,1),DN14=3,CX14=VLOOKUP(CX14,I!$I$2:$J$5,1)),0,ROUND(IF(DN14=2,Main!$L$9/2,Main!$L$9)*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0)))","v":""},null,{"$f":"IF(CV14=\"\",\"\",IF(OR(DN14=3,CX14=VLOOKUP(CX14,I!$I$2:$J$5,1)),0,ROUND(IF(DN14=2,VLOOKUP(CY14,$A$11:$E$16,IF($B$10=VLOOKUP(CU14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU14,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY14,$A$11:$E$16,IF($B$10=VLOOKUP(CU14,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU14,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU14,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW14)-DAY(CV14)+1)/DAY(EOMONTH(CV14,0)),0)))","v":""},0,{"$f":"IF(CV14=\"\",\"\",IF(CX14=VLOOKUP(CX14,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY14,DA14)*10%,0),\"\")))","v":""},{"$f":"IF(CU14=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK14*DAY(EOMONTH(CV14,0))/(DAY(CW14)-DAY(CV14)+1),$H$17:$I$22)))","v":""},1]
[21251,625,675,775,0,{"$nulls":5},"","",{"$f":"IF(L15=\"\",\"\",MIN(EOMONTH(L15,0),VLOOKUP(L15,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L15,$E$47:$F$53)-1,IF(L15<$B$2,$B$2-1,I!$Q$9),IF(L15<$B$3,$B$3-1,I!$Q$9),IF(L15<$B$4,$B$4-1,I!$Q$9),LOOKUP(L15,$H$47:$I$53)))","v":""},{"$f":"IF(L15=\"\",\"\",VLOOKUP(L15,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L15=\"\",\"\",ROUND(IF(AB15=3,0,IF(AB15=2,IF(N15=VLOOKUP(N15,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N15=VLOOKUP(N15,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0))","v":""},{"$f":"IF(L15=\"\",\"\",IF(N15=VLOOKUP(N15,I!$I$2:$J$5,1),0,ROUND(O15*VLOOKUP(L15,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L15=\"\",\"\",IF(OR(AB15=3,N15=VLOOKUP(N15,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N15*VLOOKUP(L15,$B$1:$G$4,2)%,0),VLOOKUP(L15,$B$2:$H$4,7,TRUE))*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0)))","v":""},{"$f":"IF(L15=\"\",\"\",IF(OR(L15<DATE(2010,4,1),$I$2=VLOOKUP(L15,$B$2:$G$4,5,TRUE),N15=VLOOKUP(N15,I!$I$2:$J$5,1)),0,ROUND(IF(AB15=3,0,IF(AB15=2,MIN(ROUND(N15*$G$13%,0),$G$14)/2,MIN(ROUND(N15*$G$13%,0),$G$14)))*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0)))","v":""},null,{"$f":"IF(L15=\"\",\"\",IF(L15<DATE(2010,4,1),0,IF(OR(AB15=2,AB15=3,N15=VLOOKUP(N15,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L15,$B$1:$G$4,4)*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0))))","v":""},{"$f":"IF(L15=\"\",\"\",IF(OR(AB15=2,AB15=3,L15<DATE(2010,4,1),N15=VLOOKUP(N15,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K15,$A$27:$C$32,2,TRUE),ROUND(O15*VLOOKUP(K15,$A$27:$C$32,3,TRUE)%,0))*IF(K15=$A$36,$C$36,IF(K15=$A$37,$C$37,IF(K15=$A$38,$C$38,IF(K15=$A$39,$C$39,IF(K15=$A$40,$C$40,IF(K15=$A$41,$C$41,1))))))*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0)))","v":""},{"$f":"IF(L15=\"\",\"\",IF(OR(AB15=3,N15=VLOOKUP(N15,I!$I$2:$J$5,1)),0,ROUND(IF(AB15=2,VLOOKUP(N15,$A$20:$E$23,IF($B$19=VLOOKUP(L15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L15,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N15,$A$20:$E$23,IF($B$19=VLOOKUP(L15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L15,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0)))","v":""},{"$f":"IF(L15=\"\",\"\",IF(OR(K15<DATE(2010,4,1),AB15=3,N15=VLOOKUP(N15,I!$I$2:$J$5,1)),0,ROUND(IF(AB15=2,Main!$L$9/2,Main!$L$9)*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0)))","v":""},null,{"$f":"IF(L15=\"\",\"\",IF(OR(AB15=3,N15=VLOOKUP(N15,I!$I$2:$J$5,1)),0,ROUND(IF(AB15=2,VLOOKUP(O15,$A$11:$E$16,IF($B$10=VLOOKUP(K15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K15,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O15,$A$11:$E$16,IF($B$10=VLOOKUP(K15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K15,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M15)-DAY(L15)+1)/DAY(EOMONTH(L15,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH15=\"\",\"\",MIN(EOMONTH(AH15,0),VLOOKUP(AH15,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH15,$E$47:$F$53)-1,IF(AH15<$B$2,$B$2-1,I!$Q$9),IF(AH15<$B$3,$B$3-1,I!$Q$9),IF(AH15<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH15,$H$47:$I$53)))","v":""},{"$f":"IF(AH15=\"\",\"\",VLOOKUP(AH15,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH15=\"\",\"\",ROUND(IF(AZ15=3,0,IF(AZ15=2,IF(AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0))","v":""},{"$f":"IF(AH15=\"\",\"\",IF(AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1),0,ROUND(AK15*VLOOKUP(AH15,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH15=\"\",\"\",IF(OR(AZ15=3,AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ15*VLOOKUP(AH15,$B$1:$G$4,2)%,0),VLOOKUP(AH15,$B$2:$H$4,7,TRUE))*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0)))","v":""},{"$f":"IF(AH15=\"\",\"\",IF(OR(AH15<DATE(2010,4,1),$I$2=VLOOKUP(AH15,$B$2:$G$4,5,TRUE),AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1)),0,ROUND(IF(AZ15=3,0,IF(AZ15=2,MIN(ROUND(AJ15*$G$13%,0),$G$14)/2,MIN(ROUND(AJ15*$G$13%,0),$G$14)))*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0)))","v":""},null,{"$f":"IF(AH15=\"\",\"\",IF(AH15<DATE(2010,4,1),0,IF(OR(AZ15=2,AZ15=3,AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH15,$B$1:$G$4,4)*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0))))","v":""},{"$f":"IF(AH15=\"\",\"\",IF(OR(AZ15=2,AZ15=3,AH15<DATE(2010,4,1),AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG15,$A$27:$C$32,2,TRUE),ROUND(AK15*VLOOKUP(AG15,$A$27:$C$32,3,TRUE)%,0))*IF(AG15=$A$36,$C$36,IF(AG15=$A$37,$C$37,IF(AG15=$A$38,$C$38,IF(AG15=$A$39,$C$39,IF(AG15=$A$40,$C$40,IF(AG15=$A$41,$C$41,1))))))*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0)))","v":""},{"$f":"IF(AH15=\"\",\"\",IF(OR(AZ15=3,AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1)),0,ROUND(IF(AZ15=2,VLOOKUP(AJ15,$A$20:$E$23,IF($B$19=VLOOKUP(AH15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH15,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ15,$A$20:$E$23,IF($B$19=VLOOKUP(AH15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH15,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0)))","v":""},{"$f":"IF(AH15=\"\",\"\",IF(OR(AG15<DATE(2010,4,1),AZ15=3,AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1)),0,ROUND(IF(AZ15=2,Main!$L$9/2,Main!$L$9)*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0)))","v":""},null,{"$f":"IF(AH15=\"\",\"\",IF(OR(AZ15=3,AJ15=VLOOKUP(AJ15,I!$I$2:$J$5,1)),0,ROUND(IF(AZ15=2,VLOOKUP(AK15,$A$11:$E$16,IF($B$10=VLOOKUP(AG15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG15,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK15,$A$11:$E$16,IF($B$10=VLOOKUP(AG15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG15,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI15)-DAY(AH15)+1)/DAY(EOMONTH(AH15,0)),0)))","v":""},0,{"$f":"IF(AH15=\"\",\"\",IF(AH15<=$AX$1,AW15-AY15,IF(AND(Main!$F$22=Main!$CA$24,AH15>$AX$1),ROUND(SUM(AK15,AM15)*10%,0),\"\")))","v":""},{"$f":"IF(AG15=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW15*DAY(EOMONTH(AH15,0))/(DAY(AI15)-DAY(AH15)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC15=\"\",\"\",MIN(EOMONTH(BC15,0),VLOOKUP(BC15,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC15,$E$47:$F$53)-1,IF(BC15<$B$2,$B$2-1,I!$Q$9),IF(BC15<$B$3,$B$3-1,I!$Q$9),IF(BC15<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC15,$H$47:$I$53)))","v":""},{"$f":"IF(BC15=\"\",\"\",VLOOKUP(BC15,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC15=\"\",\"\",ROUND(IF(BU15=3,0,IF(BU15=2,IF(BE15=VLOOKUP(BE15,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE15=VLOOKUP(BE15,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0))","v":""},{"$f":"IF(BC15=\"\",\"\",IF(BE15=VLOOKUP(BE15,I!$I$2:$J$5,1),0,ROUND(BF15*VLOOKUP(BC15,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC15=\"\",\"\",IF(OR(BU15=3,BE15=VLOOKUP(BE15,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE15*VLOOKUP(BC15,$B$1:$G$4,2)%,0),VLOOKUP(BC15,$B$2:$H$4,7,TRUE))*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0)))","v":""},{"$f":"IF(BC15=\"\",\"\",IF(OR(BC15<DATE(2010,4,1),$I$2=VLOOKUP(BC15,$B$2:$G$4,5,TRUE),BE15=VLOOKUP(BE15,I!$I$2:$J$5,1)),0,ROUND(IF(BU15=3,0,IF(BU15=2,MIN(ROUND(BE15*$G$13%,0),$G$14)/2,MIN(ROUND(BE15*$G$13%,0),$G$14)))*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0)))","v":""},null,{"$f":"IF(BC15=\"\",\"\",IF(BC15<DATE(2010,4,1),0,IF(OR(BU15=2,BU15=3,BE15=VLOOKUP(BE15,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC15,$B$1:$G$4,4)*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0))))","v":""},{"$f":"IF(BC15=\"\",\"\",IF(OR(BU15=2,BU15=3,BC15<DATE(2010,4,1),BE15=VLOOKUP(BE15,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB15,$A$27:$C$32,2,TRUE),ROUND(BF15*VLOOKUP(BB15,$A$27:$C$32,3,TRUE)%,0))*IF(BB15=$A$36,$C$36,IF(BB15=$A$37,$C$37,IF(BB15=$A$38,$C$38,IF(BB15=$A$39,$C$39,IF(BB15=$A$40,$C$40,IF(BB15=$A$41,$C$41,1))))))*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0)))","v":""},{"$f":"IF(BC15=\"\",\"\",IF(OR(BU15=3,BE15=VLOOKUP(BE15,I!$I$2:$J$5,1)),0,ROUND(IF(BU15=2,VLOOKUP(BE15,$A$20:$E$23,IF($B$19=VLOOKUP(BC15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC15,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE15,$A$20:$E$23,IF($B$19=VLOOKUP(BC15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC15,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0)))","v":""},{"$f":"IF(BC15=\"\",\"\",IF(OR(BB15<DATE(2010,4,1),BU15=3,BE15=VLOOKUP(BE15,I!$I$2:$J$5,1)),0,ROUND(IF(BU15=2,Main!$L$9/2,Main!$L$9)*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0)))","v":""},null,{"$f":"IF(BC15=\"\",\"\",IF(OR(BU15=3,BE15=VLOOKUP(BE15,I!$I$2:$J$5,1)),0,ROUND(IF(BU15=2,VLOOKUP(BF15,$A$11:$E$16,IF($B$10=VLOOKUP(BB15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB15,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF15,$A$11:$E$16,IF($B$10=VLOOKUP(BB15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB15,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD15)-DAY(BC15)+1)/DAY(EOMONTH(BC15,0)),0)))","v":""},0,{"$f":"IF(BC15=\"\",\"\",IF(BC15<=$AX$1,BR15-BT15,IF(AND(Main!$F$22=Main!$CA$24,BC15>$AX$1),ROUND(SUM(BF15,BH15)*10%,0),\"\")))","v":""},{"$f":"IF(BB15=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR15*DAY(EOMONTH(BC15,0))/(DAY(BD15)-DAY(BC15)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA15=\"\",\"\",MIN(EOMONTH(CA15,0),VLOOKUP(CA15,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA15,$E$47:$F$53)-1,IF(CA15<$B$2,$B$2-1,I!$Q$9),IF(CA15<$B$3,$B$3-1,I!$Q$9),IF(CA15<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA15,$H$47:$I$53)))","v":""},{"$f":"IF(CA15=\"\",\"\",VLOOKUP(CA15,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA15=\"\",\"\",ROUND(IF(CS15=3,0,IF(CS15=2,IF(CC15=VLOOKUP(CC15,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC15=VLOOKUP(CC15,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0))","v":""},{"$f":"IF(CA15=\"\",\"\",IF(CC15=VLOOKUP(CC15,I!$I$2:$J$5,1),0,ROUND(CD15*VLOOKUP(CA15,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA15=\"\",\"\",IF(OR(CS15=3,CC15=VLOOKUP(CC15,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC15*VLOOKUP(CA15,$B$1:$G$4,2)%,0),VLOOKUP(CA15,$B$2:$H$4,7,TRUE))*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0)))","v":""},{"$f":"IF(CA15=\"\",\"\",IF(OR(CA15<DATE(2010,4,1),$I$2=VLOOKUP(CA15,$B$2:$G$4,5,TRUE),CC15=VLOOKUP(CC15,I!$I$2:$J$5,1)),0,ROUND(IF(CS15=3,0,IF(CS15=2,MIN(ROUND(CC15*$G$13%,0),$G$14)/2,MIN(ROUND(CC15*$G$13%,0),$G$14)))*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0)))","v":""},null,{"$f":"IF(CA15=\"\",\"\",IF(CA15<DATE(2010,4,1),0,IF(OR(CS15=2,CS15=3,CC15=VLOOKUP(CC15,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA15,$B$1:$G$4,4)*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0))))","v":""},{"$f":"IF(CA15=\"\",\"\",IF(OR(CS15=2,CS15=3,CA15<DATE(2010,4,1),CC15=VLOOKUP(CC15,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ15,$A$27:$C$32,2,TRUE),ROUND(CD15*VLOOKUP(BZ15,$A$27:$C$32,3,TRUE)%,0))*IF(BZ15=$A$36,$C$36,IF(BZ15=$A$37,$C$37,IF(BZ15=$A$38,$C$38,IF(BZ15=$A$39,$C$39,IF(BZ15=$A$40,$C$40,IF(BZ15=$A$41,$C$41,1))))))*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0)))","v":""},{"$f":"IF(CA15=\"\",\"\",IF(OR(CS15=3,CC15=VLOOKUP(CC15,I!$I$2:$J$5,1)),0,ROUND(IF(CS15=2,VLOOKUP(CC15,$A$20:$E$23,IF($B$19=VLOOKUP(CA15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA15,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC15,$A$20:$E$23,IF($B$19=VLOOKUP(CA15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA15,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0)))","v":""},{"$f":"IF(CA15=\"\",\"\",IF(OR(BZ15<DATE(2010,4,1),CS15=3,CC15=VLOOKUP(CC15,I!$I$2:$J$5,1)),0,ROUND(IF(CS15=2,Main!$L$9/2,Main!$L$9)*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0)))","v":""},null,{"$f":"IF(CA15=\"\",\"\",IF(OR(CS15=3,CC15=VLOOKUP(CC15,I!$I$2:$J$5,1)),0,ROUND(IF(CS15=2,VLOOKUP(CD15,$A$11:$E$16,IF($B$10=VLOOKUP(BZ15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ15,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD15,$A$11:$E$16,IF($B$10=VLOOKUP(BZ15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ15,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB15)-DAY(CA15)+1)/DAY(EOMONTH(CA15,0)),0)))","v":""},0,{"$f":"IF(CA15=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD15,CF15)*10%,0),\"\"))","v":""},{"$f":"IF(BZ15=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP15*DAY(EOMONTH(CA15,0))/(DAY(CB15)-DAY(CA15)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV15=\"\",\"\",MIN(EOMONTH(CV15,0),VLOOKUP(CV15,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV15,$E$47:$F$53)-1,IF(CV15<$B$2,$B$2-1,I!$Q$9),IF(CV15<$B$3,$B$3-1,I!$Q$9),IF(CV15<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV15,$H$47:$I$53)))","v":""},{"$f":"IF(CV15=\"\",\"\",VLOOKUP(CV15,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV15=\"\",\"\",ROUND(IF(DN15=3,0,IF(DN15=2,IF(CX15=VLOOKUP(CX15,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX15=VLOOKUP(CX15,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0))","v":""},{"$f":"IF(CV15=\"\",\"\",IF(CX15=VLOOKUP(CX15,I!$I$2:$J$5,1),0,ROUND(CY15*VLOOKUP(CV15,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV15=\"\",\"\",IF(OR(DN15=3,CX15=VLOOKUP(CX15,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX15*VLOOKUP(CV15,$B$1:$G$4,2)%,0),VLOOKUP(CV15,$B$2:$H$4,7,TRUE))*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0)))","v":""},{"$f":"IF(CV15=\"\",\"\",IF(OR(CV15<DATE(2010,4,1),$I$2=VLOOKUP(CV15,$B$2:$G$4,5,TRUE),CX15=VLOOKUP(CX15,I!$I$2:$J$5,1)),0,ROUND(IF(DN15=3,0,IF(DN15=2,MIN(ROUND(CX15*$G$13%,0),$G$14)/2,MIN(ROUND(CX15*$G$13%,0),$G$14)))*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0)))","v":""},null,{"$f":"IF(CV15=\"\",\"\",IF(CV15<DATE(2010,4,1),0,IF(OR(DN15=2,DN15=3,CX15=VLOOKUP(CX15,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV15,$B$1:$G$4,4)*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0))))","v":""},{"$f":"IF(CV15=\"\",\"\",IF(OR(DN15=2,DN15=3,CV15<DATE(2010,4,1),CX15=VLOOKUP(CX15,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU15,$A$27:$C$32,2,TRUE),ROUND(CY15*VLOOKUP(CU15,$A$27:$C$32,3,TRUE)%,0))*IF(CU15=$A$36,$C$36,IF(CU15=$A$37,$C$37,IF(CU15=$A$38,$C$38,IF(CU15=$A$39,$C$39,IF(CU15=$A$40,$C$40,IF(CU15=$A$41,$C$41,1))))))*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0)))","v":""},{"$f":"IF(CV15=\"\",\"\",IF(OR(DN15=3,CX15=VLOOKUP(CX15,I!$I$2:$J$5,1)),0,ROUND(IF(DN15=2,VLOOKUP(CX15,$A$20:$E$23,IF($B$19=VLOOKUP(CV15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV15,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX15,$A$20:$E$23,IF($B$19=VLOOKUP(CV15,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV15,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV15,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0)))","v":""},{"$f":"IF(CV15=\"\",\"\",IF(OR(CU15<DATE(2010,4,1),DN15=3,CX15=VLOOKUP(CX15,I!$I$2:$J$5,1)),0,ROUND(IF(DN15=2,Main!$L$9/2,Main!$L$9)*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0)))","v":""},null,{"$f":"IF(CV15=\"\",\"\",IF(OR(DN15=3,CX15=VLOOKUP(CX15,I!$I$2:$J$5,1)),0,ROUND(IF(DN15=2,VLOOKUP(CY15,$A$11:$E$16,IF($B$10=VLOOKUP(CU15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU15,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY15,$A$11:$E$16,IF($B$10=VLOOKUP(CU15,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU15,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU15,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW15)-DAY(CV15)+1)/DAY(EOMONTH(CV15,0)),0)))","v":""},0,{"$f":"IF(CV15=\"\",\"\",IF(CX15=VLOOKUP(CX15,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY15,DA15)*10%,0),\"\")))","v":""},{"$f":"IF(CU15=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK15*DAY(EOMONTH(CV15,0))/(DAY(CW15)-DAY(CV15)+1),$H$17:$I$22)))","v":""},1]
[28451,675,725,850,0,null,null,"Gross Salary","ProfessionTAX",null,"","",{"$f":"IF(L16=\"\",\"\",MIN(EOMONTH(L16,0),VLOOKUP(L16,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L16,$E$47:$F$53)-1,IF(L16<$B$2,$B$2-1,I!$Q$9),IF(L16<$B$3,$B$3-1,I!$Q$9),IF(L16<$B$4,$B$4-1,I!$Q$9),LOOKUP(L16,$H$47:$I$53)))","v":""},{"$f":"IF(L16=\"\",\"\",VLOOKUP(L16,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L16=\"\",\"\",ROUND(IF(AB16=3,0,IF(AB16=2,IF(N16=VLOOKUP(N16,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N16=VLOOKUP(N16,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0))","v":""},{"$f":"IF(L16=\"\",\"\",IF(N16=VLOOKUP(N16,I!$I$2:$J$5,1),0,ROUND(O16*VLOOKUP(L16,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L16=\"\",\"\",IF(OR(AB16=3,N16=VLOOKUP(N16,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N16*VLOOKUP(L16,$B$1:$G$4,2)%,0),VLOOKUP(L16,$B$2:$H$4,7,TRUE))*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0)))","v":""},{"$f":"IF(L16=\"\",\"\",IF(OR(L16<DATE(2010,4,1),$I$2=VLOOKUP(L16,$B$2:$G$4,5,TRUE),N16=VLOOKUP(N16,I!$I$2:$J$5,1)),0,ROUND(IF(AB16=3,0,IF(AB16=2,MIN(ROUND(N16*$G$13%,0),$G$14)/2,MIN(ROUND(N16*$G$13%,0),$G$14)))*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0)))","v":""},null,{"$f":"IF(L16=\"\",\"\",IF(L16<DATE(2010,4,1),0,IF(OR(AB16=2,AB16=3,N16=VLOOKUP(N16,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L16,$B$1:$G$4,4)*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0))))","v":""},{"$f":"IF(L16=\"\",\"\",IF(OR(AB16=2,AB16=3,L16<DATE(2010,4,1),N16=VLOOKUP(N16,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K16,$A$27:$C$32,2,TRUE),ROUND(O16*VLOOKUP(K16,$A$27:$C$32,3,TRUE)%,0))*IF(K16=$A$36,$C$36,IF(K16=$A$37,$C$37,IF(K16=$A$38,$C$38,IF(K16=$A$39,$C$39,IF(K16=$A$40,$C$40,IF(K16=$A$41,$C$41,1))))))*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0)))","v":""},{"$f":"IF(L16=\"\",\"\",IF(OR(AB16=3,N16=VLOOKUP(N16,I!$I$2:$J$5,1)),0,ROUND(IF(AB16=2,VLOOKUP(N16,$A$20:$E$23,IF($B$19=VLOOKUP(L16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L16,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N16,$A$20:$E$23,IF($B$19=VLOOKUP(L16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L16,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0)))","v":""},{"$f":"IF(L16=\"\",\"\",IF(OR(K16<DATE(2010,4,1),AB16=3,N16=VLOOKUP(N16,I!$I$2:$J$5,1)),0,ROUND(IF(AB16=2,Main!$L$9/2,Main!$L$9)*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0)))","v":""},null,{"$f":"IF(L16=\"\",\"\",IF(OR(AB16=3,N16=VLOOKUP(N16,I!$I$2:$J$5,1)),0,ROUND(IF(AB16=2,VLOOKUP(O16,$A$11:$E$16,IF($B$10=VLOOKUP(K16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K16,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O16,$A$11:$E$16,IF($B$10=VLOOKUP(K16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K16,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M16)-DAY(L16)+1)/DAY(EOMONTH(L16,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH16=\"\",\"\",MIN(EOMONTH(AH16,0),VLOOKUP(AH16,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH16,$E$47:$F$53)-1,IF(AH16<$B$2,$B$2-1,I!$Q$9),IF(AH16<$B$3,$B$3-1,I!$Q$9),IF(AH16<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH16,$H$47:$I$53)))","v":""},{"$f":"IF(AH16=\"\",\"\",VLOOKUP(AH16,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH16=\"\",\"\",ROUND(IF(AZ16=3,0,IF(AZ16=2,IF(AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0))","v":""},{"$f":"IF(AH16=\"\",\"\",IF(AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1),0,ROUND(AK16*VLOOKUP(AH16,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH16=\"\",\"\",IF(OR(AZ16=3,AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ16*VLOOKUP(AH16,$B$1:$G$4,2)%,0),VLOOKUP(AH16,$B$2:$H$4,7,TRUE))*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0)))","v":""},{"$f":"IF(AH16=\"\",\"\",IF(OR(AH16<DATE(2010,4,1),$I$2=VLOOKUP(AH16,$B$2:$G$4,5,TRUE),AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1)),0,ROUND(IF(AZ16=3,0,IF(AZ16=2,MIN(ROUND(AJ16*$G$13%,0),$G$14)/2,MIN(ROUND(AJ16*$G$13%,0),$G$14)))*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0)))","v":""},null,{"$f":"IF(AH16=\"\",\"\",IF(AH16<DATE(2010,4,1),0,IF(OR(AZ16=2,AZ16=3,AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH16,$B$1:$G$4,4)*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0))))","v":""},{"$f":"IF(AH16=\"\",\"\",IF(OR(AZ16=2,AZ16=3,AH16<DATE(2010,4,1),AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG16,$A$27:$C$32,2,TRUE),ROUND(AK16*VLOOKUP(AG16,$A$27:$C$32,3,TRUE)%,0))*IF(AG16=$A$36,$C$36,IF(AG16=$A$37,$C$37,IF(AG16=$A$38,$C$38,IF(AG16=$A$39,$C$39,IF(AG16=$A$40,$C$40,IF(AG16=$A$41,$C$41,1))))))*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0)))","v":""},{"$f":"IF(AH16=\"\",\"\",IF(OR(AZ16=3,AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1)),0,ROUND(IF(AZ16=2,VLOOKUP(AJ16,$A$20:$E$23,IF($B$19=VLOOKUP(AH16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH16,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ16,$A$20:$E$23,IF($B$19=VLOOKUP(AH16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH16,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0)))","v":""},{"$f":"IF(AH16=\"\",\"\",IF(OR(AG16<DATE(2010,4,1),AZ16=3,AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1)),0,ROUND(IF(AZ16=2,Main!$L$9/2,Main!$L$9)*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0)))","v":""},null,{"$f":"IF(AH16=\"\",\"\",IF(OR(AZ16=3,AJ16=VLOOKUP(AJ16,I!$I$2:$J$5,1)),0,ROUND(IF(AZ16=2,VLOOKUP(AK16,$A$11:$E$16,IF($B$10=VLOOKUP(AG16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG16,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK16,$A$11:$E$16,IF($B$10=VLOOKUP(AG16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG16,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI16)-DAY(AH16)+1)/DAY(EOMONTH(AH16,0)),0)))","v":""},0,{"$f":"IF(AH16=\"\",\"\",IF(AH16<=$AX$1,AW16-AY16,IF(AND(Main!$F$22=Main!$CA$24,AH16>$AX$1),ROUND(SUM(AK16,AM16)*10%,0),\"\")))","v":""},{"$f":"IF(AG16=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW16*DAY(EOMONTH(AH16,0))/(DAY(AI16)-DAY(AH16)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC16=\"\",\"\",MIN(EOMONTH(BC16,0),VLOOKUP(BC16,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC16,$E$47:$F$53)-1,IF(BC16<$B$2,$B$2-1,I!$Q$9),IF(BC16<$B$3,$B$3-1,I!$Q$9),IF(BC16<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC16,$H$47:$I$53)))","v":""},{"$f":"IF(BC16=\"\",\"\",VLOOKUP(BC16,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC16=\"\",\"\",ROUND(IF(BU16=3,0,IF(BU16=2,IF(BE16=VLOOKUP(BE16,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE16=VLOOKUP(BE16,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0))","v":""},{"$f":"IF(BC16=\"\",\"\",IF(BE16=VLOOKUP(BE16,I!$I$2:$J$5,1),0,ROUND(BF16*VLOOKUP(BC16,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC16=\"\",\"\",IF(OR(BU16=3,BE16=VLOOKUP(BE16,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE16*VLOOKUP(BC16,$B$1:$G$4,2)%,0),VLOOKUP(BC16,$B$2:$H$4,7,TRUE))*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0)))","v":""},{"$f":"IF(BC16=\"\",\"\",IF(OR(BC16<DATE(2010,4,1),$I$2=VLOOKUP(BC16,$B$2:$G$4,5,TRUE),BE16=VLOOKUP(BE16,I!$I$2:$J$5,1)),0,ROUND(IF(BU16=3,0,IF(BU16=2,MIN(ROUND(BE16*$G$13%,0),$G$14)/2,MIN(ROUND(BE16*$G$13%,0),$G$14)))*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0)))","v":""},null,{"$f":"IF(BC16=\"\",\"\",IF(BC16<DATE(2010,4,1),0,IF(OR(BU16=2,BU16=3,BE16=VLOOKUP(BE16,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC16,$B$1:$G$4,4)*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0))))","v":""},{"$f":"IF(BC16=\"\",\"\",IF(OR(BU16=2,BU16=3,BC16<DATE(2010,4,1),BE16=VLOOKUP(BE16,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB16,$A$27:$C$32,2,TRUE),ROUND(BF16*VLOOKUP(BB16,$A$27:$C$32,3,TRUE)%,0))*IF(BB16=$A$36,$C$36,IF(BB16=$A$37,$C$37,IF(BB16=$A$38,$C$38,IF(BB16=$A$39,$C$39,IF(BB16=$A$40,$C$40,IF(BB16=$A$41,$C$41,1))))))*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0)))","v":""},{"$f":"IF(BC16=\"\",\"\",IF(OR(BU16=3,BE16=VLOOKUP(BE16,I!$I$2:$J$5,1)),0,ROUND(IF(BU16=2,VLOOKUP(BE16,$A$20:$E$23,IF($B$19=VLOOKUP(BC16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC16,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE16,$A$20:$E$23,IF($B$19=VLOOKUP(BC16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC16,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0)))","v":""},{"$f":"IF(BC16=\"\",\"\",IF(OR(BB16<DATE(2010,4,1),BU16=3,BE16=VLOOKUP(BE16,I!$I$2:$J$5,1)),0,ROUND(IF(BU16=2,Main!$L$9/2,Main!$L$9)*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0)))","v":""},null,{"$f":"IF(BC16=\"\",\"\",IF(OR(BU16=3,BE16=VLOOKUP(BE16,I!$I$2:$J$5,1)),0,ROUND(IF(BU16=2,VLOOKUP(BF16,$A$11:$E$16,IF($B$10=VLOOKUP(BB16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB16,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF16,$A$11:$E$16,IF($B$10=VLOOKUP(BB16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB16,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD16)-DAY(BC16)+1)/DAY(EOMONTH(BC16,0)),0)))","v":""},0,{"$f":"IF(BC16=\"\",\"\",IF(BC16<=$AX$1,BR16-BT16,IF(AND(Main!$F$22=Main!$CA$24,BC16>$AX$1),ROUND(SUM(BF16,BH16)*10%,0),\"\")))","v":""},{"$f":"IF(BB16=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR16*DAY(EOMONTH(BC16,0))/(DAY(BD16)-DAY(BC16)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA16=\"\",\"\",MIN(EOMONTH(CA16,0),VLOOKUP(CA16,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA16,$E$47:$F$53)-1,IF(CA16<$B$2,$B$2-1,I!$Q$9),IF(CA16<$B$3,$B$3-1,I!$Q$9),IF(CA16<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA16,$H$47:$I$53)))","v":""},{"$f":"IF(CA16=\"\",\"\",VLOOKUP(CA16,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA16=\"\",\"\",ROUND(IF(CS16=3,0,IF(CS16=2,IF(CC16=VLOOKUP(CC16,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC16=VLOOKUP(CC16,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0))","v":""},{"$f":"IF(CA16=\"\",\"\",IF(CC16=VLOOKUP(CC16,I!$I$2:$J$5,1),0,ROUND(CD16*VLOOKUP(CA16,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA16=\"\",\"\",IF(OR(CS16=3,CC16=VLOOKUP(CC16,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC16*VLOOKUP(CA16,$B$1:$G$4,2)%,0),VLOOKUP(CA16,$B$2:$H$4,7,TRUE))*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0)))","v":""},{"$f":"IF(CA16=\"\",\"\",IF(OR(CA16<DATE(2010,4,1),$I$2=VLOOKUP(CA16,$B$2:$G$4,5,TRUE),CC16=VLOOKUP(CC16,I!$I$2:$J$5,1)),0,ROUND(IF(CS16=3,0,IF(CS16=2,MIN(ROUND(CC16*$G$13%,0),$G$14)/2,MIN(ROUND(CC16*$G$13%,0),$G$14)))*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0)))","v":""},null,{"$f":"IF(CA16=\"\",\"\",IF(CA16<DATE(2010,4,1),0,IF(OR(CS16=2,CS16=3,CC16=VLOOKUP(CC16,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA16,$B$1:$G$4,4)*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0))))","v":""},{"$f":"IF(CA16=\"\",\"\",IF(OR(CS16=2,CS16=3,CA16<DATE(2010,4,1),CC16=VLOOKUP(CC16,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ16,$A$27:$C$32,2,TRUE),ROUND(CD16*VLOOKUP(BZ16,$A$27:$C$32,3,TRUE)%,0))*IF(BZ16=$A$36,$C$36,IF(BZ16=$A$37,$C$37,IF(BZ16=$A$38,$C$38,IF(BZ16=$A$39,$C$39,IF(BZ16=$A$40,$C$40,IF(BZ16=$A$41,$C$41,1))))))*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0)))","v":""},{"$f":"IF(CA16=\"\",\"\",IF(OR(CS16=3,CC16=VLOOKUP(CC16,I!$I$2:$J$5,1)),0,ROUND(IF(CS16=2,VLOOKUP(CC16,$A$20:$E$23,IF($B$19=VLOOKUP(CA16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA16,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC16,$A$20:$E$23,IF($B$19=VLOOKUP(CA16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA16,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0)))","v":""},{"$f":"IF(CA16=\"\",\"\",IF(OR(BZ16<DATE(2010,4,1),CS16=3,CC16=VLOOKUP(CC16,I!$I$2:$J$5,1)),0,ROUND(IF(CS16=2,Main!$L$9/2,Main!$L$9)*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0)))","v":""},null,{"$f":"IF(CA16=\"\",\"\",IF(OR(CS16=3,CC16=VLOOKUP(CC16,I!$I$2:$J$5,1)),0,ROUND(IF(CS16=2,VLOOKUP(CD16,$A$11:$E$16,IF($B$10=VLOOKUP(BZ16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ16,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD16,$A$11:$E$16,IF($B$10=VLOOKUP(BZ16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ16,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB16)-DAY(CA16)+1)/DAY(EOMONTH(CA16,0)),0)))","v":""},0,{"$f":"IF(CA16=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD16,CF16)*10%,0),\"\"))","v":""},{"$f":"IF(BZ16=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP16*DAY(EOMONTH(CA16,0))/(DAY(CB16)-DAY(CA16)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV16=\"\",\"\",MIN(EOMONTH(CV16,0),VLOOKUP(CV16,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV16,$E$47:$F$53)-1,IF(CV16<$B$2,$B$2-1,I!$Q$9),IF(CV16<$B$3,$B$3-1,I!$Q$9),IF(CV16<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV16,$H$47:$I$53)))","v":""},{"$f":"IF(CV16=\"\",\"\",VLOOKUP(CV16,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV16=\"\",\"\",ROUND(IF(DN16=3,0,IF(DN16=2,IF(CX16=VLOOKUP(CX16,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX16=VLOOKUP(CX16,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0))","v":""},{"$f":"IF(CV16=\"\",\"\",IF(CX16=VLOOKUP(CX16,I!$I$2:$J$5,1),0,ROUND(CY16*VLOOKUP(CV16,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV16=\"\",\"\",IF(OR(DN16=3,CX16=VLOOKUP(CX16,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX16*VLOOKUP(CV16,$B$1:$G$4,2)%,0),VLOOKUP(CV16,$B$2:$H$4,7,TRUE))*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0)))","v":""},{"$f":"IF(CV16=\"\",\"\",IF(OR(CV16<DATE(2010,4,1),$I$2=VLOOKUP(CV16,$B$2:$G$4,5,TRUE),CX16=VLOOKUP(CX16,I!$I$2:$J$5,1)),0,ROUND(IF(DN16=3,0,IF(DN16=2,MIN(ROUND(CX16*$G$13%,0),$G$14)/2,MIN(ROUND(CX16*$G$13%,0),$G$14)))*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0)))","v":""},null,{"$f":"IF(CV16=\"\",\"\",IF(CV16<DATE(2010,4,1),0,IF(OR(DN16=2,DN16=3,CX16=VLOOKUP(CX16,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV16,$B$1:$G$4,4)*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0))))","v":""},{"$f":"IF(CV16=\"\",\"\",IF(OR(DN16=2,DN16=3,CV16<DATE(2010,4,1),CX16=VLOOKUP(CX16,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU16,$A$27:$C$32,2,TRUE),ROUND(CY16*VLOOKUP(CU16,$A$27:$C$32,3,TRUE)%,0))*IF(CU16=$A$36,$C$36,IF(CU16=$A$37,$C$37,IF(CU16=$A$38,$C$38,IF(CU16=$A$39,$C$39,IF(CU16=$A$40,$C$40,IF(CU16=$A$41,$C$41,1))))))*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0)))","v":""},{"$f":"IF(CV16=\"\",\"\",IF(OR(DN16=3,CX16=VLOOKUP(CX16,I!$I$2:$J$5,1)),0,ROUND(IF(DN16=2,VLOOKUP(CX16,$A$20:$E$23,IF($B$19=VLOOKUP(CV16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV16,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX16,$A$20:$E$23,IF($B$19=VLOOKUP(CV16,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV16,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV16,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0)))","v":""},{"$f":"IF(CV16=\"\",\"\",IF(OR(CU16<DATE(2010,4,1),DN16=3,CX16=VLOOKUP(CX16,I!$I$2:$J$5,1)),0,ROUND(IF(DN16=2,Main!$L$9/2,Main!$L$9)*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0)))","v":""},null,{"$f":"IF(CV16=\"\",\"\",IF(OR(DN16=3,CX16=VLOOKUP(CX16,I!$I$2:$J$5,1)),0,ROUND(IF(DN16=2,VLOOKUP(CY16,$A$11:$E$16,IF($B$10=VLOOKUP(CU16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU16,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY16,$A$11:$E$16,IF($B$10=VLOOKUP(CU16,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU16,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU16,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW16)-DAY(CV16)+1)/DAY(EOMONTH(CV16,0)),0)))","v":""},0,{"$f":"IF(CV16=\"\",\"\",IF(CX16=VLOOKUP(CX16,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY16,DA16)*10%,0),\"\")))","v":""},{"$f":"IF(CU16=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK16*DAY(EOMONTH(CV16,0))/(DAY(CW16)-DAY(CV16)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":7},1,0,null,"","",{"$f":"IF(L17=\"\",\"\",MIN(EOMONTH(L17,0),VLOOKUP(L17,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L17,$E$47:$F$53)-1,IF(L17<$B$2,$B$2-1,I!$Q$9),IF(L17<$B$3,$B$3-1,I!$Q$9),IF(L17<$B$4,$B$4-1,I!$Q$9),LOOKUP(L17,$H$47:$I$53)))","v":""},{"$f":"IF(L17=\"\",\"\",VLOOKUP(L17,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L17=\"\",\"\",ROUND(IF(AB17=3,0,IF(AB17=2,IF(N17=VLOOKUP(N17,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N17=VLOOKUP(N17,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0))","v":""},{"$f":"IF(L17=\"\",\"\",IF(N17=VLOOKUP(N17,I!$I$2:$J$5,1),0,ROUND(O17*VLOOKUP(L17,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L17=\"\",\"\",IF(OR(AB17=3,N17=VLOOKUP(N17,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N17*VLOOKUP(L17,$B$1:$G$4,2)%,0),VLOOKUP(L17,$B$2:$H$4,7,TRUE))*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0)))","v":""},{"$f":"IF(L17=\"\",\"\",IF(OR(L17<DATE(2010,4,1),$I$2=VLOOKUP(L17,$B$2:$G$4,5,TRUE),N17=VLOOKUP(N17,I!$I$2:$J$5,1)),0,ROUND(IF(AB17=3,0,IF(AB17=2,MIN(ROUND(N17*$G$13%,0),$G$14)/2,MIN(ROUND(N17*$G$13%,0),$G$14)))*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0)))","v":""},null,{"$f":"IF(L17=\"\",\"\",IF(L17<DATE(2010,4,1),0,IF(OR(AB17=2,AB17=3,N17=VLOOKUP(N17,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L17,$B$1:$G$4,4)*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0))))","v":""},{"$f":"IF(L17=\"\",\"\",IF(OR(AB17=2,AB17=3,L17<DATE(2010,4,1),N17=VLOOKUP(N17,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K17,$A$27:$C$32,2,TRUE),ROUND(O17*VLOOKUP(K17,$A$27:$C$32,3,TRUE)%,0))*IF(K17=$A$36,$C$36,IF(K17=$A$37,$C$37,IF(K17=$A$38,$C$38,IF(K17=$A$39,$C$39,IF(K17=$A$40,$C$40,IF(K17=$A$41,$C$41,1))))))*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0)))","v":""},{"$f":"IF(L17=\"\",\"\",IF(OR(AB17=3,N17=VLOOKUP(N17,I!$I$2:$J$5,1)),0,ROUND(IF(AB17=2,VLOOKUP(N17,$A$20:$E$23,IF($B$19=VLOOKUP(L17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L17,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N17,$A$20:$E$23,IF($B$19=VLOOKUP(L17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L17,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0)))","v":""},{"$f":"IF(L17=\"\",\"\",IF(OR(K17<DATE(2010,4,1),AB17=3,N17=VLOOKUP(N17,I!$I$2:$J$5,1)),0,ROUND(IF(AB17=2,Main!$L$9/2,Main!$L$9)*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0)))","v":""},null,{"$f":"IF(L17=\"\",\"\",IF(OR(AB17=3,N17=VLOOKUP(N17,I!$I$2:$J$5,1)),0,ROUND(IF(AB17=2,VLOOKUP(O17,$A$11:$E$16,IF($B$10=VLOOKUP(K17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K17,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O17,$A$11:$E$16,IF($B$10=VLOOKUP(K17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K17,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M17)-DAY(L17)+1)/DAY(EOMONTH(L17,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH17=\"\",\"\",MIN(EOMONTH(AH17,0),VLOOKUP(AH17,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH17,$E$47:$F$53)-1,IF(AH17<$B$2,$B$2-1,I!$Q$9),IF(AH17<$B$3,$B$3-1,I!$Q$9),IF(AH17<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH17,$H$47:$I$53)))","v":""},{"$f":"IF(AH17=\"\",\"\",VLOOKUP(AH17,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH17=\"\",\"\",ROUND(IF(AZ17=3,0,IF(AZ17=2,IF(AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0))","v":""},{"$f":"IF(AH17=\"\",\"\",IF(AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1),0,ROUND(AK17*VLOOKUP(AH17,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH17=\"\",\"\",IF(OR(AZ17=3,AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ17*VLOOKUP(AH17,$B$1:$G$4,2)%,0),VLOOKUP(AH17,$B$2:$H$4,7,TRUE))*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0)))","v":""},{"$f":"IF(AH17=\"\",\"\",IF(OR(AH17<DATE(2010,4,1),$I$2=VLOOKUP(AH17,$B$2:$G$4,5,TRUE),AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1)),0,ROUND(IF(AZ17=3,0,IF(AZ17=2,MIN(ROUND(AJ17*$G$13%,0),$G$14)/2,MIN(ROUND(AJ17*$G$13%,0),$G$14)))*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0)))","v":""},null,{"$f":"IF(AH17=\"\",\"\",IF(AH17<DATE(2010,4,1),0,IF(OR(AZ17=2,AZ17=3,AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH17,$B$1:$G$4,4)*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0))))","v":""},{"$f":"IF(AH17=\"\",\"\",IF(OR(AZ17=2,AZ17=3,AH17<DATE(2010,4,1),AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG17,$A$27:$C$32,2,TRUE),ROUND(AK17*VLOOKUP(AG17,$A$27:$C$32,3,TRUE)%,0))*IF(AG17=$A$36,$C$36,IF(AG17=$A$37,$C$37,IF(AG17=$A$38,$C$38,IF(AG17=$A$39,$C$39,IF(AG17=$A$40,$C$40,IF(AG17=$A$41,$C$41,1))))))*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0)))","v":""},{"$f":"IF(AH17=\"\",\"\",IF(OR(AZ17=3,AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1)),0,ROUND(IF(AZ17=2,VLOOKUP(AJ17,$A$20:$E$23,IF($B$19=VLOOKUP(AH17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH17,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ17,$A$20:$E$23,IF($B$19=VLOOKUP(AH17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH17,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0)))","v":""},{"$f":"IF(AH17=\"\",\"\",IF(OR(AG17<DATE(2010,4,1),AZ17=3,AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1)),0,ROUND(IF(AZ17=2,Main!$L$9/2,Main!$L$9)*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0)))","v":""},null,{"$f":"IF(AH17=\"\",\"\",IF(OR(AZ17=3,AJ17=VLOOKUP(AJ17,I!$I$2:$J$5,1)),0,ROUND(IF(AZ17=2,VLOOKUP(AK17,$A$11:$E$16,IF($B$10=VLOOKUP(AG17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG17,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK17,$A$11:$E$16,IF($B$10=VLOOKUP(AG17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG17,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI17)-DAY(AH17)+1)/DAY(EOMONTH(AH17,0)),0)))","v":""},0,{"$f":"IF(AH17=\"\",\"\",IF(AH17<=$AX$1,AW17-AY17,IF(AND(Main!$F$22=Main!$CA$24,AH17>$AX$1),ROUND(SUM(AK17,AM17)*10%,0),\"\")))","v":""},{"$f":"IF(AG17=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW17*DAY(EOMONTH(AH17,0))/(DAY(AI17)-DAY(AH17)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC17=\"\",\"\",MIN(EOMONTH(BC17,0),VLOOKUP(BC17,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC17,$E$47:$F$53)-1,IF(BC17<$B$2,$B$2-1,I!$Q$9),IF(BC17<$B$3,$B$3-1,I!$Q$9),IF(BC17<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC17,$H$47:$I$53)))","v":""},{"$f":"IF(BC17=\"\",\"\",VLOOKUP(BC17,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC17=\"\",\"\",ROUND(IF(BU17=3,0,IF(BU17=2,IF(BE17=VLOOKUP(BE17,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE17=VLOOKUP(BE17,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0))","v":""},{"$f":"IF(BC17=\"\",\"\",IF(BE17=VLOOKUP(BE17,I!$I$2:$J$5,1),0,ROUND(BF17*VLOOKUP(BC17,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC17=\"\",\"\",IF(OR(BU17=3,BE17=VLOOKUP(BE17,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE17*VLOOKUP(BC17,$B$1:$G$4,2)%,0),VLOOKUP(BC17,$B$2:$H$4,7,TRUE))*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0)))","v":""},{"$f":"IF(BC17=\"\",\"\",IF(OR(BC17<DATE(2010,4,1),$I$2=VLOOKUP(BC17,$B$2:$G$4,5,TRUE),BE17=VLOOKUP(BE17,I!$I$2:$J$5,1)),0,ROUND(IF(BU17=3,0,IF(BU17=2,MIN(ROUND(BE17*$G$13%,0),$G$14)/2,MIN(ROUND(BE17*$G$13%,0),$G$14)))*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0)))","v":""},null,{"$f":"IF(BC17=\"\",\"\",IF(BC17<DATE(2010,4,1),0,IF(OR(BU17=2,BU17=3,BE17=VLOOKUP(BE17,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC17,$B$1:$G$4,4)*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0))))","v":""},{"$f":"IF(BC17=\"\",\"\",IF(OR(BU17=2,BU17=3,BC17<DATE(2010,4,1),BE17=VLOOKUP(BE17,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB17,$A$27:$C$32,2,TRUE),ROUND(BF17*VLOOKUP(BB17,$A$27:$C$32,3,TRUE)%,0))*IF(BB17=$A$36,$C$36,IF(BB17=$A$37,$C$37,IF(BB17=$A$38,$C$38,IF(BB17=$A$39,$C$39,IF(BB17=$A$40,$C$40,IF(BB17=$A$41,$C$41,1))))))*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0)))","v":""},{"$f":"IF(BC17=\"\",\"\",IF(OR(BU17=3,BE17=VLOOKUP(BE17,I!$I$2:$J$5,1)),0,ROUND(IF(BU17=2,VLOOKUP(BE17,$A$20:$E$23,IF($B$19=VLOOKUP(BC17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC17,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE17,$A$20:$E$23,IF($B$19=VLOOKUP(BC17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC17,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0)))","v":""},{"$f":"IF(BC17=\"\",\"\",IF(OR(BB17<DATE(2010,4,1),BU17=3,BE17=VLOOKUP(BE17,I!$I$2:$J$5,1)),0,ROUND(IF(BU17=2,Main!$L$9/2,Main!$L$9)*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0)))","v":""},null,{"$f":"IF(BC17=\"\",\"\",IF(OR(BU17=3,BE17=VLOOKUP(BE17,I!$I$2:$J$5,1)),0,ROUND(IF(BU17=2,VLOOKUP(BF17,$A$11:$E$16,IF($B$10=VLOOKUP(BB17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB17,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF17,$A$11:$E$16,IF($B$10=VLOOKUP(BB17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB17,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD17)-DAY(BC17)+1)/DAY(EOMONTH(BC17,0)),0)))","v":""},0,{"$f":"IF(BC17=\"\",\"\",IF(BC17<=$AX$1,BR17-BT17,IF(AND(Main!$F$22=Main!$CA$24,BC17>$AX$1),ROUND(SUM(BF17,BH17)*10%,0),\"\")))","v":""},{"$f":"IF(BB17=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR17*DAY(EOMONTH(BC17,0))/(DAY(BD17)-DAY(BC17)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA17=\"\",\"\",MIN(EOMONTH(CA17,0),VLOOKUP(CA17,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA17,$E$47:$F$53)-1,IF(CA17<$B$2,$B$2-1,I!$Q$9),IF(CA17<$B$3,$B$3-1,I!$Q$9),IF(CA17<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA17,$H$47:$I$53)))","v":""},{"$f":"IF(CA17=\"\",\"\",VLOOKUP(CA17,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA17=\"\",\"\",ROUND(IF(CS17=3,0,IF(CS17=2,IF(CC17=VLOOKUP(CC17,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC17=VLOOKUP(CC17,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0))","v":""},{"$f":"IF(CA17=\"\",\"\",IF(CC17=VLOOKUP(CC17,I!$I$2:$J$5,1),0,ROUND(CD17*VLOOKUP(CA17,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA17=\"\",\"\",IF(OR(CS17=3,CC17=VLOOKUP(CC17,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC17*VLOOKUP(CA17,$B$1:$G$4,2)%,0),VLOOKUP(CA17,$B$2:$H$4,7,TRUE))*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0)))","v":""},{"$f":"IF(CA17=\"\",\"\",IF(OR(CA17<DATE(2010,4,1),$I$2=VLOOKUP(CA17,$B$2:$G$4,5,TRUE),CC17=VLOOKUP(CC17,I!$I$2:$J$5,1)),0,ROUND(IF(CS17=3,0,IF(CS17=2,MIN(ROUND(CC17*$G$13%,0),$G$14)/2,MIN(ROUND(CC17*$G$13%,0),$G$14)))*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0)))","v":""},null,{"$f":"IF(CA17=\"\",\"\",IF(CA17<DATE(2010,4,1),0,IF(OR(CS17=2,CS17=3,CC17=VLOOKUP(CC17,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA17,$B$1:$G$4,4)*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0))))","v":""},{"$f":"IF(CA17=\"\",\"\",IF(OR(CS17=2,CS17=3,CA17<DATE(2010,4,1),CC17=VLOOKUP(CC17,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ17,$A$27:$C$32,2,TRUE),ROUND(CD17*VLOOKUP(BZ17,$A$27:$C$32,3,TRUE)%,0))*IF(BZ17=$A$36,$C$36,IF(BZ17=$A$37,$C$37,IF(BZ17=$A$38,$C$38,IF(BZ17=$A$39,$C$39,IF(BZ17=$A$40,$C$40,IF(BZ17=$A$41,$C$41,1))))))*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0)))","v":""},{"$f":"IF(CA17=\"\",\"\",IF(OR(CS17=3,CC17=VLOOKUP(CC17,I!$I$2:$J$5,1)),0,ROUND(IF(CS17=2,VLOOKUP(CC17,$A$20:$E$23,IF($B$19=VLOOKUP(CA17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA17,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC17,$A$20:$E$23,IF($B$19=VLOOKUP(CA17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA17,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0)))","v":""},{"$f":"IF(CA17=\"\",\"\",IF(OR(BZ17<DATE(2010,4,1),CS17=3,CC17=VLOOKUP(CC17,I!$I$2:$J$5,1)),0,ROUND(IF(CS17=2,Main!$L$9/2,Main!$L$9)*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0)))","v":""},null,{"$f":"IF(CA17=\"\",\"\",IF(OR(CS17=3,CC17=VLOOKUP(CC17,I!$I$2:$J$5,1)),0,ROUND(IF(CS17=2,VLOOKUP(CD17,$A$11:$E$16,IF($B$10=VLOOKUP(BZ17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ17,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD17,$A$11:$E$16,IF($B$10=VLOOKUP(BZ17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ17,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB17)-DAY(CA17)+1)/DAY(EOMONTH(CA17,0)),0)))","v":""},0,{"$f":"IF(CA17=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD17,CF17)*10%,0),\"\"))","v":""},{"$f":"IF(BZ17=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP17*DAY(EOMONTH(CA17,0))/(DAY(CB17)-DAY(CA17)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV17=\"\",\"\",MIN(EOMONTH(CV17,0),VLOOKUP(CV17,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV17,$E$47:$F$53)-1,IF(CV17<$B$2,$B$2-1,I!$Q$9),IF(CV17<$B$3,$B$3-1,I!$Q$9),IF(CV17<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV17,$H$47:$I$53)))","v":""},{"$f":"IF(CV17=\"\",\"\",VLOOKUP(CV17,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV17=\"\",\"\",ROUND(IF(DN17=3,0,IF(DN17=2,IF(CX17=VLOOKUP(CX17,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX17=VLOOKUP(CX17,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0))","v":""},{"$f":"IF(CV17=\"\",\"\",IF(CX17=VLOOKUP(CX17,I!$I$2:$J$5,1),0,ROUND(CY17*VLOOKUP(CV17,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV17=\"\",\"\",IF(OR(DN17=3,CX17=VLOOKUP(CX17,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX17*VLOOKUP(CV17,$B$1:$G$4,2)%,0),VLOOKUP(CV17,$B$2:$H$4,7,TRUE))*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0)))","v":""},{"$f":"IF(CV17=\"\",\"\",IF(OR(CV17<DATE(2010,4,1),$I$2=VLOOKUP(CV17,$B$2:$G$4,5,TRUE),CX17=VLOOKUP(CX17,I!$I$2:$J$5,1)),0,ROUND(IF(DN17=3,0,IF(DN17=2,MIN(ROUND(CX17*$G$13%,0),$G$14)/2,MIN(ROUND(CX17*$G$13%,0),$G$14)))*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0)))","v":""},null,{"$f":"IF(CV17=\"\",\"\",IF(CV17<DATE(2010,4,1),0,IF(OR(DN17=2,DN17=3,CX17=VLOOKUP(CX17,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV17,$B$1:$G$4,4)*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0))))","v":""},{"$f":"IF(CV17=\"\",\"\",IF(OR(DN17=2,DN17=3,CV17<DATE(2010,4,1),CX17=VLOOKUP(CX17,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU17,$A$27:$C$32,2,TRUE),ROUND(CY17*VLOOKUP(CU17,$A$27:$C$32,3,TRUE)%,0))*IF(CU17=$A$36,$C$36,IF(CU17=$A$37,$C$37,IF(CU17=$A$38,$C$38,IF(CU17=$A$39,$C$39,IF(CU17=$A$40,$C$40,IF(CU17=$A$41,$C$41,1))))))*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0)))","v":""},{"$f":"IF(CV17=\"\",\"\",IF(OR(DN17=3,CX17=VLOOKUP(CX17,I!$I$2:$J$5,1)),0,ROUND(IF(DN17=2,VLOOKUP(CX17,$A$20:$E$23,IF($B$19=VLOOKUP(CV17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV17,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX17,$A$20:$E$23,IF($B$19=VLOOKUP(CV17,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV17,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV17,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0)))","v":""},{"$f":"IF(CV17=\"\",\"\",IF(OR(CU17<DATE(2010,4,1),DN17=3,CX17=VLOOKUP(CX17,I!$I$2:$J$5,1)),0,ROUND(IF(DN17=2,Main!$L$9/2,Main!$L$9)*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0)))","v":""},null,{"$f":"IF(CV17=\"\",\"\",IF(OR(DN17=3,CX17=VLOOKUP(CX17,I!$I$2:$J$5,1)),0,ROUND(IF(DN17=2,VLOOKUP(CY17,$A$11:$E$16,IF($B$10=VLOOKUP(CU17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU17,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY17,$A$11:$E$16,IF($B$10=VLOOKUP(CU17,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU17,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU17,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW17)-DAY(CV17)+1)/DAY(EOMONTH(CV17,0)),0)))","v":""},0,{"$f":"IF(CV17=\"\",\"\",IF(CX17=VLOOKUP(CX17,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY17,DA17)*10%,0),\"\")))","v":""},{"$f":"IF(CU17=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK17*DAY(EOMONTH(CV17,0))/(DAY(CW17)-DAY(CV17)+1),$H$17:$I$22)))","v":""},1]
["CCA IN RPS-2010 w.E.F 01/02/2010",{"$nulls":6},5001,60,null,"","",{"$f":"IF(L18=\"\",\"\",MIN(EOMONTH(L18,0),VLOOKUP(L18,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L18,$E$47:$F$53)-1,IF(L18<$B$2,$B$2-1,I!$Q$9),IF(L18<$B$3,$B$3-1,I!$Q$9),IF(L18<$B$4,$B$4-1,I!$Q$9),LOOKUP(L18,$H$47:$I$53)))","v":""},{"$f":"IF(L18=\"\",\"\",VLOOKUP(L18,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L18=\"\",\"\",ROUND(IF(AB18=3,0,IF(AB18=2,IF(N18=VLOOKUP(N18,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N18=VLOOKUP(N18,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0))","v":""},{"$f":"IF(L18=\"\",\"\",IF(N18=VLOOKUP(N18,I!$I$2:$J$5,1),0,ROUND(O18*VLOOKUP(L18,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L18=\"\",\"\",IF(OR(AB18=3,N18=VLOOKUP(N18,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N18*VLOOKUP(L18,$B$1:$G$4,2)%,0),VLOOKUP(L18,$B$2:$H$4,7,TRUE))*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0)))","v":""},{"$f":"IF(L18=\"\",\"\",IF(OR(L18<DATE(2010,4,1),$I$2=VLOOKUP(L18,$B$2:$G$4,5,TRUE),N18=VLOOKUP(N18,I!$I$2:$J$5,1)),0,ROUND(IF(AB18=3,0,IF(AB18=2,MIN(ROUND(N18*$G$13%,0),$G$14)/2,MIN(ROUND(N18*$G$13%,0),$G$14)))*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0)))","v":""},null,{"$f":"IF(L18=\"\",\"\",IF(L18<DATE(2010,4,1),0,IF(OR(AB18=2,AB18=3,N18=VLOOKUP(N18,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L18,$B$1:$G$4,4)*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0))))","v":""},{"$f":"IF(L18=\"\",\"\",IF(OR(AB18=2,AB18=3,L18<DATE(2010,4,1),N18=VLOOKUP(N18,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K18,$A$27:$C$32,2,TRUE),ROUND(O18*VLOOKUP(K18,$A$27:$C$32,3,TRUE)%,0))*IF(K18=$A$36,$C$36,IF(K18=$A$37,$C$37,IF(K18=$A$38,$C$38,IF(K18=$A$39,$C$39,IF(K18=$A$40,$C$40,IF(K18=$A$41,$C$41,1))))))*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0)))","v":""},{"$f":"IF(L18=\"\",\"\",IF(OR(AB18=3,N18=VLOOKUP(N18,I!$I$2:$J$5,1)),0,ROUND(IF(AB18=2,VLOOKUP(N18,$A$20:$E$23,IF($B$19=VLOOKUP(L18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L18,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N18,$A$20:$E$23,IF($B$19=VLOOKUP(L18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L18,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0)))","v":""},{"$f":"IF(L18=\"\",\"\",IF(OR(K18<DATE(2010,4,1),AB18=3,N18=VLOOKUP(N18,I!$I$2:$J$5,1)),0,ROUND(IF(AB18=2,Main!$L$9/2,Main!$L$9)*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0)))","v":""},null,{"$f":"IF(L18=\"\",\"\",IF(OR(AB18=3,N18=VLOOKUP(N18,I!$I$2:$J$5,1)),0,ROUND(IF(AB18=2,VLOOKUP(O18,$A$11:$E$16,IF($B$10=VLOOKUP(K18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K18,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O18,$A$11:$E$16,IF($B$10=VLOOKUP(K18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K18,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M18)-DAY(L18)+1)/DAY(EOMONTH(L18,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH18=\"\",\"\",MIN(EOMONTH(AH18,0),VLOOKUP(AH18,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH18,$E$47:$F$53)-1,IF(AH18<$B$2,$B$2-1,I!$Q$9),IF(AH18<$B$3,$B$3-1,I!$Q$9),IF(AH18<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH18,$H$47:$I$53)))","v":""},{"$f":"IF(AH18=\"\",\"\",VLOOKUP(AH18,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH18=\"\",\"\",ROUND(IF(AZ18=3,0,IF(AZ18=2,IF(AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0))","v":""},{"$f":"IF(AH18=\"\",\"\",IF(AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1),0,ROUND(AK18*VLOOKUP(AH18,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH18=\"\",\"\",IF(OR(AZ18=3,AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ18*VLOOKUP(AH18,$B$1:$G$4,2)%,0),VLOOKUP(AH18,$B$2:$H$4,7,TRUE))*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0)))","v":""},{"$f":"IF(AH18=\"\",\"\",IF(OR(AH18<DATE(2010,4,1),$I$2=VLOOKUP(AH18,$B$2:$G$4,5,TRUE),AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1)),0,ROUND(IF(AZ18=3,0,IF(AZ18=2,MIN(ROUND(AJ18*$G$13%,0),$G$14)/2,MIN(ROUND(AJ18*$G$13%,0),$G$14)))*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0)))","v":""},null,{"$f":"IF(AH18=\"\",\"\",IF(AH18<DATE(2010,4,1),0,IF(OR(AZ18=2,AZ18=3,AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH18,$B$1:$G$4,4)*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0))))","v":""},{"$f":"IF(AH18=\"\",\"\",IF(OR(AZ18=2,AZ18=3,AH18<DATE(2010,4,1),AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG18,$A$27:$C$32,2,TRUE),ROUND(AK18*VLOOKUP(AG18,$A$27:$C$32,3,TRUE)%,0))*IF(AG18=$A$36,$C$36,IF(AG18=$A$37,$C$37,IF(AG18=$A$38,$C$38,IF(AG18=$A$39,$C$39,IF(AG18=$A$40,$C$40,IF(AG18=$A$41,$C$41,1))))))*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0)))","v":""},{"$f":"IF(AH18=\"\",\"\",IF(OR(AZ18=3,AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1)),0,ROUND(IF(AZ18=2,VLOOKUP(AJ18,$A$20:$E$23,IF($B$19=VLOOKUP(AH18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH18,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ18,$A$20:$E$23,IF($B$19=VLOOKUP(AH18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH18,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0)))","v":""},{"$f":"IF(AH18=\"\",\"\",IF(OR(AG18<DATE(2010,4,1),AZ18=3,AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1)),0,ROUND(IF(AZ18=2,Main!$L$9/2,Main!$L$9)*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0)))","v":""},null,{"$f":"IF(AH18=\"\",\"\",IF(OR(AZ18=3,AJ18=VLOOKUP(AJ18,I!$I$2:$J$5,1)),0,ROUND(IF(AZ18=2,VLOOKUP(AK18,$A$11:$E$16,IF($B$10=VLOOKUP(AG18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG18,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK18,$A$11:$E$16,IF($B$10=VLOOKUP(AG18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG18,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI18)-DAY(AH18)+1)/DAY(EOMONTH(AH18,0)),0)))","v":""},0,{"$f":"IF(AH18=\"\",\"\",IF(AH18<=$AX$1,AW18-AY18,IF(AND(Main!$F$22=Main!$CA$24,AH18>$AX$1),ROUND(SUM(AK18,AM18)*10%,0),\"\")))","v":""},{"$f":"IF(AG18=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW18*DAY(EOMONTH(AH18,0))/(DAY(AI18)-DAY(AH18)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC18=\"\",\"\",MIN(EOMONTH(BC18,0),VLOOKUP(BC18,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC18,$E$47:$F$53)-1,IF(BC18<$B$2,$B$2-1,I!$Q$9),IF(BC18<$B$3,$B$3-1,I!$Q$9),IF(BC18<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC18,$H$47:$I$53)))","v":""},{"$f":"IF(BC18=\"\",\"\",VLOOKUP(BC18,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC18=\"\",\"\",ROUND(IF(BU18=3,0,IF(BU18=2,IF(BE18=VLOOKUP(BE18,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE18=VLOOKUP(BE18,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0))","v":""},{"$f":"IF(BC18=\"\",\"\",IF(BE18=VLOOKUP(BE18,I!$I$2:$J$5,1),0,ROUND(BF18*VLOOKUP(BC18,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC18=\"\",\"\",IF(OR(BU18=3,BE18=VLOOKUP(BE18,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE18*VLOOKUP(BC18,$B$1:$G$4,2)%,0),VLOOKUP(BC18,$B$2:$H$4,7,TRUE))*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0)))","v":""},{"$f":"IF(BC18=\"\",\"\",IF(OR(BC18<DATE(2010,4,1),$I$2=VLOOKUP(BC18,$B$2:$G$4,5,TRUE),BE18=VLOOKUP(BE18,I!$I$2:$J$5,1)),0,ROUND(IF(BU18=3,0,IF(BU18=2,MIN(ROUND(BE18*$G$13%,0),$G$14)/2,MIN(ROUND(BE18*$G$13%,0),$G$14)))*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0)))","v":""},null,{"$f":"IF(BC18=\"\",\"\",IF(BC18<DATE(2010,4,1),0,IF(OR(BU18=2,BU18=3,BE18=VLOOKUP(BE18,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC18,$B$1:$G$4,4)*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0))))","v":""},{"$f":"IF(BC18=\"\",\"\",IF(OR(BU18=2,BU18=3,BC18<DATE(2010,4,1),BE18=VLOOKUP(BE18,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB18,$A$27:$C$32,2,TRUE),ROUND(BF18*VLOOKUP(BB18,$A$27:$C$32,3,TRUE)%,0))*IF(BB18=$A$36,$C$36,IF(BB18=$A$37,$C$37,IF(BB18=$A$38,$C$38,IF(BB18=$A$39,$C$39,IF(BB18=$A$40,$C$40,IF(BB18=$A$41,$C$41,1))))))*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0)))","v":""},{"$f":"IF(BC18=\"\",\"\",IF(OR(BU18=3,BE18=VLOOKUP(BE18,I!$I$2:$J$5,1)),0,ROUND(IF(BU18=2,VLOOKUP(BE18,$A$20:$E$23,IF($B$19=VLOOKUP(BC18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC18,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE18,$A$20:$E$23,IF($B$19=VLOOKUP(BC18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC18,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0)))","v":""},{"$f":"IF(BC18=\"\",\"\",IF(OR(BB18<DATE(2010,4,1),BU18=3,BE18=VLOOKUP(BE18,I!$I$2:$J$5,1)),0,ROUND(IF(BU18=2,Main!$L$9/2,Main!$L$9)*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0)))","v":""},null,{"$f":"IF(BC18=\"\",\"\",IF(OR(BU18=3,BE18=VLOOKUP(BE18,I!$I$2:$J$5,1)),0,ROUND(IF(BU18=2,VLOOKUP(BF18,$A$11:$E$16,IF($B$10=VLOOKUP(BB18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB18,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF18,$A$11:$E$16,IF($B$10=VLOOKUP(BB18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB18,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD18)-DAY(BC18)+1)/DAY(EOMONTH(BC18,0)),0)))","v":""},0,{"$f":"IF(BC18=\"\",\"\",IF(BC18<=$AX$1,BR18-BT18,IF(AND(Main!$F$22=Main!$CA$24,BC18>$AX$1),ROUND(SUM(BF18,BH18)*10%,0),\"\")))","v":""},{"$f":"IF(BB18=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR18*DAY(EOMONTH(BC18,0))/(DAY(BD18)-DAY(BC18)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA18=\"\",\"\",MIN(EOMONTH(CA18,0),VLOOKUP(CA18,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA18,$E$47:$F$53)-1,IF(CA18<$B$2,$B$2-1,I!$Q$9),IF(CA18<$B$3,$B$3-1,I!$Q$9),IF(CA18<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA18,$H$47:$I$53)))","v":""},{"$f":"IF(CA18=\"\",\"\",VLOOKUP(CA18,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA18=\"\",\"\",ROUND(IF(CS18=3,0,IF(CS18=2,IF(CC18=VLOOKUP(CC18,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC18=VLOOKUP(CC18,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0))","v":""},{"$f":"IF(CA18=\"\",\"\",IF(CC18=VLOOKUP(CC18,I!$I$2:$J$5,1),0,ROUND(CD18*VLOOKUP(CA18,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA18=\"\",\"\",IF(OR(CS18=3,CC18=VLOOKUP(CC18,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC18*VLOOKUP(CA18,$B$1:$G$4,2)%,0),VLOOKUP(CA18,$B$2:$H$4,7,TRUE))*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0)))","v":""},{"$f":"IF(CA18=\"\",\"\",IF(OR(CA18<DATE(2010,4,1),$I$2=VLOOKUP(CA18,$B$2:$G$4,5,TRUE),CC18=VLOOKUP(CC18,I!$I$2:$J$5,1)),0,ROUND(IF(CS18=3,0,IF(CS18=2,MIN(ROUND(CC18*$G$13%,0),$G$14)/2,MIN(ROUND(CC18*$G$13%,0),$G$14)))*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0)))","v":""},null,{"$f":"IF(CA18=\"\",\"\",IF(CA18<DATE(2010,4,1),0,IF(OR(CS18=2,CS18=3,CC18=VLOOKUP(CC18,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA18,$B$1:$G$4,4)*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0))))","v":""},{"$f":"IF(CA18=\"\",\"\",IF(OR(CS18=2,CS18=3,CA18<DATE(2010,4,1),CC18=VLOOKUP(CC18,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ18,$A$27:$C$32,2,TRUE),ROUND(CD18*VLOOKUP(BZ18,$A$27:$C$32,3,TRUE)%,0))*IF(BZ18=$A$36,$C$36,IF(BZ18=$A$37,$C$37,IF(BZ18=$A$38,$C$38,IF(BZ18=$A$39,$C$39,IF(BZ18=$A$40,$C$40,IF(BZ18=$A$41,$C$41,1))))))*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0)))","v":""},{"$f":"IF(CA18=\"\",\"\",IF(OR(CS18=3,CC18=VLOOKUP(CC18,I!$I$2:$J$5,1)),0,ROUND(IF(CS18=2,VLOOKUP(CC18,$A$20:$E$23,IF($B$19=VLOOKUP(CA18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA18,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC18,$A$20:$E$23,IF($B$19=VLOOKUP(CA18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA18,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0)))","v":""},{"$f":"IF(CA18=\"\",\"\",IF(OR(BZ18<DATE(2010,4,1),CS18=3,CC18=VLOOKUP(CC18,I!$I$2:$J$5,1)),0,ROUND(IF(CS18=2,Main!$L$9/2,Main!$L$9)*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0)))","v":""},null,{"$f":"IF(CA18=\"\",\"\",IF(OR(CS18=3,CC18=VLOOKUP(CC18,I!$I$2:$J$5,1)),0,ROUND(IF(CS18=2,VLOOKUP(CD18,$A$11:$E$16,IF($B$10=VLOOKUP(BZ18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ18,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD18,$A$11:$E$16,IF($B$10=VLOOKUP(BZ18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ18,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB18)-DAY(CA18)+1)/DAY(EOMONTH(CA18,0)),0)))","v":""},0,{"$f":"IF(CA18=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD18,CF18)*10%,0),\"\"))","v":""},{"$f":"IF(BZ18=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP18*DAY(EOMONTH(CA18,0))/(DAY(CB18)-DAY(CA18)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV18=\"\",\"\",MIN(EOMONTH(CV18,0),VLOOKUP(CV18,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV18,$E$47:$F$53)-1,IF(CV18<$B$2,$B$2-1,I!$Q$9),IF(CV18<$B$3,$B$3-1,I!$Q$9),IF(CV18<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV18,$H$47:$I$53)))","v":""},{"$f":"IF(CV18=\"\",\"\",VLOOKUP(CV18,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV18=\"\",\"\",ROUND(IF(DN18=3,0,IF(DN18=2,IF(CX18=VLOOKUP(CX18,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX18=VLOOKUP(CX18,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0))","v":""},{"$f":"IF(CV18=\"\",\"\",IF(CX18=VLOOKUP(CX18,I!$I$2:$J$5,1),0,ROUND(CY18*VLOOKUP(CV18,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV18=\"\",\"\",IF(OR(DN18=3,CX18=VLOOKUP(CX18,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX18*VLOOKUP(CV18,$B$1:$G$4,2)%,0),VLOOKUP(CV18,$B$2:$H$4,7,TRUE))*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0)))","v":""},{"$f":"IF(CV18=\"\",\"\",IF(OR(CV18<DATE(2010,4,1),$I$2=VLOOKUP(CV18,$B$2:$G$4,5,TRUE),CX18=VLOOKUP(CX18,I!$I$2:$J$5,1)),0,ROUND(IF(DN18=3,0,IF(DN18=2,MIN(ROUND(CX18*$G$13%,0),$G$14)/2,MIN(ROUND(CX18*$G$13%,0),$G$14)))*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0)))","v":""},null,{"$f":"IF(CV18=\"\",\"\",IF(CV18<DATE(2010,4,1),0,IF(OR(DN18=2,DN18=3,CX18=VLOOKUP(CX18,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV18,$B$1:$G$4,4)*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0))))","v":""},{"$f":"IF(CV18=\"\",\"\",IF(OR(DN18=2,DN18=3,CV18<DATE(2010,4,1),CX18=VLOOKUP(CX18,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU18,$A$27:$C$32,2,TRUE),ROUND(CY18*VLOOKUP(CU18,$A$27:$C$32,3,TRUE)%,0))*IF(CU18=$A$36,$C$36,IF(CU18=$A$37,$C$37,IF(CU18=$A$38,$C$38,IF(CU18=$A$39,$C$39,IF(CU18=$A$40,$C$40,IF(CU18=$A$41,$C$41,1))))))*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0)))","v":""},{"$f":"IF(CV18=\"\",\"\",IF(OR(DN18=3,CX18=VLOOKUP(CX18,I!$I$2:$J$5,1)),0,ROUND(IF(DN18=2,VLOOKUP(CX18,$A$20:$E$23,IF($B$19=VLOOKUP(CV18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV18,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX18,$A$20:$E$23,IF($B$19=VLOOKUP(CV18,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV18,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV18,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0)))","v":""},{"$f":"IF(CV18=\"\",\"\",IF(OR(CU18<DATE(2010,4,1),DN18=3,CX18=VLOOKUP(CX18,I!$I$2:$J$5,1)),0,ROUND(IF(DN18=2,Main!$L$9/2,Main!$L$9)*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0)))","v":""},null,{"$f":"IF(CV18=\"\",\"\",IF(OR(DN18=3,CX18=VLOOKUP(CX18,I!$I$2:$J$5,1)),0,ROUND(IF(DN18=2,VLOOKUP(CY18,$A$11:$E$16,IF($B$10=VLOOKUP(CU18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU18,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY18,$A$11:$E$16,IF($B$10=VLOOKUP(CU18,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU18,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU18,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW18)-DAY(CV18)+1)/DAY(EOMONTH(CV18,0)),0)))","v":""},0,{"$f":"IF(CV18=\"\",\"\",IF(CX18=VLOOKUP(CX18,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY18,DA18)*10%,0),\"\")))","v":""},{"$f":"IF(CU18=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK18*DAY(EOMONTH(CV18,0))/(DAY(CW18)-DAY(CV18)+1),$H$17:$I$22)))","v":""},1]
["Basic Pay","Greater Hyderabad Municipal Corporation","Greater Visakhapatnam Municipal Corporation and Vijayawada","Other Municipal Corporations",{"$f":"H1","v":"Not-Applicable"},null,null,6001,80,null,"","",{"$f":"IF(L19=\"\",\"\",MIN(EOMONTH(L19,0),VLOOKUP(L19,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L19,$E$47:$F$53)-1,IF(L19<$B$2,$B$2-1,I!$Q$9),IF(L19<$B$3,$B$3-1,I!$Q$9),IF(L19<$B$4,$B$4-1,I!$Q$9),LOOKUP(L19,$H$47:$I$53)))","v":""},{"$f":"IF(L19=\"\",\"\",VLOOKUP(L19,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L19=\"\",\"\",ROUND(IF(AB19=3,0,IF(AB19=2,IF(N19=VLOOKUP(N19,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N19=VLOOKUP(N19,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0))","v":""},{"$f":"IF(L19=\"\",\"\",IF(N19=VLOOKUP(N19,I!$I$2:$J$5,1),0,ROUND(O19*VLOOKUP(L19,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L19=\"\",\"\",IF(OR(AB19=3,N19=VLOOKUP(N19,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N19*VLOOKUP(L19,$B$1:$G$4,2)%,0),VLOOKUP(L19,$B$2:$H$4,7,TRUE))*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0)))","v":""},{"$f":"IF(L19=\"\",\"\",IF(OR(L19<DATE(2010,4,1),$I$2=VLOOKUP(L19,$B$2:$G$4,5,TRUE),N19=VLOOKUP(N19,I!$I$2:$J$5,1)),0,ROUND(IF(AB19=3,0,IF(AB19=2,MIN(ROUND(N19*$G$13%,0),$G$14)/2,MIN(ROUND(N19*$G$13%,0),$G$14)))*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0)))","v":""},null,{"$f":"IF(L19=\"\",\"\",IF(L19<DATE(2010,4,1),0,IF(OR(AB19=2,AB19=3,N19=VLOOKUP(N19,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L19,$B$1:$G$4,4)*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0))))","v":""},{"$f":"IF(L19=\"\",\"\",IF(OR(AB19=2,AB19=3,L19<DATE(2010,4,1),N19=VLOOKUP(N19,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K19,$A$27:$C$32,2,TRUE),ROUND(O19*VLOOKUP(K19,$A$27:$C$32,3,TRUE)%,0))*IF(K19=$A$36,$C$36,IF(K19=$A$37,$C$37,IF(K19=$A$38,$C$38,IF(K19=$A$39,$C$39,IF(K19=$A$40,$C$40,IF(K19=$A$41,$C$41,1))))))*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0)))","v":""},{"$f":"IF(L19=\"\",\"\",IF(OR(AB19=3,N19=VLOOKUP(N19,I!$I$2:$J$5,1)),0,ROUND(IF(AB19=2,VLOOKUP(N19,$A$20:$E$23,IF($B$19=VLOOKUP(L19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L19,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N19,$A$20:$E$23,IF($B$19=VLOOKUP(L19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L19,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0)))","v":""},{"$f":"IF(L19=\"\",\"\",IF(OR(K19<DATE(2010,4,1),AB19=3,N19=VLOOKUP(N19,I!$I$2:$J$5,1)),0,ROUND(IF(AB19=2,Main!$L$9/2,Main!$L$9)*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0)))","v":""},null,{"$f":"IF(L19=\"\",\"\",IF(OR(AB19=3,N19=VLOOKUP(N19,I!$I$2:$J$5,1)),0,ROUND(IF(AB19=2,VLOOKUP(O19,$A$11:$E$16,IF($B$10=VLOOKUP(K19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K19,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O19,$A$11:$E$16,IF($B$10=VLOOKUP(K19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K19,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M19)-DAY(L19)+1)/DAY(EOMONTH(L19,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH19=\"\",\"\",MIN(EOMONTH(AH19,0),VLOOKUP(AH19,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH19,$E$47:$F$53)-1,IF(AH19<$B$2,$B$2-1,I!$Q$9),IF(AH19<$B$3,$B$3-1,I!$Q$9),IF(AH19<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH19,$H$47:$I$53)))","v":""},{"$f":"IF(AH19=\"\",\"\",VLOOKUP(AH19,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH19=\"\",\"\",ROUND(IF(AZ19=3,0,IF(AZ19=2,IF(AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0))","v":""},{"$f":"IF(AH19=\"\",\"\",IF(AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1),0,ROUND(AK19*VLOOKUP(AH19,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH19=\"\",\"\",IF(OR(AZ19=3,AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ19*VLOOKUP(AH19,$B$1:$G$4,2)%,0),VLOOKUP(AH19,$B$2:$H$4,7,TRUE))*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0)))","v":""},{"$f":"IF(AH19=\"\",\"\",IF(OR(AH19<DATE(2010,4,1),$I$2=VLOOKUP(AH19,$B$2:$G$4,5,TRUE),AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1)),0,ROUND(IF(AZ19=3,0,IF(AZ19=2,MIN(ROUND(AJ19*$G$13%,0),$G$14)/2,MIN(ROUND(AJ19*$G$13%,0),$G$14)))*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0)))","v":""},null,{"$f":"IF(AH19=\"\",\"\",IF(AH19<DATE(2010,4,1),0,IF(OR(AZ19=2,AZ19=3,AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH19,$B$1:$G$4,4)*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0))))","v":""},{"$f":"IF(AH19=\"\",\"\",IF(OR(AZ19=2,AZ19=3,AH19<DATE(2010,4,1),AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG19,$A$27:$C$32,2,TRUE),ROUND(AK19*VLOOKUP(AG19,$A$27:$C$32,3,TRUE)%,0))*IF(AG19=$A$36,$C$36,IF(AG19=$A$37,$C$37,IF(AG19=$A$38,$C$38,IF(AG19=$A$39,$C$39,IF(AG19=$A$40,$C$40,IF(AG19=$A$41,$C$41,1))))))*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0)))","v":""},{"$f":"IF(AH19=\"\",\"\",IF(OR(AZ19=3,AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1)),0,ROUND(IF(AZ19=2,VLOOKUP(AJ19,$A$20:$E$23,IF($B$19=VLOOKUP(AH19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH19,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ19,$A$20:$E$23,IF($B$19=VLOOKUP(AH19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH19,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0)))","v":""},{"$f":"IF(AH19=\"\",\"\",IF(OR(AG19<DATE(2010,4,1),AZ19=3,AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1)),0,ROUND(IF(AZ19=2,Main!$L$9/2,Main!$L$9)*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0)))","v":""},null,{"$f":"IF(AH19=\"\",\"\",IF(OR(AZ19=3,AJ19=VLOOKUP(AJ19,I!$I$2:$J$5,1)),0,ROUND(IF(AZ19=2,VLOOKUP(AK19,$A$11:$E$16,IF($B$10=VLOOKUP(AG19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG19,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK19,$A$11:$E$16,IF($B$10=VLOOKUP(AG19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG19,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI19)-DAY(AH19)+1)/DAY(EOMONTH(AH19,0)),0)))","v":""},0,{"$f":"IF(AH19=\"\",\"\",IF(AH19<=$AX$1,AW19-AY19,IF(AND(Main!$F$22=Main!$CA$24,AH19>$AX$1),ROUND(SUM(AK19,AM19)*10%,0),\"\")))","v":""},{"$f":"IF(AG19=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW19*DAY(EOMONTH(AH19,0))/(DAY(AI19)-DAY(AH19)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC19=\"\",\"\",MIN(EOMONTH(BC19,0),VLOOKUP(BC19,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC19,$E$47:$F$53)-1,IF(BC19<$B$2,$B$2-1,I!$Q$9),IF(BC19<$B$3,$B$3-1,I!$Q$9),IF(BC19<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC19,$H$47:$I$53)))","v":""},{"$f":"IF(BC19=\"\",\"\",VLOOKUP(BC19,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC19=\"\",\"\",ROUND(IF(BU19=3,0,IF(BU19=2,IF(BE19=VLOOKUP(BE19,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE19=VLOOKUP(BE19,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0))","v":""},{"$f":"IF(BC19=\"\",\"\",IF(BE19=VLOOKUP(BE19,I!$I$2:$J$5,1),0,ROUND(BF19*VLOOKUP(BC19,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC19=\"\",\"\",IF(OR(BU19=3,BE19=VLOOKUP(BE19,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE19*VLOOKUP(BC19,$B$1:$G$4,2)%,0),VLOOKUP(BC19,$B$2:$H$4,7,TRUE))*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0)))","v":""},{"$f":"IF(BC19=\"\",\"\",IF(OR(BC19<DATE(2010,4,1),$I$2=VLOOKUP(BC19,$B$2:$G$4,5,TRUE),BE19=VLOOKUP(BE19,I!$I$2:$J$5,1)),0,ROUND(IF(BU19=3,0,IF(BU19=2,MIN(ROUND(BE19*$G$13%,0),$G$14)/2,MIN(ROUND(BE19*$G$13%,0),$G$14)))*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0)))","v":""},null,{"$f":"IF(BC19=\"\",\"\",IF(BC19<DATE(2010,4,1),0,IF(OR(BU19=2,BU19=3,BE19=VLOOKUP(BE19,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC19,$B$1:$G$4,4)*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0))))","v":""},{"$f":"IF(BC19=\"\",\"\",IF(OR(BU19=2,BU19=3,BC19<DATE(2010,4,1),BE19=VLOOKUP(BE19,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB19,$A$27:$C$32,2,TRUE),ROUND(BF19*VLOOKUP(BB19,$A$27:$C$32,3,TRUE)%,0))*IF(BB19=$A$36,$C$36,IF(BB19=$A$37,$C$37,IF(BB19=$A$38,$C$38,IF(BB19=$A$39,$C$39,IF(BB19=$A$40,$C$40,IF(BB19=$A$41,$C$41,1))))))*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0)))","v":""},{"$f":"IF(BC19=\"\",\"\",IF(OR(BU19=3,BE19=VLOOKUP(BE19,I!$I$2:$J$5,1)),0,ROUND(IF(BU19=2,VLOOKUP(BE19,$A$20:$E$23,IF($B$19=VLOOKUP(BC19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC19,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE19,$A$20:$E$23,IF($B$19=VLOOKUP(BC19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC19,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0)))","v":""},{"$f":"IF(BC19=\"\",\"\",IF(OR(BB19<DATE(2010,4,1),BU19=3,BE19=VLOOKUP(BE19,I!$I$2:$J$5,1)),0,ROUND(IF(BU19=2,Main!$L$9/2,Main!$L$9)*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0)))","v":""},null,{"$f":"IF(BC19=\"\",\"\",IF(OR(BU19=3,BE19=VLOOKUP(BE19,I!$I$2:$J$5,1)),0,ROUND(IF(BU19=2,VLOOKUP(BF19,$A$11:$E$16,IF($B$10=VLOOKUP(BB19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB19,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF19,$A$11:$E$16,IF($B$10=VLOOKUP(BB19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB19,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD19)-DAY(BC19)+1)/DAY(EOMONTH(BC19,0)),0)))","v":""},0,{"$f":"IF(BC19=\"\",\"\",IF(BC19<=$AX$1,BR19-BT19,IF(AND(Main!$F$22=Main!$CA$24,BC19>$AX$1),ROUND(SUM(BF19,BH19)*10%,0),\"\")))","v":""},{"$f":"IF(BB19=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR19*DAY(EOMONTH(BC19,0))/(DAY(BD19)-DAY(BC19)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA19=\"\",\"\",MIN(EOMONTH(CA19,0),VLOOKUP(CA19,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA19,$E$47:$F$53)-1,IF(CA19<$B$2,$B$2-1,I!$Q$9),IF(CA19<$B$3,$B$3-1,I!$Q$9),IF(CA19<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA19,$H$47:$I$53)))","v":""},{"$f":"IF(CA19=\"\",\"\",VLOOKUP(CA19,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA19=\"\",\"\",ROUND(IF(CS19=3,0,IF(CS19=2,IF(CC19=VLOOKUP(CC19,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC19=VLOOKUP(CC19,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0))","v":""},{"$f":"IF(CA19=\"\",\"\",IF(CC19=VLOOKUP(CC19,I!$I$2:$J$5,1),0,ROUND(CD19*VLOOKUP(CA19,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA19=\"\",\"\",IF(OR(CS19=3,CC19=VLOOKUP(CC19,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC19*VLOOKUP(CA19,$B$1:$G$4,2)%,0),VLOOKUP(CA19,$B$2:$H$4,7,TRUE))*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0)))","v":""},{"$f":"IF(CA19=\"\",\"\",IF(OR(CA19<DATE(2010,4,1),$I$2=VLOOKUP(CA19,$B$2:$G$4,5,TRUE),CC19=VLOOKUP(CC19,I!$I$2:$J$5,1)),0,ROUND(IF(CS19=3,0,IF(CS19=2,MIN(ROUND(CC19*$G$13%,0),$G$14)/2,MIN(ROUND(CC19*$G$13%,0),$G$14)))*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0)))","v":""},null,{"$f":"IF(CA19=\"\",\"\",IF(CA19<DATE(2010,4,1),0,IF(OR(CS19=2,CS19=3,CC19=VLOOKUP(CC19,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA19,$B$1:$G$4,4)*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0))))","v":""},{"$f":"IF(CA19=\"\",\"\",IF(OR(CS19=2,CS19=3,CA19<DATE(2010,4,1),CC19=VLOOKUP(CC19,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ19,$A$27:$C$32,2,TRUE),ROUND(CD19*VLOOKUP(BZ19,$A$27:$C$32,3,TRUE)%,0))*IF(BZ19=$A$36,$C$36,IF(BZ19=$A$37,$C$37,IF(BZ19=$A$38,$C$38,IF(BZ19=$A$39,$C$39,IF(BZ19=$A$40,$C$40,IF(BZ19=$A$41,$C$41,1))))))*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0)))","v":""},{"$f":"IF(CA19=\"\",\"\",IF(OR(CS19=3,CC19=VLOOKUP(CC19,I!$I$2:$J$5,1)),0,ROUND(IF(CS19=2,VLOOKUP(CC19,$A$20:$E$23,IF($B$19=VLOOKUP(CA19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA19,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC19,$A$20:$E$23,IF($B$19=VLOOKUP(CA19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA19,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0)))","v":""},{"$f":"IF(CA19=\"\",\"\",IF(OR(BZ19<DATE(2010,4,1),CS19=3,CC19=VLOOKUP(CC19,I!$I$2:$J$5,1)),0,ROUND(IF(CS19=2,Main!$L$9/2,Main!$L$9)*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0)))","v":""},null,{"$f":"IF(CA19=\"\",\"\",IF(OR(CS19=3,CC19=VLOOKUP(CC19,I!$I$2:$J$5,1)),0,ROUND(IF(CS19=2,VLOOKUP(CD19,$A$11:$E$16,IF($B$10=VLOOKUP(BZ19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ19,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD19,$A$11:$E$16,IF($B$10=VLOOKUP(BZ19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ19,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB19)-DAY(CA19)+1)/DAY(EOMONTH(CA19,0)),0)))","v":""},0,{"$f":"IF(CA19=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD19,CF19)*10%,0),\"\"))","v":""},{"$f":"IF(BZ19=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP19*DAY(EOMONTH(CA19,0))/(DAY(CB19)-DAY(CA19)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV19=\"\",\"\",MIN(EOMONTH(CV19,0),VLOOKUP(CV19,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV19,$E$47:$F$53)-1,IF(CV19<$B$2,$B$2-1,I!$Q$9),IF(CV19<$B$3,$B$3-1,I!$Q$9),IF(CV19<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV19,$H$47:$I$53)))","v":""},{"$f":"IF(CV19=\"\",\"\",VLOOKUP(CV19,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV19=\"\",\"\",ROUND(IF(DN19=3,0,IF(DN19=2,IF(CX19=VLOOKUP(CX19,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX19=VLOOKUP(CX19,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0))","v":""},{"$f":"IF(CV19=\"\",\"\",IF(CX19=VLOOKUP(CX19,I!$I$2:$J$5,1),0,ROUND(CY19*VLOOKUP(CV19,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV19=\"\",\"\",IF(OR(DN19=3,CX19=VLOOKUP(CX19,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX19*VLOOKUP(CV19,$B$1:$G$4,2)%,0),VLOOKUP(CV19,$B$2:$H$4,7,TRUE))*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0)))","v":""},{"$f":"IF(CV19=\"\",\"\",IF(OR(CV19<DATE(2010,4,1),$I$2=VLOOKUP(CV19,$B$2:$G$4,5,TRUE),CX19=VLOOKUP(CX19,I!$I$2:$J$5,1)),0,ROUND(IF(DN19=3,0,IF(DN19=2,MIN(ROUND(CX19*$G$13%,0),$G$14)/2,MIN(ROUND(CX19*$G$13%,0),$G$14)))*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0)))","v":""},null,{"$f":"IF(CV19=\"\",\"\",IF(CV19<DATE(2010,4,1),0,IF(OR(DN19=2,DN19=3,CX19=VLOOKUP(CX19,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV19,$B$1:$G$4,4)*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0))))","v":""},{"$f":"IF(CV19=\"\",\"\",IF(OR(DN19=2,DN19=3,CV19<DATE(2010,4,1),CX19=VLOOKUP(CX19,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU19,$A$27:$C$32,2,TRUE),ROUND(CY19*VLOOKUP(CU19,$A$27:$C$32,3,TRUE)%,0))*IF(CU19=$A$36,$C$36,IF(CU19=$A$37,$C$37,IF(CU19=$A$38,$C$38,IF(CU19=$A$39,$C$39,IF(CU19=$A$40,$C$40,IF(CU19=$A$41,$C$41,1))))))*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0)))","v":""},{"$f":"IF(CV19=\"\",\"\",IF(OR(DN19=3,CX19=VLOOKUP(CX19,I!$I$2:$J$5,1)),0,ROUND(IF(DN19=2,VLOOKUP(CX19,$A$20:$E$23,IF($B$19=VLOOKUP(CV19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV19,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX19,$A$20:$E$23,IF($B$19=VLOOKUP(CV19,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV19,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV19,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0)))","v":""},{"$f":"IF(CV19=\"\",\"\",IF(OR(CU19<DATE(2010,4,1),DN19=3,CX19=VLOOKUP(CX19,I!$I$2:$J$5,1)),0,ROUND(IF(DN19=2,Main!$L$9/2,Main!$L$9)*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0)))","v":""},null,{"$f":"IF(CV19=\"\",\"\",IF(OR(DN19=3,CX19=VLOOKUP(CX19,I!$I$2:$J$5,1)),0,ROUND(IF(DN19=2,VLOOKUP(CY19,$A$11:$E$16,IF($B$10=VLOOKUP(CU19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU19,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY19,$A$11:$E$16,IF($B$10=VLOOKUP(CU19,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU19,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU19,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW19)-DAY(CV19)+1)/DAY(EOMONTH(CV19,0)),0)))","v":""},0,{"$f":"IF(CV19=\"\",\"\",IF(CX19=VLOOKUP(CX19,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY19,DA19)*10%,0),\"\")))","v":""},{"$f":"IF(CU19=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK19*DAY(EOMONTH(CV19,0))/(DAY(CW19)-DAY(CV19)+1),$H$17:$I$22)))","v":""},1]
[1,200,120,100,0,null,null,10001,100,null,"","",{"$f":"IF(L20=\"\",\"\",MIN(EOMONTH(L20,0),VLOOKUP(L20,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L20,$E$47:$F$53)-1,IF(L20<$B$2,$B$2-1,I!$Q$9),IF(L20<$B$3,$B$3-1,I!$Q$9),IF(L20<$B$4,$B$4-1,I!$Q$9),LOOKUP(L20,$H$47:$I$53)))","v":""},{"$f":"IF(L20=\"\",\"\",VLOOKUP(L20,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L20=\"\",\"\",ROUND(IF(AB20=3,0,IF(AB20=2,IF(N20=VLOOKUP(N20,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N20=VLOOKUP(N20,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0))","v":""},{"$f":"IF(L20=\"\",\"\",IF(N20=VLOOKUP(N20,I!$I$2:$J$5,1),0,ROUND(O20*VLOOKUP(L20,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L20=\"\",\"\",IF(OR(AB20=3,N20=VLOOKUP(N20,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N20*VLOOKUP(L20,$B$1:$G$4,2)%,0),VLOOKUP(L20,$B$2:$H$4,7,TRUE))*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0)))","v":""},{"$f":"IF(L20=\"\",\"\",IF(OR(L20<DATE(2010,4,1),$I$2=VLOOKUP(L20,$B$2:$G$4,5,TRUE),N20=VLOOKUP(N20,I!$I$2:$J$5,1)),0,ROUND(IF(AB20=3,0,IF(AB20=2,MIN(ROUND(N20*$G$13%,0),$G$14)/2,MIN(ROUND(N20*$G$13%,0),$G$14)))*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0)))","v":""},null,{"$f":"IF(L20=\"\",\"\",IF(L20<DATE(2010,4,1),0,IF(OR(AB20=2,AB20=3,N20=VLOOKUP(N20,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L20,$B$1:$G$4,4)*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0))))","v":""},{"$f":"IF(L20=\"\",\"\",IF(OR(AB20=2,AB20=3,L20<DATE(2010,4,1),N20=VLOOKUP(N20,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K20,$A$27:$C$32,2,TRUE),ROUND(O20*VLOOKUP(K20,$A$27:$C$32,3,TRUE)%,0))*IF(K20=$A$36,$C$36,IF(K20=$A$37,$C$37,IF(K20=$A$38,$C$38,IF(K20=$A$39,$C$39,IF(K20=$A$40,$C$40,IF(K20=$A$41,$C$41,1))))))*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0)))","v":""},{"$f":"IF(L20=\"\",\"\",IF(OR(AB20=3,N20=VLOOKUP(N20,I!$I$2:$J$5,1)),0,ROUND(IF(AB20=2,VLOOKUP(N20,$A$20:$E$23,IF($B$19=VLOOKUP(L20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L20,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N20,$A$20:$E$23,IF($B$19=VLOOKUP(L20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L20,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0)))","v":""},{"$f":"IF(L20=\"\",\"\",IF(OR(K20<DATE(2010,4,1),AB20=3,N20=VLOOKUP(N20,I!$I$2:$J$5,1)),0,ROUND(IF(AB20=2,Main!$L$9/2,Main!$L$9)*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0)))","v":""},null,{"$f":"IF(L20=\"\",\"\",IF(OR(AB20=3,N20=VLOOKUP(N20,I!$I$2:$J$5,1)),0,ROUND(IF(AB20=2,VLOOKUP(O20,$A$11:$E$16,IF($B$10=VLOOKUP(K20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K20,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O20,$A$11:$E$16,IF($B$10=VLOOKUP(K20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K20,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M20)-DAY(L20)+1)/DAY(EOMONTH(L20,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH20=\"\",\"\",MIN(EOMONTH(AH20,0),VLOOKUP(AH20,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH20,$E$47:$F$53)-1,IF(AH20<$B$2,$B$2-1,I!$Q$9),IF(AH20<$B$3,$B$3-1,I!$Q$9),IF(AH20<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH20,$H$47:$I$53)))","v":""},{"$f":"IF(AH20=\"\",\"\",VLOOKUP(AH20,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH20=\"\",\"\",ROUND(IF(AZ20=3,0,IF(AZ20=2,IF(AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0))","v":""},{"$f":"IF(AH20=\"\",\"\",IF(AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1),0,ROUND(AK20*VLOOKUP(AH20,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH20=\"\",\"\",IF(OR(AZ20=3,AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ20*VLOOKUP(AH20,$B$1:$G$4,2)%,0),VLOOKUP(AH20,$B$2:$H$4,7,TRUE))*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0)))","v":""},{"$f":"IF(AH20=\"\",\"\",IF(OR(AH20<DATE(2010,4,1),$I$2=VLOOKUP(AH20,$B$2:$G$4,5,TRUE),AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1)),0,ROUND(IF(AZ20=3,0,IF(AZ20=2,MIN(ROUND(AJ20*$G$13%,0),$G$14)/2,MIN(ROUND(AJ20*$G$13%,0),$G$14)))*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0)))","v":""},null,{"$f":"IF(AH20=\"\",\"\",IF(AH20<DATE(2010,4,1),0,IF(OR(AZ20=2,AZ20=3,AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH20,$B$1:$G$4,4)*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0))))","v":""},{"$f":"IF(AH20=\"\",\"\",IF(OR(AZ20=2,AZ20=3,AH20<DATE(2010,4,1),AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG20,$A$27:$C$32,2,TRUE),ROUND(AK20*VLOOKUP(AG20,$A$27:$C$32,3,TRUE)%,0))*IF(AG20=$A$36,$C$36,IF(AG20=$A$37,$C$37,IF(AG20=$A$38,$C$38,IF(AG20=$A$39,$C$39,IF(AG20=$A$40,$C$40,IF(AG20=$A$41,$C$41,1))))))*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0)))","v":""},{"$f":"IF(AH20=\"\",\"\",IF(OR(AZ20=3,AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1)),0,ROUND(IF(AZ20=2,VLOOKUP(AJ20,$A$20:$E$23,IF($B$19=VLOOKUP(AH20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH20,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ20,$A$20:$E$23,IF($B$19=VLOOKUP(AH20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH20,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0)))","v":""},{"$f":"IF(AH20=\"\",\"\",IF(OR(AG20<DATE(2010,4,1),AZ20=3,AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1)),0,ROUND(IF(AZ20=2,Main!$L$9/2,Main!$L$9)*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0)))","v":""},null,{"$f":"IF(AH20=\"\",\"\",IF(OR(AZ20=3,AJ20=VLOOKUP(AJ20,I!$I$2:$J$5,1)),0,ROUND(IF(AZ20=2,VLOOKUP(AK20,$A$11:$E$16,IF($B$10=VLOOKUP(AG20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG20,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK20,$A$11:$E$16,IF($B$10=VLOOKUP(AG20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG20,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI20)-DAY(AH20)+1)/DAY(EOMONTH(AH20,0)),0)))","v":""},0,{"$f":"IF(AH20=\"\",\"\",IF(AH20<=$AX$1,AW20-AY20,IF(AND(Main!$F$22=Main!$CA$24,AH20>$AX$1),ROUND(SUM(AK20,AM20)*10%,0),\"\")))","v":""},{"$f":"IF(AG20=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW20*DAY(EOMONTH(AH20,0))/(DAY(AI20)-DAY(AH20)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC20=\"\",\"\",MIN(EOMONTH(BC20,0),VLOOKUP(BC20,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC20,$E$47:$F$53)-1,IF(BC20<$B$2,$B$2-1,I!$Q$9),IF(BC20<$B$3,$B$3-1,I!$Q$9),IF(BC20<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC20,$H$47:$I$53)))","v":""},{"$f":"IF(BC20=\"\",\"\",VLOOKUP(BC20,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC20=\"\",\"\",ROUND(IF(BU20=3,0,IF(BU20=2,IF(BE20=VLOOKUP(BE20,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE20=VLOOKUP(BE20,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0))","v":""},{"$f":"IF(BC20=\"\",\"\",IF(BE20=VLOOKUP(BE20,I!$I$2:$J$5,1),0,ROUND(BF20*VLOOKUP(BC20,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC20=\"\",\"\",IF(OR(BU20=3,BE20=VLOOKUP(BE20,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE20*VLOOKUP(BC20,$B$1:$G$4,2)%,0),VLOOKUP(BC20,$B$2:$H$4,7,TRUE))*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0)))","v":""},{"$f":"IF(BC20=\"\",\"\",IF(OR(BC20<DATE(2010,4,1),$I$2=VLOOKUP(BC20,$B$2:$G$4,5,TRUE),BE20=VLOOKUP(BE20,I!$I$2:$J$5,1)),0,ROUND(IF(BU20=3,0,IF(BU20=2,MIN(ROUND(BE20*$G$13%,0),$G$14)/2,MIN(ROUND(BE20*$G$13%,0),$G$14)))*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0)))","v":""},null,{"$f":"IF(BC20=\"\",\"\",IF(BC20<DATE(2010,4,1),0,IF(OR(BU20=2,BU20=3,BE20=VLOOKUP(BE20,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC20,$B$1:$G$4,4)*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0))))","v":""},{"$f":"IF(BC20=\"\",\"\",IF(OR(BU20=2,BU20=3,BC20<DATE(2010,4,1),BE20=VLOOKUP(BE20,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB20,$A$27:$C$32,2,TRUE),ROUND(BF20*VLOOKUP(BB20,$A$27:$C$32,3,TRUE)%,0))*IF(BB20=$A$36,$C$36,IF(BB20=$A$37,$C$37,IF(BB20=$A$38,$C$38,IF(BB20=$A$39,$C$39,IF(BB20=$A$40,$C$40,IF(BB20=$A$41,$C$41,1))))))*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0)))","v":""},{"$f":"IF(BC20=\"\",\"\",IF(OR(BU20=3,BE20=VLOOKUP(BE20,I!$I$2:$J$5,1)),0,ROUND(IF(BU20=2,VLOOKUP(BE20,$A$20:$E$23,IF($B$19=VLOOKUP(BC20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC20,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE20,$A$20:$E$23,IF($B$19=VLOOKUP(BC20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC20,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0)))","v":""},{"$f":"IF(BC20=\"\",\"\",IF(OR(BB20<DATE(2010,4,1),BU20=3,BE20=VLOOKUP(BE20,I!$I$2:$J$5,1)),0,ROUND(IF(BU20=2,Main!$L$9/2,Main!$L$9)*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0)))","v":""},null,{"$f":"IF(BC20=\"\",\"\",IF(OR(BU20=3,BE20=VLOOKUP(BE20,I!$I$2:$J$5,1)),0,ROUND(IF(BU20=2,VLOOKUP(BF20,$A$11:$E$16,IF($B$10=VLOOKUP(BB20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB20,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF20,$A$11:$E$16,IF($B$10=VLOOKUP(BB20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB20,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD20)-DAY(BC20)+1)/DAY(EOMONTH(BC20,0)),0)))","v":""},0,{"$f":"IF(BC20=\"\",\"\",IF(BC20<=$AX$1,BR20-BT20,IF(AND(Main!$F$22=Main!$CA$24,BC20>$AX$1),ROUND(SUM(BF20,BH20)*10%,0),\"\")))","v":""},{"$f":"IF(BB20=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR20*DAY(EOMONTH(BC20,0))/(DAY(BD20)-DAY(BC20)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA20=\"\",\"\",MIN(EOMONTH(CA20,0),VLOOKUP(CA20,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA20,$E$47:$F$53)-1,IF(CA20<$B$2,$B$2-1,I!$Q$9),IF(CA20<$B$3,$B$3-1,I!$Q$9),IF(CA20<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA20,$H$47:$I$53)))","v":""},{"$f":"IF(CA20=\"\",\"\",VLOOKUP(CA20,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA20=\"\",\"\",ROUND(IF(CS20=3,0,IF(CS20=2,IF(CC20=VLOOKUP(CC20,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC20=VLOOKUP(CC20,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0))","v":""},{"$f":"IF(CA20=\"\",\"\",IF(CC20=VLOOKUP(CC20,I!$I$2:$J$5,1),0,ROUND(CD20*VLOOKUP(CA20,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA20=\"\",\"\",IF(OR(CS20=3,CC20=VLOOKUP(CC20,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC20*VLOOKUP(CA20,$B$1:$G$4,2)%,0),VLOOKUP(CA20,$B$2:$H$4,7,TRUE))*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0)))","v":""},{"$f":"IF(CA20=\"\",\"\",IF(OR(CA20<DATE(2010,4,1),$I$2=VLOOKUP(CA20,$B$2:$G$4,5,TRUE),CC20=VLOOKUP(CC20,I!$I$2:$J$5,1)),0,ROUND(IF(CS20=3,0,IF(CS20=2,MIN(ROUND(CC20*$G$13%,0),$G$14)/2,MIN(ROUND(CC20*$G$13%,0),$G$14)))*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0)))","v":""},null,{"$f":"IF(CA20=\"\",\"\",IF(CA20<DATE(2010,4,1),0,IF(OR(CS20=2,CS20=3,CC20=VLOOKUP(CC20,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA20,$B$1:$G$4,4)*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0))))","v":""},{"$f":"IF(CA20=\"\",\"\",IF(OR(CS20=2,CS20=3,CA20<DATE(2010,4,1),CC20=VLOOKUP(CC20,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ20,$A$27:$C$32,2,TRUE),ROUND(CD20*VLOOKUP(BZ20,$A$27:$C$32,3,TRUE)%,0))*IF(BZ20=$A$36,$C$36,IF(BZ20=$A$37,$C$37,IF(BZ20=$A$38,$C$38,IF(BZ20=$A$39,$C$39,IF(BZ20=$A$40,$C$40,IF(BZ20=$A$41,$C$41,1))))))*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0)))","v":""},{"$f":"IF(CA20=\"\",\"\",IF(OR(CS20=3,CC20=VLOOKUP(CC20,I!$I$2:$J$5,1)),0,ROUND(IF(CS20=2,VLOOKUP(CC20,$A$20:$E$23,IF($B$19=VLOOKUP(CA20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA20,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC20,$A$20:$E$23,IF($B$19=VLOOKUP(CA20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA20,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0)))","v":""},{"$f":"IF(CA20=\"\",\"\",IF(OR(BZ20<DATE(2010,4,1),CS20=3,CC20=VLOOKUP(CC20,I!$I$2:$J$5,1)),0,ROUND(IF(CS20=2,Main!$L$9/2,Main!$L$9)*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0)))","v":""},null,{"$f":"IF(CA20=\"\",\"\",IF(OR(CS20=3,CC20=VLOOKUP(CC20,I!$I$2:$J$5,1)),0,ROUND(IF(CS20=2,VLOOKUP(CD20,$A$11:$E$16,IF($B$10=VLOOKUP(BZ20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ20,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD20,$A$11:$E$16,IF($B$10=VLOOKUP(BZ20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ20,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB20)-DAY(CA20)+1)/DAY(EOMONTH(CA20,0)),0)))","v":""},0,{"$f":"IF(CA20=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD20,CF20)*10%,0),\"\"))","v":""},{"$f":"IF(BZ20=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP20*DAY(EOMONTH(CA20,0))/(DAY(CB20)-DAY(CA20)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV20=\"\",\"\",MIN(EOMONTH(CV20,0),VLOOKUP(CV20,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV20,$E$47:$F$53)-1,IF(CV20<$B$2,$B$2-1,I!$Q$9),IF(CV20<$B$3,$B$3-1,I!$Q$9),IF(CV20<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV20,$H$47:$I$53)))","v":""},{"$f":"IF(CV20=\"\",\"\",VLOOKUP(CV20,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV20=\"\",\"\",ROUND(IF(DN20=3,0,IF(DN20=2,IF(CX20=VLOOKUP(CX20,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX20=VLOOKUP(CX20,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0))","v":""},{"$f":"IF(CV20=\"\",\"\",IF(CX20=VLOOKUP(CX20,I!$I$2:$J$5,1),0,ROUND(CY20*VLOOKUP(CV20,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV20=\"\",\"\",IF(OR(DN20=3,CX20=VLOOKUP(CX20,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX20*VLOOKUP(CV20,$B$1:$G$4,2)%,0),VLOOKUP(CV20,$B$2:$H$4,7,TRUE))*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0)))","v":""},{"$f":"IF(CV20=\"\",\"\",IF(OR(CV20<DATE(2010,4,1),$I$2=VLOOKUP(CV20,$B$2:$G$4,5,TRUE),CX20=VLOOKUP(CX20,I!$I$2:$J$5,1)),0,ROUND(IF(DN20=3,0,IF(DN20=2,MIN(ROUND(CX20*$G$13%,0),$G$14)/2,MIN(ROUND(CX20*$G$13%,0),$G$14)))*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0)))","v":""},null,{"$f":"IF(CV20=\"\",\"\",IF(CV20<DATE(2010,4,1),0,IF(OR(DN20=2,DN20=3,CX20=VLOOKUP(CX20,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV20,$B$1:$G$4,4)*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0))))","v":""},{"$f":"IF(CV20=\"\",\"\",IF(OR(DN20=2,DN20=3,CV20<DATE(2010,4,1),CX20=VLOOKUP(CX20,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU20,$A$27:$C$32,2,TRUE),ROUND(CY20*VLOOKUP(CU20,$A$27:$C$32,3,TRUE)%,0))*IF(CU20=$A$36,$C$36,IF(CU20=$A$37,$C$37,IF(CU20=$A$38,$C$38,IF(CU20=$A$39,$C$39,IF(CU20=$A$40,$C$40,IF(CU20=$A$41,$C$41,1))))))*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0)))","v":""},{"$f":"IF(CV20=\"\",\"\",IF(OR(DN20=3,CX20=VLOOKUP(CX20,I!$I$2:$J$5,1)),0,ROUND(IF(DN20=2,VLOOKUP(CX20,$A$20:$E$23,IF($B$19=VLOOKUP(CV20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV20,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX20,$A$20:$E$23,IF($B$19=VLOOKUP(CV20,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV20,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV20,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0)))","v":""},{"$f":"IF(CV20=\"\",\"\",IF(OR(CU20<DATE(2010,4,1),DN20=3,CX20=VLOOKUP(CX20,I!$I$2:$J$5,1)),0,ROUND(IF(DN20=2,Main!$L$9/2,Main!$L$9)*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0)))","v":""},null,{"$f":"IF(CV20=\"\",\"\",IF(OR(DN20=3,CX20=VLOOKUP(CX20,I!$I$2:$J$5,1)),0,ROUND(IF(DN20=2,VLOOKUP(CY20,$A$11:$E$16,IF($B$10=VLOOKUP(CU20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU20,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY20,$A$11:$E$16,IF($B$10=VLOOKUP(CU20,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU20,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU20,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW20)-DAY(CV20)+1)/DAY(EOMONTH(CV20,0)),0)))","v":""},0,{"$f":"IF(CV20=\"\",\"\",IF(CX20=VLOOKUP(CX20,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY20,DA20)*10%,0),\"\")))","v":""},{"$f":"IF(CU20=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK20*DAY(EOMONTH(CV20,0))/(DAY(CW20)-DAY(CV20)+1),$H$17:$I$22)))","v":""},1]
[8201,300,160,120,0,null,null,15001,150,null,"","",{"$f":"IF(L21=\"\",\"\",MIN(EOMONTH(L21,0),VLOOKUP(L21,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L21,$E$47:$F$53)-1,IF(L21<$B$2,$B$2-1,I!$Q$9),IF(L21<$B$3,$B$3-1,I!$Q$9),IF(L21<$B$4,$B$4-1,I!$Q$9),LOOKUP(L21,$H$47:$I$53)))","v":""},{"$f":"IF(L21=\"\",\"\",VLOOKUP(L21,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L21=\"\",\"\",ROUND(IF(AB21=3,0,IF(AB21=2,IF(N21=VLOOKUP(N21,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N21=VLOOKUP(N21,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0))","v":""},{"$f":"IF(L21=\"\",\"\",IF(N21=VLOOKUP(N21,I!$I$2:$J$5,1),0,ROUND(O21*VLOOKUP(L21,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L21=\"\",\"\",IF(OR(AB21=3,N21=VLOOKUP(N21,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N21*VLOOKUP(L21,$B$1:$G$4,2)%,0),VLOOKUP(L21,$B$2:$H$4,7,TRUE))*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0)))","v":""},{"$f":"IF(L21=\"\",\"\",IF(OR(L21<DATE(2010,4,1),$I$2=VLOOKUP(L21,$B$2:$G$4,5,TRUE),N21=VLOOKUP(N21,I!$I$2:$J$5,1)),0,ROUND(IF(AB21=3,0,IF(AB21=2,MIN(ROUND(N21*$G$13%,0),$G$14)/2,MIN(ROUND(N21*$G$13%,0),$G$14)))*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0)))","v":""},null,{"$f":"IF(L21=\"\",\"\",IF(L21<DATE(2010,4,1),0,IF(OR(AB21=2,AB21=3,N21=VLOOKUP(N21,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L21,$B$1:$G$4,4)*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0))))","v":""},{"$f":"IF(L21=\"\",\"\",IF(OR(AB21=2,AB21=3,L21<DATE(2010,4,1),N21=VLOOKUP(N21,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K21,$A$27:$C$32,2,TRUE),ROUND(O21*VLOOKUP(K21,$A$27:$C$32,3,TRUE)%,0))*IF(K21=$A$36,$C$36,IF(K21=$A$37,$C$37,IF(K21=$A$38,$C$38,IF(K21=$A$39,$C$39,IF(K21=$A$40,$C$40,IF(K21=$A$41,$C$41,1))))))*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0)))","v":""},{"$f":"IF(L21=\"\",\"\",IF(OR(AB21=3,N21=VLOOKUP(N21,I!$I$2:$J$5,1)),0,ROUND(IF(AB21=2,VLOOKUP(N21,$A$20:$E$23,IF($B$19=VLOOKUP(L21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L21,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N21,$A$20:$E$23,IF($B$19=VLOOKUP(L21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L21,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0)))","v":""},{"$f":"IF(L21=\"\",\"\",IF(OR(K21<DATE(2010,4,1),AB21=3,N21=VLOOKUP(N21,I!$I$2:$J$5,1)),0,ROUND(IF(AB21=2,Main!$L$9/2,Main!$L$9)*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0)))","v":""},null,{"$f":"IF(L21=\"\",\"\",IF(OR(AB21=3,N21=VLOOKUP(N21,I!$I$2:$J$5,1)),0,ROUND(IF(AB21=2,VLOOKUP(O21,$A$11:$E$16,IF($B$10=VLOOKUP(K21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K21,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O21,$A$11:$E$16,IF($B$10=VLOOKUP(K21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K21,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M21)-DAY(L21)+1)/DAY(EOMONTH(L21,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH21=\"\",\"\",MIN(EOMONTH(AH21,0),VLOOKUP(AH21,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH21,$E$47:$F$53)-1,IF(AH21<$B$2,$B$2-1,I!$Q$9),IF(AH21<$B$3,$B$3-1,I!$Q$9),IF(AH21<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH21,$H$47:$I$53)))","v":""},{"$f":"IF(AH21=\"\",\"\",VLOOKUP(AH21,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH21=\"\",\"\",ROUND(IF(AZ21=3,0,IF(AZ21=2,IF(AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0))","v":""},{"$f":"IF(AH21=\"\",\"\",IF(AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1),0,ROUND(AK21*VLOOKUP(AH21,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH21=\"\",\"\",IF(OR(AZ21=3,AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ21*VLOOKUP(AH21,$B$1:$G$4,2)%,0),VLOOKUP(AH21,$B$2:$H$4,7,TRUE))*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0)))","v":""},{"$f":"IF(AH21=\"\",\"\",IF(OR(AH21<DATE(2010,4,1),$I$2=VLOOKUP(AH21,$B$2:$G$4,5,TRUE),AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1)),0,ROUND(IF(AZ21=3,0,IF(AZ21=2,MIN(ROUND(AJ21*$G$13%,0),$G$14)/2,MIN(ROUND(AJ21*$G$13%,0),$G$14)))*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0)))","v":""},null,{"$f":"IF(AH21=\"\",\"\",IF(AH21<DATE(2010,4,1),0,IF(OR(AZ21=2,AZ21=3,AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH21,$B$1:$G$4,4)*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0))))","v":""},{"$f":"IF(AH21=\"\",\"\",IF(OR(AZ21=2,AZ21=3,AH21<DATE(2010,4,1),AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG21,$A$27:$C$32,2,TRUE),ROUND(AK21*VLOOKUP(AG21,$A$27:$C$32,3,TRUE)%,0))*IF(AG21=$A$36,$C$36,IF(AG21=$A$37,$C$37,IF(AG21=$A$38,$C$38,IF(AG21=$A$39,$C$39,IF(AG21=$A$40,$C$40,IF(AG21=$A$41,$C$41,1))))))*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0)))","v":""},{"$f":"IF(AH21=\"\",\"\",IF(OR(AZ21=3,AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1)),0,ROUND(IF(AZ21=2,VLOOKUP(AJ21,$A$20:$E$23,IF($B$19=VLOOKUP(AH21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH21,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ21,$A$20:$E$23,IF($B$19=VLOOKUP(AH21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH21,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0)))","v":""},{"$f":"IF(AH21=\"\",\"\",IF(OR(AG21<DATE(2010,4,1),AZ21=3,AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1)),0,ROUND(IF(AZ21=2,Main!$L$9/2,Main!$L$9)*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0)))","v":""},null,{"$f":"IF(AH21=\"\",\"\",IF(OR(AZ21=3,AJ21=VLOOKUP(AJ21,I!$I$2:$J$5,1)),0,ROUND(IF(AZ21=2,VLOOKUP(AK21,$A$11:$E$16,IF($B$10=VLOOKUP(AG21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG21,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK21,$A$11:$E$16,IF($B$10=VLOOKUP(AG21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG21,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI21)-DAY(AH21)+1)/DAY(EOMONTH(AH21,0)),0)))","v":""},0,{"$f":"IF(AH21=\"\",\"\",IF(AH21<=$AX$1,AW21-AY21,IF(AND(Main!$F$22=Main!$CA$24,AH21>$AX$1),ROUND(SUM(AK21,AM21)*10%,0),\"\")))","v":""},{"$f":"IF(AG21=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW21*DAY(EOMONTH(AH21,0))/(DAY(AI21)-DAY(AH21)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC21=\"\",\"\",MIN(EOMONTH(BC21,0),VLOOKUP(BC21,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC21,$E$47:$F$53)-1,IF(BC21<$B$2,$B$2-1,I!$Q$9),IF(BC21<$B$3,$B$3-1,I!$Q$9),IF(BC21<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC21,$H$47:$I$53)))","v":""},{"$f":"IF(BC21=\"\",\"\",VLOOKUP(BC21,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC21=\"\",\"\",ROUND(IF(BU21=3,0,IF(BU21=2,IF(BE21=VLOOKUP(BE21,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE21=VLOOKUP(BE21,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0))","v":""},{"$f":"IF(BC21=\"\",\"\",IF(BE21=VLOOKUP(BE21,I!$I$2:$J$5,1),0,ROUND(BF21*VLOOKUP(BC21,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC21=\"\",\"\",IF(OR(BU21=3,BE21=VLOOKUP(BE21,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE21*VLOOKUP(BC21,$B$1:$G$4,2)%,0),VLOOKUP(BC21,$B$2:$H$4,7,TRUE))*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0)))","v":""},{"$f":"IF(BC21=\"\",\"\",IF(OR(BC21<DATE(2010,4,1),$I$2=VLOOKUP(BC21,$B$2:$G$4,5,TRUE),BE21=VLOOKUP(BE21,I!$I$2:$J$5,1)),0,ROUND(IF(BU21=3,0,IF(BU21=2,MIN(ROUND(BE21*$G$13%,0),$G$14)/2,MIN(ROUND(BE21*$G$13%,0),$G$14)))*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0)))","v":""},null,{"$f":"IF(BC21=\"\",\"\",IF(BC21<DATE(2010,4,1),0,IF(OR(BU21=2,BU21=3,BE21=VLOOKUP(BE21,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC21,$B$1:$G$4,4)*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0))))","v":""},{"$f":"IF(BC21=\"\",\"\",IF(OR(BU21=2,BU21=3,BC21<DATE(2010,4,1),BE21=VLOOKUP(BE21,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB21,$A$27:$C$32,2,TRUE),ROUND(BF21*VLOOKUP(BB21,$A$27:$C$32,3,TRUE)%,0))*IF(BB21=$A$36,$C$36,IF(BB21=$A$37,$C$37,IF(BB21=$A$38,$C$38,IF(BB21=$A$39,$C$39,IF(BB21=$A$40,$C$40,IF(BB21=$A$41,$C$41,1))))))*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0)))","v":""},{"$f":"IF(BC21=\"\",\"\",IF(OR(BU21=3,BE21=VLOOKUP(BE21,I!$I$2:$J$5,1)),0,ROUND(IF(BU21=2,VLOOKUP(BE21,$A$20:$E$23,IF($B$19=VLOOKUP(BC21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC21,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE21,$A$20:$E$23,IF($B$19=VLOOKUP(BC21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC21,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0)))","v":""},{"$f":"IF(BC21=\"\",\"\",IF(OR(BB21<DATE(2010,4,1),BU21=3,BE21=VLOOKUP(BE21,I!$I$2:$J$5,1)),0,ROUND(IF(BU21=2,Main!$L$9/2,Main!$L$9)*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0)))","v":""},null,{"$f":"IF(BC21=\"\",\"\",IF(OR(BU21=3,BE21=VLOOKUP(BE21,I!$I$2:$J$5,1)),0,ROUND(IF(BU21=2,VLOOKUP(BF21,$A$11:$E$16,IF($B$10=VLOOKUP(BB21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB21,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF21,$A$11:$E$16,IF($B$10=VLOOKUP(BB21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB21,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD21)-DAY(BC21)+1)/DAY(EOMONTH(BC21,0)),0)))","v":""},0,{"$f":"IF(BC21=\"\",\"\",IF(BC21<=$AX$1,BR21-BT21,IF(AND(Main!$F$22=Main!$CA$24,BC21>$AX$1),ROUND(SUM(BF21,BH21)*10%,0),\"\")))","v":""},{"$f":"IF(BB21=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR21*DAY(EOMONTH(BC21,0))/(DAY(BD21)-DAY(BC21)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA21=\"\",\"\",MIN(EOMONTH(CA21,0),VLOOKUP(CA21,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA21,$E$47:$F$53)-1,IF(CA21<$B$2,$B$2-1,I!$Q$9),IF(CA21<$B$3,$B$3-1,I!$Q$9),IF(CA21<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA21,$H$47:$I$53)))","v":""},{"$f":"IF(CA21=\"\",\"\",VLOOKUP(CA21,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA21=\"\",\"\",ROUND(IF(CS21=3,0,IF(CS21=2,IF(CC21=VLOOKUP(CC21,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC21=VLOOKUP(CC21,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0))","v":""},{"$f":"IF(CA21=\"\",\"\",IF(CC21=VLOOKUP(CC21,I!$I$2:$J$5,1),0,ROUND(CD21*VLOOKUP(CA21,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA21=\"\",\"\",IF(OR(CS21=3,CC21=VLOOKUP(CC21,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC21*VLOOKUP(CA21,$B$1:$G$4,2)%,0),VLOOKUP(CA21,$B$2:$H$4,7,TRUE))*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0)))","v":""},{"$f":"IF(CA21=\"\",\"\",IF(OR(CA21<DATE(2010,4,1),$I$2=VLOOKUP(CA21,$B$2:$G$4,5,TRUE),CC21=VLOOKUP(CC21,I!$I$2:$J$5,1)),0,ROUND(IF(CS21=3,0,IF(CS21=2,MIN(ROUND(CC21*$G$13%,0),$G$14)/2,MIN(ROUND(CC21*$G$13%,0),$G$14)))*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0)))","v":""},null,{"$f":"IF(CA21=\"\",\"\",IF(CA21<DATE(2010,4,1),0,IF(OR(CS21=2,CS21=3,CC21=VLOOKUP(CC21,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA21,$B$1:$G$4,4)*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0))))","v":""},{"$f":"IF(CA21=\"\",\"\",IF(OR(CS21=2,CS21=3,CA21<DATE(2010,4,1),CC21=VLOOKUP(CC21,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ21,$A$27:$C$32,2,TRUE),ROUND(CD21*VLOOKUP(BZ21,$A$27:$C$32,3,TRUE)%,0))*IF(BZ21=$A$36,$C$36,IF(BZ21=$A$37,$C$37,IF(BZ21=$A$38,$C$38,IF(BZ21=$A$39,$C$39,IF(BZ21=$A$40,$C$40,IF(BZ21=$A$41,$C$41,1))))))*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0)))","v":""},{"$f":"IF(CA21=\"\",\"\",IF(OR(CS21=3,CC21=VLOOKUP(CC21,I!$I$2:$J$5,1)),0,ROUND(IF(CS21=2,VLOOKUP(CC21,$A$20:$E$23,IF($B$19=VLOOKUP(CA21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA21,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC21,$A$20:$E$23,IF($B$19=VLOOKUP(CA21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA21,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0)))","v":""},{"$f":"IF(CA21=\"\",\"\",IF(OR(BZ21<DATE(2010,4,1),CS21=3,CC21=VLOOKUP(CC21,I!$I$2:$J$5,1)),0,ROUND(IF(CS21=2,Main!$L$9/2,Main!$L$9)*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0)))","v":""},null,{"$f":"IF(CA21=\"\",\"\",IF(OR(CS21=3,CC21=VLOOKUP(CC21,I!$I$2:$J$5,1)),0,ROUND(IF(CS21=2,VLOOKUP(CD21,$A$11:$E$16,IF($B$10=VLOOKUP(BZ21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ21,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD21,$A$11:$E$16,IF($B$10=VLOOKUP(BZ21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ21,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB21)-DAY(CA21)+1)/DAY(EOMONTH(CA21,0)),0)))","v":""},0,{"$f":"IF(CA21=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD21,CF21)*10%,0),\"\"))","v":""},{"$f":"IF(BZ21=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP21*DAY(EOMONTH(CA21,0))/(DAY(CB21)-DAY(CA21)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV21=\"\",\"\",MIN(EOMONTH(CV21,0),VLOOKUP(CV21,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV21,$E$47:$F$53)-1,IF(CV21<$B$2,$B$2-1,I!$Q$9),IF(CV21<$B$3,$B$3-1,I!$Q$9),IF(CV21<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV21,$H$47:$I$53)))","v":""},{"$f":"IF(CV21=\"\",\"\",VLOOKUP(CV21,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV21=\"\",\"\",ROUND(IF(DN21=3,0,IF(DN21=2,IF(CX21=VLOOKUP(CX21,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX21=VLOOKUP(CX21,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0))","v":""},{"$f":"IF(CV21=\"\",\"\",IF(CX21=VLOOKUP(CX21,I!$I$2:$J$5,1),0,ROUND(CY21*VLOOKUP(CV21,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV21=\"\",\"\",IF(OR(DN21=3,CX21=VLOOKUP(CX21,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX21*VLOOKUP(CV21,$B$1:$G$4,2)%,0),VLOOKUP(CV21,$B$2:$H$4,7,TRUE))*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0)))","v":""},{"$f":"IF(CV21=\"\",\"\",IF(OR(CV21<DATE(2010,4,1),$I$2=VLOOKUP(CV21,$B$2:$G$4,5,TRUE),CX21=VLOOKUP(CX21,I!$I$2:$J$5,1)),0,ROUND(IF(DN21=3,0,IF(DN21=2,MIN(ROUND(CX21*$G$13%,0),$G$14)/2,MIN(ROUND(CX21*$G$13%,0),$G$14)))*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0)))","v":""},null,{"$f":"IF(CV21=\"\",\"\",IF(CV21<DATE(2010,4,1),0,IF(OR(DN21=2,DN21=3,CX21=VLOOKUP(CX21,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV21,$B$1:$G$4,4)*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0))))","v":""},{"$f":"IF(CV21=\"\",\"\",IF(OR(DN21=2,DN21=3,CV21<DATE(2010,4,1),CX21=VLOOKUP(CX21,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU21,$A$27:$C$32,2,TRUE),ROUND(CY21*VLOOKUP(CU21,$A$27:$C$32,3,TRUE)%,0))*IF(CU21=$A$36,$C$36,IF(CU21=$A$37,$C$37,IF(CU21=$A$38,$C$38,IF(CU21=$A$39,$C$39,IF(CU21=$A$40,$C$40,IF(CU21=$A$41,$C$41,1))))))*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0)))","v":""},{"$f":"IF(CV21=\"\",\"\",IF(OR(DN21=3,CX21=VLOOKUP(CX21,I!$I$2:$J$5,1)),0,ROUND(IF(DN21=2,VLOOKUP(CX21,$A$20:$E$23,IF($B$19=VLOOKUP(CV21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV21,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX21,$A$20:$E$23,IF($B$19=VLOOKUP(CV21,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV21,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV21,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0)))","v":""},{"$f":"IF(CV21=\"\",\"\",IF(OR(CU21<DATE(2010,4,1),DN21=3,CX21=VLOOKUP(CX21,I!$I$2:$J$5,1)),0,ROUND(IF(DN21=2,Main!$L$9/2,Main!$L$9)*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0)))","v":""},null,{"$f":"IF(CV21=\"\",\"\",IF(OR(DN21=3,CX21=VLOOKUP(CX21,I!$I$2:$J$5,1)),0,ROUND(IF(DN21=2,VLOOKUP(CY21,$A$11:$E$16,IF($B$10=VLOOKUP(CU21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU21,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY21,$A$11:$E$16,IF($B$10=VLOOKUP(CU21,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU21,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU21,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW21)-DAY(CV21)+1)/DAY(EOMONTH(CV21,0)),0)))","v":""},0,{"$f":"IF(CV21=\"\",\"\",IF(CX21=VLOOKUP(CX21,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY21,DA21)*10%,0),\"\")))","v":""},{"$f":"IF(CU21=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK21*DAY(EOMONTH(CV21,0))/(DAY(CW21)-DAY(CV21)+1),$H$17:$I$22)))","v":""},1]
[13271,350,220,130,0,"Surender Leave",null,20001,200,null,"","",{"$f":"IF(L22=\"\",\"\",MIN(EOMONTH(L22,0),VLOOKUP(L22,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L22,$E$47:$F$53)-1,IF(L22<$B$2,$B$2-1,I!$Q$9),IF(L22<$B$3,$B$3-1,I!$Q$9),IF(L22<$B$4,$B$4-1,I!$Q$9),LOOKUP(L22,$H$47:$I$53)))","v":""},{"$f":"IF(L22=\"\",\"\",VLOOKUP(L22,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L22=\"\",\"\",ROUND(IF(AB22=3,0,IF(AB22=2,IF(N22=VLOOKUP(N22,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N22=VLOOKUP(N22,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0))","v":""},{"$f":"IF(L22=\"\",\"\",IF(N22=VLOOKUP(N22,I!$I$2:$J$5,1),0,ROUND(O22*VLOOKUP(L22,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L22=\"\",\"\",IF(OR(AB22=3,N22=VLOOKUP(N22,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N22*VLOOKUP(L22,$B$1:$G$4,2)%,0),VLOOKUP(L22,$B$2:$H$4,7,TRUE))*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0)))","v":""},{"$f":"IF(L22=\"\",\"\",IF(OR(L22<DATE(2010,4,1),$I$2=VLOOKUP(L22,$B$2:$G$4,5,TRUE),N22=VLOOKUP(N22,I!$I$2:$J$5,1)),0,ROUND(IF(AB22=3,0,IF(AB22=2,MIN(ROUND(N22*$G$13%,0),$G$14)/2,MIN(ROUND(N22*$G$13%,0),$G$14)))*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0)))","v":""},null,{"$f":"IF(L22=\"\",\"\",IF(L22<DATE(2010,4,1),0,IF(OR(AB22=2,AB22=3,N22=VLOOKUP(N22,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L22,$B$1:$G$4,4)*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0))))","v":""},{"$f":"IF(L22=\"\",\"\",IF(OR(AB22=2,AB22=3,L22<DATE(2010,4,1),N22=VLOOKUP(N22,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K22,$A$27:$C$32,2,TRUE),ROUND(O22*VLOOKUP(K22,$A$27:$C$32,3,TRUE)%,0))*IF(K22=$A$36,$C$36,IF(K22=$A$37,$C$37,IF(K22=$A$38,$C$38,IF(K22=$A$39,$C$39,IF(K22=$A$40,$C$40,IF(K22=$A$41,$C$41,1))))))*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0)))","v":""},{"$f":"IF(L22=\"\",\"\",IF(OR(AB22=3,N22=VLOOKUP(N22,I!$I$2:$J$5,1)),0,ROUND(IF(AB22=2,VLOOKUP(N22,$A$20:$E$23,IF($B$19=VLOOKUP(L22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L22,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N22,$A$20:$E$23,IF($B$19=VLOOKUP(L22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L22,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0)))","v":""},{"$f":"IF(L22=\"\",\"\",IF(OR(K22<DATE(2010,4,1),AB22=3,N22=VLOOKUP(N22,I!$I$2:$J$5,1)),0,ROUND(IF(AB22=2,Main!$L$9/2,Main!$L$9)*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0)))","v":""},null,{"$f":"IF(L22=\"\",\"\",IF(OR(AB22=3,N22=VLOOKUP(N22,I!$I$2:$J$5,1)),0,ROUND(IF(AB22=2,VLOOKUP(O22,$A$11:$E$16,IF($B$10=VLOOKUP(K22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K22,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O22,$A$11:$E$16,IF($B$10=VLOOKUP(K22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K22,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M22)-DAY(L22)+1)/DAY(EOMONTH(L22,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH22=\"\",\"\",MIN(EOMONTH(AH22,0),VLOOKUP(AH22,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH22,$E$47:$F$53)-1,IF(AH22<$B$2,$B$2-1,I!$Q$9),IF(AH22<$B$3,$B$3-1,I!$Q$9),IF(AH22<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH22,$H$47:$I$53)))","v":""},{"$f":"IF(AH22=\"\",\"\",VLOOKUP(AH22,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH22=\"\",\"\",ROUND(IF(AZ22=3,0,IF(AZ22=2,IF(AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0))","v":""},{"$f":"IF(AH22=\"\",\"\",IF(AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1),0,ROUND(AK22*VLOOKUP(AH22,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH22=\"\",\"\",IF(OR(AZ22=3,AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ22*VLOOKUP(AH22,$B$1:$G$4,2)%,0),VLOOKUP(AH22,$B$2:$H$4,7,TRUE))*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0)))","v":""},{"$f":"IF(AH22=\"\",\"\",IF(OR(AH22<DATE(2010,4,1),$I$2=VLOOKUP(AH22,$B$2:$G$4,5,TRUE),AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1)),0,ROUND(IF(AZ22=3,0,IF(AZ22=2,MIN(ROUND(AJ22*$G$13%,0),$G$14)/2,MIN(ROUND(AJ22*$G$13%,0),$G$14)))*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0)))","v":""},null,{"$f":"IF(AH22=\"\",\"\",IF(AH22<DATE(2010,4,1),0,IF(OR(AZ22=2,AZ22=3,AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH22,$B$1:$G$4,4)*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0))))","v":""},{"$f":"IF(AH22=\"\",\"\",IF(OR(AZ22=2,AZ22=3,AH22<DATE(2010,4,1),AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG22,$A$27:$C$32,2,TRUE),ROUND(AK22*VLOOKUP(AG22,$A$27:$C$32,3,TRUE)%,0))*IF(AG22=$A$36,$C$36,IF(AG22=$A$37,$C$37,IF(AG22=$A$38,$C$38,IF(AG22=$A$39,$C$39,IF(AG22=$A$40,$C$40,IF(AG22=$A$41,$C$41,1))))))*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0)))","v":""},{"$f":"IF(AH22=\"\",\"\",IF(OR(AZ22=3,AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1)),0,ROUND(IF(AZ22=2,VLOOKUP(AJ22,$A$20:$E$23,IF($B$19=VLOOKUP(AH22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH22,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ22,$A$20:$E$23,IF($B$19=VLOOKUP(AH22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH22,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0)))","v":""},{"$f":"IF(AH22=\"\",\"\",IF(OR(AG22<DATE(2010,4,1),AZ22=3,AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1)),0,ROUND(IF(AZ22=2,Main!$L$9/2,Main!$L$9)*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0)))","v":""},null,{"$f":"IF(AH22=\"\",\"\",IF(OR(AZ22=3,AJ22=VLOOKUP(AJ22,I!$I$2:$J$5,1)),0,ROUND(IF(AZ22=2,VLOOKUP(AK22,$A$11:$E$16,IF($B$10=VLOOKUP(AG22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG22,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK22,$A$11:$E$16,IF($B$10=VLOOKUP(AG22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG22,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI22)-DAY(AH22)+1)/DAY(EOMONTH(AH22,0)),0)))","v":""},0,{"$f":"IF(AH22=\"\",\"\",IF(AH22<=$AX$1,AW22-AY22,IF(AND(Main!$F$22=Main!$CA$24,AH22>$AX$1),ROUND(SUM(AK22,AM22)*10%,0),\"\")))","v":""},{"$f":"IF(AG22=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW22*DAY(EOMONTH(AH22,0))/(DAY(AI22)-DAY(AH22)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC22=\"\",\"\",MIN(EOMONTH(BC22,0),VLOOKUP(BC22,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC22,$E$47:$F$53)-1,IF(BC22<$B$2,$B$2-1,I!$Q$9),IF(BC22<$B$3,$B$3-1,I!$Q$9),IF(BC22<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC22,$H$47:$I$53)))","v":""},{"$f":"IF(BC22=\"\",\"\",VLOOKUP(BC22,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC22=\"\",\"\",ROUND(IF(BU22=3,0,IF(BU22=2,IF(BE22=VLOOKUP(BE22,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE22=VLOOKUP(BE22,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0))","v":""},{"$f":"IF(BC22=\"\",\"\",IF(BE22=VLOOKUP(BE22,I!$I$2:$J$5,1),0,ROUND(BF22*VLOOKUP(BC22,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC22=\"\",\"\",IF(OR(BU22=3,BE22=VLOOKUP(BE22,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE22*VLOOKUP(BC22,$B$1:$G$4,2)%,0),VLOOKUP(BC22,$B$2:$H$4,7,TRUE))*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0)))","v":""},{"$f":"IF(BC22=\"\",\"\",IF(OR(BC22<DATE(2010,4,1),$I$2=VLOOKUP(BC22,$B$2:$G$4,5,TRUE),BE22=VLOOKUP(BE22,I!$I$2:$J$5,1)),0,ROUND(IF(BU22=3,0,IF(BU22=2,MIN(ROUND(BE22*$G$13%,0),$G$14)/2,MIN(ROUND(BE22*$G$13%,0),$G$14)))*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0)))","v":""},null,{"$f":"IF(BC22=\"\",\"\",IF(BC22<DATE(2010,4,1),0,IF(OR(BU22=2,BU22=3,BE22=VLOOKUP(BE22,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC22,$B$1:$G$4,4)*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0))))","v":""},{"$f":"IF(BC22=\"\",\"\",IF(OR(BU22=2,BU22=3,BC22<DATE(2010,4,1),BE22=VLOOKUP(BE22,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB22,$A$27:$C$32,2,TRUE),ROUND(BF22*VLOOKUP(BB22,$A$27:$C$32,3,TRUE)%,0))*IF(BB22=$A$36,$C$36,IF(BB22=$A$37,$C$37,IF(BB22=$A$38,$C$38,IF(BB22=$A$39,$C$39,IF(BB22=$A$40,$C$40,IF(BB22=$A$41,$C$41,1))))))*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0)))","v":""},{"$f":"IF(BC22=\"\",\"\",IF(OR(BU22=3,BE22=VLOOKUP(BE22,I!$I$2:$J$5,1)),0,ROUND(IF(BU22=2,VLOOKUP(BE22,$A$20:$E$23,IF($B$19=VLOOKUP(BC22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC22,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE22,$A$20:$E$23,IF($B$19=VLOOKUP(BC22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC22,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0)))","v":""},{"$f":"IF(BC22=\"\",\"\",IF(OR(BB22<DATE(2010,4,1),BU22=3,BE22=VLOOKUP(BE22,I!$I$2:$J$5,1)),0,ROUND(IF(BU22=2,Main!$L$9/2,Main!$L$9)*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0)))","v":""},null,{"$f":"IF(BC22=\"\",\"\",IF(OR(BU22=3,BE22=VLOOKUP(BE22,I!$I$2:$J$5,1)),0,ROUND(IF(BU22=2,VLOOKUP(BF22,$A$11:$E$16,IF($B$10=VLOOKUP(BB22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB22,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF22,$A$11:$E$16,IF($B$10=VLOOKUP(BB22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB22,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD22)-DAY(BC22)+1)/DAY(EOMONTH(BC22,0)),0)))","v":""},0,{"$f":"IF(BC22=\"\",\"\",IF(BC22<=$AX$1,BR22-BT22,IF(AND(Main!$F$22=Main!$CA$24,BC22>$AX$1),ROUND(SUM(BF22,BH22)*10%,0),\"\")))","v":""},{"$f":"IF(BB22=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR22*DAY(EOMONTH(BC22,0))/(DAY(BD22)-DAY(BC22)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA22=\"\",\"\",MIN(EOMONTH(CA22,0),VLOOKUP(CA22,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA22,$E$47:$F$53)-1,IF(CA22<$B$2,$B$2-1,I!$Q$9),IF(CA22<$B$3,$B$3-1,I!$Q$9),IF(CA22<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA22,$H$47:$I$53)))","v":""},{"$f":"IF(CA22=\"\",\"\",VLOOKUP(CA22,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA22=\"\",\"\",ROUND(IF(CS22=3,0,IF(CS22=2,IF(CC22=VLOOKUP(CC22,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC22=VLOOKUP(CC22,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0))","v":""},{"$f":"IF(CA22=\"\",\"\",IF(CC22=VLOOKUP(CC22,I!$I$2:$J$5,1),0,ROUND(CD22*VLOOKUP(CA22,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA22=\"\",\"\",IF(OR(CS22=3,CC22=VLOOKUP(CC22,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC22*VLOOKUP(CA22,$B$1:$G$4,2)%,0),VLOOKUP(CA22,$B$2:$H$4,7,TRUE))*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0)))","v":""},{"$f":"IF(CA22=\"\",\"\",IF(OR(CA22<DATE(2010,4,1),$I$2=VLOOKUP(CA22,$B$2:$G$4,5,TRUE),CC22=VLOOKUP(CC22,I!$I$2:$J$5,1)),0,ROUND(IF(CS22=3,0,IF(CS22=2,MIN(ROUND(CC22*$G$13%,0),$G$14)/2,MIN(ROUND(CC22*$G$13%,0),$G$14)))*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0)))","v":""},null,{"$f":"IF(CA22=\"\",\"\",IF(CA22<DATE(2010,4,1),0,IF(OR(CS22=2,CS22=3,CC22=VLOOKUP(CC22,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA22,$B$1:$G$4,4)*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0))))","v":""},{"$f":"IF(CA22=\"\",\"\",IF(OR(CS22=2,CS22=3,CA22<DATE(2010,4,1),CC22=VLOOKUP(CC22,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ22,$A$27:$C$32,2,TRUE),ROUND(CD22*VLOOKUP(BZ22,$A$27:$C$32,3,TRUE)%,0))*IF(BZ22=$A$36,$C$36,IF(BZ22=$A$37,$C$37,IF(BZ22=$A$38,$C$38,IF(BZ22=$A$39,$C$39,IF(BZ22=$A$40,$C$40,IF(BZ22=$A$41,$C$41,1))))))*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0)))","v":""},{"$f":"IF(CA22=\"\",\"\",IF(OR(CS22=3,CC22=VLOOKUP(CC22,I!$I$2:$J$5,1)),0,ROUND(IF(CS22=2,VLOOKUP(CC22,$A$20:$E$23,IF($B$19=VLOOKUP(CA22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA22,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC22,$A$20:$E$23,IF($B$19=VLOOKUP(CA22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA22,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0)))","v":""},{"$f":"IF(CA22=\"\",\"\",IF(OR(BZ22<DATE(2010,4,1),CS22=3,CC22=VLOOKUP(CC22,I!$I$2:$J$5,1)),0,ROUND(IF(CS22=2,Main!$L$9/2,Main!$L$9)*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0)))","v":""},null,{"$f":"IF(CA22=\"\",\"\",IF(OR(CS22=3,CC22=VLOOKUP(CC22,I!$I$2:$J$5,1)),0,ROUND(IF(CS22=2,VLOOKUP(CD22,$A$11:$E$16,IF($B$10=VLOOKUP(BZ22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ22,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD22,$A$11:$E$16,IF($B$10=VLOOKUP(BZ22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ22,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB22)-DAY(CA22)+1)/DAY(EOMONTH(CA22,0)),0)))","v":""},0,{"$f":"IF(CA22=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD22,CF22)*10%,0),\"\"))","v":""},{"$f":"IF(BZ22=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP22*DAY(EOMONTH(CA22,0))/(DAY(CB22)-DAY(CA22)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV22=\"\",\"\",MIN(EOMONTH(CV22,0),VLOOKUP(CV22,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV22,$E$47:$F$53)-1,IF(CV22<$B$2,$B$2-1,I!$Q$9),IF(CV22<$B$3,$B$3-1,I!$Q$9),IF(CV22<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV22,$H$47:$I$53)))","v":""},{"$f":"IF(CV22=\"\",\"\",VLOOKUP(CV22,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV22=\"\",\"\",ROUND(IF(DN22=3,0,IF(DN22=2,IF(CX22=VLOOKUP(CX22,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX22=VLOOKUP(CX22,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0))","v":""},{"$f":"IF(CV22=\"\",\"\",IF(CX22=VLOOKUP(CX22,I!$I$2:$J$5,1),0,ROUND(CY22*VLOOKUP(CV22,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV22=\"\",\"\",IF(OR(DN22=3,CX22=VLOOKUP(CX22,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX22*VLOOKUP(CV22,$B$1:$G$4,2)%,0),VLOOKUP(CV22,$B$2:$H$4,7,TRUE))*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0)))","v":""},{"$f":"IF(CV22=\"\",\"\",IF(OR(CV22<DATE(2010,4,1),$I$2=VLOOKUP(CV22,$B$2:$G$4,5,TRUE),CX22=VLOOKUP(CX22,I!$I$2:$J$5,1)),0,ROUND(IF(DN22=3,0,IF(DN22=2,MIN(ROUND(CX22*$G$13%,0),$G$14)/2,MIN(ROUND(CX22*$G$13%,0),$G$14)))*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0)))","v":""},null,{"$f":"IF(CV22=\"\",\"\",IF(CV22<DATE(2010,4,1),0,IF(OR(DN22=2,DN22=3,CX22=VLOOKUP(CX22,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV22,$B$1:$G$4,4)*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0))))","v":""},{"$f":"IF(CV22=\"\",\"\",IF(OR(DN22=2,DN22=3,CV22<DATE(2010,4,1),CX22=VLOOKUP(CX22,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU22,$A$27:$C$32,2,TRUE),ROUND(CY22*VLOOKUP(CU22,$A$27:$C$32,3,TRUE)%,0))*IF(CU22=$A$36,$C$36,IF(CU22=$A$37,$C$37,IF(CU22=$A$38,$C$38,IF(CU22=$A$39,$C$39,IF(CU22=$A$40,$C$40,IF(CU22=$A$41,$C$41,1))))))*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0)))","v":""},{"$f":"IF(CV22=\"\",\"\",IF(OR(DN22=3,CX22=VLOOKUP(CX22,I!$I$2:$J$5,1)),0,ROUND(IF(DN22=2,VLOOKUP(CX22,$A$20:$E$23,IF($B$19=VLOOKUP(CV22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV22,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX22,$A$20:$E$23,IF($B$19=VLOOKUP(CV22,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV22,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV22,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0)))","v":""},{"$f":"IF(CV22=\"\",\"\",IF(OR(CU22<DATE(2010,4,1),DN22=3,CX22=VLOOKUP(CX22,I!$I$2:$J$5,1)),0,ROUND(IF(DN22=2,Main!$L$9/2,Main!$L$9)*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0)))","v":""},null,{"$f":"IF(CV22=\"\",\"\",IF(OR(DN22=3,CX22=VLOOKUP(CX22,I!$I$2:$J$5,1)),0,ROUND(IF(DN22=2,VLOOKUP(CY22,$A$11:$E$16,IF($B$10=VLOOKUP(CU22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU22,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY22,$A$11:$E$16,IF($B$10=VLOOKUP(CU22,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU22,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU22,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW22)-DAY(CV22)+1)/DAY(EOMONTH(CV22,0)),0)))","v":""},0,{"$f":"IF(CV22=\"\",\"\",IF(CX22=VLOOKUP(CX22,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY22,DA22)*10%,0),\"\")))","v":""},{"$f":"IF(CU22=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK22*DAY(EOMONTH(CV22,0))/(DAY(CW22)-DAY(CV22)+1),$H$17:$I$22)))","v":""},1]
[18031,525,350,140,0,{"$f":"IF(G23=0,I!C9,IF(OR(Main!H11=Main!BC3,Main!BC4=Main!H11),Main!J11,I!C9))","v":"2012-04-01"},{"$f":"IF(Main!H11=Main!BC2,0,Main!K11)","v":15},{"$nulls":3},"","",{"$f":"IF(L23=\"\",\"\",MIN(EOMONTH(L23,0),VLOOKUP(L23,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L23,$E$47:$F$53)-1,IF(L23<$B$2,$B$2-1,I!$Q$9),IF(L23<$B$3,$B$3-1,I!$Q$9),IF(L23<$B$4,$B$4-1,I!$Q$9),LOOKUP(L23,$H$47:$I$53)))","v":""},{"$f":"IF(L23=\"\",\"\",VLOOKUP(L23,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L23=\"\",\"\",ROUND(IF(AB23=3,0,IF(AB23=2,IF(N23=VLOOKUP(N23,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N23=VLOOKUP(N23,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0))","v":""},{"$f":"IF(L23=\"\",\"\",IF(N23=VLOOKUP(N23,I!$I$2:$J$5,1),0,ROUND(O23*VLOOKUP(L23,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L23=\"\",\"\",IF(OR(AB23=3,N23=VLOOKUP(N23,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N23*VLOOKUP(L23,$B$1:$G$4,2)%,0),VLOOKUP(L23,$B$2:$H$4,7,TRUE))*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0)))","v":""},{"$f":"IF(L23=\"\",\"\",IF(OR(L23<DATE(2010,4,1),$I$2=VLOOKUP(L23,$B$2:$G$4,5,TRUE),N23=VLOOKUP(N23,I!$I$2:$J$5,1)),0,ROUND(IF(AB23=3,0,IF(AB23=2,MIN(ROUND(N23*$G$13%,0),$G$14)/2,MIN(ROUND(N23*$G$13%,0),$G$14)))*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0)))","v":""},null,{"$f":"IF(L23=\"\",\"\",IF(L23<DATE(2010,4,1),0,IF(OR(AB23=2,AB23=3,N23=VLOOKUP(N23,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L23,$B$1:$G$4,4)*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0))))","v":""},{"$f":"IF(L23=\"\",\"\",IF(OR(AB23=2,AB23=3,L23<DATE(2010,4,1),N23=VLOOKUP(N23,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K23,$A$27:$C$32,2,TRUE),ROUND(O23*VLOOKUP(K23,$A$27:$C$32,3,TRUE)%,0))*IF(K23=$A$36,$C$36,IF(K23=$A$37,$C$37,IF(K23=$A$38,$C$38,IF(K23=$A$39,$C$39,IF(K23=$A$40,$C$40,IF(K23=$A$41,$C$41,1))))))*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0)))","v":""},{"$f":"IF(L23=\"\",\"\",IF(OR(AB23=3,N23=VLOOKUP(N23,I!$I$2:$J$5,1)),0,ROUND(IF(AB23=2,VLOOKUP(N23,$A$20:$E$23,IF($B$19=VLOOKUP(L23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L23,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N23,$A$20:$E$23,IF($B$19=VLOOKUP(L23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L23,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0)))","v":""},{"$f":"IF(L23=\"\",\"\",IF(OR(K23<DATE(2010,4,1),AB23=3,N23=VLOOKUP(N23,I!$I$2:$J$5,1)),0,ROUND(IF(AB23=2,Main!$L$9/2,Main!$L$9)*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0)))","v":""},null,{"$f":"IF(L23=\"\",\"\",IF(OR(AB23=3,N23=VLOOKUP(N23,I!$I$2:$J$5,1)),0,ROUND(IF(AB23=2,VLOOKUP(O23,$A$11:$E$16,IF($B$10=VLOOKUP(K23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K23,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O23,$A$11:$E$16,IF($B$10=VLOOKUP(K23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K23,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M23)-DAY(L23)+1)/DAY(EOMONTH(L23,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH23=\"\",\"\",MIN(EOMONTH(AH23,0),VLOOKUP(AH23,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH23,$E$47:$F$53)-1,IF(AH23<$B$2,$B$2-1,I!$Q$9),IF(AH23<$B$3,$B$3-1,I!$Q$9),IF(AH23<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH23,$H$47:$I$53)))","v":""},{"$f":"IF(AH23=\"\",\"\",VLOOKUP(AH23,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH23=\"\",\"\",ROUND(IF(AZ23=3,0,IF(AZ23=2,IF(AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0))","v":""},{"$f":"IF(AH23=\"\",\"\",IF(AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1),0,ROUND(AK23*VLOOKUP(AH23,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH23=\"\",\"\",IF(OR(AZ23=3,AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ23*VLOOKUP(AH23,$B$1:$G$4,2)%,0),VLOOKUP(AH23,$B$2:$H$4,7,TRUE))*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0)))","v":""},{"$f":"IF(AH23=\"\",\"\",IF(OR(AH23<DATE(2010,4,1),$I$2=VLOOKUP(AH23,$B$2:$G$4,5,TRUE),AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1)),0,ROUND(IF(AZ23=3,0,IF(AZ23=2,MIN(ROUND(AJ23*$G$13%,0),$G$14)/2,MIN(ROUND(AJ23*$G$13%,0),$G$14)))*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0)))","v":""},null,{"$f":"IF(AH23=\"\",\"\",IF(AH23<DATE(2010,4,1),0,IF(OR(AZ23=2,AZ23=3,AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH23,$B$1:$G$4,4)*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0))))","v":""},{"$f":"IF(AH23=\"\",\"\",IF(OR(AZ23=2,AZ23=3,AH23<DATE(2010,4,1),AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG23,$A$27:$C$32,2,TRUE),ROUND(AK23*VLOOKUP(AG23,$A$27:$C$32,3,TRUE)%,0))*IF(AG23=$A$36,$C$36,IF(AG23=$A$37,$C$37,IF(AG23=$A$38,$C$38,IF(AG23=$A$39,$C$39,IF(AG23=$A$40,$C$40,IF(AG23=$A$41,$C$41,1))))))*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0)))","v":""},{"$f":"IF(AH23=\"\",\"\",IF(OR(AZ23=3,AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1)),0,ROUND(IF(AZ23=2,VLOOKUP(AJ23,$A$20:$E$23,IF($B$19=VLOOKUP(AH23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH23,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ23,$A$20:$E$23,IF($B$19=VLOOKUP(AH23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH23,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0)))","v":""},{"$f":"IF(AH23=\"\",\"\",IF(OR(AG23<DATE(2010,4,1),AZ23=3,AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1)),0,ROUND(IF(AZ23=2,Main!$L$9/2,Main!$L$9)*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0)))","v":""},null,{"$f":"IF(AH23=\"\",\"\",IF(OR(AZ23=3,AJ23=VLOOKUP(AJ23,I!$I$2:$J$5,1)),0,ROUND(IF(AZ23=2,VLOOKUP(AK23,$A$11:$E$16,IF($B$10=VLOOKUP(AG23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG23,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK23,$A$11:$E$16,IF($B$10=VLOOKUP(AG23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG23,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI23)-DAY(AH23)+1)/DAY(EOMONTH(AH23,0)),0)))","v":""},0,{"$f":"IF(AH23=\"\",\"\",IF(AH23<=$AX$1,AW23-AY23,IF(AND(Main!$F$22=Main!$CA$24,AH23>$AX$1),ROUND(SUM(AK23,AM23)*10%,0),\"\")))","v":""},{"$f":"IF(AG23=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW23*DAY(EOMONTH(AH23,0))/(DAY(AI23)-DAY(AH23)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC23=\"\",\"\",MIN(EOMONTH(BC23,0),VLOOKUP(BC23,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC23,$E$47:$F$53)-1,IF(BC23<$B$2,$B$2-1,I!$Q$9),IF(BC23<$B$3,$B$3-1,I!$Q$9),IF(BC23<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC23,$H$47:$I$53)))","v":""},{"$f":"IF(BC23=\"\",\"\",VLOOKUP(BC23,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC23=\"\",\"\",ROUND(IF(BU23=3,0,IF(BU23=2,IF(BE23=VLOOKUP(BE23,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE23=VLOOKUP(BE23,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0))","v":""},{"$f":"IF(BC23=\"\",\"\",IF(BE23=VLOOKUP(BE23,I!$I$2:$J$5,1),0,ROUND(BF23*VLOOKUP(BC23,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC23=\"\",\"\",IF(OR(BU23=3,BE23=VLOOKUP(BE23,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE23*VLOOKUP(BC23,$B$1:$G$4,2)%,0),VLOOKUP(BC23,$B$2:$H$4,7,TRUE))*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0)))","v":""},{"$f":"IF(BC23=\"\",\"\",IF(OR(BC23<DATE(2010,4,1),$I$2=VLOOKUP(BC23,$B$2:$G$4,5,TRUE),BE23=VLOOKUP(BE23,I!$I$2:$J$5,1)),0,ROUND(IF(BU23=3,0,IF(BU23=2,MIN(ROUND(BE23*$G$13%,0),$G$14)/2,MIN(ROUND(BE23*$G$13%,0),$G$14)))*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0)))","v":""},null,{"$f":"IF(BC23=\"\",\"\",IF(BC23<DATE(2010,4,1),0,IF(OR(BU23=2,BU23=3,BE23=VLOOKUP(BE23,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC23,$B$1:$G$4,4)*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0))))","v":""},{"$f":"IF(BC23=\"\",\"\",IF(OR(BU23=2,BU23=3,BC23<DATE(2010,4,1),BE23=VLOOKUP(BE23,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB23,$A$27:$C$32,2,TRUE),ROUND(BF23*VLOOKUP(BB23,$A$27:$C$32,3,TRUE)%,0))*IF(BB23=$A$36,$C$36,IF(BB23=$A$37,$C$37,IF(BB23=$A$38,$C$38,IF(BB23=$A$39,$C$39,IF(BB23=$A$40,$C$40,IF(BB23=$A$41,$C$41,1))))))*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0)))","v":""},{"$f":"IF(BC23=\"\",\"\",IF(OR(BU23=3,BE23=VLOOKUP(BE23,I!$I$2:$J$5,1)),0,ROUND(IF(BU23=2,VLOOKUP(BE23,$A$20:$E$23,IF($B$19=VLOOKUP(BC23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC23,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE23,$A$20:$E$23,IF($B$19=VLOOKUP(BC23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC23,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0)))","v":""},{"$f":"IF(BC23=\"\",\"\",IF(OR(BB23<DATE(2010,4,1),BU23=3,BE23=VLOOKUP(BE23,I!$I$2:$J$5,1)),0,ROUND(IF(BU23=2,Main!$L$9/2,Main!$L$9)*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0)))","v":""},null,{"$f":"IF(BC23=\"\",\"\",IF(OR(BU23=3,BE23=VLOOKUP(BE23,I!$I$2:$J$5,1)),0,ROUND(IF(BU23=2,VLOOKUP(BF23,$A$11:$E$16,IF($B$10=VLOOKUP(BB23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB23,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF23,$A$11:$E$16,IF($B$10=VLOOKUP(BB23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB23,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD23)-DAY(BC23)+1)/DAY(EOMONTH(BC23,0)),0)))","v":""},0,{"$f":"IF(BC23=\"\",\"\",IF(BC23<=$AX$1,BR23-BT23,IF(AND(Main!$F$22=Main!$CA$24,BC23>$AX$1),ROUND(SUM(BF23,BH23)*10%,0),\"\")))","v":""},{"$f":"IF(BB23=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR23*DAY(EOMONTH(BC23,0))/(DAY(BD23)-DAY(BC23)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA23=\"\",\"\",MIN(EOMONTH(CA23,0),VLOOKUP(CA23,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA23,$E$47:$F$53)-1,IF(CA23<$B$2,$B$2-1,I!$Q$9),IF(CA23<$B$3,$B$3-1,I!$Q$9),IF(CA23<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA23,$H$47:$I$53)))","v":""},{"$f":"IF(CA23=\"\",\"\",VLOOKUP(CA23,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA23=\"\",\"\",ROUND(IF(CS23=3,0,IF(CS23=2,IF(CC23=VLOOKUP(CC23,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC23=VLOOKUP(CC23,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0))","v":""},{"$f":"IF(CA23=\"\",\"\",IF(CC23=VLOOKUP(CC23,I!$I$2:$J$5,1),0,ROUND(CD23*VLOOKUP(CA23,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA23=\"\",\"\",IF(OR(CS23=3,CC23=VLOOKUP(CC23,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC23*VLOOKUP(CA23,$B$1:$G$4,2)%,0),VLOOKUP(CA23,$B$2:$H$4,7,TRUE))*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0)))","v":""},{"$f":"IF(CA23=\"\",\"\",IF(OR(CA23<DATE(2010,4,1),$I$2=VLOOKUP(CA23,$B$2:$G$4,5,TRUE),CC23=VLOOKUP(CC23,I!$I$2:$J$5,1)),0,ROUND(IF(CS23=3,0,IF(CS23=2,MIN(ROUND(CC23*$G$13%,0),$G$14)/2,MIN(ROUND(CC23*$G$13%,0),$G$14)))*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0)))","v":""},null,{"$f":"IF(CA23=\"\",\"\",IF(CA23<DATE(2010,4,1),0,IF(OR(CS23=2,CS23=3,CC23=VLOOKUP(CC23,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA23,$B$1:$G$4,4)*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0))))","v":""},{"$f":"IF(CA23=\"\",\"\",IF(OR(CS23=2,CS23=3,CA23<DATE(2010,4,1),CC23=VLOOKUP(CC23,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ23,$A$27:$C$32,2,TRUE),ROUND(CD23*VLOOKUP(BZ23,$A$27:$C$32,3,TRUE)%,0))*IF(BZ23=$A$36,$C$36,IF(BZ23=$A$37,$C$37,IF(BZ23=$A$38,$C$38,IF(BZ23=$A$39,$C$39,IF(BZ23=$A$40,$C$40,IF(BZ23=$A$41,$C$41,1))))))*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0)))","v":""},{"$f":"IF(CA23=\"\",\"\",IF(OR(CS23=3,CC23=VLOOKUP(CC23,I!$I$2:$J$5,1)),0,ROUND(IF(CS23=2,VLOOKUP(CC23,$A$20:$E$23,IF($B$19=VLOOKUP(CA23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA23,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC23,$A$20:$E$23,IF($B$19=VLOOKUP(CA23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA23,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0)))","v":""},{"$f":"IF(CA23=\"\",\"\",IF(OR(BZ23<DATE(2010,4,1),CS23=3,CC23=VLOOKUP(CC23,I!$I$2:$J$5,1)),0,ROUND(IF(CS23=2,Main!$L$9/2,Main!$L$9)*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0)))","v":""},null,{"$f":"IF(CA23=\"\",\"\",IF(OR(CS23=3,CC23=VLOOKUP(CC23,I!$I$2:$J$5,1)),0,ROUND(IF(CS23=2,VLOOKUP(CD23,$A$11:$E$16,IF($B$10=VLOOKUP(BZ23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ23,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD23,$A$11:$E$16,IF($B$10=VLOOKUP(BZ23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ23,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB23)-DAY(CA23)+1)/DAY(EOMONTH(CA23,0)),0)))","v":""},0,{"$f":"IF(CA23=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD23,CF23)*10%,0),\"\"))","v":""},{"$f":"IF(BZ23=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP23*DAY(EOMONTH(CA23,0))/(DAY(CB23)-DAY(CA23)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV23=\"\",\"\",MIN(EOMONTH(CV23,0),VLOOKUP(CV23,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV23,$E$47:$F$53)-1,IF(CV23<$B$2,$B$2-1,I!$Q$9),IF(CV23<$B$3,$B$3-1,I!$Q$9),IF(CV23<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV23,$H$47:$I$53)))","v":""},{"$f":"IF(CV23=\"\",\"\",VLOOKUP(CV23,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV23=\"\",\"\",ROUND(IF(DN23=3,0,IF(DN23=2,IF(CX23=VLOOKUP(CX23,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX23=VLOOKUP(CX23,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0))","v":""},{"$f":"IF(CV23=\"\",\"\",IF(CX23=VLOOKUP(CX23,I!$I$2:$J$5,1),0,ROUND(CY23*VLOOKUP(CV23,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV23=\"\",\"\",IF(OR(DN23=3,CX23=VLOOKUP(CX23,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX23*VLOOKUP(CV23,$B$1:$G$4,2)%,0),VLOOKUP(CV23,$B$2:$H$4,7,TRUE))*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0)))","v":""},{"$f":"IF(CV23=\"\",\"\",IF(OR(CV23<DATE(2010,4,1),$I$2=VLOOKUP(CV23,$B$2:$G$4,5,TRUE),CX23=VLOOKUP(CX23,I!$I$2:$J$5,1)),0,ROUND(IF(DN23=3,0,IF(DN23=2,MIN(ROUND(CX23*$G$13%,0),$G$14)/2,MIN(ROUND(CX23*$G$13%,0),$G$14)))*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0)))","v":""},null,{"$f":"IF(CV23=\"\",\"\",IF(CV23<DATE(2010,4,1),0,IF(OR(DN23=2,DN23=3,CX23=VLOOKUP(CX23,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV23,$B$1:$G$4,4)*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0))))","v":""},{"$f":"IF(CV23=\"\",\"\",IF(OR(DN23=2,DN23=3,CV23<DATE(2010,4,1),CX23=VLOOKUP(CX23,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU23,$A$27:$C$32,2,TRUE),ROUND(CY23*VLOOKUP(CU23,$A$27:$C$32,3,TRUE)%,0))*IF(CU23=$A$36,$C$36,IF(CU23=$A$37,$C$37,IF(CU23=$A$38,$C$38,IF(CU23=$A$39,$C$39,IF(CU23=$A$40,$C$40,IF(CU23=$A$41,$C$41,1))))))*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0)))","v":""},{"$f":"IF(CV23=\"\",\"\",IF(OR(DN23=3,CX23=VLOOKUP(CX23,I!$I$2:$J$5,1)),0,ROUND(IF(DN23=2,VLOOKUP(CX23,$A$20:$E$23,IF($B$19=VLOOKUP(CV23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV23,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX23,$A$20:$E$23,IF($B$19=VLOOKUP(CV23,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV23,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV23,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0)))","v":""},{"$f":"IF(CV23=\"\",\"\",IF(OR(CU23<DATE(2010,4,1),DN23=3,CX23=VLOOKUP(CX23,I!$I$2:$J$5,1)),0,ROUND(IF(DN23=2,Main!$L$9/2,Main!$L$9)*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0)))","v":""},null,{"$f":"IF(CV23=\"\",\"\",IF(OR(DN23=3,CX23=VLOOKUP(CX23,I!$I$2:$J$5,1)),0,ROUND(IF(DN23=2,VLOOKUP(CY23,$A$11:$E$16,IF($B$10=VLOOKUP(CU23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU23,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY23,$A$11:$E$16,IF($B$10=VLOOKUP(CU23,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU23,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU23,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW23)-DAY(CV23)+1)/DAY(EOMONTH(CV23,0)),0)))","v":""},0,{"$f":"IF(CV23=\"\",\"\",IF(CX23=VLOOKUP(CX23,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY23,DA23)*10%,0),\"\")))","v":""},{"$f":"IF(CU23=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK23*DAY(EOMONTH(CV23,0))/(DAY(CW23)-DAY(CV23)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":5},{"$f":"IF(Main!H11=Main!BC4,Main!L11,I!C9)","v":"2013-04-01"},{"$f":"IF(Main!H11=Main!BC4,Main!M11,0)","v":0},"GPF",null,null,"","",{"$f":"IF(L24=\"\",\"\",MIN(EOMONTH(L24,0),VLOOKUP(L24,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L24,$E$47:$F$53)-1,IF(L24<$B$2,$B$2-1,I!$Q$9),IF(L24<$B$3,$B$3-1,I!$Q$9),IF(L24<$B$4,$B$4-1,I!$Q$9),LOOKUP(L24,$H$47:$I$53)))","v":""},{"$f":"IF(L24=\"\",\"\",VLOOKUP(L24,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L24=\"\",\"\",ROUND(IF(AB24=3,0,IF(AB24=2,IF(N24=VLOOKUP(N24,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N24=VLOOKUP(N24,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0))","v":""},{"$f":"IF(L24=\"\",\"\",IF(N24=VLOOKUP(N24,I!$I$2:$J$5,1),0,ROUND(O24*VLOOKUP(L24,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L24=\"\",\"\",IF(OR(AB24=3,N24=VLOOKUP(N24,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N24*VLOOKUP(L24,$B$1:$G$4,2)%,0),VLOOKUP(L24,$B$2:$H$4,7,TRUE))*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0)))","v":""},{"$f":"IF(L24=\"\",\"\",IF(OR(L24<DATE(2010,4,1),$I$2=VLOOKUP(L24,$B$2:$G$4,5,TRUE),N24=VLOOKUP(N24,I!$I$2:$J$5,1)),0,ROUND(IF(AB24=3,0,IF(AB24=2,MIN(ROUND(N24*$G$13%,0),$G$14)/2,MIN(ROUND(N24*$G$13%,0),$G$14)))*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0)))","v":""},null,{"$f":"IF(L24=\"\",\"\",IF(L24<DATE(2010,4,1),0,IF(OR(AB24=2,AB24=3,N24=VLOOKUP(N24,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L24,$B$1:$G$4,4)*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0))))","v":""},{"$f":"IF(L24=\"\",\"\",IF(OR(AB24=2,AB24=3,L24<DATE(2010,4,1),N24=VLOOKUP(N24,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K24,$A$27:$C$32,2,TRUE),ROUND(O24*VLOOKUP(K24,$A$27:$C$32,3,TRUE)%,0))*IF(K24=$A$36,$C$36,IF(K24=$A$37,$C$37,IF(K24=$A$38,$C$38,IF(K24=$A$39,$C$39,IF(K24=$A$40,$C$40,IF(K24=$A$41,$C$41,1))))))*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0)))","v":""},{"$f":"IF(L24=\"\",\"\",IF(OR(AB24=3,N24=VLOOKUP(N24,I!$I$2:$J$5,1)),0,ROUND(IF(AB24=2,VLOOKUP(N24,$A$20:$E$23,IF($B$19=VLOOKUP(L24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L24,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N24,$A$20:$E$23,IF($B$19=VLOOKUP(L24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L24,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0)))","v":""},{"$f":"IF(L24=\"\",\"\",IF(OR(K24<DATE(2010,4,1),AB24=3,N24=VLOOKUP(N24,I!$I$2:$J$5,1)),0,ROUND(IF(AB24=2,Main!$L$9/2,Main!$L$9)*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0)))","v":""},null,{"$f":"IF(L24=\"\",\"\",IF(OR(AB24=3,N24=VLOOKUP(N24,I!$I$2:$J$5,1)),0,ROUND(IF(AB24=2,VLOOKUP(O24,$A$11:$E$16,IF($B$10=VLOOKUP(K24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K24,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O24,$A$11:$E$16,IF($B$10=VLOOKUP(K24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K24,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M24)-DAY(L24)+1)/DAY(EOMONTH(L24,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH24=\"\",\"\",MIN(EOMONTH(AH24,0),VLOOKUP(AH24,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH24,$E$47:$F$53)-1,IF(AH24<$B$2,$B$2-1,I!$Q$9),IF(AH24<$B$3,$B$3-1,I!$Q$9),IF(AH24<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH24,$H$47:$I$53)))","v":""},{"$f":"IF(AH24=\"\",\"\",VLOOKUP(AH24,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH24=\"\",\"\",ROUND(IF(AZ24=3,0,IF(AZ24=2,IF(AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0))","v":""},{"$f":"IF(AH24=\"\",\"\",IF(AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1),0,ROUND(AK24*VLOOKUP(AH24,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH24=\"\",\"\",IF(OR(AZ24=3,AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ24*VLOOKUP(AH24,$B$1:$G$4,2)%,0),VLOOKUP(AH24,$B$2:$H$4,7,TRUE))*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0)))","v":""},{"$f":"IF(AH24=\"\",\"\",IF(OR(AH24<DATE(2010,4,1),$I$2=VLOOKUP(AH24,$B$2:$G$4,5,TRUE),AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1)),0,ROUND(IF(AZ24=3,0,IF(AZ24=2,MIN(ROUND(AJ24*$G$13%,0),$G$14)/2,MIN(ROUND(AJ24*$G$13%,0),$G$14)))*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0)))","v":""},null,{"$f":"IF(AH24=\"\",\"\",IF(AH24<DATE(2010,4,1),0,IF(OR(AZ24=2,AZ24=3,AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH24,$B$1:$G$4,4)*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0))))","v":""},{"$f":"IF(AH24=\"\",\"\",IF(OR(AZ24=2,AZ24=3,AH24<DATE(2010,4,1),AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG24,$A$27:$C$32,2,TRUE),ROUND(AK24*VLOOKUP(AG24,$A$27:$C$32,3,TRUE)%,0))*IF(AG24=$A$36,$C$36,IF(AG24=$A$37,$C$37,IF(AG24=$A$38,$C$38,IF(AG24=$A$39,$C$39,IF(AG24=$A$40,$C$40,IF(AG24=$A$41,$C$41,1))))))*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0)))","v":""},{"$f":"IF(AH24=\"\",\"\",IF(OR(AZ24=3,AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1)),0,ROUND(IF(AZ24=2,VLOOKUP(AJ24,$A$20:$E$23,IF($B$19=VLOOKUP(AH24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH24,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ24,$A$20:$E$23,IF($B$19=VLOOKUP(AH24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH24,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0)))","v":""},{"$f":"IF(AH24=\"\",\"\",IF(OR(AG24<DATE(2010,4,1),AZ24=3,AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1)),0,ROUND(IF(AZ24=2,Main!$L$9/2,Main!$L$9)*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0)))","v":""},null,{"$f":"IF(AH24=\"\",\"\",IF(OR(AZ24=3,AJ24=VLOOKUP(AJ24,I!$I$2:$J$5,1)),0,ROUND(IF(AZ24=2,VLOOKUP(AK24,$A$11:$E$16,IF($B$10=VLOOKUP(AG24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG24,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK24,$A$11:$E$16,IF($B$10=VLOOKUP(AG24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG24,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI24)-DAY(AH24)+1)/DAY(EOMONTH(AH24,0)),0)))","v":""},0,{"$f":"IF(AH24=\"\",\"\",IF(AH24<=$AX$1,AW24-AY24,IF(AND(Main!$F$22=Main!$CA$24,AH24>$AX$1),ROUND(SUM(AK24,AM24)*10%,0),\"\")))","v":""},{"$f":"IF(AG24=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW24*DAY(EOMONTH(AH24,0))/(DAY(AI24)-DAY(AH24)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC24=\"\",\"\",MIN(EOMONTH(BC24,0),VLOOKUP(BC24,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC24,$E$47:$F$53)-1,IF(BC24<$B$2,$B$2-1,I!$Q$9),IF(BC24<$B$3,$B$3-1,I!$Q$9),IF(BC24<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC24,$H$47:$I$53)))","v":""},{"$f":"IF(BC24=\"\",\"\",VLOOKUP(BC24,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC24=\"\",\"\",ROUND(IF(BU24=3,0,IF(BU24=2,IF(BE24=VLOOKUP(BE24,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE24=VLOOKUP(BE24,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0))","v":""},{"$f":"IF(BC24=\"\",\"\",IF(BE24=VLOOKUP(BE24,I!$I$2:$J$5,1),0,ROUND(BF24*VLOOKUP(BC24,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC24=\"\",\"\",IF(OR(BU24=3,BE24=VLOOKUP(BE24,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE24*VLOOKUP(BC24,$B$1:$G$4,2)%,0),VLOOKUP(BC24,$B$2:$H$4,7,TRUE))*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0)))","v":""},{"$f":"IF(BC24=\"\",\"\",IF(OR(BC24<DATE(2010,4,1),$I$2=VLOOKUP(BC24,$B$2:$G$4,5,TRUE),BE24=VLOOKUP(BE24,I!$I$2:$J$5,1)),0,ROUND(IF(BU24=3,0,IF(BU24=2,MIN(ROUND(BE24*$G$13%,0),$G$14)/2,MIN(ROUND(BE24*$G$13%,0),$G$14)))*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0)))","v":""},null,{"$f":"IF(BC24=\"\",\"\",IF(BC24<DATE(2010,4,1),0,IF(OR(BU24=2,BU24=3,BE24=VLOOKUP(BE24,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC24,$B$1:$G$4,4)*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0))))","v":""},{"$f":"IF(BC24=\"\",\"\",IF(OR(BU24=2,BU24=3,BC24<DATE(2010,4,1),BE24=VLOOKUP(BE24,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB24,$A$27:$C$32,2,TRUE),ROUND(BF24*VLOOKUP(BB24,$A$27:$C$32,3,TRUE)%,0))*IF(BB24=$A$36,$C$36,IF(BB24=$A$37,$C$37,IF(BB24=$A$38,$C$38,IF(BB24=$A$39,$C$39,IF(BB24=$A$40,$C$40,IF(BB24=$A$41,$C$41,1))))))*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0)))","v":""},{"$f":"IF(BC24=\"\",\"\",IF(OR(BU24=3,BE24=VLOOKUP(BE24,I!$I$2:$J$5,1)),0,ROUND(IF(BU24=2,VLOOKUP(BE24,$A$20:$E$23,IF($B$19=VLOOKUP(BC24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC24,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE24,$A$20:$E$23,IF($B$19=VLOOKUP(BC24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC24,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0)))","v":""},{"$f":"IF(BC24=\"\",\"\",IF(OR(BB24<DATE(2010,4,1),BU24=3,BE24=VLOOKUP(BE24,I!$I$2:$J$5,1)),0,ROUND(IF(BU24=2,Main!$L$9/2,Main!$L$9)*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0)))","v":""},null,{"$f":"IF(BC24=\"\",\"\",IF(OR(BU24=3,BE24=VLOOKUP(BE24,I!$I$2:$J$5,1)),0,ROUND(IF(BU24=2,VLOOKUP(BF24,$A$11:$E$16,IF($B$10=VLOOKUP(BB24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB24,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF24,$A$11:$E$16,IF($B$10=VLOOKUP(BB24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB24,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD24)-DAY(BC24)+1)/DAY(EOMONTH(BC24,0)),0)))","v":""},0,{"$f":"IF(BC24=\"\",\"\",IF(BC24<=$AX$1,BR24-BT24,IF(AND(Main!$F$22=Main!$CA$24,BC24>$AX$1),ROUND(SUM(BF24,BH24)*10%,0),\"\")))","v":""},{"$f":"IF(BB24=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR24*DAY(EOMONTH(BC24,0))/(DAY(BD24)-DAY(BC24)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA24=\"\",\"\",MIN(EOMONTH(CA24,0),VLOOKUP(CA24,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA24,$E$47:$F$53)-1,IF(CA24<$B$2,$B$2-1,I!$Q$9),IF(CA24<$B$3,$B$3-1,I!$Q$9),IF(CA24<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA24,$H$47:$I$53)))","v":""},{"$f":"IF(CA24=\"\",\"\",VLOOKUP(CA24,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA24=\"\",\"\",ROUND(IF(CS24=3,0,IF(CS24=2,IF(CC24=VLOOKUP(CC24,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC24=VLOOKUP(CC24,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0))","v":""},{"$f":"IF(CA24=\"\",\"\",IF(CC24=VLOOKUP(CC24,I!$I$2:$J$5,1),0,ROUND(CD24*VLOOKUP(CA24,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA24=\"\",\"\",IF(OR(CS24=3,CC24=VLOOKUP(CC24,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC24*VLOOKUP(CA24,$B$1:$G$4,2)%,0),VLOOKUP(CA24,$B$2:$H$4,7,TRUE))*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0)))","v":""},{"$f":"IF(CA24=\"\",\"\",IF(OR(CA24<DATE(2010,4,1),$I$2=VLOOKUP(CA24,$B$2:$G$4,5,TRUE),CC24=VLOOKUP(CC24,I!$I$2:$J$5,1)),0,ROUND(IF(CS24=3,0,IF(CS24=2,MIN(ROUND(CC24*$G$13%,0),$G$14)/2,MIN(ROUND(CC24*$G$13%,0),$G$14)))*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0)))","v":""},null,{"$f":"IF(CA24=\"\",\"\",IF(CA24<DATE(2010,4,1),0,IF(OR(CS24=2,CS24=3,CC24=VLOOKUP(CC24,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA24,$B$1:$G$4,4)*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0))))","v":""},{"$f":"IF(CA24=\"\",\"\",IF(OR(CS24=2,CS24=3,CA24<DATE(2010,4,1),CC24=VLOOKUP(CC24,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ24,$A$27:$C$32,2,TRUE),ROUND(CD24*VLOOKUP(BZ24,$A$27:$C$32,3,TRUE)%,0))*IF(BZ24=$A$36,$C$36,IF(BZ24=$A$37,$C$37,IF(BZ24=$A$38,$C$38,IF(BZ24=$A$39,$C$39,IF(BZ24=$A$40,$C$40,IF(BZ24=$A$41,$C$41,1))))))*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0)))","v":""},{"$f":"IF(CA24=\"\",\"\",IF(OR(CS24=3,CC24=VLOOKUP(CC24,I!$I$2:$J$5,1)),0,ROUND(IF(CS24=2,VLOOKUP(CC24,$A$20:$E$23,IF($B$19=VLOOKUP(CA24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA24,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC24,$A$20:$E$23,IF($B$19=VLOOKUP(CA24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA24,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0)))","v":""},{"$f":"IF(CA24=\"\",\"\",IF(OR(BZ24<DATE(2010,4,1),CS24=3,CC24=VLOOKUP(CC24,I!$I$2:$J$5,1)),0,ROUND(IF(CS24=2,Main!$L$9/2,Main!$L$9)*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0)))","v":""},null,{"$f":"IF(CA24=\"\",\"\",IF(OR(CS24=3,CC24=VLOOKUP(CC24,I!$I$2:$J$5,1)),0,ROUND(IF(CS24=2,VLOOKUP(CD24,$A$11:$E$16,IF($B$10=VLOOKUP(BZ24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ24,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD24,$A$11:$E$16,IF($B$10=VLOOKUP(BZ24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ24,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB24)-DAY(CA24)+1)/DAY(EOMONTH(CA24,0)),0)))","v":""},0,{"$f":"IF(CA24=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD24,CF24)*10%,0),\"\"))","v":""},{"$f":"IF(BZ24=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP24*DAY(EOMONTH(CA24,0))/(DAY(CB24)-DAY(CA24)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV24=\"\",\"\",MIN(EOMONTH(CV24,0),VLOOKUP(CV24,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV24,$E$47:$F$53)-1,IF(CV24<$B$2,$B$2-1,I!$Q$9),IF(CV24<$B$3,$B$3-1,I!$Q$9),IF(CV24<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV24,$H$47:$I$53)))","v":""},{"$f":"IF(CV24=\"\",\"\",VLOOKUP(CV24,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV24=\"\",\"\",ROUND(IF(DN24=3,0,IF(DN24=2,IF(CX24=VLOOKUP(CX24,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX24=VLOOKUP(CX24,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0))","v":""},{"$f":"IF(CV24=\"\",\"\",IF(CX24=VLOOKUP(CX24,I!$I$2:$J$5,1),0,ROUND(CY24*VLOOKUP(CV24,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV24=\"\",\"\",IF(OR(DN24=3,CX24=VLOOKUP(CX24,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX24*VLOOKUP(CV24,$B$1:$G$4,2)%,0),VLOOKUP(CV24,$B$2:$H$4,7,TRUE))*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0)))","v":""},{"$f":"IF(CV24=\"\",\"\",IF(OR(CV24<DATE(2010,4,1),$I$2=VLOOKUP(CV24,$B$2:$G$4,5,TRUE),CX24=VLOOKUP(CX24,I!$I$2:$J$5,1)),0,ROUND(IF(DN24=3,0,IF(DN24=2,MIN(ROUND(CX24*$G$13%,0),$G$14)/2,MIN(ROUND(CX24*$G$13%,0),$G$14)))*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0)))","v":""},null,{"$f":"IF(CV24=\"\",\"\",IF(CV24<DATE(2010,4,1),0,IF(OR(DN24=2,DN24=3,CX24=VLOOKUP(CX24,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV24,$B$1:$G$4,4)*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0))))","v":""},{"$f":"IF(CV24=\"\",\"\",IF(OR(DN24=2,DN24=3,CV24<DATE(2010,4,1),CX24=VLOOKUP(CX24,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU24,$A$27:$C$32,2,TRUE),ROUND(CY24*VLOOKUP(CU24,$A$27:$C$32,3,TRUE)%,0))*IF(CU24=$A$36,$C$36,IF(CU24=$A$37,$C$37,IF(CU24=$A$38,$C$38,IF(CU24=$A$39,$C$39,IF(CU24=$A$40,$C$40,IF(CU24=$A$41,$C$41,1))))))*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0)))","v":""},{"$f":"IF(CV24=\"\",\"\",IF(OR(DN24=3,CX24=VLOOKUP(CX24,I!$I$2:$J$5,1)),0,ROUND(IF(DN24=2,VLOOKUP(CX24,$A$20:$E$23,IF($B$19=VLOOKUP(CV24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV24,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX24,$A$20:$E$23,IF($B$19=VLOOKUP(CV24,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV24,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV24,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0)))","v":""},{"$f":"IF(CV24=\"\",\"\",IF(OR(CU24<DATE(2010,4,1),DN24=3,CX24=VLOOKUP(CX24,I!$I$2:$J$5,1)),0,ROUND(IF(DN24=2,Main!$L$9/2,Main!$L$9)*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0)))","v":""},null,{"$f":"IF(CV24=\"\",\"\",IF(OR(DN24=3,CX24=VLOOKUP(CX24,I!$I$2:$J$5,1)),0,ROUND(IF(DN24=2,VLOOKUP(CY24,$A$11:$E$16,IF($B$10=VLOOKUP(CU24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU24,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY24,$A$11:$E$16,IF($B$10=VLOOKUP(CU24,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU24,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU24,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW24)-DAY(CV24)+1)/DAY(EOMONTH(CV24,0)),0)))","v":""},0,{"$f":"IF(CV24=\"\",\"\",IF(CX24=VLOOKUP(CX24,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY24,DA24)*10%,0),\"\")))","v":""},{"$f":"IF(CU24=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK24*DAY(EOMONTH(CV24,0))/(DAY(CW24)-DAY(CV24)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":7},{"$f":"DATE(2010,2,1)","v":"2010-02-01"},{"$f":"Main!J22","v":1000},null,"","",{"$f":"IF(L25=\"\",\"\",MIN(EOMONTH(L25,0),VLOOKUP(L25,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L25,$E$47:$F$53)-1,IF(L25<$B$2,$B$2-1,I!$Q$9),IF(L25<$B$3,$B$3-1,I!$Q$9),IF(L25<$B$4,$B$4-1,I!$Q$9),LOOKUP(L25,$H$47:$I$53)))","v":""},{"$f":"IF(L25=\"\",\"\",VLOOKUP(L25,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L25=\"\",\"\",ROUND(IF(AB25=3,0,IF(AB25=2,IF(N25=VLOOKUP(N25,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N25=VLOOKUP(N25,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0))","v":""},{"$f":"IF(L25=\"\",\"\",IF(N25=VLOOKUP(N25,I!$I$2:$J$5,1),0,ROUND(O25*VLOOKUP(L25,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L25=\"\",\"\",IF(OR(AB25=3,N25=VLOOKUP(N25,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N25*VLOOKUP(L25,$B$1:$G$4,2)%,0),VLOOKUP(L25,$B$2:$H$4,7,TRUE))*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0)))","v":""},{"$f":"IF(L25=\"\",\"\",IF(OR(L25<DATE(2010,4,1),$I$2=VLOOKUP(L25,$B$2:$G$4,5,TRUE),N25=VLOOKUP(N25,I!$I$2:$J$5,1)),0,ROUND(IF(AB25=3,0,IF(AB25=2,MIN(ROUND(N25*$G$13%,0),$G$14)/2,MIN(ROUND(N25*$G$13%,0),$G$14)))*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0)))","v":""},null,{"$f":"IF(L25=\"\",\"\",IF(L25<DATE(2010,4,1),0,IF(OR(AB25=2,AB25=3,N25=VLOOKUP(N25,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L25,$B$1:$G$4,4)*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0))))","v":""},{"$f":"IF(L25=\"\",\"\",IF(OR(AB25=2,AB25=3,L25<DATE(2010,4,1),N25=VLOOKUP(N25,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K25,$A$27:$C$32,2,TRUE),ROUND(O25*VLOOKUP(K25,$A$27:$C$32,3,TRUE)%,0))*IF(K25=$A$36,$C$36,IF(K25=$A$37,$C$37,IF(K25=$A$38,$C$38,IF(K25=$A$39,$C$39,IF(K25=$A$40,$C$40,IF(K25=$A$41,$C$41,1))))))*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0)))","v":""},{"$f":"IF(L25=\"\",\"\",IF(OR(AB25=3,N25=VLOOKUP(N25,I!$I$2:$J$5,1)),0,ROUND(IF(AB25=2,VLOOKUP(N25,$A$20:$E$23,IF($B$19=VLOOKUP(L25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L25,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N25,$A$20:$E$23,IF($B$19=VLOOKUP(L25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L25,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0)))","v":""},{"$f":"IF(L25=\"\",\"\",IF(OR(K25<DATE(2010,4,1),AB25=3,N25=VLOOKUP(N25,I!$I$2:$J$5,1)),0,ROUND(IF(AB25=2,Main!$L$9/2,Main!$L$9)*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0)))","v":""},null,{"$f":"IF(L25=\"\",\"\",IF(OR(AB25=3,N25=VLOOKUP(N25,I!$I$2:$J$5,1)),0,ROUND(IF(AB25=2,VLOOKUP(O25,$A$11:$E$16,IF($B$10=VLOOKUP(K25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K25,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O25,$A$11:$E$16,IF($B$10=VLOOKUP(K25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K25,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M25)-DAY(L25)+1)/DAY(EOMONTH(L25,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH25=\"\",\"\",MIN(EOMONTH(AH25,0),VLOOKUP(AH25,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH25,$E$47:$F$53)-1,IF(AH25<$B$2,$B$2-1,I!$Q$9),IF(AH25<$B$3,$B$3-1,I!$Q$9),IF(AH25<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH25,$H$47:$I$53)))","v":""},{"$f":"IF(AH25=\"\",\"\",VLOOKUP(AH25,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH25=\"\",\"\",ROUND(IF(AZ25=3,0,IF(AZ25=2,IF(AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0))","v":""},{"$f":"IF(AH25=\"\",\"\",IF(AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1),0,ROUND(AK25*VLOOKUP(AH25,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH25=\"\",\"\",IF(OR(AZ25=3,AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ25*VLOOKUP(AH25,$B$1:$G$4,2)%,0),VLOOKUP(AH25,$B$2:$H$4,7,TRUE))*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0)))","v":""},{"$f":"IF(AH25=\"\",\"\",IF(OR(AH25<DATE(2010,4,1),$I$2=VLOOKUP(AH25,$B$2:$G$4,5,TRUE),AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1)),0,ROUND(IF(AZ25=3,0,IF(AZ25=2,MIN(ROUND(AJ25*$G$13%,0),$G$14)/2,MIN(ROUND(AJ25*$G$13%,0),$G$14)))*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0)))","v":""},null,{"$f":"IF(AH25=\"\",\"\",IF(AH25<DATE(2010,4,1),0,IF(OR(AZ25=2,AZ25=3,AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH25,$B$1:$G$4,4)*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0))))","v":""},{"$f":"IF(AH25=\"\",\"\",IF(OR(AZ25=2,AZ25=3,AH25<DATE(2010,4,1),AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG25,$A$27:$C$32,2,TRUE),ROUND(AK25*VLOOKUP(AG25,$A$27:$C$32,3,TRUE)%,0))*IF(AG25=$A$36,$C$36,IF(AG25=$A$37,$C$37,IF(AG25=$A$38,$C$38,IF(AG25=$A$39,$C$39,IF(AG25=$A$40,$C$40,IF(AG25=$A$41,$C$41,1))))))*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0)))","v":""},{"$f":"IF(AH25=\"\",\"\",IF(OR(AZ25=3,AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1)),0,ROUND(IF(AZ25=2,VLOOKUP(AJ25,$A$20:$E$23,IF($B$19=VLOOKUP(AH25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH25,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ25,$A$20:$E$23,IF($B$19=VLOOKUP(AH25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH25,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0)))","v":""},{"$f":"IF(AH25=\"\",\"\",IF(OR(AG25<DATE(2010,4,1),AZ25=3,AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1)),0,ROUND(IF(AZ25=2,Main!$L$9/2,Main!$L$9)*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0)))","v":""},null,{"$f":"IF(AH25=\"\",\"\",IF(OR(AZ25=3,AJ25=VLOOKUP(AJ25,I!$I$2:$J$5,1)),0,ROUND(IF(AZ25=2,VLOOKUP(AK25,$A$11:$E$16,IF($B$10=VLOOKUP(AG25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG25,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK25,$A$11:$E$16,IF($B$10=VLOOKUP(AG25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG25,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI25)-DAY(AH25)+1)/DAY(EOMONTH(AH25,0)),0)))","v":""},0,{"$f":"IF(AH25=\"\",\"\",IF(AH25<=$AX$1,AW25-AY25,IF(AND(Main!$F$22=Main!$CA$24,AH25>$AX$1),ROUND(SUM(AK25,AM25)*10%,0),\"\")))","v":""},{"$f":"IF(AG25=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW25*DAY(EOMONTH(AH25,0))/(DAY(AI25)-DAY(AH25)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC25=\"\",\"\",MIN(EOMONTH(BC25,0),VLOOKUP(BC25,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC25,$E$47:$F$53)-1,IF(BC25<$B$2,$B$2-1,I!$Q$9),IF(BC25<$B$3,$B$3-1,I!$Q$9),IF(BC25<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC25,$H$47:$I$53)))","v":""},{"$f":"IF(BC25=\"\",\"\",VLOOKUP(BC25,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC25=\"\",\"\",ROUND(IF(BU25=3,0,IF(BU25=2,IF(BE25=VLOOKUP(BE25,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE25=VLOOKUP(BE25,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0))","v":""},{"$f":"IF(BC25=\"\",\"\",IF(BE25=VLOOKUP(BE25,I!$I$2:$J$5,1),0,ROUND(BF25*VLOOKUP(BC25,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC25=\"\",\"\",IF(OR(BU25=3,BE25=VLOOKUP(BE25,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE25*VLOOKUP(BC25,$B$1:$G$4,2)%,0),VLOOKUP(BC25,$B$2:$H$4,7,TRUE))*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0)))","v":""},{"$f":"IF(BC25=\"\",\"\",IF(OR(BC25<DATE(2010,4,1),$I$2=VLOOKUP(BC25,$B$2:$G$4,5,TRUE),BE25=VLOOKUP(BE25,I!$I$2:$J$5,1)),0,ROUND(IF(BU25=3,0,IF(BU25=2,MIN(ROUND(BE25*$G$13%,0),$G$14)/2,MIN(ROUND(BE25*$G$13%,0),$G$14)))*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0)))","v":""},null,{"$f":"IF(BC25=\"\",\"\",IF(BC25<DATE(2010,4,1),0,IF(OR(BU25=2,BU25=3,BE25=VLOOKUP(BE25,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC25,$B$1:$G$4,4)*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0))))","v":""},{"$f":"IF(BC25=\"\",\"\",IF(OR(BU25=2,BU25=3,BC25<DATE(2010,4,1),BE25=VLOOKUP(BE25,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB25,$A$27:$C$32,2,TRUE),ROUND(BF25*VLOOKUP(BB25,$A$27:$C$32,3,TRUE)%,0))*IF(BB25=$A$36,$C$36,IF(BB25=$A$37,$C$37,IF(BB25=$A$38,$C$38,IF(BB25=$A$39,$C$39,IF(BB25=$A$40,$C$40,IF(BB25=$A$41,$C$41,1))))))*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0)))","v":""},{"$f":"IF(BC25=\"\",\"\",IF(OR(BU25=3,BE25=VLOOKUP(BE25,I!$I$2:$J$5,1)),0,ROUND(IF(BU25=2,VLOOKUP(BE25,$A$20:$E$23,IF($B$19=VLOOKUP(BC25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC25,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE25,$A$20:$E$23,IF($B$19=VLOOKUP(BC25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC25,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0)))","v":""},{"$f":"IF(BC25=\"\",\"\",IF(OR(BB25<DATE(2010,4,1),BU25=3,BE25=VLOOKUP(BE25,I!$I$2:$J$5,1)),0,ROUND(IF(BU25=2,Main!$L$9/2,Main!$L$9)*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0)))","v":""},null,{"$f":"IF(BC25=\"\",\"\",IF(OR(BU25=3,BE25=VLOOKUP(BE25,I!$I$2:$J$5,1)),0,ROUND(IF(BU25=2,VLOOKUP(BF25,$A$11:$E$16,IF($B$10=VLOOKUP(BB25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB25,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF25,$A$11:$E$16,IF($B$10=VLOOKUP(BB25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB25,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD25)-DAY(BC25)+1)/DAY(EOMONTH(BC25,0)),0)))","v":""},0,{"$f":"IF(BC25=\"\",\"\",IF(BC25<=$AX$1,BR25-BT25,IF(AND(Main!$F$22=Main!$CA$24,BC25>$AX$1),ROUND(SUM(BF25,BH25)*10%,0),\"\")))","v":""},{"$f":"IF(BB25=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR25*DAY(EOMONTH(BC25,0))/(DAY(BD25)-DAY(BC25)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA25=\"\",\"\",MIN(EOMONTH(CA25,0),VLOOKUP(CA25,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA25,$E$47:$F$53)-1,IF(CA25<$B$2,$B$2-1,I!$Q$9),IF(CA25<$B$3,$B$3-1,I!$Q$9),IF(CA25<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA25,$H$47:$I$53)))","v":""},{"$f":"IF(CA25=\"\",\"\",VLOOKUP(CA25,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA25=\"\",\"\",ROUND(IF(CS25=3,0,IF(CS25=2,IF(CC25=VLOOKUP(CC25,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC25=VLOOKUP(CC25,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0))","v":""},{"$f":"IF(CA25=\"\",\"\",IF(CC25=VLOOKUP(CC25,I!$I$2:$J$5,1),0,ROUND(CD25*VLOOKUP(CA25,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA25=\"\",\"\",IF(OR(CS25=3,CC25=VLOOKUP(CC25,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC25*VLOOKUP(CA25,$B$1:$G$4,2)%,0),VLOOKUP(CA25,$B$2:$H$4,7,TRUE))*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0)))","v":""},{"$f":"IF(CA25=\"\",\"\",IF(OR(CA25<DATE(2010,4,1),$I$2=VLOOKUP(CA25,$B$2:$G$4,5,TRUE),CC25=VLOOKUP(CC25,I!$I$2:$J$5,1)),0,ROUND(IF(CS25=3,0,IF(CS25=2,MIN(ROUND(CC25*$G$13%,0),$G$14)/2,MIN(ROUND(CC25*$G$13%,0),$G$14)))*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0)))","v":""},null,{"$f":"IF(CA25=\"\",\"\",IF(CA25<DATE(2010,4,1),0,IF(OR(CS25=2,CS25=3,CC25=VLOOKUP(CC25,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA25,$B$1:$G$4,4)*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0))))","v":""},{"$f":"IF(CA25=\"\",\"\",IF(OR(CS25=2,CS25=3,CA25<DATE(2010,4,1),CC25=VLOOKUP(CC25,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ25,$A$27:$C$32,2,TRUE),ROUND(CD25*VLOOKUP(BZ25,$A$27:$C$32,3,TRUE)%,0))*IF(BZ25=$A$36,$C$36,IF(BZ25=$A$37,$C$37,IF(BZ25=$A$38,$C$38,IF(BZ25=$A$39,$C$39,IF(BZ25=$A$40,$C$40,IF(BZ25=$A$41,$C$41,1))))))*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0)))","v":""},{"$f":"IF(CA25=\"\",\"\",IF(OR(CS25=3,CC25=VLOOKUP(CC25,I!$I$2:$J$5,1)),0,ROUND(IF(CS25=2,VLOOKUP(CC25,$A$20:$E$23,IF($B$19=VLOOKUP(CA25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA25,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC25,$A$20:$E$23,IF($B$19=VLOOKUP(CA25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA25,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0)))","v":""},{"$f":"IF(CA25=\"\",\"\",IF(OR(BZ25<DATE(2010,4,1),CS25=3,CC25=VLOOKUP(CC25,I!$I$2:$J$5,1)),0,ROUND(IF(CS25=2,Main!$L$9/2,Main!$L$9)*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0)))","v":""},null,{"$f":"IF(CA25=\"\",\"\",IF(OR(CS25=3,CC25=VLOOKUP(CC25,I!$I$2:$J$5,1)),0,ROUND(IF(CS25=2,VLOOKUP(CD25,$A$11:$E$16,IF($B$10=VLOOKUP(BZ25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ25,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD25,$A$11:$E$16,IF($B$10=VLOOKUP(BZ25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ25,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB25)-DAY(CA25)+1)/DAY(EOMONTH(CA25,0)),0)))","v":""},0,{"$f":"IF(CA25=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD25,CF25)*10%,0),\"\"))","v":""},{"$f":"IF(BZ25=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP25*DAY(EOMONTH(CA25,0))/(DAY(CB25)-DAY(CA25)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV25=\"\",\"\",MIN(EOMONTH(CV25,0),VLOOKUP(CV25,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV25,$E$47:$F$53)-1,IF(CV25<$B$2,$B$2-1,I!$Q$9),IF(CV25<$B$3,$B$3-1,I!$Q$9),IF(CV25<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV25,$H$47:$I$53)))","v":""},{"$f":"IF(CV25=\"\",\"\",VLOOKUP(CV25,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV25=\"\",\"\",ROUND(IF(DN25=3,0,IF(DN25=2,IF(CX25=VLOOKUP(CX25,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX25=VLOOKUP(CX25,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0))","v":""},{"$f":"IF(CV25=\"\",\"\",IF(CX25=VLOOKUP(CX25,I!$I$2:$J$5,1),0,ROUND(CY25*VLOOKUP(CV25,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV25=\"\",\"\",IF(OR(DN25=3,CX25=VLOOKUP(CX25,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX25*VLOOKUP(CV25,$B$1:$G$4,2)%,0),VLOOKUP(CV25,$B$2:$H$4,7,TRUE))*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0)))","v":""},{"$f":"IF(CV25=\"\",\"\",IF(OR(CV25<DATE(2010,4,1),$I$2=VLOOKUP(CV25,$B$2:$G$4,5,TRUE),CX25=VLOOKUP(CX25,I!$I$2:$J$5,1)),0,ROUND(IF(DN25=3,0,IF(DN25=2,MIN(ROUND(CX25*$G$13%,0),$G$14)/2,MIN(ROUND(CX25*$G$13%,0),$G$14)))*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0)))","v":""},null,{"$f":"IF(CV25=\"\",\"\",IF(CV25<DATE(2010,4,1),0,IF(OR(DN25=2,DN25=3,CX25=VLOOKUP(CX25,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV25,$B$1:$G$4,4)*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0))))","v":""},{"$f":"IF(CV25=\"\",\"\",IF(OR(DN25=2,DN25=3,CV25<DATE(2010,4,1),CX25=VLOOKUP(CX25,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU25,$A$27:$C$32,2,TRUE),ROUND(CY25*VLOOKUP(CU25,$A$27:$C$32,3,TRUE)%,0))*IF(CU25=$A$36,$C$36,IF(CU25=$A$37,$C$37,IF(CU25=$A$38,$C$38,IF(CU25=$A$39,$C$39,IF(CU25=$A$40,$C$40,IF(CU25=$A$41,$C$41,1))))))*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0)))","v":""},{"$f":"IF(CV25=\"\",\"\",IF(OR(DN25=3,CX25=VLOOKUP(CX25,I!$I$2:$J$5,1)),0,ROUND(IF(DN25=2,VLOOKUP(CX25,$A$20:$E$23,IF($B$19=VLOOKUP(CV25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV25,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX25,$A$20:$E$23,IF($B$19=VLOOKUP(CV25,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV25,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV25,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0)))","v":""},{"$f":"IF(CV25=\"\",\"\",IF(OR(CU25<DATE(2010,4,1),DN25=3,CX25=VLOOKUP(CX25,I!$I$2:$J$5,1)),0,ROUND(IF(DN25=2,Main!$L$9/2,Main!$L$9)*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0)))","v":""},null,{"$f":"IF(CV25=\"\",\"\",IF(OR(DN25=3,CX25=VLOOKUP(CX25,I!$I$2:$J$5,1)),0,ROUND(IF(DN25=2,VLOOKUP(CY25,$A$11:$E$16,IF($B$10=VLOOKUP(CU25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU25,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY25,$A$11:$E$16,IF($B$10=VLOOKUP(CU25,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU25,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU25,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW25)-DAY(CV25)+1)/DAY(EOMONTH(CV25,0)),0)))","v":""},0,{"$f":"IF(CV25=\"\",\"\",IF(CX25=VLOOKUP(CX25,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY25,DA25)*10%,0),\"\")))","v":""},{"$f":"IF(CU25=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK25*DAY(EOMONTH(CV25,0))/(DAY(CW25)-DAY(CV25)+1),$H$17:$I$22)))","v":""},1]
["PHCA","Maximum","%","Applicable",null,"Places Changes",null,{"$f":"IF(Main!L22>0,Main!L22,I!C9)","v":"2013-04-01"},{"$f":"Main!K22","v":0},null,"","",{"$f":"IF(L26=\"\",\"\",MIN(EOMONTH(L26,0),VLOOKUP(L26,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L26,$E$47:$F$53)-1,IF(L26<$B$2,$B$2-1,I!$Q$9),IF(L26<$B$3,$B$3-1,I!$Q$9),IF(L26<$B$4,$B$4-1,I!$Q$9),LOOKUP(L26,$H$47:$I$53)))","v":""},{"$f":"IF(L26=\"\",\"\",VLOOKUP(L26,'Advance Tax'!$A$3:$C$14,3))","v":""},"",{"$f":"IF(L26=\"\",\"\",ROUND(IF(AB26=3,0,IF(AB26=2,IF(N26=VLOOKUP(N26,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N26=VLOOKUP(N26,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0))","v":""},{"$f":"IF(L26=\"\",\"\",IF(N26=VLOOKUP(N26,I!$I$2:$J$5,1),0,ROUND(O26*VLOOKUP(L26,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L26=\"\",\"\",IF(OR(AB26=3,N26=VLOOKUP(N26,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N26*VLOOKUP(L26,$B$1:$G$4,2)%,0),VLOOKUP(L26,$B$2:$H$4,7,TRUE))*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0)))","v":""},{"$f":"IF(L26=\"\",\"\",IF(OR(L26<DATE(2010,4,1),$I$2=VLOOKUP(L26,$B$2:$G$4,5,TRUE),N26=VLOOKUP(N26,I!$I$2:$J$5,1)),0,ROUND(IF(AB26=3,0,IF(AB26=2,MIN(ROUND(N26*$G$13%,0),$G$14)/2,MIN(ROUND(N26*$G$13%,0),$G$14)))*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0)))","v":""},null,{"$f":"IF(L26=\"\",\"\",IF(L26<DATE(2010,4,1),0,IF(OR(AB26=2,AB26=3,N26=VLOOKUP(N26,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L26,$B$1:$G$4,4)*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0))))","v":""},{"$f":"IF(L26=\"\",\"\",IF(OR(AB26=2,AB26=3,L26<DATE(2010,4,1),N26=VLOOKUP(N26,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K26,$A$27:$C$32,2,TRUE),ROUND(O26*VLOOKUP(K26,$A$27:$C$32,3,TRUE)%,0))*IF(K26=$A$36,$C$36,IF(K26=$A$37,$C$37,IF(K26=$A$38,$C$38,IF(K26=$A$39,$C$39,IF(K26=$A$40,$C$40,IF(K26=$A$41,$C$41,1))))))*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0)))","v":""},{"$f":"IF(L26=\"\",\"\",IF(OR(AB26=3,N26=VLOOKUP(N26,I!$I$2:$J$5,1)),0,ROUND(IF(AB26=2,VLOOKUP(N26,$A$20:$E$23,IF($B$19=VLOOKUP(L26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L26,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N26,$A$20:$E$23,IF($B$19=VLOOKUP(L26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L26,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0)))","v":""},{"$f":"IF(L26=\"\",\"\",IF(OR(K26<DATE(2010,4,1),AB26=3,N26=VLOOKUP(N26,I!$I$2:$J$5,1)),0,ROUND(IF(AB26=2,Main!$L$9/2,Main!$L$9)*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0)))","v":""},null,{"$f":"IF(L26=\"\",\"\",IF(OR(AB26=3,N26=VLOOKUP(N26,I!$I$2:$J$5,1)),0,ROUND(IF(AB26=2,VLOOKUP(O26,$A$11:$E$16,IF($B$10=VLOOKUP(K26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K26,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O26,$A$11:$E$16,IF($B$10=VLOOKUP(K26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K26,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M26)-DAY(L26)+1)/DAY(EOMONTH(L26,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH26=\"\",\"\",MIN(EOMONTH(AH26,0),VLOOKUP(AH26,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH26,$E$47:$F$53)-1,IF(AH26<$B$2,$B$2-1,I!$Q$9),IF(AH26<$B$3,$B$3-1,I!$Q$9),IF(AH26<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH26,$H$47:$I$53)))","v":""},{"$f":"IF(AH26=\"\",\"\",VLOOKUP(AH26,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH26=\"\",\"\",ROUND(IF(AZ26=3,0,IF(AZ26=2,IF(AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0))","v":""},{"$f":"IF(AH26=\"\",\"\",IF(AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1),0,ROUND(AK26*VLOOKUP(AH26,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH26=\"\",\"\",IF(OR(AZ26=3,AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ26*VLOOKUP(AH26,$B$1:$G$4,2)%,0),VLOOKUP(AH26,$B$2:$H$4,7,TRUE))*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0)))","v":""},{"$f":"IF(AH26=\"\",\"\",IF(OR(AH26<DATE(2010,4,1),$I$2=VLOOKUP(AH26,$B$2:$G$4,5,TRUE),AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1)),0,ROUND(IF(AZ26=3,0,IF(AZ26=2,MIN(ROUND(AJ26*$G$13%,0),$G$14)/2,MIN(ROUND(AJ26*$G$13%,0),$G$14)))*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0)))","v":""},null,{"$f":"IF(AH26=\"\",\"\",IF(AH26<DATE(2010,4,1),0,IF(OR(AZ26=2,AZ26=3,AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH26,$B$1:$G$4,4)*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0))))","v":""},{"$f":"IF(AH26=\"\",\"\",IF(OR(AZ26=2,AZ26=3,AH26<DATE(2010,4,1),AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG26,$A$27:$C$32,2,TRUE),ROUND(AK26*VLOOKUP(AG26,$A$27:$C$32,3,TRUE)%,0))*IF(AG26=$A$36,$C$36,IF(AG26=$A$37,$C$37,IF(AG26=$A$38,$C$38,IF(AG26=$A$39,$C$39,IF(AG26=$A$40,$C$40,IF(AG26=$A$41,$C$41,1))))))*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0)))","v":""},{"$f":"IF(AH26=\"\",\"\",IF(OR(AZ26=3,AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1)),0,ROUND(IF(AZ26=2,VLOOKUP(AJ26,$A$20:$E$23,IF($B$19=VLOOKUP(AH26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH26,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ26,$A$20:$E$23,IF($B$19=VLOOKUP(AH26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH26,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0)))","v":""},{"$f":"IF(AH26=\"\",\"\",IF(OR(AG26<DATE(2010,4,1),AZ26=3,AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1)),0,ROUND(IF(AZ26=2,Main!$L$9/2,Main!$L$9)*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0)))","v":""},null,{"$f":"IF(AH26=\"\",\"\",IF(OR(AZ26=3,AJ26=VLOOKUP(AJ26,I!$I$2:$J$5,1)),0,ROUND(IF(AZ26=2,VLOOKUP(AK26,$A$11:$E$16,IF($B$10=VLOOKUP(AG26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG26,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK26,$A$11:$E$16,IF($B$10=VLOOKUP(AG26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG26,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI26)-DAY(AH26)+1)/DAY(EOMONTH(AH26,0)),0)))","v":""},0,{"$f":"IF(AH26=\"\",\"\",IF(AH26<=$AX$1,AW26-AY26,IF(AND(Main!$F$22=Main!$CA$24,AH26>$AX$1),ROUND(SUM(AK26,AM26)*10%,0),\"\")))","v":""},{"$f":"IF(AG26=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW26*DAY(EOMONTH(AH26,0))/(DAY(AI26)-DAY(AH26)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC26=\"\",\"\",MIN(EOMONTH(BC26,0),VLOOKUP(BC26,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC26,$E$47:$F$53)-1,IF(BC26<$B$2,$B$2-1,I!$Q$9),IF(BC26<$B$3,$B$3-1,I!$Q$9),IF(BC26<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC26,$H$47:$I$53)))","v":""},{"$f":"IF(BC26=\"\",\"\",VLOOKUP(BC26,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC26=\"\",\"\",ROUND(IF(BU26=3,0,IF(BU26=2,IF(BE26=VLOOKUP(BE26,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE26=VLOOKUP(BE26,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0))","v":""},{"$f":"IF(BC26=\"\",\"\",IF(BE26=VLOOKUP(BE26,I!$I$2:$J$5,1),0,ROUND(BF26*VLOOKUP(BC26,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC26=\"\",\"\",IF(OR(BU26=3,BE26=VLOOKUP(BE26,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE26*VLOOKUP(BC26,$B$1:$G$4,2)%,0),VLOOKUP(BC26,$B$2:$H$4,7,TRUE))*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0)))","v":""},{"$f":"IF(BC26=\"\",\"\",IF(OR(BC26<DATE(2010,4,1),$I$2=VLOOKUP(BC26,$B$2:$G$4,5,TRUE),BE26=VLOOKUP(BE26,I!$I$2:$J$5,1)),0,ROUND(IF(BU26=3,0,IF(BU26=2,MIN(ROUND(BE26*$G$13%,0),$G$14)/2,MIN(ROUND(BE26*$G$13%,0),$G$14)))*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0)))","v":""},null,{"$f":"IF(BC26=\"\",\"\",IF(BC26<DATE(2010,4,1),0,IF(OR(BU26=2,BU26=3,BE26=VLOOKUP(BE26,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC26,$B$1:$G$4,4)*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0))))","v":""},{"$f":"IF(BC26=\"\",\"\",IF(OR(BU26=2,BU26=3,BC26<DATE(2010,4,1),BE26=VLOOKUP(BE26,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB26,$A$27:$C$32,2,TRUE),ROUND(BF26*VLOOKUP(BB26,$A$27:$C$32,3,TRUE)%,0))*IF(BB26=$A$36,$C$36,IF(BB26=$A$37,$C$37,IF(BB26=$A$38,$C$38,IF(BB26=$A$39,$C$39,IF(BB26=$A$40,$C$40,IF(BB26=$A$41,$C$41,1))))))*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0)))","v":""},{"$f":"IF(BC26=\"\",\"\",IF(OR(BU26=3,BE26=VLOOKUP(BE26,I!$I$2:$J$5,1)),0,ROUND(IF(BU26=2,VLOOKUP(BE26,$A$20:$E$23,IF($B$19=VLOOKUP(BC26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC26,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE26,$A$20:$E$23,IF($B$19=VLOOKUP(BC26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC26,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0)))","v":""},{"$f":"IF(BC26=\"\",\"\",IF(OR(BB26<DATE(2010,4,1),BU26=3,BE26=VLOOKUP(BE26,I!$I$2:$J$5,1)),0,ROUND(IF(BU26=2,Main!$L$9/2,Main!$L$9)*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0)))","v":""},null,{"$f":"IF(BC26=\"\",\"\",IF(OR(BU26=3,BE26=VLOOKUP(BE26,I!$I$2:$J$5,1)),0,ROUND(IF(BU26=2,VLOOKUP(BF26,$A$11:$E$16,IF($B$10=VLOOKUP(BB26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB26,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF26,$A$11:$E$16,IF($B$10=VLOOKUP(BB26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB26,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD26)-DAY(BC26)+1)/DAY(EOMONTH(BC26,0)),0)))","v":""},0,{"$f":"IF(BC26=\"\",\"\",IF(BC26<=$AX$1,BR26-BT26,IF(AND(Main!$F$22=Main!$CA$24,BC26>$AX$1),ROUND(SUM(BF26,BH26)*10%,0),\"\")))","v":""},{"$f":"IF(BB26=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR26*DAY(EOMONTH(BC26,0))/(DAY(BD26)-DAY(BC26)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA26=\"\",\"\",MIN(EOMONTH(CA26,0),VLOOKUP(CA26,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA26,$E$47:$F$53)-1,IF(CA26<$B$2,$B$2-1,I!$Q$9),IF(CA26<$B$3,$B$3-1,I!$Q$9),IF(CA26<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA26,$H$47:$I$53)))","v":""},{"$f":"IF(CA26=\"\",\"\",VLOOKUP(CA26,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA26=\"\",\"\",ROUND(IF(CS26=3,0,IF(CS26=2,IF(CC26=VLOOKUP(CC26,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC26=VLOOKUP(CC26,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0))","v":""},{"$f":"IF(CA26=\"\",\"\",IF(CC26=VLOOKUP(CC26,I!$I$2:$J$5,1),0,ROUND(CD26*VLOOKUP(CA26,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA26=\"\",\"\",IF(OR(CS26=3,CC26=VLOOKUP(CC26,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC26*VLOOKUP(CA26,$B$1:$G$4,2)%,0),VLOOKUP(CA26,$B$2:$H$4,7,TRUE))*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0)))","v":""},{"$f":"IF(CA26=\"\",\"\",IF(OR(CA26<DATE(2010,4,1),$I$2=VLOOKUP(CA26,$B$2:$G$4,5,TRUE),CC26=VLOOKUP(CC26,I!$I$2:$J$5,1)),0,ROUND(IF(CS26=3,0,IF(CS26=2,MIN(ROUND(CC26*$G$13%,0),$G$14)/2,MIN(ROUND(CC26*$G$13%,0),$G$14)))*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0)))","v":""},null,{"$f":"IF(CA26=\"\",\"\",IF(CA26<DATE(2010,4,1),0,IF(OR(CS26=2,CS26=3,CC26=VLOOKUP(CC26,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA26,$B$1:$G$4,4)*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0))))","v":""},{"$f":"IF(CA26=\"\",\"\",IF(OR(CS26=2,CS26=3,CA26<DATE(2010,4,1),CC26=VLOOKUP(CC26,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ26,$A$27:$C$32,2,TRUE),ROUND(CD26*VLOOKUP(BZ26,$A$27:$C$32,3,TRUE)%,0))*IF(BZ26=$A$36,$C$36,IF(BZ26=$A$37,$C$37,IF(BZ26=$A$38,$C$38,IF(BZ26=$A$39,$C$39,IF(BZ26=$A$40,$C$40,IF(BZ26=$A$41,$C$41,1))))))*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0)))","v":""},{"$f":"IF(CA26=\"\",\"\",IF(OR(CS26=3,CC26=VLOOKUP(CC26,I!$I$2:$J$5,1)),0,ROUND(IF(CS26=2,VLOOKUP(CC26,$A$20:$E$23,IF($B$19=VLOOKUP(CA26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA26,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC26,$A$20:$E$23,IF($B$19=VLOOKUP(CA26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA26,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0)))","v":""},{"$f":"IF(CA26=\"\",\"\",IF(OR(BZ26<DATE(2010,4,1),CS26=3,CC26=VLOOKUP(CC26,I!$I$2:$J$5,1)),0,ROUND(IF(CS26=2,Main!$L$9/2,Main!$L$9)*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0)))","v":""},null,{"$f":"IF(CA26=\"\",\"\",IF(OR(CS26=3,CC26=VLOOKUP(CC26,I!$I$2:$J$5,1)),0,ROUND(IF(CS26=2,VLOOKUP(CD26,$A$11:$E$16,IF($B$10=VLOOKUP(BZ26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ26,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD26,$A$11:$E$16,IF($B$10=VLOOKUP(BZ26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ26,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB26)-DAY(CA26)+1)/DAY(EOMONTH(CA26,0)),0)))","v":""},0,{"$f":"IF(CA26=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD26,CF26)*10%,0),\"\"))","v":""},{"$f":"IF(BZ26=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP26*DAY(EOMONTH(CA26,0))/(DAY(CB26)-DAY(CA26)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV26=\"\",\"\",MIN(EOMONTH(CV26,0),VLOOKUP(CV26,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV26,$E$47:$F$53)-1,IF(CV26<$B$2,$B$2-1,I!$Q$9),IF(CV26<$B$3,$B$3-1,I!$Q$9),IF(CV26<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV26,$H$47:$I$53)))","v":""},{"$f":"IF(CV26=\"\",\"\",VLOOKUP(CV26,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV26=\"\",\"\",ROUND(IF(DN26=3,0,IF(DN26=2,IF(CX26=VLOOKUP(CX26,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX26=VLOOKUP(CX26,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0))","v":""},{"$f":"IF(CV26=\"\",\"\",IF(CX26=VLOOKUP(CX26,I!$I$2:$J$5,1),0,ROUND(CY26*VLOOKUP(CV26,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV26=\"\",\"\",IF(OR(DN26=3,CX26=VLOOKUP(CX26,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX26*VLOOKUP(CV26,$B$1:$G$4,2)%,0),VLOOKUP(CV26,$B$2:$H$4,7,TRUE))*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0)))","v":""},{"$f":"IF(CV26=\"\",\"\",IF(OR(CV26<DATE(2010,4,1),$I$2=VLOOKUP(CV26,$B$2:$G$4,5,TRUE),CX26=VLOOKUP(CX26,I!$I$2:$J$5,1)),0,ROUND(IF(DN26=3,0,IF(DN26=2,MIN(ROUND(CX26*$G$13%,0),$G$14)/2,MIN(ROUND(CX26*$G$13%,0),$G$14)))*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0)))","v":""},null,{"$f":"IF(CV26=\"\",\"\",IF(CV26<DATE(2010,4,1),0,IF(OR(DN26=2,DN26=3,CX26=VLOOKUP(CX26,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV26,$B$1:$G$4,4)*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0))))","v":""},{"$f":"IF(CV26=\"\",\"\",IF(OR(DN26=2,DN26=3,CV26<DATE(2010,4,1),CX26=VLOOKUP(CX26,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU26,$A$27:$C$32,2,TRUE),ROUND(CY26*VLOOKUP(CU26,$A$27:$C$32,3,TRUE)%,0))*IF(CU26=$A$36,$C$36,IF(CU26=$A$37,$C$37,IF(CU26=$A$38,$C$38,IF(CU26=$A$39,$C$39,IF(CU26=$A$40,$C$40,IF(CU26=$A$41,$C$41,1))))))*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0)))","v":""},{"$f":"IF(CV26=\"\",\"\",IF(OR(DN26=3,CX26=VLOOKUP(CX26,I!$I$2:$J$5,1)),0,ROUND(IF(DN26=2,VLOOKUP(CX26,$A$20:$E$23,IF($B$19=VLOOKUP(CV26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV26,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX26,$A$20:$E$23,IF($B$19=VLOOKUP(CV26,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV26,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV26,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0)))","v":""},{"$f":"IF(CV26=\"\",\"\",IF(OR(CU26<DATE(2010,4,1),DN26=3,CX26=VLOOKUP(CX26,I!$I$2:$J$5,1)),0,ROUND(IF(DN26=2,Main!$L$9/2,Main!$L$9)*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0)))","v":""},null,{"$f":"IF(CV26=\"\",\"\",IF(OR(DN26=3,CX26=VLOOKUP(CX26,I!$I$2:$J$5,1)),0,ROUND(IF(DN26=2,VLOOKUP(CY26,$A$11:$E$16,IF($B$10=VLOOKUP(CU26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU26,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY26,$A$11:$E$16,IF($B$10=VLOOKUP(CU26,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU26,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU26,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW26)-DAY(CV26)+1)/DAY(EOMONTH(CV26,0)),0)))","v":""},0,{"$f":"IF(CV26=\"\",\"\",IF(CX26=VLOOKUP(CX26,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY26,DA26)*10%,0),\"\")))","v":""},{"$f":"IF(CU26=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK26*DAY(EOMONTH(CV26,0))/(DAY(CW26)-DAY(CV26)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"DATE(2010,2,1)","v":"2010-02-01"},0,0,null,null,{"$f":"DATE(2011,1,1)","v":"2011-01-01"},{"$f":"B2","v":"2012-03-01"},"APGLI",null,null,"","",{"$f":"IF(L27=\"\",\"\",MIN(EOMONTH(L27,0),VLOOKUP(L27,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L27,$E$47:$F$53)-1,IF(L27<$B$2,$B$2-1,I!$Q$9),IF(L27<$B$3,$B$3-1,I!$Q$9),IF(L27<$B$4,$B$4-1,I!$Q$9),LOOKUP(L27,$H$47:$I$53)))","v":""},{"$f":"IF(L27=\"\",\"\",VLOOKUP(L27,'Advance Tax'!$A$3:$C$14,3))","v":""},{"$f":"IF(L27=\"\",\"\",ROUND(IF(AB27=3,0,IF(AB27=2,N27/2,N27))*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0))","v":""},{"$f":"IF(L27=\"\",\"\",ROUND(IF(AB27=3,0,IF(AB27=2,IF(N27=VLOOKUP(N27,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(N27=VLOOKUP(N27,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0))","v":""},{"$f":"IF(L27=\"\",\"\",IF(N27=VLOOKUP(N27,I!$I$2:$J$5,1),0,ROUND(O27*VLOOKUP(L27,$H$9:$I$12,2)%,0)))","v":""},{"$f":"IF(L27=\"\",\"\",IF(OR(AB27=3,N27=VLOOKUP(N27,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(N27*VLOOKUP(L27,$B$1:$G$4,2)%,0),VLOOKUP(L27,$B$2:$H$4,7,TRUE))*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0)))","v":""},{"$f":"IF(L27=\"\",\"\",IF(OR(L27<DATE(2010,4,1),$I$2=VLOOKUP(L27,$B$2:$G$4,5,TRUE),N27=VLOOKUP(N27,I!$I$2:$J$5,1)),0,ROUND(IF(AB27=3,0,IF(AB27=2,MIN(ROUND(N27*$G$13%,0),$G$14)/2,MIN(ROUND(N27*$G$13%,0),$G$14)))*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0)))","v":""},null,{"$f":"IF(L27=\"\",\"\",IF(L27<DATE(2010,4,1),0,IF(OR(AB27=2,AB27=3,N27=VLOOKUP(N27,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(L27,$B$1:$G$4,4)*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0))))","v":""},{"$f":"IF(L27=\"\",\"\",IF(OR(AB27=2,AB27=3,L27<DATE(2010,4,1),N27=VLOOKUP(N27,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(K27,$A$27:$C$32,2,TRUE),ROUND(O27*VLOOKUP(K27,$A$27:$C$32,3,TRUE)%,0))*IF(K27=$A$36,$C$36,IF(K27=$A$37,$C$37,IF(K27=$A$38,$C$38,IF(K27=$A$39,$C$39,IF(K27=$A$40,$C$40,IF(K27=$A$41,$C$41,1))))))*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0)))","v":""},{"$f":"IF(L27=\"\",\"\",IF(OR(AB27=3,N27=VLOOKUP(N27,I!$I$2:$J$5,1)),0,ROUND(IF(AB27=2,VLOOKUP(N27,$A$20:$E$23,IF($B$19=VLOOKUP(L27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L27,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(N27,$A$20:$E$23,IF($B$19=VLOOKUP(L27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L27,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0)))","v":""},{"$f":"IF(L27=\"\",\"\",IF(OR(K27<DATE(2010,4,1),AB27=3,N27=VLOOKUP(N27,I!$I$2:$J$5,1)),0,ROUND(IF(AB27=2,Main!$L$9/2,Main!$L$9)*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0)))","v":""},null,{"$f":"IF(L27=\"\",\"\",IF(OR(AB27=3,N27=VLOOKUP(N27,I!$I$2:$J$5,1)),0,ROUND(IF(AB27=2,VLOOKUP(O27,$A$11:$E$16,IF($B$10=VLOOKUP(K27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K27,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(O27,$A$11:$E$16,IF($B$10=VLOOKUP(K27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(K27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(K27,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(M27)-DAY(L27)+1)/DAY(EOMONTH(L27,0)),0)))","v":""},0,1,{"$nulls":4},"","",{"$f":"IF(AH27=\"\",\"\",MIN(EOMONTH(AH27,0),VLOOKUP(AH27,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH27,$E$47:$F$53)-1,IF(AH27<$B$2,$B$2-1,I!$Q$9),IF(AH27<$B$3,$B$3-1,I!$Q$9),IF(AH27<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH27,$H$47:$I$53)))","v":""},{"$f":"IF(AH27=\"\",\"\",VLOOKUP(AH27,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH27=\"\",\"\",ROUND(IF(AZ27=3,0,IF(AZ27=2,IF(AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0))","v":""},{"$f":"IF(AH27=\"\",\"\",IF(AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1),0,ROUND(AK27*VLOOKUP(AH27,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH27=\"\",\"\",IF(OR(AZ27=3,AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ27*VLOOKUP(AH27,$B$1:$G$4,2)%,0),VLOOKUP(AH27,$B$2:$H$4,7,TRUE))*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0)))","v":""},{"$f":"IF(AH27=\"\",\"\",IF(OR(AH27<DATE(2010,4,1),$I$2=VLOOKUP(AH27,$B$2:$G$4,5,TRUE),AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1)),0,ROUND(IF(AZ27=3,0,IF(AZ27=2,MIN(ROUND(AJ27*$G$13%,0),$G$14)/2,MIN(ROUND(AJ27*$G$13%,0),$G$14)))*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0)))","v":""},null,{"$f":"IF(AH27=\"\",\"\",IF(AH27<DATE(2010,4,1),0,IF(OR(AZ27=2,AZ27=3,AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH27,$B$1:$G$4,4)*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0))))","v":""},{"$f":"IF(AH27=\"\",\"\",IF(OR(AZ27=2,AZ27=3,AH27<DATE(2010,4,1),AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG27,$A$27:$C$32,2,TRUE),ROUND(AK27*VLOOKUP(AG27,$A$27:$C$32,3,TRUE)%,0))*IF(AG27=$A$36,$C$36,IF(AG27=$A$37,$C$37,IF(AG27=$A$38,$C$38,IF(AG27=$A$39,$C$39,IF(AG27=$A$40,$C$40,IF(AG27=$A$41,$C$41,1))))))*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0)))","v":""},{"$f":"IF(AH27=\"\",\"\",IF(OR(AZ27=3,AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1)),0,ROUND(IF(AZ27=2,VLOOKUP(AJ27,$A$20:$E$23,IF($B$19=VLOOKUP(AH27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH27,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ27,$A$20:$E$23,IF($B$19=VLOOKUP(AH27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH27,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0)))","v":""},{"$f":"IF(AH27=\"\",\"\",IF(OR(AG27<DATE(2010,4,1),AZ27=3,AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1)),0,ROUND(IF(AZ27=2,Main!$L$9/2,Main!$L$9)*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0)))","v":""},null,{"$f":"IF(AH27=\"\",\"\",IF(OR(AZ27=3,AJ27=VLOOKUP(AJ27,I!$I$2:$J$5,1)),0,ROUND(IF(AZ27=2,VLOOKUP(AK27,$A$11:$E$16,IF($B$10=VLOOKUP(AG27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG27,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK27,$A$11:$E$16,IF($B$10=VLOOKUP(AG27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG27,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI27)-DAY(AH27)+1)/DAY(EOMONTH(AH27,0)),0)))","v":""},0,{"$f":"IF(AH27=\"\",\"\",IF(AH27<=$AX$1,AW27-AY27,IF(AND(Main!$F$22=Main!$CA$24,AH27>$AX$1),ROUND(SUM(AK27,AM27)*10%,0),\"\")))","v":""},{"$f":"IF(AG27=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW27*DAY(EOMONTH(AH27,0))/(DAY(AI27)-DAY(AH27)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC27=\"\",\"\",MIN(EOMONTH(BC27,0),VLOOKUP(BC27,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC27,$E$47:$F$53)-1,IF(BC27<$B$2,$B$2-1,I!$Q$9),IF(BC27<$B$3,$B$3-1,I!$Q$9),IF(BC27<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC27,$H$47:$I$53)))","v":""},{"$f":"IF(BC27=\"\",\"\",VLOOKUP(BC27,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC27=\"\",\"\",ROUND(IF(BU27=3,0,IF(BU27=2,IF(BE27=VLOOKUP(BE27,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE27=VLOOKUP(BE27,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0))","v":""},{"$f":"IF(BC27=\"\",\"\",IF(BE27=VLOOKUP(BE27,I!$I$2:$J$5,1),0,ROUND(BF27*VLOOKUP(BC27,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC27=\"\",\"\",IF(OR(BU27=3,BE27=VLOOKUP(BE27,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE27*VLOOKUP(BC27,$B$1:$G$4,2)%,0),VLOOKUP(BC27,$B$2:$H$4,7,TRUE))*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0)))","v":""},{"$f":"IF(BC27=\"\",\"\",IF(OR(BC27<DATE(2010,4,1),$I$2=VLOOKUP(BC27,$B$2:$G$4,5,TRUE),BE27=VLOOKUP(BE27,I!$I$2:$J$5,1)),0,ROUND(IF(BU27=3,0,IF(BU27=2,MIN(ROUND(BE27*$G$13%,0),$G$14)/2,MIN(ROUND(BE27*$G$13%,0),$G$14)))*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0)))","v":""},null,{"$f":"IF(BC27=\"\",\"\",IF(BC27<DATE(2010,4,1),0,IF(OR(BU27=2,BU27=3,BE27=VLOOKUP(BE27,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC27,$B$1:$G$4,4)*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0))))","v":""},{"$f":"IF(BC27=\"\",\"\",IF(OR(BU27=2,BU27=3,BC27<DATE(2010,4,1),BE27=VLOOKUP(BE27,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB27,$A$27:$C$32,2,TRUE),ROUND(BF27*VLOOKUP(BB27,$A$27:$C$32,3,TRUE)%,0))*IF(BB27=$A$36,$C$36,IF(BB27=$A$37,$C$37,IF(BB27=$A$38,$C$38,IF(BB27=$A$39,$C$39,IF(BB27=$A$40,$C$40,IF(BB27=$A$41,$C$41,1))))))*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0)))","v":""},{"$f":"IF(BC27=\"\",\"\",IF(OR(BU27=3,BE27=VLOOKUP(BE27,I!$I$2:$J$5,1)),0,ROUND(IF(BU27=2,VLOOKUP(BE27,$A$20:$E$23,IF($B$19=VLOOKUP(BC27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC27,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE27,$A$20:$E$23,IF($B$19=VLOOKUP(BC27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC27,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0)))","v":""},{"$f":"IF(BC27=\"\",\"\",IF(OR(BB27<DATE(2010,4,1),BU27=3,BE27=VLOOKUP(BE27,I!$I$2:$J$5,1)),0,ROUND(IF(BU27=2,Main!$L$9/2,Main!$L$9)*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0)))","v":""},null,{"$f":"IF(BC27=\"\",\"\",IF(OR(BU27=3,BE27=VLOOKUP(BE27,I!$I$2:$J$5,1)),0,ROUND(IF(BU27=2,VLOOKUP(BF27,$A$11:$E$16,IF($B$10=VLOOKUP(BB27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB27,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF27,$A$11:$E$16,IF($B$10=VLOOKUP(BB27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB27,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD27)-DAY(BC27)+1)/DAY(EOMONTH(BC27,0)),0)))","v":""},0,{"$f":"IF(BC27=\"\",\"\",IF(BC27<=$AX$1,BR27-BT27,IF(AND(Main!$F$22=Main!$CA$24,BC27>$AX$1),ROUND(SUM(BF27,BH27)*10%,0),\"\")))","v":""},{"$f":"IF(BB27=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR27*DAY(EOMONTH(BC27,0))/(DAY(BD27)-DAY(BC27)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA27=\"\",\"\",MIN(EOMONTH(CA27,0),VLOOKUP(CA27,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA27,$E$47:$F$53)-1,IF(CA27<$B$2,$B$2-1,I!$Q$9),IF(CA27<$B$3,$B$3-1,I!$Q$9),IF(CA27<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA27,$H$47:$I$53)))","v":""},{"$f":"IF(CA27=\"\",\"\",VLOOKUP(CA27,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA27=\"\",\"\",ROUND(IF(CS27=3,0,IF(CS27=2,IF(CC27=VLOOKUP(CC27,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC27=VLOOKUP(CC27,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0))","v":""},{"$f":"IF(CA27=\"\",\"\",IF(CC27=VLOOKUP(CC27,I!$I$2:$J$5,1),0,ROUND(CD27*VLOOKUP(CA27,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA27=\"\",\"\",IF(OR(CS27=3,CC27=VLOOKUP(CC27,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC27*VLOOKUP(CA27,$B$1:$G$4,2)%,0),VLOOKUP(CA27,$B$2:$H$4,7,TRUE))*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0)))","v":""},{"$f":"IF(CA27=\"\",\"\",IF(OR(CA27<DATE(2010,4,1),$I$2=VLOOKUP(CA27,$B$2:$G$4,5,TRUE),CC27=VLOOKUP(CC27,I!$I$2:$J$5,1)),0,ROUND(IF(CS27=3,0,IF(CS27=2,MIN(ROUND(CC27*$G$13%,0),$G$14)/2,MIN(ROUND(CC27*$G$13%,0),$G$14)))*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0)))","v":""},null,{"$f":"IF(CA27=\"\",\"\",IF(CA27<DATE(2010,4,1),0,IF(OR(CS27=2,CS27=3,CC27=VLOOKUP(CC27,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA27,$B$1:$G$4,4)*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0))))","v":""},{"$f":"IF(CA27=\"\",\"\",IF(OR(CS27=2,CS27=3,CA27<DATE(2010,4,1),CC27=VLOOKUP(CC27,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ27,$A$27:$C$32,2,TRUE),ROUND(CD27*VLOOKUP(BZ27,$A$27:$C$32,3,TRUE)%,0))*IF(BZ27=$A$36,$C$36,IF(BZ27=$A$37,$C$37,IF(BZ27=$A$38,$C$38,IF(BZ27=$A$39,$C$39,IF(BZ27=$A$40,$C$40,IF(BZ27=$A$41,$C$41,1))))))*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0)))","v":""},{"$f":"IF(CA27=\"\",\"\",IF(OR(CS27=3,CC27=VLOOKUP(CC27,I!$I$2:$J$5,1)),0,ROUND(IF(CS27=2,VLOOKUP(CC27,$A$20:$E$23,IF($B$19=VLOOKUP(CA27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA27,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC27,$A$20:$E$23,IF($B$19=VLOOKUP(CA27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA27,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0)))","v":""},{"$f":"IF(CA27=\"\",\"\",IF(OR(BZ27<DATE(2010,4,1),CS27=3,CC27=VLOOKUP(CC27,I!$I$2:$J$5,1)),0,ROUND(IF(CS27=2,Main!$L$9/2,Main!$L$9)*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0)))","v":""},null,{"$f":"IF(CA27=\"\",\"\",IF(OR(CS27=3,CC27=VLOOKUP(CC27,I!$I$2:$J$5,1)),0,ROUND(IF(CS27=2,VLOOKUP(CD27,$A$11:$E$16,IF($B$10=VLOOKUP(BZ27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ27,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD27,$A$11:$E$16,IF($B$10=VLOOKUP(BZ27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ27,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB27)-DAY(CA27)+1)/DAY(EOMONTH(CA27,0)),0)))","v":""},0,{"$f":"IF(CA27=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD27,CF27)*10%,0),\"\"))","v":""},{"$f":"IF(BZ27=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP27*DAY(EOMONTH(CA27,0))/(DAY(CB27)-DAY(CA27)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV27=\"\",\"\",MIN(EOMONTH(CV27,0),VLOOKUP(CV27,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV27,$E$47:$F$53)-1,IF(CV27<$B$2,$B$2-1,I!$Q$9),IF(CV27<$B$3,$B$3-1,I!$Q$9),IF(CV27<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV27,$H$47:$I$53)))","v":""},{"$f":"IF(CV27=\"\",\"\",VLOOKUP(CV27,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV27=\"\",\"\",ROUND(IF(DN27=3,0,IF(DN27=2,IF(CX27=VLOOKUP(CX27,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX27=VLOOKUP(CX27,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0))","v":""},{"$f":"IF(CV27=\"\",\"\",IF(CX27=VLOOKUP(CX27,I!$I$2:$J$5,1),0,ROUND(CY27*VLOOKUP(CV27,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV27=\"\",\"\",IF(OR(DN27=3,CX27=VLOOKUP(CX27,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX27*VLOOKUP(CV27,$B$1:$G$4,2)%,0),VLOOKUP(CV27,$B$2:$H$4,7,TRUE))*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0)))","v":""},{"$f":"IF(CV27=\"\",\"\",IF(OR(CV27<DATE(2010,4,1),$I$2=VLOOKUP(CV27,$B$2:$G$4,5,TRUE),CX27=VLOOKUP(CX27,I!$I$2:$J$5,1)),0,ROUND(IF(DN27=3,0,IF(DN27=2,MIN(ROUND(CX27*$G$13%,0),$G$14)/2,MIN(ROUND(CX27*$G$13%,0),$G$14)))*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0)))","v":""},null,{"$f":"IF(CV27=\"\",\"\",IF(CV27<DATE(2010,4,1),0,IF(OR(DN27=2,DN27=3,CX27=VLOOKUP(CX27,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV27,$B$1:$G$4,4)*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0))))","v":""},{"$f":"IF(CV27=\"\",\"\",IF(OR(DN27=2,DN27=3,CV27<DATE(2010,4,1),CX27=VLOOKUP(CX27,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU27,$A$27:$C$32,2,TRUE),ROUND(CY27*VLOOKUP(CU27,$A$27:$C$32,3,TRUE)%,0))*IF(CU27=$A$36,$C$36,IF(CU27=$A$37,$C$37,IF(CU27=$A$38,$C$38,IF(CU27=$A$39,$C$39,IF(CU27=$A$40,$C$40,IF(CU27=$A$41,$C$41,1))))))*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0)))","v":""},{"$f":"IF(CV27=\"\",\"\",IF(OR(DN27=3,CX27=VLOOKUP(CX27,I!$I$2:$J$5,1)),0,ROUND(IF(DN27=2,VLOOKUP(CX27,$A$20:$E$23,IF($B$19=VLOOKUP(CV27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV27,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX27,$A$20:$E$23,IF($B$19=VLOOKUP(CV27,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV27,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV27,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0)))","v":""},{"$f":"IF(CV27=\"\",\"\",IF(OR(CU27<DATE(2010,4,1),DN27=3,CX27=VLOOKUP(CX27,I!$I$2:$J$5,1)),0,ROUND(IF(DN27=2,Main!$L$9/2,Main!$L$9)*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0)))","v":""},null,{"$f":"IF(CV27=\"\",\"\",IF(OR(DN27=3,CX27=VLOOKUP(CX27,I!$I$2:$J$5,1)),0,ROUND(IF(DN27=2,VLOOKUP(CY27,$A$11:$E$16,IF($B$10=VLOOKUP(CU27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU27,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY27,$A$11:$E$16,IF($B$10=VLOOKUP(CU27,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU27,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU27,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW27)-DAY(CV27)+1)/DAY(EOMONTH(CV27,0)),0)))","v":""},0,{"$f":"IF(CV27=\"\",\"\",IF(CX27=VLOOKUP(CX27,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY27,DA27)*10%,0),\"\")))","v":""},{"$f":"IF(CU27=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK27*DAY(EOMONTH(CV27,0))/(DAY(CW27)-DAY(CV27)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"IF(D31=D26,DATE(2010,4,1),I!$C$9)","v":"2013-04-01"},900,10,"Not Applicable",null,{"$f":"B2","v":"2012-03-01"},{"$f":"B3","v":"2013-04-01"},{"$f":"H25","v":"2010-02-01"},{"$f":"Main!J23","v":1000},null,{"$f":"F23","v":"2012-04-01"},{"$f":"F23","v":"2012-04-01"},{"$f":"IF(L28=\"\",\"\",MIN(EOMONTH(L28,0),VLOOKUP(L28,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(L28,$E$47:$F$53)-1,IF(L28<$B$2,$B$2-1,I!$Q$9),IF(L28<$B$3,$B$3-1,I!$Q$9),IF(L28<$B$4,$B$4-1,I!$Q$9),LOOKUP(L28,$H$47:$I$53)))","v":"2012-04-30"},{"$f":"IF(OR(G23=0,F23<DATE(2011,3,1)),0,VLOOKUP(L28,'Advance Tax'!$A$3:$C$14,3))","v":{"v":31320,"d":"31320.00"}},{"$f":"IF(N28=0,0,ROUND(N28*$G$23/30,0))","v":15660},{"$f":"IF(N28=0,0,IF(N28=VLOOKUP(N28,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$23/30,0)))","v":0},{"$f":"IF(N28=0,0,IF(N28=VLOOKUP(N28,I!$I$2:$J$5,1),0,ROUND(O28*VLOOKUP(L28,$H$9:$I$12,2)%,0)))","v":9083},{"$f":"IF(N28=0,0,IF(N28=VLOOKUP(N28,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(N28*VLOOKUP(L28,$B$1:$G$4,2)%,0),VLOOKUP(L28,$B$2:$H$4,7,TRUE))*$G$23/30,0)))","v":1566},{"$nulls":4},{"$f":"IF(N28=0,0,IF(N28=VLOOKUP(N28,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(N28,$A$20:$E$23,IF($B$19=VLOOKUP(L28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(L28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(L28,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$23/30,0)))","v":0},{"$nulls":3},26309,{"$nulls":5},"","",{"$f":"IF(AH28=\"\",\"\",MIN(EOMONTH(AH28,0),VLOOKUP(AH28,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH28,$E$47:$F$53)-1,IF(AH28<$B$2,$B$2-1,I!$Q$9),IF(AH28<$B$3,$B$3-1,I!$Q$9),IF(AH28<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH28,$H$47:$I$53)))","v":""},{"$f":"IF(AH28=\"\",\"\",VLOOKUP(AH28,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH28=\"\",\"\",ROUND(IF(AZ28=3,0,IF(AZ28=2,IF(AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0))","v":""},{"$f":"IF(AH28=\"\",\"\",IF(AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1),0,ROUND(AK28*VLOOKUP(AH28,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH28=\"\",\"\",IF(OR(AZ28=3,AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ28*VLOOKUP(AH28,$B$1:$G$4,2)%,0),VLOOKUP(AH28,$B$2:$H$4,7,TRUE))*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0)))","v":""},{"$f":"IF(AH28=\"\",\"\",IF(OR(AH28<DATE(2010,4,1),$I$2=VLOOKUP(AH28,$B$2:$G$4,5,TRUE),AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1)),0,ROUND(IF(AZ28=3,0,IF(AZ28=2,MIN(ROUND(AJ28*$G$13%,0),$G$14)/2,MIN(ROUND(AJ28*$G$13%,0),$G$14)))*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0)))","v":""},null,{"$f":"IF(AH28=\"\",\"\",IF(AH28<DATE(2010,4,1),0,IF(OR(AZ28=2,AZ28=3,AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH28,$B$1:$G$4,4)*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0))))","v":""},{"$f":"IF(AH28=\"\",\"\",IF(OR(AZ28=2,AZ28=3,AH28<DATE(2010,4,1),AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG28,$A$27:$C$32,2,TRUE),ROUND(AK28*VLOOKUP(AG28,$A$27:$C$32,3,TRUE)%,0))*IF(AG28=$A$36,$C$36,IF(AG28=$A$37,$C$37,IF(AG28=$A$38,$C$38,IF(AG28=$A$39,$C$39,IF(AG28=$A$40,$C$40,IF(AG28=$A$41,$C$41,1))))))*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0)))","v":""},{"$f":"IF(AH28=\"\",\"\",IF(OR(AZ28=3,AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1)),0,ROUND(IF(AZ28=2,VLOOKUP(AJ28,$A$20:$E$23,IF($B$19=VLOOKUP(AH28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH28,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ28,$A$20:$E$23,IF($B$19=VLOOKUP(AH28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH28,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0)))","v":""},{"$f":"IF(AH28=\"\",\"\",IF(OR(AG28<DATE(2010,4,1),AZ28=3,AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1)),0,ROUND(IF(AZ28=2,Main!$L$9/2,Main!$L$9)*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0)))","v":""},null,{"$f":"IF(AH28=\"\",\"\",IF(OR(AZ28=3,AJ28=VLOOKUP(AJ28,I!$I$2:$J$5,1)),0,ROUND(IF(AZ28=2,VLOOKUP(AK28,$A$11:$E$16,IF($B$10=VLOOKUP(AG28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG28,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK28,$A$11:$E$16,IF($B$10=VLOOKUP(AG28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG28,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI28)-DAY(AH28)+1)/DAY(EOMONTH(AH28,0)),0)))","v":""},0,{"$f":"IF(AH28=\"\",\"\",IF(AH28<=$AX$1,AW28-AY28,IF(AND(Main!$F$22=Main!$CA$24,AH28>$AX$1),ROUND(SUM(AK28,AM28)*10%,0),\"\")))","v":""},{"$f":"IF(AG28=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW28*DAY(EOMONTH(AH28,0))/(DAY(AI28)-DAY(AH28)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC28=\"\",\"\",MIN(EOMONTH(BC28,0),VLOOKUP(BC28,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC28,$E$47:$F$53)-1,IF(BC28<$B$2,$B$2-1,I!$Q$9),IF(BC28<$B$3,$B$3-1,I!$Q$9),IF(BC28<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC28,$H$47:$I$53)))","v":""},{"$f":"IF(BC28=\"\",\"\",VLOOKUP(BC28,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC28=\"\",\"\",ROUND(IF(BU28=3,0,IF(BU28=2,IF(BE28=VLOOKUP(BE28,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE28=VLOOKUP(BE28,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0))","v":""},{"$f":"IF(BC28=\"\",\"\",IF(BE28=VLOOKUP(BE28,I!$I$2:$J$5,1),0,ROUND(BF28*VLOOKUP(BC28,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC28=\"\",\"\",IF(OR(BU28=3,BE28=VLOOKUP(BE28,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE28*VLOOKUP(BC28,$B$1:$G$4,2)%,0),VLOOKUP(BC28,$B$2:$H$4,7,TRUE))*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0)))","v":""},{"$f":"IF(BC28=\"\",\"\",IF(OR(BC28<DATE(2010,4,1),$I$2=VLOOKUP(BC28,$B$2:$G$4,5,TRUE),BE28=VLOOKUP(BE28,I!$I$2:$J$5,1)),0,ROUND(IF(BU28=3,0,IF(BU28=2,MIN(ROUND(BE28*$G$13%,0),$G$14)/2,MIN(ROUND(BE28*$G$13%,0),$G$14)))*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0)))","v":""},null,{"$f":"IF(BC28=\"\",\"\",IF(BC28<DATE(2010,4,1),0,IF(OR(BU28=2,BU28=3,BE28=VLOOKUP(BE28,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC28,$B$1:$G$4,4)*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0))))","v":""},{"$f":"IF(BC28=\"\",\"\",IF(OR(BU28=2,BU28=3,BC28<DATE(2010,4,1),BE28=VLOOKUP(BE28,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB28,$A$27:$C$32,2,TRUE),ROUND(BF28*VLOOKUP(BB28,$A$27:$C$32,3,TRUE)%,0))*IF(BB28=$A$36,$C$36,IF(BB28=$A$37,$C$37,IF(BB28=$A$38,$C$38,IF(BB28=$A$39,$C$39,IF(BB28=$A$40,$C$40,IF(BB28=$A$41,$C$41,1))))))*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0)))","v":""},{"$f":"IF(BC28=\"\",\"\",IF(OR(BU28=3,BE28=VLOOKUP(BE28,I!$I$2:$J$5,1)),0,ROUND(IF(BU28=2,VLOOKUP(BE28,$A$20:$E$23,IF($B$19=VLOOKUP(BC28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC28,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE28,$A$20:$E$23,IF($B$19=VLOOKUP(BC28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC28,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0)))","v":""},{"$f":"IF(BC28=\"\",\"\",IF(OR(BB28<DATE(2010,4,1),BU28=3,BE28=VLOOKUP(BE28,I!$I$2:$J$5,1)),0,ROUND(IF(BU28=2,Main!$L$9/2,Main!$L$9)*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0)))","v":""},null,{"$f":"IF(BC28=\"\",\"\",IF(OR(BU28=3,BE28=VLOOKUP(BE28,I!$I$2:$J$5,1)),0,ROUND(IF(BU28=2,VLOOKUP(BF28,$A$11:$E$16,IF($B$10=VLOOKUP(BB28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB28,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF28,$A$11:$E$16,IF($B$10=VLOOKUP(BB28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB28,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD28)-DAY(BC28)+1)/DAY(EOMONTH(BC28,0)),0)))","v":""},0,{"$f":"IF(BC28=\"\",\"\",IF(BC28<=$AX$1,BR28-BT28,IF(AND(Main!$F$22=Main!$CA$24,BC28>$AX$1),ROUND(SUM(BF28,BH28)*10%,0),\"\")))","v":""},{"$f":"IF(BB28=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR28*DAY(EOMONTH(BC28,0))/(DAY(BD28)-DAY(BC28)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA28=\"\",\"\",MIN(EOMONTH(CA28,0),VLOOKUP(CA28,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA28,$E$47:$F$53)-1,IF(CA28<$B$2,$B$2-1,I!$Q$9),IF(CA28<$B$3,$B$3-1,I!$Q$9),IF(CA28<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA28,$H$47:$I$53)))","v":""},{"$f":"IF(CA28=\"\",\"\",VLOOKUP(CA28,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA28=\"\",\"\",ROUND(IF(CS28=3,0,IF(CS28=2,IF(CC28=VLOOKUP(CC28,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC28=VLOOKUP(CC28,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0))","v":""},{"$f":"IF(CA28=\"\",\"\",IF(CC28=VLOOKUP(CC28,I!$I$2:$J$5,1),0,ROUND(CD28*VLOOKUP(CA28,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA28=\"\",\"\",IF(OR(CS28=3,CC28=VLOOKUP(CC28,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC28*VLOOKUP(CA28,$B$1:$G$4,2)%,0),VLOOKUP(CA28,$B$2:$H$4,7,TRUE))*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0)))","v":""},{"$f":"IF(CA28=\"\",\"\",IF(OR(CA28<DATE(2010,4,1),$I$2=VLOOKUP(CA28,$B$2:$G$4,5,TRUE),CC28=VLOOKUP(CC28,I!$I$2:$J$5,1)),0,ROUND(IF(CS28=3,0,IF(CS28=2,MIN(ROUND(CC28*$G$13%,0),$G$14)/2,MIN(ROUND(CC28*$G$13%,0),$G$14)))*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0)))","v":""},null,{"$f":"IF(CA28=\"\",\"\",IF(CA28<DATE(2010,4,1),0,IF(OR(CS28=2,CS28=3,CC28=VLOOKUP(CC28,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA28,$B$1:$G$4,4)*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0))))","v":""},{"$f":"IF(CA28=\"\",\"\",IF(OR(CS28=2,CS28=3,CA28<DATE(2010,4,1),CC28=VLOOKUP(CC28,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ28,$A$27:$C$32,2,TRUE),ROUND(CD28*VLOOKUP(BZ28,$A$27:$C$32,3,TRUE)%,0))*IF(BZ28=$A$36,$C$36,IF(BZ28=$A$37,$C$37,IF(BZ28=$A$38,$C$38,IF(BZ28=$A$39,$C$39,IF(BZ28=$A$40,$C$40,IF(BZ28=$A$41,$C$41,1))))))*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0)))","v":""},{"$f":"IF(CA28=\"\",\"\",IF(OR(CS28=3,CC28=VLOOKUP(CC28,I!$I$2:$J$5,1)),0,ROUND(IF(CS28=2,VLOOKUP(CC28,$A$20:$E$23,IF($B$19=VLOOKUP(CA28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA28,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC28,$A$20:$E$23,IF($B$19=VLOOKUP(CA28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA28,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0)))","v":""},{"$f":"IF(CA28=\"\",\"\",IF(OR(BZ28<DATE(2010,4,1),CS28=3,CC28=VLOOKUP(CC28,I!$I$2:$J$5,1)),0,ROUND(IF(CS28=2,Main!$L$9/2,Main!$L$9)*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0)))","v":""},null,{"$f":"IF(CA28=\"\",\"\",IF(OR(CS28=3,CC28=VLOOKUP(CC28,I!$I$2:$J$5,1)),0,ROUND(IF(CS28=2,VLOOKUP(CD28,$A$11:$E$16,IF($B$10=VLOOKUP(BZ28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ28,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD28,$A$11:$E$16,IF($B$10=VLOOKUP(BZ28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ28,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB28)-DAY(CA28)+1)/DAY(EOMONTH(CA28,0)),0)))","v":""},0,{"$f":"IF(CA28=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD28,CF28)*10%,0),\"\"))","v":""},{"$f":"IF(BZ28=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP28*DAY(EOMONTH(CA28,0))/(DAY(CB28)-DAY(CA28)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV28=\"\",\"\",MIN(EOMONTH(CV28,0),VLOOKUP(CV28,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV28,$E$47:$F$53)-1,IF(CV28<$B$2,$B$2-1,I!$Q$9),IF(CV28<$B$3,$B$3-1,I!$Q$9),IF(CV28<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV28,$H$47:$I$53)))","v":""},{"$f":"IF(CV28=\"\",\"\",VLOOKUP(CV28,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV28=\"\",\"\",ROUND(IF(DN28=3,0,IF(DN28=2,IF(CX28=VLOOKUP(CX28,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX28=VLOOKUP(CX28,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0))","v":""},{"$f":"IF(CV28=\"\",\"\",IF(CX28=VLOOKUP(CX28,I!$I$2:$J$5,1),0,ROUND(CY28*VLOOKUP(CV28,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV28=\"\",\"\",IF(OR(DN28=3,CX28=VLOOKUP(CX28,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX28*VLOOKUP(CV28,$B$1:$G$4,2)%,0),VLOOKUP(CV28,$B$2:$H$4,7,TRUE))*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0)))","v":""},{"$f":"IF(CV28=\"\",\"\",IF(OR(CV28<DATE(2010,4,1),$I$2=VLOOKUP(CV28,$B$2:$G$4,5,TRUE),CX28=VLOOKUP(CX28,I!$I$2:$J$5,1)),0,ROUND(IF(DN28=3,0,IF(DN28=2,MIN(ROUND(CX28*$G$13%,0),$G$14)/2,MIN(ROUND(CX28*$G$13%,0),$G$14)))*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0)))","v":""},null,{"$f":"IF(CV28=\"\",\"\",IF(CV28<DATE(2010,4,1),0,IF(OR(DN28=2,DN28=3,CX28=VLOOKUP(CX28,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV28,$B$1:$G$4,4)*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0))))","v":""},{"$f":"IF(CV28=\"\",\"\",IF(OR(DN28=2,DN28=3,CV28<DATE(2010,4,1),CX28=VLOOKUP(CX28,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU28,$A$27:$C$32,2,TRUE),ROUND(CY28*VLOOKUP(CU28,$A$27:$C$32,3,TRUE)%,0))*IF(CU28=$A$36,$C$36,IF(CU28=$A$37,$C$37,IF(CU28=$A$38,$C$38,IF(CU28=$A$39,$C$39,IF(CU28=$A$40,$C$40,IF(CU28=$A$41,$C$41,1))))))*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0)))","v":""},{"$f":"IF(CV28=\"\",\"\",IF(OR(DN28=3,CX28=VLOOKUP(CX28,I!$I$2:$J$5,1)),0,ROUND(IF(DN28=2,VLOOKUP(CX28,$A$20:$E$23,IF($B$19=VLOOKUP(CV28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV28,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX28,$A$20:$E$23,IF($B$19=VLOOKUP(CV28,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV28,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV28,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0)))","v":""},{"$f":"IF(CV28=\"\",\"\",IF(OR(CU28<DATE(2010,4,1),DN28=3,CX28=VLOOKUP(CX28,I!$I$2:$J$5,1)),0,ROUND(IF(DN28=2,Main!$L$9/2,Main!$L$9)*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0)))","v":""},null,{"$f":"IF(CV28=\"\",\"\",IF(OR(DN28=3,CX28=VLOOKUP(CX28,I!$I$2:$J$5,1)),0,ROUND(IF(DN28=2,VLOOKUP(CY28,$A$11:$E$16,IF($B$10=VLOOKUP(CU28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU28,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY28,$A$11:$E$16,IF($B$10=VLOOKUP(CU28,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU28,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU28,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW28)-DAY(CV28)+1)/DAY(EOMONTH(CV28,0)),0)))","v":""},0,{"$f":"IF(CV28=\"\",\"\",IF(CX28=VLOOKUP(CX28,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY28,DA28)*10%,0),\"\")))","v":""},{"$f":"IF(CU28=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK28*DAY(EOMONTH(CV28,0))/(DAY(CW28)-DAY(CV28)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"IF(OR(D32=D30,D31=D28),I!$C$9,DATE(2010,4,24))","v":"2013-04-01"},900,10,"Vacation Post",null,{"$f":"B3","v":"2013-04-01"},{"$f":"B4","v":"2013-04-01"},{"$f":"IF(Main!L23>0,Main!L23,I!C9)","v":"2013-04-01"},{"$f":"Main!K23","v":0},null,{"$f":"CONCATENATE(\"DA Arrears From \",TEXT(A56,\"MMMM-YYYY\"),\" TO \",TEXT(B56,\"MMMM-YYYY\"))","v":"DA Arrears From January-2012 TO July-2012"},{"$nulls":5},{"$f":"C58","v":16506},{"$nulls":9},16506,{"$nulls":5},"","",{"$f":"IF(AH29=\"\",\"\",MIN(EOMONTH(AH29,0),VLOOKUP(AH29,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH29,$E$47:$F$53)-1,IF(AH29<$B$2,$B$2-1,I!$Q$9),IF(AH29<$B$3,$B$3-1,I!$Q$9),IF(AH29<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH29,$H$47:$I$53)))","v":""},{"$f":"IF(AH29=\"\",\"\",VLOOKUP(AH29,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH29=\"\",\"\",ROUND(IF(AZ29=3,0,IF(AZ29=2,IF(AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0))","v":""},{"$f":"IF(AH29=\"\",\"\",IF(AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1),0,ROUND(AK29*VLOOKUP(AH29,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH29=\"\",\"\",IF(OR(AZ29=3,AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ29*VLOOKUP(AH29,$B$1:$G$4,2)%,0),VLOOKUP(AH29,$B$2:$H$4,7,TRUE))*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0)))","v":""},{"$f":"IF(AH29=\"\",\"\",IF(OR(AH29<DATE(2010,4,1),$I$2=VLOOKUP(AH29,$B$2:$G$4,5,TRUE),AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1)),0,ROUND(IF(AZ29=3,0,IF(AZ29=2,MIN(ROUND(AJ29*$G$13%,0),$G$14)/2,MIN(ROUND(AJ29*$G$13%,0),$G$14)))*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0)))","v":""},null,{"$f":"IF(AH29=\"\",\"\",IF(AH29<DATE(2010,4,1),0,IF(OR(AZ29=2,AZ29=3,AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH29,$B$1:$G$4,4)*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0))))","v":""},{"$f":"IF(AH29=\"\",\"\",IF(OR(AZ29=2,AZ29=3,AH29<DATE(2010,4,1),AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG29,$A$27:$C$32,2,TRUE),ROUND(AK29*VLOOKUP(AG29,$A$27:$C$32,3,TRUE)%,0))*IF(AG29=$A$36,$C$36,IF(AG29=$A$37,$C$37,IF(AG29=$A$38,$C$38,IF(AG29=$A$39,$C$39,IF(AG29=$A$40,$C$40,IF(AG29=$A$41,$C$41,1))))))*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0)))","v":""},{"$f":"IF(AH29=\"\",\"\",IF(OR(AZ29=3,AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1)),0,ROUND(IF(AZ29=2,VLOOKUP(AJ29,$A$20:$E$23,IF($B$19=VLOOKUP(AH29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH29,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ29,$A$20:$E$23,IF($B$19=VLOOKUP(AH29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH29,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0)))","v":""},{"$f":"IF(AH29=\"\",\"\",IF(OR(AG29<DATE(2010,4,1),AZ29=3,AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1)),0,ROUND(IF(AZ29=2,Main!$L$9/2,Main!$L$9)*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0)))","v":""},null,{"$f":"IF(AH29=\"\",\"\",IF(OR(AZ29=3,AJ29=VLOOKUP(AJ29,I!$I$2:$J$5,1)),0,ROUND(IF(AZ29=2,VLOOKUP(AK29,$A$11:$E$16,IF($B$10=VLOOKUP(AG29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG29,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK29,$A$11:$E$16,IF($B$10=VLOOKUP(AG29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG29,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI29)-DAY(AH29)+1)/DAY(EOMONTH(AH29,0)),0)))","v":""},0,{"$f":"IF(AH29=\"\",\"\",IF(AH29<=$AX$1,AW29-AY29,IF(AND(Main!$F$22=Main!$CA$24,AH29>$AX$1),ROUND(SUM(AK29,AM29)*10%,0),\"\")))","v":""},{"$f":"IF(AG29=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW29*DAY(EOMONTH(AH29,0))/(DAY(AI29)-DAY(AH29)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC29=\"\",\"\",MIN(EOMONTH(BC29,0),VLOOKUP(BC29,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC29,$E$47:$F$53)-1,IF(BC29<$B$2,$B$2-1,I!$Q$9),IF(BC29<$B$3,$B$3-1,I!$Q$9),IF(BC29<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC29,$H$47:$I$53)))","v":""},{"$f":"IF(BC29=\"\",\"\",VLOOKUP(BC29,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC29=\"\",\"\",ROUND(IF(BU29=3,0,IF(BU29=2,IF(BE29=VLOOKUP(BE29,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE29=VLOOKUP(BE29,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0))","v":""},{"$f":"IF(BC29=\"\",\"\",IF(BE29=VLOOKUP(BE29,I!$I$2:$J$5,1),0,ROUND(BF29*VLOOKUP(BC29,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC29=\"\",\"\",IF(OR(BU29=3,BE29=VLOOKUP(BE29,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE29*VLOOKUP(BC29,$B$1:$G$4,2)%,0),VLOOKUP(BC29,$B$2:$H$4,7,TRUE))*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0)))","v":""},{"$f":"IF(BC29=\"\",\"\",IF(OR(BC29<DATE(2010,4,1),$I$2=VLOOKUP(BC29,$B$2:$G$4,5,TRUE),BE29=VLOOKUP(BE29,I!$I$2:$J$5,1)),0,ROUND(IF(BU29=3,0,IF(BU29=2,MIN(ROUND(BE29*$G$13%,0),$G$14)/2,MIN(ROUND(BE29*$G$13%,0),$G$14)))*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0)))","v":""},null,{"$f":"IF(BC29=\"\",\"\",IF(BC29<DATE(2010,4,1),0,IF(OR(BU29=2,BU29=3,BE29=VLOOKUP(BE29,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC29,$B$1:$G$4,4)*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0))))","v":""},{"$f":"IF(BC29=\"\",\"\",IF(OR(BU29=2,BU29=3,BC29<DATE(2010,4,1),BE29=VLOOKUP(BE29,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB29,$A$27:$C$32,2,TRUE),ROUND(BF29*VLOOKUP(BB29,$A$27:$C$32,3,TRUE)%,0))*IF(BB29=$A$36,$C$36,IF(BB29=$A$37,$C$37,IF(BB29=$A$38,$C$38,IF(BB29=$A$39,$C$39,IF(BB29=$A$40,$C$40,IF(BB29=$A$41,$C$41,1))))))*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0)))","v":""},{"$f":"IF(BC29=\"\",\"\",IF(OR(BU29=3,BE29=VLOOKUP(BE29,I!$I$2:$J$5,1)),0,ROUND(IF(BU29=2,VLOOKUP(BE29,$A$20:$E$23,IF($B$19=VLOOKUP(BC29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC29,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE29,$A$20:$E$23,IF($B$19=VLOOKUP(BC29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC29,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0)))","v":""},{"$f":"IF(BC29=\"\",\"\",IF(OR(BB29<DATE(2010,4,1),BU29=3,BE29=VLOOKUP(BE29,I!$I$2:$J$5,1)),0,ROUND(IF(BU29=2,Main!$L$9/2,Main!$L$9)*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0)))","v":""},null,{"$f":"IF(BC29=\"\",\"\",IF(OR(BU29=3,BE29=VLOOKUP(BE29,I!$I$2:$J$5,1)),0,ROUND(IF(BU29=2,VLOOKUP(BF29,$A$11:$E$16,IF($B$10=VLOOKUP(BB29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB29,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF29,$A$11:$E$16,IF($B$10=VLOOKUP(BB29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB29,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD29)-DAY(BC29)+1)/DAY(EOMONTH(BC29,0)),0)))","v":""},0,{"$f":"IF(BC29=\"\",\"\",IF(BC29<=$AX$1,BR29-BT29,IF(AND(Main!$F$22=Main!$CA$24,BC29>$AX$1),ROUND(SUM(BF29,BH29)*10%,0),\"\")))","v":""},{"$f":"IF(BB29=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR29*DAY(EOMONTH(BC29,0))/(DAY(BD29)-DAY(BC29)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA29=\"\",\"\",MIN(EOMONTH(CA29,0),VLOOKUP(CA29,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA29,$E$47:$F$53)-1,IF(CA29<$B$2,$B$2-1,I!$Q$9),IF(CA29<$B$3,$B$3-1,I!$Q$9),IF(CA29<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA29,$H$47:$I$53)))","v":""},{"$f":"IF(CA29=\"\",\"\",VLOOKUP(CA29,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA29=\"\",\"\",ROUND(IF(CS29=3,0,IF(CS29=2,IF(CC29=VLOOKUP(CC29,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC29=VLOOKUP(CC29,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0))","v":""},{"$f":"IF(CA29=\"\",\"\",IF(CC29=VLOOKUP(CC29,I!$I$2:$J$5,1),0,ROUND(CD29*VLOOKUP(CA29,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA29=\"\",\"\",IF(OR(CS29=3,CC29=VLOOKUP(CC29,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC29*VLOOKUP(CA29,$B$1:$G$4,2)%,0),VLOOKUP(CA29,$B$2:$H$4,7,TRUE))*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0)))","v":""},{"$f":"IF(CA29=\"\",\"\",IF(OR(CA29<DATE(2010,4,1),$I$2=VLOOKUP(CA29,$B$2:$G$4,5,TRUE),CC29=VLOOKUP(CC29,I!$I$2:$J$5,1)),0,ROUND(IF(CS29=3,0,IF(CS29=2,MIN(ROUND(CC29*$G$13%,0),$G$14)/2,MIN(ROUND(CC29*$G$13%,0),$G$14)))*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0)))","v":""},null,{"$f":"IF(CA29=\"\",\"\",IF(CA29<DATE(2010,4,1),0,IF(OR(CS29=2,CS29=3,CC29=VLOOKUP(CC29,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA29,$B$1:$G$4,4)*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0))))","v":""},{"$f":"IF(CA29=\"\",\"\",IF(OR(CS29=2,CS29=3,CA29<DATE(2010,4,1),CC29=VLOOKUP(CC29,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ29,$A$27:$C$32,2,TRUE),ROUND(CD29*VLOOKUP(BZ29,$A$27:$C$32,3,TRUE)%,0))*IF(BZ29=$A$36,$C$36,IF(BZ29=$A$37,$C$37,IF(BZ29=$A$38,$C$38,IF(BZ29=$A$39,$C$39,IF(BZ29=$A$40,$C$40,IF(BZ29=$A$41,$C$41,1))))))*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0)))","v":""},{"$f":"IF(CA29=\"\",\"\",IF(OR(CS29=3,CC29=VLOOKUP(CC29,I!$I$2:$J$5,1)),0,ROUND(IF(CS29=2,VLOOKUP(CC29,$A$20:$E$23,IF($B$19=VLOOKUP(CA29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA29,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC29,$A$20:$E$23,IF($B$19=VLOOKUP(CA29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA29,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0)))","v":""},{"$f":"IF(CA29=\"\",\"\",IF(OR(BZ29<DATE(2010,4,1),CS29=3,CC29=VLOOKUP(CC29,I!$I$2:$J$5,1)),0,ROUND(IF(CS29=2,Main!$L$9/2,Main!$L$9)*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0)))","v":""},null,{"$f":"IF(CA29=\"\",\"\",IF(OR(CS29=3,CC29=VLOOKUP(CC29,I!$I$2:$J$5,1)),0,ROUND(IF(CS29=2,VLOOKUP(CD29,$A$11:$E$16,IF($B$10=VLOOKUP(BZ29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ29,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD29,$A$11:$E$16,IF($B$10=VLOOKUP(BZ29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ29,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB29)-DAY(CA29)+1)/DAY(EOMONTH(CA29,0)),0)))","v":""},0,{"$f":"IF(CA29=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD29,CF29)*10%,0),\"\"))","v":""},{"$f":"IF(BZ29=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP29*DAY(EOMONTH(CA29,0))/(DAY(CB29)-DAY(CA29)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV29=\"\",\"\",MIN(EOMONTH(CV29,0),VLOOKUP(CV29,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV29,$E$47:$F$53)-1,IF(CV29<$B$2,$B$2-1,I!$Q$9),IF(CV29<$B$3,$B$3-1,I!$Q$9),IF(CV29<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV29,$H$47:$I$53)))","v":""},{"$f":"IF(CV29=\"\",\"\",VLOOKUP(CV29,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV29=\"\",\"\",ROUND(IF(DN29=3,0,IF(DN29=2,IF(CX29=VLOOKUP(CX29,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX29=VLOOKUP(CX29,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0))","v":""},{"$f":"IF(CV29=\"\",\"\",IF(CX29=VLOOKUP(CX29,I!$I$2:$J$5,1),0,ROUND(CY29*VLOOKUP(CV29,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV29=\"\",\"\",IF(OR(DN29=3,CX29=VLOOKUP(CX29,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX29*VLOOKUP(CV29,$B$1:$G$4,2)%,0),VLOOKUP(CV29,$B$2:$H$4,7,TRUE))*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0)))","v":""},{"$f":"IF(CV29=\"\",\"\",IF(OR(CV29<DATE(2010,4,1),$I$2=VLOOKUP(CV29,$B$2:$G$4,5,TRUE),CX29=VLOOKUP(CX29,I!$I$2:$J$5,1)),0,ROUND(IF(DN29=3,0,IF(DN29=2,MIN(ROUND(CX29*$G$13%,0),$G$14)/2,MIN(ROUND(CX29*$G$13%,0),$G$14)))*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0)))","v":""},null,{"$f":"IF(CV29=\"\",\"\",IF(CV29<DATE(2010,4,1),0,IF(OR(DN29=2,DN29=3,CX29=VLOOKUP(CX29,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV29,$B$1:$G$4,4)*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0))))","v":""},{"$f":"IF(CV29=\"\",\"\",IF(OR(DN29=2,DN29=3,CV29<DATE(2010,4,1),CX29=VLOOKUP(CX29,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU29,$A$27:$C$32,2,TRUE),ROUND(CY29*VLOOKUP(CU29,$A$27:$C$32,3,TRUE)%,0))*IF(CU29=$A$36,$C$36,IF(CU29=$A$37,$C$37,IF(CU29=$A$38,$C$38,IF(CU29=$A$39,$C$39,IF(CU29=$A$40,$C$40,IF(CU29=$A$41,$C$41,1))))))*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0)))","v":""},{"$f":"IF(CV29=\"\",\"\",IF(OR(DN29=3,CX29=VLOOKUP(CX29,I!$I$2:$J$5,1)),0,ROUND(IF(DN29=2,VLOOKUP(CX29,$A$20:$E$23,IF($B$19=VLOOKUP(CV29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV29,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX29,$A$20:$E$23,IF($B$19=VLOOKUP(CV29,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV29,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV29,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0)))","v":""},{"$f":"IF(CV29=\"\",\"\",IF(OR(CU29<DATE(2010,4,1),DN29=3,CX29=VLOOKUP(CX29,I!$I$2:$J$5,1)),0,ROUND(IF(DN29=2,Main!$L$9/2,Main!$L$9)*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0)))","v":""},null,{"$f":"IF(CV29=\"\",\"\",IF(OR(DN29=3,CX29=VLOOKUP(CX29,I!$I$2:$J$5,1)),0,ROUND(IF(DN29=2,VLOOKUP(CY29,$A$11:$E$16,IF($B$10=VLOOKUP(CU29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU29,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY29,$A$11:$E$16,IF($B$10=VLOOKUP(CU29,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU29,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU29,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW29)-DAY(CV29)+1)/DAY(EOMONTH(CV29,0)),0)))","v":""},0,{"$f":"IF(CV29=\"\",\"\",IF(CX29=VLOOKUP(CX29,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY29,DA29)*10%,0),\"\")))","v":""},{"$f":"IF(CU29=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK29*DAY(EOMONTH(CV29,0))/(DAY(CW29)-DAY(CV29)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"IF(OR(D32=D30,D31=D28),I!$C$9,DATE(2010,6,14))","v":"2013-04-01"},900,10,"Non-Vacation Post",null,{"$f":"B4","v":"2013-04-01"},{"$f":"I!C9","v":"2013-04-01"},"GIS",null,null,{"$f":"CONCATENATE(\"DA Arrears From \",TEXT(A99,\"MMMM-YYYY\"),\" TO \",TEXT(B99,\"MMMM-YYYY\"))","v":"DA Arrears From July-2012 TO November-2012"},{"$nulls":5},{"$f":"G99","v":11290},{"$nulls":9},11290,{"$nulls":5},"","",{"$f":"IF(AH30=\"\",\"\",MIN(EOMONTH(AH30,0),VLOOKUP(AH30,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH30,$E$47:$F$53)-1,IF(AH30<$B$2,$B$2-1,I!$Q$9),IF(AH30<$B$3,$B$3-1,I!$Q$9),IF(AH30<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH30,$H$47:$I$53)))","v":""},{"$f":"IF(AH30=\"\",\"\",VLOOKUP(AH30,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH30=\"\",\"\",ROUND(IF(AZ30=3,0,IF(AZ30=2,IF(AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0))","v":""},{"$f":"IF(AH30=\"\",\"\",IF(AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1),0,ROUND(AK30*VLOOKUP(AH30,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH30=\"\",\"\",IF(OR(AZ30=3,AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ30*VLOOKUP(AH30,$B$1:$G$4,2)%,0),VLOOKUP(AH30,$B$2:$H$4,7,TRUE))*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0)))","v":""},{"$f":"IF(AH30=\"\",\"\",IF(OR(AH30<DATE(2010,4,1),$I$2=VLOOKUP(AH30,$B$2:$G$4,5,TRUE),AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1)),0,ROUND(IF(AZ30=3,0,IF(AZ30=2,MIN(ROUND(AJ30*$G$13%,0),$G$14)/2,MIN(ROUND(AJ30*$G$13%,0),$G$14)))*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0)))","v":""},null,{"$f":"IF(AH30=\"\",\"\",IF(AH30<DATE(2010,4,1),0,IF(OR(AZ30=2,AZ30=3,AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH30,$B$1:$G$4,4)*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0))))","v":""},{"$f":"IF(AH30=\"\",\"\",IF(OR(AZ30=2,AZ30=3,AH30<DATE(2010,4,1),AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG30,$A$27:$C$32,2,TRUE),ROUND(AK30*VLOOKUP(AG30,$A$27:$C$32,3,TRUE)%,0))*IF(AG30=$A$36,$C$36,IF(AG30=$A$37,$C$37,IF(AG30=$A$38,$C$38,IF(AG30=$A$39,$C$39,IF(AG30=$A$40,$C$40,IF(AG30=$A$41,$C$41,1))))))*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0)))","v":""},{"$f":"IF(AH30=\"\",\"\",IF(OR(AZ30=3,AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1)),0,ROUND(IF(AZ30=2,VLOOKUP(AJ30,$A$20:$E$23,IF($B$19=VLOOKUP(AH30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH30,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ30,$A$20:$E$23,IF($B$19=VLOOKUP(AH30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH30,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0)))","v":""},{"$f":"IF(AH30=\"\",\"\",IF(OR(AG30<DATE(2010,4,1),AZ30=3,AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1)),0,ROUND(IF(AZ30=2,Main!$L$9/2,Main!$L$9)*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0)))","v":""},null,{"$f":"IF(AH30=\"\",\"\",IF(OR(AZ30=3,AJ30=VLOOKUP(AJ30,I!$I$2:$J$5,1)),0,ROUND(IF(AZ30=2,VLOOKUP(AK30,$A$11:$E$16,IF($B$10=VLOOKUP(AG30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG30,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK30,$A$11:$E$16,IF($B$10=VLOOKUP(AG30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG30,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI30)-DAY(AH30)+1)/DAY(EOMONTH(AH30,0)),0)))","v":""},0,{"$f":"IF(AH30=\"\",\"\",IF(AH30<=$AX$1,AW30-AY30,IF(AND(Main!$F$22=Main!$CA$24,AH30>$AX$1),ROUND(SUM(AK30,AM30)*10%,0),\"\")))","v":""},{"$f":"IF(AG30=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW30*DAY(EOMONTH(AH30,0))/(DAY(AI30)-DAY(AH30)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC30=\"\",\"\",MIN(EOMONTH(BC30,0),VLOOKUP(BC30,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC30,$E$47:$F$53)-1,IF(BC30<$B$2,$B$2-1,I!$Q$9),IF(BC30<$B$3,$B$3-1,I!$Q$9),IF(BC30<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC30,$H$47:$I$53)))","v":""},{"$f":"IF(BC30=\"\",\"\",VLOOKUP(BC30,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC30=\"\",\"\",ROUND(IF(BU30=3,0,IF(BU30=2,IF(BE30=VLOOKUP(BE30,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE30=VLOOKUP(BE30,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0))","v":""},{"$f":"IF(BC30=\"\",\"\",IF(BE30=VLOOKUP(BE30,I!$I$2:$J$5,1),0,ROUND(BF30*VLOOKUP(BC30,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC30=\"\",\"\",IF(OR(BU30=3,BE30=VLOOKUP(BE30,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE30*VLOOKUP(BC30,$B$1:$G$4,2)%,0),VLOOKUP(BC30,$B$2:$H$4,7,TRUE))*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0)))","v":""},{"$f":"IF(BC30=\"\",\"\",IF(OR(BC30<DATE(2010,4,1),$I$2=VLOOKUP(BC30,$B$2:$G$4,5,TRUE),BE30=VLOOKUP(BE30,I!$I$2:$J$5,1)),0,ROUND(IF(BU30=3,0,IF(BU30=2,MIN(ROUND(BE30*$G$13%,0),$G$14)/2,MIN(ROUND(BE30*$G$13%,0),$G$14)))*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0)))","v":""},null,{"$f":"IF(BC30=\"\",\"\",IF(BC30<DATE(2010,4,1),0,IF(OR(BU30=2,BU30=3,BE30=VLOOKUP(BE30,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC30,$B$1:$G$4,4)*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0))))","v":""},{"$f":"IF(BC30=\"\",\"\",IF(OR(BU30=2,BU30=3,BC30<DATE(2010,4,1),BE30=VLOOKUP(BE30,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB30,$A$27:$C$32,2,TRUE),ROUND(BF30*VLOOKUP(BB30,$A$27:$C$32,3,TRUE)%,0))*IF(BB30=$A$36,$C$36,IF(BB30=$A$37,$C$37,IF(BB30=$A$38,$C$38,IF(BB30=$A$39,$C$39,IF(BB30=$A$40,$C$40,IF(BB30=$A$41,$C$41,1))))))*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0)))","v":""},{"$f":"IF(BC30=\"\",\"\",IF(OR(BU30=3,BE30=VLOOKUP(BE30,I!$I$2:$J$5,1)),0,ROUND(IF(BU30=2,VLOOKUP(BE30,$A$20:$E$23,IF($B$19=VLOOKUP(BC30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC30,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE30,$A$20:$E$23,IF($B$19=VLOOKUP(BC30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC30,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0)))","v":""},{"$f":"IF(BC30=\"\",\"\",IF(OR(BB30<DATE(2010,4,1),BU30=3,BE30=VLOOKUP(BE30,I!$I$2:$J$5,1)),0,ROUND(IF(BU30=2,Main!$L$9/2,Main!$L$9)*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0)))","v":""},null,{"$f":"IF(BC30=\"\",\"\",IF(OR(BU30=3,BE30=VLOOKUP(BE30,I!$I$2:$J$5,1)),0,ROUND(IF(BU30=2,VLOOKUP(BF30,$A$11:$E$16,IF($B$10=VLOOKUP(BB30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB30,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF30,$A$11:$E$16,IF($B$10=VLOOKUP(BB30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB30,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD30)-DAY(BC30)+1)/DAY(EOMONTH(BC30,0)),0)))","v":""},0,{"$f":"IF(BC30=\"\",\"\",IF(BC30<=$AX$1,BR30-BT30,IF(AND(Main!$F$22=Main!$CA$24,BC30>$AX$1),ROUND(SUM(BF30,BH30)*10%,0),\"\")))","v":""},{"$f":"IF(BB30=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR30*DAY(EOMONTH(BC30,0))/(DAY(BD30)-DAY(BC30)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA30=\"\",\"\",MIN(EOMONTH(CA30,0),VLOOKUP(CA30,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA30,$E$47:$F$53)-1,IF(CA30<$B$2,$B$2-1,I!$Q$9),IF(CA30<$B$3,$B$3-1,I!$Q$9),IF(CA30<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA30,$H$47:$I$53)))","v":""},{"$f":"IF(CA30=\"\",\"\",VLOOKUP(CA30,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA30=\"\",\"\",ROUND(IF(CS30=3,0,IF(CS30=2,IF(CC30=VLOOKUP(CC30,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC30=VLOOKUP(CC30,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0))","v":""},{"$f":"IF(CA30=\"\",\"\",IF(CC30=VLOOKUP(CC30,I!$I$2:$J$5,1),0,ROUND(CD30*VLOOKUP(CA30,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA30=\"\",\"\",IF(OR(CS30=3,CC30=VLOOKUP(CC30,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC30*VLOOKUP(CA30,$B$1:$G$4,2)%,0),VLOOKUP(CA30,$B$2:$H$4,7,TRUE))*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0)))","v":""},{"$f":"IF(CA30=\"\",\"\",IF(OR(CA30<DATE(2010,4,1),$I$2=VLOOKUP(CA30,$B$2:$G$4,5,TRUE),CC30=VLOOKUP(CC30,I!$I$2:$J$5,1)),0,ROUND(IF(CS30=3,0,IF(CS30=2,MIN(ROUND(CC30*$G$13%,0),$G$14)/2,MIN(ROUND(CC30*$G$13%,0),$G$14)))*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0)))","v":""},null,{"$f":"IF(CA30=\"\",\"\",IF(CA30<DATE(2010,4,1),0,IF(OR(CS30=2,CS30=3,CC30=VLOOKUP(CC30,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA30,$B$1:$G$4,4)*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0))))","v":""},{"$f":"IF(CA30=\"\",\"\",IF(OR(CS30=2,CS30=3,CA30<DATE(2010,4,1),CC30=VLOOKUP(CC30,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ30,$A$27:$C$32,2,TRUE),ROUND(CD30*VLOOKUP(BZ30,$A$27:$C$32,3,TRUE)%,0))*IF(BZ30=$A$36,$C$36,IF(BZ30=$A$37,$C$37,IF(BZ30=$A$38,$C$38,IF(BZ30=$A$39,$C$39,IF(BZ30=$A$40,$C$40,IF(BZ30=$A$41,$C$41,1))))))*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0)))","v":""},{"$f":"IF(CA30=\"\",\"\",IF(OR(CS30=3,CC30=VLOOKUP(CC30,I!$I$2:$J$5,1)),0,ROUND(IF(CS30=2,VLOOKUP(CC30,$A$20:$E$23,IF($B$19=VLOOKUP(CA30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA30,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC30,$A$20:$E$23,IF($B$19=VLOOKUP(CA30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA30,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0)))","v":""},{"$f":"IF(CA30=\"\",\"\",IF(OR(BZ30<DATE(2010,4,1),CS30=3,CC30=VLOOKUP(CC30,I!$I$2:$J$5,1)),0,ROUND(IF(CS30=2,Main!$L$9/2,Main!$L$9)*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0)))","v":""},null,{"$f":"IF(CA30=\"\",\"\",IF(OR(CS30=3,CC30=VLOOKUP(CC30,I!$I$2:$J$5,1)),0,ROUND(IF(CS30=2,VLOOKUP(CD30,$A$11:$E$16,IF($B$10=VLOOKUP(BZ30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ30,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD30,$A$11:$E$16,IF($B$10=VLOOKUP(BZ30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ30,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB30)-DAY(CA30)+1)/DAY(EOMONTH(CA30,0)),0)))","v":""},0,{"$f":"IF(CA30=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD30,CF30)*10%,0),\"\"))","v":""},{"$f":"IF(BZ30=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP30*DAY(EOMONTH(CA30,0))/(DAY(CB30)-DAY(CA30)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV30=\"\",\"\",MIN(EOMONTH(CV30,0),VLOOKUP(CV30,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV30,$E$47:$F$53)-1,IF(CV30<$B$2,$B$2-1,I!$Q$9),IF(CV30<$B$3,$B$3-1,I!$Q$9),IF(CV30<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV30,$H$47:$I$53)))","v":""},{"$f":"IF(CV30=\"\",\"\",VLOOKUP(CV30,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV30=\"\",\"\",ROUND(IF(DN30=3,0,IF(DN30=2,IF(CX30=VLOOKUP(CX30,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX30=VLOOKUP(CX30,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0))","v":""},{"$f":"IF(CV30=\"\",\"\",IF(CX30=VLOOKUP(CX30,I!$I$2:$J$5,1),0,ROUND(CY30*VLOOKUP(CV30,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV30=\"\",\"\",IF(OR(DN30=3,CX30=VLOOKUP(CX30,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX30*VLOOKUP(CV30,$B$1:$G$4,2)%,0),VLOOKUP(CV30,$B$2:$H$4,7,TRUE))*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0)))","v":""},{"$f":"IF(CV30=\"\",\"\",IF(OR(CV30<DATE(2010,4,1),$I$2=VLOOKUP(CV30,$B$2:$G$4,5,TRUE),CX30=VLOOKUP(CX30,I!$I$2:$J$5,1)),0,ROUND(IF(DN30=3,0,IF(DN30=2,MIN(ROUND(CX30*$G$13%,0),$G$14)/2,MIN(ROUND(CX30*$G$13%,0),$G$14)))*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0)))","v":""},null,{"$f":"IF(CV30=\"\",\"\",IF(CV30<DATE(2010,4,1),0,IF(OR(DN30=2,DN30=3,CX30=VLOOKUP(CX30,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV30,$B$1:$G$4,4)*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0))))","v":""},{"$f":"IF(CV30=\"\",\"\",IF(OR(DN30=2,DN30=3,CV30<DATE(2010,4,1),CX30=VLOOKUP(CX30,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU30,$A$27:$C$32,2,TRUE),ROUND(CY30*VLOOKUP(CU30,$A$27:$C$32,3,TRUE)%,0))*IF(CU30=$A$36,$C$36,IF(CU30=$A$37,$C$37,IF(CU30=$A$38,$C$38,IF(CU30=$A$39,$C$39,IF(CU30=$A$40,$C$40,IF(CU30=$A$41,$C$41,1))))))*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0)))","v":""},{"$f":"IF(CV30=\"\",\"\",IF(OR(DN30=3,CX30=VLOOKUP(CX30,I!$I$2:$J$5,1)),0,ROUND(IF(DN30=2,VLOOKUP(CX30,$A$20:$E$23,IF($B$19=VLOOKUP(CV30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV30,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX30,$A$20:$E$23,IF($B$19=VLOOKUP(CV30,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV30,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV30,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0)))","v":""},{"$f":"IF(CV30=\"\",\"\",IF(OR(CU30<DATE(2010,4,1),DN30=3,CX30=VLOOKUP(CX30,I!$I$2:$J$5,1)),0,ROUND(IF(DN30=2,Main!$L$9/2,Main!$L$9)*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0)))","v":""},null,{"$f":"IF(CV30=\"\",\"\",IF(OR(DN30=3,CX30=VLOOKUP(CX30,I!$I$2:$J$5,1)),0,ROUND(IF(DN30=2,VLOOKUP(CY30,$A$11:$E$16,IF($B$10=VLOOKUP(CU30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU30,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY30,$A$11:$E$16,IF($B$10=VLOOKUP(CU30,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU30,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU30,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW30)-DAY(CV30)+1)/DAY(EOMONTH(CV30,0)),0)))","v":""},0,{"$f":"IF(CV30=\"\",\"\",IF(CX30=VLOOKUP(CX30,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY30,DA30)*10%,0),\"\")))","v":""},{"$f":"IF(CU30=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK30*DAY(EOMONTH(CV30,0))/(DAY(CW30)-DAY(CV30)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"IF(OR(D32=D30,D31=D28),I!$C$9,DATE(2011,4,24))","v":"2013-04-01"},900,10,{"$f":"IF(Main!$H$10=Main!$BH$4,W!D26,W!D28)","v":"Not Applicable"},{"$nulls":3},{"$f":"H28","v":"2010-02-01"},{"$f":"Main!J24","v":120},{"$nulls":23},"","",{"$f":"IF(AH31=\"\",\"\",MIN(EOMONTH(AH31,0),VLOOKUP(AH31,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH31,$E$47:$F$53)-1,IF(AH31<$B$2,$B$2-1,I!$Q$9),IF(AH31<$B$3,$B$3-1,I!$Q$9),IF(AH31<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH31,$H$47:$I$53)))","v":""},{"$f":"IF(AH31=\"\",\"\",VLOOKUP(AH31,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH31=\"\",\"\",ROUND(IF(AZ31=3,0,IF(AZ31=2,IF(AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0))","v":""},{"$f":"IF(AH31=\"\",\"\",IF(AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1),0,ROUND(AK31*VLOOKUP(AH31,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH31=\"\",\"\",IF(OR(AZ31=3,AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ31*VLOOKUP(AH31,$B$1:$G$4,2)%,0),VLOOKUP(AH31,$B$2:$H$4,7,TRUE))*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0)))","v":""},{"$f":"IF(AH31=\"\",\"\",IF(OR(AH31<DATE(2010,4,1),$I$2=VLOOKUP(AH31,$B$2:$G$4,5,TRUE),AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1)),0,ROUND(IF(AZ31=3,0,IF(AZ31=2,MIN(ROUND(AJ31*$G$13%,0),$G$14)/2,MIN(ROUND(AJ31*$G$13%,0),$G$14)))*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0)))","v":""},null,{"$f":"IF(AH31=\"\",\"\",IF(AH31<DATE(2010,4,1),0,IF(OR(AZ31=2,AZ31=3,AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH31,$B$1:$G$4,4)*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0))))","v":""},{"$f":"IF(AH31=\"\",\"\",IF(OR(AZ31=2,AZ31=3,AH31<DATE(2010,4,1),AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG31,$A$27:$C$32,2,TRUE),ROUND(AK31*VLOOKUP(AG31,$A$27:$C$32,3,TRUE)%,0))*IF(AG31=$A$36,$C$36,IF(AG31=$A$37,$C$37,IF(AG31=$A$38,$C$38,IF(AG31=$A$39,$C$39,IF(AG31=$A$40,$C$40,IF(AG31=$A$41,$C$41,1))))))*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0)))","v":""},{"$f":"IF(AH31=\"\",\"\",IF(OR(AZ31=3,AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1)),0,ROUND(IF(AZ31=2,VLOOKUP(AJ31,$A$20:$E$23,IF($B$19=VLOOKUP(AH31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH31,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ31,$A$20:$E$23,IF($B$19=VLOOKUP(AH31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH31,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0)))","v":""},{"$f":"IF(AH31=\"\",\"\",IF(OR(AG31<DATE(2010,4,1),AZ31=3,AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1)),0,ROUND(IF(AZ31=2,Main!$L$9/2,Main!$L$9)*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0)))","v":""},null,{"$f":"IF(AH31=\"\",\"\",IF(OR(AZ31=3,AJ31=VLOOKUP(AJ31,I!$I$2:$J$5,1)),0,ROUND(IF(AZ31=2,VLOOKUP(AK31,$A$11:$E$16,IF($B$10=VLOOKUP(AG31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG31,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK31,$A$11:$E$16,IF($B$10=VLOOKUP(AG31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG31,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI31)-DAY(AH31)+1)/DAY(EOMONTH(AH31,0)),0)))","v":""},0,{"$f":"IF(AH31=\"\",\"\",IF(AH31<=$AX$1,AW31-AY31,IF(AND(Main!$F$22=Main!$CA$24,AH31>$AX$1),ROUND(SUM(AK31,AM31)*10%,0),\"\")))","v":""},{"$f":"IF(AG31=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW31*DAY(EOMONTH(AH31,0))/(DAY(AI31)-DAY(AH31)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC31=\"\",\"\",MIN(EOMONTH(BC31,0),VLOOKUP(BC31,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC31,$E$47:$F$53)-1,IF(BC31<$B$2,$B$2-1,I!$Q$9),IF(BC31<$B$3,$B$3-1,I!$Q$9),IF(BC31<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC31,$H$47:$I$53)))","v":""},{"$f":"IF(BC31=\"\",\"\",VLOOKUP(BC31,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC31=\"\",\"\",ROUND(IF(BU31=3,0,IF(BU31=2,IF(BE31=VLOOKUP(BE31,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE31=VLOOKUP(BE31,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0))","v":""},{"$f":"IF(BC31=\"\",\"\",IF(BE31=VLOOKUP(BE31,I!$I$2:$J$5,1),0,ROUND(BF31*VLOOKUP(BC31,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC31=\"\",\"\",IF(OR(BU31=3,BE31=VLOOKUP(BE31,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE31*VLOOKUP(BC31,$B$1:$G$4,2)%,0),VLOOKUP(BC31,$B$2:$H$4,7,TRUE))*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0)))","v":""},{"$f":"IF(BC31=\"\",\"\",IF(OR(BC31<DATE(2010,4,1),$I$2=VLOOKUP(BC31,$B$2:$G$4,5,TRUE),BE31=VLOOKUP(BE31,I!$I$2:$J$5,1)),0,ROUND(IF(BU31=3,0,IF(BU31=2,MIN(ROUND(BE31*$G$13%,0),$G$14)/2,MIN(ROUND(BE31*$G$13%,0),$G$14)))*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0)))","v":""},null,{"$f":"IF(BC31=\"\",\"\",IF(BC31<DATE(2010,4,1),0,IF(OR(BU31=2,BU31=3,BE31=VLOOKUP(BE31,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC31,$B$1:$G$4,4)*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0))))","v":""},{"$f":"IF(BC31=\"\",\"\",IF(OR(BU31=2,BU31=3,BC31<DATE(2010,4,1),BE31=VLOOKUP(BE31,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB31,$A$27:$C$32,2,TRUE),ROUND(BF31*VLOOKUP(BB31,$A$27:$C$32,3,TRUE)%,0))*IF(BB31=$A$36,$C$36,IF(BB31=$A$37,$C$37,IF(BB31=$A$38,$C$38,IF(BB31=$A$39,$C$39,IF(BB31=$A$40,$C$40,IF(BB31=$A$41,$C$41,1))))))*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0)))","v":""},{"$f":"IF(BC31=\"\",\"\",IF(OR(BU31=3,BE31=VLOOKUP(BE31,I!$I$2:$J$5,1)),0,ROUND(IF(BU31=2,VLOOKUP(BE31,$A$20:$E$23,IF($B$19=VLOOKUP(BC31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC31,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE31,$A$20:$E$23,IF($B$19=VLOOKUP(BC31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC31,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0)))","v":""},{"$f":"IF(BC31=\"\",\"\",IF(OR(BB31<DATE(2010,4,1),BU31=3,BE31=VLOOKUP(BE31,I!$I$2:$J$5,1)),0,ROUND(IF(BU31=2,Main!$L$9/2,Main!$L$9)*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0)))","v":""},null,{"$f":"IF(BC31=\"\",\"\",IF(OR(BU31=3,BE31=VLOOKUP(BE31,I!$I$2:$J$5,1)),0,ROUND(IF(BU31=2,VLOOKUP(BF31,$A$11:$E$16,IF($B$10=VLOOKUP(BB31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB31,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF31,$A$11:$E$16,IF($B$10=VLOOKUP(BB31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB31,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD31)-DAY(BC31)+1)/DAY(EOMONTH(BC31,0)),0)))","v":""},0,{"$f":"IF(BC31=\"\",\"\",IF(BC31<=$AX$1,BR31-BT31,IF(AND(Main!$F$22=Main!$CA$24,BC31>$AX$1),ROUND(SUM(BF31,BH31)*10%,0),\"\")))","v":""},{"$f":"IF(BB31=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR31*DAY(EOMONTH(BC31,0))/(DAY(BD31)-DAY(BC31)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA31=\"\",\"\",MIN(EOMONTH(CA31,0),VLOOKUP(CA31,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA31,$E$47:$F$53)-1,IF(CA31<$B$2,$B$2-1,I!$Q$9),IF(CA31<$B$3,$B$3-1,I!$Q$9),IF(CA31<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA31,$H$47:$I$53)))","v":""},{"$f":"IF(CA31=\"\",\"\",VLOOKUP(CA31,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA31=\"\",\"\",ROUND(IF(CS31=3,0,IF(CS31=2,IF(CC31=VLOOKUP(CC31,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC31=VLOOKUP(CC31,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0))","v":""},{"$f":"IF(CA31=\"\",\"\",IF(CC31=VLOOKUP(CC31,I!$I$2:$J$5,1),0,ROUND(CD31*VLOOKUP(CA31,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA31=\"\",\"\",IF(OR(CS31=3,CC31=VLOOKUP(CC31,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC31*VLOOKUP(CA31,$B$1:$G$4,2)%,0),VLOOKUP(CA31,$B$2:$H$4,7,TRUE))*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0)))","v":""},{"$f":"IF(CA31=\"\",\"\",IF(OR(CA31<DATE(2010,4,1),$I$2=VLOOKUP(CA31,$B$2:$G$4,5,TRUE),CC31=VLOOKUP(CC31,I!$I$2:$J$5,1)),0,ROUND(IF(CS31=3,0,IF(CS31=2,MIN(ROUND(CC31*$G$13%,0),$G$14)/2,MIN(ROUND(CC31*$G$13%,0),$G$14)))*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0)))","v":""},null,{"$f":"IF(CA31=\"\",\"\",IF(CA31<DATE(2010,4,1),0,IF(OR(CS31=2,CS31=3,CC31=VLOOKUP(CC31,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA31,$B$1:$G$4,4)*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0))))","v":""},{"$f":"IF(CA31=\"\",\"\",IF(OR(CS31=2,CS31=3,CA31<DATE(2010,4,1),CC31=VLOOKUP(CC31,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ31,$A$27:$C$32,2,TRUE),ROUND(CD31*VLOOKUP(BZ31,$A$27:$C$32,3,TRUE)%,0))*IF(BZ31=$A$36,$C$36,IF(BZ31=$A$37,$C$37,IF(BZ31=$A$38,$C$38,IF(BZ31=$A$39,$C$39,IF(BZ31=$A$40,$C$40,IF(BZ31=$A$41,$C$41,1))))))*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0)))","v":""},{"$f":"IF(CA31=\"\",\"\",IF(OR(CS31=3,CC31=VLOOKUP(CC31,I!$I$2:$J$5,1)),0,ROUND(IF(CS31=2,VLOOKUP(CC31,$A$20:$E$23,IF($B$19=VLOOKUP(CA31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA31,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC31,$A$20:$E$23,IF($B$19=VLOOKUP(CA31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA31,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0)))","v":""},{"$f":"IF(CA31=\"\",\"\",IF(OR(BZ31<DATE(2010,4,1),CS31=3,CC31=VLOOKUP(CC31,I!$I$2:$J$5,1)),0,ROUND(IF(CS31=2,Main!$L$9/2,Main!$L$9)*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0)))","v":""},null,{"$f":"IF(CA31=\"\",\"\",IF(OR(CS31=3,CC31=VLOOKUP(CC31,I!$I$2:$J$5,1)),0,ROUND(IF(CS31=2,VLOOKUP(CD31,$A$11:$E$16,IF($B$10=VLOOKUP(BZ31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ31,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD31,$A$11:$E$16,IF($B$10=VLOOKUP(BZ31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ31,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB31)-DAY(CA31)+1)/DAY(EOMONTH(CA31,0)),0)))","v":""},0,{"$f":"IF(CA31=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD31,CF31)*10%,0),\"\"))","v":""},{"$f":"IF(BZ31=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP31*DAY(EOMONTH(CA31,0))/(DAY(CB31)-DAY(CA31)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV31=\"\",\"\",MIN(EOMONTH(CV31,0),VLOOKUP(CV31,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV31,$E$47:$F$53)-1,IF(CV31<$B$2,$B$2-1,I!$Q$9),IF(CV31<$B$3,$B$3-1,I!$Q$9),IF(CV31<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV31,$H$47:$I$53)))","v":""},{"$f":"IF(CV31=\"\",\"\",VLOOKUP(CV31,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV31=\"\",\"\",ROUND(IF(DN31=3,0,IF(DN31=2,IF(CX31=VLOOKUP(CX31,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX31=VLOOKUP(CX31,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0))","v":""},{"$f":"IF(CV31=\"\",\"\",IF(CX31=VLOOKUP(CX31,I!$I$2:$J$5,1),0,ROUND(CY31*VLOOKUP(CV31,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV31=\"\",\"\",IF(OR(DN31=3,CX31=VLOOKUP(CX31,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX31*VLOOKUP(CV31,$B$1:$G$4,2)%,0),VLOOKUP(CV31,$B$2:$H$4,7,TRUE))*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0)))","v":""},{"$f":"IF(CV31=\"\",\"\",IF(OR(CV31<DATE(2010,4,1),$I$2=VLOOKUP(CV31,$B$2:$G$4,5,TRUE),CX31=VLOOKUP(CX31,I!$I$2:$J$5,1)),0,ROUND(IF(DN31=3,0,IF(DN31=2,MIN(ROUND(CX31*$G$13%,0),$G$14)/2,MIN(ROUND(CX31*$G$13%,0),$G$14)))*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0)))","v":""},null,{"$f":"IF(CV31=\"\",\"\",IF(CV31<DATE(2010,4,1),0,IF(OR(DN31=2,DN31=3,CX31=VLOOKUP(CX31,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV31,$B$1:$G$4,4)*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0))))","v":""},{"$f":"IF(CV31=\"\",\"\",IF(OR(DN31=2,DN31=3,CV31<DATE(2010,4,1),CX31=VLOOKUP(CX31,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU31,$A$27:$C$32,2,TRUE),ROUND(CY31*VLOOKUP(CU31,$A$27:$C$32,3,TRUE)%,0))*IF(CU31=$A$36,$C$36,IF(CU31=$A$37,$C$37,IF(CU31=$A$38,$C$38,IF(CU31=$A$39,$C$39,IF(CU31=$A$40,$C$40,IF(CU31=$A$41,$C$41,1))))))*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0)))","v":""},{"$f":"IF(CV31=\"\",\"\",IF(OR(DN31=3,CX31=VLOOKUP(CX31,I!$I$2:$J$5,1)),0,ROUND(IF(DN31=2,VLOOKUP(CX31,$A$20:$E$23,IF($B$19=VLOOKUP(CV31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV31,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX31,$A$20:$E$23,IF($B$19=VLOOKUP(CV31,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV31,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV31,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0)))","v":""},{"$f":"IF(CV31=\"\",\"\",IF(OR(CU31<DATE(2010,4,1),DN31=3,CX31=VLOOKUP(CX31,I!$I$2:$J$5,1)),0,ROUND(IF(DN31=2,Main!$L$9/2,Main!$L$9)*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0)))","v":""},null,{"$f":"IF(CV31=\"\",\"\",IF(OR(DN31=3,CX31=VLOOKUP(CX31,I!$I$2:$J$5,1)),0,ROUND(IF(DN31=2,VLOOKUP(CY31,$A$11:$E$16,IF($B$10=VLOOKUP(CU31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU31,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY31,$A$11:$E$16,IF($B$10=VLOOKUP(CU31,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU31,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU31,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW31)-DAY(CV31)+1)/DAY(EOMONTH(CV31,0)),0)))","v":""},0,{"$f":"IF(CV31=\"\",\"\",IF(CX31=VLOOKUP(CX31,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY31,DA31)*10%,0),\"\")))","v":""},{"$f":"IF(CU31=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK31*DAY(EOMONTH(CV31,0))/(DAY(CW31)-DAY(CV31)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"IF(OR(D32=D30,D31=D28),I!$C$9,DATE(2011,6,13))","v":"2013-04-01"},900,10,{"$f":"Main!L10","v":"Vacation Post"},{"$nulls":3},{"$f":"IF(Main!L24>0,Main!L24,I!C9)","v":"2013-04-01"},{"$f":"Main!K24","v":0},{"$nulls":23},"","",{"$f":"IF(AH32=\"\",\"\",MIN(EOMONTH(AH32,0),VLOOKUP(AH32,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH32,$E$47:$F$53)-1,IF(AH32<$B$2,$B$2-1,I!$Q$9),IF(AH32<$B$3,$B$3-1,I!$Q$9),IF(AH32<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH32,$H$47:$I$53)))","v":""},{"$f":"IF(AH32=\"\",\"\",VLOOKUP(AH32,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH32=\"\",\"\",ROUND(IF(AZ32=3,0,IF(AZ32=2,IF(AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0))","v":""},{"$f":"IF(AH32=\"\",\"\",IF(AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1),0,ROUND(AK32*VLOOKUP(AH32,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH32=\"\",\"\",IF(OR(AZ32=3,AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ32*VLOOKUP(AH32,$B$1:$G$4,2)%,0),VLOOKUP(AH32,$B$2:$H$4,7,TRUE))*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0)))","v":""},{"$f":"IF(AH32=\"\",\"\",IF(OR(AH32<DATE(2010,4,1),$I$2=VLOOKUP(AH32,$B$2:$G$4,5,TRUE),AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1)),0,ROUND(IF(AZ32=3,0,IF(AZ32=2,MIN(ROUND(AJ32*$G$13%,0),$G$14)/2,MIN(ROUND(AJ32*$G$13%,0),$G$14)))*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0)))","v":""},null,{"$f":"IF(AH32=\"\",\"\",IF(AH32<DATE(2010,4,1),0,IF(OR(AZ32=2,AZ32=3,AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH32,$B$1:$G$4,4)*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0))))","v":""},{"$f":"IF(AH32=\"\",\"\",IF(OR(AZ32=2,AZ32=3,AH32<DATE(2010,4,1),AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG32,$A$27:$C$32,2,TRUE),ROUND(AK32*VLOOKUP(AG32,$A$27:$C$32,3,TRUE)%,0))*IF(AG32=$A$36,$C$36,IF(AG32=$A$37,$C$37,IF(AG32=$A$38,$C$38,IF(AG32=$A$39,$C$39,IF(AG32=$A$40,$C$40,IF(AG32=$A$41,$C$41,1))))))*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0)))","v":""},{"$f":"IF(AH32=\"\",\"\",IF(OR(AZ32=3,AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1)),0,ROUND(IF(AZ32=2,VLOOKUP(AJ32,$A$20:$E$23,IF($B$19=VLOOKUP(AH32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH32,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ32,$A$20:$E$23,IF($B$19=VLOOKUP(AH32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH32,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0)))","v":""},{"$f":"IF(AH32=\"\",\"\",IF(OR(AG32<DATE(2010,4,1),AZ32=3,AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1)),0,ROUND(IF(AZ32=2,Main!$L$9/2,Main!$L$9)*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0)))","v":""},null,{"$f":"IF(AH32=\"\",\"\",IF(OR(AZ32=3,AJ32=VLOOKUP(AJ32,I!$I$2:$J$5,1)),0,ROUND(IF(AZ32=2,VLOOKUP(AK32,$A$11:$E$16,IF($B$10=VLOOKUP(AG32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG32,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK32,$A$11:$E$16,IF($B$10=VLOOKUP(AG32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG32,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI32)-DAY(AH32)+1)/DAY(EOMONTH(AH32,0)),0)))","v":""},0,{"$f":"IF(AH32=\"\",\"\",IF(AH32<=$AX$1,AW32-AY32,IF(AND(Main!$F$22=Main!$CA$24,AH32>$AX$1),ROUND(SUM(AK32,AM32)*10%,0),\"\")))","v":""},{"$f":"IF(AG32=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW32*DAY(EOMONTH(AH32,0))/(DAY(AI32)-DAY(AH32)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC32=\"\",\"\",MIN(EOMONTH(BC32,0),VLOOKUP(BC32,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC32,$E$47:$F$53)-1,IF(BC32<$B$2,$B$2-1,I!$Q$9),IF(BC32<$B$3,$B$3-1,I!$Q$9),IF(BC32<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC32,$H$47:$I$53)))","v":""},{"$f":"IF(BC32=\"\",\"\",VLOOKUP(BC32,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC32=\"\",\"\",ROUND(IF(BU32=3,0,IF(BU32=2,IF(BE32=VLOOKUP(BE32,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE32=VLOOKUP(BE32,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0))","v":""},{"$f":"IF(BC32=\"\",\"\",IF(BE32=VLOOKUP(BE32,I!$I$2:$J$5,1),0,ROUND(BF32*VLOOKUP(BC32,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC32=\"\",\"\",IF(OR(BU32=3,BE32=VLOOKUP(BE32,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE32*VLOOKUP(BC32,$B$1:$G$4,2)%,0),VLOOKUP(BC32,$B$2:$H$4,7,TRUE))*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0)))","v":""},{"$f":"IF(BC32=\"\",\"\",IF(OR(BC32<DATE(2010,4,1),$I$2=VLOOKUP(BC32,$B$2:$G$4,5,TRUE),BE32=VLOOKUP(BE32,I!$I$2:$J$5,1)),0,ROUND(IF(BU32=3,0,IF(BU32=2,MIN(ROUND(BE32*$G$13%,0),$G$14)/2,MIN(ROUND(BE32*$G$13%,0),$G$14)))*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0)))","v":""},null,{"$f":"IF(BC32=\"\",\"\",IF(BC32<DATE(2010,4,1),0,IF(OR(BU32=2,BU32=3,BE32=VLOOKUP(BE32,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC32,$B$1:$G$4,4)*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0))))","v":""},{"$f":"IF(BC32=\"\",\"\",IF(OR(BU32=2,BU32=3,BC32<DATE(2010,4,1),BE32=VLOOKUP(BE32,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB32,$A$27:$C$32,2,TRUE),ROUND(BF32*VLOOKUP(BB32,$A$27:$C$32,3,TRUE)%,0))*IF(BB32=$A$36,$C$36,IF(BB32=$A$37,$C$37,IF(BB32=$A$38,$C$38,IF(BB32=$A$39,$C$39,IF(BB32=$A$40,$C$40,IF(BB32=$A$41,$C$41,1))))))*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0)))","v":""},{"$f":"IF(BC32=\"\",\"\",IF(OR(BU32=3,BE32=VLOOKUP(BE32,I!$I$2:$J$5,1)),0,ROUND(IF(BU32=2,VLOOKUP(BE32,$A$20:$E$23,IF($B$19=VLOOKUP(BC32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC32,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE32,$A$20:$E$23,IF($B$19=VLOOKUP(BC32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC32,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0)))","v":""},{"$f":"IF(BC32=\"\",\"\",IF(OR(BB32<DATE(2010,4,1),BU32=3,BE32=VLOOKUP(BE32,I!$I$2:$J$5,1)),0,ROUND(IF(BU32=2,Main!$L$9/2,Main!$L$9)*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0)))","v":""},null,{"$f":"IF(BC32=\"\",\"\",IF(OR(BU32=3,BE32=VLOOKUP(BE32,I!$I$2:$J$5,1)),0,ROUND(IF(BU32=2,VLOOKUP(BF32,$A$11:$E$16,IF($B$10=VLOOKUP(BB32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB32,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF32,$A$11:$E$16,IF($B$10=VLOOKUP(BB32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB32,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD32)-DAY(BC32)+1)/DAY(EOMONTH(BC32,0)),0)))","v":""},0,{"$f":"IF(BC32=\"\",\"\",IF(BC32<=$AX$1,BR32-BT32,IF(AND(Main!$F$22=Main!$CA$24,BC32>$AX$1),ROUND(SUM(BF32,BH32)*10%,0),\"\")))","v":""},{"$f":"IF(BB32=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR32*DAY(EOMONTH(BC32,0))/(DAY(BD32)-DAY(BC32)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA32=\"\",\"\",MIN(EOMONTH(CA32,0),VLOOKUP(CA32,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA32,$E$47:$F$53)-1,IF(CA32<$B$2,$B$2-1,I!$Q$9),IF(CA32<$B$3,$B$3-1,I!$Q$9),IF(CA32<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA32,$H$47:$I$53)))","v":""},{"$f":"IF(CA32=\"\",\"\",VLOOKUP(CA32,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA32=\"\",\"\",ROUND(IF(CS32=3,0,IF(CS32=2,IF(CC32=VLOOKUP(CC32,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC32=VLOOKUP(CC32,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0))","v":""},{"$f":"IF(CA32=\"\",\"\",IF(CC32=VLOOKUP(CC32,I!$I$2:$J$5,1),0,ROUND(CD32*VLOOKUP(CA32,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA32=\"\",\"\",IF(OR(CS32=3,CC32=VLOOKUP(CC32,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC32*VLOOKUP(CA32,$B$1:$G$4,2)%,0),VLOOKUP(CA32,$B$2:$H$4,7,TRUE))*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0)))","v":""},{"$f":"IF(CA32=\"\",\"\",IF(OR(CA32<DATE(2010,4,1),$I$2=VLOOKUP(CA32,$B$2:$G$4,5,TRUE),CC32=VLOOKUP(CC32,I!$I$2:$J$5,1)),0,ROUND(IF(CS32=3,0,IF(CS32=2,MIN(ROUND(CC32*$G$13%,0),$G$14)/2,MIN(ROUND(CC32*$G$13%,0),$G$14)))*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0)))","v":""},null,{"$f":"IF(CA32=\"\",\"\",IF(CA32<DATE(2010,4,1),0,IF(OR(CS32=2,CS32=3,CC32=VLOOKUP(CC32,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA32,$B$1:$G$4,4)*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0))))","v":""},{"$f":"IF(CA32=\"\",\"\",IF(OR(CS32=2,CS32=3,CA32<DATE(2010,4,1),CC32=VLOOKUP(CC32,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ32,$A$27:$C$32,2,TRUE),ROUND(CD32*VLOOKUP(BZ32,$A$27:$C$32,3,TRUE)%,0))*IF(BZ32=$A$36,$C$36,IF(BZ32=$A$37,$C$37,IF(BZ32=$A$38,$C$38,IF(BZ32=$A$39,$C$39,IF(BZ32=$A$40,$C$40,IF(BZ32=$A$41,$C$41,1))))))*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0)))","v":""},{"$f":"IF(CA32=\"\",\"\",IF(OR(CS32=3,CC32=VLOOKUP(CC32,I!$I$2:$J$5,1)),0,ROUND(IF(CS32=2,VLOOKUP(CC32,$A$20:$E$23,IF($B$19=VLOOKUP(CA32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA32,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC32,$A$20:$E$23,IF($B$19=VLOOKUP(CA32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA32,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0)))","v":""},{"$f":"IF(CA32=\"\",\"\",IF(OR(BZ32<DATE(2010,4,1),CS32=3,CC32=VLOOKUP(CC32,I!$I$2:$J$5,1)),0,ROUND(IF(CS32=2,Main!$L$9/2,Main!$L$9)*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0)))","v":""},null,{"$f":"IF(CA32=\"\",\"\",IF(OR(CS32=3,CC32=VLOOKUP(CC32,I!$I$2:$J$5,1)),0,ROUND(IF(CS32=2,VLOOKUP(CD32,$A$11:$E$16,IF($B$10=VLOOKUP(BZ32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ32,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD32,$A$11:$E$16,IF($B$10=VLOOKUP(BZ32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ32,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB32)-DAY(CA32)+1)/DAY(EOMONTH(CA32,0)),0)))","v":""},0,{"$f":"IF(CA32=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD32,CF32)*10%,0),\"\"))","v":""},{"$f":"IF(BZ32=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP32*DAY(EOMONTH(CA32,0))/(DAY(CB32)-DAY(CA32)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV32=\"\",\"\",MIN(EOMONTH(CV32,0),VLOOKUP(CV32,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV32,$E$47:$F$53)-1,IF(CV32<$B$2,$B$2-1,I!$Q$9),IF(CV32<$B$3,$B$3-1,I!$Q$9),IF(CV32<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV32,$H$47:$I$53)))","v":""},{"$f":"IF(CV32=\"\",\"\",VLOOKUP(CV32,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV32=\"\",\"\",ROUND(IF(DN32=3,0,IF(DN32=2,IF(CX32=VLOOKUP(CX32,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX32=VLOOKUP(CX32,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0))","v":""},{"$f":"IF(CV32=\"\",\"\",IF(CX32=VLOOKUP(CX32,I!$I$2:$J$5,1),0,ROUND(CY32*VLOOKUP(CV32,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV32=\"\",\"\",IF(OR(DN32=3,CX32=VLOOKUP(CX32,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX32*VLOOKUP(CV32,$B$1:$G$4,2)%,0),VLOOKUP(CV32,$B$2:$H$4,7,TRUE))*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0)))","v":""},{"$f":"IF(CV32=\"\",\"\",IF(OR(CV32<DATE(2010,4,1),$I$2=VLOOKUP(CV32,$B$2:$G$4,5,TRUE),CX32=VLOOKUP(CX32,I!$I$2:$J$5,1)),0,ROUND(IF(DN32=3,0,IF(DN32=2,MIN(ROUND(CX32*$G$13%,0),$G$14)/2,MIN(ROUND(CX32*$G$13%,0),$G$14)))*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0)))","v":""},null,{"$f":"IF(CV32=\"\",\"\",IF(CV32<DATE(2010,4,1),0,IF(OR(DN32=2,DN32=3,CX32=VLOOKUP(CX32,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV32,$B$1:$G$4,4)*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0))))","v":""},{"$f":"IF(CV32=\"\",\"\",IF(OR(DN32=2,DN32=3,CV32<DATE(2010,4,1),CX32=VLOOKUP(CX32,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU32,$A$27:$C$32,2,TRUE),ROUND(CY32*VLOOKUP(CU32,$A$27:$C$32,3,TRUE)%,0))*IF(CU32=$A$36,$C$36,IF(CU32=$A$37,$C$37,IF(CU32=$A$38,$C$38,IF(CU32=$A$39,$C$39,IF(CU32=$A$40,$C$40,IF(CU32=$A$41,$C$41,1))))))*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0)))","v":""},{"$f":"IF(CV32=\"\",\"\",IF(OR(DN32=3,CX32=VLOOKUP(CX32,I!$I$2:$J$5,1)),0,ROUND(IF(DN32=2,VLOOKUP(CX32,$A$20:$E$23,IF($B$19=VLOOKUP(CV32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV32,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX32,$A$20:$E$23,IF($B$19=VLOOKUP(CV32,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV32,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV32,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0)))","v":""},{"$f":"IF(CV32=\"\",\"\",IF(OR(CU32<DATE(2010,4,1),DN32=3,CX32=VLOOKUP(CX32,I!$I$2:$J$5,1)),0,ROUND(IF(DN32=2,Main!$L$9/2,Main!$L$9)*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0)))","v":""},null,{"$f":"IF(CV32=\"\",\"\",IF(OR(DN32=3,CX32=VLOOKUP(CX32,I!$I$2:$J$5,1)),0,ROUND(IF(DN32=2,VLOOKUP(CY32,$A$11:$E$16,IF($B$10=VLOOKUP(CU32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU32,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY32,$A$11:$E$16,IF($B$10=VLOOKUP(CU32,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU32,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU32,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW32)-DAY(CV32)+1)/DAY(EOMONTH(CV32,0)),0)))","v":""},0,{"$f":"IF(CV32=\"\",\"\",IF(CX32=VLOOKUP(CX32,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY32,DA32)*10%,0),\"\")))","v":""},{"$f":"IF(CU32=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK32*DAY(EOMONTH(CV32,0))/(DAY(CW32)-DAY(CV32)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":7},"LIC",{"$nulls":24},"","",{"$f":"IF(AH33=\"\",\"\",MIN(EOMONTH(AH33,0),VLOOKUP(AH33,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH33,$E$47:$F$53)-1,IF(AH33<$B$2,$B$2-1,I!$Q$9),IF(AH33<$B$3,$B$3-1,I!$Q$9),IF(AH33<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH33,$H$47:$I$53)))","v":""},{"$f":"IF(AH33=\"\",\"\",VLOOKUP(AH33,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH33=\"\",\"\",ROUND(IF(AZ33=3,0,IF(AZ33=2,IF(AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0))","v":""},{"$f":"IF(AH33=\"\",\"\",IF(AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1),0,ROUND(AK33*VLOOKUP(AH33,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH33=\"\",\"\",IF(OR(AZ33=3,AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ33*VLOOKUP(AH33,$B$1:$G$4,2)%,0),VLOOKUP(AH33,$B$2:$H$4,7,TRUE))*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0)))","v":""},{"$f":"IF(AH33=\"\",\"\",IF(OR(AH33<DATE(2010,4,1),$I$2=VLOOKUP(AH33,$B$2:$G$4,5,TRUE),AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1)),0,ROUND(IF(AZ33=3,0,IF(AZ33=2,MIN(ROUND(AJ33*$G$13%,0),$G$14)/2,MIN(ROUND(AJ33*$G$13%,0),$G$14)))*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0)))","v":""},null,{"$f":"IF(AH33=\"\",\"\",IF(AH33<DATE(2010,4,1),0,IF(OR(AZ33=2,AZ33=3,AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH33,$B$1:$G$4,4)*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0))))","v":""},{"$f":"IF(AH33=\"\",\"\",IF(OR(AZ33=2,AZ33=3,AH33<DATE(2010,4,1),AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG33,$A$27:$C$32,2,TRUE),ROUND(AK33*VLOOKUP(AG33,$A$27:$C$32,3,TRUE)%,0))*IF(AG33=$A$36,$C$36,IF(AG33=$A$37,$C$37,IF(AG33=$A$38,$C$38,IF(AG33=$A$39,$C$39,IF(AG33=$A$40,$C$40,IF(AG33=$A$41,$C$41,1))))))*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0)))","v":""},{"$f":"IF(AH33=\"\",\"\",IF(OR(AZ33=3,AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1)),0,ROUND(IF(AZ33=2,VLOOKUP(AJ33,$A$20:$E$23,IF($B$19=VLOOKUP(AH33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH33,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ33,$A$20:$E$23,IF($B$19=VLOOKUP(AH33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH33,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0)))","v":""},{"$f":"IF(AH33=\"\",\"\",IF(OR(AG33<DATE(2010,4,1),AZ33=3,AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1)),0,ROUND(IF(AZ33=2,Main!$L$9/2,Main!$L$9)*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0)))","v":""},null,{"$f":"IF(AH33=\"\",\"\",IF(OR(AZ33=3,AJ33=VLOOKUP(AJ33,I!$I$2:$J$5,1)),0,ROUND(IF(AZ33=2,VLOOKUP(AK33,$A$11:$E$16,IF($B$10=VLOOKUP(AG33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG33,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK33,$A$11:$E$16,IF($B$10=VLOOKUP(AG33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG33,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI33)-DAY(AH33)+1)/DAY(EOMONTH(AH33,0)),0)))","v":""},0,{"$f":"IF(AH33=\"\",\"\",IF(AH33<=$AX$1,AW33-AY33,IF(AND(Main!$F$22=Main!$CA$24,AH33>$AX$1),ROUND(SUM(AK33,AM33)*10%,0),\"\")))","v":""},{"$f":"IF(AG33=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW33*DAY(EOMONTH(AH33,0))/(DAY(AI33)-DAY(AH33)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC33=\"\",\"\",MIN(EOMONTH(BC33,0),VLOOKUP(BC33,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC33,$E$47:$F$53)-1,IF(BC33<$B$2,$B$2-1,I!$Q$9),IF(BC33<$B$3,$B$3-1,I!$Q$9),IF(BC33<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC33,$H$47:$I$53)))","v":""},{"$f":"IF(BC33=\"\",\"\",VLOOKUP(BC33,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC33=\"\",\"\",ROUND(IF(BU33=3,0,IF(BU33=2,IF(BE33=VLOOKUP(BE33,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE33=VLOOKUP(BE33,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0))","v":""},{"$f":"IF(BC33=\"\",\"\",IF(BE33=VLOOKUP(BE33,I!$I$2:$J$5,1),0,ROUND(BF33*VLOOKUP(BC33,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC33=\"\",\"\",IF(OR(BU33=3,BE33=VLOOKUP(BE33,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE33*VLOOKUP(BC33,$B$1:$G$4,2)%,0),VLOOKUP(BC33,$B$2:$H$4,7,TRUE))*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0)))","v":""},{"$f":"IF(BC33=\"\",\"\",IF(OR(BC33<DATE(2010,4,1),$I$2=VLOOKUP(BC33,$B$2:$G$4,5,TRUE),BE33=VLOOKUP(BE33,I!$I$2:$J$5,1)),0,ROUND(IF(BU33=3,0,IF(BU33=2,MIN(ROUND(BE33*$G$13%,0),$G$14)/2,MIN(ROUND(BE33*$G$13%,0),$G$14)))*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0)))","v":""},null,{"$f":"IF(BC33=\"\",\"\",IF(BC33<DATE(2010,4,1),0,IF(OR(BU33=2,BU33=3,BE33=VLOOKUP(BE33,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC33,$B$1:$G$4,4)*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0))))","v":""},{"$f":"IF(BC33=\"\",\"\",IF(OR(BU33=2,BU33=3,BC33<DATE(2010,4,1),BE33=VLOOKUP(BE33,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB33,$A$27:$C$32,2,TRUE),ROUND(BF33*VLOOKUP(BB33,$A$27:$C$32,3,TRUE)%,0))*IF(BB33=$A$36,$C$36,IF(BB33=$A$37,$C$37,IF(BB33=$A$38,$C$38,IF(BB33=$A$39,$C$39,IF(BB33=$A$40,$C$40,IF(BB33=$A$41,$C$41,1))))))*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0)))","v":""},{"$f":"IF(BC33=\"\",\"\",IF(OR(BU33=3,BE33=VLOOKUP(BE33,I!$I$2:$J$5,1)),0,ROUND(IF(BU33=2,VLOOKUP(BE33,$A$20:$E$23,IF($B$19=VLOOKUP(BC33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC33,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE33,$A$20:$E$23,IF($B$19=VLOOKUP(BC33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC33,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0)))","v":""},{"$f":"IF(BC33=\"\",\"\",IF(OR(BB33<DATE(2010,4,1),BU33=3,BE33=VLOOKUP(BE33,I!$I$2:$J$5,1)),0,ROUND(IF(BU33=2,Main!$L$9/2,Main!$L$9)*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0)))","v":""},null,{"$f":"IF(BC33=\"\",\"\",IF(OR(BU33=3,BE33=VLOOKUP(BE33,I!$I$2:$J$5,1)),0,ROUND(IF(BU33=2,VLOOKUP(BF33,$A$11:$E$16,IF($B$10=VLOOKUP(BB33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB33,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF33,$A$11:$E$16,IF($B$10=VLOOKUP(BB33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB33,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD33)-DAY(BC33)+1)/DAY(EOMONTH(BC33,0)),0)))","v":""},0,{"$f":"IF(BC33=\"\",\"\",IF(BC33<=$AX$1,BR33-BT33,IF(AND(Main!$F$22=Main!$CA$24,BC33>$AX$1),ROUND(SUM(BF33,BH33)*10%,0),\"\")))","v":""},{"$f":"IF(BB33=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR33*DAY(EOMONTH(BC33,0))/(DAY(BD33)-DAY(BC33)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA33=\"\",\"\",MIN(EOMONTH(CA33,0),VLOOKUP(CA33,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA33,$E$47:$F$53)-1,IF(CA33<$B$2,$B$2-1,I!$Q$9),IF(CA33<$B$3,$B$3-1,I!$Q$9),IF(CA33<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA33,$H$47:$I$53)))","v":""},{"$f":"IF(CA33=\"\",\"\",VLOOKUP(CA33,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA33=\"\",\"\",ROUND(IF(CS33=3,0,IF(CS33=2,IF(CC33=VLOOKUP(CC33,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC33=VLOOKUP(CC33,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0))","v":""},{"$f":"IF(CA33=\"\",\"\",IF(CC33=VLOOKUP(CC33,I!$I$2:$J$5,1),0,ROUND(CD33*VLOOKUP(CA33,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA33=\"\",\"\",IF(OR(CS33=3,CC33=VLOOKUP(CC33,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC33*VLOOKUP(CA33,$B$1:$G$4,2)%,0),VLOOKUP(CA33,$B$2:$H$4,7,TRUE))*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0)))","v":""},{"$f":"IF(CA33=\"\",\"\",IF(OR(CA33<DATE(2010,4,1),$I$2=VLOOKUP(CA33,$B$2:$G$4,5,TRUE),CC33=VLOOKUP(CC33,I!$I$2:$J$5,1)),0,ROUND(IF(CS33=3,0,IF(CS33=2,MIN(ROUND(CC33*$G$13%,0),$G$14)/2,MIN(ROUND(CC33*$G$13%,0),$G$14)))*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0)))","v":""},null,{"$f":"IF(CA33=\"\",\"\",IF(CA33<DATE(2010,4,1),0,IF(OR(CS33=2,CS33=3,CC33=VLOOKUP(CC33,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA33,$B$1:$G$4,4)*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0))))","v":""},{"$f":"IF(CA33=\"\",\"\",IF(OR(CS33=2,CS33=3,CA33<DATE(2010,4,1),CC33=VLOOKUP(CC33,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ33,$A$27:$C$32,2,TRUE),ROUND(CD33*VLOOKUP(BZ33,$A$27:$C$32,3,TRUE)%,0))*IF(BZ33=$A$36,$C$36,IF(BZ33=$A$37,$C$37,IF(BZ33=$A$38,$C$38,IF(BZ33=$A$39,$C$39,IF(BZ33=$A$40,$C$40,IF(BZ33=$A$41,$C$41,1))))))*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0)))","v":""},{"$f":"IF(CA33=\"\",\"\",IF(OR(CS33=3,CC33=VLOOKUP(CC33,I!$I$2:$J$5,1)),0,ROUND(IF(CS33=2,VLOOKUP(CC33,$A$20:$E$23,IF($B$19=VLOOKUP(CA33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA33,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC33,$A$20:$E$23,IF($B$19=VLOOKUP(CA33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA33,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0)))","v":""},{"$f":"IF(CA33=\"\",\"\",IF(OR(BZ33<DATE(2010,4,1),CS33=3,CC33=VLOOKUP(CC33,I!$I$2:$J$5,1)),0,ROUND(IF(CS33=2,Main!$L$9/2,Main!$L$9)*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0)))","v":""},null,{"$f":"IF(CA33=\"\",\"\",IF(OR(CS33=3,CC33=VLOOKUP(CC33,I!$I$2:$J$5,1)),0,ROUND(IF(CS33=2,VLOOKUP(CD33,$A$11:$E$16,IF($B$10=VLOOKUP(BZ33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ33,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD33,$A$11:$E$16,IF($B$10=VLOOKUP(BZ33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ33,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB33)-DAY(CA33)+1)/DAY(EOMONTH(CA33,0)),0)))","v":""},0,{"$f":"IF(CA33=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD33,CF33)*10%,0),\"\"))","v":""},{"$f":"IF(BZ33=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP33*DAY(EOMONTH(CA33,0))/(DAY(CB33)-DAY(CA33)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV33=\"\",\"\",MIN(EOMONTH(CV33,0),VLOOKUP(CV33,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV33,$E$47:$F$53)-1,IF(CV33<$B$2,$B$2-1,I!$Q$9),IF(CV33<$B$3,$B$3-1,I!$Q$9),IF(CV33<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV33,$H$47:$I$53)))","v":""},{"$f":"IF(CV33=\"\",\"\",VLOOKUP(CV33,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV33=\"\",\"\",ROUND(IF(DN33=3,0,IF(DN33=2,IF(CX33=VLOOKUP(CX33,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX33=VLOOKUP(CX33,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0))","v":""},{"$f":"IF(CV33=\"\",\"\",IF(CX33=VLOOKUP(CX33,I!$I$2:$J$5,1),0,ROUND(CY33*VLOOKUP(CV33,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV33=\"\",\"\",IF(OR(DN33=3,CX33=VLOOKUP(CX33,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX33*VLOOKUP(CV33,$B$1:$G$4,2)%,0),VLOOKUP(CV33,$B$2:$H$4,7,TRUE))*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0)))","v":""},{"$f":"IF(CV33=\"\",\"\",IF(OR(CV33<DATE(2010,4,1),$I$2=VLOOKUP(CV33,$B$2:$G$4,5,TRUE),CX33=VLOOKUP(CX33,I!$I$2:$J$5,1)),0,ROUND(IF(DN33=3,0,IF(DN33=2,MIN(ROUND(CX33*$G$13%,0),$G$14)/2,MIN(ROUND(CX33*$G$13%,0),$G$14)))*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0)))","v":""},null,{"$f":"IF(CV33=\"\",\"\",IF(CV33<DATE(2010,4,1),0,IF(OR(DN33=2,DN33=3,CX33=VLOOKUP(CX33,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV33,$B$1:$G$4,4)*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0))))","v":""},{"$f":"IF(CV33=\"\",\"\",IF(OR(DN33=2,DN33=3,CV33<DATE(2010,4,1),CX33=VLOOKUP(CX33,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU33,$A$27:$C$32,2,TRUE),ROUND(CY33*VLOOKUP(CU33,$A$27:$C$32,3,TRUE)%,0))*IF(CU33=$A$36,$C$36,IF(CU33=$A$37,$C$37,IF(CU33=$A$38,$C$38,IF(CU33=$A$39,$C$39,IF(CU33=$A$40,$C$40,IF(CU33=$A$41,$C$41,1))))))*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0)))","v":""},{"$f":"IF(CV33=\"\",\"\",IF(OR(DN33=3,CX33=VLOOKUP(CX33,I!$I$2:$J$5,1)),0,ROUND(IF(DN33=2,VLOOKUP(CX33,$A$20:$E$23,IF($B$19=VLOOKUP(CV33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV33,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX33,$A$20:$E$23,IF($B$19=VLOOKUP(CV33,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV33,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV33,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0)))","v":""},{"$f":"IF(CV33=\"\",\"\",IF(OR(CU33<DATE(2010,4,1),DN33=3,CX33=VLOOKUP(CX33,I!$I$2:$J$5,1)),0,ROUND(IF(DN33=2,Main!$L$9/2,Main!$L$9)*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0)))","v":""},null,{"$f":"IF(CV33=\"\",\"\",IF(OR(DN33=3,CX33=VLOOKUP(CX33,I!$I$2:$J$5,1)),0,ROUND(IF(DN33=2,VLOOKUP(CY33,$A$11:$E$16,IF($B$10=VLOOKUP(CU33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU33,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY33,$A$11:$E$16,IF($B$10=VLOOKUP(CU33,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU33,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU33,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW33)-DAY(CV33)+1)/DAY(EOMONTH(CV33,0)),0)))","v":""},0,{"$f":"IF(CV33=\"\",\"\",IF(CX33=VLOOKUP(CX33,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY33,DA33)*10%,0),\"\")))","v":""},{"$f":"IF(CU33=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK33*DAY(EOMONTH(CV33,0))/(DAY(CW33)-DAY(CV33)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":7},{"$f":"H31","v":"2010-02-01"},{"$f":"Main!J25","v":0},{"$nulls":3},{"$f":"VLOOKUP(L4,I!$O$164:$P$202,2,TRUE)-1","v":"2012-04-30"},{"$nulls":19},"","",{"$f":"IF(AH34=\"\",\"\",MIN(EOMONTH(AH34,0),VLOOKUP(AH34,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH34,$E$47:$F$53)-1,IF(AH34<$B$2,$B$2-1,I!$Q$9),IF(AH34<$B$3,$B$3-1,I!$Q$9),IF(AH34<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH34,$H$47:$I$53)))","v":""},{"$f":"IF(AH34=\"\",\"\",VLOOKUP(AH34,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH34=\"\",\"\",ROUND(IF(AZ34=3,0,IF(AZ34=2,IF(AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0))","v":""},{"$f":"IF(AH34=\"\",\"\",IF(AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1),0,ROUND(AK34*VLOOKUP(AH34,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH34=\"\",\"\",IF(OR(AZ34=3,AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ34*VLOOKUP(AH34,$B$1:$G$4,2)%,0),VLOOKUP(AH34,$B$2:$H$4,7,TRUE))*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0)))","v":""},{"$f":"IF(AH34=\"\",\"\",IF(OR(AH34<DATE(2010,4,1),$I$2=VLOOKUP(AH34,$B$2:$G$4,5,TRUE),AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1)),0,ROUND(IF(AZ34=3,0,IF(AZ34=2,MIN(ROUND(AJ34*$G$13%,0),$G$14)/2,MIN(ROUND(AJ34*$G$13%,0),$G$14)))*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0)))","v":""},null,{"$f":"IF(AH34=\"\",\"\",IF(AH34<DATE(2010,4,1),0,IF(OR(AZ34=2,AZ34=3,AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH34,$B$1:$G$4,4)*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0))))","v":""},{"$f":"IF(AH34=\"\",\"\",IF(OR(AZ34=2,AZ34=3,AH34<DATE(2010,4,1),AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG34,$A$27:$C$32,2,TRUE),ROUND(AK34*VLOOKUP(AG34,$A$27:$C$32,3,TRUE)%,0))*IF(AG34=$A$36,$C$36,IF(AG34=$A$37,$C$37,IF(AG34=$A$38,$C$38,IF(AG34=$A$39,$C$39,IF(AG34=$A$40,$C$40,IF(AG34=$A$41,$C$41,1))))))*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0)))","v":""},{"$f":"IF(AH34=\"\",\"\",IF(OR(AZ34=3,AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1)),0,ROUND(IF(AZ34=2,VLOOKUP(AJ34,$A$20:$E$23,IF($B$19=VLOOKUP(AH34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH34,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ34,$A$20:$E$23,IF($B$19=VLOOKUP(AH34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH34,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0)))","v":""},{"$f":"IF(AH34=\"\",\"\",IF(OR(AG34<DATE(2010,4,1),AZ34=3,AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1)),0,ROUND(IF(AZ34=2,Main!$L$9/2,Main!$L$9)*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0)))","v":""},null,{"$f":"IF(AH34=\"\",\"\",IF(OR(AZ34=3,AJ34=VLOOKUP(AJ34,I!$I$2:$J$5,1)),0,ROUND(IF(AZ34=2,VLOOKUP(AK34,$A$11:$E$16,IF($B$10=VLOOKUP(AG34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG34,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK34,$A$11:$E$16,IF($B$10=VLOOKUP(AG34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG34,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI34)-DAY(AH34)+1)/DAY(EOMONTH(AH34,0)),0)))","v":""},0,{"$f":"IF(AH34=\"\",\"\",IF(AH34<=$AX$1,AW34-AY34,IF(AND(Main!$F$22=Main!$CA$24,AH34>$AX$1),ROUND(SUM(AK34,AM34)*10%,0),\"\")))","v":""},{"$f":"IF(AG34=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW34*DAY(EOMONTH(AH34,0))/(DAY(AI34)-DAY(AH34)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC34=\"\",\"\",MIN(EOMONTH(BC34,0),VLOOKUP(BC34,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC34,$E$47:$F$53)-1,IF(BC34<$B$2,$B$2-1,I!$Q$9),IF(BC34<$B$3,$B$3-1,I!$Q$9),IF(BC34<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC34,$H$47:$I$53)))","v":""},{"$f":"IF(BC34=\"\",\"\",VLOOKUP(BC34,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC34=\"\",\"\",ROUND(IF(BU34=3,0,IF(BU34=2,IF(BE34=VLOOKUP(BE34,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE34=VLOOKUP(BE34,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0))","v":""},{"$f":"IF(BC34=\"\",\"\",IF(BE34=VLOOKUP(BE34,I!$I$2:$J$5,1),0,ROUND(BF34*VLOOKUP(BC34,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC34=\"\",\"\",IF(OR(BU34=3,BE34=VLOOKUP(BE34,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE34*VLOOKUP(BC34,$B$1:$G$4,2)%,0),VLOOKUP(BC34,$B$2:$H$4,7,TRUE))*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0)))","v":""},{"$f":"IF(BC34=\"\",\"\",IF(OR(BC34<DATE(2010,4,1),$I$2=VLOOKUP(BC34,$B$2:$G$4,5,TRUE),BE34=VLOOKUP(BE34,I!$I$2:$J$5,1)),0,ROUND(IF(BU34=3,0,IF(BU34=2,MIN(ROUND(BE34*$G$13%,0),$G$14)/2,MIN(ROUND(BE34*$G$13%,0),$G$14)))*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0)))","v":""},null,{"$f":"IF(BC34=\"\",\"\",IF(BC34<DATE(2010,4,1),0,IF(OR(BU34=2,BU34=3,BE34=VLOOKUP(BE34,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC34,$B$1:$G$4,4)*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0))))","v":""},{"$f":"IF(BC34=\"\",\"\",IF(OR(BU34=2,BU34=3,BC34<DATE(2010,4,1),BE34=VLOOKUP(BE34,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB34,$A$27:$C$32,2,TRUE),ROUND(BF34*VLOOKUP(BB34,$A$27:$C$32,3,TRUE)%,0))*IF(BB34=$A$36,$C$36,IF(BB34=$A$37,$C$37,IF(BB34=$A$38,$C$38,IF(BB34=$A$39,$C$39,IF(BB34=$A$40,$C$40,IF(BB34=$A$41,$C$41,1))))))*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0)))","v":""},{"$f":"IF(BC34=\"\",\"\",IF(OR(BU34=3,BE34=VLOOKUP(BE34,I!$I$2:$J$5,1)),0,ROUND(IF(BU34=2,VLOOKUP(BE34,$A$20:$E$23,IF($B$19=VLOOKUP(BC34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC34,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE34,$A$20:$E$23,IF($B$19=VLOOKUP(BC34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC34,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0)))","v":""},{"$f":"IF(BC34=\"\",\"\",IF(OR(BB34<DATE(2010,4,1),BU34=3,BE34=VLOOKUP(BE34,I!$I$2:$J$5,1)),0,ROUND(IF(BU34=2,Main!$L$9/2,Main!$L$9)*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0)))","v":""},null,{"$f":"IF(BC34=\"\",\"\",IF(OR(BU34=3,BE34=VLOOKUP(BE34,I!$I$2:$J$5,1)),0,ROUND(IF(BU34=2,VLOOKUP(BF34,$A$11:$E$16,IF($B$10=VLOOKUP(BB34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB34,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF34,$A$11:$E$16,IF($B$10=VLOOKUP(BB34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB34,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD34)-DAY(BC34)+1)/DAY(EOMONTH(BC34,0)),0)))","v":""},0,{"$f":"IF(BC34=\"\",\"\",IF(BC34<=$AX$1,BR34-BT34,IF(AND(Main!$F$22=Main!$CA$24,BC34>$AX$1),ROUND(SUM(BF34,BH34)*10%,0),\"\")))","v":""},{"$f":"IF(BB34=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR34*DAY(EOMONTH(BC34,0))/(DAY(BD34)-DAY(BC34)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA34=\"\",\"\",MIN(EOMONTH(CA34,0),VLOOKUP(CA34,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA34,$E$47:$F$53)-1,IF(CA34<$B$2,$B$2-1,I!$Q$9),IF(CA34<$B$3,$B$3-1,I!$Q$9),IF(CA34<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA34,$H$47:$I$53)))","v":""},{"$f":"IF(CA34=\"\",\"\",VLOOKUP(CA34,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA34=\"\",\"\",ROUND(IF(CS34=3,0,IF(CS34=2,IF(CC34=VLOOKUP(CC34,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC34=VLOOKUP(CC34,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0))","v":""},{"$f":"IF(CA34=\"\",\"\",IF(CC34=VLOOKUP(CC34,I!$I$2:$J$5,1),0,ROUND(CD34*VLOOKUP(CA34,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA34=\"\",\"\",IF(OR(CS34=3,CC34=VLOOKUP(CC34,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC34*VLOOKUP(CA34,$B$1:$G$4,2)%,0),VLOOKUP(CA34,$B$2:$H$4,7,TRUE))*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0)))","v":""},{"$f":"IF(CA34=\"\",\"\",IF(OR(CA34<DATE(2010,4,1),$I$2=VLOOKUP(CA34,$B$2:$G$4,5,TRUE),CC34=VLOOKUP(CC34,I!$I$2:$J$5,1)),0,ROUND(IF(CS34=3,0,IF(CS34=2,MIN(ROUND(CC34*$G$13%,0),$G$14)/2,MIN(ROUND(CC34*$G$13%,0),$G$14)))*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0)))","v":""},null,{"$f":"IF(CA34=\"\",\"\",IF(CA34<DATE(2010,4,1),0,IF(OR(CS34=2,CS34=3,CC34=VLOOKUP(CC34,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA34,$B$1:$G$4,4)*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0))))","v":""},{"$f":"IF(CA34=\"\",\"\",IF(OR(CS34=2,CS34=3,CA34<DATE(2010,4,1),CC34=VLOOKUP(CC34,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ34,$A$27:$C$32,2,TRUE),ROUND(CD34*VLOOKUP(BZ34,$A$27:$C$32,3,TRUE)%,0))*IF(BZ34=$A$36,$C$36,IF(BZ34=$A$37,$C$37,IF(BZ34=$A$38,$C$38,IF(BZ34=$A$39,$C$39,IF(BZ34=$A$40,$C$40,IF(BZ34=$A$41,$C$41,1))))))*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0)))","v":""},{"$f":"IF(CA34=\"\",\"\",IF(OR(CS34=3,CC34=VLOOKUP(CC34,I!$I$2:$J$5,1)),0,ROUND(IF(CS34=2,VLOOKUP(CC34,$A$20:$E$23,IF($B$19=VLOOKUP(CA34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA34,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC34,$A$20:$E$23,IF($B$19=VLOOKUP(CA34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA34,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0)))","v":""},{"$f":"IF(CA34=\"\",\"\",IF(OR(BZ34<DATE(2010,4,1),CS34=3,CC34=VLOOKUP(CC34,I!$I$2:$J$5,1)),0,ROUND(IF(CS34=2,Main!$L$9/2,Main!$L$9)*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0)))","v":""},null,{"$f":"IF(CA34=\"\",\"\",IF(OR(CS34=3,CC34=VLOOKUP(CC34,I!$I$2:$J$5,1)),0,ROUND(IF(CS34=2,VLOOKUP(CD34,$A$11:$E$16,IF($B$10=VLOOKUP(BZ34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ34,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD34,$A$11:$E$16,IF($B$10=VLOOKUP(BZ34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ34,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB34)-DAY(CA34)+1)/DAY(EOMONTH(CA34,0)),0)))","v":""},0,{"$f":"IF(CA34=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD34,CF34)*10%,0),\"\"))","v":""},{"$f":"IF(BZ34=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP34*DAY(EOMONTH(CA34,0))/(DAY(CB34)-DAY(CA34)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV34=\"\",\"\",MIN(EOMONTH(CV34,0),VLOOKUP(CV34,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV34,$E$47:$F$53)-1,IF(CV34<$B$2,$B$2-1,I!$Q$9),IF(CV34<$B$3,$B$3-1,I!$Q$9),IF(CV34<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV34,$H$47:$I$53)))","v":""},{"$f":"IF(CV34=\"\",\"\",VLOOKUP(CV34,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV34=\"\",\"\",ROUND(IF(DN34=3,0,IF(DN34=2,IF(CX34=VLOOKUP(CX34,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX34=VLOOKUP(CX34,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0))","v":""},{"$f":"IF(CV34=\"\",\"\",IF(CX34=VLOOKUP(CX34,I!$I$2:$J$5,1),0,ROUND(CY34*VLOOKUP(CV34,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV34=\"\",\"\",IF(OR(DN34=3,CX34=VLOOKUP(CX34,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX34*VLOOKUP(CV34,$B$1:$G$4,2)%,0),VLOOKUP(CV34,$B$2:$H$4,7,TRUE))*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0)))","v":""},{"$f":"IF(CV34=\"\",\"\",IF(OR(CV34<DATE(2010,4,1),$I$2=VLOOKUP(CV34,$B$2:$G$4,5,TRUE),CX34=VLOOKUP(CX34,I!$I$2:$J$5,1)),0,ROUND(IF(DN34=3,0,IF(DN34=2,MIN(ROUND(CX34*$G$13%,0),$G$14)/2,MIN(ROUND(CX34*$G$13%,0),$G$14)))*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0)))","v":""},null,{"$f":"IF(CV34=\"\",\"\",IF(CV34<DATE(2010,4,1),0,IF(OR(DN34=2,DN34=3,CX34=VLOOKUP(CX34,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV34,$B$1:$G$4,4)*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0))))","v":""},{"$f":"IF(CV34=\"\",\"\",IF(OR(DN34=2,DN34=3,CV34<DATE(2010,4,1),CX34=VLOOKUP(CX34,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU34,$A$27:$C$32,2,TRUE),ROUND(CY34*VLOOKUP(CU34,$A$27:$C$32,3,TRUE)%,0))*IF(CU34=$A$36,$C$36,IF(CU34=$A$37,$C$37,IF(CU34=$A$38,$C$38,IF(CU34=$A$39,$C$39,IF(CU34=$A$40,$C$40,IF(CU34=$A$41,$C$41,1))))))*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0)))","v":""},{"$f":"IF(CV34=\"\",\"\",IF(OR(DN34=3,CX34=VLOOKUP(CX34,I!$I$2:$J$5,1)),0,ROUND(IF(DN34=2,VLOOKUP(CX34,$A$20:$E$23,IF($B$19=VLOOKUP(CV34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV34,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX34,$A$20:$E$23,IF($B$19=VLOOKUP(CV34,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV34,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV34,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0)))","v":""},{"$f":"IF(CV34=\"\",\"\",IF(OR(CU34<DATE(2010,4,1),DN34=3,CX34=VLOOKUP(CX34,I!$I$2:$J$5,1)),0,ROUND(IF(DN34=2,Main!$L$9/2,Main!$L$9)*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0)))","v":""},null,{"$f":"IF(CV34=\"\",\"\",IF(OR(DN34=3,CX34=VLOOKUP(CX34,I!$I$2:$J$5,1)),0,ROUND(IF(DN34=2,VLOOKUP(CY34,$A$11:$E$16,IF($B$10=VLOOKUP(CU34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU34,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY34,$A$11:$E$16,IF($B$10=VLOOKUP(CU34,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU34,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU34,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW34)-DAY(CV34)+1)/DAY(EOMONTH(CV34,0)),0)))","v":""},0,{"$f":"IF(CV34=\"\",\"\",IF(CX34=VLOOKUP(CX34,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY34,DA34)*10%,0),\"\")))","v":""},{"$f":"IF(CU34=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK34*DAY(EOMONTH(CV34,0))/(DAY(CW34)-DAY(CV34)+1),$H$17:$I$22)))","v":""},1]
["PHC",{"$nulls":6},{"$f":"IF(Main!L25>0,Main!L25,I!C9)","v":"2013-04-01"},{"$f":"Main!K25","v":0},{"$nulls":23},"","",{"$f":"IF(AH35=\"\",\"\",MIN(EOMONTH(AH35,0),VLOOKUP(AH35,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH35,$E$47:$F$53)-1,IF(AH35<$B$2,$B$2-1,I!$Q$9),IF(AH35<$B$3,$B$3-1,I!$Q$9),IF(AH35<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH35,$H$47:$I$53)))","v":""},{"$f":"IF(AH35=\"\",\"\",VLOOKUP(AH35,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH35=\"\",\"\",ROUND(IF(AZ35=3,0,IF(AZ35=2,IF(AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1),0,ROUND(AK35*VLOOKUP(AH35,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(OR(AZ35=3,AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ35*VLOOKUP(AH35,$B$1:$G$4,2)%,0),VLOOKUP(AH35,$B$2:$H$4,7,TRUE))*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0)))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(OR(AH35<DATE(2010,4,1),$I$2=VLOOKUP(AH35,$B$2:$G$4,5,TRUE),AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1)),0,ROUND(IF(AZ35=3,0,IF(AZ35=2,MIN(ROUND(AJ35*$G$13%,0),$G$14)/2,MIN(ROUND(AJ35*$G$13%,0),$G$14)))*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0)))","v":""},null,{"$f":"IF(AH35=\"\",\"\",IF(AH35<DATE(2010,4,1),0,IF(OR(AZ35=2,AZ35=3,AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH35,$B$1:$G$4,4)*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0))))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(OR(AZ35=2,AZ35=3,AH35<DATE(2010,4,1),AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG35,$A$27:$C$32,2,TRUE),ROUND(AK35*VLOOKUP(AG35,$A$27:$C$32,3,TRUE)%,0))*IF(AG35=$A$36,$C$36,IF(AG35=$A$37,$C$37,IF(AG35=$A$38,$C$38,IF(AG35=$A$39,$C$39,IF(AG35=$A$40,$C$40,IF(AG35=$A$41,$C$41,1))))))*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0)))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(OR(AZ35=3,AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1)),0,ROUND(IF(AZ35=2,VLOOKUP(AJ35,$A$20:$E$23,IF($B$19=VLOOKUP(AH35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH35,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ35,$A$20:$E$23,IF($B$19=VLOOKUP(AH35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH35,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0)))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(OR(AG35<DATE(2010,4,1),AZ35=3,AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1)),0,ROUND(IF(AZ35=2,Main!$L$9/2,Main!$L$9)*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0)))","v":""},null,{"$f":"IF(AH35=\"\",\"\",IF(OR(AZ35=3,AJ35=VLOOKUP(AJ35,I!$I$2:$J$5,1)),0,ROUND(IF(AZ35=2,VLOOKUP(AK35,$A$11:$E$16,IF($B$10=VLOOKUP(AG35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG35,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK35,$A$11:$E$16,IF($B$10=VLOOKUP(AG35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG35,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI35)-DAY(AH35)+1)/DAY(EOMONTH(AH35,0)),0)))","v":""},0,{"$f":"IF(AH35=\"\",\"\",IF(AH35<=$AX$1,AW35-AY35,IF(AND(Main!$F$22=Main!$CA$24,AH35>$AX$1),ROUND(SUM(AK35,AM35)*10%,0),\"\")))","v":""},{"$f":"IF(AG35=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW35*DAY(EOMONTH(AH35,0))/(DAY(AI35)-DAY(AH35)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC35=\"\",\"\",MIN(EOMONTH(BC35,0),VLOOKUP(BC35,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC35,$E$47:$F$53)-1,IF(BC35<$B$2,$B$2-1,I!$Q$9),IF(BC35<$B$3,$B$3-1,I!$Q$9),IF(BC35<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC35,$H$47:$I$53)))","v":""},{"$f":"IF(BC35=\"\",\"\",VLOOKUP(BC35,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC35=\"\",\"\",ROUND(IF(BU35=3,0,IF(BU35=2,IF(BE35=VLOOKUP(BE35,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE35=VLOOKUP(BE35,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(BE35=VLOOKUP(BE35,I!$I$2:$J$5,1),0,ROUND(BF35*VLOOKUP(BC35,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR(BU35=3,BE35=VLOOKUP(BE35,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE35*VLOOKUP(BC35,$B$1:$G$4,2)%,0),VLOOKUP(BC35,$B$2:$H$4,7,TRUE))*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0)))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR(BC35<DATE(2010,4,1),$I$2=VLOOKUP(BC35,$B$2:$G$4,5,TRUE),BE35=VLOOKUP(BE35,I!$I$2:$J$5,1)),0,ROUND(IF(BU35=3,0,IF(BU35=2,MIN(ROUND(BE35*$G$13%,0),$G$14)/2,MIN(ROUND(BE35*$G$13%,0),$G$14)))*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0)))","v":""},null,{"$f":"IF(BC35=\"\",\"\",IF(BC35<DATE(2010,4,1),0,IF(OR(BU35=2,BU35=3,BE35=VLOOKUP(BE35,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC35,$B$1:$G$4,4)*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR(BU35=2,BU35=3,BC35<DATE(2010,4,1),BE35=VLOOKUP(BE35,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB35,$A$27:$C$32,2,TRUE),ROUND(BF35*VLOOKUP(BB35,$A$27:$C$32,3,TRUE)%,0))*IF(BB35=$A$36,$C$36,IF(BB35=$A$37,$C$37,IF(BB35=$A$38,$C$38,IF(BB35=$A$39,$C$39,IF(BB35=$A$40,$C$40,IF(BB35=$A$41,$C$41,1))))))*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0)))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR(BU35=3,BE35=VLOOKUP(BE35,I!$I$2:$J$5,1)),0,ROUND(IF(BU35=2,VLOOKUP(BE35,$A$20:$E$23,IF($B$19=VLOOKUP(BC35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC35,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE35,$A$20:$E$23,IF($B$19=VLOOKUP(BC35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC35,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0)))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR(BB35<DATE(2010,4,1),BU35=3,BE35=VLOOKUP(BE35,I!$I$2:$J$5,1)),0,ROUND(IF(BU35=2,Main!$L$9/2,Main!$L$9)*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0)))","v":""},null,{"$f":"IF(BC35=\"\",\"\",IF(OR(BU35=3,BE35=VLOOKUP(BE35,I!$I$2:$J$5,1)),0,ROUND(IF(BU35=2,VLOOKUP(BF35,$A$11:$E$16,IF($B$10=VLOOKUP(BB35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB35,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF35,$A$11:$E$16,IF($B$10=VLOOKUP(BB35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB35,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD35)-DAY(BC35)+1)/DAY(EOMONTH(BC35,0)),0)))","v":""},0,{"$f":"IF(BC35=\"\",\"\",IF(BC35<=$AX$1,BR35-BT35,IF(AND(Main!$F$22=Main!$CA$24,BC35>$AX$1),ROUND(SUM(BF35,BH35)*10%,0),\"\")))","v":""},{"$f":"IF(BB35=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR35*DAY(EOMONTH(BC35,0))/(DAY(BD35)-DAY(BC35)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA35=\"\",\"\",MIN(EOMONTH(CA35,0),VLOOKUP(CA35,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA35,$E$47:$F$53)-1,IF(CA35<$B$2,$B$2-1,I!$Q$9),IF(CA35<$B$3,$B$3-1,I!$Q$9),IF(CA35<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA35,$H$47:$I$53)))","v":""},{"$f":"IF(CA35=\"\",\"\",VLOOKUP(CA35,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA35=\"\",\"\",ROUND(IF(CS35=3,0,IF(CS35=2,IF(CC35=VLOOKUP(CC35,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC35=VLOOKUP(CC35,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(CC35=VLOOKUP(CC35,I!$I$2:$J$5,1),0,ROUND(CD35*VLOOKUP(CA35,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR(CS35=3,CC35=VLOOKUP(CC35,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC35*VLOOKUP(CA35,$B$1:$G$4,2)%,0),VLOOKUP(CA35,$B$2:$H$4,7,TRUE))*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0)))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR(CA35<DATE(2010,4,1),$I$2=VLOOKUP(CA35,$B$2:$G$4,5,TRUE),CC35=VLOOKUP(CC35,I!$I$2:$J$5,1)),0,ROUND(IF(CS35=3,0,IF(CS35=2,MIN(ROUND(CC35*$G$13%,0),$G$14)/2,MIN(ROUND(CC35*$G$13%,0),$G$14)))*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0)))","v":""},null,{"$f":"IF(CA35=\"\",\"\",IF(CA35<DATE(2010,4,1),0,IF(OR(CS35=2,CS35=3,CC35=VLOOKUP(CC35,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA35,$B$1:$G$4,4)*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR(CS35=2,CS35=3,CA35<DATE(2010,4,1),CC35=VLOOKUP(CC35,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ35,$A$27:$C$32,2,TRUE),ROUND(CD35*VLOOKUP(BZ35,$A$27:$C$32,3,TRUE)%,0))*IF(BZ35=$A$36,$C$36,IF(BZ35=$A$37,$C$37,IF(BZ35=$A$38,$C$38,IF(BZ35=$A$39,$C$39,IF(BZ35=$A$40,$C$40,IF(BZ35=$A$41,$C$41,1))))))*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0)))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR(CS35=3,CC35=VLOOKUP(CC35,I!$I$2:$J$5,1)),0,ROUND(IF(CS35=2,VLOOKUP(CC35,$A$20:$E$23,IF($B$19=VLOOKUP(CA35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA35,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC35,$A$20:$E$23,IF($B$19=VLOOKUP(CA35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA35,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0)))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR(BZ35<DATE(2010,4,1),CS35=3,CC35=VLOOKUP(CC35,I!$I$2:$J$5,1)),0,ROUND(IF(CS35=2,Main!$L$9/2,Main!$L$9)*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0)))","v":""},null,{"$f":"IF(CA35=\"\",\"\",IF(OR(CS35=3,CC35=VLOOKUP(CC35,I!$I$2:$J$5,1)),0,ROUND(IF(CS35=2,VLOOKUP(CD35,$A$11:$E$16,IF($B$10=VLOOKUP(BZ35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ35,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD35,$A$11:$E$16,IF($B$10=VLOOKUP(BZ35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ35,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB35)-DAY(CA35)+1)/DAY(EOMONTH(CA35,0)),0)))","v":""},0,{"$f":"IF(CA35=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD35,CF35)*10%,0),\"\"))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP35*DAY(EOMONTH(CA35,0))/(DAY(CB35)-DAY(CA35)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV35=\"\",\"\",MIN(EOMONTH(CV35,0),VLOOKUP(CV35,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV35,$E$47:$F$53)-1,IF(CV35<$B$2,$B$2-1,I!$Q$9),IF(CV35<$B$3,$B$3-1,I!$Q$9),IF(CV35<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV35,$H$47:$I$53)))","v":""},{"$f":"IF(CV35=\"\",\"\",VLOOKUP(CV35,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV35=\"\",\"\",ROUND(IF(DN35=3,0,IF(DN35=2,IF(CX35=VLOOKUP(CX35,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX35=VLOOKUP(CX35,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0))","v":""},{"$f":"IF(CV35=\"\",\"\",IF(CX35=VLOOKUP(CX35,I!$I$2:$J$5,1),0,ROUND(CY35*VLOOKUP(CV35,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV35=\"\",\"\",IF(OR(DN35=3,CX35=VLOOKUP(CX35,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX35*VLOOKUP(CV35,$B$1:$G$4,2)%,0),VLOOKUP(CV35,$B$2:$H$4,7,TRUE))*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0)))","v":""},{"$f":"IF(CV35=\"\",\"\",IF(OR(CV35<DATE(2010,4,1),$I$2=VLOOKUP(CV35,$B$2:$G$4,5,TRUE),CX35=VLOOKUP(CX35,I!$I$2:$J$5,1)),0,ROUND(IF(DN35=3,0,IF(DN35=2,MIN(ROUND(CX35*$G$13%,0),$G$14)/2,MIN(ROUND(CX35*$G$13%,0),$G$14)))*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0)))","v":""},null,{"$f":"IF(CV35=\"\",\"\",IF(CV35<DATE(2010,4,1),0,IF(OR(DN35=2,DN35=3,CX35=VLOOKUP(CX35,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV35,$B$1:$G$4,4)*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0))))","v":""},{"$f":"IF(CV35=\"\",\"\",IF(OR(DN35=2,DN35=3,CV35<DATE(2010,4,1),CX35=VLOOKUP(CX35,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU35,$A$27:$C$32,2,TRUE),ROUND(CY35*VLOOKUP(CU35,$A$27:$C$32,3,TRUE)%,0))*IF(CU35=$A$36,$C$36,IF(CU35=$A$37,$C$37,IF(CU35=$A$38,$C$38,IF(CU35=$A$39,$C$39,IF(CU35=$A$40,$C$40,IF(CU35=$A$41,$C$41,1))))))*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0)))","v":""},{"$f":"IF(CV35=\"\",\"\",IF(OR(DN35=3,CX35=VLOOKUP(CX35,I!$I$2:$J$5,1)),0,ROUND(IF(DN35=2,VLOOKUP(CX35,$A$20:$E$23,IF($B$19=VLOOKUP(CV35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV35,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX35,$A$20:$E$23,IF($B$19=VLOOKUP(CV35,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV35,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV35,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0)))","v":""},{"$f":"IF(CV35=\"\",\"\",IF(OR(CU35<DATE(2010,4,1),DN35=3,CX35=VLOOKUP(CX35,I!$I$2:$J$5,1)),0,ROUND(IF(DN35=2,Main!$L$9/2,Main!$L$9)*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0)))","v":""},null,{"$f":"IF(CV35=\"\",\"\",IF(OR(DN35=3,CX35=VLOOKUP(CX35,I!$I$2:$J$5,1)),0,ROUND(IF(DN35=2,VLOOKUP(CY35,$A$11:$E$16,IF($B$10=VLOOKUP(CU35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU35,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY35,$A$11:$E$16,IF($B$10=VLOOKUP(CU35,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU35,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU35,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW35)-DAY(CV35)+1)/DAY(EOMONTH(CV35,0)),0)))","v":""},0,{"$f":"IF(CV35=\"\",\"\",IF(CX35=VLOOKUP(CX35,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY35,DA35)*10%,0),\"\")))","v":""},{"$f":"IF(CU35=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK35*DAY(EOMONTH(CV35,0))/(DAY(CW35)-DAY(CV35)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"DATE(2012,4,1)","v":"2012-04-01"},{"$f":"IF(D32=D29,23,30)","v":23},{"$f":"B36/DAY(EOMONTH(A36,0))","v":{"v":0.7666666666666667,"d":"0.77"}},null,"Leaves",{"$nulls":27},"","",{"$f":"IF(AH36=\"\",\"\",MIN(EOMONTH(AH36,0),VLOOKUP(AH36,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH36,$E$47:$F$53)-1,IF(AH36<$B$2,$B$2-1,I!$Q$9),IF(AH36<$B$3,$B$3-1,I!$Q$9),IF(AH36<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH36,$H$47:$I$53)))","v":""},{"$f":"IF(AH36=\"\",\"\",VLOOKUP(AH36,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH36=\"\",\"\",ROUND(IF(AZ36=3,0,IF(AZ36=2,IF(AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0))","v":""},{"$f":"IF(AH36=\"\",\"\",IF(AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1),0,ROUND(AK36*VLOOKUP(AH36,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH36=\"\",\"\",IF(OR(AZ36=3,AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ36*VLOOKUP(AH36,$B$1:$G$4,2)%,0),VLOOKUP(AH36,$B$2:$H$4,7,TRUE))*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0)))","v":""},{"$f":"IF(AH36=\"\",\"\",IF(OR(AH36<DATE(2010,4,1),$I$2=VLOOKUP(AH36,$B$2:$G$4,5,TRUE),AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1)),0,ROUND(IF(AZ36=3,0,IF(AZ36=2,MIN(ROUND(AJ36*$G$13%,0),$G$14)/2,MIN(ROUND(AJ36*$G$13%,0),$G$14)))*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0)))","v":""},null,{"$f":"IF(AH36=\"\",\"\",IF(AH36<DATE(2010,4,1),0,IF(OR(AZ36=2,AZ36=3,AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH36,$B$1:$G$4,4)*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0))))","v":""},{"$f":"IF(AH36=\"\",\"\",IF(OR(AZ36=2,AZ36=3,AH36<DATE(2010,4,1),AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG36,$A$27:$C$32,2,TRUE),ROUND(AK36*VLOOKUP(AG36,$A$27:$C$32,3,TRUE)%,0))*IF(AG36=$A$36,$C$36,IF(AG36=$A$37,$C$37,IF(AG36=$A$38,$C$38,IF(AG36=$A$39,$C$39,IF(AG36=$A$40,$C$40,IF(AG36=$A$41,$C$41,1))))))*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0)))","v":""},{"$f":"IF(AH36=\"\",\"\",IF(OR(AZ36=3,AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1)),0,ROUND(IF(AZ36=2,VLOOKUP(AJ36,$A$20:$E$23,IF($B$19=VLOOKUP(AH36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH36,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ36,$A$20:$E$23,IF($B$19=VLOOKUP(AH36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH36,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0)))","v":""},{"$f":"IF(AH36=\"\",\"\",IF(OR(AG36<DATE(2010,4,1),AZ36=3,AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1)),0,ROUND(IF(AZ36=2,Main!$L$9/2,Main!$L$9)*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0)))","v":""},null,{"$f":"IF(AH36=\"\",\"\",IF(OR(AZ36=3,AJ36=VLOOKUP(AJ36,I!$I$2:$J$5,1)),0,ROUND(IF(AZ36=2,VLOOKUP(AK36,$A$11:$E$16,IF($B$10=VLOOKUP(AG36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG36,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK36,$A$11:$E$16,IF($B$10=VLOOKUP(AG36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG36,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI36)-DAY(AH36)+1)/DAY(EOMONTH(AH36,0)),0)))","v":""},0,{"$f":"IF(AH36=\"\",\"\",IF(AH36<=$AX$1,AW36-AY36,IF(AND(Main!$F$22=Main!$CA$24,AH36>$AX$1),ROUND(SUM(AK36,AM36)*10%,0),\"\")))","v":""},{"$f":"IF(AG36=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW36*DAY(EOMONTH(AH36,0))/(DAY(AI36)-DAY(AH36)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC36=\"\",\"\",MIN(EOMONTH(BC36,0),VLOOKUP(BC36,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC36,$E$47:$F$53)-1,IF(BC36<$B$2,$B$2-1,I!$Q$9),IF(BC36<$B$3,$B$3-1,I!$Q$9),IF(BC36<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC36,$H$47:$I$53)))","v":""},{"$f":"IF(BC36=\"\",\"\",VLOOKUP(BC36,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC36=\"\",\"\",ROUND(IF(BU36=3,0,IF(BU36=2,IF(BE36=VLOOKUP(BE36,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE36=VLOOKUP(BE36,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0))","v":""},{"$f":"IF(BC36=\"\",\"\",IF(BE36=VLOOKUP(BE36,I!$I$2:$J$5,1),0,ROUND(BF36*VLOOKUP(BC36,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC36=\"\",\"\",IF(OR(BU36=3,BE36=VLOOKUP(BE36,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE36*VLOOKUP(BC36,$B$1:$G$4,2)%,0),VLOOKUP(BC36,$B$2:$H$4,7,TRUE))*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0)))","v":""},{"$f":"IF(BC36=\"\",\"\",IF(OR(BC36<DATE(2010,4,1),$I$2=VLOOKUP(BC36,$B$2:$G$4,5,TRUE),BE36=VLOOKUP(BE36,I!$I$2:$J$5,1)),0,ROUND(IF(BU36=3,0,IF(BU36=2,MIN(ROUND(BE36*$G$13%,0),$G$14)/2,MIN(ROUND(BE36*$G$13%,0),$G$14)))*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0)))","v":""},null,{"$f":"IF(BC36=\"\",\"\",IF(BC36<DATE(2010,4,1),0,IF(OR(BU36=2,BU36=3,BE36=VLOOKUP(BE36,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC36,$B$1:$G$4,4)*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0))))","v":""},{"$f":"IF(BC36=\"\",\"\",IF(OR(BU36=2,BU36=3,BC36<DATE(2010,4,1),BE36=VLOOKUP(BE36,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB36,$A$27:$C$32,2,TRUE),ROUND(BF36*VLOOKUP(BB36,$A$27:$C$32,3,TRUE)%,0))*IF(BB36=$A$36,$C$36,IF(BB36=$A$37,$C$37,IF(BB36=$A$38,$C$38,IF(BB36=$A$39,$C$39,IF(BB36=$A$40,$C$40,IF(BB36=$A$41,$C$41,1))))))*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0)))","v":""},{"$f":"IF(BC36=\"\",\"\",IF(OR(BU36=3,BE36=VLOOKUP(BE36,I!$I$2:$J$5,1)),0,ROUND(IF(BU36=2,VLOOKUP(BE36,$A$20:$E$23,IF($B$19=VLOOKUP(BC36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC36,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE36,$A$20:$E$23,IF($B$19=VLOOKUP(BC36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC36,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0)))","v":""},{"$f":"IF(BC36=\"\",\"\",IF(OR(BB36<DATE(2010,4,1),BU36=3,BE36=VLOOKUP(BE36,I!$I$2:$J$5,1)),0,ROUND(IF(BU36=2,Main!$L$9/2,Main!$L$9)*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0)))","v":""},null,{"$f":"IF(BC36=\"\",\"\",IF(OR(BU36=3,BE36=VLOOKUP(BE36,I!$I$2:$J$5,1)),0,ROUND(IF(BU36=2,VLOOKUP(BF36,$A$11:$E$16,IF($B$10=VLOOKUP(BB36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB36,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF36,$A$11:$E$16,IF($B$10=VLOOKUP(BB36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB36,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD36)-DAY(BC36)+1)/DAY(EOMONTH(BC36,0)),0)))","v":""},0,{"$f":"IF(BC36=\"\",\"\",IF(BC36<=$AX$1,BR36-BT36,IF(AND(Main!$F$22=Main!$CA$24,BC36>$AX$1),ROUND(SUM(BF36,BH36)*10%,0),\"\")))","v":""},{"$f":"IF(BB36=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR36*DAY(EOMONTH(BC36,0))/(DAY(BD36)-DAY(BC36)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA36=\"\",\"\",MIN(EOMONTH(CA36,0),VLOOKUP(CA36,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA36,$E$47:$F$53)-1,IF(CA36<$B$2,$B$2-1,I!$Q$9),IF(CA36<$B$3,$B$3-1,I!$Q$9),IF(CA36<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA36,$H$47:$I$53)))","v":""},{"$f":"IF(CA36=\"\",\"\",VLOOKUP(CA36,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA36=\"\",\"\",ROUND(IF(CS36=3,0,IF(CS36=2,IF(CC36=VLOOKUP(CC36,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC36=VLOOKUP(CC36,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0))","v":""},{"$f":"IF(CA36=\"\",\"\",IF(CC36=VLOOKUP(CC36,I!$I$2:$J$5,1),0,ROUND(CD36*VLOOKUP(CA36,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA36=\"\",\"\",IF(OR(CS36=3,CC36=VLOOKUP(CC36,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC36*VLOOKUP(CA36,$B$1:$G$4,2)%,0),VLOOKUP(CA36,$B$2:$H$4,7,TRUE))*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0)))","v":""},{"$f":"IF(CA36=\"\",\"\",IF(OR(CA36<DATE(2010,4,1),$I$2=VLOOKUP(CA36,$B$2:$G$4,5,TRUE),CC36=VLOOKUP(CC36,I!$I$2:$J$5,1)),0,ROUND(IF(CS36=3,0,IF(CS36=2,MIN(ROUND(CC36*$G$13%,0),$G$14)/2,MIN(ROUND(CC36*$G$13%,0),$G$14)))*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0)))","v":""},null,{"$f":"IF(CA36=\"\",\"\",IF(CA36<DATE(2010,4,1),0,IF(OR(CS36=2,CS36=3,CC36=VLOOKUP(CC36,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA36,$B$1:$G$4,4)*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0))))","v":""},{"$f":"IF(CA36=\"\",\"\",IF(OR(CS36=2,CS36=3,CA36<DATE(2010,4,1),CC36=VLOOKUP(CC36,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ36,$A$27:$C$32,2,TRUE),ROUND(CD36*VLOOKUP(BZ36,$A$27:$C$32,3,TRUE)%,0))*IF(BZ36=$A$36,$C$36,IF(BZ36=$A$37,$C$37,IF(BZ36=$A$38,$C$38,IF(BZ36=$A$39,$C$39,IF(BZ36=$A$40,$C$40,IF(BZ36=$A$41,$C$41,1))))))*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0)))","v":""},{"$f":"IF(CA36=\"\",\"\",IF(OR(CS36=3,CC36=VLOOKUP(CC36,I!$I$2:$J$5,1)),0,ROUND(IF(CS36=2,VLOOKUP(CC36,$A$20:$E$23,IF($B$19=VLOOKUP(CA36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA36,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC36,$A$20:$E$23,IF($B$19=VLOOKUP(CA36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA36,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0)))","v":""},{"$f":"IF(CA36=\"\",\"\",IF(OR(BZ36<DATE(2010,4,1),CS36=3,CC36=VLOOKUP(CC36,I!$I$2:$J$5,1)),0,ROUND(IF(CS36=2,Main!$L$9/2,Main!$L$9)*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0)))","v":""},null,{"$f":"IF(CA36=\"\",\"\",IF(OR(CS36=3,CC36=VLOOKUP(CC36,I!$I$2:$J$5,1)),0,ROUND(IF(CS36=2,VLOOKUP(CD36,$A$11:$E$16,IF($B$10=VLOOKUP(BZ36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ36,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD36,$A$11:$E$16,IF($B$10=VLOOKUP(BZ36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ36,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB36)-DAY(CA36)+1)/DAY(EOMONTH(CA36,0)),0)))","v":""},0,{"$f":"IF(CA36=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD36,CF36)*10%,0),\"\"))","v":""},{"$f":"IF(BZ36=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP36*DAY(EOMONTH(CA36,0))/(DAY(CB36)-DAY(CA36)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV36=\"\",\"\",MIN(EOMONTH(CV36,0),VLOOKUP(CV36,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV36,$E$47:$F$53)-1,IF(CV36<$B$2,$B$2-1,I!$Q$9),IF(CV36<$B$3,$B$3-1,I!$Q$9),IF(CV36<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV36,$H$47:$I$53)))","v":""},{"$f":"IF(CV36=\"\",\"\",VLOOKUP(CV36,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV36=\"\",\"\",ROUND(IF(DN36=3,0,IF(DN36=2,IF(CX36=VLOOKUP(CX36,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX36=VLOOKUP(CX36,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0))","v":""},{"$f":"IF(CV36=\"\",\"\",IF(CX36=VLOOKUP(CX36,I!$I$2:$J$5,1),0,ROUND(CY36*VLOOKUP(CV36,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV36=\"\",\"\",IF(OR(DN36=3,CX36=VLOOKUP(CX36,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX36*VLOOKUP(CV36,$B$1:$G$4,2)%,0),VLOOKUP(CV36,$B$2:$H$4,7,TRUE))*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0)))","v":""},{"$f":"IF(CV36=\"\",\"\",IF(OR(CV36<DATE(2010,4,1),$I$2=VLOOKUP(CV36,$B$2:$G$4,5,TRUE),CX36=VLOOKUP(CX36,I!$I$2:$J$5,1)),0,ROUND(IF(DN36=3,0,IF(DN36=2,MIN(ROUND(CX36*$G$13%,0),$G$14)/2,MIN(ROUND(CX36*$G$13%,0),$G$14)))*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0)))","v":""},null,{"$f":"IF(CV36=\"\",\"\",IF(CV36<DATE(2010,4,1),0,IF(OR(DN36=2,DN36=3,CX36=VLOOKUP(CX36,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV36,$B$1:$G$4,4)*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0))))","v":""},{"$f":"IF(CV36=\"\",\"\",IF(OR(DN36=2,DN36=3,CV36<DATE(2010,4,1),CX36=VLOOKUP(CX36,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU36,$A$27:$C$32,2,TRUE),ROUND(CY36*VLOOKUP(CU36,$A$27:$C$32,3,TRUE)%,0))*IF(CU36=$A$36,$C$36,IF(CU36=$A$37,$C$37,IF(CU36=$A$38,$C$38,IF(CU36=$A$39,$C$39,IF(CU36=$A$40,$C$40,IF(CU36=$A$41,$C$41,1))))))*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0)))","v":""},{"$f":"IF(CV36=\"\",\"\",IF(OR(DN36=3,CX36=VLOOKUP(CX36,I!$I$2:$J$5,1)),0,ROUND(IF(DN36=2,VLOOKUP(CX36,$A$20:$E$23,IF($B$19=VLOOKUP(CV36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV36,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX36,$A$20:$E$23,IF($B$19=VLOOKUP(CV36,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV36,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV36,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0)))","v":""},{"$f":"IF(CV36=\"\",\"\",IF(OR(CU36<DATE(2010,4,1),DN36=3,CX36=VLOOKUP(CX36,I!$I$2:$J$5,1)),0,ROUND(IF(DN36=2,Main!$L$9/2,Main!$L$9)*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0)))","v":""},null,{"$f":"IF(CV36=\"\",\"\",IF(OR(DN36=3,CX36=VLOOKUP(CX36,I!$I$2:$J$5,1)),0,ROUND(IF(DN36=2,VLOOKUP(CY36,$A$11:$E$16,IF($B$10=VLOOKUP(CU36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU36,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY36,$A$11:$E$16,IF($B$10=VLOOKUP(CU36,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU36,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU36,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW36)-DAY(CV36)+1)/DAY(EOMONTH(CV36,0)),0)))","v":""},0,{"$f":"IF(CV36=\"\",\"\",IF(CX36=VLOOKUP(CX36,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY36,DA36)*10%,0),\"\")))","v":""},{"$f":"IF(CU36=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK36*DAY(EOMONTH(CV36,0))/(DAY(CW36)-DAY(CV36)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"DATE(2012,5,1)","v":"2012-05-01"},{"$f":"IF(D32=D29,0,31)","v":0},{"v":0,"d":"0.00"},null,"Type","From","To",{"$nulls":25},"","",{"$f":"IF(AH37=\"\",\"\",MIN(EOMONTH(AH37,0),VLOOKUP(AH37,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH37,$E$47:$F$53)-1,IF(AH37<$B$2,$B$2-1,I!$Q$9),IF(AH37<$B$3,$B$3-1,I!$Q$9),IF(AH37<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH37,$H$47:$I$53)))","v":""},{"$f":"IF(AH37=\"\",\"\",VLOOKUP(AH37,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH37=\"\",\"\",ROUND(IF(AZ37=3,0,IF(AZ37=2,IF(AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0))","v":""},{"$f":"IF(AH37=\"\",\"\",IF(AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1),0,ROUND(AK37*VLOOKUP(AH37,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH37=\"\",\"\",IF(OR(AZ37=3,AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ37*VLOOKUP(AH37,$B$1:$G$4,2)%,0),VLOOKUP(AH37,$B$2:$H$4,7,TRUE))*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0)))","v":""},{"$f":"IF(AH37=\"\",\"\",IF(OR(AH37<DATE(2010,4,1),$I$2=VLOOKUP(AH37,$B$2:$G$4,5,TRUE),AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1)),0,ROUND(IF(AZ37=3,0,IF(AZ37=2,MIN(ROUND(AJ37*$G$13%,0),$G$14)/2,MIN(ROUND(AJ37*$G$13%,0),$G$14)))*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0)))","v":""},null,{"$f":"IF(AH37=\"\",\"\",IF(AH37<DATE(2010,4,1),0,IF(OR(AZ37=2,AZ37=3,AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH37,$B$1:$G$4,4)*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0))))","v":""},{"$f":"IF(AH37=\"\",\"\",IF(OR(AZ37=2,AZ37=3,AH37<DATE(2010,4,1),AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG37,$A$27:$C$32,2,TRUE),ROUND(AK37*VLOOKUP(AG37,$A$27:$C$32,3,TRUE)%,0))*IF(AG37=$A$36,$C$36,IF(AG37=$A$37,$C$37,IF(AG37=$A$38,$C$38,IF(AG37=$A$39,$C$39,IF(AG37=$A$40,$C$40,IF(AG37=$A$41,$C$41,1))))))*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0)))","v":""},{"$f":"IF(AH37=\"\",\"\",IF(OR(AZ37=3,AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1)),0,ROUND(IF(AZ37=2,VLOOKUP(AJ37,$A$20:$E$23,IF($B$19=VLOOKUP(AH37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH37,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ37,$A$20:$E$23,IF($B$19=VLOOKUP(AH37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH37,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0)))","v":""},{"$f":"IF(AH37=\"\",\"\",IF(OR(AG37<DATE(2010,4,1),AZ37=3,AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1)),0,ROUND(IF(AZ37=2,Main!$L$9/2,Main!$L$9)*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0)))","v":""},null,{"$f":"IF(AH37=\"\",\"\",IF(OR(AZ37=3,AJ37=VLOOKUP(AJ37,I!$I$2:$J$5,1)),0,ROUND(IF(AZ37=2,VLOOKUP(AK37,$A$11:$E$16,IF($B$10=VLOOKUP(AG37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG37,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK37,$A$11:$E$16,IF($B$10=VLOOKUP(AG37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG37,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI37)-DAY(AH37)+1)/DAY(EOMONTH(AH37,0)),0)))","v":""},0,{"$f":"IF(AH37=\"\",\"\",IF(AH37<=$AX$1,AW37-AY37,IF(AND(Main!$F$22=Main!$CA$24,AH37>$AX$1),ROUND(SUM(AK37,AM37)*10%,0),\"\")))","v":""},{"$f":"IF(AG37=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW37*DAY(EOMONTH(AH37,0))/(DAY(AI37)-DAY(AH37)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC37=\"\",\"\",MIN(EOMONTH(BC37,0),VLOOKUP(BC37,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC37,$E$47:$F$53)-1,IF(BC37<$B$2,$B$2-1,I!$Q$9),IF(BC37<$B$3,$B$3-1,I!$Q$9),IF(BC37<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC37,$H$47:$I$53)))","v":""},{"$f":"IF(BC37=\"\",\"\",VLOOKUP(BC37,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC37=\"\",\"\",ROUND(IF(BU37=3,0,IF(BU37=2,IF(BE37=VLOOKUP(BE37,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE37=VLOOKUP(BE37,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0))","v":""},{"$f":"IF(BC37=\"\",\"\",IF(BE37=VLOOKUP(BE37,I!$I$2:$J$5,1),0,ROUND(BF37*VLOOKUP(BC37,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC37=\"\",\"\",IF(OR(BU37=3,BE37=VLOOKUP(BE37,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE37*VLOOKUP(BC37,$B$1:$G$4,2)%,0),VLOOKUP(BC37,$B$2:$H$4,7,TRUE))*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0)))","v":""},{"$f":"IF(BC37=\"\",\"\",IF(OR(BC37<DATE(2010,4,1),$I$2=VLOOKUP(BC37,$B$2:$G$4,5,TRUE),BE37=VLOOKUP(BE37,I!$I$2:$J$5,1)),0,ROUND(IF(BU37=3,0,IF(BU37=2,MIN(ROUND(BE37*$G$13%,0),$G$14)/2,MIN(ROUND(BE37*$G$13%,0),$G$14)))*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0)))","v":""},null,{"$f":"IF(BC37=\"\",\"\",IF(BC37<DATE(2010,4,1),0,IF(OR(BU37=2,BU37=3,BE37=VLOOKUP(BE37,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC37,$B$1:$G$4,4)*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0))))","v":""},{"$f":"IF(BC37=\"\",\"\",IF(OR(BU37=2,BU37=3,BC37<DATE(2010,4,1),BE37=VLOOKUP(BE37,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB37,$A$27:$C$32,2,TRUE),ROUND(BF37*VLOOKUP(BB37,$A$27:$C$32,3,TRUE)%,0))*IF(BB37=$A$36,$C$36,IF(BB37=$A$37,$C$37,IF(BB37=$A$38,$C$38,IF(BB37=$A$39,$C$39,IF(BB37=$A$40,$C$40,IF(BB37=$A$41,$C$41,1))))))*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0)))","v":""},{"$f":"IF(BC37=\"\",\"\",IF(OR(BU37=3,BE37=VLOOKUP(BE37,I!$I$2:$J$5,1)),0,ROUND(IF(BU37=2,VLOOKUP(BE37,$A$20:$E$23,IF($B$19=VLOOKUP(BC37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC37,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE37,$A$20:$E$23,IF($B$19=VLOOKUP(BC37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC37,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0)))","v":""},{"$f":"IF(BC37=\"\",\"\",IF(OR(BB37<DATE(2010,4,1),BU37=3,BE37=VLOOKUP(BE37,I!$I$2:$J$5,1)),0,ROUND(IF(BU37=2,Main!$L$9/2,Main!$L$9)*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0)))","v":""},null,{"$f":"IF(BC37=\"\",\"\",IF(OR(BU37=3,BE37=VLOOKUP(BE37,I!$I$2:$J$5,1)),0,ROUND(IF(BU37=2,VLOOKUP(BF37,$A$11:$E$16,IF($B$10=VLOOKUP(BB37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB37,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF37,$A$11:$E$16,IF($B$10=VLOOKUP(BB37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB37,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD37)-DAY(BC37)+1)/DAY(EOMONTH(BC37,0)),0)))","v":""},0,{"$f":"IF(BC37=\"\",\"\",IF(BC37<=$AX$1,BR37-BT37,IF(AND(Main!$F$22=Main!$CA$24,BC37>$AX$1),ROUND(SUM(BF37,BH37)*10%,0),\"\")))","v":""},{"$f":"IF(BB37=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR37*DAY(EOMONTH(BC37,0))/(DAY(BD37)-DAY(BC37)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA37=\"\",\"\",MIN(EOMONTH(CA37,0),VLOOKUP(CA37,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA37,$E$47:$F$53)-1,IF(CA37<$B$2,$B$2-1,I!$Q$9),IF(CA37<$B$3,$B$3-1,I!$Q$9),IF(CA37<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA37,$H$47:$I$53)))","v":""},{"$f":"IF(CA37=\"\",\"\",VLOOKUP(CA37,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA37=\"\",\"\",ROUND(IF(CS37=3,0,IF(CS37=2,IF(CC37=VLOOKUP(CC37,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC37=VLOOKUP(CC37,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0))","v":""},{"$f":"IF(CA37=\"\",\"\",IF(CC37=VLOOKUP(CC37,I!$I$2:$J$5,1),0,ROUND(CD37*VLOOKUP(CA37,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA37=\"\",\"\",IF(OR(CS37=3,CC37=VLOOKUP(CC37,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC37*VLOOKUP(CA37,$B$1:$G$4,2)%,0),VLOOKUP(CA37,$B$2:$H$4,7,TRUE))*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0)))","v":""},{"$f":"IF(CA37=\"\",\"\",IF(OR(CA37<DATE(2010,4,1),$I$2=VLOOKUP(CA37,$B$2:$G$4,5,TRUE),CC37=VLOOKUP(CC37,I!$I$2:$J$5,1)),0,ROUND(IF(CS37=3,0,IF(CS37=2,MIN(ROUND(CC37*$G$13%,0),$G$14)/2,MIN(ROUND(CC37*$G$13%,0),$G$14)))*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0)))","v":""},null,{"$f":"IF(CA37=\"\",\"\",IF(CA37<DATE(2010,4,1),0,IF(OR(CS37=2,CS37=3,CC37=VLOOKUP(CC37,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA37,$B$1:$G$4,4)*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0))))","v":""},{"$f":"IF(CA37=\"\",\"\",IF(OR(CS37=2,CS37=3,CA37<DATE(2010,4,1),CC37=VLOOKUP(CC37,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ37,$A$27:$C$32,2,TRUE),ROUND(CD37*VLOOKUP(BZ37,$A$27:$C$32,3,TRUE)%,0))*IF(BZ37=$A$36,$C$36,IF(BZ37=$A$37,$C$37,IF(BZ37=$A$38,$C$38,IF(BZ37=$A$39,$C$39,IF(BZ37=$A$40,$C$40,IF(BZ37=$A$41,$C$41,1))))))*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0)))","v":""},{"$f":"IF(CA37=\"\",\"\",IF(OR(CS37=3,CC37=VLOOKUP(CC37,I!$I$2:$J$5,1)),0,ROUND(IF(CS37=2,VLOOKUP(CC37,$A$20:$E$23,IF($B$19=VLOOKUP(CA37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA37,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC37,$A$20:$E$23,IF($B$19=VLOOKUP(CA37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA37,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0)))","v":""},{"$f":"IF(CA37=\"\",\"\",IF(OR(BZ37<DATE(2010,4,1),CS37=3,CC37=VLOOKUP(CC37,I!$I$2:$J$5,1)),0,ROUND(IF(CS37=2,Main!$L$9/2,Main!$L$9)*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0)))","v":""},null,{"$f":"IF(CA37=\"\",\"\",IF(OR(CS37=3,CC37=VLOOKUP(CC37,I!$I$2:$J$5,1)),0,ROUND(IF(CS37=2,VLOOKUP(CD37,$A$11:$E$16,IF($B$10=VLOOKUP(BZ37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ37,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD37,$A$11:$E$16,IF($B$10=VLOOKUP(BZ37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ37,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB37)-DAY(CA37)+1)/DAY(EOMONTH(CA37,0)),0)))","v":""},0,{"$f":"IF(CA37=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD37,CF37)*10%,0),\"\"))","v":""},{"$f":"IF(BZ37=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP37*DAY(EOMONTH(CA37,0))/(DAY(CB37)-DAY(CA37)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV37=\"\",\"\",MIN(EOMONTH(CV37,0),VLOOKUP(CV37,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV37,$E$47:$F$53)-1,IF(CV37<$B$2,$B$2-1,I!$Q$9),IF(CV37<$B$3,$B$3-1,I!$Q$9),IF(CV37<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV37,$H$47:$I$53)))","v":""},{"$f":"IF(CV37=\"\",\"\",VLOOKUP(CV37,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV37=\"\",\"\",ROUND(IF(DN37=3,0,IF(DN37=2,IF(CX37=VLOOKUP(CX37,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX37=VLOOKUP(CX37,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0))","v":""},{"$f":"IF(CV37=\"\",\"\",IF(CX37=VLOOKUP(CX37,I!$I$2:$J$5,1),0,ROUND(CY37*VLOOKUP(CV37,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV37=\"\",\"\",IF(OR(DN37=3,CX37=VLOOKUP(CX37,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX37*VLOOKUP(CV37,$B$1:$G$4,2)%,0),VLOOKUP(CV37,$B$2:$H$4,7,TRUE))*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0)))","v":""},{"$f":"IF(CV37=\"\",\"\",IF(OR(CV37<DATE(2010,4,1),$I$2=VLOOKUP(CV37,$B$2:$G$4,5,TRUE),CX37=VLOOKUP(CX37,I!$I$2:$J$5,1)),0,ROUND(IF(DN37=3,0,IF(DN37=2,MIN(ROUND(CX37*$G$13%,0),$G$14)/2,MIN(ROUND(CX37*$G$13%,0),$G$14)))*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0)))","v":""},null,{"$f":"IF(CV37=\"\",\"\",IF(CV37<DATE(2010,4,1),0,IF(OR(DN37=2,DN37=3,CX37=VLOOKUP(CX37,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV37,$B$1:$G$4,4)*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0))))","v":""},{"$f":"IF(CV37=\"\",\"\",IF(OR(DN37=2,DN37=3,CV37<DATE(2010,4,1),CX37=VLOOKUP(CX37,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU37,$A$27:$C$32,2,TRUE),ROUND(CY37*VLOOKUP(CU37,$A$27:$C$32,3,TRUE)%,0))*IF(CU37=$A$36,$C$36,IF(CU37=$A$37,$C$37,IF(CU37=$A$38,$C$38,IF(CU37=$A$39,$C$39,IF(CU37=$A$40,$C$40,IF(CU37=$A$41,$C$41,1))))))*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0)))","v":""},{"$f":"IF(CV37=\"\",\"\",IF(OR(DN37=3,CX37=VLOOKUP(CX37,I!$I$2:$J$5,1)),0,ROUND(IF(DN37=2,VLOOKUP(CX37,$A$20:$E$23,IF($B$19=VLOOKUP(CV37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV37,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX37,$A$20:$E$23,IF($B$19=VLOOKUP(CV37,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV37,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV37,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0)))","v":""},{"$f":"IF(CV37=\"\",\"\",IF(OR(CU37<DATE(2010,4,1),DN37=3,CX37=VLOOKUP(CX37,I!$I$2:$J$5,1)),0,ROUND(IF(DN37=2,Main!$L$9/2,Main!$L$9)*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0)))","v":""},null,{"$f":"IF(CV37=\"\",\"\",IF(OR(DN37=3,CX37=VLOOKUP(CX37,I!$I$2:$J$5,1)),0,ROUND(IF(DN37=2,VLOOKUP(CY37,$A$11:$E$16,IF($B$10=VLOOKUP(CU37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU37,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY37,$A$11:$E$16,IF($B$10=VLOOKUP(CU37,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU37,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU37,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW37)-DAY(CV37)+1)/DAY(EOMONTH(CV37,0)),0)))","v":""},0,{"$f":"IF(CV37=\"\",\"\",IF(CX37=VLOOKUP(CX37,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY37,DA37)*10%,0),\"\")))","v":""},{"$f":"IF(CU37=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK37*DAY(EOMONTH(CV37,0))/(DAY(CW37)-DAY(CV37)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"DATE(2012,6,1)","v":"2012-06-01"},{"$f":"IF(D32=D29,17,30)","v":17},{"v":0.5666666666666667,"d":"0.57"},null,{"$f":"Main!AB4","v":1},{"$f":"Main!AC4","v":"2013-04-01"},{"$f":"Main!AD4","v":"2013-04-01"},{"$nulls":25},"","",{"$f":"IF(AH38=\"\",\"\",MIN(EOMONTH(AH38,0),VLOOKUP(AH38,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH38,$E$47:$F$53)-1,IF(AH38<$B$2,$B$2-1,I!$Q$9),IF(AH38<$B$3,$B$3-1,I!$Q$9),IF(AH38<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH38,$H$47:$I$53)))","v":""},{"$f":"IF(AH38=\"\",\"\",VLOOKUP(AH38,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH38=\"\",\"\",ROUND(IF(AZ38=3,0,IF(AZ38=2,IF(AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0))","v":""},{"$f":"IF(AH38=\"\",\"\",IF(AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1),0,ROUND(AK38*VLOOKUP(AH38,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH38=\"\",\"\",IF(OR(AZ38=3,AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ38*VLOOKUP(AH38,$B$1:$G$4,2)%,0),VLOOKUP(AH38,$B$2:$H$4,7,TRUE))*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0)))","v":""},{"$f":"IF(AH38=\"\",\"\",IF(OR(AH38<DATE(2010,4,1),$I$2=VLOOKUP(AH38,$B$2:$G$4,5,TRUE),AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1)),0,ROUND(IF(AZ38=3,0,IF(AZ38=2,MIN(ROUND(AJ38*$G$13%,0),$G$14)/2,MIN(ROUND(AJ38*$G$13%,0),$G$14)))*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0)))","v":""},null,{"$f":"IF(AH38=\"\",\"\",IF(AH38<DATE(2010,4,1),0,IF(OR(AZ38=2,AZ38=3,AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH38,$B$1:$G$4,4)*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0))))","v":""},{"$f":"IF(AH38=\"\",\"\",IF(OR(AZ38=2,AZ38=3,AH38<DATE(2010,4,1),AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG38,$A$27:$C$32,2,TRUE),ROUND(AK38*VLOOKUP(AG38,$A$27:$C$32,3,TRUE)%,0))*IF(AG38=$A$36,$C$36,IF(AG38=$A$37,$C$37,IF(AG38=$A$38,$C$38,IF(AG38=$A$39,$C$39,IF(AG38=$A$40,$C$40,IF(AG38=$A$41,$C$41,1))))))*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0)))","v":""},{"$f":"IF(AH38=\"\",\"\",IF(OR(AZ38=3,AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1)),0,ROUND(IF(AZ38=2,VLOOKUP(AJ38,$A$20:$E$23,IF($B$19=VLOOKUP(AH38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH38,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ38,$A$20:$E$23,IF($B$19=VLOOKUP(AH38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH38,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0)))","v":""},{"$f":"IF(AH38=\"\",\"\",IF(OR(AG38<DATE(2010,4,1),AZ38=3,AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1)),0,ROUND(IF(AZ38=2,Main!$L$9/2,Main!$L$9)*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0)))","v":""},null,{"$f":"IF(AH38=\"\",\"\",IF(OR(AZ38=3,AJ38=VLOOKUP(AJ38,I!$I$2:$J$5,1)),0,ROUND(IF(AZ38=2,VLOOKUP(AK38,$A$11:$E$16,IF($B$10=VLOOKUP(AG38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG38,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK38,$A$11:$E$16,IF($B$10=VLOOKUP(AG38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG38,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI38)-DAY(AH38)+1)/DAY(EOMONTH(AH38,0)),0)))","v":""},0,{"$f":"IF(AH38=\"\",\"\",IF(AH38<=$AX$1,AW38-AY38,IF(AND(Main!$F$22=Main!$CA$24,AH38>$AX$1),ROUND(SUM(AK38,AM38)*10%,0),\"\")))","v":""},{"$f":"IF(AG38=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW38*DAY(EOMONTH(AH38,0))/(DAY(AI38)-DAY(AH38)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC38=\"\",\"\",MIN(EOMONTH(BC38,0),VLOOKUP(BC38,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC38,$E$47:$F$53)-1,IF(BC38<$B$2,$B$2-1,I!$Q$9),IF(BC38<$B$3,$B$3-1,I!$Q$9),IF(BC38<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC38,$H$47:$I$53)))","v":""},{"$f":"IF(BC38=\"\",\"\",VLOOKUP(BC38,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC38=\"\",\"\",ROUND(IF(BU38=3,0,IF(BU38=2,IF(BE38=VLOOKUP(BE38,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE38=VLOOKUP(BE38,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0))","v":""},{"$f":"IF(BC38=\"\",\"\",IF(BE38=VLOOKUP(BE38,I!$I$2:$J$5,1),0,ROUND(BF38*VLOOKUP(BC38,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC38=\"\",\"\",IF(OR(BU38=3,BE38=VLOOKUP(BE38,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE38*VLOOKUP(BC38,$B$1:$G$4,2)%,0),VLOOKUP(BC38,$B$2:$H$4,7,TRUE))*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0)))","v":""},{"$f":"IF(BC38=\"\",\"\",IF(OR(BC38<DATE(2010,4,1),$I$2=VLOOKUP(BC38,$B$2:$G$4,5,TRUE),BE38=VLOOKUP(BE38,I!$I$2:$J$5,1)),0,ROUND(IF(BU38=3,0,IF(BU38=2,MIN(ROUND(BE38*$G$13%,0),$G$14)/2,MIN(ROUND(BE38*$G$13%,0),$G$14)))*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0)))","v":""},null,{"$f":"IF(BC38=\"\",\"\",IF(BC38<DATE(2010,4,1),0,IF(OR(BU38=2,BU38=3,BE38=VLOOKUP(BE38,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC38,$B$1:$G$4,4)*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0))))","v":""},{"$f":"IF(BC38=\"\",\"\",IF(OR(BU38=2,BU38=3,BC38<DATE(2010,4,1),BE38=VLOOKUP(BE38,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB38,$A$27:$C$32,2,TRUE),ROUND(BF38*VLOOKUP(BB38,$A$27:$C$32,3,TRUE)%,0))*IF(BB38=$A$36,$C$36,IF(BB38=$A$37,$C$37,IF(BB38=$A$38,$C$38,IF(BB38=$A$39,$C$39,IF(BB38=$A$40,$C$40,IF(BB38=$A$41,$C$41,1))))))*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0)))","v":""},{"$f":"IF(BC38=\"\",\"\",IF(OR(BU38=3,BE38=VLOOKUP(BE38,I!$I$2:$J$5,1)),0,ROUND(IF(BU38=2,VLOOKUP(BE38,$A$20:$E$23,IF($B$19=VLOOKUP(BC38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC38,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE38,$A$20:$E$23,IF($B$19=VLOOKUP(BC38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC38,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0)))","v":""},{"$f":"IF(BC38=\"\",\"\",IF(OR(BB38<DATE(2010,4,1),BU38=3,BE38=VLOOKUP(BE38,I!$I$2:$J$5,1)),0,ROUND(IF(BU38=2,Main!$L$9/2,Main!$L$9)*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0)))","v":""},null,{"$f":"IF(BC38=\"\",\"\",IF(OR(BU38=3,BE38=VLOOKUP(BE38,I!$I$2:$J$5,1)),0,ROUND(IF(BU38=2,VLOOKUP(BF38,$A$11:$E$16,IF($B$10=VLOOKUP(BB38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB38,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF38,$A$11:$E$16,IF($B$10=VLOOKUP(BB38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB38,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD38)-DAY(BC38)+1)/DAY(EOMONTH(BC38,0)),0)))","v":""},0,{"$f":"IF(BC38=\"\",\"\",IF(BC38<=$AX$1,BR38-BT38,IF(AND(Main!$F$22=Main!$CA$24,BC38>$AX$1),ROUND(SUM(BF38,BH38)*10%,0),\"\")))","v":""},{"$f":"IF(BB38=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR38*DAY(EOMONTH(BC38,0))/(DAY(BD38)-DAY(BC38)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA38=\"\",\"\",MIN(EOMONTH(CA38,0),VLOOKUP(CA38,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA38,$E$47:$F$53)-1,IF(CA38<$B$2,$B$2-1,I!$Q$9),IF(CA38<$B$3,$B$3-1,I!$Q$9),IF(CA38<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA38,$H$47:$I$53)))","v":""},{"$f":"IF(CA38=\"\",\"\",VLOOKUP(CA38,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA38=\"\",\"\",ROUND(IF(CS38=3,0,IF(CS38=2,IF(CC38=VLOOKUP(CC38,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC38=VLOOKUP(CC38,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0))","v":""},{"$f":"IF(CA38=\"\",\"\",IF(CC38=VLOOKUP(CC38,I!$I$2:$J$5,1),0,ROUND(CD38*VLOOKUP(CA38,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA38=\"\",\"\",IF(OR(CS38=3,CC38=VLOOKUP(CC38,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC38*VLOOKUP(CA38,$B$1:$G$4,2)%,0),VLOOKUP(CA38,$B$2:$H$4,7,TRUE))*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0)))","v":""},{"$f":"IF(CA38=\"\",\"\",IF(OR(CA38<DATE(2010,4,1),$I$2=VLOOKUP(CA38,$B$2:$G$4,5,TRUE),CC38=VLOOKUP(CC38,I!$I$2:$J$5,1)),0,ROUND(IF(CS38=3,0,IF(CS38=2,MIN(ROUND(CC38*$G$13%,0),$G$14)/2,MIN(ROUND(CC38*$G$13%,0),$G$14)))*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0)))","v":""},null,{"$f":"IF(CA38=\"\",\"\",IF(CA38<DATE(2010,4,1),0,IF(OR(CS38=2,CS38=3,CC38=VLOOKUP(CC38,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA38,$B$1:$G$4,4)*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0))))","v":""},{"$f":"IF(CA38=\"\",\"\",IF(OR(CS38=2,CS38=3,CA38<DATE(2010,4,1),CC38=VLOOKUP(CC38,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ38,$A$27:$C$32,2,TRUE),ROUND(CD38*VLOOKUP(BZ38,$A$27:$C$32,3,TRUE)%,0))*IF(BZ38=$A$36,$C$36,IF(BZ38=$A$37,$C$37,IF(BZ38=$A$38,$C$38,IF(BZ38=$A$39,$C$39,IF(BZ38=$A$40,$C$40,IF(BZ38=$A$41,$C$41,1))))))*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0)))","v":""},{"$f":"IF(CA38=\"\",\"\",IF(OR(CS38=3,CC38=VLOOKUP(CC38,I!$I$2:$J$5,1)),0,ROUND(IF(CS38=2,VLOOKUP(CC38,$A$20:$E$23,IF($B$19=VLOOKUP(CA38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA38,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC38,$A$20:$E$23,IF($B$19=VLOOKUP(CA38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA38,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0)))","v":""},{"$f":"IF(CA38=\"\",\"\",IF(OR(BZ38<DATE(2010,4,1),CS38=3,CC38=VLOOKUP(CC38,I!$I$2:$J$5,1)),0,ROUND(IF(CS38=2,Main!$L$9/2,Main!$L$9)*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0)))","v":""},null,{"$f":"IF(CA38=\"\",\"\",IF(OR(CS38=3,CC38=VLOOKUP(CC38,I!$I$2:$J$5,1)),0,ROUND(IF(CS38=2,VLOOKUP(CD38,$A$11:$E$16,IF($B$10=VLOOKUP(BZ38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ38,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD38,$A$11:$E$16,IF($B$10=VLOOKUP(BZ38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ38,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB38)-DAY(CA38)+1)/DAY(EOMONTH(CA38,0)),0)))","v":""},0,{"$f":"IF(CA38=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD38,CF38)*10%,0),\"\"))","v":""},{"$f":"IF(BZ38=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP38*DAY(EOMONTH(CA38,0))/(DAY(CB38)-DAY(CA38)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV38=\"\",\"\",MIN(EOMONTH(CV38,0),VLOOKUP(CV38,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV38,$E$47:$F$53)-1,IF(CV38<$B$2,$B$2-1,I!$Q$9),IF(CV38<$B$3,$B$3-1,I!$Q$9),IF(CV38<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV38,$H$47:$I$53)))","v":""},{"$f":"IF(CV38=\"\",\"\",VLOOKUP(CV38,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV38=\"\",\"\",ROUND(IF(DN38=3,0,IF(DN38=2,IF(CX38=VLOOKUP(CX38,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX38=VLOOKUP(CX38,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0))","v":""},{"$f":"IF(CV38=\"\",\"\",IF(CX38=VLOOKUP(CX38,I!$I$2:$J$5,1),0,ROUND(CY38*VLOOKUP(CV38,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV38=\"\",\"\",IF(OR(DN38=3,CX38=VLOOKUP(CX38,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX38*VLOOKUP(CV38,$B$1:$G$4,2)%,0),VLOOKUP(CV38,$B$2:$H$4,7,TRUE))*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0)))","v":""},{"$f":"IF(CV38=\"\",\"\",IF(OR(CV38<DATE(2010,4,1),$I$2=VLOOKUP(CV38,$B$2:$G$4,5,TRUE),CX38=VLOOKUP(CX38,I!$I$2:$J$5,1)),0,ROUND(IF(DN38=3,0,IF(DN38=2,MIN(ROUND(CX38*$G$13%,0),$G$14)/2,MIN(ROUND(CX38*$G$13%,0),$G$14)))*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0)))","v":""},null,{"$f":"IF(CV38=\"\",\"\",IF(CV38<DATE(2010,4,1),0,IF(OR(DN38=2,DN38=3,CX38=VLOOKUP(CX38,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV38,$B$1:$G$4,4)*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0))))","v":""},{"$f":"IF(CV38=\"\",\"\",IF(OR(DN38=2,DN38=3,CV38<DATE(2010,4,1),CX38=VLOOKUP(CX38,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU38,$A$27:$C$32,2,TRUE),ROUND(CY38*VLOOKUP(CU38,$A$27:$C$32,3,TRUE)%,0))*IF(CU38=$A$36,$C$36,IF(CU38=$A$37,$C$37,IF(CU38=$A$38,$C$38,IF(CU38=$A$39,$C$39,IF(CU38=$A$40,$C$40,IF(CU38=$A$41,$C$41,1))))))*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0)))","v":""},{"$f":"IF(CV38=\"\",\"\",IF(OR(DN38=3,CX38=VLOOKUP(CX38,I!$I$2:$J$5,1)),0,ROUND(IF(DN38=2,VLOOKUP(CX38,$A$20:$E$23,IF($B$19=VLOOKUP(CV38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV38,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX38,$A$20:$E$23,IF($B$19=VLOOKUP(CV38,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV38,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV38,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0)))","v":""},{"$f":"IF(CV38=\"\",\"\",IF(OR(CU38<DATE(2010,4,1),DN38=3,CX38=VLOOKUP(CX38,I!$I$2:$J$5,1)),0,ROUND(IF(DN38=2,Main!$L$9/2,Main!$L$9)*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0)))","v":""},null,{"$f":"IF(CV38=\"\",\"\",IF(OR(DN38=3,CX38=VLOOKUP(CX38,I!$I$2:$J$5,1)),0,ROUND(IF(DN38=2,VLOOKUP(CY38,$A$11:$E$16,IF($B$10=VLOOKUP(CU38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU38,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY38,$A$11:$E$16,IF($B$10=VLOOKUP(CU38,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU38,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU38,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW38)-DAY(CV38)+1)/DAY(EOMONTH(CV38,0)),0)))","v":""},0,{"$f":"IF(CV38=\"\",\"\",IF(CX38=VLOOKUP(CX38,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY38,DA38)*10%,0),\"\")))","v":""},{"$f":"IF(CU38=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK38*DAY(EOMONTH(CV38,0))/(DAY(CW38)-DAY(CV38)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"DATE(2013,4,1)","v":"2013-04-01"},{"$f":"IF(D32=D29,23,30)","v":23},{"v":0.7666666666666667,"d":"0.77"},null,{"$f":"Main!AB5","v":1},{"$f":"Main!AC5","v":"2013-04-01"},{"$f":"Main!AD5","v":"2013-04-01"},{"$nulls":25},"","",{"$f":"IF(AH39=\"\",\"\",MIN(EOMONTH(AH39,0),VLOOKUP(AH39,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH39,$E$47:$F$53)-1,IF(AH39<$B$2,$B$2-1,I!$Q$9),IF(AH39<$B$3,$B$3-1,I!$Q$9),IF(AH39<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH39,$H$47:$I$53)))","v":""},{"$f":"IF(AH39=\"\",\"\",VLOOKUP(AH39,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH39=\"\",\"\",ROUND(IF(AZ39=3,0,IF(AZ39=2,IF(AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0))","v":""},{"$f":"IF(AH39=\"\",\"\",IF(AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1),0,ROUND(AK39*VLOOKUP(AH39,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH39=\"\",\"\",IF(OR(AZ39=3,AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ39*VLOOKUP(AH39,$B$1:$G$4,2)%,0),VLOOKUP(AH39,$B$2:$H$4,7,TRUE))*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0)))","v":""},{"$f":"IF(AH39=\"\",\"\",IF(OR(AH39<DATE(2010,4,1),$I$2=VLOOKUP(AH39,$B$2:$G$4,5,TRUE),AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1)),0,ROUND(IF(AZ39=3,0,IF(AZ39=2,MIN(ROUND(AJ39*$G$13%,0),$G$14)/2,MIN(ROUND(AJ39*$G$13%,0),$G$14)))*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0)))","v":""},null,{"$f":"IF(AH39=\"\",\"\",IF(AH39<DATE(2010,4,1),0,IF(OR(AZ39=2,AZ39=3,AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH39,$B$1:$G$4,4)*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0))))","v":""},{"$f":"IF(AH39=\"\",\"\",IF(OR(AZ39=2,AZ39=3,AH39<DATE(2010,4,1),AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG39,$A$27:$C$32,2,TRUE),ROUND(AK39*VLOOKUP(AG39,$A$27:$C$32,3,TRUE)%,0))*IF(AG39=$A$36,$C$36,IF(AG39=$A$37,$C$37,IF(AG39=$A$38,$C$38,IF(AG39=$A$39,$C$39,IF(AG39=$A$40,$C$40,IF(AG39=$A$41,$C$41,1))))))*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0)))","v":""},{"$f":"IF(AH39=\"\",\"\",IF(OR(AZ39=3,AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1)),0,ROUND(IF(AZ39=2,VLOOKUP(AJ39,$A$20:$E$23,IF($B$19=VLOOKUP(AH39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH39,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ39,$A$20:$E$23,IF($B$19=VLOOKUP(AH39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH39,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0)))","v":""},{"$f":"IF(AH39=\"\",\"\",IF(OR(AG39<DATE(2010,4,1),AZ39=3,AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1)),0,ROUND(IF(AZ39=2,Main!$L$9/2,Main!$L$9)*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0)))","v":""},null,{"$f":"IF(AH39=\"\",\"\",IF(OR(AZ39=3,AJ39=VLOOKUP(AJ39,I!$I$2:$J$5,1)),0,ROUND(IF(AZ39=2,VLOOKUP(AK39,$A$11:$E$16,IF($B$10=VLOOKUP(AG39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG39,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK39,$A$11:$E$16,IF($B$10=VLOOKUP(AG39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG39,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI39)-DAY(AH39)+1)/DAY(EOMONTH(AH39,0)),0)))","v":""},0,{"$f":"IF(AH39=\"\",\"\",IF(AH39<=$AX$1,AW39-AY39,IF(AND(Main!$F$22=Main!$CA$24,AH39>$AX$1),ROUND(SUM(AK39,AM39)*10%,0),\"\")))","v":""},{"$f":"IF(AG39=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW39*DAY(EOMONTH(AH39,0))/(DAY(AI39)-DAY(AH39)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC39=\"\",\"\",MIN(EOMONTH(BC39,0),VLOOKUP(BC39,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC39,$E$47:$F$53)-1,IF(BC39<$B$2,$B$2-1,I!$Q$9),IF(BC39<$B$3,$B$3-1,I!$Q$9),IF(BC39<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC39,$H$47:$I$53)))","v":""},{"$f":"IF(BC39=\"\",\"\",VLOOKUP(BC39,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC39=\"\",\"\",ROUND(IF(BU39=3,0,IF(BU39=2,IF(BE39=VLOOKUP(BE39,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE39=VLOOKUP(BE39,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0))","v":""},{"$f":"IF(BC39=\"\",\"\",IF(BE39=VLOOKUP(BE39,I!$I$2:$J$5,1),0,ROUND(BF39*VLOOKUP(BC39,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC39=\"\",\"\",IF(OR(BU39=3,BE39=VLOOKUP(BE39,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE39*VLOOKUP(BC39,$B$1:$G$4,2)%,0),VLOOKUP(BC39,$B$2:$H$4,7,TRUE))*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0)))","v":""},{"$f":"IF(BC39=\"\",\"\",IF(OR(BC39<DATE(2010,4,1),$I$2=VLOOKUP(BC39,$B$2:$G$4,5,TRUE),BE39=VLOOKUP(BE39,I!$I$2:$J$5,1)),0,ROUND(IF(BU39=3,0,IF(BU39=2,MIN(ROUND(BE39*$G$13%,0),$G$14)/2,MIN(ROUND(BE39*$G$13%,0),$G$14)))*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0)))","v":""},null,{"$f":"IF(BC39=\"\",\"\",IF(BC39<DATE(2010,4,1),0,IF(OR(BU39=2,BU39=3,BE39=VLOOKUP(BE39,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC39,$B$1:$G$4,4)*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0))))","v":""},{"$f":"IF(BC39=\"\",\"\",IF(OR(BU39=2,BU39=3,BC39<DATE(2010,4,1),BE39=VLOOKUP(BE39,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB39,$A$27:$C$32,2,TRUE),ROUND(BF39*VLOOKUP(BB39,$A$27:$C$32,3,TRUE)%,0))*IF(BB39=$A$36,$C$36,IF(BB39=$A$37,$C$37,IF(BB39=$A$38,$C$38,IF(BB39=$A$39,$C$39,IF(BB39=$A$40,$C$40,IF(BB39=$A$41,$C$41,1))))))*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0)))","v":""},{"$f":"IF(BC39=\"\",\"\",IF(OR(BU39=3,BE39=VLOOKUP(BE39,I!$I$2:$J$5,1)),0,ROUND(IF(BU39=2,VLOOKUP(BE39,$A$20:$E$23,IF($B$19=VLOOKUP(BC39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC39,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE39,$A$20:$E$23,IF($B$19=VLOOKUP(BC39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC39,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0)))","v":""},{"$f":"IF(BC39=\"\",\"\",IF(OR(BB39<DATE(2010,4,1),BU39=3,BE39=VLOOKUP(BE39,I!$I$2:$J$5,1)),0,ROUND(IF(BU39=2,Main!$L$9/2,Main!$L$9)*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0)))","v":""},null,{"$f":"IF(BC39=\"\",\"\",IF(OR(BU39=3,BE39=VLOOKUP(BE39,I!$I$2:$J$5,1)),0,ROUND(IF(BU39=2,VLOOKUP(BF39,$A$11:$E$16,IF($B$10=VLOOKUP(BB39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB39,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF39,$A$11:$E$16,IF($B$10=VLOOKUP(BB39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB39,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD39)-DAY(BC39)+1)/DAY(EOMONTH(BC39,0)),0)))","v":""},0,{"$f":"IF(BC39=\"\",\"\",IF(BC39<=$AX$1,BR39-BT39,IF(AND(Main!$F$22=Main!$CA$24,BC39>$AX$1),ROUND(SUM(BF39,BH39)*10%,0),\"\")))","v":""},{"$f":"IF(BB39=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR39*DAY(EOMONTH(BC39,0))/(DAY(BD39)-DAY(BC39)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA39=\"\",\"\",MIN(EOMONTH(CA39,0),VLOOKUP(CA39,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA39,$E$47:$F$53)-1,IF(CA39<$B$2,$B$2-1,I!$Q$9),IF(CA39<$B$3,$B$3-1,I!$Q$9),IF(CA39<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA39,$H$47:$I$53)))","v":""},{"$f":"IF(CA39=\"\",\"\",VLOOKUP(CA39,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA39=\"\",\"\",ROUND(IF(CS39=3,0,IF(CS39=2,IF(CC39=VLOOKUP(CC39,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC39=VLOOKUP(CC39,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0))","v":""},{"$f":"IF(CA39=\"\",\"\",IF(CC39=VLOOKUP(CC39,I!$I$2:$J$5,1),0,ROUND(CD39*VLOOKUP(CA39,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA39=\"\",\"\",IF(OR(CS39=3,CC39=VLOOKUP(CC39,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC39*VLOOKUP(CA39,$B$1:$G$4,2)%,0),VLOOKUP(CA39,$B$2:$H$4,7,TRUE))*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0)))","v":""},{"$f":"IF(CA39=\"\",\"\",IF(OR(CA39<DATE(2010,4,1),$I$2=VLOOKUP(CA39,$B$2:$G$4,5,TRUE),CC39=VLOOKUP(CC39,I!$I$2:$J$5,1)),0,ROUND(IF(CS39=3,0,IF(CS39=2,MIN(ROUND(CC39*$G$13%,0),$G$14)/2,MIN(ROUND(CC39*$G$13%,0),$G$14)))*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0)))","v":""},null,{"$f":"IF(CA39=\"\",\"\",IF(CA39<DATE(2010,4,1),0,IF(OR(CS39=2,CS39=3,CC39=VLOOKUP(CC39,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA39,$B$1:$G$4,4)*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0))))","v":""},{"$f":"IF(CA39=\"\",\"\",IF(OR(CS39=2,CS39=3,CA39<DATE(2010,4,1),CC39=VLOOKUP(CC39,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ39,$A$27:$C$32,2,TRUE),ROUND(CD39*VLOOKUP(BZ39,$A$27:$C$32,3,TRUE)%,0))*IF(BZ39=$A$36,$C$36,IF(BZ39=$A$37,$C$37,IF(BZ39=$A$38,$C$38,IF(BZ39=$A$39,$C$39,IF(BZ39=$A$40,$C$40,IF(BZ39=$A$41,$C$41,1))))))*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0)))","v":""},{"$f":"IF(CA39=\"\",\"\",IF(OR(CS39=3,CC39=VLOOKUP(CC39,I!$I$2:$J$5,1)),0,ROUND(IF(CS39=2,VLOOKUP(CC39,$A$20:$E$23,IF($B$19=VLOOKUP(CA39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA39,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC39,$A$20:$E$23,IF($B$19=VLOOKUP(CA39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA39,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0)))","v":""},{"$f":"IF(CA39=\"\",\"\",IF(OR(BZ39<DATE(2010,4,1),CS39=3,CC39=VLOOKUP(CC39,I!$I$2:$J$5,1)),0,ROUND(IF(CS39=2,Main!$L$9/2,Main!$L$9)*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0)))","v":""},null,{"$f":"IF(CA39=\"\",\"\",IF(OR(CS39=3,CC39=VLOOKUP(CC39,I!$I$2:$J$5,1)),0,ROUND(IF(CS39=2,VLOOKUP(CD39,$A$11:$E$16,IF($B$10=VLOOKUP(BZ39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ39,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD39,$A$11:$E$16,IF($B$10=VLOOKUP(BZ39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ39,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB39)-DAY(CA39)+1)/DAY(EOMONTH(CA39,0)),0)))","v":""},0,{"$f":"IF(CA39=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD39,CF39)*10%,0),\"\"))","v":""},{"$f":"IF(BZ39=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP39*DAY(EOMONTH(CA39,0))/(DAY(CB39)-DAY(CA39)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV39=\"\",\"\",MIN(EOMONTH(CV39,0),VLOOKUP(CV39,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV39,$E$47:$F$53)-1,IF(CV39<$B$2,$B$2-1,I!$Q$9),IF(CV39<$B$3,$B$3-1,I!$Q$9),IF(CV39<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV39,$H$47:$I$53)))","v":""},{"$f":"IF(CV39=\"\",\"\",VLOOKUP(CV39,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV39=\"\",\"\",ROUND(IF(DN39=3,0,IF(DN39=2,IF(CX39=VLOOKUP(CX39,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX39=VLOOKUP(CX39,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0))","v":""},{"$f":"IF(CV39=\"\",\"\",IF(CX39=VLOOKUP(CX39,I!$I$2:$J$5,1),0,ROUND(CY39*VLOOKUP(CV39,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV39=\"\",\"\",IF(OR(DN39=3,CX39=VLOOKUP(CX39,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX39*VLOOKUP(CV39,$B$1:$G$4,2)%,0),VLOOKUP(CV39,$B$2:$H$4,7,TRUE))*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0)))","v":""},{"$f":"IF(CV39=\"\",\"\",IF(OR(CV39<DATE(2010,4,1),$I$2=VLOOKUP(CV39,$B$2:$G$4,5,TRUE),CX39=VLOOKUP(CX39,I!$I$2:$J$5,1)),0,ROUND(IF(DN39=3,0,IF(DN39=2,MIN(ROUND(CX39*$G$13%,0),$G$14)/2,MIN(ROUND(CX39*$G$13%,0),$G$14)))*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0)))","v":""},null,{"$f":"IF(CV39=\"\",\"\",IF(CV39<DATE(2010,4,1),0,IF(OR(DN39=2,DN39=3,CX39=VLOOKUP(CX39,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV39,$B$1:$G$4,4)*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0))))","v":""},{"$f":"IF(CV39=\"\",\"\",IF(OR(DN39=2,DN39=3,CV39<DATE(2010,4,1),CX39=VLOOKUP(CX39,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU39,$A$27:$C$32,2,TRUE),ROUND(CY39*VLOOKUP(CU39,$A$27:$C$32,3,TRUE)%,0))*IF(CU39=$A$36,$C$36,IF(CU39=$A$37,$C$37,IF(CU39=$A$38,$C$38,IF(CU39=$A$39,$C$39,IF(CU39=$A$40,$C$40,IF(CU39=$A$41,$C$41,1))))))*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0)))","v":""},{"$f":"IF(CV39=\"\",\"\",IF(OR(DN39=3,CX39=VLOOKUP(CX39,I!$I$2:$J$5,1)),0,ROUND(IF(DN39=2,VLOOKUP(CX39,$A$20:$E$23,IF($B$19=VLOOKUP(CV39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV39,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX39,$A$20:$E$23,IF($B$19=VLOOKUP(CV39,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV39,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV39,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0)))","v":""},{"$f":"IF(CV39=\"\",\"\",IF(OR(CU39<DATE(2010,4,1),DN39=3,CX39=VLOOKUP(CX39,I!$I$2:$J$5,1)),0,ROUND(IF(DN39=2,Main!$L$9/2,Main!$L$9)*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0)))","v":""},null,{"$f":"IF(CV39=\"\",\"\",IF(OR(DN39=3,CX39=VLOOKUP(CX39,I!$I$2:$J$5,1)),0,ROUND(IF(DN39=2,VLOOKUP(CY39,$A$11:$E$16,IF($B$10=VLOOKUP(CU39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU39,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY39,$A$11:$E$16,IF($B$10=VLOOKUP(CU39,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU39,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU39,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW39)-DAY(CV39)+1)/DAY(EOMONTH(CV39,0)),0)))","v":""},0,{"$f":"IF(CV39=\"\",\"\",IF(CX39=VLOOKUP(CX39,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY39,DA39)*10%,0),\"\")))","v":""},{"$f":"IF(CU39=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK39*DAY(EOMONTH(CV39,0))/(DAY(CW39)-DAY(CV39)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"DATE(2013,5,1)","v":"2013-05-01"},{"$f":"IF(D32=D29,0,31)","v":0},{"v":0,"d":"0.00"},null,{"$f":"Main!AB6","v":1},{"$f":"Main!AC6","v":"2013-04-01"},{"$f":"Main!AD6","v":"2013-04-01"},{"$nulls":25},"","",{"$f":"IF(AH40=\"\",\"\",MIN(EOMONTH(AH40,0),VLOOKUP(AH40,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH40,$E$47:$F$53)-1,IF(AH40<$B$2,$B$2-1,I!$Q$9),IF(AH40<$B$3,$B$3-1,I!$Q$9),IF(AH40<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH40,$H$47:$I$53)))","v":""},{"$f":"IF(AH40=\"\",\"\",VLOOKUP(AH40,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH40=\"\",\"\",ROUND(IF(AZ40=3,0,IF(AZ40=2,IF(AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0))","v":""},{"$f":"IF(AH40=\"\",\"\",IF(AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1),0,ROUND(AK40*VLOOKUP(AH40,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH40=\"\",\"\",IF(OR(AZ40=3,AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ40*VLOOKUP(AH40,$B$1:$G$4,2)%,0),VLOOKUP(AH40,$B$2:$H$4,7,TRUE))*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0)))","v":""},{"$f":"IF(AH40=\"\",\"\",IF(OR(AH40<DATE(2010,4,1),$I$2=VLOOKUP(AH40,$B$2:$G$4,5,TRUE),AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1)),0,ROUND(IF(AZ40=3,0,IF(AZ40=2,MIN(ROUND(AJ40*$G$13%,0),$G$14)/2,MIN(ROUND(AJ40*$G$13%,0),$G$14)))*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0)))","v":""},null,{"$f":"IF(AH40=\"\",\"\",IF(AH40<DATE(2010,4,1),0,IF(OR(AZ40=2,AZ40=3,AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH40,$B$1:$G$4,4)*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0))))","v":""},{"$f":"IF(AH40=\"\",\"\",IF(OR(AZ40=2,AZ40=3,AH40<DATE(2010,4,1),AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG40,$A$27:$C$32,2,TRUE),ROUND(AK40*VLOOKUP(AG40,$A$27:$C$32,3,TRUE)%,0))*IF(AG40=$A$36,$C$36,IF(AG40=$A$37,$C$37,IF(AG40=$A$38,$C$38,IF(AG40=$A$39,$C$39,IF(AG40=$A$40,$C$40,IF(AG40=$A$41,$C$41,1))))))*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0)))","v":""},{"$f":"IF(AH40=\"\",\"\",IF(OR(AZ40=3,AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1)),0,ROUND(IF(AZ40=2,VLOOKUP(AJ40,$A$20:$E$23,IF($B$19=VLOOKUP(AH40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH40,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ40,$A$20:$E$23,IF($B$19=VLOOKUP(AH40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH40,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0)))","v":""},{"$f":"IF(AH40=\"\",\"\",IF(OR(AG40<DATE(2010,4,1),AZ40=3,AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1)),0,ROUND(IF(AZ40=2,Main!$L$9/2,Main!$L$9)*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0)))","v":""},null,{"$f":"IF(AH40=\"\",\"\",IF(OR(AZ40=3,AJ40=VLOOKUP(AJ40,I!$I$2:$J$5,1)),0,ROUND(IF(AZ40=2,VLOOKUP(AK40,$A$11:$E$16,IF($B$10=VLOOKUP(AG40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG40,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK40,$A$11:$E$16,IF($B$10=VLOOKUP(AG40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG40,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI40)-DAY(AH40)+1)/DAY(EOMONTH(AH40,0)),0)))","v":""},0,{"$f":"IF(AH40=\"\",\"\",IF(AH40<=$AX$1,AW40-AY40,IF(AND(Main!$F$22=Main!$CA$24,AH40>$AX$1),ROUND(SUM(AK40,AM40)*10%,0),\"\")))","v":""},{"$f":"IF(AG40=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW40*DAY(EOMONTH(AH40,0))/(DAY(AI40)-DAY(AH40)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC40=\"\",\"\",MIN(EOMONTH(BC40,0),VLOOKUP(BC40,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC40,$E$47:$F$53)-1,IF(BC40<$B$2,$B$2-1,I!$Q$9),IF(BC40<$B$3,$B$3-1,I!$Q$9),IF(BC40<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC40,$H$47:$I$53)))","v":""},{"$f":"IF(BC40=\"\",\"\",VLOOKUP(BC40,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC40=\"\",\"\",ROUND(IF(BU40=3,0,IF(BU40=2,IF(BE40=VLOOKUP(BE40,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE40=VLOOKUP(BE40,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0))","v":""},{"$f":"IF(BC40=\"\",\"\",IF(BE40=VLOOKUP(BE40,I!$I$2:$J$5,1),0,ROUND(BF40*VLOOKUP(BC40,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC40=\"\",\"\",IF(OR(BU40=3,BE40=VLOOKUP(BE40,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE40*VLOOKUP(BC40,$B$1:$G$4,2)%,0),VLOOKUP(BC40,$B$2:$H$4,7,TRUE))*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0)))","v":""},{"$f":"IF(BC40=\"\",\"\",IF(OR(BC40<DATE(2010,4,1),$I$2=VLOOKUP(BC40,$B$2:$G$4,5,TRUE),BE40=VLOOKUP(BE40,I!$I$2:$J$5,1)),0,ROUND(IF(BU40=3,0,IF(BU40=2,MIN(ROUND(BE40*$G$13%,0),$G$14)/2,MIN(ROUND(BE40*$G$13%,0),$G$14)))*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0)))","v":""},null,{"$f":"IF(BC40=\"\",\"\",IF(BC40<DATE(2010,4,1),0,IF(OR(BU40=2,BU40=3,BE40=VLOOKUP(BE40,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC40,$B$1:$G$4,4)*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0))))","v":""},{"$f":"IF(BC40=\"\",\"\",IF(OR(BU40=2,BU40=3,BC40<DATE(2010,4,1),BE40=VLOOKUP(BE40,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB40,$A$27:$C$32,2,TRUE),ROUND(BF40*VLOOKUP(BB40,$A$27:$C$32,3,TRUE)%,0))*IF(BB40=$A$36,$C$36,IF(BB40=$A$37,$C$37,IF(BB40=$A$38,$C$38,IF(BB40=$A$39,$C$39,IF(BB40=$A$40,$C$40,IF(BB40=$A$41,$C$41,1))))))*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0)))","v":""},{"$f":"IF(BC40=\"\",\"\",IF(OR(BU40=3,BE40=VLOOKUP(BE40,I!$I$2:$J$5,1)),0,ROUND(IF(BU40=2,VLOOKUP(BE40,$A$20:$E$23,IF($B$19=VLOOKUP(BC40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC40,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE40,$A$20:$E$23,IF($B$19=VLOOKUP(BC40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC40,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0)))","v":""},{"$f":"IF(BC40=\"\",\"\",IF(OR(BB40<DATE(2010,4,1),BU40=3,BE40=VLOOKUP(BE40,I!$I$2:$J$5,1)),0,ROUND(IF(BU40=2,Main!$L$9/2,Main!$L$9)*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0)))","v":""},null,{"$f":"IF(BC40=\"\",\"\",IF(OR(BU40=3,BE40=VLOOKUP(BE40,I!$I$2:$J$5,1)),0,ROUND(IF(BU40=2,VLOOKUP(BF40,$A$11:$E$16,IF($B$10=VLOOKUP(BB40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB40,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF40,$A$11:$E$16,IF($B$10=VLOOKUP(BB40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB40,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD40)-DAY(BC40)+1)/DAY(EOMONTH(BC40,0)),0)))","v":""},0,{"$f":"IF(BC40=\"\",\"\",IF(BC40<=$AX$1,BR40-BT40,IF(AND(Main!$F$22=Main!$CA$24,BC40>$AX$1),ROUND(SUM(BF40,BH40)*10%,0),\"\")))","v":""},{"$f":"IF(BB40=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR40*DAY(EOMONTH(BC40,0))/(DAY(BD40)-DAY(BC40)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA40=\"\",\"\",MIN(EOMONTH(CA40,0),VLOOKUP(CA40,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA40,$E$47:$F$53)-1,IF(CA40<$B$2,$B$2-1,I!$Q$9),IF(CA40<$B$3,$B$3-1,I!$Q$9),IF(CA40<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA40,$H$47:$I$53)))","v":""},{"$f":"IF(CA40=\"\",\"\",VLOOKUP(CA40,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA40=\"\",\"\",ROUND(IF(CS40=3,0,IF(CS40=2,IF(CC40=VLOOKUP(CC40,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC40=VLOOKUP(CC40,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0))","v":""},{"$f":"IF(CA40=\"\",\"\",IF(CC40=VLOOKUP(CC40,I!$I$2:$J$5,1),0,ROUND(CD40*VLOOKUP(CA40,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA40=\"\",\"\",IF(OR(CS40=3,CC40=VLOOKUP(CC40,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC40*VLOOKUP(CA40,$B$1:$G$4,2)%,0),VLOOKUP(CA40,$B$2:$H$4,7,TRUE))*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0)))","v":""},{"$f":"IF(CA40=\"\",\"\",IF(OR(CA40<DATE(2010,4,1),$I$2=VLOOKUP(CA40,$B$2:$G$4,5,TRUE),CC40=VLOOKUP(CC40,I!$I$2:$J$5,1)),0,ROUND(IF(CS40=3,0,IF(CS40=2,MIN(ROUND(CC40*$G$13%,0),$G$14)/2,MIN(ROUND(CC40*$G$13%,0),$G$14)))*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0)))","v":""},null,{"$f":"IF(CA40=\"\",\"\",IF(CA40<DATE(2010,4,1),0,IF(OR(CS40=2,CS40=3,CC40=VLOOKUP(CC40,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA40,$B$1:$G$4,4)*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0))))","v":""},{"$f":"IF(CA40=\"\",\"\",IF(OR(CS40=2,CS40=3,CA40<DATE(2010,4,1),CC40=VLOOKUP(CC40,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ40,$A$27:$C$32,2,TRUE),ROUND(CD40*VLOOKUP(BZ40,$A$27:$C$32,3,TRUE)%,0))*IF(BZ40=$A$36,$C$36,IF(BZ40=$A$37,$C$37,IF(BZ40=$A$38,$C$38,IF(BZ40=$A$39,$C$39,IF(BZ40=$A$40,$C$40,IF(BZ40=$A$41,$C$41,1))))))*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0)))","v":""},{"$f":"IF(CA40=\"\",\"\",IF(OR(CS40=3,CC40=VLOOKUP(CC40,I!$I$2:$J$5,1)),0,ROUND(IF(CS40=2,VLOOKUP(CC40,$A$20:$E$23,IF($B$19=VLOOKUP(CA40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA40,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC40,$A$20:$E$23,IF($B$19=VLOOKUP(CA40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA40,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0)))","v":""},{"$f":"IF(CA40=\"\",\"\",IF(OR(BZ40<DATE(2010,4,1),CS40=3,CC40=VLOOKUP(CC40,I!$I$2:$J$5,1)),0,ROUND(IF(CS40=2,Main!$L$9/2,Main!$L$9)*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0)))","v":""},null,{"$f":"IF(CA40=\"\",\"\",IF(OR(CS40=3,CC40=VLOOKUP(CC40,I!$I$2:$J$5,1)),0,ROUND(IF(CS40=2,VLOOKUP(CD40,$A$11:$E$16,IF($B$10=VLOOKUP(BZ40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ40,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD40,$A$11:$E$16,IF($B$10=VLOOKUP(BZ40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ40,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB40)-DAY(CA40)+1)/DAY(EOMONTH(CA40,0)),0)))","v":""},0,{"$f":"IF(CA40=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD40,CF40)*10%,0),\"\"))","v":""},{"$f":"IF(BZ40=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP40*DAY(EOMONTH(CA40,0))/(DAY(CB40)-DAY(CA40)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV40=\"\",\"\",MIN(EOMONTH(CV40,0),VLOOKUP(CV40,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV40,$E$47:$F$53)-1,IF(CV40<$B$2,$B$2-1,I!$Q$9),IF(CV40<$B$3,$B$3-1,I!$Q$9),IF(CV40<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV40,$H$47:$I$53)))","v":""},{"$f":"IF(CV40=\"\",\"\",VLOOKUP(CV40,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV40=\"\",\"\",ROUND(IF(DN40=3,0,IF(DN40=2,IF(CX40=VLOOKUP(CX40,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX40=VLOOKUP(CX40,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0))","v":""},{"$f":"IF(CV40=\"\",\"\",IF(CX40=VLOOKUP(CX40,I!$I$2:$J$5,1),0,ROUND(CY40*VLOOKUP(CV40,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV40=\"\",\"\",IF(OR(DN40=3,CX40=VLOOKUP(CX40,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX40*VLOOKUP(CV40,$B$1:$G$4,2)%,0),VLOOKUP(CV40,$B$2:$H$4,7,TRUE))*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0)))","v":""},{"$f":"IF(CV40=\"\",\"\",IF(OR(CV40<DATE(2010,4,1),$I$2=VLOOKUP(CV40,$B$2:$G$4,5,TRUE),CX40=VLOOKUP(CX40,I!$I$2:$J$5,1)),0,ROUND(IF(DN40=3,0,IF(DN40=2,MIN(ROUND(CX40*$G$13%,0),$G$14)/2,MIN(ROUND(CX40*$G$13%,0),$G$14)))*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0)))","v":""},null,{"$f":"IF(CV40=\"\",\"\",IF(CV40<DATE(2010,4,1),0,IF(OR(DN40=2,DN40=3,CX40=VLOOKUP(CX40,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV40,$B$1:$G$4,4)*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0))))","v":""},{"$f":"IF(CV40=\"\",\"\",IF(OR(DN40=2,DN40=3,CV40<DATE(2010,4,1),CX40=VLOOKUP(CX40,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU40,$A$27:$C$32,2,TRUE),ROUND(CY40*VLOOKUP(CU40,$A$27:$C$32,3,TRUE)%,0))*IF(CU40=$A$36,$C$36,IF(CU40=$A$37,$C$37,IF(CU40=$A$38,$C$38,IF(CU40=$A$39,$C$39,IF(CU40=$A$40,$C$40,IF(CU40=$A$41,$C$41,1))))))*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0)))","v":""},{"$f":"IF(CV40=\"\",\"\",IF(OR(DN40=3,CX40=VLOOKUP(CX40,I!$I$2:$J$5,1)),0,ROUND(IF(DN40=2,VLOOKUP(CX40,$A$20:$E$23,IF($B$19=VLOOKUP(CV40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV40,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX40,$A$20:$E$23,IF($B$19=VLOOKUP(CV40,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV40,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV40,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0)))","v":""},{"$f":"IF(CV40=\"\",\"\",IF(OR(CU40<DATE(2010,4,1),DN40=3,CX40=VLOOKUP(CX40,I!$I$2:$J$5,1)),0,ROUND(IF(DN40=2,Main!$L$9/2,Main!$L$9)*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0)))","v":""},null,{"$f":"IF(CV40=\"\",\"\",IF(OR(DN40=3,CX40=VLOOKUP(CX40,I!$I$2:$J$5,1)),0,ROUND(IF(DN40=2,VLOOKUP(CY40,$A$11:$E$16,IF($B$10=VLOOKUP(CU40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU40,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY40,$A$11:$E$16,IF($B$10=VLOOKUP(CU40,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU40,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU40,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW40)-DAY(CV40)+1)/DAY(EOMONTH(CV40,0)),0)))","v":""},0,{"$f":"IF(CV40=\"\",\"\",IF(CX40=VLOOKUP(CX40,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY40,DA40)*10%,0),\"\")))","v":""},{"$f":"IF(CU40=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK40*DAY(EOMONTH(CV40,0))/(DAY(CW40)-DAY(CV40)+1),$H$17:$I$22)))","v":""},1]
[{"$f":"DATE(2013,6,1)","v":"2013-06-01"},{"$f":"IF(D32=D29,18,30)","v":18},{"v":0.6,"d":"0.60"},null,{"$f":"Main!AB7","v":1},{"$f":"Main!AC7","v":"2013-04-01"},{"$f":"Main!AD7","v":"2013-04-01"},{"$nulls":25},"","",{"$f":"IF(AH41=\"\",\"\",MIN(EOMONTH(AH41,0),VLOOKUP(AH41,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH41,$E$47:$F$53)-1,IF(AH41<$B$2,$B$2-1,I!$Q$9),IF(AH41<$B$3,$B$3-1,I!$Q$9),IF(AH41<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH41,$H$47:$I$53)))","v":""},{"$f":"IF(AH41=\"\",\"\",VLOOKUP(AH41,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH41=\"\",\"\",ROUND(IF(AZ41=3,0,IF(AZ41=2,IF(AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0))","v":""},{"$f":"IF(AH41=\"\",\"\",IF(AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1),0,ROUND(AK41*VLOOKUP(AH41,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH41=\"\",\"\",IF(OR(AZ41=3,AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ41*VLOOKUP(AH41,$B$1:$G$4,2)%,0),VLOOKUP(AH41,$B$2:$H$4,7,TRUE))*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0)))","v":""},{"$f":"IF(AH41=\"\",\"\",IF(OR(AH41<DATE(2010,4,1),$I$2=VLOOKUP(AH41,$B$2:$G$4,5,TRUE),AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1)),0,ROUND(IF(AZ41=3,0,IF(AZ41=2,MIN(ROUND(AJ41*$G$13%,0),$G$14)/2,MIN(ROUND(AJ41*$G$13%,0),$G$14)))*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0)))","v":""},null,{"$f":"IF(AH41=\"\",\"\",IF(AH41<DATE(2010,4,1),0,IF(OR(AZ41=2,AZ41=3,AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH41,$B$1:$G$4,4)*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0))))","v":""},{"$f":"IF(AH41=\"\",\"\",IF(OR(AZ41=2,AZ41=3,AH41<DATE(2010,4,1),AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG41,$A$27:$C$32,2,TRUE),ROUND(AK41*VLOOKUP(AG41,$A$27:$C$32,3,TRUE)%,0))*IF(AG41=$A$36,$C$36,IF(AG41=$A$37,$C$37,IF(AG41=$A$38,$C$38,IF(AG41=$A$39,$C$39,IF(AG41=$A$40,$C$40,IF(AG41=$A$41,$C$41,1))))))*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0)))","v":""},{"$f":"IF(AH41=\"\",\"\",IF(OR(AZ41=3,AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1)),0,ROUND(IF(AZ41=2,VLOOKUP(AJ41,$A$20:$E$23,IF($B$19=VLOOKUP(AH41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH41,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ41,$A$20:$E$23,IF($B$19=VLOOKUP(AH41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH41,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0)))","v":""},{"$f":"IF(AH41=\"\",\"\",IF(OR(AG41<DATE(2010,4,1),AZ41=3,AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1)),0,ROUND(IF(AZ41=2,Main!$L$9/2,Main!$L$9)*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0)))","v":""},null,{"$f":"IF(AH41=\"\",\"\",IF(OR(AZ41=3,AJ41=VLOOKUP(AJ41,I!$I$2:$J$5,1)),0,ROUND(IF(AZ41=2,VLOOKUP(AK41,$A$11:$E$16,IF($B$10=VLOOKUP(AG41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG41,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK41,$A$11:$E$16,IF($B$10=VLOOKUP(AG41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG41,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI41)-DAY(AH41)+1)/DAY(EOMONTH(AH41,0)),0)))","v":""},0,{"$f":"IF(AH41=\"\",\"\",IF(AH41<=$AX$1,AW41-AY41,IF(AND(Main!$F$22=Main!$CA$24,AH41>$AX$1),ROUND(SUM(AK41,AM41)*10%,0),\"\")))","v":""},{"$f":"IF(AG41=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW41*DAY(EOMONTH(AH41,0))/(DAY(AI41)-DAY(AH41)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC41=\"\",\"\",MIN(EOMONTH(BC41,0),VLOOKUP(BC41,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC41,$E$47:$F$53)-1,IF(BC41<$B$2,$B$2-1,I!$Q$9),IF(BC41<$B$3,$B$3-1,I!$Q$9),IF(BC41<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC41,$H$47:$I$53)))","v":""},{"$f":"IF(BC41=\"\",\"\",VLOOKUP(BC41,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC41=\"\",\"\",ROUND(IF(BU41=3,0,IF(BU41=2,IF(BE41=VLOOKUP(BE41,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE41=VLOOKUP(BE41,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0))","v":""},{"$f":"IF(BC41=\"\",\"\",IF(BE41=VLOOKUP(BE41,I!$I$2:$J$5,1),0,ROUND(BF41*VLOOKUP(BC41,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC41=\"\",\"\",IF(OR(BU41=3,BE41=VLOOKUP(BE41,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE41*VLOOKUP(BC41,$B$1:$G$4,2)%,0),VLOOKUP(BC41,$B$2:$H$4,7,TRUE))*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0)))","v":""},{"$f":"IF(BC41=\"\",\"\",IF(OR(BC41<DATE(2010,4,1),$I$2=VLOOKUP(BC41,$B$2:$G$4,5,TRUE),BE41=VLOOKUP(BE41,I!$I$2:$J$5,1)),0,ROUND(IF(BU41=3,0,IF(BU41=2,MIN(ROUND(BE41*$G$13%,0),$G$14)/2,MIN(ROUND(BE41*$G$13%,0),$G$14)))*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0)))","v":""},null,{"$f":"IF(BC41=\"\",\"\",IF(BC41<DATE(2010,4,1),0,IF(OR(BU41=2,BU41=3,BE41=VLOOKUP(BE41,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC41,$B$1:$G$4,4)*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0))))","v":""},{"$f":"IF(BC41=\"\",\"\",IF(OR(BU41=2,BU41=3,BC41<DATE(2010,4,1),BE41=VLOOKUP(BE41,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB41,$A$27:$C$32,2,TRUE),ROUND(BF41*VLOOKUP(BB41,$A$27:$C$32,3,TRUE)%,0))*IF(BB41=$A$36,$C$36,IF(BB41=$A$37,$C$37,IF(BB41=$A$38,$C$38,IF(BB41=$A$39,$C$39,IF(BB41=$A$40,$C$40,IF(BB41=$A$41,$C$41,1))))))*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0)))","v":""},{"$f":"IF(BC41=\"\",\"\",IF(OR(BU41=3,BE41=VLOOKUP(BE41,I!$I$2:$J$5,1)),0,ROUND(IF(BU41=2,VLOOKUP(BE41,$A$20:$E$23,IF($B$19=VLOOKUP(BC41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC41,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE41,$A$20:$E$23,IF($B$19=VLOOKUP(BC41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC41,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0)))","v":""},{"$f":"IF(BC41=\"\",\"\",IF(OR(BB41<DATE(2010,4,1),BU41=3,BE41=VLOOKUP(BE41,I!$I$2:$J$5,1)),0,ROUND(IF(BU41=2,Main!$L$9/2,Main!$L$9)*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0)))","v":""},null,{"$f":"IF(BC41=\"\",\"\",IF(OR(BU41=3,BE41=VLOOKUP(BE41,I!$I$2:$J$5,1)),0,ROUND(IF(BU41=2,VLOOKUP(BF41,$A$11:$E$16,IF($B$10=VLOOKUP(BB41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB41,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF41,$A$11:$E$16,IF($B$10=VLOOKUP(BB41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB41,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD41)-DAY(BC41)+1)/DAY(EOMONTH(BC41,0)),0)))","v":""},0,{"$f":"IF(BC41=\"\",\"\",IF(BC41<=$AX$1,BR41-BT41,IF(AND(Main!$F$22=Main!$CA$24,BC41>$AX$1),ROUND(SUM(BF41,BH41)*10%,0),\"\")))","v":""},{"$f":"IF(BB41=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR41*DAY(EOMONTH(BC41,0))/(DAY(BD41)-DAY(BC41)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA41=\"\",\"\",MIN(EOMONTH(CA41,0),VLOOKUP(CA41,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA41,$E$47:$F$53)-1,IF(CA41<$B$2,$B$2-1,I!$Q$9),IF(CA41<$B$3,$B$3-1,I!$Q$9),IF(CA41<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA41,$H$47:$I$53)))","v":""},{"$f":"IF(CA41=\"\",\"\",VLOOKUP(CA41,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA41=\"\",\"\",ROUND(IF(CS41=3,0,IF(CS41=2,IF(CC41=VLOOKUP(CC41,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC41=VLOOKUP(CC41,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0))","v":""},{"$f":"IF(CA41=\"\",\"\",IF(CC41=VLOOKUP(CC41,I!$I$2:$J$5,1),0,ROUND(CD41*VLOOKUP(CA41,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA41=\"\",\"\",IF(OR(CS41=3,CC41=VLOOKUP(CC41,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC41*VLOOKUP(CA41,$B$1:$G$4,2)%,0),VLOOKUP(CA41,$B$2:$H$4,7,TRUE))*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0)))","v":""},{"$f":"IF(CA41=\"\",\"\",IF(OR(CA41<DATE(2010,4,1),$I$2=VLOOKUP(CA41,$B$2:$G$4,5,TRUE),CC41=VLOOKUP(CC41,I!$I$2:$J$5,1)),0,ROUND(IF(CS41=3,0,IF(CS41=2,MIN(ROUND(CC41*$G$13%,0),$G$14)/2,MIN(ROUND(CC41*$G$13%,0),$G$14)))*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0)))","v":""},null,{"$f":"IF(CA41=\"\",\"\",IF(CA41<DATE(2010,4,1),0,IF(OR(CS41=2,CS41=3,CC41=VLOOKUP(CC41,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA41,$B$1:$G$4,4)*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0))))","v":""},{"$f":"IF(CA41=\"\",\"\",IF(OR(CS41=2,CS41=3,CA41<DATE(2010,4,1),CC41=VLOOKUP(CC41,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ41,$A$27:$C$32,2,TRUE),ROUND(CD41*VLOOKUP(BZ41,$A$27:$C$32,3,TRUE)%,0))*IF(BZ41=$A$36,$C$36,IF(BZ41=$A$37,$C$37,IF(BZ41=$A$38,$C$38,IF(BZ41=$A$39,$C$39,IF(BZ41=$A$40,$C$40,IF(BZ41=$A$41,$C$41,1))))))*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0)))","v":""},{"$f":"IF(CA41=\"\",\"\",IF(OR(CS41=3,CC41=VLOOKUP(CC41,I!$I$2:$J$5,1)),0,ROUND(IF(CS41=2,VLOOKUP(CC41,$A$20:$E$23,IF($B$19=VLOOKUP(CA41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA41,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC41,$A$20:$E$23,IF($B$19=VLOOKUP(CA41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA41,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0)))","v":""},{"$f":"IF(CA41=\"\",\"\",IF(OR(BZ41<DATE(2010,4,1),CS41=3,CC41=VLOOKUP(CC41,I!$I$2:$J$5,1)),0,ROUND(IF(CS41=2,Main!$L$9/2,Main!$L$9)*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0)))","v":""},null,{"$f":"IF(CA41=\"\",\"\",IF(OR(CS41=3,CC41=VLOOKUP(CC41,I!$I$2:$J$5,1)),0,ROUND(IF(CS41=2,VLOOKUP(CD41,$A$11:$E$16,IF($B$10=VLOOKUP(BZ41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ41,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD41,$A$11:$E$16,IF($B$10=VLOOKUP(BZ41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ41,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB41)-DAY(CA41)+1)/DAY(EOMONTH(CA41,0)),0)))","v":""},0,{"$f":"IF(CA41=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD41,CF41)*10%,0),\"\"))","v":""},{"$f":"IF(BZ41=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP41*DAY(EOMONTH(CA41,0))/(DAY(CB41)-DAY(CA41)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV41=\"\",\"\",MIN(EOMONTH(CV41,0),VLOOKUP(CV41,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV41,$E$47:$F$53)-1,IF(CV41<$B$2,$B$2-1,I!$Q$9),IF(CV41<$B$3,$B$3-1,I!$Q$9),IF(CV41<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV41,$H$47:$I$53)))","v":""},{"$f":"IF(CV41=\"\",\"\",VLOOKUP(CV41,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV41=\"\",\"\",ROUND(IF(DN41=3,0,IF(DN41=2,IF(CX41=VLOOKUP(CX41,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX41=VLOOKUP(CX41,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0))","v":""},{"$f":"IF(CV41=\"\",\"\",IF(CX41=VLOOKUP(CX41,I!$I$2:$J$5,1),0,ROUND(CY41*VLOOKUP(CV41,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV41=\"\",\"\",IF(OR(DN41=3,CX41=VLOOKUP(CX41,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX41*VLOOKUP(CV41,$B$1:$G$4,2)%,0),VLOOKUP(CV41,$B$2:$H$4,7,TRUE))*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0)))","v":""},{"$f":"IF(CV41=\"\",\"\",IF(OR(CV41<DATE(2010,4,1),$I$2=VLOOKUP(CV41,$B$2:$G$4,5,TRUE),CX41=VLOOKUP(CX41,I!$I$2:$J$5,1)),0,ROUND(IF(DN41=3,0,IF(DN41=2,MIN(ROUND(CX41*$G$13%,0),$G$14)/2,MIN(ROUND(CX41*$G$13%,0),$G$14)))*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0)))","v":""},null,{"$f":"IF(CV41=\"\",\"\",IF(CV41<DATE(2010,4,1),0,IF(OR(DN41=2,DN41=3,CX41=VLOOKUP(CX41,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV41,$B$1:$G$4,4)*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0))))","v":""},{"$f":"IF(CV41=\"\",\"\",IF(OR(DN41=2,DN41=3,CV41<DATE(2010,4,1),CX41=VLOOKUP(CX41,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU41,$A$27:$C$32,2,TRUE),ROUND(CY41*VLOOKUP(CU41,$A$27:$C$32,3,TRUE)%,0))*IF(CU41=$A$36,$C$36,IF(CU41=$A$37,$C$37,IF(CU41=$A$38,$C$38,IF(CU41=$A$39,$C$39,IF(CU41=$A$40,$C$40,IF(CU41=$A$41,$C$41,1))))))*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0)))","v":""},{"$f":"IF(CV41=\"\",\"\",IF(OR(DN41=3,CX41=VLOOKUP(CX41,I!$I$2:$J$5,1)),0,ROUND(IF(DN41=2,VLOOKUP(CX41,$A$20:$E$23,IF($B$19=VLOOKUP(CV41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV41,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX41,$A$20:$E$23,IF($B$19=VLOOKUP(CV41,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV41,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV41,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0)))","v":""},{"$f":"IF(CV41=\"\",\"\",IF(OR(CU41<DATE(2010,4,1),DN41=3,CX41=VLOOKUP(CX41,I!$I$2:$J$5,1)),0,ROUND(IF(DN41=2,Main!$L$9/2,Main!$L$9)*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0)))","v":""},null,{"$f":"IF(CV41=\"\",\"\",IF(OR(DN41=3,CX41=VLOOKUP(CX41,I!$I$2:$J$5,1)),0,ROUND(IF(DN41=2,VLOOKUP(CY41,$A$11:$E$16,IF($B$10=VLOOKUP(CU41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU41,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY41,$A$11:$E$16,IF($B$10=VLOOKUP(CU41,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU41,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU41,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW41)-DAY(CV41)+1)/DAY(EOMONTH(CV41,0)),0)))","v":""},0,{"$f":"IF(CV41=\"\",\"\",IF(CX41=VLOOKUP(CX41,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY41,DA41)*10%,0),\"\")))","v":""},{"$f":"IF(CU41=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK41*DAY(EOMONTH(CV41,0))/(DAY(CW41)-DAY(CV41)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},{"$f":"Main!AB8","v":1},{"$f":"Main!AC8","v":"2013-04-01"},{"$f":"Main!AD8","v":"2013-04-01"},{"$nulls":25},"","",{"$f":"IF(AH42=\"\",\"\",MIN(EOMONTH(AH42,0),VLOOKUP(AH42,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH42,$E$47:$F$53)-1,IF(AH42<$B$2,$B$2-1,I!$Q$9),IF(AH42<$B$3,$B$3-1,I!$Q$9),IF(AH42<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH42,$H$47:$I$53)))","v":""},{"$f":"IF(AH42=\"\",\"\",VLOOKUP(AH42,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH42=\"\",\"\",ROUND(IF(AZ42=3,0,IF(AZ42=2,IF(AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0))","v":""},{"$f":"IF(AH42=\"\",\"\",IF(AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1),0,ROUND(AK42*VLOOKUP(AH42,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH42=\"\",\"\",IF(OR(AZ42=3,AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ42*VLOOKUP(AH42,$B$1:$G$4,2)%,0),VLOOKUP(AH42,$B$2:$H$4,7,TRUE))*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0)))","v":""},{"$f":"IF(AH42=\"\",\"\",IF(OR(AH42<DATE(2010,4,1),$I$2=VLOOKUP(AH42,$B$2:$G$4,5,TRUE),AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1)),0,ROUND(IF(AZ42=3,0,IF(AZ42=2,MIN(ROUND(AJ42*$G$13%,0),$G$14)/2,MIN(ROUND(AJ42*$G$13%,0),$G$14)))*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0)))","v":""},null,{"$f":"IF(AH42=\"\",\"\",IF(AH42<DATE(2010,4,1),0,IF(OR(AZ42=2,AZ42=3,AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH42,$B$1:$G$4,4)*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0))))","v":""},{"$f":"IF(AH42=\"\",\"\",IF(OR(AZ42=2,AZ42=3,AH42<DATE(2010,4,1),AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG42,$A$27:$C$32,2,TRUE),ROUND(AK42*VLOOKUP(AG42,$A$27:$C$32,3,TRUE)%,0))*IF(AG42=$A$36,$C$36,IF(AG42=$A$37,$C$37,IF(AG42=$A$38,$C$38,IF(AG42=$A$39,$C$39,IF(AG42=$A$40,$C$40,IF(AG42=$A$41,$C$41,1))))))*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0)))","v":""},{"$f":"IF(AH42=\"\",\"\",IF(OR(AZ42=3,AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1)),0,ROUND(IF(AZ42=2,VLOOKUP(AJ42,$A$20:$E$23,IF($B$19=VLOOKUP(AH42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH42,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ42,$A$20:$E$23,IF($B$19=VLOOKUP(AH42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH42,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0)))","v":""},{"$f":"IF(AH42=\"\",\"\",IF(OR(AG42<DATE(2010,4,1),AZ42=3,AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1)),0,ROUND(IF(AZ42=2,Main!$L$9/2,Main!$L$9)*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0)))","v":""},null,{"$f":"IF(AH42=\"\",\"\",IF(OR(AZ42=3,AJ42=VLOOKUP(AJ42,I!$I$2:$J$5,1)),0,ROUND(IF(AZ42=2,VLOOKUP(AK42,$A$11:$E$16,IF($B$10=VLOOKUP(AG42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG42,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK42,$A$11:$E$16,IF($B$10=VLOOKUP(AG42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG42,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI42)-DAY(AH42)+1)/DAY(EOMONTH(AH42,0)),0)))","v":""},0,{"$f":"IF(AH42=\"\",\"\",IF(AH42<=$AX$1,AW42-AY42,IF(AND(Main!$F$22=Main!$CA$24,AH42>$AX$1),ROUND(SUM(AK42,AM42)*10%,0),\"\")))","v":""},{"$f":"IF(AG42=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW42*DAY(EOMONTH(AH42,0))/(DAY(AI42)-DAY(AH42)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC42=\"\",\"\",MIN(EOMONTH(BC42,0),VLOOKUP(BC42,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC42,$E$47:$F$53)-1,IF(BC42<$B$2,$B$2-1,I!$Q$9),IF(BC42<$B$3,$B$3-1,I!$Q$9),IF(BC42<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC42,$H$47:$I$53)))","v":""},{"$f":"IF(BC42=\"\",\"\",VLOOKUP(BC42,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC42=\"\",\"\",ROUND(IF(BU42=3,0,IF(BU42=2,IF(BE42=VLOOKUP(BE42,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE42=VLOOKUP(BE42,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0))","v":""},{"$f":"IF(BC42=\"\",\"\",IF(BE42=VLOOKUP(BE42,I!$I$2:$J$5,1),0,ROUND(BF42*VLOOKUP(BC42,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC42=\"\",\"\",IF(OR(BU42=3,BE42=VLOOKUP(BE42,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE42*VLOOKUP(BC42,$B$1:$G$4,2)%,0),VLOOKUP(BC42,$B$2:$H$4,7,TRUE))*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0)))","v":""},{"$f":"IF(BC42=\"\",\"\",IF(OR(BC42<DATE(2010,4,1),$I$2=VLOOKUP(BC42,$B$2:$G$4,5,TRUE),BE42=VLOOKUP(BE42,I!$I$2:$J$5,1)),0,ROUND(IF(BU42=3,0,IF(BU42=2,MIN(ROUND(BE42*$G$13%,0),$G$14)/2,MIN(ROUND(BE42*$G$13%,0),$G$14)))*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0)))","v":""},null,{"$f":"IF(BC42=\"\",\"\",IF(BC42<DATE(2010,4,1),0,IF(OR(BU42=2,BU42=3,BE42=VLOOKUP(BE42,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC42,$B$1:$G$4,4)*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0))))","v":""},{"$f":"IF(BC42=\"\",\"\",IF(OR(BU42=2,BU42=3,BC42<DATE(2010,4,1),BE42=VLOOKUP(BE42,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB42,$A$27:$C$32,2,TRUE),ROUND(BF42*VLOOKUP(BB42,$A$27:$C$32,3,TRUE)%,0))*IF(BB42=$A$36,$C$36,IF(BB42=$A$37,$C$37,IF(BB42=$A$38,$C$38,IF(BB42=$A$39,$C$39,IF(BB42=$A$40,$C$40,IF(BB42=$A$41,$C$41,1))))))*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0)))","v":""},{"$f":"IF(BC42=\"\",\"\",IF(OR(BU42=3,BE42=VLOOKUP(BE42,I!$I$2:$J$5,1)),0,ROUND(IF(BU42=2,VLOOKUP(BE42,$A$20:$E$23,IF($B$19=VLOOKUP(BC42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC42,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE42,$A$20:$E$23,IF($B$19=VLOOKUP(BC42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC42,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0)))","v":""},{"$f":"IF(BC42=\"\",\"\",IF(OR(BB42<DATE(2010,4,1),BU42=3,BE42=VLOOKUP(BE42,I!$I$2:$J$5,1)),0,ROUND(IF(BU42=2,Main!$L$9/2,Main!$L$9)*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0)))","v":""},null,{"$f":"IF(BC42=\"\",\"\",IF(OR(BU42=3,BE42=VLOOKUP(BE42,I!$I$2:$J$5,1)),0,ROUND(IF(BU42=2,VLOOKUP(BF42,$A$11:$E$16,IF($B$10=VLOOKUP(BB42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB42,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF42,$A$11:$E$16,IF($B$10=VLOOKUP(BB42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB42,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD42)-DAY(BC42)+1)/DAY(EOMONTH(BC42,0)),0)))","v":""},0,{"$f":"IF(BC42=\"\",\"\",IF(BC42<=$AX$1,BR42-BT42,IF(AND(Main!$F$22=Main!$CA$24,BC42>$AX$1),ROUND(SUM(BF42,BH42)*10%,0),\"\")))","v":""},{"$f":"IF(BB42=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR42*DAY(EOMONTH(BC42,0))/(DAY(BD42)-DAY(BC42)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA42=\"\",\"\",MIN(EOMONTH(CA42,0),VLOOKUP(CA42,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA42,$E$47:$F$53)-1,IF(CA42<$B$2,$B$2-1,I!$Q$9),IF(CA42<$B$3,$B$3-1,I!$Q$9),IF(CA42<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA42,$H$47:$I$53)))","v":""},{"$f":"IF(CA42=\"\",\"\",VLOOKUP(CA42,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA42=\"\",\"\",ROUND(IF(CS42=3,0,IF(CS42=2,IF(CC42=VLOOKUP(CC42,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC42=VLOOKUP(CC42,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0))","v":""},{"$f":"IF(CA42=\"\",\"\",IF(CC42=VLOOKUP(CC42,I!$I$2:$J$5,1),0,ROUND(CD42*VLOOKUP(CA42,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA42=\"\",\"\",IF(OR(CS42=3,CC42=VLOOKUP(CC42,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC42*VLOOKUP(CA42,$B$1:$G$4,2)%,0),VLOOKUP(CA42,$B$2:$H$4,7,TRUE))*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0)))","v":""},{"$f":"IF(CA42=\"\",\"\",IF(OR(CA42<DATE(2010,4,1),$I$2=VLOOKUP(CA42,$B$2:$G$4,5,TRUE),CC42=VLOOKUP(CC42,I!$I$2:$J$5,1)),0,ROUND(IF(CS42=3,0,IF(CS42=2,MIN(ROUND(CC42*$G$13%,0),$G$14)/2,MIN(ROUND(CC42*$G$13%,0),$G$14)))*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0)))","v":""},null,{"$f":"IF(CA42=\"\",\"\",IF(CA42<DATE(2010,4,1),0,IF(OR(CS42=2,CS42=3,CC42=VLOOKUP(CC42,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA42,$B$1:$G$4,4)*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0))))","v":""},{"$f":"IF(CA42=\"\",\"\",IF(OR(CS42=2,CS42=3,CA42<DATE(2010,4,1),CC42=VLOOKUP(CC42,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ42,$A$27:$C$32,2,TRUE),ROUND(CD42*VLOOKUP(BZ42,$A$27:$C$32,3,TRUE)%,0))*IF(BZ42=$A$36,$C$36,IF(BZ42=$A$37,$C$37,IF(BZ42=$A$38,$C$38,IF(BZ42=$A$39,$C$39,IF(BZ42=$A$40,$C$40,IF(BZ42=$A$41,$C$41,1))))))*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0)))","v":""},{"$f":"IF(CA42=\"\",\"\",IF(OR(CS42=3,CC42=VLOOKUP(CC42,I!$I$2:$J$5,1)),0,ROUND(IF(CS42=2,VLOOKUP(CC42,$A$20:$E$23,IF($B$19=VLOOKUP(CA42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA42,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC42,$A$20:$E$23,IF($B$19=VLOOKUP(CA42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA42,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0)))","v":""},{"$f":"IF(CA42=\"\",\"\",IF(OR(BZ42<DATE(2010,4,1),CS42=3,CC42=VLOOKUP(CC42,I!$I$2:$J$5,1)),0,ROUND(IF(CS42=2,Main!$L$9/2,Main!$L$9)*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0)))","v":""},null,{"$f":"IF(CA42=\"\",\"\",IF(OR(CS42=3,CC42=VLOOKUP(CC42,I!$I$2:$J$5,1)),0,ROUND(IF(CS42=2,VLOOKUP(CD42,$A$11:$E$16,IF($B$10=VLOOKUP(BZ42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ42,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD42,$A$11:$E$16,IF($B$10=VLOOKUP(BZ42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ42,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB42)-DAY(CA42)+1)/DAY(EOMONTH(CA42,0)),0)))","v":""},0,{"$f":"IF(CA42=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD42,CF42)*10%,0),\"\"))","v":""},{"$f":"IF(BZ42=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP42*DAY(EOMONTH(CA42,0))/(DAY(CB42)-DAY(CA42)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV42=\"\",\"\",MIN(EOMONTH(CV42,0),VLOOKUP(CV42,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV42,$E$47:$F$53)-1,IF(CV42<$B$2,$B$2-1,I!$Q$9),IF(CV42<$B$3,$B$3-1,I!$Q$9),IF(CV42<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV42,$H$47:$I$53)))","v":""},{"$f":"IF(CV42=\"\",\"\",VLOOKUP(CV42,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV42=\"\",\"\",ROUND(IF(DN42=3,0,IF(DN42=2,IF(CX42=VLOOKUP(CX42,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX42=VLOOKUP(CX42,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0))","v":""},{"$f":"IF(CV42=\"\",\"\",IF(CX42=VLOOKUP(CX42,I!$I$2:$J$5,1),0,ROUND(CY42*VLOOKUP(CV42,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV42=\"\",\"\",IF(OR(DN42=3,CX42=VLOOKUP(CX42,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX42*VLOOKUP(CV42,$B$1:$G$4,2)%,0),VLOOKUP(CV42,$B$2:$H$4,7,TRUE))*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0)))","v":""},{"$f":"IF(CV42=\"\",\"\",IF(OR(CV42<DATE(2010,4,1),$I$2=VLOOKUP(CV42,$B$2:$G$4,5,TRUE),CX42=VLOOKUP(CX42,I!$I$2:$J$5,1)),0,ROUND(IF(DN42=3,0,IF(DN42=2,MIN(ROUND(CX42*$G$13%,0),$G$14)/2,MIN(ROUND(CX42*$G$13%,0),$G$14)))*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0)))","v":""},null,{"$f":"IF(CV42=\"\",\"\",IF(CV42<DATE(2010,4,1),0,IF(OR(DN42=2,DN42=3,CX42=VLOOKUP(CX42,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV42,$B$1:$G$4,4)*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0))))","v":""},{"$f":"IF(CV42=\"\",\"\",IF(OR(DN42=2,DN42=3,CV42<DATE(2010,4,1),CX42=VLOOKUP(CX42,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU42,$A$27:$C$32,2,TRUE),ROUND(CY42*VLOOKUP(CU42,$A$27:$C$32,3,TRUE)%,0))*IF(CU42=$A$36,$C$36,IF(CU42=$A$37,$C$37,IF(CU42=$A$38,$C$38,IF(CU42=$A$39,$C$39,IF(CU42=$A$40,$C$40,IF(CU42=$A$41,$C$41,1))))))*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0)))","v":""},{"$f":"IF(CV42=\"\",\"\",IF(OR(DN42=3,CX42=VLOOKUP(CX42,I!$I$2:$J$5,1)),0,ROUND(IF(DN42=2,VLOOKUP(CX42,$A$20:$E$23,IF($B$19=VLOOKUP(CV42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV42,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX42,$A$20:$E$23,IF($B$19=VLOOKUP(CV42,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV42,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV42,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0)))","v":""},{"$f":"IF(CV42=\"\",\"\",IF(OR(CU42<DATE(2010,4,1),DN42=3,CX42=VLOOKUP(CX42,I!$I$2:$J$5,1)),0,ROUND(IF(DN42=2,Main!$L$9/2,Main!$L$9)*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0)))","v":""},null,{"$f":"IF(CV42=\"\",\"\",IF(OR(DN42=3,CX42=VLOOKUP(CX42,I!$I$2:$J$5,1)),0,ROUND(IF(DN42=2,VLOOKUP(CY42,$A$11:$E$16,IF($B$10=VLOOKUP(CU42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU42,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY42,$A$11:$E$16,IF($B$10=VLOOKUP(CU42,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU42,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU42,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW42)-DAY(CV42)+1)/DAY(EOMONTH(CV42,0)),0)))","v":""},0,{"$f":"IF(CV42=\"\",\"\",IF(CX42=VLOOKUP(CX42,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY42,DA42)*10%,0),\"\")))","v":""},{"$f":"IF(CU42=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK42*DAY(EOMONTH(CV42,0))/(DAY(CW42)-DAY(CV42)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},{"$f":"Main!AB9","v":1},{"$f":"Main!AC9","v":"2013-04-01"},{"$f":"Main!AD9","v":"2013-04-01"},{"$nulls":25},"","",{"$f":"IF(AH43=\"\",\"\",MIN(EOMONTH(AH43,0),VLOOKUP(AH43,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH43,$E$47:$F$53)-1,IF(AH43<$B$2,$B$2-1,I!$Q$9),IF(AH43<$B$3,$B$3-1,I!$Q$9),IF(AH43<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH43,$H$47:$I$53)))","v":""},{"$f":"IF(AH43=\"\",\"\",VLOOKUP(AH43,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH43=\"\",\"\",ROUND(IF(AZ43=3,0,IF(AZ43=2,IF(AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0))","v":""},{"$f":"IF(AH43=\"\",\"\",IF(AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1),0,ROUND(AK43*VLOOKUP(AH43,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH43=\"\",\"\",IF(OR(AZ43=3,AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ43*VLOOKUP(AH43,$B$1:$G$4,2)%,0),VLOOKUP(AH43,$B$2:$H$4,7,TRUE))*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0)))","v":""},{"$f":"IF(AH43=\"\",\"\",IF(OR(AH43<DATE(2010,4,1),$I$2=VLOOKUP(AH43,$B$2:$G$4,5,TRUE),AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1)),0,ROUND(IF(AZ43=3,0,IF(AZ43=2,MIN(ROUND(AJ43*$G$13%,0),$G$14)/2,MIN(ROUND(AJ43*$G$13%,0),$G$14)))*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0)))","v":""},null,{"$f":"IF(AH43=\"\",\"\",IF(AH43<DATE(2010,4,1),0,IF(OR(AZ43=2,AZ43=3,AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH43,$B$1:$G$4,4)*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0))))","v":""},{"$f":"IF(AH43=\"\",\"\",IF(OR(AZ43=2,AZ43=3,AH43<DATE(2010,4,1),AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG43,$A$27:$C$32,2,TRUE),ROUND(AK43*VLOOKUP(AG43,$A$27:$C$32,3,TRUE)%,0))*IF(AG43=$A$36,$C$36,IF(AG43=$A$37,$C$37,IF(AG43=$A$38,$C$38,IF(AG43=$A$39,$C$39,IF(AG43=$A$40,$C$40,IF(AG43=$A$41,$C$41,1))))))*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0)))","v":""},{"$f":"IF(AH43=\"\",\"\",IF(OR(AZ43=3,AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1)),0,ROUND(IF(AZ43=2,VLOOKUP(AJ43,$A$20:$E$23,IF($B$19=VLOOKUP(AH43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH43,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ43,$A$20:$E$23,IF($B$19=VLOOKUP(AH43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH43,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0)))","v":""},{"$f":"IF(AH43=\"\",\"\",IF(OR(AG43<DATE(2010,4,1),AZ43=3,AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1)),0,ROUND(IF(AZ43=2,Main!$L$9/2,Main!$L$9)*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0)))","v":""},null,{"$f":"IF(AH43=\"\",\"\",IF(OR(AZ43=3,AJ43=VLOOKUP(AJ43,I!$I$2:$J$5,1)),0,ROUND(IF(AZ43=2,VLOOKUP(AK43,$A$11:$E$16,IF($B$10=VLOOKUP(AG43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG43,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK43,$A$11:$E$16,IF($B$10=VLOOKUP(AG43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG43,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI43)-DAY(AH43)+1)/DAY(EOMONTH(AH43,0)),0)))","v":""},0,{"$f":"IF(AH43=\"\",\"\",IF(AH43<=$AX$1,AW43-AY43,IF(AND(Main!$F$22=Main!$CA$24,AH43>$AX$1),ROUND(SUM(AK43,AM43)*10%,0),\"\")))","v":""},{"$f":"IF(AG43=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW43*DAY(EOMONTH(AH43,0))/(DAY(AI43)-DAY(AH43)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC43=\"\",\"\",MIN(EOMONTH(BC43,0),VLOOKUP(BC43,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC43,$E$47:$F$53)-1,IF(BC43<$B$2,$B$2-1,I!$Q$9),IF(BC43<$B$3,$B$3-1,I!$Q$9),IF(BC43<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC43,$H$47:$I$53)))","v":""},{"$f":"IF(BC43=\"\",\"\",VLOOKUP(BC43,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC43=\"\",\"\",ROUND(IF(BU43=3,0,IF(BU43=2,IF(BE43=VLOOKUP(BE43,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE43=VLOOKUP(BE43,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0))","v":""},{"$f":"IF(BC43=\"\",\"\",IF(BE43=VLOOKUP(BE43,I!$I$2:$J$5,1),0,ROUND(BF43*VLOOKUP(BC43,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC43=\"\",\"\",IF(OR(BU43=3,BE43=VLOOKUP(BE43,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE43*VLOOKUP(BC43,$B$1:$G$4,2)%,0),VLOOKUP(BC43,$B$2:$H$4,7,TRUE))*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0)))","v":""},{"$f":"IF(BC43=\"\",\"\",IF(OR(BC43<DATE(2010,4,1),$I$2=VLOOKUP(BC43,$B$2:$G$4,5,TRUE),BE43=VLOOKUP(BE43,I!$I$2:$J$5,1)),0,ROUND(IF(BU43=3,0,IF(BU43=2,MIN(ROUND(BE43*$G$13%,0),$G$14)/2,MIN(ROUND(BE43*$G$13%,0),$G$14)))*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0)))","v":""},null,{"$f":"IF(BC43=\"\",\"\",IF(BC43<DATE(2010,4,1),0,IF(OR(BU43=2,BU43=3,BE43=VLOOKUP(BE43,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC43,$B$1:$G$4,4)*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0))))","v":""},{"$f":"IF(BC43=\"\",\"\",IF(OR(BU43=2,BU43=3,BC43<DATE(2010,4,1),BE43=VLOOKUP(BE43,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB43,$A$27:$C$32,2,TRUE),ROUND(BF43*VLOOKUP(BB43,$A$27:$C$32,3,TRUE)%,0))*IF(BB43=$A$36,$C$36,IF(BB43=$A$37,$C$37,IF(BB43=$A$38,$C$38,IF(BB43=$A$39,$C$39,IF(BB43=$A$40,$C$40,IF(BB43=$A$41,$C$41,1))))))*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0)))","v":""},{"$f":"IF(BC43=\"\",\"\",IF(OR(BU43=3,BE43=VLOOKUP(BE43,I!$I$2:$J$5,1)),0,ROUND(IF(BU43=2,VLOOKUP(BE43,$A$20:$E$23,IF($B$19=VLOOKUP(BC43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC43,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE43,$A$20:$E$23,IF($B$19=VLOOKUP(BC43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC43,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0)))","v":""},{"$f":"IF(BC43=\"\",\"\",IF(OR(BB43<DATE(2010,4,1),BU43=3,BE43=VLOOKUP(BE43,I!$I$2:$J$5,1)),0,ROUND(IF(BU43=2,Main!$L$9/2,Main!$L$9)*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0)))","v":""},null,{"$f":"IF(BC43=\"\",\"\",IF(OR(BU43=3,BE43=VLOOKUP(BE43,I!$I$2:$J$5,1)),0,ROUND(IF(BU43=2,VLOOKUP(BF43,$A$11:$E$16,IF($B$10=VLOOKUP(BB43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB43,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF43,$A$11:$E$16,IF($B$10=VLOOKUP(BB43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB43,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD43)-DAY(BC43)+1)/DAY(EOMONTH(BC43,0)),0)))","v":""},0,{"$f":"IF(BC43=\"\",\"\",IF(BC43<=$AX$1,BR43-BT43,IF(AND(Main!$F$22=Main!$CA$24,BC43>$AX$1),ROUND(SUM(BF43,BH43)*10%,0),\"\")))","v":""},{"$f":"IF(BB43=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR43*DAY(EOMONTH(BC43,0))/(DAY(BD43)-DAY(BC43)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA43=\"\",\"\",MIN(EOMONTH(CA43,0),VLOOKUP(CA43,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA43,$E$47:$F$53)-1,IF(CA43<$B$2,$B$2-1,I!$Q$9),IF(CA43<$B$3,$B$3-1,I!$Q$9),IF(CA43<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA43,$H$47:$I$53)))","v":""},{"$f":"IF(CA43=\"\",\"\",VLOOKUP(CA43,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA43=\"\",\"\",ROUND(IF(CS43=3,0,IF(CS43=2,IF(CC43=VLOOKUP(CC43,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC43=VLOOKUP(CC43,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0))","v":""},{"$f":"IF(CA43=\"\",\"\",IF(CC43=VLOOKUP(CC43,I!$I$2:$J$5,1),0,ROUND(CD43*VLOOKUP(CA43,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA43=\"\",\"\",IF(OR(CS43=3,CC43=VLOOKUP(CC43,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC43*VLOOKUP(CA43,$B$1:$G$4,2)%,0),VLOOKUP(CA43,$B$2:$H$4,7,TRUE))*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0)))","v":""},{"$f":"IF(CA43=\"\",\"\",IF(OR(CA43<DATE(2010,4,1),$I$2=VLOOKUP(CA43,$B$2:$G$4,5,TRUE),CC43=VLOOKUP(CC43,I!$I$2:$J$5,1)),0,ROUND(IF(CS43=3,0,IF(CS43=2,MIN(ROUND(CC43*$G$13%,0),$G$14)/2,MIN(ROUND(CC43*$G$13%,0),$G$14)))*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0)))","v":""},null,{"$f":"IF(CA43=\"\",\"\",IF(CA43<DATE(2010,4,1),0,IF(OR(CS43=2,CS43=3,CC43=VLOOKUP(CC43,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA43,$B$1:$G$4,4)*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0))))","v":""},{"$f":"IF(CA43=\"\",\"\",IF(OR(CS43=2,CS43=3,CA43<DATE(2010,4,1),CC43=VLOOKUP(CC43,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ43,$A$27:$C$32,2,TRUE),ROUND(CD43*VLOOKUP(BZ43,$A$27:$C$32,3,TRUE)%,0))*IF(BZ43=$A$36,$C$36,IF(BZ43=$A$37,$C$37,IF(BZ43=$A$38,$C$38,IF(BZ43=$A$39,$C$39,IF(BZ43=$A$40,$C$40,IF(BZ43=$A$41,$C$41,1))))))*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0)))","v":""},{"$f":"IF(CA43=\"\",\"\",IF(OR(CS43=3,CC43=VLOOKUP(CC43,I!$I$2:$J$5,1)),0,ROUND(IF(CS43=2,VLOOKUP(CC43,$A$20:$E$23,IF($B$19=VLOOKUP(CA43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA43,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC43,$A$20:$E$23,IF($B$19=VLOOKUP(CA43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA43,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0)))","v":""},{"$f":"IF(CA43=\"\",\"\",IF(OR(BZ43<DATE(2010,4,1),CS43=3,CC43=VLOOKUP(CC43,I!$I$2:$J$5,1)),0,ROUND(IF(CS43=2,Main!$L$9/2,Main!$L$9)*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0)))","v":""},null,{"$f":"IF(CA43=\"\",\"\",IF(OR(CS43=3,CC43=VLOOKUP(CC43,I!$I$2:$J$5,1)),0,ROUND(IF(CS43=2,VLOOKUP(CD43,$A$11:$E$16,IF($B$10=VLOOKUP(BZ43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ43,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD43,$A$11:$E$16,IF($B$10=VLOOKUP(BZ43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ43,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB43)-DAY(CA43)+1)/DAY(EOMONTH(CA43,0)),0)))","v":""},0,{"$f":"IF(CA43=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD43,CF43)*10%,0),\"\"))","v":""},{"$f":"IF(BZ43=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP43*DAY(EOMONTH(CA43,0))/(DAY(CB43)-DAY(CA43)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV43=\"\",\"\",MIN(EOMONTH(CV43,0),VLOOKUP(CV43,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV43,$E$47:$F$53)-1,IF(CV43<$B$2,$B$2-1,I!$Q$9),IF(CV43<$B$3,$B$3-1,I!$Q$9),IF(CV43<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV43,$H$47:$I$53)))","v":""},{"$f":"IF(CV43=\"\",\"\",VLOOKUP(CV43,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV43=\"\",\"\",ROUND(IF(DN43=3,0,IF(DN43=2,IF(CX43=VLOOKUP(CX43,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX43=VLOOKUP(CX43,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0))","v":""},{"$f":"IF(CV43=\"\",\"\",IF(CX43=VLOOKUP(CX43,I!$I$2:$J$5,1),0,ROUND(CY43*VLOOKUP(CV43,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV43=\"\",\"\",IF(OR(DN43=3,CX43=VLOOKUP(CX43,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX43*VLOOKUP(CV43,$B$1:$G$4,2)%,0),VLOOKUP(CV43,$B$2:$H$4,7,TRUE))*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0)))","v":""},{"$f":"IF(CV43=\"\",\"\",IF(OR(CV43<DATE(2010,4,1),$I$2=VLOOKUP(CV43,$B$2:$G$4,5,TRUE),CX43=VLOOKUP(CX43,I!$I$2:$J$5,1)),0,ROUND(IF(DN43=3,0,IF(DN43=2,MIN(ROUND(CX43*$G$13%,0),$G$14)/2,MIN(ROUND(CX43*$G$13%,0),$G$14)))*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0)))","v":""},null,{"$f":"IF(CV43=\"\",\"\",IF(CV43<DATE(2010,4,1),0,IF(OR(DN43=2,DN43=3,CX43=VLOOKUP(CX43,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV43,$B$1:$G$4,4)*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0))))","v":""},{"$f":"IF(CV43=\"\",\"\",IF(OR(DN43=2,DN43=3,CV43<DATE(2010,4,1),CX43=VLOOKUP(CX43,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU43,$A$27:$C$32,2,TRUE),ROUND(CY43*VLOOKUP(CU43,$A$27:$C$32,3,TRUE)%,0))*IF(CU43=$A$36,$C$36,IF(CU43=$A$37,$C$37,IF(CU43=$A$38,$C$38,IF(CU43=$A$39,$C$39,IF(CU43=$A$40,$C$40,IF(CU43=$A$41,$C$41,1))))))*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0)))","v":""},{"$f":"IF(CV43=\"\",\"\",IF(OR(DN43=3,CX43=VLOOKUP(CX43,I!$I$2:$J$5,1)),0,ROUND(IF(DN43=2,VLOOKUP(CX43,$A$20:$E$23,IF($B$19=VLOOKUP(CV43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV43,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX43,$A$20:$E$23,IF($B$19=VLOOKUP(CV43,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV43,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV43,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0)))","v":""},{"$f":"IF(CV43=\"\",\"\",IF(OR(CU43<DATE(2010,4,1),DN43=3,CX43=VLOOKUP(CX43,I!$I$2:$J$5,1)),0,ROUND(IF(DN43=2,Main!$L$9/2,Main!$L$9)*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0)))","v":""},null,{"$f":"IF(CV43=\"\",\"\",IF(OR(DN43=3,CX43=VLOOKUP(CX43,I!$I$2:$J$5,1)),0,ROUND(IF(DN43=2,VLOOKUP(CY43,$A$11:$E$16,IF($B$10=VLOOKUP(CU43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU43,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY43,$A$11:$E$16,IF($B$10=VLOOKUP(CU43,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU43,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU43,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW43)-DAY(CV43)+1)/DAY(EOMONTH(CV43,0)),0)))","v":""},0,{"$f":"IF(CV43=\"\",\"\",IF(CX43=VLOOKUP(CX43,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY43,DA43)*10%,0),\"\")))","v":""},{"$f":"IF(CU43=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK43*DAY(EOMONTH(CV43,0))/(DAY(CW43)-DAY(CV43)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":32},"","",{"$f":"IF(AH44=\"\",\"\",MIN(EOMONTH(AH44,0),VLOOKUP(AH44,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH44,$E$47:$F$53)-1,IF(AH44<$B$2,$B$2-1,I!$Q$9),IF(AH44<$B$3,$B$3-1,I!$Q$9),IF(AH44<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH44,$H$47:$I$53)))","v":""},{"$f":"IF(AH44=\"\",\"\",VLOOKUP(AH44,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH44=\"\",\"\",ROUND(IF(AZ44=3,0,IF(AZ44=2,IF(AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0))","v":""},{"$f":"IF(AH44=\"\",\"\",IF(AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1),0,ROUND(AK44*VLOOKUP(AH44,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH44=\"\",\"\",IF(OR(AZ44=3,AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ44*VLOOKUP(AH44,$B$1:$G$4,2)%,0),VLOOKUP(AH44,$B$2:$H$4,7,TRUE))*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0)))","v":""},{"$f":"IF(AH44=\"\",\"\",IF(OR(AH44<DATE(2010,4,1),$I$2=VLOOKUP(AH44,$B$2:$G$4,5,TRUE),AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1)),0,ROUND(IF(AZ44=3,0,IF(AZ44=2,MIN(ROUND(AJ44*$G$13%,0),$G$14)/2,MIN(ROUND(AJ44*$G$13%,0),$G$14)))*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0)))","v":""},null,{"$f":"IF(AH44=\"\",\"\",IF(AH44<DATE(2010,4,1),0,IF(OR(AZ44=2,AZ44=3,AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH44,$B$1:$G$4,4)*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0))))","v":""},{"$f":"IF(AH44=\"\",\"\",IF(OR(AZ44=2,AZ44=3,AH44<DATE(2010,4,1),AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG44,$A$27:$C$32,2,TRUE),ROUND(AK44*VLOOKUP(AG44,$A$27:$C$32,3,TRUE)%,0))*IF(AG44=$A$36,$C$36,IF(AG44=$A$37,$C$37,IF(AG44=$A$38,$C$38,IF(AG44=$A$39,$C$39,IF(AG44=$A$40,$C$40,IF(AG44=$A$41,$C$41,1))))))*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0)))","v":""},{"$f":"IF(AH44=\"\",\"\",IF(OR(AZ44=3,AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1)),0,ROUND(IF(AZ44=2,VLOOKUP(AJ44,$A$20:$E$23,IF($B$19=VLOOKUP(AH44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH44,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ44,$A$20:$E$23,IF($B$19=VLOOKUP(AH44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH44,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0)))","v":""},{"$f":"IF(AH44=\"\",\"\",IF(OR(AG44<DATE(2010,4,1),AZ44=3,AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1)),0,ROUND(IF(AZ44=2,Main!$L$9/2,Main!$L$9)*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0)))","v":""},null,{"$f":"IF(AH44=\"\",\"\",IF(OR(AZ44=3,AJ44=VLOOKUP(AJ44,I!$I$2:$J$5,1)),0,ROUND(IF(AZ44=2,VLOOKUP(AK44,$A$11:$E$16,IF($B$10=VLOOKUP(AG44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG44,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK44,$A$11:$E$16,IF($B$10=VLOOKUP(AG44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG44,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI44)-DAY(AH44)+1)/DAY(EOMONTH(AH44,0)),0)))","v":""},0,{"$f":"IF(AH44=\"\",\"\",IF(AH44<=$AX$1,AW44-AY44,IF(AND(Main!$F$22=Main!$CA$24,AH44>$AX$1),ROUND(SUM(AK44,AM44)*10%,0),\"\")))","v":""},{"$f":"IF(AG44=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW44*DAY(EOMONTH(AH44,0))/(DAY(AI44)-DAY(AH44)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC44=\"\",\"\",MIN(EOMONTH(BC44,0),VLOOKUP(BC44,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC44,$E$47:$F$53)-1,IF(BC44<$B$2,$B$2-1,I!$Q$9),IF(BC44<$B$3,$B$3-1,I!$Q$9),IF(BC44<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC44,$H$47:$I$53)))","v":""},{"$f":"IF(BC44=\"\",\"\",VLOOKUP(BC44,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC44=\"\",\"\",ROUND(IF(BU44=3,0,IF(BU44=2,IF(BE44=VLOOKUP(BE44,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE44=VLOOKUP(BE44,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0))","v":""},{"$f":"IF(BC44=\"\",\"\",IF(BE44=VLOOKUP(BE44,I!$I$2:$J$5,1),0,ROUND(BF44*VLOOKUP(BC44,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC44=\"\",\"\",IF(OR(BU44=3,BE44=VLOOKUP(BE44,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE44*VLOOKUP(BC44,$B$1:$G$4,2)%,0),VLOOKUP(BC44,$B$2:$H$4,7,TRUE))*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0)))","v":""},{"$f":"IF(BC44=\"\",\"\",IF(OR(BC44<DATE(2010,4,1),$I$2=VLOOKUP(BC44,$B$2:$G$4,5,TRUE),BE44=VLOOKUP(BE44,I!$I$2:$J$5,1)),0,ROUND(IF(BU44=3,0,IF(BU44=2,MIN(ROUND(BE44*$G$13%,0),$G$14)/2,MIN(ROUND(BE44*$G$13%,0),$G$14)))*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0)))","v":""},null,{"$f":"IF(BC44=\"\",\"\",IF(BC44<DATE(2010,4,1),0,IF(OR(BU44=2,BU44=3,BE44=VLOOKUP(BE44,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC44,$B$1:$G$4,4)*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0))))","v":""},{"$f":"IF(BC44=\"\",\"\",IF(OR(BU44=2,BU44=3,BC44<DATE(2010,4,1),BE44=VLOOKUP(BE44,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB44,$A$27:$C$32,2,TRUE),ROUND(BF44*VLOOKUP(BB44,$A$27:$C$32,3,TRUE)%,0))*IF(BB44=$A$36,$C$36,IF(BB44=$A$37,$C$37,IF(BB44=$A$38,$C$38,IF(BB44=$A$39,$C$39,IF(BB44=$A$40,$C$40,IF(BB44=$A$41,$C$41,1))))))*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0)))","v":""},{"$f":"IF(BC44=\"\",\"\",IF(OR(BU44=3,BE44=VLOOKUP(BE44,I!$I$2:$J$5,1)),0,ROUND(IF(BU44=2,VLOOKUP(BE44,$A$20:$E$23,IF($B$19=VLOOKUP(BC44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC44,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE44,$A$20:$E$23,IF($B$19=VLOOKUP(BC44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC44,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0)))","v":""},{"$f":"IF(BC44=\"\",\"\",IF(OR(BB44<DATE(2010,4,1),BU44=3,BE44=VLOOKUP(BE44,I!$I$2:$J$5,1)),0,ROUND(IF(BU44=2,Main!$L$9/2,Main!$L$9)*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0)))","v":""},null,{"$f":"IF(BC44=\"\",\"\",IF(OR(BU44=3,BE44=VLOOKUP(BE44,I!$I$2:$J$5,1)),0,ROUND(IF(BU44=2,VLOOKUP(BF44,$A$11:$E$16,IF($B$10=VLOOKUP(BB44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB44,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF44,$A$11:$E$16,IF($B$10=VLOOKUP(BB44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB44,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD44)-DAY(BC44)+1)/DAY(EOMONTH(BC44,0)),0)))","v":""},0,{"$f":"IF(BC44=\"\",\"\",IF(BC44<=$AX$1,BR44-BT44,IF(AND(Main!$F$22=Main!$CA$24,BC44>$AX$1),ROUND(SUM(BF44,BH44)*10%,0),\"\")))","v":""},{"$f":"IF(BB44=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR44*DAY(EOMONTH(BC44,0))/(DAY(BD44)-DAY(BC44)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA44=\"\",\"\",MIN(EOMONTH(CA44,0),VLOOKUP(CA44,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA44,$E$47:$F$53)-1,IF(CA44<$B$2,$B$2-1,I!$Q$9),IF(CA44<$B$3,$B$3-1,I!$Q$9),IF(CA44<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA44,$H$47:$I$53)))","v":""},{"$f":"IF(CA44=\"\",\"\",VLOOKUP(CA44,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA44=\"\",\"\",ROUND(IF(CS44=3,0,IF(CS44=2,IF(CC44=VLOOKUP(CC44,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC44=VLOOKUP(CC44,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0))","v":""},{"$f":"IF(CA44=\"\",\"\",IF(CC44=VLOOKUP(CC44,I!$I$2:$J$5,1),0,ROUND(CD44*VLOOKUP(CA44,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA44=\"\",\"\",IF(OR(CS44=3,CC44=VLOOKUP(CC44,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC44*VLOOKUP(CA44,$B$1:$G$4,2)%,0),VLOOKUP(CA44,$B$2:$H$4,7,TRUE))*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0)))","v":""},{"$f":"IF(CA44=\"\",\"\",IF(OR(CA44<DATE(2010,4,1),$I$2=VLOOKUP(CA44,$B$2:$G$4,5,TRUE),CC44=VLOOKUP(CC44,I!$I$2:$J$5,1)),0,ROUND(IF(CS44=3,0,IF(CS44=2,MIN(ROUND(CC44*$G$13%,0),$G$14)/2,MIN(ROUND(CC44*$G$13%,0),$G$14)))*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0)))","v":""},null,{"$f":"IF(CA44=\"\",\"\",IF(CA44<DATE(2010,4,1),0,IF(OR(CS44=2,CS44=3,CC44=VLOOKUP(CC44,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA44,$B$1:$G$4,4)*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0))))","v":""},{"$f":"IF(CA44=\"\",\"\",IF(OR(CS44=2,CS44=3,CA44<DATE(2010,4,1),CC44=VLOOKUP(CC44,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ44,$A$27:$C$32,2,TRUE),ROUND(CD44*VLOOKUP(BZ44,$A$27:$C$32,3,TRUE)%,0))*IF(BZ44=$A$36,$C$36,IF(BZ44=$A$37,$C$37,IF(BZ44=$A$38,$C$38,IF(BZ44=$A$39,$C$39,IF(BZ44=$A$40,$C$40,IF(BZ44=$A$41,$C$41,1))))))*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0)))","v":""},{"$f":"IF(CA44=\"\",\"\",IF(OR(CS44=3,CC44=VLOOKUP(CC44,I!$I$2:$J$5,1)),0,ROUND(IF(CS44=2,VLOOKUP(CC44,$A$20:$E$23,IF($B$19=VLOOKUP(CA44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA44,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC44,$A$20:$E$23,IF($B$19=VLOOKUP(CA44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA44,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0)))","v":""},{"$f":"IF(CA44=\"\",\"\",IF(OR(BZ44<DATE(2010,4,1),CS44=3,CC44=VLOOKUP(CC44,I!$I$2:$J$5,1)),0,ROUND(IF(CS44=2,Main!$L$9/2,Main!$L$9)*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0)))","v":""},null,{"$f":"IF(CA44=\"\",\"\",IF(OR(CS44=3,CC44=VLOOKUP(CC44,I!$I$2:$J$5,1)),0,ROUND(IF(CS44=2,VLOOKUP(CD44,$A$11:$E$16,IF($B$10=VLOOKUP(BZ44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ44,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD44,$A$11:$E$16,IF($B$10=VLOOKUP(BZ44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ44,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB44)-DAY(CA44)+1)/DAY(EOMONTH(CA44,0)),0)))","v":""},0,{"$f":"IF(CA44=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD44,CF44)*10%,0),\"\"))","v":""},{"$f":"IF(BZ44=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP44*DAY(EOMONTH(CA44,0))/(DAY(CB44)-DAY(CA44)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV44=\"\",\"\",MIN(EOMONTH(CV44,0),VLOOKUP(CV44,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV44,$E$47:$F$53)-1,IF(CV44<$B$2,$B$2-1,I!$Q$9),IF(CV44<$B$3,$B$3-1,I!$Q$9),IF(CV44<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV44,$H$47:$I$53)))","v":""},{"$f":"IF(CV44=\"\",\"\",VLOOKUP(CV44,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV44=\"\",\"\",ROUND(IF(DN44=3,0,IF(DN44=2,IF(CX44=VLOOKUP(CX44,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX44=VLOOKUP(CX44,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0))","v":""},{"$f":"IF(CV44=\"\",\"\",IF(CX44=VLOOKUP(CX44,I!$I$2:$J$5,1),0,ROUND(CY44*VLOOKUP(CV44,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV44=\"\",\"\",IF(OR(DN44=3,CX44=VLOOKUP(CX44,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX44*VLOOKUP(CV44,$B$1:$G$4,2)%,0),VLOOKUP(CV44,$B$2:$H$4,7,TRUE))*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0)))","v":""},{"$f":"IF(CV44=\"\",\"\",IF(OR(CV44<DATE(2010,4,1),$I$2=VLOOKUP(CV44,$B$2:$G$4,5,TRUE),CX44=VLOOKUP(CX44,I!$I$2:$J$5,1)),0,ROUND(IF(DN44=3,0,IF(DN44=2,MIN(ROUND(CX44*$G$13%,0),$G$14)/2,MIN(ROUND(CX44*$G$13%,0),$G$14)))*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0)))","v":""},null,{"$f":"IF(CV44=\"\",\"\",IF(CV44<DATE(2010,4,1),0,IF(OR(DN44=2,DN44=3,CX44=VLOOKUP(CX44,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV44,$B$1:$G$4,4)*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0))))","v":""},{"$f":"IF(CV44=\"\",\"\",IF(OR(DN44=2,DN44=3,CV44<DATE(2010,4,1),CX44=VLOOKUP(CX44,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU44,$A$27:$C$32,2,TRUE),ROUND(CY44*VLOOKUP(CU44,$A$27:$C$32,3,TRUE)%,0))*IF(CU44=$A$36,$C$36,IF(CU44=$A$37,$C$37,IF(CU44=$A$38,$C$38,IF(CU44=$A$39,$C$39,IF(CU44=$A$40,$C$40,IF(CU44=$A$41,$C$41,1))))))*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0)))","v":""},{"$f":"IF(CV44=\"\",\"\",IF(OR(DN44=3,CX44=VLOOKUP(CX44,I!$I$2:$J$5,1)),0,ROUND(IF(DN44=2,VLOOKUP(CX44,$A$20:$E$23,IF($B$19=VLOOKUP(CV44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV44,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX44,$A$20:$E$23,IF($B$19=VLOOKUP(CV44,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV44,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV44,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0)))","v":""},{"$f":"IF(CV44=\"\",\"\",IF(OR(CU44<DATE(2010,4,1),DN44=3,CX44=VLOOKUP(CX44,I!$I$2:$J$5,1)),0,ROUND(IF(DN44=2,Main!$L$9/2,Main!$L$9)*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0)))","v":""},null,{"$f":"IF(CV44=\"\",\"\",IF(OR(DN44=3,CX44=VLOOKUP(CX44,I!$I$2:$J$5,1)),0,ROUND(IF(DN44=2,VLOOKUP(CY44,$A$11:$E$16,IF($B$10=VLOOKUP(CU44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU44,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY44,$A$11:$E$16,IF($B$10=VLOOKUP(CU44,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU44,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU44,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW44)-DAY(CV44)+1)/DAY(EOMONTH(CV44,0)),0)))","v":""},0,{"$f":"IF(CV44=\"\",\"\",IF(CX44=VLOOKUP(CX44,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY44,DA44)*10%,0),\"\")))","v":""},{"$f":"IF(CU44=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK44*DAY(EOMONTH(CV44,0))/(DAY(CW44)-DAY(CV44)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":32},"","",{"$f":"IF(AH45=\"\",\"\",MIN(EOMONTH(AH45,0),VLOOKUP(AH45,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH45,$E$47:$F$53)-1,IF(AH45<$B$2,$B$2-1,I!$Q$9),IF(AH45<$B$3,$B$3-1,I!$Q$9),IF(AH45<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH45,$H$47:$I$53)))","v":""},{"$f":"IF(AH45=\"\",\"\",VLOOKUP(AH45,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH45=\"\",\"\",ROUND(IF(AZ45=3,0,IF(AZ45=2,IF(AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0))","v":""},{"$f":"IF(AH45=\"\",\"\",IF(AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1),0,ROUND(AK45*VLOOKUP(AH45,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH45=\"\",\"\",IF(OR(AZ45=3,AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ45*VLOOKUP(AH45,$B$1:$G$4,2)%,0),VLOOKUP(AH45,$B$2:$H$4,7,TRUE))*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0)))","v":""},{"$f":"IF(AH45=\"\",\"\",IF(OR(AH45<DATE(2010,4,1),$I$2=VLOOKUP(AH45,$B$2:$G$4,5,TRUE),AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1)),0,ROUND(IF(AZ45=3,0,IF(AZ45=2,MIN(ROUND(AJ45*$G$13%,0),$G$14)/2,MIN(ROUND(AJ45*$G$13%,0),$G$14)))*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0)))","v":""},null,{"$f":"IF(AH45=\"\",\"\",IF(AH45<DATE(2010,4,1),0,IF(OR(AZ45=2,AZ45=3,AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH45,$B$1:$G$4,4)*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0))))","v":""},{"$f":"IF(AH45=\"\",\"\",IF(OR(AZ45=2,AZ45=3,AH45<DATE(2010,4,1),AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG45,$A$27:$C$32,2,TRUE),ROUND(AK45*VLOOKUP(AG45,$A$27:$C$32,3,TRUE)%,0))*IF(AG45=$A$36,$C$36,IF(AG45=$A$37,$C$37,IF(AG45=$A$38,$C$38,IF(AG45=$A$39,$C$39,IF(AG45=$A$40,$C$40,IF(AG45=$A$41,$C$41,1))))))*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0)))","v":""},{"$f":"IF(AH45=\"\",\"\",IF(OR(AZ45=3,AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1)),0,ROUND(IF(AZ45=2,VLOOKUP(AJ45,$A$20:$E$23,IF($B$19=VLOOKUP(AH45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH45,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ45,$A$20:$E$23,IF($B$19=VLOOKUP(AH45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH45,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0)))","v":""},{"$f":"IF(AH45=\"\",\"\",IF(OR(AG45<DATE(2010,4,1),AZ45=3,AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1)),0,ROUND(IF(AZ45=2,Main!$L$9/2,Main!$L$9)*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0)))","v":""},null,{"$f":"IF(AH45=\"\",\"\",IF(OR(AZ45=3,AJ45=VLOOKUP(AJ45,I!$I$2:$J$5,1)),0,ROUND(IF(AZ45=2,VLOOKUP(AK45,$A$11:$E$16,IF($B$10=VLOOKUP(AG45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG45,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK45,$A$11:$E$16,IF($B$10=VLOOKUP(AG45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG45,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI45)-DAY(AH45)+1)/DAY(EOMONTH(AH45,0)),0)))","v":""},0,{"$f":"IF(AH45=\"\",\"\",IF(AH45<=$AX$1,AW45-AY45,IF(AND(Main!$F$22=Main!$CA$24,AH45>$AX$1),ROUND(SUM(AK45,AM45)*10%,0),\"\")))","v":""},{"$f":"IF(AG45=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW45*DAY(EOMONTH(AH45,0))/(DAY(AI45)-DAY(AH45)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC45=\"\",\"\",MIN(EOMONTH(BC45,0),VLOOKUP(BC45,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC45,$E$47:$F$53)-1,IF(BC45<$B$2,$B$2-1,I!$Q$9),IF(BC45<$B$3,$B$3-1,I!$Q$9),IF(BC45<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC45,$H$47:$I$53)))","v":""},{"$f":"IF(BC45=\"\",\"\",VLOOKUP(BC45,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC45=\"\",\"\",ROUND(IF(BU45=3,0,IF(BU45=2,IF(BE45=VLOOKUP(BE45,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE45=VLOOKUP(BE45,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0))","v":""},{"$f":"IF(BC45=\"\",\"\",IF(BE45=VLOOKUP(BE45,I!$I$2:$J$5,1),0,ROUND(BF45*VLOOKUP(BC45,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC45=\"\",\"\",IF(OR(BU45=3,BE45=VLOOKUP(BE45,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE45*VLOOKUP(BC45,$B$1:$G$4,2)%,0),VLOOKUP(BC45,$B$2:$H$4,7,TRUE))*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0)))","v":""},{"$f":"IF(BC45=\"\",\"\",IF(OR(BC45<DATE(2010,4,1),$I$2=VLOOKUP(BC45,$B$2:$G$4,5,TRUE),BE45=VLOOKUP(BE45,I!$I$2:$J$5,1)),0,ROUND(IF(BU45=3,0,IF(BU45=2,MIN(ROUND(BE45*$G$13%,0),$G$14)/2,MIN(ROUND(BE45*$G$13%,0),$G$14)))*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0)))","v":""},null,{"$f":"IF(BC45=\"\",\"\",IF(BC45<DATE(2010,4,1),0,IF(OR(BU45=2,BU45=3,BE45=VLOOKUP(BE45,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC45,$B$1:$G$4,4)*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0))))","v":""},{"$f":"IF(BC45=\"\",\"\",IF(OR(BU45=2,BU45=3,BC45<DATE(2010,4,1),BE45=VLOOKUP(BE45,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB45,$A$27:$C$32,2,TRUE),ROUND(BF45*VLOOKUP(BB45,$A$27:$C$32,3,TRUE)%,0))*IF(BB45=$A$36,$C$36,IF(BB45=$A$37,$C$37,IF(BB45=$A$38,$C$38,IF(BB45=$A$39,$C$39,IF(BB45=$A$40,$C$40,IF(BB45=$A$41,$C$41,1))))))*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0)))","v":""},{"$f":"IF(BC45=\"\",\"\",IF(OR(BU45=3,BE45=VLOOKUP(BE45,I!$I$2:$J$5,1)),0,ROUND(IF(BU45=2,VLOOKUP(BE45,$A$20:$E$23,IF($B$19=VLOOKUP(BC45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC45,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE45,$A$20:$E$23,IF($B$19=VLOOKUP(BC45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC45,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0)))","v":""},{"$f":"IF(BC45=\"\",\"\",IF(OR(BB45<DATE(2010,4,1),BU45=3,BE45=VLOOKUP(BE45,I!$I$2:$J$5,1)),0,ROUND(IF(BU45=2,Main!$L$9/2,Main!$L$9)*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0)))","v":""},null,{"$f":"IF(BC45=\"\",\"\",IF(OR(BU45=3,BE45=VLOOKUP(BE45,I!$I$2:$J$5,1)),0,ROUND(IF(BU45=2,VLOOKUP(BF45,$A$11:$E$16,IF($B$10=VLOOKUP(BB45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB45,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF45,$A$11:$E$16,IF($B$10=VLOOKUP(BB45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB45,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD45)-DAY(BC45)+1)/DAY(EOMONTH(BC45,0)),0)))","v":""},0,{"$f":"IF(BC45=\"\",\"\",IF(BC45<=$AX$1,BR45-BT45,IF(AND(Main!$F$22=Main!$CA$24,BC45>$AX$1),ROUND(SUM(BF45,BH45)*10%,0),\"\")))","v":""},{"$f":"IF(BB45=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR45*DAY(EOMONTH(BC45,0))/(DAY(BD45)-DAY(BC45)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA45=\"\",\"\",MIN(EOMONTH(CA45,0),VLOOKUP(CA45,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA45,$E$47:$F$53)-1,IF(CA45<$B$2,$B$2-1,I!$Q$9),IF(CA45<$B$3,$B$3-1,I!$Q$9),IF(CA45<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA45,$H$47:$I$53)))","v":""},{"$f":"IF(CA45=\"\",\"\",VLOOKUP(CA45,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA45=\"\",\"\",ROUND(IF(CS45=3,0,IF(CS45=2,IF(CC45=VLOOKUP(CC45,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC45=VLOOKUP(CC45,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0))","v":""},{"$f":"IF(CA45=\"\",\"\",IF(CC45=VLOOKUP(CC45,I!$I$2:$J$5,1),0,ROUND(CD45*VLOOKUP(CA45,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA45=\"\",\"\",IF(OR(CS45=3,CC45=VLOOKUP(CC45,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC45*VLOOKUP(CA45,$B$1:$G$4,2)%,0),VLOOKUP(CA45,$B$2:$H$4,7,TRUE))*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0)))","v":""},{"$f":"IF(CA45=\"\",\"\",IF(OR(CA45<DATE(2010,4,1),$I$2=VLOOKUP(CA45,$B$2:$G$4,5,TRUE),CC45=VLOOKUP(CC45,I!$I$2:$J$5,1)),0,ROUND(IF(CS45=3,0,IF(CS45=2,MIN(ROUND(CC45*$G$13%,0),$G$14)/2,MIN(ROUND(CC45*$G$13%,0),$G$14)))*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0)))","v":""},null,{"$f":"IF(CA45=\"\",\"\",IF(CA45<DATE(2010,4,1),0,IF(OR(CS45=2,CS45=3,CC45=VLOOKUP(CC45,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA45,$B$1:$G$4,4)*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0))))","v":""},{"$f":"IF(CA45=\"\",\"\",IF(OR(CS45=2,CS45=3,CA45<DATE(2010,4,1),CC45=VLOOKUP(CC45,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ45,$A$27:$C$32,2,TRUE),ROUND(CD45*VLOOKUP(BZ45,$A$27:$C$32,3,TRUE)%,0))*IF(BZ45=$A$36,$C$36,IF(BZ45=$A$37,$C$37,IF(BZ45=$A$38,$C$38,IF(BZ45=$A$39,$C$39,IF(BZ45=$A$40,$C$40,IF(BZ45=$A$41,$C$41,1))))))*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0)))","v":""},{"$f":"IF(CA45=\"\",\"\",IF(OR(CS45=3,CC45=VLOOKUP(CC45,I!$I$2:$J$5,1)),0,ROUND(IF(CS45=2,VLOOKUP(CC45,$A$20:$E$23,IF($B$19=VLOOKUP(CA45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA45,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC45,$A$20:$E$23,IF($B$19=VLOOKUP(CA45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA45,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0)))","v":""},{"$f":"IF(CA45=\"\",\"\",IF(OR(BZ45<DATE(2010,4,1),CS45=3,CC45=VLOOKUP(CC45,I!$I$2:$J$5,1)),0,ROUND(IF(CS45=2,Main!$L$9/2,Main!$L$9)*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0)))","v":""},null,{"$f":"IF(CA45=\"\",\"\",IF(OR(CS45=3,CC45=VLOOKUP(CC45,I!$I$2:$J$5,1)),0,ROUND(IF(CS45=2,VLOOKUP(CD45,$A$11:$E$16,IF($B$10=VLOOKUP(BZ45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ45,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD45,$A$11:$E$16,IF($B$10=VLOOKUP(BZ45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ45,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB45)-DAY(CA45)+1)/DAY(EOMONTH(CA45,0)),0)))","v":""},0,{"$f":"IF(CA45=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD45,CF45)*10%,0),\"\"))","v":""},{"$f":"IF(BZ45=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP45*DAY(EOMONTH(CA45,0))/(DAY(CB45)-DAY(CA45)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV45=\"\",\"\",MIN(EOMONTH(CV45,0),VLOOKUP(CV45,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV45,$E$47:$F$53)-1,IF(CV45<$B$2,$B$2-1,I!$Q$9),IF(CV45<$B$3,$B$3-1,I!$Q$9),IF(CV45<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV45,$H$47:$I$53)))","v":""},{"$f":"IF(CV45=\"\",\"\",VLOOKUP(CV45,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV45=\"\",\"\",ROUND(IF(DN45=3,0,IF(DN45=2,IF(CX45=VLOOKUP(CX45,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX45=VLOOKUP(CX45,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0))","v":""},{"$f":"IF(CV45=\"\",\"\",IF(CX45=VLOOKUP(CX45,I!$I$2:$J$5,1),0,ROUND(CY45*VLOOKUP(CV45,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV45=\"\",\"\",IF(OR(DN45=3,CX45=VLOOKUP(CX45,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX45*VLOOKUP(CV45,$B$1:$G$4,2)%,0),VLOOKUP(CV45,$B$2:$H$4,7,TRUE))*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0)))","v":""},{"$f":"IF(CV45=\"\",\"\",IF(OR(CV45<DATE(2010,4,1),$I$2=VLOOKUP(CV45,$B$2:$G$4,5,TRUE),CX45=VLOOKUP(CX45,I!$I$2:$J$5,1)),0,ROUND(IF(DN45=3,0,IF(DN45=2,MIN(ROUND(CX45*$G$13%,0),$G$14)/2,MIN(ROUND(CX45*$G$13%,0),$G$14)))*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0)))","v":""},null,{"$f":"IF(CV45=\"\",\"\",IF(CV45<DATE(2010,4,1),0,IF(OR(DN45=2,DN45=3,CX45=VLOOKUP(CX45,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV45,$B$1:$G$4,4)*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0))))","v":""},{"$f":"IF(CV45=\"\",\"\",IF(OR(DN45=2,DN45=3,CV45<DATE(2010,4,1),CX45=VLOOKUP(CX45,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU45,$A$27:$C$32,2,TRUE),ROUND(CY45*VLOOKUP(CU45,$A$27:$C$32,3,TRUE)%,0))*IF(CU45=$A$36,$C$36,IF(CU45=$A$37,$C$37,IF(CU45=$A$38,$C$38,IF(CU45=$A$39,$C$39,IF(CU45=$A$40,$C$40,IF(CU45=$A$41,$C$41,1))))))*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0)))","v":""},{"$f":"IF(CV45=\"\",\"\",IF(OR(DN45=3,CX45=VLOOKUP(CX45,I!$I$2:$J$5,1)),0,ROUND(IF(DN45=2,VLOOKUP(CX45,$A$20:$E$23,IF($B$19=VLOOKUP(CV45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV45,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX45,$A$20:$E$23,IF($B$19=VLOOKUP(CV45,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV45,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV45,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0)))","v":""},{"$f":"IF(CV45=\"\",\"\",IF(OR(CU45<DATE(2010,4,1),DN45=3,CX45=VLOOKUP(CX45,I!$I$2:$J$5,1)),0,ROUND(IF(DN45=2,Main!$L$9/2,Main!$L$9)*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0)))","v":""},null,{"$f":"IF(CV45=\"\",\"\",IF(OR(DN45=3,CX45=VLOOKUP(CX45,I!$I$2:$J$5,1)),0,ROUND(IF(DN45=2,VLOOKUP(CY45,$A$11:$E$16,IF($B$10=VLOOKUP(CU45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU45,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY45,$A$11:$E$16,IF($B$10=VLOOKUP(CU45,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU45,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU45,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW45)-DAY(CV45)+1)/DAY(EOMONTH(CV45,0)),0)))","v":""},0,{"$f":"IF(CV45=\"\",\"\",IF(CX45=VLOOKUP(CX45,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY45,DA45)*10%,0),\"\")))","v":""},{"$f":"IF(CU45=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK45*DAY(EOMONTH(CV45,0))/(DAY(CW45)-DAY(CV45)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},"Leaves From",null,null,"Leaves To",{"$nulls":24},"","",{"$f":"IF(AH46=\"\",\"\",MIN(EOMONTH(AH46,0),VLOOKUP(AH46,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH46,$E$47:$F$53)-1,IF(AH46<$B$2,$B$2-1,I!$Q$9),IF(AH46<$B$3,$B$3-1,I!$Q$9),IF(AH46<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH46,$H$47:$I$53)))","v":""},{"$f":"IF(AH46=\"\",\"\",VLOOKUP(AH46,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH46=\"\",\"\",ROUND(IF(AZ46=3,0,IF(AZ46=2,IF(AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0))","v":""},{"$f":"IF(AH46=\"\",\"\",IF(AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1),0,ROUND(AK46*VLOOKUP(AH46,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH46=\"\",\"\",IF(OR(AZ46=3,AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ46*VLOOKUP(AH46,$B$1:$G$4,2)%,0),VLOOKUP(AH46,$B$2:$H$4,7,TRUE))*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0)))","v":""},{"$f":"IF(AH46=\"\",\"\",IF(OR(AH46<DATE(2010,4,1),$I$2=VLOOKUP(AH46,$B$2:$G$4,5,TRUE),AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1)),0,ROUND(IF(AZ46=3,0,IF(AZ46=2,MIN(ROUND(AJ46*$G$13%,0),$G$14)/2,MIN(ROUND(AJ46*$G$13%,0),$G$14)))*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0)))","v":""},null,{"$f":"IF(AH46=\"\",\"\",IF(AH46<DATE(2010,4,1),0,IF(OR(AZ46=2,AZ46=3,AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH46,$B$1:$G$4,4)*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0))))","v":""},{"$f":"IF(AH46=\"\",\"\",IF(OR(AZ46=2,AZ46=3,AH46<DATE(2010,4,1),AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG46,$A$27:$C$32,2,TRUE),ROUND(AK46*VLOOKUP(AG46,$A$27:$C$32,3,TRUE)%,0))*IF(AG46=$A$36,$C$36,IF(AG46=$A$37,$C$37,IF(AG46=$A$38,$C$38,IF(AG46=$A$39,$C$39,IF(AG46=$A$40,$C$40,IF(AG46=$A$41,$C$41,1))))))*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0)))","v":""},{"$f":"IF(AH46=\"\",\"\",IF(OR(AZ46=3,AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1)),0,ROUND(IF(AZ46=2,VLOOKUP(AJ46,$A$20:$E$23,IF($B$19=VLOOKUP(AH46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH46,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ46,$A$20:$E$23,IF($B$19=VLOOKUP(AH46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH46,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0)))","v":""},{"$f":"IF(AH46=\"\",\"\",IF(OR(AG46<DATE(2010,4,1),AZ46=3,AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1)),0,ROUND(IF(AZ46=2,Main!$L$9/2,Main!$L$9)*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0)))","v":""},null,{"$f":"IF(AH46=\"\",\"\",IF(OR(AZ46=3,AJ46=VLOOKUP(AJ46,I!$I$2:$J$5,1)),0,ROUND(IF(AZ46=2,VLOOKUP(AK46,$A$11:$E$16,IF($B$10=VLOOKUP(AG46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG46,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK46,$A$11:$E$16,IF($B$10=VLOOKUP(AG46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG46,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI46)-DAY(AH46)+1)/DAY(EOMONTH(AH46,0)),0)))","v":""},0,{"$f":"IF(AH46=\"\",\"\",IF(AH46<=$AX$1,AW46-AY46,IF(AND(Main!$F$22=Main!$CA$24,AH46>$AX$1),ROUND(SUM(AK46,AM46)*10%,0),\"\")))","v":""},{"$f":"IF(AG46=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW46*DAY(EOMONTH(AH46,0))/(DAY(AI46)-DAY(AH46)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC46=\"\",\"\",MIN(EOMONTH(BC46,0),VLOOKUP(BC46,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC46,$E$47:$F$53)-1,IF(BC46<$B$2,$B$2-1,I!$Q$9),IF(BC46<$B$3,$B$3-1,I!$Q$9),IF(BC46<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC46,$H$47:$I$53)))","v":""},{"$f":"IF(BC46=\"\",\"\",VLOOKUP(BC46,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC46=\"\",\"\",ROUND(IF(BU46=3,0,IF(BU46=2,IF(BE46=VLOOKUP(BE46,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE46=VLOOKUP(BE46,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0))","v":""},{"$f":"IF(BC46=\"\",\"\",IF(BE46=VLOOKUP(BE46,I!$I$2:$J$5,1),0,ROUND(BF46*VLOOKUP(BC46,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC46=\"\",\"\",IF(OR(BU46=3,BE46=VLOOKUP(BE46,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE46*VLOOKUP(BC46,$B$1:$G$4,2)%,0),VLOOKUP(BC46,$B$2:$H$4,7,TRUE))*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0)))","v":""},{"$f":"IF(BC46=\"\",\"\",IF(OR(BC46<DATE(2010,4,1),$I$2=VLOOKUP(BC46,$B$2:$G$4,5,TRUE),BE46=VLOOKUP(BE46,I!$I$2:$J$5,1)),0,ROUND(IF(BU46=3,0,IF(BU46=2,MIN(ROUND(BE46*$G$13%,0),$G$14)/2,MIN(ROUND(BE46*$G$13%,0),$G$14)))*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0)))","v":""},null,{"$f":"IF(BC46=\"\",\"\",IF(BC46<DATE(2010,4,1),0,IF(OR(BU46=2,BU46=3,BE46=VLOOKUP(BE46,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC46,$B$1:$G$4,4)*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0))))","v":""},{"$f":"IF(BC46=\"\",\"\",IF(OR(BU46=2,BU46=3,BC46<DATE(2010,4,1),BE46=VLOOKUP(BE46,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB46,$A$27:$C$32,2,TRUE),ROUND(BF46*VLOOKUP(BB46,$A$27:$C$32,3,TRUE)%,0))*IF(BB46=$A$36,$C$36,IF(BB46=$A$37,$C$37,IF(BB46=$A$38,$C$38,IF(BB46=$A$39,$C$39,IF(BB46=$A$40,$C$40,IF(BB46=$A$41,$C$41,1))))))*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0)))","v":""},{"$f":"IF(BC46=\"\",\"\",IF(OR(BU46=3,BE46=VLOOKUP(BE46,I!$I$2:$J$5,1)),0,ROUND(IF(BU46=2,VLOOKUP(BE46,$A$20:$E$23,IF($B$19=VLOOKUP(BC46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC46,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE46,$A$20:$E$23,IF($B$19=VLOOKUP(BC46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC46,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0)))","v":""},{"$f":"IF(BC46=\"\",\"\",IF(OR(BB46<DATE(2010,4,1),BU46=3,BE46=VLOOKUP(BE46,I!$I$2:$J$5,1)),0,ROUND(IF(BU46=2,Main!$L$9/2,Main!$L$9)*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0)))","v":""},null,{"$f":"IF(BC46=\"\",\"\",IF(OR(BU46=3,BE46=VLOOKUP(BE46,I!$I$2:$J$5,1)),0,ROUND(IF(BU46=2,VLOOKUP(BF46,$A$11:$E$16,IF($B$10=VLOOKUP(BB46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB46,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF46,$A$11:$E$16,IF($B$10=VLOOKUP(BB46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB46,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD46)-DAY(BC46)+1)/DAY(EOMONTH(BC46,0)),0)))","v":""},0,{"$f":"IF(BC46=\"\",\"\",IF(BC46<=$AX$1,BR46-BT46,IF(AND(Main!$F$22=Main!$CA$24,BC46>$AX$1),ROUND(SUM(BF46,BH46)*10%,0),\"\")))","v":""},{"$f":"IF(BB46=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR46*DAY(EOMONTH(BC46,0))/(DAY(BD46)-DAY(BC46)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA46=\"\",\"\",MIN(EOMONTH(CA46,0),VLOOKUP(CA46,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA46,$E$47:$F$53)-1,IF(CA46<$B$2,$B$2-1,I!$Q$9),IF(CA46<$B$3,$B$3-1,I!$Q$9),IF(CA46<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA46,$H$47:$I$53)))","v":""},{"$f":"IF(CA46=\"\",\"\",VLOOKUP(CA46,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA46=\"\",\"\",ROUND(IF(CS46=3,0,IF(CS46=2,IF(CC46=VLOOKUP(CC46,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC46=VLOOKUP(CC46,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0))","v":""},{"$f":"IF(CA46=\"\",\"\",IF(CC46=VLOOKUP(CC46,I!$I$2:$J$5,1),0,ROUND(CD46*VLOOKUP(CA46,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA46=\"\",\"\",IF(OR(CS46=3,CC46=VLOOKUP(CC46,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC46*VLOOKUP(CA46,$B$1:$G$4,2)%,0),VLOOKUP(CA46,$B$2:$H$4,7,TRUE))*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0)))","v":""},{"$f":"IF(CA46=\"\",\"\",IF(OR(CA46<DATE(2010,4,1),$I$2=VLOOKUP(CA46,$B$2:$G$4,5,TRUE),CC46=VLOOKUP(CC46,I!$I$2:$J$5,1)),0,ROUND(IF(CS46=3,0,IF(CS46=2,MIN(ROUND(CC46*$G$13%,0),$G$14)/2,MIN(ROUND(CC46*$G$13%,0),$G$14)))*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0)))","v":""},null,{"$f":"IF(CA46=\"\",\"\",IF(CA46<DATE(2010,4,1),0,IF(OR(CS46=2,CS46=3,CC46=VLOOKUP(CC46,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA46,$B$1:$G$4,4)*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0))))","v":""},{"$f":"IF(CA46=\"\",\"\",IF(OR(CS46=2,CS46=3,CA46<DATE(2010,4,1),CC46=VLOOKUP(CC46,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ46,$A$27:$C$32,2,TRUE),ROUND(CD46*VLOOKUP(BZ46,$A$27:$C$32,3,TRUE)%,0))*IF(BZ46=$A$36,$C$36,IF(BZ46=$A$37,$C$37,IF(BZ46=$A$38,$C$38,IF(BZ46=$A$39,$C$39,IF(BZ46=$A$40,$C$40,IF(BZ46=$A$41,$C$41,1))))))*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0)))","v":""},{"$f":"IF(CA46=\"\",\"\",IF(OR(CS46=3,CC46=VLOOKUP(CC46,I!$I$2:$J$5,1)),0,ROUND(IF(CS46=2,VLOOKUP(CC46,$A$20:$E$23,IF($B$19=VLOOKUP(CA46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA46,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC46,$A$20:$E$23,IF($B$19=VLOOKUP(CA46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA46,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0)))","v":""},{"$f":"IF(CA46=\"\",\"\",IF(OR(BZ46<DATE(2010,4,1),CS46=3,CC46=VLOOKUP(CC46,I!$I$2:$J$5,1)),0,ROUND(IF(CS46=2,Main!$L$9/2,Main!$L$9)*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0)))","v":""},null,{"$f":"IF(CA46=\"\",\"\",IF(OR(CS46=3,CC46=VLOOKUP(CC46,I!$I$2:$J$5,1)),0,ROUND(IF(CS46=2,VLOOKUP(CD46,$A$11:$E$16,IF($B$10=VLOOKUP(BZ46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ46,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD46,$A$11:$E$16,IF($B$10=VLOOKUP(BZ46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ46,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB46)-DAY(CA46)+1)/DAY(EOMONTH(CA46,0)),0)))","v":""},0,{"$f":"IF(CA46=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD46,CF46)*10%,0),\"\"))","v":""},{"$f":"IF(BZ46=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP46*DAY(EOMONTH(CA46,0))/(DAY(CB46)-DAY(CA46)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV46=\"\",\"\",MIN(EOMONTH(CV46,0),VLOOKUP(CV46,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV46,$E$47:$F$53)-1,IF(CV46<$B$2,$B$2-1,I!$Q$9),IF(CV46<$B$3,$B$3-1,I!$Q$9),IF(CV46<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV46,$H$47:$I$53)))","v":""},{"$f":"IF(CV46=\"\",\"\",VLOOKUP(CV46,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV46=\"\",\"\",ROUND(IF(DN46=3,0,IF(DN46=2,IF(CX46=VLOOKUP(CX46,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX46=VLOOKUP(CX46,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0))","v":""},{"$f":"IF(CV46=\"\",\"\",IF(CX46=VLOOKUP(CX46,I!$I$2:$J$5,1),0,ROUND(CY46*VLOOKUP(CV46,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV46=\"\",\"\",IF(OR(DN46=3,CX46=VLOOKUP(CX46,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX46*VLOOKUP(CV46,$B$1:$G$4,2)%,0),VLOOKUP(CV46,$B$2:$H$4,7,TRUE))*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0)))","v":""},{"$f":"IF(CV46=\"\",\"\",IF(OR(CV46<DATE(2010,4,1),$I$2=VLOOKUP(CV46,$B$2:$G$4,5,TRUE),CX46=VLOOKUP(CX46,I!$I$2:$J$5,1)),0,ROUND(IF(DN46=3,0,IF(DN46=2,MIN(ROUND(CX46*$G$13%,0),$G$14)/2,MIN(ROUND(CX46*$G$13%,0),$G$14)))*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0)))","v":""},null,{"$f":"IF(CV46=\"\",\"\",IF(CV46<DATE(2010,4,1),0,IF(OR(DN46=2,DN46=3,CX46=VLOOKUP(CX46,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV46,$B$1:$G$4,4)*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0))))","v":""},{"$f":"IF(CV46=\"\",\"\",IF(OR(DN46=2,DN46=3,CV46<DATE(2010,4,1),CX46=VLOOKUP(CX46,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU46,$A$27:$C$32,2,TRUE),ROUND(CY46*VLOOKUP(CU46,$A$27:$C$32,3,TRUE)%,0))*IF(CU46=$A$36,$C$36,IF(CU46=$A$37,$C$37,IF(CU46=$A$38,$C$38,IF(CU46=$A$39,$C$39,IF(CU46=$A$40,$C$40,IF(CU46=$A$41,$C$41,1))))))*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0)))","v":""},{"$f":"IF(CV46=\"\",\"\",IF(OR(DN46=3,CX46=VLOOKUP(CX46,I!$I$2:$J$5,1)),0,ROUND(IF(DN46=2,VLOOKUP(CX46,$A$20:$E$23,IF($B$19=VLOOKUP(CV46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV46,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX46,$A$20:$E$23,IF($B$19=VLOOKUP(CV46,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV46,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV46,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0)))","v":""},{"$f":"IF(CV46=\"\",\"\",IF(OR(CU46<DATE(2010,4,1),DN46=3,CX46=VLOOKUP(CX46,I!$I$2:$J$5,1)),0,ROUND(IF(DN46=2,Main!$L$9/2,Main!$L$9)*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0)))","v":""},null,{"$f":"IF(CV46=\"\",\"\",IF(OR(DN46=3,CX46=VLOOKUP(CX46,I!$I$2:$J$5,1)),0,ROUND(IF(DN46=2,VLOOKUP(CY46,$A$11:$E$16,IF($B$10=VLOOKUP(CU46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU46,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY46,$A$11:$E$16,IF($B$10=VLOOKUP(CU46,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU46,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU46,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW46)-DAY(CV46)+1)/DAY(EOMONTH(CV46,0)),0)))","v":""},0,{"$f":"IF(CV46=\"\",\"\",IF(CX46=VLOOKUP(CX46,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY46,DA46)*10%,0),\"\")))","v":""},{"$f":"IF(CU46=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK46*DAY(EOMONTH(CV46,0))/(DAY(CW46)-DAY(CV46)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},{"$f":"Main!BL2-1","v":"2011-12-31"},{"$f":"F38","v":"2013-04-01"},null,{"$f":"E47","v":"2011-12-31"},{"$f":"G38","v":"2013-04-01"},{"$nulls":23},"","",{"$f":"IF(AH47=\"\",\"\",MIN(EOMONTH(AH47,0),VLOOKUP(AH47,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH47,$E$47:$F$53)-1,IF(AH47<$B$2,$B$2-1,I!$Q$9),IF(AH47<$B$3,$B$3-1,I!$Q$9),IF(AH47<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH47,$H$47:$I$53)))","v":""},{"$f":"IF(AH47=\"\",\"\",VLOOKUP(AH47,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH47=\"\",\"\",ROUND(IF(AZ47=3,0,IF(AZ47=2,IF(AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0))","v":""},{"$f":"IF(AH47=\"\",\"\",IF(AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1),0,ROUND(AK47*VLOOKUP(AH47,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH47=\"\",\"\",IF(OR(AZ47=3,AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ47*VLOOKUP(AH47,$B$1:$G$4,2)%,0),VLOOKUP(AH47,$B$2:$H$4,7,TRUE))*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0)))","v":""},{"$f":"IF(AH47=\"\",\"\",IF(OR(AH47<DATE(2010,4,1),$I$2=VLOOKUP(AH47,$B$2:$G$4,5,TRUE),AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1)),0,ROUND(IF(AZ47=3,0,IF(AZ47=2,MIN(ROUND(AJ47*$G$13%,0),$G$14)/2,MIN(ROUND(AJ47*$G$13%,0),$G$14)))*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0)))","v":""},null,{"$f":"IF(AH47=\"\",\"\",IF(AH47<DATE(2010,4,1),0,IF(OR(AZ47=2,AZ47=3,AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH47,$B$1:$G$4,4)*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0))))","v":""},{"$f":"IF(AH47=\"\",\"\",IF(OR(AZ47=2,AZ47=3,AH47<DATE(2010,4,1),AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG47,$A$27:$C$32,2,TRUE),ROUND(AK47*VLOOKUP(AG47,$A$27:$C$32,3,TRUE)%,0))*IF(AG47=$A$36,$C$36,IF(AG47=$A$37,$C$37,IF(AG47=$A$38,$C$38,IF(AG47=$A$39,$C$39,IF(AG47=$A$40,$C$40,IF(AG47=$A$41,$C$41,1))))))*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0)))","v":""},{"$f":"IF(AH47=\"\",\"\",IF(OR(AZ47=3,AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1)),0,ROUND(IF(AZ47=2,VLOOKUP(AJ47,$A$20:$E$23,IF($B$19=VLOOKUP(AH47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH47,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ47,$A$20:$E$23,IF($B$19=VLOOKUP(AH47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH47,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0)))","v":""},{"$f":"IF(AH47=\"\",\"\",IF(OR(AG47<DATE(2010,4,1),AZ47=3,AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1)),0,ROUND(IF(AZ47=2,Main!$L$9/2,Main!$L$9)*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0)))","v":""},null,{"$f":"IF(AH47=\"\",\"\",IF(OR(AZ47=3,AJ47=VLOOKUP(AJ47,I!$I$2:$J$5,1)),0,ROUND(IF(AZ47=2,VLOOKUP(AK47,$A$11:$E$16,IF($B$10=VLOOKUP(AG47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG47,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK47,$A$11:$E$16,IF($B$10=VLOOKUP(AG47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG47,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI47)-DAY(AH47)+1)/DAY(EOMONTH(AH47,0)),0)))","v":""},0,{"$f":"IF(AH47=\"\",\"\",IF(AH47<=$AX$1,AW47-AY47,IF(AND(Main!$F$22=Main!$CA$24,AH47>$AX$1),ROUND(SUM(AK47,AM47)*10%,0),\"\")))","v":""},{"$f":"IF(AG47=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW47*DAY(EOMONTH(AH47,0))/(DAY(AI47)-DAY(AH47)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC47=\"\",\"\",MIN(EOMONTH(BC47,0),VLOOKUP(BC47,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC47,$E$47:$F$53)-1,IF(BC47<$B$2,$B$2-1,I!$Q$9),IF(BC47<$B$3,$B$3-1,I!$Q$9),IF(BC47<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC47,$H$47:$I$53)))","v":""},{"$f":"IF(BC47=\"\",\"\",VLOOKUP(BC47,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC47=\"\",\"\",ROUND(IF(BU47=3,0,IF(BU47=2,IF(BE47=VLOOKUP(BE47,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE47=VLOOKUP(BE47,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0))","v":""},{"$f":"IF(BC47=\"\",\"\",IF(BE47=VLOOKUP(BE47,I!$I$2:$J$5,1),0,ROUND(BF47*VLOOKUP(BC47,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC47=\"\",\"\",IF(OR(BU47=3,BE47=VLOOKUP(BE47,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE47*VLOOKUP(BC47,$B$1:$G$4,2)%,0),VLOOKUP(BC47,$B$2:$H$4,7,TRUE))*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0)))","v":""},{"$f":"IF(BC47=\"\",\"\",IF(OR(BC47<DATE(2010,4,1),$I$2=VLOOKUP(BC47,$B$2:$G$4,5,TRUE),BE47=VLOOKUP(BE47,I!$I$2:$J$5,1)),0,ROUND(IF(BU47=3,0,IF(BU47=2,MIN(ROUND(BE47*$G$13%,0),$G$14)/2,MIN(ROUND(BE47*$G$13%,0),$G$14)))*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0)))","v":""},null,{"$f":"IF(BC47=\"\",\"\",IF(BC47<DATE(2010,4,1),0,IF(OR(BU47=2,BU47=3,BE47=VLOOKUP(BE47,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC47,$B$1:$G$4,4)*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0))))","v":""},{"$f":"IF(BC47=\"\",\"\",IF(OR(BU47=2,BU47=3,BC47<DATE(2010,4,1),BE47=VLOOKUP(BE47,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB47,$A$27:$C$32,2,TRUE),ROUND(BF47*VLOOKUP(BB47,$A$27:$C$32,3,TRUE)%,0))*IF(BB47=$A$36,$C$36,IF(BB47=$A$37,$C$37,IF(BB47=$A$38,$C$38,IF(BB47=$A$39,$C$39,IF(BB47=$A$40,$C$40,IF(BB47=$A$41,$C$41,1))))))*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0)))","v":""},{"$f":"IF(BC47=\"\",\"\",IF(OR(BU47=3,BE47=VLOOKUP(BE47,I!$I$2:$J$5,1)),0,ROUND(IF(BU47=2,VLOOKUP(BE47,$A$20:$E$23,IF($B$19=VLOOKUP(BC47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC47,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE47,$A$20:$E$23,IF($B$19=VLOOKUP(BC47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC47,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0)))","v":""},{"$f":"IF(BC47=\"\",\"\",IF(OR(BB47<DATE(2010,4,1),BU47=3,BE47=VLOOKUP(BE47,I!$I$2:$J$5,1)),0,ROUND(IF(BU47=2,Main!$L$9/2,Main!$L$9)*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0)))","v":""},null,{"$f":"IF(BC47=\"\",\"\",IF(OR(BU47=3,BE47=VLOOKUP(BE47,I!$I$2:$J$5,1)),0,ROUND(IF(BU47=2,VLOOKUP(BF47,$A$11:$E$16,IF($B$10=VLOOKUP(BB47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB47,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF47,$A$11:$E$16,IF($B$10=VLOOKUP(BB47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB47,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD47)-DAY(BC47)+1)/DAY(EOMONTH(BC47,0)),0)))","v":""},0,{"$f":"IF(BC47=\"\",\"\",IF(BC47<=$AX$1,BR47-BT47,IF(AND(Main!$F$22=Main!$CA$24,BC47>$AX$1),ROUND(SUM(BF47,BH47)*10%,0),\"\")))","v":""},{"$f":"IF(BB47=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR47*DAY(EOMONTH(BC47,0))/(DAY(BD47)-DAY(BC47)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA47=\"\",\"\",MIN(EOMONTH(CA47,0),VLOOKUP(CA47,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA47,$E$47:$F$53)-1,IF(CA47<$B$2,$B$2-1,I!$Q$9),IF(CA47<$B$3,$B$3-1,I!$Q$9),IF(CA47<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA47,$H$47:$I$53)))","v":""},{"$f":"IF(CA47=\"\",\"\",VLOOKUP(CA47,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA47=\"\",\"\",ROUND(IF(CS47=3,0,IF(CS47=2,IF(CC47=VLOOKUP(CC47,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC47=VLOOKUP(CC47,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0))","v":""},{"$f":"IF(CA47=\"\",\"\",IF(CC47=VLOOKUP(CC47,I!$I$2:$J$5,1),0,ROUND(CD47*VLOOKUP(CA47,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA47=\"\",\"\",IF(OR(CS47=3,CC47=VLOOKUP(CC47,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC47*VLOOKUP(CA47,$B$1:$G$4,2)%,0),VLOOKUP(CA47,$B$2:$H$4,7,TRUE))*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0)))","v":""},{"$f":"IF(CA47=\"\",\"\",IF(OR(CA47<DATE(2010,4,1),$I$2=VLOOKUP(CA47,$B$2:$G$4,5,TRUE),CC47=VLOOKUP(CC47,I!$I$2:$J$5,1)),0,ROUND(IF(CS47=3,0,IF(CS47=2,MIN(ROUND(CC47*$G$13%,0),$G$14)/2,MIN(ROUND(CC47*$G$13%,0),$G$14)))*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0)))","v":""},null,{"$f":"IF(CA47=\"\",\"\",IF(CA47<DATE(2010,4,1),0,IF(OR(CS47=2,CS47=3,CC47=VLOOKUP(CC47,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA47,$B$1:$G$4,4)*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0))))","v":""},{"$f":"IF(CA47=\"\",\"\",IF(OR(CS47=2,CS47=3,CA47<DATE(2010,4,1),CC47=VLOOKUP(CC47,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ47,$A$27:$C$32,2,TRUE),ROUND(CD47*VLOOKUP(BZ47,$A$27:$C$32,3,TRUE)%,0))*IF(BZ47=$A$36,$C$36,IF(BZ47=$A$37,$C$37,IF(BZ47=$A$38,$C$38,IF(BZ47=$A$39,$C$39,IF(BZ47=$A$40,$C$40,IF(BZ47=$A$41,$C$41,1))))))*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0)))","v":""},{"$f":"IF(CA47=\"\",\"\",IF(OR(CS47=3,CC47=VLOOKUP(CC47,I!$I$2:$J$5,1)),0,ROUND(IF(CS47=2,VLOOKUP(CC47,$A$20:$E$23,IF($B$19=VLOOKUP(CA47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA47,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC47,$A$20:$E$23,IF($B$19=VLOOKUP(CA47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA47,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0)))","v":""},{"$f":"IF(CA47=\"\",\"\",IF(OR(BZ47<DATE(2010,4,1),CS47=3,CC47=VLOOKUP(CC47,I!$I$2:$J$5,1)),0,ROUND(IF(CS47=2,Main!$L$9/2,Main!$L$9)*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0)))","v":""},null,{"$f":"IF(CA47=\"\",\"\",IF(OR(CS47=3,CC47=VLOOKUP(CC47,I!$I$2:$J$5,1)),0,ROUND(IF(CS47=2,VLOOKUP(CD47,$A$11:$E$16,IF($B$10=VLOOKUP(BZ47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ47,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD47,$A$11:$E$16,IF($B$10=VLOOKUP(BZ47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ47,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB47)-DAY(CA47)+1)/DAY(EOMONTH(CA47,0)),0)))","v":""},0,{"$f":"IF(CA47=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD47,CF47)*10%,0),\"\"))","v":""},{"$f":"IF(BZ47=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP47*DAY(EOMONTH(CA47,0))/(DAY(CB47)-DAY(CA47)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV47=\"\",\"\",MIN(EOMONTH(CV47,0),VLOOKUP(CV47,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV47,$E$47:$F$53)-1,IF(CV47<$B$2,$B$2-1,I!$Q$9),IF(CV47<$B$3,$B$3-1,I!$Q$9),IF(CV47<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV47,$H$47:$I$53)))","v":""},{"$f":"IF(CV47=\"\",\"\",VLOOKUP(CV47,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV47=\"\",\"\",ROUND(IF(DN47=3,0,IF(DN47=2,IF(CX47=VLOOKUP(CX47,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX47=VLOOKUP(CX47,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0))","v":""},{"$f":"IF(CV47=\"\",\"\",IF(CX47=VLOOKUP(CX47,I!$I$2:$J$5,1),0,ROUND(CY47*VLOOKUP(CV47,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV47=\"\",\"\",IF(OR(DN47=3,CX47=VLOOKUP(CX47,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX47*VLOOKUP(CV47,$B$1:$G$4,2)%,0),VLOOKUP(CV47,$B$2:$H$4,7,TRUE))*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0)))","v":""},{"$f":"IF(CV47=\"\",\"\",IF(OR(CV47<DATE(2010,4,1),$I$2=VLOOKUP(CV47,$B$2:$G$4,5,TRUE),CX47=VLOOKUP(CX47,I!$I$2:$J$5,1)),0,ROUND(IF(DN47=3,0,IF(DN47=2,MIN(ROUND(CX47*$G$13%,0),$G$14)/2,MIN(ROUND(CX47*$G$13%,0),$G$14)))*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0)))","v":""},null,{"$f":"IF(CV47=\"\",\"\",IF(CV47<DATE(2010,4,1),0,IF(OR(DN47=2,DN47=3,CX47=VLOOKUP(CX47,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV47,$B$1:$G$4,4)*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0))))","v":""},{"$f":"IF(CV47=\"\",\"\",IF(OR(DN47=2,DN47=3,CV47<DATE(2010,4,1),CX47=VLOOKUP(CX47,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU47,$A$27:$C$32,2,TRUE),ROUND(CY47*VLOOKUP(CU47,$A$27:$C$32,3,TRUE)%,0))*IF(CU47=$A$36,$C$36,IF(CU47=$A$37,$C$37,IF(CU47=$A$38,$C$38,IF(CU47=$A$39,$C$39,IF(CU47=$A$40,$C$40,IF(CU47=$A$41,$C$41,1))))))*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0)))","v":""},{"$f":"IF(CV47=\"\",\"\",IF(OR(DN47=3,CX47=VLOOKUP(CX47,I!$I$2:$J$5,1)),0,ROUND(IF(DN47=2,VLOOKUP(CX47,$A$20:$E$23,IF($B$19=VLOOKUP(CV47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV47,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX47,$A$20:$E$23,IF($B$19=VLOOKUP(CV47,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV47,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV47,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0)))","v":""},{"$f":"IF(CV47=\"\",\"\",IF(OR(CU47<DATE(2010,4,1),DN47=3,CX47=VLOOKUP(CX47,I!$I$2:$J$5,1)),0,ROUND(IF(DN47=2,Main!$L$9/2,Main!$L$9)*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0)))","v":""},null,{"$f":"IF(CV47=\"\",\"\",IF(OR(DN47=3,CX47=VLOOKUP(CX47,I!$I$2:$J$5,1)),0,ROUND(IF(DN47=2,VLOOKUP(CY47,$A$11:$E$16,IF($B$10=VLOOKUP(CU47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU47,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY47,$A$11:$E$16,IF($B$10=VLOOKUP(CU47,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU47,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU47,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW47)-DAY(CV47)+1)/DAY(EOMONTH(CV47,0)),0)))","v":""},0,{"$f":"IF(CV47=\"\",\"\",IF(CX47=VLOOKUP(CX47,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY47,DA47)*10%,0),\"\")))","v":""},{"$f":"IF(CU47=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK47*DAY(EOMONTH(CV47,0))/(DAY(CW47)-DAY(CV47)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},{"$f":"F38","v":"2013-04-01"},"2013-04-01",{"$f":"E38","v":1},{"$f":"G38+1","v":"2013-04-02"},"2013-04-01",{"$nulls":23},"","",{"$f":"IF(AH48=\"\",\"\",MIN(EOMONTH(AH48,0),VLOOKUP(AH48,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH48,$E$47:$F$53)-1,IF(AH48<$B$2,$B$2-1,I!$Q$9),IF(AH48<$B$3,$B$3-1,I!$Q$9),IF(AH48<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH48,$H$47:$I$53)))","v":""},{"$f":"IF(AH48=\"\",\"\",VLOOKUP(AH48,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH48=\"\",\"\",ROUND(IF(AZ48=3,0,IF(AZ48=2,IF(AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0))","v":""},{"$f":"IF(AH48=\"\",\"\",IF(AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1),0,ROUND(AK48*VLOOKUP(AH48,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH48=\"\",\"\",IF(OR(AZ48=3,AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ48*VLOOKUP(AH48,$B$1:$G$4,2)%,0),VLOOKUP(AH48,$B$2:$H$4,7,TRUE))*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0)))","v":""},{"$f":"IF(AH48=\"\",\"\",IF(OR(AH48<DATE(2010,4,1),$I$2=VLOOKUP(AH48,$B$2:$G$4,5,TRUE),AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1)),0,ROUND(IF(AZ48=3,0,IF(AZ48=2,MIN(ROUND(AJ48*$G$13%,0),$G$14)/2,MIN(ROUND(AJ48*$G$13%,0),$G$14)))*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0)))","v":""},null,{"$f":"IF(AH48=\"\",\"\",IF(AH48<DATE(2010,4,1),0,IF(OR(AZ48=2,AZ48=3,AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH48,$B$1:$G$4,4)*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0))))","v":""},{"$f":"IF(AH48=\"\",\"\",IF(OR(AZ48=2,AZ48=3,AH48<DATE(2010,4,1),AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG48,$A$27:$C$32,2,TRUE),ROUND(AK48*VLOOKUP(AG48,$A$27:$C$32,3,TRUE)%,0))*IF(AG48=$A$36,$C$36,IF(AG48=$A$37,$C$37,IF(AG48=$A$38,$C$38,IF(AG48=$A$39,$C$39,IF(AG48=$A$40,$C$40,IF(AG48=$A$41,$C$41,1))))))*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0)))","v":""},{"$f":"IF(AH48=\"\",\"\",IF(OR(AZ48=3,AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1)),0,ROUND(IF(AZ48=2,VLOOKUP(AJ48,$A$20:$E$23,IF($B$19=VLOOKUP(AH48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH48,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ48,$A$20:$E$23,IF($B$19=VLOOKUP(AH48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH48,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0)))","v":""},{"$f":"IF(AH48=\"\",\"\",IF(OR(AG48<DATE(2010,4,1),AZ48=3,AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1)),0,ROUND(IF(AZ48=2,Main!$L$9/2,Main!$L$9)*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0)))","v":""},null,{"$f":"IF(AH48=\"\",\"\",IF(OR(AZ48=3,AJ48=VLOOKUP(AJ48,I!$I$2:$J$5,1)),0,ROUND(IF(AZ48=2,VLOOKUP(AK48,$A$11:$E$16,IF($B$10=VLOOKUP(AG48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG48,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK48,$A$11:$E$16,IF($B$10=VLOOKUP(AG48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG48,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI48)-DAY(AH48)+1)/DAY(EOMONTH(AH48,0)),0)))","v":""},0,{"$f":"IF(AH48=\"\",\"\",IF(AH48<=$AX$1,AW48-AY48,IF(AND(Main!$F$22=Main!$CA$24,AH48>$AX$1),ROUND(SUM(AK48,AM48)*10%,0),\"\")))","v":""},{"$f":"IF(AG48=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW48*DAY(EOMONTH(AH48,0))/(DAY(AI48)-DAY(AH48)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC48=\"\",\"\",MIN(EOMONTH(BC48,0),VLOOKUP(BC48,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC48,$E$47:$F$53)-1,IF(BC48<$B$2,$B$2-1,I!$Q$9),IF(BC48<$B$3,$B$3-1,I!$Q$9),IF(BC48<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC48,$H$47:$I$53)))","v":""},{"$f":"IF(BC48=\"\",\"\",VLOOKUP(BC48,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC48=\"\",\"\",ROUND(IF(BU48=3,0,IF(BU48=2,IF(BE48=VLOOKUP(BE48,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE48=VLOOKUP(BE48,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0))","v":""},{"$f":"IF(BC48=\"\",\"\",IF(BE48=VLOOKUP(BE48,I!$I$2:$J$5,1),0,ROUND(BF48*VLOOKUP(BC48,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC48=\"\",\"\",IF(OR(BU48=3,BE48=VLOOKUP(BE48,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE48*VLOOKUP(BC48,$B$1:$G$4,2)%,0),VLOOKUP(BC48,$B$2:$H$4,7,TRUE))*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0)))","v":""},{"$f":"IF(BC48=\"\",\"\",IF(OR(BC48<DATE(2010,4,1),$I$2=VLOOKUP(BC48,$B$2:$G$4,5,TRUE),BE48=VLOOKUP(BE48,I!$I$2:$J$5,1)),0,ROUND(IF(BU48=3,0,IF(BU48=2,MIN(ROUND(BE48*$G$13%,0),$G$14)/2,MIN(ROUND(BE48*$G$13%,0),$G$14)))*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0)))","v":""},null,{"$f":"IF(BC48=\"\",\"\",IF(BC48<DATE(2010,4,1),0,IF(OR(BU48=2,BU48=3,BE48=VLOOKUP(BE48,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC48,$B$1:$G$4,4)*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0))))","v":""},{"$f":"IF(BC48=\"\",\"\",IF(OR(BU48=2,BU48=3,BC48<DATE(2010,4,1),BE48=VLOOKUP(BE48,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB48,$A$27:$C$32,2,TRUE),ROUND(BF48*VLOOKUP(BB48,$A$27:$C$32,3,TRUE)%,0))*IF(BB48=$A$36,$C$36,IF(BB48=$A$37,$C$37,IF(BB48=$A$38,$C$38,IF(BB48=$A$39,$C$39,IF(BB48=$A$40,$C$40,IF(BB48=$A$41,$C$41,1))))))*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0)))","v":""},{"$f":"IF(BC48=\"\",\"\",IF(OR(BU48=3,BE48=VLOOKUP(BE48,I!$I$2:$J$5,1)),0,ROUND(IF(BU48=2,VLOOKUP(BE48,$A$20:$E$23,IF($B$19=VLOOKUP(BC48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC48,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE48,$A$20:$E$23,IF($B$19=VLOOKUP(BC48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC48,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0)))","v":""},{"$f":"IF(BC48=\"\",\"\",IF(OR(BB48<DATE(2010,4,1),BU48=3,BE48=VLOOKUP(BE48,I!$I$2:$J$5,1)),0,ROUND(IF(BU48=2,Main!$L$9/2,Main!$L$9)*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0)))","v":""},null,{"$f":"IF(BC48=\"\",\"\",IF(OR(BU48=3,BE48=VLOOKUP(BE48,I!$I$2:$J$5,1)),0,ROUND(IF(BU48=2,VLOOKUP(BF48,$A$11:$E$16,IF($B$10=VLOOKUP(BB48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB48,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF48,$A$11:$E$16,IF($B$10=VLOOKUP(BB48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB48,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD48)-DAY(BC48)+1)/DAY(EOMONTH(BC48,0)),0)))","v":""},0,{"$f":"IF(BC48=\"\",\"\",IF(BC48<=$AX$1,BR48-BT48,IF(AND(Main!$F$22=Main!$CA$24,BC48>$AX$1),ROUND(SUM(BF48,BH48)*10%,0),\"\")))","v":""},{"$f":"IF(BB48=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR48*DAY(EOMONTH(BC48,0))/(DAY(BD48)-DAY(BC48)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA48=\"\",\"\",MIN(EOMONTH(CA48,0),VLOOKUP(CA48,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA48,$E$47:$F$53)-1,IF(CA48<$B$2,$B$2-1,I!$Q$9),IF(CA48<$B$3,$B$3-1,I!$Q$9),IF(CA48<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA48,$H$47:$I$53)))","v":""},{"$f":"IF(CA48=\"\",\"\",VLOOKUP(CA48,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA48=\"\",\"\",ROUND(IF(CS48=3,0,IF(CS48=2,IF(CC48=VLOOKUP(CC48,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC48=VLOOKUP(CC48,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0))","v":""},{"$f":"IF(CA48=\"\",\"\",IF(CC48=VLOOKUP(CC48,I!$I$2:$J$5,1),0,ROUND(CD48*VLOOKUP(CA48,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA48=\"\",\"\",IF(OR(CS48=3,CC48=VLOOKUP(CC48,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC48*VLOOKUP(CA48,$B$1:$G$4,2)%,0),VLOOKUP(CA48,$B$2:$H$4,7,TRUE))*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0)))","v":""},{"$f":"IF(CA48=\"\",\"\",IF(OR(CA48<DATE(2010,4,1),$I$2=VLOOKUP(CA48,$B$2:$G$4,5,TRUE),CC48=VLOOKUP(CC48,I!$I$2:$J$5,1)),0,ROUND(IF(CS48=3,0,IF(CS48=2,MIN(ROUND(CC48*$G$13%,0),$G$14)/2,MIN(ROUND(CC48*$G$13%,0),$G$14)))*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0)))","v":""},null,{"$f":"IF(CA48=\"\",\"\",IF(CA48<DATE(2010,4,1),0,IF(OR(CS48=2,CS48=3,CC48=VLOOKUP(CC48,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA48,$B$1:$G$4,4)*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0))))","v":""},{"$f":"IF(CA48=\"\",\"\",IF(OR(CS48=2,CS48=3,CA48<DATE(2010,4,1),CC48=VLOOKUP(CC48,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ48,$A$27:$C$32,2,TRUE),ROUND(CD48*VLOOKUP(BZ48,$A$27:$C$32,3,TRUE)%,0))*IF(BZ48=$A$36,$C$36,IF(BZ48=$A$37,$C$37,IF(BZ48=$A$38,$C$38,IF(BZ48=$A$39,$C$39,IF(BZ48=$A$40,$C$40,IF(BZ48=$A$41,$C$41,1))))))*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0)))","v":""},{"$f":"IF(CA48=\"\",\"\",IF(OR(CS48=3,CC48=VLOOKUP(CC48,I!$I$2:$J$5,1)),0,ROUND(IF(CS48=2,VLOOKUP(CC48,$A$20:$E$23,IF($B$19=VLOOKUP(CA48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA48,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC48,$A$20:$E$23,IF($B$19=VLOOKUP(CA48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA48,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0)))","v":""},{"$f":"IF(CA48=\"\",\"\",IF(OR(BZ48<DATE(2010,4,1),CS48=3,CC48=VLOOKUP(CC48,I!$I$2:$J$5,1)),0,ROUND(IF(CS48=2,Main!$L$9/2,Main!$L$9)*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0)))","v":""},null,{"$f":"IF(CA48=\"\",\"\",IF(OR(CS48=3,CC48=VLOOKUP(CC48,I!$I$2:$J$5,1)),0,ROUND(IF(CS48=2,VLOOKUP(CD48,$A$11:$E$16,IF($B$10=VLOOKUP(BZ48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ48,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD48,$A$11:$E$16,IF($B$10=VLOOKUP(BZ48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ48,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB48)-DAY(CA48)+1)/DAY(EOMONTH(CA48,0)),0)))","v":""},0,{"$f":"IF(CA48=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD48,CF48)*10%,0),\"\"))","v":""},{"$f":"IF(BZ48=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP48*DAY(EOMONTH(CA48,0))/(DAY(CB48)-DAY(CA48)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV48=\"\",\"\",MIN(EOMONTH(CV48,0),VLOOKUP(CV48,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV48,$E$47:$F$53)-1,IF(CV48<$B$2,$B$2-1,I!$Q$9),IF(CV48<$B$3,$B$3-1,I!$Q$9),IF(CV48<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV48,$H$47:$I$53)))","v":""},{"$f":"IF(CV48=\"\",\"\",VLOOKUP(CV48,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV48=\"\",\"\",ROUND(IF(DN48=3,0,IF(DN48=2,IF(CX48=VLOOKUP(CX48,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX48=VLOOKUP(CX48,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0))","v":""},{"$f":"IF(CV48=\"\",\"\",IF(CX48=VLOOKUP(CX48,I!$I$2:$J$5,1),0,ROUND(CY48*VLOOKUP(CV48,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV48=\"\",\"\",IF(OR(DN48=3,CX48=VLOOKUP(CX48,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX48*VLOOKUP(CV48,$B$1:$G$4,2)%,0),VLOOKUP(CV48,$B$2:$H$4,7,TRUE))*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0)))","v":""},{"$f":"IF(CV48=\"\",\"\",IF(OR(CV48<DATE(2010,4,1),$I$2=VLOOKUP(CV48,$B$2:$G$4,5,TRUE),CX48=VLOOKUP(CX48,I!$I$2:$J$5,1)),0,ROUND(IF(DN48=3,0,IF(DN48=2,MIN(ROUND(CX48*$G$13%,0),$G$14)/2,MIN(ROUND(CX48*$G$13%,0),$G$14)))*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0)))","v":""},null,{"$f":"IF(CV48=\"\",\"\",IF(CV48<DATE(2010,4,1),0,IF(OR(DN48=2,DN48=3,CX48=VLOOKUP(CX48,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV48,$B$1:$G$4,4)*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0))))","v":""},{"$f":"IF(CV48=\"\",\"\",IF(OR(DN48=2,DN48=3,CV48<DATE(2010,4,1),CX48=VLOOKUP(CX48,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU48,$A$27:$C$32,2,TRUE),ROUND(CY48*VLOOKUP(CU48,$A$27:$C$32,3,TRUE)%,0))*IF(CU48=$A$36,$C$36,IF(CU48=$A$37,$C$37,IF(CU48=$A$38,$C$38,IF(CU48=$A$39,$C$39,IF(CU48=$A$40,$C$40,IF(CU48=$A$41,$C$41,1))))))*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0)))","v":""},{"$f":"IF(CV48=\"\",\"\",IF(OR(DN48=3,CX48=VLOOKUP(CX48,I!$I$2:$J$5,1)),0,ROUND(IF(DN48=2,VLOOKUP(CX48,$A$20:$E$23,IF($B$19=VLOOKUP(CV48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV48,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX48,$A$20:$E$23,IF($B$19=VLOOKUP(CV48,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV48,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV48,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0)))","v":""},{"$f":"IF(CV48=\"\",\"\",IF(OR(CU48<DATE(2010,4,1),DN48=3,CX48=VLOOKUP(CX48,I!$I$2:$J$5,1)),0,ROUND(IF(DN48=2,Main!$L$9/2,Main!$L$9)*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0)))","v":""},null,{"$f":"IF(CV48=\"\",\"\",IF(OR(DN48=3,CX48=VLOOKUP(CX48,I!$I$2:$J$5,1)),0,ROUND(IF(DN48=2,VLOOKUP(CY48,$A$11:$E$16,IF($B$10=VLOOKUP(CU48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU48,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY48,$A$11:$E$16,IF($B$10=VLOOKUP(CU48,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU48,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU48,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW48)-DAY(CV48)+1)/DAY(EOMONTH(CV48,0)),0)))","v":""},0,{"$f":"IF(CV48=\"\",\"\",IF(CX48=VLOOKUP(CX48,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY48,DA48)*10%,0),\"\")))","v":""},{"$f":"IF(CU48=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK48*DAY(EOMONTH(CV48,0))/(DAY(CW48)-DAY(CV48)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},"2013-04-01","2013-04-01",1,"2013-04-02","2013-04-01",{"$nulls":23},"","",{"$f":"IF(AH49=\"\",\"\",MIN(EOMONTH(AH49,0),VLOOKUP(AH49,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH49,$E$47:$F$53)-1,IF(AH49<$B$2,$B$2-1,I!$Q$9),IF(AH49<$B$3,$B$3-1,I!$Q$9),IF(AH49<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH49,$H$47:$I$53)))","v":""},{"$f":"IF(AH49=\"\",\"\",VLOOKUP(AH49,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH49=\"\",\"\",ROUND(IF(AZ49=3,0,IF(AZ49=2,IF(AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0))","v":""},{"$f":"IF(AH49=\"\",\"\",IF(AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1),0,ROUND(AK49*VLOOKUP(AH49,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH49=\"\",\"\",IF(OR(AZ49=3,AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ49*VLOOKUP(AH49,$B$1:$G$4,2)%,0),VLOOKUP(AH49,$B$2:$H$4,7,TRUE))*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0)))","v":""},{"$f":"IF(AH49=\"\",\"\",IF(OR(AH49<DATE(2010,4,1),$I$2=VLOOKUP(AH49,$B$2:$G$4,5,TRUE),AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1)),0,ROUND(IF(AZ49=3,0,IF(AZ49=2,MIN(ROUND(AJ49*$G$13%,0),$G$14)/2,MIN(ROUND(AJ49*$G$13%,0),$G$14)))*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0)))","v":""},null,{"$f":"IF(AH49=\"\",\"\",IF(AH49<DATE(2010,4,1),0,IF(OR(AZ49=2,AZ49=3,AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH49,$B$1:$G$4,4)*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0))))","v":""},{"$f":"IF(AH49=\"\",\"\",IF(OR(AZ49=2,AZ49=3,AH49<DATE(2010,4,1),AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG49,$A$27:$C$32,2,TRUE),ROUND(AK49*VLOOKUP(AG49,$A$27:$C$32,3,TRUE)%,0))*IF(AG49=$A$36,$C$36,IF(AG49=$A$37,$C$37,IF(AG49=$A$38,$C$38,IF(AG49=$A$39,$C$39,IF(AG49=$A$40,$C$40,IF(AG49=$A$41,$C$41,1))))))*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0)))","v":""},{"$f":"IF(AH49=\"\",\"\",IF(OR(AZ49=3,AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1)),0,ROUND(IF(AZ49=2,VLOOKUP(AJ49,$A$20:$E$23,IF($B$19=VLOOKUP(AH49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH49,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ49,$A$20:$E$23,IF($B$19=VLOOKUP(AH49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH49,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0)))","v":""},{"$f":"IF(AH49=\"\",\"\",IF(OR(AG49<DATE(2010,4,1),AZ49=3,AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1)),0,ROUND(IF(AZ49=2,Main!$L$9/2,Main!$L$9)*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0)))","v":""},null,{"$f":"IF(AH49=\"\",\"\",IF(OR(AZ49=3,AJ49=VLOOKUP(AJ49,I!$I$2:$J$5,1)),0,ROUND(IF(AZ49=2,VLOOKUP(AK49,$A$11:$E$16,IF($B$10=VLOOKUP(AG49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG49,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK49,$A$11:$E$16,IF($B$10=VLOOKUP(AG49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG49,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI49)-DAY(AH49)+1)/DAY(EOMONTH(AH49,0)),0)))","v":""},0,{"$f":"IF(AH49=\"\",\"\",IF(AH49<=$AX$1,AW49-AY49,IF(AND(Main!$F$22=Main!$CA$24,AH49>$AX$1),ROUND(SUM(AK49,AM49)*10%,0),\"\")))","v":""},{"$f":"IF(AG49=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW49*DAY(EOMONTH(AH49,0))/(DAY(AI49)-DAY(AH49)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC49=\"\",\"\",MIN(EOMONTH(BC49,0),VLOOKUP(BC49,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC49,$E$47:$F$53)-1,IF(BC49<$B$2,$B$2-1,I!$Q$9),IF(BC49<$B$3,$B$3-1,I!$Q$9),IF(BC49<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC49,$H$47:$I$53)))","v":""},{"$f":"IF(BC49=\"\",\"\",VLOOKUP(BC49,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC49=\"\",\"\",ROUND(IF(BU49=3,0,IF(BU49=2,IF(BE49=VLOOKUP(BE49,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE49=VLOOKUP(BE49,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0))","v":""},{"$f":"IF(BC49=\"\",\"\",IF(BE49=VLOOKUP(BE49,I!$I$2:$J$5,1),0,ROUND(BF49*VLOOKUP(BC49,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC49=\"\",\"\",IF(OR(BU49=3,BE49=VLOOKUP(BE49,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE49*VLOOKUP(BC49,$B$1:$G$4,2)%,0),VLOOKUP(BC49,$B$2:$H$4,7,TRUE))*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0)))","v":""},{"$f":"IF(BC49=\"\",\"\",IF(OR(BC49<DATE(2010,4,1),$I$2=VLOOKUP(BC49,$B$2:$G$4,5,TRUE),BE49=VLOOKUP(BE49,I!$I$2:$J$5,1)),0,ROUND(IF(BU49=3,0,IF(BU49=2,MIN(ROUND(BE49*$G$13%,0),$G$14)/2,MIN(ROUND(BE49*$G$13%,0),$G$14)))*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0)))","v":""},null,{"$f":"IF(BC49=\"\",\"\",IF(BC49<DATE(2010,4,1),0,IF(OR(BU49=2,BU49=3,BE49=VLOOKUP(BE49,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC49,$B$1:$G$4,4)*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0))))","v":""},{"$f":"IF(BC49=\"\",\"\",IF(OR(BU49=2,BU49=3,BC49<DATE(2010,4,1),BE49=VLOOKUP(BE49,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB49,$A$27:$C$32,2,TRUE),ROUND(BF49*VLOOKUP(BB49,$A$27:$C$32,3,TRUE)%,0))*IF(BB49=$A$36,$C$36,IF(BB49=$A$37,$C$37,IF(BB49=$A$38,$C$38,IF(BB49=$A$39,$C$39,IF(BB49=$A$40,$C$40,IF(BB49=$A$41,$C$41,1))))))*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0)))","v":""},{"$f":"IF(BC49=\"\",\"\",IF(OR(BU49=3,BE49=VLOOKUP(BE49,I!$I$2:$J$5,1)),0,ROUND(IF(BU49=2,VLOOKUP(BE49,$A$20:$E$23,IF($B$19=VLOOKUP(BC49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC49,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE49,$A$20:$E$23,IF($B$19=VLOOKUP(BC49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC49,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0)))","v":""},{"$f":"IF(BC49=\"\",\"\",IF(OR(BB49<DATE(2010,4,1),BU49=3,BE49=VLOOKUP(BE49,I!$I$2:$J$5,1)),0,ROUND(IF(BU49=2,Main!$L$9/2,Main!$L$9)*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0)))","v":""},null,{"$f":"IF(BC49=\"\",\"\",IF(OR(BU49=3,BE49=VLOOKUP(BE49,I!$I$2:$J$5,1)),0,ROUND(IF(BU49=2,VLOOKUP(BF49,$A$11:$E$16,IF($B$10=VLOOKUP(BB49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB49,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF49,$A$11:$E$16,IF($B$10=VLOOKUP(BB49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB49,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD49)-DAY(BC49)+1)/DAY(EOMONTH(BC49,0)),0)))","v":""},0,{"$f":"IF(BC49=\"\",\"\",IF(BC49<=$AX$1,BR49-BT49,IF(AND(Main!$F$22=Main!$CA$24,BC49>$AX$1),ROUND(SUM(BF49,BH49)*10%,0),\"\")))","v":""},{"$f":"IF(BB49=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR49*DAY(EOMONTH(BC49,0))/(DAY(BD49)-DAY(BC49)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA49=\"\",\"\",MIN(EOMONTH(CA49,0),VLOOKUP(CA49,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA49,$E$47:$F$53)-1,IF(CA49<$B$2,$B$2-1,I!$Q$9),IF(CA49<$B$3,$B$3-1,I!$Q$9),IF(CA49<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA49,$H$47:$I$53)))","v":""},{"$f":"IF(CA49=\"\",\"\",VLOOKUP(CA49,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA49=\"\",\"\",ROUND(IF(CS49=3,0,IF(CS49=2,IF(CC49=VLOOKUP(CC49,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC49=VLOOKUP(CC49,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0))","v":""},{"$f":"IF(CA49=\"\",\"\",IF(CC49=VLOOKUP(CC49,I!$I$2:$J$5,1),0,ROUND(CD49*VLOOKUP(CA49,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA49=\"\",\"\",IF(OR(CS49=3,CC49=VLOOKUP(CC49,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC49*VLOOKUP(CA49,$B$1:$G$4,2)%,0),VLOOKUP(CA49,$B$2:$H$4,7,TRUE))*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0)))","v":""},{"$f":"IF(CA49=\"\",\"\",IF(OR(CA49<DATE(2010,4,1),$I$2=VLOOKUP(CA49,$B$2:$G$4,5,TRUE),CC49=VLOOKUP(CC49,I!$I$2:$J$5,1)),0,ROUND(IF(CS49=3,0,IF(CS49=2,MIN(ROUND(CC49*$G$13%,0),$G$14)/2,MIN(ROUND(CC49*$G$13%,0),$G$14)))*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0)))","v":""},null,{"$f":"IF(CA49=\"\",\"\",IF(CA49<DATE(2010,4,1),0,IF(OR(CS49=2,CS49=3,CC49=VLOOKUP(CC49,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA49,$B$1:$G$4,4)*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0))))","v":""},{"$f":"IF(CA49=\"\",\"\",IF(OR(CS49=2,CS49=3,CA49<DATE(2010,4,1),CC49=VLOOKUP(CC49,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ49,$A$27:$C$32,2,TRUE),ROUND(CD49*VLOOKUP(BZ49,$A$27:$C$32,3,TRUE)%,0))*IF(BZ49=$A$36,$C$36,IF(BZ49=$A$37,$C$37,IF(BZ49=$A$38,$C$38,IF(BZ49=$A$39,$C$39,IF(BZ49=$A$40,$C$40,IF(BZ49=$A$41,$C$41,1))))))*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0)))","v":""},{"$f":"IF(CA49=\"\",\"\",IF(OR(CS49=3,CC49=VLOOKUP(CC49,I!$I$2:$J$5,1)),0,ROUND(IF(CS49=2,VLOOKUP(CC49,$A$20:$E$23,IF($B$19=VLOOKUP(CA49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA49,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC49,$A$20:$E$23,IF($B$19=VLOOKUP(CA49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA49,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0)))","v":""},{"$f":"IF(CA49=\"\",\"\",IF(OR(BZ49<DATE(2010,4,1),CS49=3,CC49=VLOOKUP(CC49,I!$I$2:$J$5,1)),0,ROUND(IF(CS49=2,Main!$L$9/2,Main!$L$9)*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0)))","v":""},null,{"$f":"IF(CA49=\"\",\"\",IF(OR(CS49=3,CC49=VLOOKUP(CC49,I!$I$2:$J$5,1)),0,ROUND(IF(CS49=2,VLOOKUP(CD49,$A$11:$E$16,IF($B$10=VLOOKUP(BZ49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ49,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD49,$A$11:$E$16,IF($B$10=VLOOKUP(BZ49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ49,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB49)-DAY(CA49)+1)/DAY(EOMONTH(CA49,0)),0)))","v":""},0,{"$f":"IF(CA49=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD49,CF49)*10%,0),\"\"))","v":""},{"$f":"IF(BZ49=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP49*DAY(EOMONTH(CA49,0))/(DAY(CB49)-DAY(CA49)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV49=\"\",\"\",MIN(EOMONTH(CV49,0),VLOOKUP(CV49,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV49,$E$47:$F$53)-1,IF(CV49<$B$2,$B$2-1,I!$Q$9),IF(CV49<$B$3,$B$3-1,I!$Q$9),IF(CV49<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV49,$H$47:$I$53)))","v":""},{"$f":"IF(CV49=\"\",\"\",VLOOKUP(CV49,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV49=\"\",\"\",ROUND(IF(DN49=3,0,IF(DN49=2,IF(CX49=VLOOKUP(CX49,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX49=VLOOKUP(CX49,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0))","v":""},{"$f":"IF(CV49=\"\",\"\",IF(CX49=VLOOKUP(CX49,I!$I$2:$J$5,1),0,ROUND(CY49*VLOOKUP(CV49,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV49=\"\",\"\",IF(OR(DN49=3,CX49=VLOOKUP(CX49,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX49*VLOOKUP(CV49,$B$1:$G$4,2)%,0),VLOOKUP(CV49,$B$2:$H$4,7,TRUE))*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0)))","v":""},{"$f":"IF(CV49=\"\",\"\",IF(OR(CV49<DATE(2010,4,1),$I$2=VLOOKUP(CV49,$B$2:$G$4,5,TRUE),CX49=VLOOKUP(CX49,I!$I$2:$J$5,1)),0,ROUND(IF(DN49=3,0,IF(DN49=2,MIN(ROUND(CX49*$G$13%,0),$G$14)/2,MIN(ROUND(CX49*$G$13%,0),$G$14)))*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0)))","v":""},null,{"$f":"IF(CV49=\"\",\"\",IF(CV49<DATE(2010,4,1),0,IF(OR(DN49=2,DN49=3,CX49=VLOOKUP(CX49,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV49,$B$1:$G$4,4)*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0))))","v":""},{"$f":"IF(CV49=\"\",\"\",IF(OR(DN49=2,DN49=3,CV49<DATE(2010,4,1),CX49=VLOOKUP(CX49,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU49,$A$27:$C$32,2,TRUE),ROUND(CY49*VLOOKUP(CU49,$A$27:$C$32,3,TRUE)%,0))*IF(CU49=$A$36,$C$36,IF(CU49=$A$37,$C$37,IF(CU49=$A$38,$C$38,IF(CU49=$A$39,$C$39,IF(CU49=$A$40,$C$40,IF(CU49=$A$41,$C$41,1))))))*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0)))","v":""},{"$f":"IF(CV49=\"\",\"\",IF(OR(DN49=3,CX49=VLOOKUP(CX49,I!$I$2:$J$5,1)),0,ROUND(IF(DN49=2,VLOOKUP(CX49,$A$20:$E$23,IF($B$19=VLOOKUP(CV49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV49,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX49,$A$20:$E$23,IF($B$19=VLOOKUP(CV49,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV49,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV49,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0)))","v":""},{"$f":"IF(CV49=\"\",\"\",IF(OR(CU49<DATE(2010,4,1),DN49=3,CX49=VLOOKUP(CX49,I!$I$2:$J$5,1)),0,ROUND(IF(DN49=2,Main!$L$9/2,Main!$L$9)*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0)))","v":""},null,{"$f":"IF(CV49=\"\",\"\",IF(OR(DN49=3,CX49=VLOOKUP(CX49,I!$I$2:$J$5,1)),0,ROUND(IF(DN49=2,VLOOKUP(CY49,$A$11:$E$16,IF($B$10=VLOOKUP(CU49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU49,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY49,$A$11:$E$16,IF($B$10=VLOOKUP(CU49,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU49,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU49,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW49)-DAY(CV49)+1)/DAY(EOMONTH(CV49,0)),0)))","v":""},0,{"$f":"IF(CV49=\"\",\"\",IF(CX49=VLOOKUP(CX49,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY49,DA49)*10%,0),\"\")))","v":""},{"$f":"IF(CU49=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK49*DAY(EOMONTH(CV49,0))/(DAY(CW49)-DAY(CV49)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},"2013-04-01","2013-04-01",1,"2013-04-02","2013-04-01",{"$nulls":23},"","",{"$f":"IF(AH50=\"\",\"\",MIN(EOMONTH(AH50,0),VLOOKUP(AH50,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(AH50,$E$47:$F$53)-1,IF(AH50<$B$2,$B$2-1,I!$Q$9),IF(AH50<$B$3,$B$3-1,I!$Q$9),IF(AH50<$B$4,$B$4-1,I!$Q$9),LOOKUP(AH50,$H$47:$I$53)))","v":""},{"$f":"IF(AH50=\"\",\"\",VLOOKUP(AH50,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(AH50=\"\",\"\",ROUND(IF(AZ50=3,0,IF(AZ50=2,IF(AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0))","v":""},{"$f":"IF(AH50=\"\",\"\",IF(AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1),0,ROUND(AK50*VLOOKUP(AH50,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(AH50=\"\",\"\",IF(OR(AZ50=3,AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(AJ50*VLOOKUP(AH50,$B$1:$G$4,2)%,0),VLOOKUP(AH50,$B$2:$H$4,7,TRUE))*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0)))","v":""},{"$f":"IF(AH50=\"\",\"\",IF(OR(AH50<DATE(2010,4,1),$I$2=VLOOKUP(AH50,$B$2:$G$4,5,TRUE),AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1)),0,ROUND(IF(AZ50=3,0,IF(AZ50=2,MIN(ROUND(AJ50*$G$13%,0),$G$14)/2,MIN(ROUND(AJ50*$G$13%,0),$G$14)))*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0)))","v":""},null,{"$f":"IF(AH50=\"\",\"\",IF(AH50<DATE(2010,4,1),0,IF(OR(AZ50=2,AZ50=3,AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(AH50,$B$1:$G$4,4)*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0))))","v":""},{"$f":"IF(AH50=\"\",\"\",IF(OR(AZ50=2,AZ50=3,AH50<DATE(2010,4,1),AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(AG50,$A$27:$C$32,2,TRUE),ROUND(AK50*VLOOKUP(AG50,$A$27:$C$32,3,TRUE)%,0))*IF(AG50=$A$36,$C$36,IF(AG50=$A$37,$C$37,IF(AG50=$A$38,$C$38,IF(AG50=$A$39,$C$39,IF(AG50=$A$40,$C$40,IF(AG50=$A$41,$C$41,1))))))*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0)))","v":""},{"$f":"IF(AH50=\"\",\"\",IF(OR(AZ50=3,AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1)),0,ROUND(IF(AZ50=2,VLOOKUP(AJ50,$A$20:$E$23,IF($B$19=VLOOKUP(AH50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH50,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(AJ50,$A$20:$E$23,IF($B$19=VLOOKUP(AH50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH50,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0)))","v":""},{"$f":"IF(AH50=\"\",\"\",IF(OR(AG50<DATE(2010,4,1),AZ50=3,AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1)),0,ROUND(IF(AZ50=2,Main!$L$9/2,Main!$L$9)*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0)))","v":""},null,{"$f":"IF(AH50=\"\",\"\",IF(OR(AZ50=3,AJ50=VLOOKUP(AJ50,I!$I$2:$J$5,1)),0,ROUND(IF(AZ50=2,VLOOKUP(AK50,$A$11:$E$16,IF($B$10=VLOOKUP(AG50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG50,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(AK50,$A$11:$E$16,IF($B$10=VLOOKUP(AG50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(AG50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(AG50,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(AI50)-DAY(AH50)+1)/DAY(EOMONTH(AH50,0)),0)))","v":""},0,{"$f":"IF(AH50=\"\",\"\",IF(AH50<=$AX$1,AW50-AY50,IF(AND(Main!$F$22=Main!$CA$24,AH50>$AX$1),ROUND(SUM(AK50,AM50)*10%,0),\"\")))","v":""},{"$f":"IF(AG50=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(AW50*DAY(EOMONTH(AH50,0))/(DAY(AI50)-DAY(AH50)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(BC50=\"\",\"\",MIN(EOMONTH(BC50,0),VLOOKUP(BC50,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(BC50,$E$47:$F$53)-1,IF(BC50<$B$2,$B$2-1,I!$Q$9),IF(BC50<$B$3,$B$3-1,I!$Q$9),IF(BC50<$B$4,$B$4-1,I!$Q$9),LOOKUP(BC50,$H$47:$I$53)))","v":""},{"$f":"IF(BC50=\"\",\"\",VLOOKUP(BC50,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(BC50=\"\",\"\",ROUND(IF(BU50=3,0,IF(BU50=2,IF(BE50=VLOOKUP(BE50,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(BE50=VLOOKUP(BE50,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0))","v":""},{"$f":"IF(BC50=\"\",\"\",IF(BE50=VLOOKUP(BE50,I!$I$2:$J$5,1),0,ROUND(BF50*VLOOKUP(BC50,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(BC50=\"\",\"\",IF(OR(BU50=3,BE50=VLOOKUP(BE50,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(BE50*VLOOKUP(BC50,$B$1:$G$4,2)%,0),VLOOKUP(BC50,$B$2:$H$4,7,TRUE))*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0)))","v":""},{"$f":"IF(BC50=\"\",\"\",IF(OR(BC50<DATE(2010,4,1),$I$2=VLOOKUP(BC50,$B$2:$G$4,5,TRUE),BE50=VLOOKUP(BE50,I!$I$2:$J$5,1)),0,ROUND(IF(BU50=3,0,IF(BU50=2,MIN(ROUND(BE50*$G$13%,0),$G$14)/2,MIN(ROUND(BE50*$G$13%,0),$G$14)))*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0)))","v":""},null,{"$f":"IF(BC50=\"\",\"\",IF(BC50<DATE(2010,4,1),0,IF(OR(BU50=2,BU50=3,BE50=VLOOKUP(BE50,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(BC50,$B$1:$G$4,4)*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0))))","v":""},{"$f":"IF(BC50=\"\",\"\",IF(OR(BU50=2,BU50=3,BC50<DATE(2010,4,1),BE50=VLOOKUP(BE50,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BB50,$A$27:$C$32,2,TRUE),ROUND(BF50*VLOOKUP(BB50,$A$27:$C$32,3,TRUE)%,0))*IF(BB50=$A$36,$C$36,IF(BB50=$A$37,$C$37,IF(BB50=$A$38,$C$38,IF(BB50=$A$39,$C$39,IF(BB50=$A$40,$C$40,IF(BB50=$A$41,$C$41,1))))))*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0)))","v":""},{"$f":"IF(BC50=\"\",\"\",IF(OR(BU50=3,BE50=VLOOKUP(BE50,I!$I$2:$J$5,1)),0,ROUND(IF(BU50=2,VLOOKUP(BE50,$A$20:$E$23,IF($B$19=VLOOKUP(BC50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC50,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(BE50,$A$20:$E$23,IF($B$19=VLOOKUP(BC50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC50,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0)))","v":""},{"$f":"IF(BC50=\"\",\"\",IF(OR(BB50<DATE(2010,4,1),BU50=3,BE50=VLOOKUP(BE50,I!$I$2:$J$5,1)),0,ROUND(IF(BU50=2,Main!$L$9/2,Main!$L$9)*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0)))","v":""},null,{"$f":"IF(BC50=\"\",\"\",IF(OR(BU50=3,BE50=VLOOKUP(BE50,I!$I$2:$J$5,1)),0,ROUND(IF(BU50=2,VLOOKUP(BF50,$A$11:$E$16,IF($B$10=VLOOKUP(BB50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB50,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(BF50,$A$11:$E$16,IF($B$10=VLOOKUP(BB50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BB50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BB50,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(BD50)-DAY(BC50)+1)/DAY(EOMONTH(BC50,0)),0)))","v":""},0,{"$f":"IF(BC50=\"\",\"\",IF(BC50<=$AX$1,BR50-BT50,IF(AND(Main!$F$22=Main!$CA$24,BC50>$AX$1),ROUND(SUM(BF50,BH50)*10%,0),\"\")))","v":""},{"$f":"IF(BB50=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(BR50*DAY(EOMONTH(BC50,0))/(DAY(BD50)-DAY(BC50)+1),$H$17:$I$22)))","v":""},1,0,{"$nulls":3},"","",{"$f":"IF(CA50=\"\",\"\",MIN(EOMONTH(CA50,0),VLOOKUP(CA50,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CA50,$E$47:$F$53)-1,IF(CA50<$B$2,$B$2-1,I!$Q$9),IF(CA50<$B$3,$B$3-1,I!$Q$9),IF(CA50<$B$4,$B$4-1,I!$Q$9),LOOKUP(CA50,$H$47:$I$53)))","v":""},{"$f":"IF(CA50=\"\",\"\",VLOOKUP(CA50,I!$P$164:$R$202,2))","v":""},"",{"$f":"IF(CA50=\"\",\"\",ROUND(IF(CS50=3,0,IF(CS50=2,IF(CC50=VLOOKUP(CC50,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CC50=VLOOKUP(CC50,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0))","v":""},{"$f":"IF(CA50=\"\",\"\",IF(CC50=VLOOKUP(CC50,I!$I$2:$J$5,1),0,ROUND(CD50*VLOOKUP(CA50,$BW$4:$BX$7,2)%,0)))","v":""},{"$f":"IF(CA50=\"\",\"\",IF(OR(CS50=3,CC50=VLOOKUP(CC50,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CC50*VLOOKUP(CA50,$B$1:$G$4,2)%,0),VLOOKUP(CA50,$B$2:$H$4,7,TRUE))*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0)))","v":""},{"$f":"IF(CA50=\"\",\"\",IF(OR(CA50<DATE(2010,4,1),$I$2=VLOOKUP(CA50,$B$2:$G$4,5,TRUE),CC50=VLOOKUP(CC50,I!$I$2:$J$5,1)),0,ROUND(IF(CS50=3,0,IF(CS50=2,MIN(ROUND(CC50*$G$13%,0),$G$14)/2,MIN(ROUND(CC50*$G$13%,0),$G$14)))*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0)))","v":""},null,{"$f":"IF(CA50=\"\",\"\",IF(CA50<DATE(2010,4,1),0,IF(OR(CS50=2,CS50=3,CC50=VLOOKUP(CC50,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CA50,$B$1:$G$4,4)*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0))))","v":""},{"$f":"IF(CA50=\"\",\"\",IF(OR(CS50=2,CS50=3,CA50<DATE(2010,4,1),CC50=VLOOKUP(CC50,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(BZ50,$A$27:$C$32,2,TRUE),ROUND(CD50*VLOOKUP(BZ50,$A$27:$C$32,3,TRUE)%,0))*IF(BZ50=$A$36,$C$36,IF(BZ50=$A$37,$C$37,IF(BZ50=$A$38,$C$38,IF(BZ50=$A$39,$C$39,IF(BZ50=$A$40,$C$40,IF(BZ50=$A$41,$C$41,1))))))*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0)))","v":""},{"$f":"IF(CA50=\"\",\"\",IF(OR(CS50=3,CC50=VLOOKUP(CC50,I!$I$2:$J$5,1)),0,ROUND(IF(CS50=2,VLOOKUP(CC50,$A$20:$E$23,IF($B$19=VLOOKUP(CA50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA50,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CC50,$A$20:$E$23,IF($B$19=VLOOKUP(CA50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA50,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0)))","v":""},{"$f":"IF(CA50=\"\",\"\",IF(OR(BZ50<DATE(2010,4,1),CS50=3,CC50=VLOOKUP(CC50,I!$I$2:$J$5,1)),0,ROUND(IF(CS50=2,Main!$L$9/2,Main!$L$9)*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0)))","v":""},null,{"$f":"IF(CA50=\"\",\"\",IF(OR(CS50=3,CC50=VLOOKUP(CC50,I!$I$2:$J$5,1)),0,ROUND(IF(CS50=2,VLOOKUP(CD50,$A$11:$E$16,IF($B$10=VLOOKUP(BZ50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ50,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CD50,$A$11:$E$16,IF($B$10=VLOOKUP(BZ50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(BZ50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(BZ50,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CB50)-DAY(CA50)+1)/DAY(EOMONTH(CA50,0)),0)))","v":""},0,{"$f":"IF(CA50=\"\",\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CD50,CF50)*10%,0),\"\"))","v":""},{"$f":"IF(BZ50=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(CP50*DAY(EOMONTH(CA50,0))/(DAY(CB50)-DAY(CA50)+1),$H$17:$I$22)))","v":""},1,null,"","",{"$f":"IF(CV50=\"\",\"\",MIN(EOMONTH(CV50,0),VLOOKUP(CV50,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(CV50,$E$47:$F$53)-1,IF(CV50<$B$2,$B$2-1,I!$Q$9),IF(CV50<$B$3,$B$3-1,I!$Q$9),IF(CV50<$B$4,$B$4-1,I!$Q$9),LOOKUP(CV50,$H$47:$I$53)))","v":""},{"$f":"IF(CV50=\"\",\"\",VLOOKUP(CV50,I!$P$164:$R$202,3))","v":""},"",{"$f":"IF(CV50=\"\",\"\",ROUND(IF(DN50=3,0,IF(DN50=2,IF(CX50=VLOOKUP(CX50,I!$I$2:$J$5,1),0,Main!$H$9)/2,IF(CX50=VLOOKUP(CX50,I!$I$2:$J$5,1),0,Main!$H$9)))*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0))","v":""},{"$f":"IF(CV50=\"\",\"\",IF(CX50=VLOOKUP(CX50,I!$I$2:$J$5,1),0,ROUND(CY50*VLOOKUP(CV50,$AD$4:$AE$7,2)%,0)))","v":""},{"$f":"IF(CV50=\"\",\"\",IF(OR(DN50=3,CX50=VLOOKUP(CX50,I!$I$2:$J$5,1)),0,ROUND(MIN(ROUND(CX50*VLOOKUP(CV50,$B$1:$G$4,2)%,0),VLOOKUP(CV50,$B$2:$H$4,7,TRUE))*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0)))","v":""},{"$f":"IF(CV50=\"\",\"\",IF(OR(CV50<DATE(2010,4,1),$I$2=VLOOKUP(CV50,$B$2:$G$4,5,TRUE),CX50=VLOOKUP(CX50,I!$I$2:$J$5,1)),0,ROUND(IF(DN50=3,0,IF(DN50=2,MIN(ROUND(CX50*$G$13%,0),$G$14)/2,MIN(ROUND(CX50*$G$13%,0),$G$14)))*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0)))","v":""},null,{"$f":"IF(CV50=\"\",\"\",IF(CV50<DATE(2010,4,1),0,IF(OR(DN50=2,DN50=3,CX50=VLOOKUP(CX50,I!$I$2:$J$5,1)),0,ROUND(VLOOKUP(CV50,$B$1:$G$4,4)*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0))))","v":""},{"$f":"IF(CV50=\"\",\"\",IF(OR(DN50=2,DN50=3,CV50<DATE(2010,4,1),CX50=VLOOKUP(CX50,I!$I$2:$J$5,1)),0,ROUND(MIN(VLOOKUP(CU50,$A$27:$C$32,2,TRUE),ROUND(CY50*VLOOKUP(CU50,$A$27:$C$32,3,TRUE)%,0))*IF(CU50=$A$36,$C$36,IF(CU50=$A$37,$C$37,IF(CU50=$A$38,$C$38,IF(CU50=$A$39,$C$39,IF(CU50=$A$40,$C$40,IF(CU50=$A$41,$C$41,1))))))*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0)))","v":""},{"$f":"IF(CV50=\"\",\"\",IF(OR(DN50=3,CX50=VLOOKUP(CX50,I!$I$2:$J$5,1)),0,ROUND(IF(DN50=2,VLOOKUP(CX50,$A$20:$E$23,IF($B$19=VLOOKUP(CV50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV50,$B$2:$G$4,3,TRUE),4,5))),TRUE)/2,VLOOKUP(CX50,$A$20:$E$23,IF($B$19=VLOOKUP(CV50,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV50,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV50,$B$2:$G$4,3,TRUE),4,5))),TRUE))*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0)))","v":""},{"$f":"IF(CV50=\"\",\"\",IF(OR(CU50<DATE(2010,4,1),DN50=3,CX50=VLOOKUP(CX50,I!$I$2:$J$5,1)),0,ROUND(IF(DN50=2,Main!$L$9/2,Main!$L$9)*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0)))","v":""},null,{"$f":"IF(CV50=\"\",\"\",IF(OR(DN50=3,CX50=VLOOKUP(CX50,I!$I$2:$J$5,1)),0,ROUND(IF(DN50=2,VLOOKUP(CY50,$A$11:$E$16,IF($B$10=VLOOKUP(CU50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU50,$B$2:$G$4,6,TRUE),4,5))))/2,VLOOKUP(CY50,$A$11:$E$16,IF($B$10=VLOOKUP(CU50,$B$2:$G$4,6,TRUE),2,IF($B$10=VLOOKUP(CU50,$B$2:$G$4,6,TRUE),3,IF($D$10=VLOOKUP(CU50,$B$2:$G$4,6,TRUE),4,5)))))*(DAY(CW50)-DAY(CV50)+1)/DAY(EOMONTH(CV50,0)),0)))","v":""},0,{"$f":"IF(CV50=\"\",\"\",IF(CX50=VLOOKUP(CX50,I!$I$2:$J$5,1),\"\",IF(Main!$F$22=Main!$CA$24,ROUND(SUM(CY50,DA50)*10%,0),\"\")))","v":""},{"$f":"IF(CU50=\"\",\"\",IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(DK50*DAY(EOMONTH(CV50,0))/(DAY(CW50)-DAY(CV50)+1),$H$17:$I$22)))","v":""},1]
[{"$nulls":4},"2013-04-01","2013-04-01",1,"2013-04-02","2013-04-01",{"$nulls":23},{"$f":"AH51","v":"2013-04-02"},{"$f":"IF(AH1<$F$23,$F$23,AI1+1)","v":"2013-04-02"},null,{"$f":"IF(AH51>AI1,0,VLOOKUP(AH51,I!$P$164:$R$202,2))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AJ51=0,0,ROUND(AJ51*$G$23/30,0))","v":0},{"$f":"IF(AJ51=0,0,IF(AJ51=VLOOKUP(AJ51,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$23/30,0)))","v":0},{"$f":"IF(AJ51=0,0,IF(AJ51=VLOOKUP(AJ51,I!$I$2:$J$5,1),0,ROUND(AK51*VLOOKUP(AH51,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(AJ51=0,0,IF(AJ51=VLOOKUP(AJ51,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(AJ51*VLOOKUP(AH51,$B$1:$G$4,2)%,0),VLOOKUP(AH51,$B$2:$H$4,7,TRUE))*$G$23/30,0)))","v":0},{"$nulls":4},{"$f":"IF(AJ51=0,0,IF(AJ51=VLOOKUP(AJ51,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(AJ51,$A$20:$E$23,IF($B$19=VLOOKUP(AH51,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH51,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH51,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$23/30,0)))","v":0},{"$nulls":3},0,{"$f":"IF(AH51=\"\",\"\",IF(AH51<=$AX$1,AW51-AY51,IF(AND(Main!$F$22=Main!$CA$24,AH51>$AX$1),ROUND(SUM(AK51,AM51)*10%,0),\"\")))","v":""},{"$nulls":3},{"$f":"BC51","v":"2013-04-02"},{"$f":"IF(BC1<$F$23,$F$23,BD1+1)","v":"2013-04-02"},null,{"$f":"IF(BC51>BD1,0,VLOOKUP(BC51,I!$P$164:$R$202,3))","v":{"v":0,"d":"0.00"}},{"$f":"IF(BE51=0,0,ROUND(BE51*$G$23/30,0))","v":0},{"$f":"IF(BE51=0,0,IF(BE51=VLOOKUP(BE51,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$23/30,0)))","v":0},{"$f":"IF(BE51=0,0,IF(BE51=VLOOKUP(BE51,I!$I$2:$J$5,1),0,ROUND(BF51*VLOOKUP(BC51,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(BE51=0,0,IF(BE51=VLOOKUP(BE51,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(BE51*VLOOKUP(BC51,$B$1:$G$4,2)%,0),VLOOKUP(BC51,$B$2:$H$4,7,TRUE))*$G$23/30,0)))","v":0},{"$nulls":4},{"$f":"IF(BE51=0,0,IF(BE51=VLOOKUP(BE51,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(BE51,$A$20:$E$23,IF($B$19=VLOOKUP(BC51,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC51,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC51,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$23/30,0)))","v":0},{"$nulls":3},0,{"$f":"IF(BC51=\"\",\"\",IF(BC51<=$AX$1,BR51-BT51,IF(AND(Main!$F$22=Main!$CA$24,BC51>$AX$1),ROUND(SUM(BF51,BH51)*10%,0),\"\")))","v":""},null,null,0,{"$nulls":3},{"$f":"CA51","v":"2013-04-02"},{"$f":"IF(CA1<$F$23,$F$23,CB1+1)","v":"2013-04-02"},null,{"$f":"IF(CA51>CB1,0,IF(CA51>CB1,0,VLOOKUP(CA51,I!$B$30:$E$41,4)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(CC51=0,0,ROUND(CC51*$G$23/30,0))","v":0},{"$f":"IF(CC51=0,0,IF(CC51=VLOOKUP(CC51,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$23/30,0)))","v":0},{"$f":"IF(CC51=0,0,IF(CC51=VLOOKUP(CC51,I!$I$2:$J$5,1),0,ROUND(CD51*VLOOKUP(CA51,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(CC51=0,0,IF(CC51=VLOOKUP(CC51,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(CC51*VLOOKUP(CA51,$B$1:$G$4,2)%,0),VLOOKUP(CA51,$B$2:$H$4,7,TRUE))*$G$23/30,0)))","v":0},{"$nulls":4},{"$f":"IF(CC51=0,0,IF(CC51=VLOOKUP(CC51,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(CC51,$A$20:$E$23,IF($B$19=VLOOKUP(CA51,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA51,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA51,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$23/30,0)))","v":0},{"$nulls":3},0,{"$nulls":4},{"$f":"CV51","v":"2013-04-02"},{"$f":"IF(CV1<$F$23,$F$23,CW1+1)","v":"2013-04-02"},null,{"$f":"IF(CV51=0,0,IF(CV51>CW1,0,VLOOKUP(CV51,I!$B$30:$E$41,4)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(CX51=0,0,ROUND(CX51*$G$23/30,0))","v":0},{"$f":"IF(CX51=0,0,IF(CX51=VLOOKUP(CX51,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$23/30,0)))","v":0},{"$f":"IF(CX51=0,0,IF(CX51=VLOOKUP(CX51,I!$I$2:$J$5,1),0,ROUND(CY51*VLOOKUP(CV51,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(CX51=0,0,IF(CX51=VLOOKUP(CX51,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(CX51*VLOOKUP(CV51,$B$1:$G$4,2)%,0),VLOOKUP(CV51,$B$2:$H$4,7,TRUE))*$G$23/30,0)))","v":0},{"$nulls":4},{"$f":"IF(CX51=0,0,IF(CX51=VLOOKUP(CX51,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(CX51,$A$20:$E$23,IF($B$19=VLOOKUP(CV51,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV51,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV51,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$23/30,0)))","v":0},{"$nulls":3},0]
[{"$nulls":4},"2013-04-01","2013-04-01",1,"2013-04-02","2013-04-01",{"$nulls":23},{"$f":"AH52","v":"2013-04-02"},{"$f":"IF(AH1<$F$24,$F$24,AI1+1)","v":"2013-04-02"},null,{"$f":"IF(AH52>AI1,0,VLOOKUP(AH52,I!$P$164:$R$202,2))","v":{"v":0,"d":"0.00"}},{"$f":"IF(AJ52=0,0,ROUND(AJ52*$G$24/30,0))","v":0},{"$f":"IF(AJ52=0,0,IF(AJ52=VLOOKUP(AJ52,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$24/30,0)))","v":0},{"$f":"IF(AJ52=0,0,IF(AJ52=VLOOKUP(AJ52,I!$I$2:$J$5,1),0,ROUND(AK52*VLOOKUP(AH52,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(AJ52=0,0,IF(AJ52=VLOOKUP(AJ52,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(AJ52*VLOOKUP(AH52,$B$1:$G$4,2)%,0),VLOOKUP(AH52,$B$2:$H$4,7,TRUE))*$G$24/30,0)))","v":0},{"$nulls":4},{"$f":"IF(AJ52=0,0,IF(AJ52=VLOOKUP(AJ52,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(AJ52,$A$20:$E$23,IF($B$19=VLOOKUP(AH52,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(AH52,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(AH52,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$24/30,0)))","v":0},{"$nulls":3},{"$f":"SUM(AK52:AV52)","v":0},{"$f":"IF(AH52=\"\",\"\",IF(AH52<=$AX$1,AW52-AY52,IF(AND(Main!$F$22=Main!$CA$24,AH52>$AX$1),ROUND(SUM(AK52,AM52)*10%,0),\"\")))","v":""},{"$nulls":3},{"$f":"BC52","v":"2013-04-02"},{"$f":"IF(BC1<$F$24,$F$24,BD1+1)","v":"2013-04-02"},null,{"$f":"IF(BC52>BD1,0,VLOOKUP(BC52,I!$P$164:$R$202,3))","v":{"v":0,"d":"0.00"}},{"$f":"IF(BE52=0,0,ROUND(BE52*$G$24/30,0))","v":0},{"$f":"IF(BE52=0,0,IF(BE52=VLOOKUP(BE52,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$24/30,0)))","v":0},{"$f":"IF(BE52=0,0,IF(BE52=VLOOKUP(BE52,I!$I$2:$J$5,1),0,ROUND(BF52*VLOOKUP(BC52,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(BE52=0,0,IF(BE52=VLOOKUP(BE52,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(BE52*VLOOKUP(BC52,$B$1:$G$4,2)%,0),VLOOKUP(BC52,$B$2:$H$4,7,TRUE))*$G$24/30,0)))","v":0},{"$nulls":4},{"$f":"IF(BE52=0,0,IF(BE52=VLOOKUP(BE52,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(BE52,$A$20:$E$23,IF($B$19=VLOOKUP(BC52,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(BC52,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(BC52,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$24/30,0)))","v":0},{"$nulls":3},0,{"$f":"IF(BC52=\"\",\"\",IF(BC52<=$AX$1,BR52-BT52,IF(AND(Main!$F$22=Main!$CA$24,BC52>$AX$1),ROUND(SUM(BF52,BH52)*10%,0),\"\")))","v":""},null,null,0,{"$nulls":3},{"$f":"CA52","v":"2013-04-02"},{"$f":"IF(CA1<$F$24,$F$24,CB1+1)","v":"2013-04-02"},null,{"$f":"IF(OR(CA52=0,CA52>CB1),0,VLOOKUP(CA52,I!$B$30:$E$41,4))","v":{"v":0,"d":"0.00"}},{"$f":"IF(CC52=0,0,ROUND(CC52*$G$24/30,0))","v":0},{"$f":"IF(CC52=0,0,IF(CC52=VLOOKUP(CC52,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$24/30,0)))","v":0},{"$f":"IF(CC52=0,0,IF(CC52=VLOOKUP(CC52,I!$I$2:$J$5,1),0,ROUND(CD52*VLOOKUP(CA52,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(CC52=0,0,IF(CC52=VLOOKUP(CC52,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(CC52*VLOOKUP(CA52,$B$1:$G$4,2)%,0),VLOOKUP(CA52,$B$2:$H$4,7,TRUE))*$G$24/30,0)))","v":0},{"$nulls":4},{"$f":"IF(CC52=0,0,IF(CC52=VLOOKUP(CC52,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(CC52,$A$20:$E$23,IF($B$19=VLOOKUP(CA52,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CA52,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CA52,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$24/30,0)))","v":0},{"$nulls":3},{"$f":"SUM(CD52:CO52)","v":0},{"$nulls":4},{"$f":"CV52","v":"2013-04-02"},{"$f":"IF(CV1<$F$24,$F$24,CW1+1)","v":"2013-04-02"},null,{"$f":"IF(OR(CV52=0,CV52>CW1),0,VLOOKUP(CV52,I!$B$30:$E$41,4))","v":{"v":0,"d":"0.00"}},{"$f":"IF(CX52=0,0,ROUND(CX52*$G$24/30,0))","v":0},{"$f":"IF(CX52=0,0,IF(CX52=VLOOKUP(CX52,I!$I$2:$J$5,1),0,ROUND(Main!$H$9*$G$24/30,0)))","v":0},{"$f":"IF(CX52=0,0,IF(CX52=VLOOKUP(CX52,I!$I$2:$J$5,1),0,ROUND(CY52*VLOOKUP(CV52,$AD$4:$AE$7,2)%,0)))","v":0},{"$f":"IF(CX52=0,0,IF(CX52=VLOOKUP(CX52,I!$I$2:$J$5,1),0,ROUND(MIN(ROUND(CX52*VLOOKUP(CV52,$B$1:$G$4,2)%,0),VLOOKUP(CV52,$B$2:$H$4,7,TRUE))*$G$24/30,0)))","v":0},{"$nulls":4},{"$f":"IF(CX52=0,0,IF(CX52=VLOOKUP(CX52,I!$I$2:$J$5,1),0,ROUND(VLOOKUP(CX52,$A$20:$E$23,IF($B$19=VLOOKUP(CV52,$B$2:$G$4,3,TRUE),2,IF($C$19=VLOOKUP(CV52,$B$2:$G$4,3,TRUE),3,IF($D$19=VLOOKUP(CV52,$B$2:$G$4,3,TRUE),4,5))),TRUE)*$G$24/30,0)))","v":0},{"$nulls":3},0]
[{"$nulls":4},"2013-04-01",{"$f":"I!C9","v":"2013-04-01"},1,"2013-04-02",{"$f":"I!C9","v":"2013-04-01"}]
[{"$nulls":30},"AAS Total",{"$nulls":5},{"$f":"SUM(AK3:AK52)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AW3:AW52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AX3:AX52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AY3:AY52)","v":{"v":0,"d":"0.00"}},{"$nulls":6},{"$f":"SUM(BF3:BF52)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":9},{"$f":"SUM(CD3:CD52)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(CP3:CP52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CQ3:CQ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(CR3:CR52)","v":{"v":0,"d":"0.00"}},{"$nulls":6},{"$f":"SUM(CY3:CY52)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(DM3:DM52)","v":{"v":0,"d":"0.00"}}]
["From ","TO","TD","AD",{"$nulls":26},"Dif",{"$nulls":5},{"$f":"AK54-BF54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AW54-BR54","v":{"v":0,"d":"0.00"}},{"$f":"AX54-BS54","v":{"v":0,"d":"0.00"}},{"$f":"AY54-BT54","v":{"v":0,"d":"0.00"}},{"$nulls":30},{"$f":"CD54-CY54","v":{"v":0,"d":"0.00"}},{"$f":"CE54-CZ54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$f":"DATE(2012,1,1)","v":"2012-01-01"},{"$f":"H11-1","v":"2012-07-31"},{"$f":"I11","v":65},{"$f":"I10","v":58},{"$nulls":44},"PF",{"$f":"IF(AW55=AX55,AX55-AY55,AX55)","v":0},{"$f":"AY55","v":{"v":0,"d":"0.00"}},{"$nulls":42},"PF",{"$f":"IF(CP55=CQ55,CQ55-CR55,CQ55)","v":0},{"$f":"CR55","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},"CSS",{"$f":"IF(Main!F22=\"CPS\",SUM(H60:H93)-F58,0)","v":0}]
["DA Arrears Total",null,{"$f":"SUM(H60:I93)","v":16506},"PF",null,{"$f":"IF(Main!F22=\"CPS\",ROUND(SUM(H60:H93)*10%,0),SUM(H60:H93))","v":9864},"PF UP TO",{"$f":"DATE(2012,4,30)","v":"2012-04-30"}]
[null,null,"Original Pay","After Leave Pay","To DA","AD DA","Diff","PF","Cash"]
[{"$f":"A56","v":"2012-01-01"},{"$f":"IF(A60=\"\",\"\",MIN(EOMONTH(A60,0),VLOOKUP(A60,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A60,$E$47:$F$53)-1,IF(A60<$B$2,$B$2-1,I!$Q$9),IF(A60<$B$3,$B$3-1,I!$Q$9),IF(A60<$B$4,$B$4-1,I!$Q$9),LOOKUP(A60,$H$47:$I$53)))","v":"2012-01-31"},{"$f":"IF(A60=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A60,I!$P$164:$R$202,3,TRUE),VLOOKUP(A60,I!$P$164:$R$202,2,TRUE)))","v":31320},{"$f":"IF(C60=\"\",\"\",IF(OR(AND(A60=$E$48,$G$48=3),AND(A60=$E$49,$G$49=3),AND(A60=$E$50,$G$50=3),AND(A60=$E$51,$G$51=3),AND(A60=$E$52,$G$52=3),AND(A60=$E$53,$G$53=3)),0,IF(OR(AND(A60=$E$48,$G$48=2),AND(A60=$E$49,$G$49=2),AND(A60=$E$50,$G$50=2),AND(A60=$E$51,$G$51=2),AND(A60=$E$52,$G$52=2),AND(A60=$E$53,$G$53=2)),ROUND((C60/2)*(DAY(B60)-DAY(A60)+1)/DAY(EOMONTH(A60,0)),0),ROUND((C60)*(DAY(B60)-DAY(A60)+1)/DAY(EOMONTH(A60,0)),0))))","v":31320},{"$f":"IF(A60=\"\",\"\",IF(C60=VLOOKUP(C60,I!$I$2:$J$5,1),0,ROUND(D60*$C$56%,0)))","v":20358},{"$f":"IF(A60=\"\",\"\",IF(C60=VLOOKUP(C60,I!$I$2:$J$5,1),0,ROUND(D60*$D$56%,0)))","v":18166},{"$f":"IF(A60=\"\",\"\",E60-F60)","v":2192},{"$f":"IF(A60=\"\",\"\",IF(B60<=$H$58,G60,IF(AND(Main!$F$22=Main!$CA$24,B60>$H$58),ROUND(G60*10%,0),\"\")))","v":2192},{"$f":"IF(A60=\"\",\"\",IF(H60=\"\",G60,G60-H60))","v":0}]
[{"$f":"IF(B60=\"\",\"\",IF(B60<$B$56,B60+1,\"\"))","v":"2012-02-01"},{"$f":"IF(A61=\"\",\"\",MIN(EOMONTH(A61,0),VLOOKUP(A61,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A61,$E$47:$F$53)-1,IF(A61<$B$2,$B$2-1,I!$Q$9),IF(A61<$B$3,$B$3-1,I!$Q$9),IF(A61<$B$4,$B$4-1,I!$Q$9),LOOKUP(A61,$H$47:$I$53)))","v":"2012-02-29"},{"$f":"IF(A61=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A61,I!$P$164:$R$202,3,TRUE),VLOOKUP(A61,I!$P$164:$R$202,2,TRUE)))","v":31320},{"$f":"IF(C61=\"\",\"\",IF(OR(AND(A61=$E$48,$G$48=3),AND(A61=$E$49,$G$49=3),AND(A61=$E$50,$G$50=3),AND(A61=$E$51,$G$51=3),AND(A61=$E$52,$G$52=3),AND(A61=$E$53,$G$53=3)),0,IF(OR(AND(A61=$E$48,$G$48=2),AND(A61=$E$49,$G$49=2),AND(A61=$E$50,$G$50=2),AND(A61=$E$51,$G$51=2),AND(A61=$E$52,$G$52=2),AND(A61=$E$53,$G$53=2)),ROUND((C61/2)*(DAY(B61)-DAY(A61)+1)/DAY(EOMONTH(A61,0)),0),ROUND((C61)*(DAY(B61)-DAY(A61)+1)/DAY(EOMONTH(A61,0)),0))))","v":31320},{"$f":"IF(A61=\"\",\"\",IF(C61=VLOOKUP(C61,I!$I$2:$J$5,1),0,ROUND(D61*$C$56%,0)))","v":20358},{"$f":"IF(A61=\"\",\"\",IF(C61=VLOOKUP(C61,I!$I$2:$J$5,1),0,ROUND(D61*$D$56%,0)))","v":18166},2192,{"$f":"IF(A61=\"\",\"\",IF(B61<=$H$58,G61,IF(AND(Main!$F$22=Main!$CA$24,B61>$H$58),ROUND(G61*10%,0),\"\")))","v":2192},{"$f":"IF(A61=\"\",\"\",IF(H61=\"\",G61,G61-H61))","v":0}]
["2012-03-01",{"$f":"IF(A62=\"\",\"\",MIN(EOMONTH(A62,0),VLOOKUP(A62,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A62,$E$47:$F$53)-1,IF(A62<$B$2,$B$2-1,I!$Q$9),IF(A62<$B$3,$B$3-1,I!$Q$9),IF(A62<$B$4,$B$4-1,I!$Q$9),LOOKUP(A62,$H$47:$I$53)))","v":"2012-03-31"},{"$f":"IF(A62=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A62,I!$P$164:$R$202,3,TRUE),VLOOKUP(A62,I!$P$164:$R$202,2,TRUE)))","v":31320},31320,{"$f":"IF(A62=\"\",\"\",IF(C62=VLOOKUP(C62,I!$I$2:$J$5,1),0,ROUND(D62*$C$56%,0)))","v":20358},{"$f":"IF(A62=\"\",\"\",IF(C62=VLOOKUP(C62,I!$I$2:$J$5,1),0,ROUND(D62*$D$56%,0)))","v":18166},2192,{"$f":"IF(A62=\"\",\"\",IF(B62<=$H$58,G62,IF(AND(Main!$F$22=Main!$CA$24,B62>$H$58),ROUND(G62*10%,0),\"\")))","v":2192},0]
["2012-04-01",{"$f":"IF(A63=\"\",\"\",MIN(EOMONTH(A63,0),VLOOKUP(A63,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A63,$E$47:$F$53)-1,IF(A63<$B$2,$B$2-1,I!$Q$9),IF(A63<$B$3,$B$3-1,I!$Q$9),IF(A63<$B$4,$B$4-1,I!$Q$9),LOOKUP(A63,$H$47:$I$53)))","v":"2012-04-30"},{"$f":"IF(A63=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A63,I!$P$164:$R$202,3,TRUE),VLOOKUP(A63,I!$P$164:$R$202,2,TRUE)))","v":31320},31320,{"$f":"IF(A63=\"\",\"\",IF(C63=VLOOKUP(C63,I!$I$2:$J$5,1),0,ROUND(D63*$C$56%,0)))","v":20358},{"$f":"IF(A63=\"\",\"\",IF(C63=VLOOKUP(C63,I!$I$2:$J$5,1),0,ROUND(D63*$D$56%,0)))","v":18166},2192,{"$f":"IF(A63=\"\",\"\",IF(B63<=$H$58,G63,IF(AND(Main!$F$22=Main!$CA$24,B63>$H$58),ROUND(G63*10%,0),\"\")))","v":2192},0]
["2012-05-01",{"$f":"IF(A64=\"\",\"\",MIN(EOMONTH(A64,0),VLOOKUP(A64,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A64,$E$47:$F$53)-1,IF(A64<$B$2,$B$2-1,I!$Q$9),IF(A64<$B$3,$B$3-1,I!$Q$9),IF(A64<$B$4,$B$4-1,I!$Q$9),LOOKUP(A64,$H$47:$I$53)))","v":"2012-05-31"},{"$f":"IF(A64=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A64,I!$P$164:$R$202,3,TRUE),VLOOKUP(A64,I!$P$164:$R$202,2,TRUE)))","v":31320},31320,{"$f":"IF(A64=\"\",\"\",IF(C64=VLOOKUP(C64,I!$I$2:$J$5,1),0,ROUND(D64*$C$56%,0)))","v":20358},{"$f":"IF(A64=\"\",\"\",IF(C64=VLOOKUP(C64,I!$I$2:$J$5,1),0,ROUND(D64*$D$56%,0)))","v":18166},2192,{"$f":"IF(A64=\"\",\"\",IF(B64<=$H$58,G64,IF(AND(Main!$F$22=Main!$CA$24,B64>$H$58),ROUND(G64*10%,0),\"\")))","v":""},2192]
["2012-06-01",{"$f":"IF(A65=\"\",\"\",MIN(EOMONTH(A65,0),VLOOKUP(A65,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A65,$E$47:$F$53)-1,IF(A65<$B$2,$B$2-1,I!$Q$9),IF(A65<$B$3,$B$3-1,I!$Q$9),IF(A65<$B$4,$B$4-1,I!$Q$9),LOOKUP(A65,$H$47:$I$53)))","v":"2012-06-30"},{"$f":"IF(A65=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A65,I!$P$164:$R$202,3,TRUE),VLOOKUP(A65,I!$P$164:$R$202,2,TRUE)))","v":31320},31320,{"$f":"IF(A65=\"\",\"\",IF(C65=VLOOKUP(C65,I!$I$2:$J$5,1),0,ROUND(D65*$C$56%,0)))","v":20358},{"$f":"IF(A65=\"\",\"\",IF(C65=VLOOKUP(C65,I!$I$2:$J$5,1),0,ROUND(D65*$D$56%,0)))","v":18166},2192,{"$f":"IF(A65=\"\",\"\",IF(B65<=$H$58,G65,IF(AND(Main!$F$22=Main!$CA$24,B65>$H$58),ROUND(G65*10%,0),\"\")))","v":""},2192]
["2012-07-01",{"$f":"IF(A66=\"\",\"\",MIN(EOMONTH(A66,0),VLOOKUP(A66,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A66,$E$47:$F$53)-1,IF(A66<$B$2,$B$2-1,I!$Q$9),IF(A66<$B$3,$B$3-1,I!$Q$9),IF(A66<$B$4,$B$4-1,I!$Q$9),LOOKUP(A66,$H$47:$I$53)))","v":"2012-07-31"},{"$f":"IF(A66=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A66,I!$P$164:$R$202,3,TRUE),VLOOKUP(A66,I!$P$164:$R$202,2,TRUE)))","v":32260},32260,{"$f":"IF(A66=\"\",\"\",IF(C66=VLOOKUP(C66,I!$I$2:$J$5,1),0,ROUND(D66*$C$56%,0)))","v":20969},{"$f":"IF(A66=\"\",\"\",IF(C66=VLOOKUP(C66,I!$I$2:$J$5,1),0,ROUND(D66*$D$56%,0)))","v":18711},2258,{"$f":"IF(A66=\"\",\"\",IF(B66<=$H$58,G66,IF(AND(Main!$F$22=Main!$CA$24,B66>$H$58),ROUND(G66*10%,0),\"\")))","v":""},2258]
["",{"$f":"IF(A67=\"\",\"\",MIN(EOMONTH(A67,0),VLOOKUP(A67,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A67,$E$47:$F$53)-1,IF(A67<$B$2,$B$2-1,I!$Q$9),IF(A67<$B$3,$B$3-1,I!$Q$9),IF(A67<$B$4,$B$4-1,I!$Q$9),LOOKUP(A67,$H$47:$I$53)))","v":""},{"$f":"IF(A67=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A67,I!$P$164:$R$202,3,TRUE),VLOOKUP(A67,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A67=\"\",\"\",IF(C67=VLOOKUP(C67,I!$I$2:$J$5,1),0,ROUND(D67*$C$56%,0)))","v":""},{"$f":"IF(A67=\"\",\"\",IF(C67=VLOOKUP(C67,I!$I$2:$J$5,1),0,ROUND(D67*$D$56%,0)))","v":""},"",{"$f":"IF(A67=\"\",\"\",IF(B67<=$H$58,G67,IF(AND(Main!$F$22=Main!$CA$24,B67>$H$58),ROUND(G67*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A68=\"\",\"\",MIN(EOMONTH(A68,0),VLOOKUP(A68,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A68,$E$47:$F$53)-1,IF(A68<$B$2,$B$2-1,I!$Q$9),IF(A68<$B$3,$B$3-1,I!$Q$9),IF(A68<$B$4,$B$4-1,I!$Q$9),LOOKUP(A68,$H$47:$I$53)))","v":""},{"$f":"IF(A68=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A68,I!$P$164:$R$202,3,TRUE),VLOOKUP(A68,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A68=\"\",\"\",IF(C68=VLOOKUP(C68,I!$I$2:$J$5,1),0,ROUND(D68*$C$56%,0)))","v":""},{"$f":"IF(A68=\"\",\"\",IF(C68=VLOOKUP(C68,I!$I$2:$J$5,1),0,ROUND(D68*$D$56%,0)))","v":""},"",{"$f":"IF(A68=\"\",\"\",IF(B68<=$H$58,G68,IF(AND(Main!$F$22=Main!$CA$24,B68>$H$58),ROUND(G68*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A69=\"\",\"\",MIN(EOMONTH(A69,0),VLOOKUP(A69,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A69,$E$47:$F$53)-1,IF(A69<$B$2,$B$2-1,I!$Q$9),IF(A69<$B$3,$B$3-1,I!$Q$9),IF(A69<$B$4,$B$4-1,I!$Q$9),LOOKUP(A69,$H$47:$I$53)))","v":""},{"$f":"IF(A69=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A69,I!$P$164:$R$202,3,TRUE),VLOOKUP(A69,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A69=\"\",\"\",IF(C69=VLOOKUP(C69,I!$I$2:$J$5,1),0,ROUND(D69*$C$56%,0)))","v":""},{"$f":"IF(A69=\"\",\"\",IF(C69=VLOOKUP(C69,I!$I$2:$J$5,1),0,ROUND(D69*$D$56%,0)))","v":""},"",{"$f":"IF(A69=\"\",\"\",IF(B69<=$H$58,G69,IF(AND(Main!$F$22=Main!$CA$24,B69>$H$58),ROUND(G69*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A70=\"\",\"\",MIN(EOMONTH(A70,0),VLOOKUP(A70,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A70,$E$47:$F$53)-1,IF(A70<$B$2,$B$2-1,I!$Q$9),IF(A70<$B$3,$B$3-1,I!$Q$9),IF(A70<$B$4,$B$4-1,I!$Q$9),LOOKUP(A70,$H$47:$I$53)))","v":""},{"$f":"IF(A70=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A70,I!$P$164:$R$202,3,TRUE),VLOOKUP(A70,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A70=\"\",\"\",IF(C70=VLOOKUP(C70,I!$I$2:$J$5,1),0,ROUND(D70*$C$56%,0)))","v":""},{"$f":"IF(A70=\"\",\"\",IF(C70=VLOOKUP(C70,I!$I$2:$J$5,1),0,ROUND(D70*$D$56%,0)))","v":""},"",{"$f":"IF(A70=\"\",\"\",IF(B70<=$H$58,G70,IF(AND(Main!$F$22=Main!$CA$24,B70>$H$58),ROUND(G70*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A71=\"\",\"\",MIN(EOMONTH(A71,0),VLOOKUP(A71,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A71,$E$47:$F$53)-1,IF(A71<$B$2,$B$2-1,I!$Q$9),IF(A71<$B$3,$B$3-1,I!$Q$9),IF(A71<$B$4,$B$4-1,I!$Q$9),LOOKUP(A71,$H$47:$I$53)))","v":""},{"$f":"IF(A71=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A71,I!$P$164:$R$202,3,TRUE),VLOOKUP(A71,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A71=\"\",\"\",IF(C71=VLOOKUP(C71,I!$I$2:$J$5,1),0,ROUND(D71*$C$56%,0)))","v":""},{"$f":"IF(A71=\"\",\"\",IF(C71=VLOOKUP(C71,I!$I$2:$J$5,1),0,ROUND(D71*$D$56%,0)))","v":""},"",{"$f":"IF(A71=\"\",\"\",IF(B71<=$H$58,G71,IF(AND(Main!$F$22=Main!$CA$24,B71>$H$58),ROUND(G71*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A72=\"\",\"\",MIN(EOMONTH(A72,0),VLOOKUP(A72,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A72,$E$47:$F$53)-1,IF(A72<$B$2,$B$2-1,I!$Q$9),IF(A72<$B$3,$B$3-1,I!$Q$9),IF(A72<$B$4,$B$4-1,I!$Q$9),LOOKUP(A72,$H$47:$I$53)))","v":""},{"$f":"IF(A72=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A72,I!$P$164:$R$202,3,TRUE),VLOOKUP(A72,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A72=\"\",\"\",IF(C72=VLOOKUP(C72,I!$I$2:$J$5,1),0,ROUND(D72*$C$56%,0)))","v":""},{"$f":"IF(A72=\"\",\"\",IF(C72=VLOOKUP(C72,I!$I$2:$J$5,1),0,ROUND(D72*$D$56%,0)))","v":""},"",{"$f":"IF(A72=\"\",\"\",IF(B72<=$H$58,G72,IF(AND(Main!$F$22=Main!$CA$24,B72>$H$58),ROUND(G72*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A73=\"\",\"\",MIN(EOMONTH(A73,0),VLOOKUP(A73,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A73,$E$47:$F$53)-1,IF(A73<$B$2,$B$2-1,I!$Q$9),IF(A73<$B$3,$B$3-1,I!$Q$9),IF(A73<$B$4,$B$4-1,I!$Q$9),LOOKUP(A73,$H$47:$I$53)))","v":""},{"$f":"IF(A73=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A73,I!$P$164:$R$202,3,TRUE),VLOOKUP(A73,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(C73=VLOOKUP(C73,I!$I$2:$J$5,1),0,ROUND(D73*$C$56%,0)))","v":""},{"$f":"IF(A73=\"\",\"\",IF(C73=VLOOKUP(C73,I!$I$2:$J$5,1),0,ROUND(D73*$D$56%,0)))","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(B73<=$H$58,G73,IF(AND(Main!$F$22=Main!$CA$24,B73>$H$58),ROUND(G73*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A74=\"\",\"\",MIN(EOMONTH(A74,0),VLOOKUP(A74,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A74,$E$47:$F$53)-1,IF(A74<$B$2,$B$2-1,I!$Q$9),IF(A74<$B$3,$B$3-1,I!$Q$9),IF(A74<$B$4,$B$4-1,I!$Q$9),LOOKUP(A74,$H$47:$I$53)))","v":""},{"$f":"IF(A74=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A74,I!$P$164:$R$202,3,TRUE),VLOOKUP(A74,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(C74=VLOOKUP(C74,I!$I$2:$J$5,1),0,ROUND(D74*$C$56%,0)))","v":""},{"$f":"IF(A74=\"\",\"\",IF(C74=VLOOKUP(C74,I!$I$2:$J$5,1),0,ROUND(D74*$D$56%,0)))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(B74<=$H$58,G74,IF(AND(Main!$F$22=Main!$CA$24,B74>$H$58),ROUND(G74*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A75=\"\",\"\",MIN(EOMONTH(A75,0),VLOOKUP(A75,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A75,$E$47:$F$53)-1,IF(A75<$B$2,$B$2-1,I!$Q$9),IF(A75<$B$3,$B$3-1,I!$Q$9),IF(A75<$B$4,$B$4-1,I!$Q$9),LOOKUP(A75,$H$47:$I$53)))","v":""},{"$f":"IF(A75=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A75,I!$P$164:$R$202,3,TRUE),VLOOKUP(A75,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A75=\"\",\"\",IF(C75=VLOOKUP(C75,I!$I$2:$J$5,1),0,ROUND(D75*$C$56%,0)))","v":""},{"$f":"IF(A75=\"\",\"\",IF(C75=VLOOKUP(C75,I!$I$2:$J$5,1),0,ROUND(D75*$D$56%,0)))","v":""},"",{"$f":"IF(A75=\"\",\"\",IF(B75<=$H$58,G75,IF(AND(Main!$F$22=Main!$CA$24,B75>$H$58),ROUND(G75*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A76=\"\",\"\",MIN(EOMONTH(A76,0),VLOOKUP(A76,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A76,$E$47:$F$53)-1,IF(A76<$B$2,$B$2-1,I!$Q$9),IF(A76<$B$3,$B$3-1,I!$Q$9),IF(A76<$B$4,$B$4-1,I!$Q$9),LOOKUP(A76,$H$47:$I$53)))","v":""},{"$f":"IF(A76=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A76,I!$P$164:$R$202,3,TRUE),VLOOKUP(A76,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A76=\"\",\"\",IF(C76=VLOOKUP(C76,I!$I$2:$J$5,1),0,ROUND(D76*$C$56%,0)))","v":""},{"$f":"IF(A76=\"\",\"\",IF(C76=VLOOKUP(C76,I!$I$2:$J$5,1),0,ROUND(D76*$D$56%,0)))","v":""},{"$f":"IF(A76=\"\",\"\",E76-F76)","v":""},{"$f":"IF(A76=\"\",\"\",IF(B76<=$H$58,G76,IF(AND(Main!$F$22=Main!$CA$24,B76>$H$58),ROUND(G76*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A77=\"\",\"\",MIN(EOMONTH(A77,0),VLOOKUP(A77,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A77,$E$47:$F$53)-1,IF(A77<$B$2,$B$2-1,I!$Q$9),IF(A77<$B$3,$B$3-1,I!$Q$9),IF(A77<$B$4,$B$4-1,I!$Q$9),LOOKUP(A77,$H$47:$I$53)))","v":""},{"$f":"IF(A77=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A77,I!$P$164:$R$202,3,TRUE),VLOOKUP(A77,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A77=\"\",\"\",IF(C77=VLOOKUP(C77,I!$I$2:$J$5,1),0,ROUND(D77*$C$56%,0)))","v":""},{"$f":"IF(A77=\"\",\"\",IF(C77=VLOOKUP(C77,I!$I$2:$J$5,1),0,ROUND(D77*$D$56%,0)))","v":""},"",{"$f":"IF(A77=\"\",\"\",IF(B77<=$H$58,G77,IF(AND(Main!$F$22=Main!$CA$24,B77>$H$58),ROUND(G77*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A78=\"\",\"\",MIN(EOMONTH(A78,0),VLOOKUP(A78,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A78,$E$47:$F$53)-1,IF(A78<$B$2,$B$2-1,I!$Q$9),IF(A78<$B$3,$B$3-1,I!$Q$9),IF(A78<$B$4,$B$4-1,I!$Q$9),LOOKUP(A78,$H$47:$I$53)))","v":""},{"$f":"IF(A78=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A78,I!$P$164:$R$202,3,TRUE),VLOOKUP(A78,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A78=\"\",\"\",IF(C78=VLOOKUP(C78,I!$I$2:$J$5,1),0,ROUND(D78*$C$56%,0)))","v":""},{"$f":"IF(A78=\"\",\"\",IF(C78=VLOOKUP(C78,I!$I$2:$J$5,1),0,ROUND(D78*$D$56%,0)))","v":""},"",{"$f":"IF(A78=\"\",\"\",IF(B78<=$H$58,G78,IF(AND(Main!$F$22=Main!$CA$24,B78>$H$58),ROUND(G78*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A79=\"\",\"\",MIN(EOMONTH(A79,0),VLOOKUP(A79,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A79,$E$47:$F$53)-1,IF(A79<$B$2,$B$2-1,I!$Q$9),IF(A79<$B$3,$B$3-1,I!$Q$9),IF(A79<$B$4,$B$4-1,I!$Q$9),LOOKUP(A79,$H$47:$I$53)))","v":""},{"$f":"IF(A79=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A79,I!$P$164:$R$202,3,TRUE),VLOOKUP(A79,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A79=\"\",\"\",IF(C79=VLOOKUP(C79,I!$I$2:$J$5,1),0,ROUND(D79*$C$56%,0)))","v":""},{"$f":"IF(A79=\"\",\"\",IF(C79=VLOOKUP(C79,I!$I$2:$J$5,1),0,ROUND(D79*$D$56%,0)))","v":""},"",{"$f":"IF(A79=\"\",\"\",IF(B79<=$H$58,G79,IF(AND(Main!$F$22=Main!$CA$24,B79>$H$58),ROUND(G79*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A80=\"\",\"\",MIN(EOMONTH(A80,0),VLOOKUP(A80,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A80,$E$47:$F$53)-1,IF(A80<$B$2,$B$2-1,I!$Q$9),IF(A80<$B$3,$B$3-1,I!$Q$9),IF(A80<$B$4,$B$4-1,I!$Q$9),LOOKUP(A80,$H$47:$I$53)))","v":""},{"$f":"IF(A80=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A80,I!$P$164:$R$202,3,TRUE),VLOOKUP(A80,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A80=\"\",\"\",IF(C80=VLOOKUP(C80,I!$I$2:$J$5,1),0,ROUND(D80*$C$56%,0)))","v":""},{"$f":"IF(A80=\"\",\"\",IF(C80=VLOOKUP(C80,I!$I$2:$J$5,1),0,ROUND(D80*$D$56%,0)))","v":""},"",{"$f":"IF(A80=\"\",\"\",IF(B80<=$H$58,G80,IF(AND(Main!$F$22=Main!$CA$24,B80>$H$58),ROUND(G80*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A81=\"\",\"\",MIN(EOMONTH(A81,0),VLOOKUP(A81,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A81,$E$47:$F$53)-1,IF(A81<$B$2,$B$2-1,I!$Q$9),IF(A81<$B$3,$B$3-1,I!$Q$9),IF(A81<$B$4,$B$4-1,I!$Q$9),LOOKUP(A81,$H$47:$I$53)))","v":""},{"$f":"IF(A81=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A81,I!$P$164:$R$202,3,TRUE),VLOOKUP(A81,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A81=\"\",\"\",IF(C81=VLOOKUP(C81,I!$I$2:$J$5,1),0,ROUND(D81*$C$56%,0)))","v":""},{"$f":"IF(A81=\"\",\"\",IF(C81=VLOOKUP(C81,I!$I$2:$J$5,1),0,ROUND(D81*$D$56%,0)))","v":""},"",{"$f":"IF(A81=\"\",\"\",IF(B81<=$H$58,G81,IF(AND(Main!$F$22=Main!$CA$24,B81>$H$58),ROUND(G81*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A82=\"\",\"\",MIN(EOMONTH(A82,0),VLOOKUP(A82,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A82,$E$47:$F$53)-1,IF(A82<$B$2,$B$2-1,I!$Q$9),IF(A82<$B$3,$B$3-1,I!$Q$9),IF(A82<$B$4,$B$4-1,I!$Q$9),LOOKUP(A82,$H$47:$I$53)))","v":""},{"$f":"IF(A82=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A82,I!$P$164:$R$202,3,TRUE),VLOOKUP(A82,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A82=\"\",\"\",IF(C82=VLOOKUP(C82,I!$I$2:$J$5,1),0,ROUND(D82*$C$56%,0)))","v":""},{"$f":"IF(A82=\"\",\"\",IF(C82=VLOOKUP(C82,I!$I$2:$J$5,1),0,ROUND(D82*$D$56%,0)))","v":""},"",{"$f":"IF(A82=\"\",\"\",IF(B82<=$H$58,G82,IF(AND(Main!$F$22=Main!$CA$24,B82>$H$58),ROUND(G82*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A83=\"\",\"\",MIN(EOMONTH(A83,0),VLOOKUP(A83,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A83,$E$47:$F$53)-1,IF(A83<$B$2,$B$2-1,I!$Q$9),IF(A83<$B$3,$B$3-1,I!$Q$9),IF(A83<$B$4,$B$4-1,I!$Q$9),LOOKUP(A83,$H$47:$I$53)))","v":""},{"$f":"IF(A83=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A83,I!$P$164:$R$202,3,TRUE),VLOOKUP(A83,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A83=\"\",\"\",IF(C83=VLOOKUP(C83,I!$I$2:$J$5,1),0,ROUND(D83*$C$56%,0)))","v":""},{"$f":"IF(A83=\"\",\"\",IF(C83=VLOOKUP(C83,I!$I$2:$J$5,1),0,ROUND(D83*$D$56%,0)))","v":""},"",{"$f":"IF(A83=\"\",\"\",IF(B83<=$H$58,G83,IF(AND(Main!$F$22=Main!$CA$24,B83>$H$58),ROUND(G83*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A84=\"\",\"\",MIN(EOMONTH(A84,0),VLOOKUP(A84,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A84,$E$47:$F$53)-1,IF(A84<$B$2,$B$2-1,I!$Q$9),IF(A84<$B$3,$B$3-1,I!$Q$9),IF(A84<$B$4,$B$4-1,I!$Q$9),LOOKUP(A84,$H$47:$I$53)))","v":""},{"$f":"IF(A84=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A84,I!$P$164:$R$202,3,TRUE),VLOOKUP(A84,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A84=\"\",\"\",IF(C84=VLOOKUP(C84,I!$I$2:$J$5,1),0,ROUND(D84*$C$56%,0)))","v":""},{"$f":"IF(A84=\"\",\"\",IF(C84=VLOOKUP(C84,I!$I$2:$J$5,1),0,ROUND(D84*$D$56%,0)))","v":""},"",{"$f":"IF(A84=\"\",\"\",IF(B84<=$H$58,G84,IF(AND(Main!$F$22=Main!$CA$24,B84>$H$58),ROUND(G84*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A85=\"\",\"\",MIN(EOMONTH(A85,0),VLOOKUP(A85,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A85,$E$47:$F$53)-1,IF(A85<$B$2,$B$2-1,I!$Q$9),IF(A85<$B$3,$B$3-1,I!$Q$9),IF(A85<$B$4,$B$4-1,I!$Q$9),LOOKUP(A85,$H$47:$I$53)))","v":""},{"$f":"IF(A85=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A85,I!$P$164:$R$202,3,TRUE),VLOOKUP(A85,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A85=\"\",\"\",IF(C85=VLOOKUP(C85,I!$I$2:$J$5,1),0,ROUND(D85*$C$56%,0)))","v":""},{"$f":"IF(A85=\"\",\"\",IF(C85=VLOOKUP(C85,I!$I$2:$J$5,1),0,ROUND(D85*$D$56%,0)))","v":""},"",{"$f":"IF(A85=\"\",\"\",IF(B85<=$H$58,G85,IF(AND(Main!$F$22=Main!$CA$24,B85>$H$58),ROUND(G85*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A86=\"\",\"\",MIN(EOMONTH(A86,0),VLOOKUP(A86,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A86,$E$47:$F$53)-1,IF(A86<$B$2,$B$2-1,I!$Q$9),IF(A86<$B$3,$B$3-1,I!$Q$9),IF(A86<$B$4,$B$4-1,I!$Q$9),LOOKUP(A86,$H$47:$I$53)))","v":""},{"$f":"IF(A86=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A86,I!$P$164:$R$202,3,TRUE),VLOOKUP(A86,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A86=\"\",\"\",IF(C86=VLOOKUP(C86,I!$I$2:$J$5,1),0,ROUND(D86*$C$56%,0)))","v":""},{"$f":"IF(A86=\"\",\"\",IF(C86=VLOOKUP(C86,I!$I$2:$J$5,1),0,ROUND(D86*$D$56%,0)))","v":""},"",{"$f":"IF(A86=\"\",\"\",IF(B86<=$H$58,G86,IF(AND(Main!$F$22=Main!$CA$24,B86>$H$58),ROUND(G86*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A87=\"\",\"\",MIN(EOMONTH(A87,0),VLOOKUP(A87,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A87,$E$47:$F$53)-1,IF(A87<$B$2,$B$2-1,I!$Q$9),IF(A87<$B$3,$B$3-1,I!$Q$9),IF(A87<$B$4,$B$4-1,I!$Q$9),LOOKUP(A87,$H$47:$I$53)))","v":""},{"$f":"IF(A87=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A87,I!$P$164:$R$202,3,TRUE),VLOOKUP(A87,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A87=\"\",\"\",IF(C87=VLOOKUP(C87,I!$I$2:$J$5,1),0,ROUND(D87*$C$56%,0)))","v":""},{"$f":"IF(A87=\"\",\"\",IF(C87=VLOOKUP(C87,I!$I$2:$J$5,1),0,ROUND(D87*$D$56%,0)))","v":""},"",{"$f":"IF(A87=\"\",\"\",IF(B87<=$H$58,G87,IF(AND(Main!$F$22=Main!$CA$24,B87>$H$58),ROUND(G87*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A88=\"\",\"\",MIN(EOMONTH(A88,0),VLOOKUP(A88,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A88,$E$47:$F$53)-1,IF(A88<$B$2,$B$2-1,I!$Q$9),IF(A88<$B$3,$B$3-1,I!$Q$9),IF(A88<$B$4,$B$4-1,I!$Q$9),LOOKUP(A88,$H$47:$I$53)))","v":""},{"$f":"IF(A88=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A88,I!$P$164:$R$202,3,TRUE),VLOOKUP(A88,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A88=\"\",\"\",IF(C88=VLOOKUP(C88,I!$I$2:$J$5,1),0,ROUND(D88*$C$56%,0)))","v":""},{"$f":"IF(A88=\"\",\"\",IF(C88=VLOOKUP(C88,I!$I$2:$J$5,1),0,ROUND(D88*$D$56%,0)))","v":""},"",{"$f":"IF(A88=\"\",\"\",IF(B88<=$H$58,G88,IF(AND(Main!$F$22=Main!$CA$24,B88>$H$58),ROUND(G88*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A89=\"\",\"\",MIN(EOMONTH(A89,0),VLOOKUP(A89,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A89,$E$47:$F$53)-1,IF(A89<$B$2,$B$2-1,I!$Q$9),IF(A89<$B$3,$B$3-1,I!$Q$9),IF(A89<$B$4,$B$4-1,I!$Q$9),LOOKUP(A89,$H$47:$I$53)))","v":""},{"$f":"IF(A89=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A89,I!$P$164:$R$202,3,TRUE),VLOOKUP(A89,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A89=\"\",\"\",IF(C89=VLOOKUP(C89,I!$I$2:$J$5,1),0,ROUND(D89*$C$56%,0)))","v":""},{"$f":"IF(A89=\"\",\"\",IF(C89=VLOOKUP(C89,I!$I$2:$J$5,1),0,ROUND(D89*$D$56%,0)))","v":""},"",{"$f":"IF(A89=\"\",\"\",IF(B89<=$H$58,G89,IF(AND(Main!$F$22=Main!$CA$24,B89>$H$58),ROUND(G89*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A90=\"\",\"\",MIN(EOMONTH(A90,0),VLOOKUP(A90,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A90,$E$47:$F$53)-1,IF(A90<$B$2,$B$2-1,I!$Q$9),IF(A90<$B$3,$B$3-1,I!$Q$9),IF(A90<$B$4,$B$4-1,I!$Q$9),LOOKUP(A90,$H$47:$I$53)))","v":""},{"$f":"IF(A90=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A90,I!$P$164:$R$202,3,TRUE),VLOOKUP(A90,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A90=\"\",\"\",IF(C90=VLOOKUP(C90,I!$I$2:$J$5,1),0,ROUND(D90*$C$56%,0)))","v":""},{"$f":"IF(A90=\"\",\"\",IF(C90=VLOOKUP(C90,I!$I$2:$J$5,1),0,ROUND(D90*$D$56%,0)))","v":""},"",{"$f":"IF(A90=\"\",\"\",IF(B90<=$H$58,G90,IF(AND(Main!$F$22=Main!$CA$24,B90>$H$58),ROUND(G90*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A91=\"\",\"\",MIN(EOMONTH(A91,0),VLOOKUP(A91,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A91,$E$47:$F$53)-1,IF(A91<$B$2,$B$2-1,I!$Q$9),IF(A91<$B$3,$B$3-1,I!$Q$9),IF(A91<$B$4,$B$4-1,I!$Q$9),LOOKUP(A91,$H$47:$I$53)))","v":""},{"$f":"IF(A91=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A91,I!$P$164:$R$202,3,TRUE),VLOOKUP(A91,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A91=\"\",\"\",IF(C91=VLOOKUP(C91,I!$I$2:$J$5,1),0,ROUND(D91*$C$56%,0)))","v":""},{"$f":"IF(A91=\"\",\"\",IF(C91=VLOOKUP(C91,I!$I$2:$J$5,1),0,ROUND(D91*$D$56%,0)))","v":""},"",{"$f":"IF(A91=\"\",\"\",IF(B91<=$H$58,G91,IF(AND(Main!$F$22=Main!$CA$24,B91>$H$58),ROUND(G91*10%,0),\"\")))","v":""},""]
[{"$f":"IF(AND($A$56<=$F$23,$F$23<=$B$56),$F$23,\"\")","v":"2012-04-01"},{"$f":"IF(A92=\"\",\"\",$F$23+$G$23-1)","v":"2012-04-15"},{"$f":"IF(A92=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A92,I!$P$164:$R$202,3,TRUE),VLOOKUP(A92,I!$P$164:$R$202,2,TRUE)))","v":31320},{"$f":"IF(C92=\"\",\"\",IF($G$23=15,ROUND(C92/2,0),C92))","v":15660},{"$f":"IF(A92=\"\",\"\",IF(C92=VLOOKUP(C92,I!$I$2:$J$5,1),0,ROUND(D92*$C$56%,0)))","v":10179},{"$f":"IF(A92=\"\",\"\",IF(C92=VLOOKUP(C92,I!$I$2:$J$5,1),0,ROUND(D92*$D$56%,0)))","v":9083},{"$f":"IF(A92=\"\",\"\",E92-F92)","v":1096},{"$f":"IF(A92=\"\",\"\",IF(B92<=$H$58,G92,IF(AND(Main!$F$22=Main!$CA$24,B92>$H$58),ROUND(G92*10%,0),\"\")))","v":1096},0]
[{"$f":"IF(AND($A$56<=$F$24,$F$24<=$B$56),$F$24,\"\")","v":""},{"$f":"IF(A93=\"\",\"\",$F$24+$G$24-1)","v":""},{"$f":"IF(A93=\"\",\"\",IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A93,I!$P$164:$R$202,3,TRUE),VLOOKUP(A93,I!$P$164:$R$202,2,TRUE)))","v":""},{"$f":"IF(C93=\"\",\"\",IF($G$24=15,ROUND(C93/2,0),C93))","v":""},{"$f":"IF(A93=\"\",\"\",IF(C93=VLOOKUP(C93,I!$I$2:$J$5,1),0,ROUND(D93*$C$56%,0)))","v":""},{"$f":"IF(A93=\"\",\"\",IF(C93=VLOOKUP(C93,I!$I$2:$J$5,1),0,ROUND(D93*$D$56%,0)))","v":""},{"$f":"IF(A93=\"\",\"\",E93-F93)","v":""},{"$f":"IF(A93=\"\",\"\",IF(B93<=$H$58,G93,IF(AND(Main!$F$22=Main!$CA$24,B93>$H$58),ROUND(G93*10%,0),\"\")))","v":""},""]
[null,null,{"$f":"IF(A94=\"\",\"\",IF(AND(Main!#REF!>0,Main!#REF!>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5,$B$56<I!$Q$11)),VLOOKUP(A94,I!$U$164:$W$202,3,TRUE),IF(OR($B$56<I!$C$11,AND(Main!$J$6=\"\",$B$56<I!$Q$11)),VLOOKUP(A94,I!$P$164:$R$202,3,TRUE),VLOOKUP(A94,I!$P$164:$R$202,2,TRUE))))","v":""}]
[]
["2012-05-01",{"$f":"IF(A96=\"\",\"\",MIN(EOMONTH(A96,0),VLOOKUP(A96,I!$A$31:$B$41,2,TRUE),LOOKUP(A96,$E$47:$F$53)-1,LOOKUP(A96,$H$47:$I$53),LOOKUP(A96,$F$27:$G$30)-1))","v":"2012-05-31"}]
[{"$nulls":7},"CSS"]
["From ","TO","TD","AD",null,null,"DA Total","PF"]
[{"$f":"DATE(2012,7,1)","v":"2012-07-01"},{"$f":"H12-1","v":"2012-11-30"},{"$f":"I12","v":72},{"$f":"I11","v":65},null,{"$f":"DATE(2013,3,31)","v":"2013-03-31"},{"$f":"IF(B99<F99,C101,0)","v":11290},{"$f":"IF(AND(B99<F99,Main!F22=\"CPS\"),ROUND(F101*10%,0),IF(B99<F99,F101,0))","v":9032}]
[]
["DA Arrears Total",null,{"$f":"SUM(H103:I136)","v":11290},"PF",null,{"$f":"SUM(H103:H136)","v":9032},"PF UP TO",{"$f":"DATE(2012,10,31)","v":"2012-10-31"}]
[null,null,"Original Pay","After Leave Pay","To DA","AD DA","Diff","PF","Cash"]
[{"$f":"A99","v":"2012-07-01"},{"$f":"IF(A103=\"\",\"\",MIN(EOMONTH(A103,0),VLOOKUP(A103,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A103,$E$47:$F$53)-1,IF(A103<$B$2,$B$2-1,I!$Q$9),IF(A103<$B$3,$B$3-1,I!$Q$9),IF(A103<$B$4,$B$4-1,I!$Q$9),LOOKUP(A103,$H$47:$I$53)))","v":"2012-07-31"},{"$f":"IF(A103=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A103,I!$P$164:$R$202,3,TRUE),VLOOKUP(A103,I!$P$164:$R$202,2,TRUE)))","v":32260},{"$f":"IF(C103=\"\",\"\",IF(OR(AND(A103=$E$48,$G$48=3),AND(A103=$E$49,$G$49=3),AND(A103=$E$50,$G$50=3),AND(A103=$E$51,$G$51=3),AND(A103=$E$52,$G$52=3),AND(A103=$E$53,$G$53=3)),0,IF(OR(AND(A103=$E$48,$G$48=2),AND(A103=$E$49,$G$49=2),AND(A103=$E$50,$G$50=2),AND(A103=$E$51,$G$51=2),AND(A103=$E$52,$G$52=2),AND(A103=$E$53,$G$53=2)),ROUND((C103/2)*(DAY(B103)-DAY(A103)+1)/DAY(EOMONTH(A103,0)),0),ROUND((C103)*(DAY(B103)-DAY(A103)+1)/DAY(EOMONTH(A103,0)),0))))","v":32260},{"$f":"IF(A103=\"\",\"\",IF(C103=VLOOKUP(C103,I!$I$2:$J$5,1),0,ROUND(D103*$C$99%,0)))","v":23227},{"$f":"IF(A103=\"\",\"\",IF(C103=VLOOKUP(C103,I!$I$2:$J$5,1),0,ROUND(D103*$D$99%,0)))","v":20969},{"$f":"IF(A103=\"\",\"\",E103-F103)","v":2258},{"$f":"IF(A103=\"\",\"\",IF(B103<=$H$101,G103,IF(AND(Main!$F$22=Main!$CA$24,B103>$H$101),ROUND(G103*10%,0),\"\")))","v":2258},{"$f":"IF(A103=\"\",\"\",IF(H103=\"\",G103,G103-H103))","v":0}]
[{"$f":"IF(B103=\"\",\"\",IF(B103<$B$99,B103+1,\"\"))","v":"2012-08-01"},{"$f":"IF(A104=\"\",\"\",MIN(EOMONTH(A104,0),VLOOKUP(A104,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A104,$E$47:$F$53)-1,IF(A104<$B$2,$B$2-1,I!$Q$9),IF(A104<$B$3,$B$3-1,I!$Q$9),IF(A104<$B$4,$B$4-1,I!$Q$9),LOOKUP(A104,$H$47:$I$53)))","v":"2012-08-31"},{"$f":"IF(A104=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A104,I!$P$164:$R$202,3,TRUE),VLOOKUP(A104,I!$P$164:$R$202,2,TRUE)))","v":32260},32260,{"$f":"IF(A104=\"\",\"\",IF(C104=VLOOKUP(C104,I!$I$2:$J$5,1),0,ROUND(D104*$C$99%,0)))","v":23227},{"$f":"IF(A104=\"\",\"\",IF(C104=VLOOKUP(C104,I!$I$2:$J$5,1),0,ROUND(D104*$D$99%,0)))","v":20969},{"$f":"IF(A104=\"\",\"\",E104-F104)","v":2258},{"$f":"IF(A104=\"\",\"\",IF(B104<=$H$101,G104,IF(AND(Main!$F$22=Main!$CA$24,B104>$H$101),ROUND(G104*10%,0),\"\")))","v":2258},{"$f":"IF(A104=\"\",\"\",IF(H104=\"\",G104,G104-H104))","v":0}]
[{"$f":"IF(B104=\"\",\"\",IF(B104<$B$99,B104+1,\"\"))","v":"2012-09-01"},{"$f":"IF(A105=\"\",\"\",MIN(EOMONTH(A105,0),VLOOKUP(A105,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A105,$E$47:$F$53)-1,IF(A105<$B$2,$B$2-1,I!$Q$9),IF(A105<$B$3,$B$3-1,I!$Q$9),IF(A105<$B$4,$B$4-1,I!$Q$9),LOOKUP(A105,$H$47:$I$53)))","v":"2012-09-30"},{"$f":"IF(A105=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A105,I!$P$164:$R$202,3,TRUE),VLOOKUP(A105,I!$P$164:$R$202,2,TRUE)))","v":32260},32260,{"$f":"IF(A105=\"\",\"\",IF(C105=VLOOKUP(C105,I!$I$2:$J$5,1),0,ROUND(D105*$C$99%,0)))","v":23227},{"$f":"IF(A105=\"\",\"\",IF(C105=VLOOKUP(C105,I!$I$2:$J$5,1),0,ROUND(D105*$D$99%,0)))","v":20969},2258,{"$f":"IF(A105=\"\",\"\",IF(B105<=$H$101,G105,IF(AND(Main!$F$22=Main!$CA$24,B105>$H$101),ROUND(G105*10%,0),\"\")))","v":2258},0]
["2012-10-01",{"$f":"IF(A106=\"\",\"\",MIN(EOMONTH(A106,0),VLOOKUP(A106,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A106,$E$47:$F$53)-1,IF(A106<$B$2,$B$2-1,I!$Q$9),IF(A106<$B$3,$B$3-1,I!$Q$9),IF(A106<$B$4,$B$4-1,I!$Q$9),LOOKUP(A106,$H$47:$I$53)))","v":"2012-10-31"},{"$f":"IF(A106=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A106,I!$P$164:$R$202,3,TRUE),VLOOKUP(A106,I!$P$164:$R$202,2,TRUE)))","v":32260},32260,{"$f":"IF(A106=\"\",\"\",IF(C106=VLOOKUP(C106,I!$I$2:$J$5,1),0,ROUND(D106*$C$99%,0)))","v":23227},{"$f":"IF(A106=\"\",\"\",IF(C106=VLOOKUP(C106,I!$I$2:$J$5,1),0,ROUND(D106*$D$99%,0)))","v":20969},2258,{"$f":"IF(A106=\"\",\"\",IF(B106<=$H$101,G106,IF(AND(Main!$F$22=Main!$CA$24,B106>$H$101),ROUND(G106*10%,0),\"\")))","v":2258},0]
["2012-11-01",{"$f":"IF(A107=\"\",\"\",MIN(EOMONTH(A107,0),VLOOKUP(A107,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A107,$E$47:$F$53)-1,IF(A107<$B$2,$B$2-1,I!$Q$9),IF(A107<$B$3,$B$3-1,I!$Q$9),IF(A107<$B$4,$B$4-1,I!$Q$9),LOOKUP(A107,$H$47:$I$53)))","v":"2012-11-30"},{"$f":"IF(A107=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A107,I!$P$164:$R$202,3,TRUE),VLOOKUP(A107,I!$P$164:$R$202,2,TRUE)))","v":32260},32260,{"$f":"IF(A107=\"\",\"\",IF(C107=VLOOKUP(C107,I!$I$2:$J$5,1),0,ROUND(D107*$C$99%,0)))","v":23227},{"$f":"IF(A107=\"\",\"\",IF(C107=VLOOKUP(C107,I!$I$2:$J$5,1),0,ROUND(D107*$D$99%,0)))","v":20969},2258,{"$f":"IF(A107=\"\",\"\",IF(B107<=$H$101,G107,IF(AND(Main!$F$22=Main!$CA$24,B107>$H$101),ROUND(G107*10%,0),\"\")))","v":""},2258]
["",{"$f":"IF(A108=\"\",\"\",MIN(EOMONTH(A108,0),VLOOKUP(A108,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A108,$E$47:$F$53)-1,IF(A108<$B$2,$B$2-1,I!$Q$9),IF(A108<$B$3,$B$3-1,I!$Q$9),IF(A108<$B$4,$B$4-1,I!$Q$9),LOOKUP(A108,$H$47:$I$53)))","v":""},{"$f":"IF(A108=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A108,I!$P$164:$R$202,3,TRUE),VLOOKUP(A108,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A108=\"\",\"\",IF(C108=VLOOKUP(C108,I!$I$2:$J$5,1),0,ROUND(D108*$C$99%,0)))","v":""},{"$f":"IF(A108=\"\",\"\",IF(C108=VLOOKUP(C108,I!$I$2:$J$5,1),0,ROUND(D108*$D$99%,0)))","v":""},"",{"$f":"IF(A108=\"\",\"\",IF(B108<=$H$101,G108,IF(AND(Main!$F$22=Main!$CA$24,B108>$H$101),ROUND(G108*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A109=\"\",\"\",MIN(EOMONTH(A109,0),VLOOKUP(A109,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A109,$E$47:$F$53)-1,IF(A109<$B$2,$B$2-1,I!$Q$9),IF(A109<$B$3,$B$3-1,I!$Q$9),IF(A109<$B$4,$B$4-1,I!$Q$9),LOOKUP(A109,$H$47:$I$53)))","v":""},{"$f":"IF(A109=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A109,I!$P$164:$R$202,3,TRUE),VLOOKUP(A109,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A109=\"\",\"\",IF(C109=VLOOKUP(C109,I!$I$2:$J$5,1),0,ROUND(D109*$C$99%,0)))","v":""},{"$f":"IF(A109=\"\",\"\",IF(C109=VLOOKUP(C109,I!$I$2:$J$5,1),0,ROUND(D109*$D$99%,0)))","v":""},"",{"$f":"IF(A109=\"\",\"\",IF(B109<=$H$101,G109,IF(AND(Main!$F$22=Main!$CA$24,B109>$H$101),ROUND(G109*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A110=\"\",\"\",MIN(EOMONTH(A110,0),VLOOKUP(A110,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A110,$E$47:$F$53)-1,IF(A110<$B$2,$B$2-1,I!$Q$9),IF(A110<$B$3,$B$3-1,I!$Q$9),IF(A110<$B$4,$B$4-1,I!$Q$9),LOOKUP(A110,$H$47:$I$53)))","v":""},{"$f":"IF(A110=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A110,I!$P$164:$R$202,3,TRUE),VLOOKUP(A110,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A110=\"\",\"\",IF(C110=VLOOKUP(C110,I!$I$2:$J$5,1),0,ROUND(D110*$C$99%,0)))","v":""},{"$f":"IF(A110=\"\",\"\",IF(C110=VLOOKUP(C110,I!$I$2:$J$5,1),0,ROUND(D110*$D$99%,0)))","v":""},"",{"$f":"IF(A110=\"\",\"\",IF(B110<=$H$101,G110,IF(AND(Main!$F$22=Main!$CA$24,B110>$H$101),ROUND(G110*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A111=\"\",\"\",MIN(EOMONTH(A111,0),VLOOKUP(A111,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A111,$E$47:$F$53)-1,IF(A111<$B$2,$B$2-1,I!$Q$9),IF(A111<$B$3,$B$3-1,I!$Q$9),IF(A111<$B$4,$B$4-1,I!$Q$9),LOOKUP(A111,$H$47:$I$53)))","v":""},{"$f":"IF(A111=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A111,I!$P$164:$R$202,3,TRUE),VLOOKUP(A111,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A111=\"\",\"\",IF(C111=VLOOKUP(C111,I!$I$2:$J$5,1),0,ROUND(D111*$C$99%,0)))","v":""},{"$f":"IF(A111=\"\",\"\",IF(C111=VLOOKUP(C111,I!$I$2:$J$5,1),0,ROUND(D111*$D$99%,0)))","v":""},"",{"$f":"IF(A111=\"\",\"\",IF(B111<=$H$101,G111,IF(AND(Main!$F$22=Main!$CA$24,B111>$H$101),ROUND(G111*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A112=\"\",\"\",MIN(EOMONTH(A112,0),VLOOKUP(A112,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A112,$E$47:$F$53)-1,IF(A112<$B$2,$B$2-1,I!$Q$9),IF(A112<$B$3,$B$3-1,I!$Q$9),IF(A112<$B$4,$B$4-1,I!$Q$9),LOOKUP(A112,$H$47:$I$53)))","v":""},{"$f":"IF(A112=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A112,I!$P$164:$R$202,3,TRUE),VLOOKUP(A112,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A112=\"\",\"\",IF(C112=VLOOKUP(C112,I!$I$2:$J$5,1),0,ROUND(D112*$C$99%,0)))","v":""},{"$f":"IF(A112=\"\",\"\",IF(C112=VLOOKUP(C112,I!$I$2:$J$5,1),0,ROUND(D112*$D$99%,0)))","v":""},"",{"$f":"IF(A112=\"\",\"\",IF(B112<=$H$101,G112,IF(AND(Main!$F$22=Main!$CA$24,B112>$H$101),ROUND(G112*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A113=\"\",\"\",MIN(EOMONTH(A113,0),VLOOKUP(A113,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A113,$E$47:$F$53)-1,IF(A113<$B$2,$B$2-1,I!$Q$9),IF(A113<$B$3,$B$3-1,I!$Q$9),IF(A113<$B$4,$B$4-1,I!$Q$9),LOOKUP(A113,$H$47:$I$53)))","v":""},{"$f":"IF(A113=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A113,I!$P$164:$R$202,3,TRUE),VLOOKUP(A113,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A113=\"\",\"\",IF(C113=VLOOKUP(C113,I!$I$2:$J$5,1),0,ROUND(D113*$C$99%,0)))","v":""},{"$f":"IF(A113=\"\",\"\",IF(C113=VLOOKUP(C113,I!$I$2:$J$5,1),0,ROUND(D113*$D$99%,0)))","v":""},"",{"$f":"IF(A113=\"\",\"\",IF(B113<=$H$101,G113,IF(AND(Main!$F$22=Main!$CA$24,B113>$H$101),ROUND(G113*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A114=\"\",\"\",MIN(EOMONTH(A114,0),VLOOKUP(A114,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A114,$E$47:$F$53)-1,IF(A114<$B$2,$B$2-1,I!$Q$9),IF(A114<$B$3,$B$3-1,I!$Q$9),IF(A114<$B$4,$B$4-1,I!$Q$9),LOOKUP(A114,$H$47:$I$53)))","v":""},{"$f":"IF(A114=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A114,I!$P$164:$R$202,3,TRUE),VLOOKUP(A114,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A114=\"\",\"\",IF(C114=VLOOKUP(C114,I!$I$2:$J$5,1),0,ROUND(D114*$C$99%,0)))","v":""},{"$f":"IF(A114=\"\",\"\",IF(C114=VLOOKUP(C114,I!$I$2:$J$5,1),0,ROUND(D114*$D$99%,0)))","v":""},"",{"$f":"IF(A114=\"\",\"\",IF(B114<=$H$101,G114,IF(AND(Main!$F$22=Main!$CA$24,B114>$H$101),ROUND(G114*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A115=\"\",\"\",MIN(EOMONTH(A115,0),VLOOKUP(A115,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A115,$E$47:$F$53)-1,IF(A115<$B$2,$B$2-1,I!$Q$9),IF(A115<$B$3,$B$3-1,I!$Q$9),IF(A115<$B$4,$B$4-1,I!$Q$9),LOOKUP(A115,$H$47:$I$53)))","v":""},{"$f":"IF(A115=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A115,I!$P$164:$R$202,3,TRUE),VLOOKUP(A115,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A115=\"\",\"\",IF(C115=VLOOKUP(C115,I!$I$2:$J$5,1),0,ROUND(D115*$C$99%,0)))","v":""},{"$f":"IF(A115=\"\",\"\",IF(C115=VLOOKUP(C115,I!$I$2:$J$5,1),0,ROUND(D115*$D$99%,0)))","v":""},"",{"$f":"IF(A115=\"\",\"\",IF(B115<=$H$101,G115,IF(AND(Main!$F$22=Main!$CA$24,B115>$H$101),ROUND(G115*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A116=\"\",\"\",MIN(EOMONTH(A116,0),VLOOKUP(A116,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A116,$E$47:$F$53)-1,IF(A116<$B$2,$B$2-1,I!$Q$9),IF(A116<$B$3,$B$3-1,I!$Q$9),IF(A116<$B$4,$B$4-1,I!$Q$9),LOOKUP(A116,$H$47:$I$53)))","v":""},{"$f":"IF(A116=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A116,I!$P$164:$R$202,3,TRUE),VLOOKUP(A116,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A116=\"\",\"\",IF(C116=VLOOKUP(C116,I!$I$2:$J$5,1),0,ROUND(D116*$C$99%,0)))","v":""},{"$f":"IF(A116=\"\",\"\",IF(C116=VLOOKUP(C116,I!$I$2:$J$5,1),0,ROUND(D116*$D$99%,0)))","v":""},"",{"$f":"IF(A116=\"\",\"\",IF(B116<=$H$101,G116,IF(AND(Main!$F$22=Main!$CA$24,B116>$H$101),ROUND(G116*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A117=\"\",\"\",MIN(EOMONTH(A117,0),VLOOKUP(A117,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A117,$E$47:$F$53)-1,IF(A117<$B$2,$B$2-1,I!$Q$9),IF(A117<$B$3,$B$3-1,I!$Q$9),IF(A117<$B$4,$B$4-1,I!$Q$9),LOOKUP(A117,$H$47:$I$53)))","v":""},{"$f":"IF(A117=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A117,I!$P$164:$R$202,3,TRUE),VLOOKUP(A117,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A117=\"\",\"\",IF(C117=VLOOKUP(C117,I!$I$2:$J$5,1),0,ROUND(D117*$C$99%,0)))","v":""},{"$f":"IF(A117=\"\",\"\",IF(C117=VLOOKUP(C117,I!$I$2:$J$5,1),0,ROUND(D117*$D$99%,0)))","v":""},"",{"$f":"IF(A117=\"\",\"\",IF(B117<=$H$101,G117,IF(AND(Main!$F$22=Main!$CA$24,B117>$H$101),ROUND(G117*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A118=\"\",\"\",MIN(EOMONTH(A118,0),VLOOKUP(A118,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A118,$E$47:$F$53)-1,IF(A118<$B$2,$B$2-1,I!$Q$9),IF(A118<$B$3,$B$3-1,I!$Q$9),IF(A118<$B$4,$B$4-1,I!$Q$9),LOOKUP(A118,$H$47:$I$53)))","v":""},{"$f":"IF(A118=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A118,I!$P$164:$R$202,3,TRUE),VLOOKUP(A118,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A118=\"\",\"\",IF(C118=VLOOKUP(C118,I!$I$2:$J$5,1),0,ROUND(D118*$C$99%,0)))","v":""},{"$f":"IF(A118=\"\",\"\",IF(C118=VLOOKUP(C118,I!$I$2:$J$5,1),0,ROUND(D118*$D$99%,0)))","v":""},"",{"$f":"IF(A118=\"\",\"\",IF(B118<=$H$101,G118,IF(AND(Main!$F$22=Main!$CA$24,B118>$H$101),ROUND(G118*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A119=\"\",\"\",MIN(EOMONTH(A119,0),VLOOKUP(A119,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A119,$E$47:$F$53)-1,IF(A119<$B$2,$B$2-1,I!$Q$9),IF(A119<$B$3,$B$3-1,I!$Q$9),IF(A119<$B$4,$B$4-1,I!$Q$9),LOOKUP(A119,$H$47:$I$53)))","v":""},{"$f":"IF(A119=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A119,I!$P$164:$R$202,3,TRUE),VLOOKUP(A119,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A119=\"\",\"\",IF(C119=VLOOKUP(C119,I!$I$2:$J$5,1),0,ROUND(D119*$C$99%,0)))","v":""},{"$f":"IF(A119=\"\",\"\",IF(C119=VLOOKUP(C119,I!$I$2:$J$5,1),0,ROUND(D119*$D$99%,0)))","v":""},"",{"$f":"IF(A119=\"\",\"\",IF(B119<=$H$101,G119,IF(AND(Main!$F$22=Main!$CA$24,B119>$H$101),ROUND(G119*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A120=\"\",\"\",MIN(EOMONTH(A120,0),VLOOKUP(A120,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A120,$E$47:$F$53)-1,IF(A120<$B$2,$B$2-1,I!$Q$9),IF(A120<$B$3,$B$3-1,I!$Q$9),IF(A120<$B$4,$B$4-1,I!$Q$9),LOOKUP(A120,$H$47:$I$53)))","v":""},{"$f":"IF(A120=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A120,I!$P$164:$R$202,3,TRUE),VLOOKUP(A120,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A120=\"\",\"\",IF(C120=VLOOKUP(C120,I!$I$2:$J$5,1),0,ROUND(D120*$C$99%,0)))","v":""},{"$f":"IF(A120=\"\",\"\",IF(C120=VLOOKUP(C120,I!$I$2:$J$5,1),0,ROUND(D120*$D$99%,0)))","v":""},"",{"$f":"IF(A120=\"\",\"\",IF(B120<=$H$101,G120,IF(AND(Main!$F$22=Main!$CA$24,B120>$H$101),ROUND(G120*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A121=\"\",\"\",MIN(EOMONTH(A121,0),VLOOKUP(A121,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A121,$E$47:$F$53)-1,IF(A121<$B$2,$B$2-1,I!$Q$9),IF(A121<$B$3,$B$3-1,I!$Q$9),IF(A121<$B$4,$B$4-1,I!$Q$9),LOOKUP(A121,$H$47:$I$53)))","v":""},{"$f":"IF(A121=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A121,I!$P$164:$R$202,3,TRUE),VLOOKUP(A121,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A121=\"\",\"\",IF(C121=VLOOKUP(C121,I!$I$2:$J$5,1),0,ROUND(D121*$C$99%,0)))","v":""},{"$f":"IF(A121=\"\",\"\",IF(C121=VLOOKUP(C121,I!$I$2:$J$5,1),0,ROUND(D121*$D$99%,0)))","v":""},"",{"$f":"IF(A121=\"\",\"\",IF(B121<=$H$101,G121,IF(AND(Main!$F$22=Main!$CA$24,B121>$H$101),ROUND(G121*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A122=\"\",\"\",MIN(EOMONTH(A122,0),VLOOKUP(A122,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A122,$E$47:$F$53)-1,IF(A122<$B$2,$B$2-1,I!$Q$9),IF(A122<$B$3,$B$3-1,I!$Q$9),IF(A122<$B$4,$B$4-1,I!$Q$9),LOOKUP(A122,$H$47:$I$53)))","v":""},{"$f":"IF(A122=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A122,I!$P$164:$R$202,3,TRUE),VLOOKUP(A122,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A122=\"\",\"\",IF(C122=VLOOKUP(C122,I!$I$2:$J$5,1),0,ROUND(D122*$C$99%,0)))","v":""},{"$f":"IF(A122=\"\",\"\",IF(C122=VLOOKUP(C122,I!$I$2:$J$5,1),0,ROUND(D122*$D$99%,0)))","v":""},"",{"$f":"IF(A122=\"\",\"\",IF(B122<=$H$101,G122,IF(AND(Main!$F$22=Main!$CA$24,B122>$H$101),ROUND(G122*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A123=\"\",\"\",MIN(EOMONTH(A123,0),VLOOKUP(A123,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A123,$E$47:$F$53)-1,IF(A123<$B$2,$B$2-1,I!$Q$9),IF(A123<$B$3,$B$3-1,I!$Q$9),IF(A123<$B$4,$B$4-1,I!$Q$9),LOOKUP(A123,$H$47:$I$53)))","v":""},{"$f":"IF(A123=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A123,I!$P$164:$R$202,3,TRUE),VLOOKUP(A123,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A123=\"\",\"\",IF(C123=VLOOKUP(C123,I!$I$2:$J$5,1),0,ROUND(D123*$C$99%,0)))","v":""},{"$f":"IF(A123=\"\",\"\",IF(C123=VLOOKUP(C123,I!$I$2:$J$5,1),0,ROUND(D123*$D$99%,0)))","v":""},"",{"$f":"IF(A123=\"\",\"\",IF(B123<=$H$101,G123,IF(AND(Main!$F$22=Main!$CA$24,B123>$H$101),ROUND(G123*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A124=\"\",\"\",MIN(EOMONTH(A124,0),VLOOKUP(A124,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A124,$E$47:$F$53)-1,IF(A124<$B$2,$B$2-1,I!$Q$9),IF(A124<$B$3,$B$3-1,I!$Q$9),IF(A124<$B$4,$B$4-1,I!$Q$9),LOOKUP(A124,$H$47:$I$53)))","v":""},{"$f":"IF(A124=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A124,I!$P$164:$R$202,3,TRUE),VLOOKUP(A124,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A124=\"\",\"\",IF(C124=VLOOKUP(C124,I!$I$2:$J$5,1),0,ROUND(D124*$C$99%,0)))","v":""},{"$f":"IF(A124=\"\",\"\",IF(C124=VLOOKUP(C124,I!$I$2:$J$5,1),0,ROUND(D124*$D$99%,0)))","v":""},"",{"$f":"IF(A124=\"\",\"\",IF(B124<=$H$101,G124,IF(AND(Main!$F$22=Main!$CA$24,B124>$H$101),ROUND(G124*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A125=\"\",\"\",MIN(EOMONTH(A125,0),VLOOKUP(A125,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A125,$E$47:$F$53)-1,IF(A125<$B$2,$B$2-1,I!$Q$9),IF(A125<$B$3,$B$3-1,I!$Q$9),IF(A125<$B$4,$B$4-1,I!$Q$9),LOOKUP(A125,$H$47:$I$53)))","v":""},{"$f":"IF(A125=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A125,I!$P$164:$R$202,3,TRUE),VLOOKUP(A125,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A125=\"\",\"\",IF(C125=VLOOKUP(C125,I!$I$2:$J$5,1),0,ROUND(D125*$C$99%,0)))","v":""},{"$f":"IF(A125=\"\",\"\",IF(C125=VLOOKUP(C125,I!$I$2:$J$5,1),0,ROUND(D125*$D$99%,0)))","v":""},"",{"$f":"IF(A125=\"\",\"\",IF(B125<=$H$101,G125,IF(AND(Main!$F$22=Main!$CA$24,B125>$H$101),ROUND(G125*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A126=\"\",\"\",MIN(EOMONTH(A126,0),VLOOKUP(A126,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A126,$E$47:$F$53)-1,IF(A126<$B$2,$B$2-1,I!$Q$9),IF(A126<$B$3,$B$3-1,I!$Q$9),IF(A126<$B$4,$B$4-1,I!$Q$9),LOOKUP(A126,$H$47:$I$53)))","v":""},{"$f":"IF(A126=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A126,I!$P$164:$R$202,3,TRUE),VLOOKUP(A126,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A126=\"\",\"\",IF(C126=VLOOKUP(C126,I!$I$2:$J$5,1),0,ROUND(D126*$C$99%,0)))","v":""},{"$f":"IF(A126=\"\",\"\",IF(C126=VLOOKUP(C126,I!$I$2:$J$5,1),0,ROUND(D126*$D$99%,0)))","v":""},"",{"$f":"IF(A126=\"\",\"\",IF(B126<=$H$101,G126,IF(AND(Main!$F$22=Main!$CA$24,B126>$H$101),ROUND(G126*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A127=\"\",\"\",MIN(EOMONTH(A127,0),VLOOKUP(A127,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A127,$E$47:$F$53)-1,IF(A127<$B$2,$B$2-1,I!$Q$9),IF(A127<$B$3,$B$3-1,I!$Q$9),IF(A127<$B$4,$B$4-1,I!$Q$9),LOOKUP(A127,$H$47:$I$53)))","v":""},{"$f":"IF(A127=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A127,I!$P$164:$R$202,3,TRUE),VLOOKUP(A127,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A127=\"\",\"\",IF(C127=VLOOKUP(C127,I!$I$2:$J$5,1),0,ROUND(D127*$C$99%,0)))","v":""},{"$f":"IF(A127=\"\",\"\",IF(C127=VLOOKUP(C127,I!$I$2:$J$5,1),0,ROUND(D127*$D$99%,0)))","v":""},"",{"$f":"IF(A127=\"\",\"\",IF(B127<=$H$101,G127,IF(AND(Main!$F$22=Main!$CA$24,B127>$H$101),ROUND(G127*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A128=\"\",\"\",MIN(EOMONTH(A128,0),VLOOKUP(A128,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A128,$E$47:$F$53)-1,IF(A128<$B$2,$B$2-1,I!$Q$9),IF(A128<$B$3,$B$3-1,I!$Q$9),IF(A128<$B$4,$B$4-1,I!$Q$9),LOOKUP(A128,$H$47:$I$53)))","v":""},{"$f":"IF(A128=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A128,I!$P$164:$R$202,3,TRUE),VLOOKUP(A128,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A128=\"\",\"\",IF(C128=VLOOKUP(C128,I!$I$2:$J$5,1),0,ROUND(D128*$C$99%,0)))","v":""},{"$f":"IF(A128=\"\",\"\",IF(C128=VLOOKUP(C128,I!$I$2:$J$5,1),0,ROUND(D128*$D$99%,0)))","v":""},"",{"$f":"IF(A128=\"\",\"\",IF(B128<=$H$101,G128,IF(AND(Main!$F$22=Main!$CA$24,B128>$H$101),ROUND(G128*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A129=\"\",\"\",MIN(EOMONTH(A129,0),VLOOKUP(A129,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A129,$E$47:$F$53)-1,IF(A129<$B$2,$B$2-1,I!$Q$9),IF(A129<$B$3,$B$3-1,I!$Q$9),IF(A129<$B$4,$B$4-1,I!$Q$9),LOOKUP(A129,$H$47:$I$53)))","v":""},{"$f":"IF(A129=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A129,I!$P$164:$R$202,3,TRUE),VLOOKUP(A129,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A129=\"\",\"\",IF(C129=VLOOKUP(C129,I!$I$2:$J$5,1),0,ROUND(D129*$C$99%,0)))","v":""},{"$f":"IF(A129=\"\",\"\",IF(C129=VLOOKUP(C129,I!$I$2:$J$5,1),0,ROUND(D129*$D$99%,0)))","v":""},"",{"$f":"IF(A129=\"\",\"\",IF(B129<=$H$101,G129,IF(AND(Main!$F$22=Main!$CA$24,B129>$H$101),ROUND(G129*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A130=\"\",\"\",MIN(EOMONTH(A130,0),VLOOKUP(A130,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A130,$E$47:$F$53)-1,IF(A130<$B$2,$B$2-1,I!$Q$9),IF(A130<$B$3,$B$3-1,I!$Q$9),IF(A130<$B$4,$B$4-1,I!$Q$9),LOOKUP(A130,$H$47:$I$53)))","v":""},{"$f":"IF(A130=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A130,I!$P$164:$R$202,3,TRUE),VLOOKUP(A130,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A130=\"\",\"\",IF(C130=VLOOKUP(C130,I!$I$2:$J$5,1),0,ROUND(D130*$C$99%,0)))","v":""},{"$f":"IF(A130=\"\",\"\",IF(C130=VLOOKUP(C130,I!$I$2:$J$5,1),0,ROUND(D130*$D$99%,0)))","v":""},"",{"$f":"IF(A130=\"\",\"\",IF(B130<=$H$101,G130,IF(AND(Main!$F$22=Main!$CA$24,B130>$H$101),ROUND(G130*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A131=\"\",\"\",MIN(EOMONTH(A131,0),VLOOKUP(A131,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A131,$E$47:$F$53)-1,IF(A131<$B$2,$B$2-1,I!$Q$9),IF(A131<$B$3,$B$3-1,I!$Q$9),IF(A131<$B$4,$B$4-1,I!$Q$9),LOOKUP(A131,$H$47:$I$53)))","v":""},{"$f":"IF(A131=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A131,I!$P$164:$R$202,3,TRUE),VLOOKUP(A131,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A131=\"\",\"\",IF(C131=VLOOKUP(C131,I!$I$2:$J$5,1),0,ROUND(D131*$C$99%,0)))","v":""},{"$f":"IF(A131=\"\",\"\",IF(C131=VLOOKUP(C131,I!$I$2:$J$5,1),0,ROUND(D131*$D$99%,0)))","v":""},"",{"$f":"IF(A131=\"\",\"\",IF(B131<=$H$101,G131,IF(AND(Main!$F$22=Main!$CA$24,B131>$H$101),ROUND(G131*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A132=\"\",\"\",MIN(EOMONTH(A132,0),VLOOKUP(A132,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A132,$E$47:$F$53)-1,IF(A132<$B$2,$B$2-1,I!$Q$9),IF(A132<$B$3,$B$3-1,I!$Q$9),IF(A132<$B$4,$B$4-1,I!$Q$9),LOOKUP(A132,$H$47:$I$53)))","v":""},{"$f":"IF(A132=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A132,I!$P$164:$R$202,3,TRUE),VLOOKUP(A132,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A132=\"\",\"\",IF(C132=VLOOKUP(C132,I!$I$2:$J$5,1),0,ROUND(D132*$C$99%,0)))","v":""},{"$f":"IF(A132=\"\",\"\",IF(C132=VLOOKUP(C132,I!$I$2:$J$5,1),0,ROUND(D132*$D$99%,0)))","v":""},"",{"$f":"IF(A132=\"\",\"\",IF(B132<=$H$101,G132,IF(AND(Main!$F$22=Main!$CA$24,B132>$H$101),ROUND(G132*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A133=\"\",\"\",MIN(EOMONTH(A133,0),VLOOKUP(A133,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A133,$E$47:$F$53)-1,IF(A133<$B$2,$B$2-1,I!$Q$9),IF(A133<$B$3,$B$3-1,I!$Q$9),IF(A133<$B$4,$B$4-1,I!$Q$9),LOOKUP(A133,$H$47:$I$53)))","v":""},{"$f":"IF(A133=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A133,I!$P$164:$R$202,3,TRUE),VLOOKUP(A133,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A133=\"\",\"\",IF(C133=VLOOKUP(C133,I!$I$2:$J$5,1),0,ROUND(D133*$C$99%,0)))","v":""},{"$f":"IF(A133=\"\",\"\",IF(C133=VLOOKUP(C133,I!$I$2:$J$5,1),0,ROUND(D133*$D$99%,0)))","v":""},"",{"$f":"IF(A133=\"\",\"\",IF(B133<=$H$101,G133,IF(AND(Main!$F$22=Main!$CA$24,B133>$H$101),ROUND(G133*10%,0),\"\")))","v":""},""]
["",{"$f":"IF(A134=\"\",\"\",MIN(EOMONTH(A134,0),VLOOKUP(A134,I!$O$164:$P$202,2,TRUE)-1,LOOKUP(A134,$E$47:$F$53)-1,IF(A134<$B$2,$B$2-1,I!$Q$9),IF(A134<$B$3,$B$3-1,I!$Q$9),IF(A134<$B$4,$B$4-1,I!$Q$9),LOOKUP(A134,$H$47:$I$53)))","v":""},{"$f":"IF(A134=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A134,I!$P$164:$R$202,3,TRUE),VLOOKUP(A134,I!$P$164:$R$202,2,TRUE)))","v":""},"",{"$f":"IF(A134=\"\",\"\",IF(C134=VLOOKUP(C134,I!$I$2:$J$5,1),0,ROUND(D134*$C$99%,0)))","v":""},{"$f":"IF(A134=\"\",\"\",IF(C134=VLOOKUP(C134,I!$I$2:$J$5,1),0,ROUND(D134*$D$99%,0)))","v":""},"",{"$f":"IF(A134=\"\",\"\",IF(B134<=$H$101,G134,IF(AND(Main!$F$22=Main!$CA$24,B134>$H$101),ROUND(G134*10%,0),\"\")))","v":""},""]
[{"$f":"IF(AND($A$99<=$F$23,$F$23<=$B$99),$F$23,\"\")","v":""},{"$f":"IF(A135=\"\",\"\",$F$23+$G$23-1)","v":""},{"$f":"IF(A135=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A135,I!$P$164:$R$202,3,TRUE),VLOOKUP(A135,I!$P$164:$R$202,2,TRUE)))","v":""},{"$f":"IF(C135=\"\",\"\",IF($G$23=15,ROUND(C135/2,0),C135))","v":""},{"$f":"IF(A135=\"\",\"\",IF(C135=VLOOKUP(C135,I!$I$2:$J$5,1),0,ROUND(D135*$C$99%,0)))","v":""},{"$f":"IF(A135=\"\",\"\",IF(C135=VLOOKUP(C135,I!$I$2:$J$5,1),0,ROUND(D135*$D$99%,0)))","v":""},"",{"$f":"IF(A135=\"\",\"\",IF(B135<=$H$101,G135,IF(AND(Main!$F$22=Main!$CA$24,B135>$H$101),ROUND(G135*10%,0),\"\")))","v":""},""]
[{"$f":"IF(AND($A$99<=$F$24,$F$24<=$B$99),$F$24,\"\")","v":""},{"$f":"IF(A136=\"\",\"\",$F$24+$G$24-1)","v":""},{"$f":"IF(A136=\"\",\"\",IF(OR($B$99<I!$C$11,AND(Main!$J$6=\"\",$B$99<I!$Q$11)),VLOOKUP(A136,I!$P$164:$R$202,3,TRUE),VLOOKUP(A136,I!$P$164:$R$202,2,TRUE)))","v":""},{"$f":"IF(C136=\"\",\"\",IF($G$24=15,ROUND(C136/2,0),C136))","v":""},{"$f":"IF(A136=\"\",\"\",IF(C136=VLOOKUP(C136,I!$I$2:$J$5,1),0,ROUND(D136*$C$99%,0)))","v":""},{"$f":"IF(A136=\"\",\"\",IF(C136=VLOOKUP(C136,I!$I$2:$J$5,1),0,ROUND(D136*$D$99%,0)))","v":""},"",{"$f":"IF(A136=\"\",\"\",IF(B136<=$H$101,G136,IF(AND(Main!$F$22=Main!$CA$24,B136>$H$101),ROUND(G136*10%,0),\"\")))","v":""},""]
[{"$nulls":7},{"$f":"IF(A137=\"\",\"\",IF(B137<=$H$101,G137,\"\"))","v":""}]

{"sheet":"I","index":3,"n_rows":222,"n_cols":27,"rows_kept":222,"hidden":true,"merged":[[0,0,0,11],[0,14,0,26],[0,38,0,49],[102,1,102,2],[102,39,102,40],[103,16,103,17],[103,18,103,19],[147,15,147,16],[204,15,204,18],[204,19,204,22]]}
[{"$nulls":14},"Before AAS 01/06/2011 "]
["Date Of Birth",{"$f":"DATE(Main!C151,Main!B153,Main!B154)","v":"1977-06-01"},"Actual Increment Month",{"$f":"IF(Main!L4=Main!BM16,0,MONTH(CONCATENATE(Main!L4)))","v":7},{"$nulls":4},3600,4500,11530,11860,"SGT",null,"Date Of Birth",{"$f":"B2","v":"1977-06-01"},"DATE OF PROMOTION",{"$f":"I!B5","v":"00:00:00"},{"$nulls":4},3600,4500,11530,11860,"SGT"]
["Date of AAS ",{"$f":"IF(Main!H5=Main!AK4,Main!L5+Main!M5-1,0)","v":"00:00:00"},"After AAS New Increment",{"$f":"IF(B3=0,D2,IF(F3>G3,MONTH(A20),D2))","v":7},"Min Sc Pay fixed",{"$f":"IF(B3=0,0,Main!H6)","v":0},{"$f":"C19","v":32260},null,4400,5400,15700,16150,"SA",null,"Date of AAS New",{"$f":"MAX(P6:P7)","v":"00:00:00"},"DATE OF BILL",{"$f":"IF(AND(R2>0,Main!L8<Main!L9),Main!L9,R2)","v":"00:00:00"},"Min Sc Pay fixed",{"$f":"F3","v":0},null,null,4400,5400,15700,16150,"SA"]
[{"$nulls":8},4500,11530,11860,12190,"SGT",null,"Date of AAS Old",{"$f":"IF(Main!H7=0,0,IF(OR(Main!AN10=2,AND(Main!AN10=5,Main!H7>0)),Main!H7+Main!I7-1,0))","v":"00:00:00"},"FR 22 (a)(i)",{"$f":"IF(I!B23=$Q$9,0,I!B23)","v":"00:00:00"},{"$f":"S3","v":"Min Sc Pay fixed"},{"$f":"T3","v":0},null,null,4500,11530,11860,12190,"SGT"]
["Date of Promotion",{"$f":"IF(Main!H7=Main!AK3,0,Main!L7+Main!M7-1)","v":"00:00:00"},"FR 22 B Date",{"$f":"B24","v":"2013-04-01"},"Min ",{"$f":"IF(B5=0,0,Main!H8)","v":0},null,null,5400,15700,16150,16600,"SA",null,"Date of Promotion",{"$f":"R2","v":"00:00:00"},"FR  22 (B)",{"$f":"IF(I!B24=$Q$9,0,I!B24)","v":"00:00:00"},"Min ",{"$f":"IF(OR(Main!AN2=1,Main!AN10=4,P5=0),0,Main!H9)","v":0},null,null,5400,15700,16150,16600,"SA"]
["Date of Promotion Fixation",{"$f":"IF(Main!AM2=3,D5,IF(OR(Main!AM2=1,Main!AN10=4),0,B5))","v":"00:00:00"},"FR 22 (A)(i) Date",{"$f":"B23","v":"2013-04-01"},{"$nulls":4},11530,11860,12190,12550,null,null,"AAS New",{"$f":"B3","v":"00:00:00"},{"$nulls":6},11530,11860,12190,12550]
[{"$nulls":8},15700,16150,16600,17050,null,null,"AAS Old",{"$f":"P6","v":"00:00:00"},{"$nulls":6},15700,16150,16600,17050]
[{"$nulls":8},{"$f":"Main!H4","v":31320},{"$f":"I9","v":32260},33230,34230,null,null,"AAS Bill Date",{"$f":"C11","v":"2013-04-02"},{"$nulls":6},6700,6900,7100,7300]
["Apprentice",{"$f":"IF(Main!H4<I!I8,Main!L4+Main!M4-1,0)","v":"00:00:00"},{"$f":"DATE(2013,4,1)","v":"2013-04-01"},"Basic Pay",{"$f":"Main!BL2","v":"2012-01-01"},{"$f":"Main!H4","v":31320},null,null,{"$f":"SUM(I8,CEILING(I8*3%,10))","v":32260},33230,34230,35260,null,null,"Apprentice",{"$f":"B9","v":"00:00:00"},{"$f":"C9","v":"2013-04-01"},"Basic Pay",{"$f":"DATE(2011,1,1)","v":"2011-01-01"},{"$f":"Main!H4","v":31320},null,null,6900,7100,7300,7520]
[{"$nulls":8},{"$f":"SUM(I9,CEILING(I9*3%,10))","v":33230},{"$f":"I11","v":34230},35260,36320,null,null,"Notional Increments",{"$f":"IF(Main!AN10=5,DATE(2011,2,1),0)","v":"00:00:00"},null,{"$f":"DATE(2010,2,1)","v":"2010-02-01"},{"$f":"IF(OR(Main!AN10=2,AND(Main!AN10=5,Main!H6>0)),DATE(2010,1,31),0)","v":"00:00:00"},{"$f":"IF(OR(Main!AN10=2,AND(Main!AN10=5,Main!H6>0)),Main!L4,0)","v":0},null,null,7100,7300,7520,7740]
["Pay Bill Including Bill","AAS",{"$f":"IF(B3=0,C9+1,Main!L6)","v":"2013-04-02"},"Promotion",{"$f":"IF(B5=0,C9+1,IF(OR(Main!AN10=4,Main!AM2=1),C9+1,IF(OR(Main!L8=0,Main!L7>Main!L8),B5+1,Main!L8)))","v":"2013-04-02"},{"$nulls":3},34230,35260,36320,37410,null,null,"Pay Bill Including Bill","AAS",{"$f":"IF(P3=0,Q9+1,C11)","v":"2013-04-02"},"Promotion",{"$f":"E11","v":"2013-04-02"},{"$nulls":3},7300,7520,7740,7960]
[null,"DSC -2008",{"$f":"IF(AND(Main!AN10=4,Main!L6=Main!L4),Main!L4+Main!M4-1,IF(Main!AN10=4,Main!L6,C9+1))","v":"2013-04-02"},{"$nulls":5},35260,36320,37410,38540,{"$nulls":3},"DSC -2008",{"$f":"C12","v":"2013-04-02"},"Noional Increments",{"$f":"IF(Main!AN10=5,Main!L10,Q9+1)","v":"2013-04-02"},{"$nulls":3},7520,7740,7960,8200]
[null,"DA-I",{"$f":"Main!H19","v":"2012-08-01"},"DA-II",{"$f":"Main!L19","v":"2012-12-01"},{"$nulls":3},36320,37410,38540,39700,{"$nulls":3},"DA-I",{"$f":"C13","v":"2012-08-01"},"DA-II",{"$f":"E13","v":"2012-12-01"},{"$nulls":3},7740,7960,8200,8440]
["Increments",null,"AAS Before",{"$f":"DATE(2010,1,31)","v":"2010-01-31"},"AAS After",null,{"$f":"Main!BL2","v":"2012-01-01"},null,37410,38540,39700,40900,null,null,"Increments",null,"AAS Before 01/06/2011",{"$f":"DATE(2010,1,31)","v":"2010-01-31"},"AAS After 01/06/2011",null,{"$f":"G14","v":"2012-01-01"},null,7960,8200,8440,8680]
["Basic Pay",{"$f":"Main!BL2","v":"2012-01-01"},{"$f":"Main!H4","v":31320},{"$nulls":5},38540,39700,40900,42130,null,null,"Basic Pay",{"$f":"IF(OR(Main!AN10=2,AND(Main!AN10=5,Main!H6>0)),R14,U14)","v":"2012-01-01"},{"$f":"Main!H4","v":31320},{"$nulls":5},8200,8440,8680,8940]
[{"$f":"IF(Main!L4=Main!BM16,C9,IF(B9=0,Main!L4,Main!L4+Main!M4-1))","v":"2012-07-01"},{"$f":"MIN(A16,B19,B22,C9)","v":"2012-07-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(C15,$I$2:$L$7,D16),VLOOKUP(C15,$I$8:$L$92,D16))","v":32260},{"$f":"IF(OR(A16=$B$19,A16=$B$22),1,IF(A16=B16,2,1))","v":2},{"$nulls":4},39700,40900,42130,43400,null,null,{"$f":"A16","v":"2012-07-01"},{"$f":"MIN(O16,P19,P22,Q9)","v":"2012-07-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(Q15,$W$2:$Z$7,R16),VLOOKUP(Q15,$W$8:$Z$92,R16))","v":31550},{"$f":"IF(OR(O16=$P$19,O16=$P$22),1,IF(O16=P16,2,1))","v":2},{"$nulls":4},8440,8680,8940,9200]
[{"$f":"IF(C15<I8,DATE(YEAR(A16)+1,MONTH(A16),IF(OR(C15=3600,C15=4400),DAY(A16),1)),DATE(YEAR(A16)+1,MONTH(A16),1))","v":"2013-07-01"},{"$f":"MIN(A17,B19,B22,C9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(C16,$I$2:$L$7,D17),VLOOKUP(C16,$I$8:$L$92,D17))","v":32260},{"$f":"IF(OR(A17=$B$19,A17=$B$22),1,IF(A17=B17,2,1))","v":1},{"$nulls":4},40900,42130,43400,44710,null,null,{"$f":"IF(Main!$AN$10=4,DATE(YEAR(O16)+1,MONTH(O16),IF(OR(Q15=3600,Q15=4400),DAY(O16),1)),DATE(YEAR(O16)+1,MONTH(O16),1))","v":"2013-07-01"},{"$f":"MIN(O17,P19,P22,Q9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(Q16,$W$2:$Z$7,R17),VLOOKUP(Q16,$W$8:$Z$92,R17))","v":31550},{"$f":"IF(OR(O17=$P$19,O17=$P$22),1,IF(O17=P17,2,1))","v":1},{"$nulls":4},8680,8940,9200,9460]
[{"$f":"DATE(YEAR(A17)+1,MONTH(A17),1)","v":"2014-07-01"},{"$f":"MIN(A18,B19,B22,C9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(C17,$I$2:$L$7,D18),VLOOKUP(C17,$I$8:$L$92,D18))","v":32260},{"$f":"IF(OR(A18=$B$19,A18=$B$22),1,IF(A18=B18,2,1))","v":1},{"$nulls":4},42130,43400,44710,46060,null,null,{"$f":"DATE(YEAR(O17)+1,MONTH(O17),1)","v":"2014-07-01"},{"$f":"MIN(O18,P19,P22,Q9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(Q17,$W$2:$Z$7,R18),VLOOKUP(Q17,$W$8:$Z$92,R18))","v":31550},{"$f":"IF(OR(O18=$P$19,O18=$P$22),1,IF(O18=P18,2,1))","v":1},{"$nulls":4},8940,9200,9460,9740]
["AAS",{"$f":"IF(B3=0,C9,B3)","v":"2013-04-01"},{"$f":"MAX(E19,G19)","v":32260},{"$f":"IF(B3=0,1,IF(AND(MONTH(A18)=MONTH(B19),DAY(B19)=1),3,2))","v":1},{"$f":"IF(Main!AN10=4,VLOOKUP(C18,$I$2:$L$7,D19),VLOOKUP(C18,$I$8:$L$92,D19))","v":32260},"Min",{"$f":"F3","v":0},null,43400,44710,46060,47450,null,null,"AAS",{"$f":"IF(P3=0,Q9,P3)","v":"2013-04-01"},{"$f":"MAX(S19,U19)","v":31550},{"$f":"IF(P3=0,1,IF(AND(MONTH(O18)=MONTH(P19),DAY(P19)=1),3,2))","v":1},{"$f":"IF(Main!AN10=4,VLOOKUP(Q18,$W$2:$Z$7,R19),VLOOKUP(Q18,$W$8:$Z$92,R19))","v":31550},"Min",{"$f":"T3","v":0},null,9200,9460,9740,10020]
[{"$f":"IF(E19<G19,DATE(YEAR(B19)+1,MONTH(B19),1),DATE(IF(MONTH(A16)<=MONTH(B19),YEAR(B19)+1,YEAR(B19)),MONTH(A16),1))","v":"2013-07-01"},{"$f":"MIN(A20,B22)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(C19,$I$2:$L$7,D20),VLOOKUP(C19,$I$8:$L$92,D20))","v":32260},{"$f":"IF(A20=$B$22,1,IF(A20=B20,2,1))","v":1},{"$nulls":4},44710,46060,47450,48880,null,null,{"$f":"IF(S19<U19,DATE(YEAR(P19)+1,MONTH(P19),1),DATE(IF(MONTH(O16)<=MONTH(P19),YEAR(P19)+1,YEAR(P19)),MONTH(O16),1))","v":"2013-07-01"},{"$f":"MIN(O20,P22)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(Q19,$W$2:$Z$7,R20),VLOOKUP(Q19,$W$8:$Z$92,R20))","v":31550},{"$f":"IF(O20=$P$22,1,IF(O20=P20,2,1))","v":1},{"$nulls":4},9460,9740,10020,10300]
[{"$f":"DATE(YEAR(A20)+1,MONTH(A20),1)","v":"2014-07-01"},{"$f":"MIN(A21,B22)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(C20,$I$2:$L$7,D21),VLOOKUP(C20,$I$8:$L$92,D21))","v":32260},{"$f":"IF(A21=$B$22,1,IF(A21=B21,2,1))","v":1},{"$nulls":4},46060,47450,48880,50350,null,null,{"$f":"DATE(YEAR(O20)+1,MONTH(O20),1)","v":"2014-07-01"},{"$f":"MIN(O21,P22)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(Q20,$W$2:$Z$7,R21),VLOOKUP(Q20,$W$8:$Z$92,R21))","v":31550},{"$f":"IF(O21=$P$22,1,IF(O21=P21,2,1))","v":1},{"$nulls":4},9740,10020,10300,10600]
["Promotion ",{"$f":"IF(B5=0,C9,B5)","v":"2013-04-01"},{"$f":"C21","v":32260},null,null,"Min",{"$f":"F5","v":0},null,47450,48880,50350,51870,null,null,"Promotion ",{"$f":"IF(P5=0,Q9,P5)","v":"2013-04-01"},{"$f":"Q21","v":31550},null,null,"Min",{"$f":"T5","v":0},null,10020,10300,10600,10900]
["FR 22 a(i)",{"$f":"IF(OR(Main!AM2=4,AND(OR(Main!AM2=2,Main!AM2=3,Main!AM2=4),F23<G22)),C9,B22)","v":"2013-04-01"},{"$f":"MAX(E23,G22)","v":32260},{"$f":"IF($C$9=B23,1,IF(AND(MONTH(B23)=MONTH(A21),DAY(B23)=1),3,2))","v":1},{"$f":"IF(Main!AN10=4,VLOOKUP(C22,$I$2:$L$7,D23),VLOOKUP(C22,$I$8:$L$92,D23))","v":32260},{"$f":"IF(Main!AN10=4,VLOOKUP(C22,$I$2:$L$7,4),VLOOKUP(C22,$I$8:$L$92,4))","v":35260},null,null,48880,50350,51870,53430,null,null,"FR 22 a(i)",{"$f":"IF(OR(Main!AN2=4,AND(OR(Main!AN2=2,Main!AN2=3,Main!AN2=4),T23<U22)),Q9,P22)","v":"2013-04-01"},{"$f":"MAX(S23,U22)","v":31550},{"$f":"IF($Q$9=P23,1,IF(AND(MONTH(P23)=MONTH(O21),DAY(P23)=1),3,2))","v":1},{"$f":"IF(Main!AN10=4,VLOOKUP(Q22,$W$2:$Z$7,R23),VLOOKUP(Q22,$W$8:$Z$92,R23))","v":31550},{"$f":"IF(Main!AN10=4,VLOOKUP(Q22,$W$2:$Z$7,4),VLOOKUP(Q22,$W$8:$Z$92,4))","v":34050},null,null,10300,10600,10900,11200]
["FR 22 B",{"$f":"IF(B22=C9,C9,IF(OR(Main!AM2=4,AND(OR(Main!AM2=2,Main!AM2=3,Main!AM2=4),F23<G22)),B22,IF(Main!AM2=2,C9,DATE(IF(MONTH(A21)<=MONTH(B22),YEAR(B22)+1,YEAR(B22)),MONTH(A21),1))))","v":"2013-04-01"},{"$f":"MAX(E24,G22)","v":32260},{"$f":"IF($C$9=B24,1,IF(AND(IF(Main!AM2=3,MONTH(B24)=MONTH(B23),MONTH(B24)=MONTH(A21)),DAY(B24)=1),4,3))","v":1},{"$f":"IF(Main!AN10=4,VLOOKUP(E23,$I$2:$L$7,D24),VLOOKUP(E23,$I$8:$L$92,D24))","v":32260},{"$nulls":3},50350,51870,53430,55040,null,null,"FR 22 B",{"$f":"IF(P22=Q9,Q9,IF(OR(Main!AN2=4,AND(OR(Main!AN2=2,Main!AN2=3,Main!AN2=4),T23<U22)),P22,IF(Main!AN2=2,Q9,DATE(IF(MONTH(O21)<=MONTH(P22),YEAR(P22)+1,YEAR(P22)),MONTH(O21),1))))","v":"2013-04-01"},{"$f":"MAX(S24,U22)","v":31550},{"$f":"IF($Q$9=P24,1,IF(AND(IF(Main!AN2=3,MONTH(P24)=MONTH(P23),MONTH(P24)=MONTH(O21)),DAY(P24)=1),4,3))","v":1},{"$f":"IF(Main!AN10=4,VLOOKUP(S23,$W$2:$Z$7,R24),VLOOKUP(S23,$W$8:$Z$92,R24))","v":31550},{"$nulls":3},10600,10900,11200,11530]
[{"$f":"IF(Main!AM2=2,DATE(IF(MONTH(A21)<=MONTH(B22),YEAR(B22)+1,YEAR(B22)),MONTH(A21),1),DATE(YEAR(B24)+1,MONTH(B24),1))","v":"2014-04-01"},{"$f":"MIN(A25,$C$9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(C24,$I$2:$L$7,D25),VLOOKUP(C24,$I$8:$L$92,D25))","v":32260},{"$f":"IF(A25=B25,2,1)","v":1},{"$nulls":4},51870,53430,55040,56700,null,null,{"$f":"IF(Main!AN2=2,DATE(IF(MONTH(O21)<=MONTH(P22),YEAR(P22)+1,YEAR(P22)),MONTH(O21),1),DATE(YEAR(P24)+1,MONTH(P24),1))","v":"2014-04-01"},{"$f":"MIN(O25,$Q$9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(Q24,$W$2:$Z$7,R25),VLOOKUP(Q24,$W$8:$Z$92,R25))","v":31550},{"$f":"IF(O25=P25,2,1)","v":1},{"$nulls":4},10900,11200,11530,11860]
[{"$f":"DATE(YEAR(A25)+1,MONTH(A25),1)","v":"2015-04-01"},{"$f":"MIN(A26,$C$9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(C25,$I$2:$L$7,D26),VLOOKUP(C25,$I$8:$L$92,D26))","v":32260},{"$f":"IF(A26=B26,2,1)","v":1},{"$nulls":4},53430,55040,56700,58410,null,null,{"$f":"DATE(YEAR(O25)+1,MONTH(O25),1)","v":"2015-04-01"},{"$f":"MIN(O26,$Q$9)","v":"2013-04-01"},{"$f":"IF(Main!AN10=4,VLOOKUP(Q25,$W$2:$Z$7,R26),VLOOKUP(Q25,$W$8:$Z$92,R26))","v":31550},{"$f":"IF(O26=P26,2,1)","v":1},{"$nulls":4},11200,11530,11860,12190]
[{"$nulls":8},55040,56700,58410,60170,{"$nulls":10},11530,11860,12190,12550]
[null,"Actual Receieving",{"$nulls":6},56700,58410,60170,61980,{"$nulls":3},"Actual Receieving",{"$nulls":6},11860,12190,12550,12910]
[null,"Dates Assending Order",{"$nulls":6},58410,60170,61980,63840,{"$nulls":3},"Dates Assending Order",{"$nulls":6},12190,12550,12910,13270]
[null,{"$f":"B15","v":"2012-01-01"},{"$f":"C15","v":31320},null,{"$f":"C15","v":31320},{"$f":"IF(B30>=$B$22,$G$22,IF(B30>=$B$19,$G$19,0))","v":0},null,{"$f":"EXACT(C30,E30)","v":true},60170,61980,63840,65760,{"$nulls":3},{"$f":"P15","v":"2012-01-01"},{"$f":"Q15","v":31320},null,{"$f":"Q15","v":31320},{"$f":"IF(P30>=$P$22,$U$22,IF(P30>=$P$19,$U$19,0))","v":0},null,{"$f":"EXACT(Q30,S30)","v":true},12550,12910,13270,13660]
[{"$f":"B30","v":"2012-01-01"},{"$f":"MIN(IF(AND($B$16>B30,$D$16=2),$B$16,$C$9),IF(AND($B$17>B30,$D$17=2),$B$17,$C$9),IF(AND($B$18>B30,$D$18=2),$B$18,$C$9),IF(AND($B$20>B30,$D$20=2),$B$20,$C$9),IF(AND($B$21>B30,$D$21=2),$B$21,$C$9),IF(AND($B$25>B30,$D$25=2),$B$25,$C$9),IF(AND($B$26>B30,$D$26=2),$B$26,$C$9),IF($B$19>B30,$B$19,$C$9),IF($B$23>B30,$B$23,$C$9),IF($B$24>B30,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B30),$G$12,$C$9),IF($C$13>B30,$C$13,$C$9),IF($E$13>B30,$E$13,$C$9))","v":"2012-07-01"},{"$f":"IF(B31=$G$12,$F$12,IF(B31=$B$26,$C$26,IF(B31=$B$25,$C$25,IF(B31=$B$24,$C$24,IF(B31=$B$23,$C$23,IF(B31=$B$21,$C$21,IF(B31=$B$20,$C$20,IF(B31=$B$19,$C$19,IF(B31=$B$18,$C$18,IF(B31=$B$17,$C$17,IF(B31=$B$16,$C$16,C30)))))))))))","v":32260},{"$f":"IF(B31=$B$24,$D$24,IF(B31=$B$23,$D$23,IF(B31=$B$19,$D$19,IF(B31=$G$12,1,IF(ISNA(VLOOKUP(B31,$A$44:$B$49,2,FALSE)),1,LOOKUP(B31,$A$44:$B$49))))))","v":2},{"$f":"IF(AND(Main!$AN$10=5,B31=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E30,$I$2:$L$7,D31),VLOOKUP(E30,$I$8:$L$92,D31)),F31))","v":32260},{"$f":"IF(B31>=$B$22,$G$22,IF(B31>=$B$19,$G$19,0))","v":0},null,{"$f":"EXACT(C31,E31)","v":true},61980,63840,65760,67740,null,null,{"$f":"P30","v":"2012-01-01"},{"$f":"MIN(IF(AND($P$16>P30,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P30,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P30,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P30,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P30,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P30,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P30,$R$26=2),$P$26,$Q$9),IF($P$19>P30,$P$19,$Q$9),IF($P$23>P30,$P$23,$Q$9),IF($P$24>P30,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P30),$U$12,$Q$9),IF($Q$13>P30,$Q$13,$Q$9),IF($S$13>P30,$S$13,$Q$9))","v":"2012-07-01"},{"$f":"IF(P31=$U$12,$T$12,IF(P31=$P$26,$Q$26,IF(P31=$P$25,$Q$25,IF(P31=$P$24,$Q$24,IF(P31=$P$23,$Q$23,IF(P31=$P$21,$Q$21,IF(P31=$P$20,$Q$20,IF(P31=$P$19,$Q$19,IF(P31=$P$18,$Q$18,IF(P31=$P$17,$Q$17,IF(P31=$P$16,$Q$16,Q30)))))))))))","v":31550},{"$f":"IF(P31=$P$24,$R$24,IF(P31=$P$23,$R$23,IF(P31=$P$19,$R$19,IF(P31=$U$12,1,IF(ISNA(VLOOKUP(P31,$O$44:$P$49,2,FALSE)),1,LOOKUP(P31,$O$44:$P$49))))))","v":2},{"$f":"IF(AND(Main!$AN$10=5,P31=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S30,$W$2:$Z$7,R31),VLOOKUP(S30,$W$8:$Z$92,R31)),T31))","v":31550},0,null,true,12910,13270,13660,14050]
[{"$f":"B31","v":"2012-07-01"},{"$f":"MIN(IF(AND($B$16>B31,$D$16=2),$B$16,$C$9),IF(AND($B$17>B31,$D$17=2),$B$17,$C$9),IF(AND($B$18>B31,$D$18=2),$B$18,$C$9),IF(AND($B$20>B31,$D$20=2),$B$20,$C$9),IF(AND($B$21>B31,$D$21=2),$B$21,$C$9),IF(AND($B$25>B31,$D$25=2),$B$25,$C$9),IF(AND($B$26>B31,$D$26=2),$B$26,$C$9),IF($B$19>B31,$B$19,$C$9),IF($B$23>B31,$B$23,$C$9),IF($B$24>B31,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B31),$G$12,$C$9),IF($C$13>B31,$C$13,$C$9),IF($E$13>B31,$E$13,$C$9))","v":"2012-08-01"},{"$f":"IF(B32=$G$12,$F$12,IF(B32=$B$26,$C$26,IF(B32=$B$25,$C$25,IF(B32=$B$24,$C$24,IF(B32=$B$23,$C$23,IF(B32=$B$21,$C$21,IF(B32=$B$20,$C$20,IF(B32=$B$19,$C$19,IF(B32=$B$18,$C$18,IF(B32=$B$17,$C$17,IF(B32=$B$16,$C$16,C31)))))))))))","v":32260},{"$f":"IF(B32=$B$24,$D$24,IF(B32=$B$23,$D$23,IF(B32=$B$19,$D$19,IF(B32=$G$12,1,IF(ISNA(VLOOKUP(B32,$A$44:$B$49,2,FALSE)),1,LOOKUP(B32,$A$44:$B$49))))))","v":1},{"$f":"IF(AND(Main!$AN$10=5,B32=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E31,$I$2:$L$7,D32),VLOOKUP(E31,$I$8:$L$92,D32)),F32))","v":32260},0,null,true,63840,65760,67740,69780,null,null,"2012-07-01",{"$f":"MIN(IF(AND($P$16>P31,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P31,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P31,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P31,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P31,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P31,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P31,$R$26=2),$P$26,$Q$9),IF($P$19>P31,$P$19,$Q$9),IF($P$23>P31,$P$23,$Q$9),IF($P$24>P31,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P31),$U$12,$Q$9),IF($Q$13>P31,$Q$13,$Q$9),IF($S$13>P31,$S$13,$Q$9))","v":"2012-08-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P32=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S31,$W$2:$Z$7,R32),VLOOKUP(S31,$W$8:$Z$92,R32)),T32))","v":31550},0,null,true,13270,13660,14050,14440]
["2012-08-01",{"$f":"MIN(IF(AND($B$16>B32,$D$16=2),$B$16,$C$9),IF(AND($B$17>B32,$D$17=2),$B$17,$C$9),IF(AND($B$18>B32,$D$18=2),$B$18,$C$9),IF(AND($B$20>B32,$D$20=2),$B$20,$C$9),IF(AND($B$21>B32,$D$21=2),$B$21,$C$9),IF(AND($B$25>B32,$D$25=2),$B$25,$C$9),IF(AND($B$26>B32,$D$26=2),$B$26,$C$9),IF($B$19>B32,$B$19,$C$9),IF($B$23>B32,$B$23,$C$9),IF($B$24>B32,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B32),$G$12,$C$9),IF($C$13>B32,$C$13,$C$9),IF($E$13>B32,$E$13,$C$9))","v":"2012-12-01"},32260,{"$f":"IF(B33=$B$24,$D$24,IF(B33=$B$23,$D$23,IF(B33=$B$19,$D$19,IF(B33=$G$12,1,IF(ISNA(VLOOKUP(B33,$A$44:$B$49,2,FALSE)),1,LOOKUP(B33,$A$44:$B$49))))))","v":1},{"$f":"IF(AND(Main!$AN$10=5,B33=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E32,$I$2:$L$7,D33),VLOOKUP(E32,$I$8:$L$92,D33)),F33))","v":32260},{"$f":"IF(B33>=$B$22,$G$22,IF(B33>=$B$19,$G$19,0))","v":0},null,true,65760,67740,69780,71880,null,null,"2012-08-01",{"$f":"MIN(IF(AND($P$16>P32,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P32,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P32,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P32,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P32,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P32,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P32,$R$26=2),$P$26,$Q$9),IF($P$19>P32,$P$19,$Q$9),IF($P$23>P32,$P$23,$Q$9),IF($P$24>P32,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P32),$U$12,$Q$9),IF($Q$13>P32,$Q$13,$Q$9),IF($S$13>P32,$S$13,$Q$9))","v":"2012-12-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P33=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S32,$W$2:$Z$7,R33),VLOOKUP(S32,$W$8:$Z$92,R33)),T33))","v":31550},0,null,true,13660,14050,14440,14860]
["2012-12-01",{"$f":"MIN(IF(AND($B$16>B33,$D$16=2),$B$16,$C$9),IF(AND($B$17>B33,$D$17=2),$B$17,$C$9),IF(AND($B$18>B33,$D$18=2),$B$18,$C$9),IF(AND($B$20>B33,$D$20=2),$B$20,$C$9),IF(AND($B$21>B33,$D$21=2),$B$21,$C$9),IF(AND($B$25>B33,$D$25=2),$B$25,$C$9),IF(AND($B$26>B33,$D$26=2),$B$26,$C$9),IF($B$19>B33,$B$19,$C$9),IF($B$23>B33,$B$23,$C$9),IF($B$24>B33,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B33),$G$12,$C$9),IF($C$13>B33,$C$13,$C$9),IF($E$13>B33,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B34=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E33,$I$2:$L$7,D34),VLOOKUP(E33,$I$8:$L$92,D34)),F34))","v":32260},0,null,true,67740,69780,71880,74040,null,null,"2012-12-01",{"$f":"MIN(IF(AND($P$16>P33,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P33,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P33,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P33,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P33,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P33,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P33,$R$26=2),$P$26,$Q$9),IF($P$19>P33,$P$19,$Q$9),IF($P$23>P33,$P$23,$Q$9),IF($P$24>P33,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P33),$U$12,$Q$9),IF($Q$13>P33,$Q$13,$Q$9),IF($S$13>P33,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P34=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S33,$W$2:$Z$7,R34),VLOOKUP(S33,$W$8:$Z$92,R34)),T34))","v":31550},0,null,true,14050,14440,14860,15280]
["2013-04-01",{"$f":"MIN(IF(AND($B$16>B34,$D$16=2),$B$16,$C$9),IF(AND($B$17>B34,$D$17=2),$B$17,$C$9),IF(AND($B$18>B34,$D$18=2),$B$18,$C$9),IF(AND($B$20>B34,$D$20=2),$B$20,$C$9),IF(AND($B$21>B34,$D$21=2),$B$21,$C$9),IF(AND($B$25>B34,$D$25=2),$B$25,$C$9),IF(AND($B$26>B34,$D$26=2),$B$26,$C$9),IF($B$19>B34,$B$19,$C$9),IF($B$23>B34,$B$23,$C$9),IF($B$24>B34,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B34),$G$12,$C$9),IF($C$13>B34,$C$13,$C$9),IF($E$13>B34,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B35=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E34,$I$2:$L$7,D35),VLOOKUP(E34,$I$8:$L$92,D35)),F35))","v":32260},0,null,true,69780,71880,74040,76270,null,null,"2013-04-01",{"$f":"MIN(IF(AND($P$16>P34,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P34,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P34,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P34,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P34,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P34,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P34,$R$26=2),$P$26,$Q$9),IF($P$19>P34,$P$19,$Q$9),IF($P$23>P34,$P$23,$Q$9),IF($P$24>P34,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P34),$U$12,$Q$9),IF($Q$13>P34,$Q$13,$Q$9),IF($S$13>P34,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P35=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S34,$W$2:$Z$7,R35),VLOOKUP(S34,$W$8:$Z$92,R35)),T35))","v":31550},0,null,true,14440,14860,15280,15700]
["2013-04-01",{"$f":"MIN(IF(AND($B$16>B35,$D$16=2),$B$16,$C$9),IF(AND($B$17>B35,$D$17=2),$B$17,$C$9),IF(AND($B$18>B35,$D$18=2),$B$18,$C$9),IF(AND($B$20>B35,$D$20=2),$B$20,$C$9),IF(AND($B$21>B35,$D$21=2),$B$21,$C$9),IF(AND($B$25>B35,$D$25=2),$B$25,$C$9),IF(AND($B$26>B35,$D$26=2),$B$26,$C$9),IF($B$19>B35,$B$19,$C$9),IF($B$23>B35,$B$23,$C$9),IF($B$24>B35,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B35),$G$12,$C$9),IF($C$13>B35,$C$13,$C$9),IF($E$13>B35,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B36=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E35,$I$2:$L$7,D36),VLOOKUP(E35,$I$8:$L$92,D36)),F36))","v":32260},0,null,true,71880,74040,76270,78560,null,null,"2013-04-01",{"$f":"MIN(IF(AND($P$16>P35,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P35,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P35,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P35,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P35,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P35,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P35,$R$26=2),$P$26,$Q$9),IF($P$19>P35,$P$19,$Q$9),IF($P$23>P35,$P$23,$Q$9),IF($P$24>P35,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P35),$U$12,$Q$9),IF($Q$13>P35,$Q$13,$Q$9),IF($S$13>P35,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P36=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S35,$W$2:$Z$7,R36),VLOOKUP(S35,$W$8:$Z$92,R36)),T36))","v":31550},0,null,true,14860,15280,15700,16150]
["2013-04-01",{"$f":"MIN(IF(AND($B$16>B36,$D$16=2),$B$16,$C$9),IF(AND($B$17>B36,$D$17=2),$B$17,$C$9),IF(AND($B$18>B36,$D$18=2),$B$18,$C$9),IF(AND($B$20>B36,$D$20=2),$B$20,$C$9),IF(AND($B$21>B36,$D$21=2),$B$21,$C$9),IF(AND($B$25>B36,$D$25=2),$B$25,$C$9),IF(AND($B$26>B36,$D$26=2),$B$26,$C$9),IF($B$19>B36,$B$19,$C$9),IF($B$23>B36,$B$23,$C$9),IF($B$24>B36,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B36),$G$12,$C$9),IF($C$13>B36,$C$13,$C$9),IF($E$13>B36,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B37=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E36,$I$2:$L$7,D37),VLOOKUP(E36,$I$8:$L$92,D37)),F37))","v":32260},0,null,true,74040,76270,78560,80920,null,null,"2013-04-01",{"$f":"MIN(IF(AND($P$16>P36,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P36,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P36,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P36,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P36,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P36,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P36,$R$26=2),$P$26,$Q$9),IF($P$19>P36,$P$19,$Q$9),IF($P$23>P36,$P$23,$Q$9),IF($P$24>P36,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P36),$U$12,$Q$9),IF($Q$13>P36,$Q$13,$Q$9),IF($S$13>P36,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P37=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S36,$W$2:$Z$7,R37),VLOOKUP(S36,$W$8:$Z$92,R37)),T37))","v":31550},0,null,true,15280,15700,16150,16600]
["2013-04-01",{"$f":"MIN(IF(AND($B$16>B37,$D$16=2),$B$16,$C$9),IF(AND($B$17>B37,$D$17=2),$B$17,$C$9),IF(AND($B$18>B37,$D$18=2),$B$18,$C$9),IF(AND($B$20>B37,$D$20=2),$B$20,$C$9),IF(AND($B$21>B37,$D$21=2),$B$21,$C$9),IF(AND($B$25>B37,$D$25=2),$B$25,$C$9),IF(AND($B$26>B37,$D$26=2),$B$26,$C$9),IF($B$19>B37,$B$19,$C$9),IF($B$23>B37,$B$23,$C$9),IF($B$24>B37,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B37),$G$12,$C$9),IF($C$13>B37,$C$13,$C$9),IF($E$13>B37,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B38=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E37,$I$2:$L$7,D38),VLOOKUP(E37,$I$8:$L$92,D38)),F38))","v":32260},0,null,true,76270,78560,80920,83350,null,null,"2013-04-01",{"$f":"MIN(IF(AND($P$16>P37,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P37,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P37,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P37,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P37,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P37,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P37,$R$26=2),$P$26,$Q$9),IF($P$19>P37,$P$19,$Q$9),IF($P$23>P37,$P$23,$Q$9),IF($P$24>P37,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P37),$U$12,$Q$9),IF($Q$13>P37,$Q$13,$Q$9),IF($S$13>P37,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P38=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S37,$W$2:$Z$7,R38),VLOOKUP(S37,$W$8:$Z$92,R38)),T38))","v":31550},0,null,true,15700,16150,16600,17050]
["2013-04-01",{"$f":"MIN(IF(AND($B$16>B38,$D$16=2),$B$16,$C$9),IF(AND($B$17>B38,$D$17=2),$B$17,$C$9),IF(AND($B$18>B38,$D$18=2),$B$18,$C$9),IF(AND($B$20>B38,$D$20=2),$B$20,$C$9),IF(AND($B$21>B38,$D$21=2),$B$21,$C$9),IF(AND($B$25>B38,$D$25=2),$B$25,$C$9),IF(AND($B$26>B38,$D$26=2),$B$26,$C$9),IF($B$19>B38,$B$19,$C$9),IF($B$23>B38,$B$23,$C$9),IF($B$24>B38,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B38),$G$12,$C$9),IF($C$13>B38,$C$13,$C$9),IF($E$13>B38,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B39=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E38,$I$2:$L$7,D39),VLOOKUP(E38,$I$8:$L$92,D39)),F39))","v":32260},0,null,true,78560,80920,83350,85860,null,null,"2013-04-01",{"$f":"MIN(IF(AND($P$16>P38,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P38,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P38,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P38,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P38,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P38,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P38,$R$26=2),$P$26,$Q$9),IF($P$19>P38,$P$19,$Q$9),IF($P$23>P38,$P$23,$Q$9),IF($P$24>P38,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P38),$U$12,$Q$9),IF($Q$13>P38,$Q$13,$Q$9),IF($S$13>P38,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P39=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S38,$W$2:$Z$7,R39),VLOOKUP(S38,$W$8:$Z$92,R39)),T39))","v":31550},0,null,true,16150,16600,17050,17540]
["2013-04-01",{"$f":"MIN(IF(AND($B$16>B39,$D$16=2),$B$16,$C$9),IF(AND($B$17>B39,$D$17=2),$B$17,$C$9),IF(AND($B$18>B39,$D$18=2),$B$18,$C$9),IF(AND($B$20>B39,$D$20=2),$B$20,$C$9),IF(AND($B$21>B39,$D$21=2),$B$21,$C$9),IF(AND($B$25>B39,$D$25=2),$B$25,$C$9),IF(AND($B$26>B39,$D$26=2),$B$26,$C$9),IF($B$19>B39,$B$19,$C$9),IF($B$23>B39,$B$23,$C$9),IF($B$24>B39,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B39),$G$12,$C$9),IF($C$13>B39,$C$13,$C$9),IF($E$13>B39,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B40=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E39,$I$2:$L$7,D40),VLOOKUP(E39,$I$8:$L$92,D40)),F40))","v":32260},0,null,true,80920,83350,85860,88440,null,null,"2013-04-01",{"$f":"MIN(IF(AND($P$16>P39,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P39,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P39,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P39,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P39,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P39,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P39,$R$26=2),$P$26,$Q$9),IF($P$19>P39,$P$19,$Q$9),IF($P$23>P39,$P$23,$Q$9),IF($P$24>P39,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P39),$U$12,$Q$9),IF($Q$13>P39,$Q$13,$Q$9),IF($S$13>P39,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P40=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S39,$W$2:$Z$7,R40),VLOOKUP(S39,$W$8:$Z$92,R40)),T40))","v":31550},0,null,true,16600,17050,17540,18030]
["2013-04-01",{"$f":"MIN(IF(AND($B$16>B40,$D$16=2),$B$16,$C$9),IF(AND($B$17>B40,$D$17=2),$B$17,$C$9),IF(AND($B$18>B40,$D$18=2),$B$18,$C$9),IF(AND($B$20>B40,$D$20=2),$B$20,$C$9),IF(AND($B$21>B40,$D$21=2),$B$21,$C$9),IF(AND($B$25>B40,$D$25=2),$B$25,$C$9),IF(AND($B$26>B40,$D$26=2),$B$26,$C$9),IF($B$19>B40,$B$19,$C$9),IF($B$23>B40,$B$23,$C$9),IF($B$24>B40,$B$24,$C$9),IF(AND(Main!$AN$10=5,$G$12>B40),$G$12,$C$9),IF($C$13>B40,$C$13,$C$9),IF($E$13>B40,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B41=$G$12),$F$12,MAX(IF(Main!$AN$10=4,VLOOKUP(E40,$I$2:$L$7,D41),VLOOKUP(E40,$I$8:$L$92,D41)),F41))","v":32260},0,null,true,83350,85860,88440,91100,null,null,"2013-04-01",{"$f":"MIN(IF(AND($P$16>P40,$R$16=2),$P$16,$Q$9),IF(AND($P$17>P40,$R$17=2),$P$17,$Q$9),IF(AND($P$18>P40,$R$18=2),$P$18,$Q$9),IF(AND($P$20>P40,$R$20=2),$P$20,$Q$9),IF(AND($P$21>P40,$R$21=2),$P$21,$Q$9),IF(AND($P$25>P40,$R$25=2),$P$25,$Q$9),IF(AND($P$26>P40,$R$26=2),$P$26,$Q$9),IF($P$19>P40,$P$19,$Q$9),IF($P$23>P40,$P$23,$Q$9),IF($P$24>P40,$P$24,$Q$9),IF(AND(Main!$AN$10=5,$U$12>P40),$U$12,$Q$9),IF($Q$13>P40,$Q$13,$Q$9),IF($S$13>P40,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P41=$U$12),$T$12,MAX(IF(Main!$AN$10=4,VLOOKUP(S40,$W$2:$Z$7,R41),VLOOKUP(S40,$W$8:$Z$92,R41)),T41))","v":31550},0,null,true,17050,17540,18030,18520]
[{"$nulls":8},85860,{"$f":"I43","v":88440},91100,93840,{"$nulls":10},17540,18030,18520,19050]
["Increments",{"$nulls":7},88440,91100,93840,96660,null,null,"Increments",{"$nulls":7},18030,18520,19050,19580]
[{"$f":"MIN(B16,B17,B18,B20,B21,B25,B26)","v":"2012-07-01"},{"$f":"IF(A44=$C$9,1,2)","v":2},{"$nulls":6},91100,93840,96660,99560,null,null,{"$f":"MIN(P16,P17,P18,P20,P21,P25,P26)","v":"2012-07-01"},{"$f":"IF(O44=$Q$9,1,2)","v":2},{"$nulls":6},18520,19050,19580,20110]
[{"$f":"MIN(IF(AND($B$16>A44,$D$16=2),$B$16,$C$9),IF(AND($B$17>A44,$D$17=2),$B$17,$C$9),IF(AND($B$18>A44,$D$18=2),$B$18,$C$9),IF(AND($B$20>A44,$D$20=2),$B$20,$C$9),IF(AND($B$21>A44,$D$21=2),$B$21,$C$9),IF(AND($B$25>A44,$D$25=2),$B$25,$C$9),IF(AND($B$26>A44,$D$26=2),$B$26,$C$9))","v":"2013-04-01"},1,{"$nulls":6},93840,96660,99560,102550,null,null,{"$f":"MIN(IF(AND($P$16>O44,$R$16=2),$P$16,$Q$9),IF(AND($P$17>O44,$R$17=2),$P$17,$Q$9),IF(AND($P$18>O44,$R$18=2),$P$18,$Q$9),IF(AND($P$20>O44,$R$20=2),$P$20,$Q$9),IF(AND($P$21>O44,$R$21=2),$P$21,$Q$9),IF(AND($P$25>O44,$R$25=2),$P$25,$Q$9),IF(AND($P$26>O44,$R$26=2),$P$26,$Q$9))","v":"2013-04-01"},1,{"$nulls":6},19050,19580,20110,20680]
[{"$f":"MIN(IF(AND($B$16>A45,$D$16=2),$B$16,$C$9),IF(AND($B$17>A45,$D$17=2),$B$17,$C$9),IF(AND($B$18>A45,$D$18=2),$B$18,$C$9),IF(AND($B$20>A45,$D$20=2),$B$20,$C$9),IF(AND($B$21>A45,$D$21=2),$B$21,$C$9),IF(AND($B$25>A45,$D$25=2),$B$25,$C$9),IF(AND($B$26>A45,$D$26=2),$B$26,$C$9))","v":"2013-04-01"},1,{"$nulls":6},96660,99560,102550,105630,null,null,{"$f":"MIN(IF(AND($P$16>O45,$R$16=2),$P$16,$Q$9),IF(AND($P$17>O45,$R$17=2),$P$17,$Q$9),IF(AND($P$18>O45,$R$18=2),$P$18,$Q$9),IF(AND($P$20>O45,$R$20=2),$P$20,$Q$9),IF(AND($P$21>O45,$R$21=2),$P$21,$Q$9),IF(AND($P$25>O45,$R$25=2),$P$25,$Q$9),IF(AND($P$26>O45,$R$26=2),$P$26,$Q$9))","v":"2013-04-01"},1,{"$nulls":6},19580,20110,20680,21250]
[{"$f":"MIN(IF(AND($B$16>A46,$D$16=2),$B$16,$C$9),IF(AND($B$17>A46,$D$17=2),$B$17,$C$9),IF(AND($B$18>A46,$D$18=2),$B$18,$C$9),IF(AND($B$20>A46,$D$20=2),$B$20,$C$9),IF(AND($B$21>A46,$D$21=2),$B$21,$C$9),IF(AND($B$25>A46,$D$25=2),$B$25,$C$9),IF(AND($B$26>A46,$D$26=2),$B$26,$C$9))","v":"2013-04-01"},1,{"$nulls":6},99560,102550,105630,108800,null,null,{"$f":"MIN(IF(AND($P$16>O46,$R$16=2),$P$16,$Q$9),IF(AND($P$17>O46,$R$17=2),$P$17,$Q$9),IF(AND($P$18>O46,$R$18=2),$P$18,$Q$9),IF(AND($P$20>O46,$R$20=2),$P$20,$Q$9),IF(AND($P$21>O46,$R$21=2),$P$21,$Q$9),IF(AND($P$25>O46,$R$25=2),$P$25,$Q$9),IF(AND($P$26>O46,$R$26=2),$P$26,$Q$9))","v":"2013-04-01"},1,{"$nulls":6},20110,20680,21250,21820]
[{"$f":"MIN(IF(AND($B$16>A47,$D$16=2),$B$16,$C$9),IF(AND($B$17>A47,$D$17=2),$B$17,$C$9),IF(AND($B$18>A47,$D$18=2),$B$18,$C$9),IF(AND($B$20>A47,$D$20=2),$B$20,$C$9),IF(AND($B$21>A47,$D$21=2),$B$21,$C$9),IF(AND($B$25>A47,$D$25=2),$B$25,$C$9),IF(AND($B$26>A47,$D$26=2),$B$26,$C$9))","v":"2013-04-01"},1,{"$nulls":6},102550,105630,108800,112070,null,null,{"$f":"MIN(IF(AND($P$16>O47,$R$16=2),$P$16,$Q$9),IF(AND($P$17>O47,$R$17=2),$P$17,$Q$9),IF(AND($P$18>O47,$R$18=2),$P$18,$Q$9),IF(AND($P$20>O47,$R$20=2),$P$20,$Q$9),IF(AND($P$21>O47,$R$21=2),$P$21,$Q$9),IF(AND($P$25>O47,$R$25=2),$P$25,$Q$9),IF(AND($P$26>O47,$R$26=2),$P$26,$Q$9))","v":"2013-04-01"},1,{"$nulls":6},20680,21250,21820,22430]
[{"$f":"MIN(IF(AND($B$16>A48,$D$16=2),$B$16,$C$9),IF(AND($B$17>A48,$D$17=2),$B$17,$C$9),IF(AND($B$18>A48,$D$18=2),$B$18,$C$9),IF(AND($B$20>A48,$D$20=2),$B$20,$C$9),IF(AND($B$21>A48,$D$21=2),$B$21,$C$9),IF(AND($B$25>A48,$D$25=2),$B$25,$C$9),IF(AND($B$26>A48,$D$26=2),$B$26,$C$9))","v":"2013-04-01"},1,{"$nulls":6},105630,108800,112070,115440,null,null,{"$f":"MIN(IF(AND($P$16>O48,$R$16=2),$P$16,$Q$9),IF(AND($P$17>O48,$R$17=2),$P$17,$Q$9),IF(AND($P$18>O48,$R$18=2),$P$18,$Q$9),IF(AND($P$20>O48,$R$20=2),$P$20,$Q$9),IF(AND($P$21>O48,$R$21=2),$P$21,$Q$9),IF(AND($P$25>O48,$R$25=2),$P$25,$Q$9),IF(AND($P$26>O48,$R$26=2),$P$26,$Q$9))","v":"2013-04-01"},1,{"$nulls":6},21250,21820,22430,23040]
[{"$f":"MIN(B19,B23,B24)","v":"2013-04-01"},{"$f":"IF(A50=B24,D24,IF(A50=B23,D23,D19))","v":1},{"$nulls":6},108800,112070,115440,118910,null,null,{"$f":"MIN(P19,P23,P24)","v":"2013-04-01"},{"$f":"IF(O50=P24,R24,IF(O50=P23,R23,R19))","v":1},{"$nulls":6},21820,22430,23040,23650]
[{"$f":"IF(D6>0,B23,B24)","v":"2013-04-01"},{"$f":"IF(A51=B24,D24,D23)","v":1},{"$nulls":6},112070,115440,118910,122480,null,null,{"$f":"IF(R6>0,P23,P24)","v":"2013-04-01"},{"$f":"IF(O51=P24,R24,R23)","v":1},{"$nulls":6},22430,23040,23650,24300]
[{"$f":"B24","v":"2013-04-01"},{"$f":"D24","v":1},null,null,{"$f":"VLOOKUP(D53,B54:E65,4)","v":31320},{"$nulls":3},115440,118910,122480,126160,null,null,{"$f":"P24","v":"2013-04-01"},{"$f":"R24","v":1},null,null,{"$f":"VLOOKUP(R53,P54:S65,4)","v":31320},{"$nulls":3},23040,23650,24300,24950]
[null,null,"Drawn Pay",{"$f":"E9","v":"2012-01-01"},{"$f":"VLOOKUP(D53,B30:C41,2)","v":31320},"Actual",null,null,118910,122480,126160,129950,{"$nulls":4},"Drawn Pay",{"$f":"D69","v":"2012-01-01"},{"$f":"VLOOKUP(R53,P30:Q41,2)","v":31320},"Actual",null,null,23650,24300,24950,25600]
[null,{"$f":"B15","v":"2012-01-01"},{"$f":"C15","v":31320},null,{"$f":"C54","v":31320},{"$f":"IF(B54>=$E$11,$G$22,IF(B54>=$C$11,$G$19,0))","v":0},null,null,122480,126160,129950,133850,{"$nulls":3},{"$f":"P15","v":"2012-01-01"},{"$f":"Q15","v":31320},null,{"$f":"Q54","v":31320},{"$f":"IF(P54>=$S$11,$U$22,IF(P54>=$Q$11,$U$19,0))","v":0},null,null,24300,24950,25600,26300]
[{"$f":"B54","v":"2012-01-01"},{"$f":"MIN(IF(AND(Main!AN10=4,$C$12>B54),$C$12,IF(AND($A$16>B54,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B54,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B54,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B54,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B54,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B54,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B54,$A$26>$E$11),$A$26,$C$9),IF($C$11>B54,$C$11,$C$9),IF($C$12>B54,$C$12,$C$9),IF($E$11>B54,$E$11,$C$9),IF($E$12>B54,$E$12,$C$9),IF($C$13>B54,$C$13,$C$9),IF($E$13>B54,$E$13,$C$9))","v":"2012-07-01"},{"$f":"IF(B55=$B$26,$C$26,IF(B55=$B$25,$C$25,IF(B55=$B$24,$C$24,IF(B55=$B$23,$C$23,IF(B55=$B$21,$C$21,IF(B55=$B$20,$C$20,IF(B55=$B$19,$C$19,IF(B55=$B$18,$C$18,IF(B55=$B$17,$C$17,IF(B55=$B$16,$C$16,LOOKUP(B55,$B$30:$C$41)))))))))))","v":32260},{"$f":"IF(AND(B55=$E$11,$B$24>=$E$11),$D$24,IF(AND(B55=$E$11,$B$23>=$E$11),$D$23,IF(B55=$C$11,$D$19,IF(ISNA(VLOOKUP(B55,$A$91:$B$95,1,FALSE)),1,LOOKUP(B55,$A$91:$B$95)))))","v":2},{"$f":"IF(AND(Main!$AN$10=5,B55=$G$12),$F$12,IF(OR(B55=$C$11,B55=$E$11,$C$12=B55),VLOOKUP(B55,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E54,$I$2:$K$7,D55),VLOOKUP(E54,$I$8:$L$92,D55)),F55)))","v":32260},{"$f":"IF(B55>=$E$11,$G$22,IF(B55>=$C$11,$G$19,0))","v":0},null,null,126160,129950,133850,137870,null,null,{"$f":"P54","v":"2012-01-01"},{"$f":"MIN(IF(AND(Main!AN10=4,$Q$12>P54),$Q$12,IF(AND($O$16>P54,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P54,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P54,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P54,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P54,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P54,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P54,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P54,$Q$11,$Q$9),IF($Q$12>P54,$Q$12,$Q$9),IF($S$11>P54,$S$11,$Q$9),IF($S$12>P54,$S$12,$Q$9),IF($Q$13>P54,$Q$13,$Q$9),IF($S$13>P54,$S$13,$Q$9))","v":"2012-07-01"},{"$f":"IF(P55=$P$26,$Q$26,IF(P55=$P$25,$Q$25,IF(P55=$P$24,$Q$24,IF(P55=$P$23,$Q$23,IF(P55=$P$21,$Q$21,IF(P55=$P$20,$Q$20,IF(P55=$P$19,$Q$19,IF(P55=$P$18,$Q$18,IF(P55=$P$17,$Q$17,IF(P55=$P$16,$Q$16,LOOKUP(P55,$P$30:$Q$41)))))))))))","v":31550},{"$f":"IF(AND(P55=$S$11,$P$24>=$S$11),$R$24,IF(AND(P55=$S$11,$P$23>=$S$11),$R$23,IF(P55=$Q$11,$R$19,IF(ISNA(VLOOKUP(P55,$O$91:$P$95,1,FALSE)),1,LOOKUP(P55,$O$91:$P$95)))))","v":2},{"$f":"IF(AND(Main!$AN$10=5,P55=$U$12),$T$12,IF(OR(P55=$Q$11,P55=$S$11,$Q$12=P55),VLOOKUP(P55,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S54,$W$2:$Y$7,R55),VLOOKUP(S54,$W$8:$Z$92,R55)),T55)))","v":31550},0,null,null,24950,25600,26300,27000]
[{"$f":"B55","v":"2012-07-01"},{"$f":"MIN(IF(AND(Main!AN11=4,$C$12>B55),$C$12,IF(AND($A$16>B55,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B55,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B55,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B55,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B55,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B55,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B55,$A$26>$E$11),$A$26,$C$9),IF($C$11>B55,$C$11,$C$9),IF($C$12>B55,$C$12,$C$9),IF($E$11>B55,$E$11,$C$9),IF($E$12>B55,$E$12,$C$9),IF($C$13>B55,$C$13,$C$9),IF($E$13>B55,$E$13,$C$9))","v":"2012-08-01"},{"$f":"IF(B56=$B$26,$C$26,IF(B56=$B$25,$C$25,IF(B56=$B$24,$C$24,IF(B56=$B$23,$C$23,IF(B56=$B$21,$C$21,IF(B56=$B$20,$C$20,IF(B56=$B$19,$C$19,IF(B56=$B$18,$C$18,IF(B56=$B$17,$C$17,IF(B56=$B$16,$C$16,LOOKUP(B56,$B$30:$C$41)))))))))))","v":32260},{"$f":"IF(AND(B56=$E$11,$B$24>=$E$11),$D$24,IF(AND(B56=$E$11,$B$23>=$E$11),$D$23,IF(B56=$C$11,$D$19,IF(ISNA(VLOOKUP(B56,$A$91:$B$95,1,FALSE)),1,LOOKUP(B56,$A$91:$B$95)))))","v":1},{"$f":"IF(AND(Main!$AN$10=5,B56=$G$12),$F$12,IF(OR(B56=$C$11,B56=$E$11,$C$12=B56),VLOOKUP(B56,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E55,$I$2:$K$7,D56),VLOOKUP(E55,$I$8:$L$92,D56)),F56)))","v":32260},{"$f":"IF(B56>=$E$11,$G$22,IF(B56>=$C$11,$G$19,0))","v":0},null,null,129950,133850,137870,142010,null,null,"2012-07-01",{"$f":"MIN(IF(AND(Main!AN11=4,$Q$12>P55),$Q$12,IF(AND($O$16>P55,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P55,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P55,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P55,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P55,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P55,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P55,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P55,$Q$11,$Q$9),IF($Q$12>P55,$Q$12,$Q$9),IF($S$11>P55,$S$11,$Q$9),IF($S$12>P55,$S$12,$Q$9),IF($Q$13>P55,$Q$13,$Q$9),IF($S$13>P55,$S$13,$Q$9))","v":"2012-08-01"},31550,{"$f":"IF(AND(P56=$S$11,$P$24>=$S$11),$R$24,IF(AND(P56=$S$11,$P$23>=$S$11),$R$23,IF(P56=$Q$11,$R$19,IF(ISNA(VLOOKUP(P56,$O$91:$P$95,1,FALSE)),1,LOOKUP(P56,$O$91:$P$95)))))","v":1},{"$f":"IF(AND(Main!$AN$10=5,P56=$U$12),$T$12,IF(OR(P56=$Q$11,P56=$S$11,$Q$12=P56),VLOOKUP(P56,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S55,$W$2:$Y$7,R56),VLOOKUP(S55,$W$8:$Z$92,R56)),T56)))","v":31550},0,null,null,25600,26300,27000,27700]
["2012-08-01",{"$f":"MIN(IF(AND(Main!AN12=4,$C$12>B56),$C$12,IF(AND($A$16>B56,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B56,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B56,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B56,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B56,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B56,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B56,$A$26>$E$11),$A$26,$C$9),IF($C$11>B56,$C$11,$C$9),IF($C$12>B56,$C$12,$C$9),IF($E$11>B56,$E$11,$C$9),IF($E$12>B56,$E$12,$C$9),IF($C$13>B56,$C$13,$C$9),IF($E$13>B56,$E$13,$C$9))","v":"2012-12-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B57=$G$12),$F$12,IF(OR(B57=$C$11,B57=$E$11,$C$12=B57),VLOOKUP(B57,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E56,$I$2:$K$7,D57),VLOOKUP(E56,$I$8:$L$92,D57)),F57)))","v":32260},0,null,null,133850,137870,142010,146280,null,null,"2012-08-01",{"$f":"MIN(IF(AND(Main!AN12=4,$Q$12>P56),$Q$12,IF(AND($O$16>P56,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P56,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P56,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P56,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P56,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P56,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P56,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P56,$Q$11,$Q$9),IF($Q$12>P56,$Q$12,$Q$9),IF($S$11>P56,$S$11,$Q$9),IF($S$12>P56,$S$12,$Q$9),IF($Q$13>P56,$Q$13,$Q$9),IF($S$13>P56,$S$13,$Q$9))","v":"2012-12-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P57=$U$12),$T$12,IF(OR(P57=$Q$11,P57=$S$11,$Q$12=P57),VLOOKUP(P57,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S56,$W$2:$Y$7,R57),VLOOKUP(S56,$W$8:$Z$92,R57)),T57)))","v":31550},0,null,null,26300,27000,27700,28450]
["2012-12-01",{"$f":"MIN(IF(AND(Main!AN13=4,$C$12>B57),$C$12,IF(AND($A$16>B57,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B57,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B57,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B57,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B57,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B57,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B57,$A$26>$E$11),$A$26,$C$9),IF($C$11>B57,$C$11,$C$9),IF($C$12>B57,$C$12,$C$9),IF($E$11>B57,$E$11,$C$9),IF($E$12>B57,$E$12,$C$9),IF($C$13>B57,$C$13,$C$9),IF($E$13>B57,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B58=$G$12),$F$12,IF(OR(B58=$C$11,B58=$E$11,$C$12=B58),VLOOKUP(B58,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E57,$I$2:$K$7,D58),VLOOKUP(E57,$I$8:$L$92,D58)),F58)))","v":32260},0,null,null,137870,142010,146280,150670,null,null,"2012-12-01",{"$f":"MIN(IF(AND(Main!AN13=4,$Q$12>P57),$Q$12,IF(AND($O$16>P57,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P57,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P57,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P57,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P57,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P57,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P57,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P57,$Q$11,$Q$9),IF($Q$12>P57,$Q$12,$Q$9),IF($S$11>P57,$S$11,$Q$9),IF($S$12>P57,$S$12,$Q$9),IF($Q$13>P57,$Q$13,$Q$9),IF($S$13>P57,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P58=$U$12),$T$12,IF(OR(P58=$Q$11,P58=$S$11,$Q$12=P58),VLOOKUP(P58,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S57,$W$2:$Y$7,R58),VLOOKUP(S57,$W$8:$Z$92,R58)),T58)))","v":31550},0,null,null,27000,27700,28450,29200]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN14=4,$C$12>B58),$C$12,IF(AND($A$16>B58,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B58,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B58,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B58,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B58,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B58,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B58,$A$26>$E$11),$A$26,$C$9),IF($C$11>B58,$C$11,$C$9),IF($C$12>B58,$C$12,$C$9),IF($E$11>B58,$E$11,$C$9),IF($E$12>B58,$E$12,$C$9),IF($C$13>B58,$C$13,$C$9),IF($E$13>B58,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B59=$G$12),$F$12,IF(OR(B59=$C$11,B59=$E$11,$C$12=B59),VLOOKUP(B59,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E58,$I$2:$K$7,D59),VLOOKUP(E58,$I$8:$L$92,D59)),F59)))","v":32260},0,null,null,142010,146280,150670,155200,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN14=4,$Q$12>P58),$Q$12,IF(AND($O$16>P58,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P58,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P58,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P58,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P58,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P58,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P58,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P58,$Q$11,$Q$9),IF($Q$12>P58,$Q$12,$Q$9),IF($S$11>P58,$S$11,$Q$9),IF($S$12>P58,$S$12,$Q$9),IF($Q$13>P58,$Q$13,$Q$9),IF($S$13>P58,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P59=$U$12),$T$12,IF(OR(P59=$Q$11,P59=$S$11,$Q$12=P59),VLOOKUP(P59,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S58,$W$2:$Y$7,R59),VLOOKUP(S58,$W$8:$Z$92,R59)),T59)))","v":31550},0,null,null,27700,28450,29200,29950]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN15=4,$C$12>B59),$C$12,IF(AND($A$16>B59,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B59,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B59,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B59,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B59,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B59,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B59,$A$26>$E$11),$A$26,$C$9),IF($C$11>B59,$C$11,$C$9),IF($C$12>B59,$C$12,$C$9),IF($E$11>B59,$E$11,$C$9),IF($E$12>B59,$E$12,$C$9),IF($C$13>B59,$C$13,$C$9),IF($E$13>B59,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B60=$G$12),$F$12,IF(OR(B60=$C$11,B60=$E$11,$C$12=B60),VLOOKUP(B60,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E59,$I$2:$K$7,D60),VLOOKUP(E59,$I$8:$L$92,D60)),F60)))","v":32260},0,null,null,146280,150670,155200,159860,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN15=4,$Q$12>P59),$Q$12,IF(AND($O$16>P59,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P59,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P59,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P59,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P59,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P59,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P59,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P59,$Q$11,$Q$9),IF($Q$12>P59,$Q$12,$Q$9),IF($S$11>P59,$S$11,$Q$9),IF($S$12>P59,$S$12,$Q$9),IF($Q$13>P59,$Q$13,$Q$9),IF($S$13>P59,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P60=$U$12),$T$12,IF(OR(P60=$Q$11,P60=$S$11,$Q$12=P60),VLOOKUP(P60,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S59,$W$2:$Y$7,R60),VLOOKUP(S59,$W$8:$Z$92,R60)),T60)))","v":31550},0,null,null,28450,29200,29950,30750]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN16=4,$C$12>B60),$C$12,IF(AND($A$16>B60,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B60,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B60,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B60,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B60,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B60,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B60,$A$26>$E$11),$A$26,$C$9),IF($C$11>B60,$C$11,$C$9),IF($C$12>B60,$C$12,$C$9),IF($E$11>B60,$E$11,$C$9),IF($E$12>B60,$E$12,$C$9),IF($C$13>B60,$C$13,$C$9),IF($E$13>B60,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B61=$G$12),$F$12,IF(OR(B61=$C$11,B61=$E$11,$C$12=B61),VLOOKUP(B61,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E60,$I$2:$K$7,D61),VLOOKUP(E60,$I$8:$L$92,D61)),F61)))","v":32260},0,null,null,150670,155200,159860,164660,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN16=4,$Q$12>P60),$Q$12,IF(AND($O$16>P60,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P60,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P60,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P60,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P60,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P60,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P60,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P60,$Q$11,$Q$9),IF($Q$12>P60,$Q$12,$Q$9),IF($S$11>P60,$S$11,$Q$9),IF($S$12>P60,$S$12,$Q$9),IF($Q$13>P60,$Q$13,$Q$9),IF($S$13>P60,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P61=$U$12),$T$12,IF(OR(P61=$Q$11,P61=$S$11,$Q$12=P61),VLOOKUP(P61,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S60,$W$2:$Y$7,R61),VLOOKUP(S60,$W$8:$Z$92,R61)),T61)))","v":31550},0,null,null,29200,29950,30750,31550]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN17=4,$C$12>B61),$C$12,IF(AND($A$16>B61,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B61,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B61,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B61,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B61,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B61,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B61,$A$26>$E$11),$A$26,$C$9),IF($C$11>B61,$C$11,$C$9),IF($C$12>B61,$C$12,$C$9),IF($E$11>B61,$E$11,$C$9),IF($E$12>B61,$E$12,$C$9),IF($C$13>B61,$C$13,$C$9),IF($E$13>B61,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B62=$G$12),$F$12,IF(OR(B62=$C$11,B62=$E$11,$C$12=B62),VLOOKUP(B62,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E61,$I$2:$K$7,D62),VLOOKUP(E61,$I$8:$L$92,D62)),F62)))","v":32260},0,null,null,155200,159860,164660,169600,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN17=4,$Q$12>P61),$Q$12,IF(AND($O$16>P61,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P61,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P61,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P61,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P61,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P61,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P61,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P61,$Q$11,$Q$9),IF($Q$12>P61,$Q$12,$Q$9),IF($S$11>P61,$S$11,$Q$9),IF($S$12>P61,$S$12,$Q$9),IF($Q$13>P61,$Q$13,$Q$9),IF($S$13>P61,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P62=$U$12),$T$12,IF(OR(P62=$Q$11,P62=$S$11,$Q$12=P62),VLOOKUP(P62,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S61,$W$2:$Y$7,R62),VLOOKUP(S61,$W$8:$Z$92,R62)),T62)))","v":31550},0,null,null,29950,30750,31550,32350]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN18=4,$C$12>B62),$C$12,IF(AND($A$16>B62,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B62,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B62,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B62,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B62,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B62,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B62,$A$26>$E$11),$A$26,$C$9),IF($C$11>B62,$C$11,$C$9),IF($C$12>B62,$C$12,$C$9),IF($E$11>B62,$E$11,$C$9),IF($E$12>B62,$E$12,$C$9),IF($C$13>B62,$C$13,$C$9),IF($E$13>B62,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B63=$G$12),$F$12,IF(OR(B63=$C$11,B63=$E$11,$C$12=B63),VLOOKUP(B63,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E62,$I$2:$K$7,D63),VLOOKUP(E62,$I$8:$L$92,D63)),F63)))","v":32260},0,null,null,159860,164660,169600,174690,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN18=4,$Q$12>P62),$Q$12,IF(AND($O$16>P62,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P62,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P62,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P62,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P62,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P62,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P62,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P62,$Q$11,$Q$9),IF($Q$12>P62,$Q$12,$Q$9),IF($S$11>P62,$S$11,$Q$9),IF($S$12>P62,$S$12,$Q$9),IF($Q$13>P62,$Q$13,$Q$9),IF($S$13>P62,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P63=$U$12),$T$12,IF(OR(P63=$Q$11,P63=$S$11,$Q$12=P63),VLOOKUP(P63,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S62,$W$2:$Y$7,R63),VLOOKUP(S62,$W$8:$Z$92,R63)),T63)))","v":31550},0,null,null,30750,31550,32350,33200]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN19=4,$C$12>B63),$C$12,IF(AND($A$16>B63,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B63,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B63,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B63,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B63,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B63,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B63,$A$26>$E$11),$A$26,$C$9),IF($C$11>B63,$C$11,$C$9),IF($C$12>B63,$C$12,$C$9),IF($E$11>B63,$E$11,$C$9),IF($E$12>B63,$E$12,$C$9),IF($C$13>B63,$C$13,$C$9),IF($E$13>B63,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B64=$G$12),$F$12,IF(OR(B64=$C$11,B64=$E$11,$C$12=B64),VLOOKUP(B64,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E63,$I$2:$K$7,D64),VLOOKUP(E63,$I$8:$L$92,D64)),F64)))","v":32260},0,null,null,164660,169600,174690,179940,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN19=4,$Q$12>P63),$Q$12,IF(AND($O$16>P63,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P63,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P63,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P63,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P63,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P63,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P63,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P63,$Q$11,$Q$9),IF($Q$12>P63,$Q$12,$Q$9),IF($S$11>P63,$S$11,$Q$9),IF($S$12>P63,$S$12,$Q$9),IF($Q$13>P63,$Q$13,$Q$9),IF($S$13>P63,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P64=$U$12),$T$12,IF(OR(P64=$Q$11,P64=$S$11,$Q$12=P64),VLOOKUP(P64,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S63,$W$2:$Y$7,R64),VLOOKUP(S63,$W$8:$Z$92,R64)),T64)))","v":31550},0,null,null,31550,32350,33200,34050]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN20=4,$C$12>B64),$C$12,IF(AND($A$16>B64,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B64,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B64,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B64,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B64,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B64,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B64,$A$26>$E$11),$A$26,$C$9),IF($C$11>B64,$C$11,$C$9),IF($C$12>B64,$C$12,$C$9),IF($E$11>B64,$E$11,$C$9),IF($E$12>B64,$E$12,$C$9),IF($C$13>B64,$C$13,$C$9),IF($E$13>B64,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!$AN$10=5,B65=$G$12),$F$12,IF(OR(B65=$C$11,B65=$E$11,$C$12=B65),VLOOKUP(B65,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E64,$I$2:$K$7,D65),VLOOKUP(E64,$I$8:$L$92,D65)),F65)))","v":32260},0,null,null,169600,174690,179940,185340,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN20=4,$Q$12>P64),$Q$12,IF(AND($O$16>P64,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P64,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P64,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P64,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P64,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P64,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P64,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P64,$Q$11,$Q$9),IF($Q$12>P64,$Q$12,$Q$9),IF($S$11>P64,$S$11,$Q$9),IF($S$12>P64,$S$12,$Q$9),IF($Q$13>P64,$Q$13,$Q$9),IF($S$13>P64,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P65=$U$12),$T$12,IF(OR(P65=$Q$11,P65=$S$11,$Q$12=P65),VLOOKUP(P65,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S64,$W$2:$Y$7,R65),VLOOKUP(S64,$W$8:$Z$92,R65)),T65)))","v":31550},0,null,null,32350,33200,34050,34900]
[{"$nulls":8},174690,179940,185340,190910,{"$nulls":10},33200,34050,34900,35800]
[{"$nulls":8},179940,185340,190910,196640,{"$nulls":10},34050,34900,35800,36700]
[{"$nulls":8},185340,190910,196640,202540,{"$nulls":6},{"$f":"VLOOKUP(R69,P70:S81,4)","v":31320},{"$nulls":3},34900,35800,36700,37600]
[null,null,"AS per Pay Bill",{"$f":"D53","v":"2012-01-01"},{"$f":"VLOOKUP(D69,B54:E65,4)","v":31320},"Actual",null,null,190910,196640,202540,208620,{"$nulls":4},"AS per Pay Bill",{"$f":"U14","v":"2012-01-01"},{"$f":"VLOOKUP(R69,P46:Q57,2)","v":31320},"Actual",null,null,35800,36700,37600,38570]
[null,{"$f":"D69","v":"2012-01-01"},{"$f":"E52","v":31320},null,{"$f":"C70","v":31320},{"$f":"IF(B70>=$E$11,$G$22,IF(B70>=$C$11,$G$19,0))","v":0},null,null,196640,202540,208620,214880,{"$nulls":3},{"$f":"R69","v":"2012-01-01"},{"$f":"S52","v":31320},null,{"$f":"Q70","v":31320},{"$f":"IF(P70>=$S$11,$U$22,IF(P70>=$Q$11,$U$19,0))","v":0},null,null,36700,37600,38570,39540]
[{"$f":"B70","v":"2012-01-01"},{"$f":"MIN(IF(AND(Main!AN26=4,$C$12>B70),$C$12,IF(AND($A$16>B70,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B70,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B70,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B70,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B70,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B70,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B70,$A$26>$E$11),$A$26,$C$9),IF($C$11>B70,$C$11,$C$9),IF($C$12>B70,$C$12,$C$9),IF($E$11>B70,$E$11,$C$9),IF($E$12>B70,$E$12,$C$9),IF($C$13>B70,$C$13,$C$9),IF($E$13>B70,$E$13,$C$9))","v":"2012-07-01"},{"$f":"IF(B71=$B$26,$C$26,IF(B71=$B$25,$C$25,IF(B71=$B$24,$C$24,IF(B71=$B$23,$C$23,IF(B71=$B$21,$C$21,IF(B71=$B$20,$C$20,IF(B71=$B$19,$C$19,IF(B71=$B$18,$C$18,IF(B71=$B$17,$C$17,IF(B71=$B$16,$C$16,LOOKUP(B71,$B$30:$C$41)))))))))))","v":32260},{"$f":"IF(AND(B71=$E$11,$B$24>=$E$11),$D$24,IF(AND(B71=$E$11,$B$23>=$E$11),$D$23,IF(B71=$C$11,$D$19,IF(ISNA(VLOOKUP(B71,$A$91:$B$95,1,FALSE)),1,LOOKUP(B71,$A$91:$B$95)))))","v":2},{"$f":"IF(AND(Main!AN26=5,B71=$G$12),$F$12,IF(OR(B71=$C$11,B71=$E$11,$C$12=B71),VLOOKUP(B71,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E70,$I$2:$K$7,D71),VLOOKUP(E70,$I$8:$L$92,D71)),F71)))","v":32260},{"$f":"IF(B71>=$E$11,$G$22,IF(B71>=$C$11,$G$19,0))","v":0},null,null,202540,208620,214880,221330,null,null,{"$f":"P70","v":"2012-01-01"},{"$f":"MIN(IF(AND(Main!AN26=4,$Q$12>P70),$Q$12,IF(AND($O$16>P70,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P70,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P70,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P70,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P70,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P70,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P70,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P70,$Q$11,$Q$9),IF($Q$12>P70,$Q$12,$Q$9),IF($S$11>P70,$S$11,$Q$9),IF($S$12>P70,$S$12,$Q$9),IF($Q$13>P70,$Q$13,$Q$9),IF($S$13>P70,$S$13,$Q$9))","v":"2012-07-01"},{"$f":"IF(P71=$P$26,$Q$26,IF(P71=$P$25,$Q$25,IF(P71=$P$24,$Q$24,IF(P71=$P$23,$Q$23,IF(P71=$P$21,$Q$21,IF(P71=$P$20,$Q$20,IF(P71=$P$19,$Q$19,IF(P71=$P$18,$Q$18,IF(P71=$P$17,$Q$17,IF(P71=$P$16,$Q$16,LOOKUP(P71,$P$30:$Q$41)))))))))))","v":31550},{"$f":"IF(AND(P71=$S$11,$P$24>=$S$11),$R$24,IF(AND(P71=$S$11,$P$23>=$S$11),$R$23,IF(P71=$Q$11,$R$19,IF(ISNA(VLOOKUP(P71,$O$91:$P$95,1,FALSE)),1,LOOKUP(P71,$O$91:$P$95)))))","v":2},{"$f":"IF(AND(Main!$AN$10=5,P71=$U$12),$T$12,IF(OR(P71=$Q$11,P71=$S$11,$Q$12=P71),VLOOKUP(P71,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S70,$W$2:$Y$7,R71),VLOOKUP(S70,$W$8:$Z$92,R71)),T71)))","v":31550},0,null,null,37600,38570,39540,40510]
[{"$f":"B71","v":"2012-07-01"},{"$f":"MIN(IF(AND(Main!AN27=4,$C$12>B71),$C$12,IF(AND($A$16>B71,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B71,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B71,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B71,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B71,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B71,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B71,$A$26>$E$11),$A$26,$C$9),IF($C$11>B71,$C$11,$C$9),IF($C$12>B71,$C$12,$C$9),IF($E$11>B71,$E$11,$C$9),IF($E$12>B71,$E$12,$C$9),IF($C$13>B71,$C$13,$C$9),IF($E$13>B71,$E$13,$C$9))","v":"2012-08-01"},{"$f":"IF(B72=$B$26,$C$26,IF(B72=$B$25,$C$25,IF(B72=$B$24,$C$24,IF(B72=$B$23,$C$23,IF(B72=$B$21,$C$21,IF(B72=$B$20,$C$20,IF(B72=$B$19,$C$19,IF(B72=$B$18,$C$18,IF(B72=$B$17,$C$17,IF(B72=$B$16,$C$16,LOOKUP(B72,$B$30:$C$41)))))))))))","v":32260},1,{"$f":"IF(AND(Main!AN27=5,B72=$G$12),$F$12,IF(OR(B72=$C$11,B72=$E$11,$C$12=B72),VLOOKUP(B72,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E71,$I$2:$K$7,D72),VLOOKUP(E71,$I$8:$L$92,D72)),F72)))","v":32260},{"$f":"IF(B72>=$E$11,$G$22,IF(B72>=$C$11,$G$19,0))","v":0},null,null,208620,214880,221330,227970,null,null,"2012-07-01",{"$f":"MIN(IF(AND(Main!AN27=4,$Q$12>P71),$Q$12,IF(AND($O$16>P71,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P71,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P71,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P71,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P71,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P71,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P71,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P71,$Q$11,$Q$9),IF($Q$12>P71,$Q$12,$Q$9),IF($S$11>P71,$S$11,$Q$9),IF($S$12>P71,$S$12,$Q$9),IF($Q$13>P71,$Q$13,$Q$9),IF($S$13>P71,$S$13,$Q$9))","v":"2012-08-01"},31550,{"$f":"IF(AND(P72=$S$11,$P$24>=$S$11),$R$24,IF(AND(P72=$S$11,$P$23>=$S$11),$R$23,IF(P72=$Q$11,$R$19,IF(ISNA(VLOOKUP(P72,$O$91:$P$95,1,FALSE)),1,LOOKUP(P72,$O$91:$P$95)))))","v":1},{"$f":"IF(AND(Main!$AN$10=5,P72=$U$12),$T$12,IF(OR(P72=$Q$11,P72=$S$11,$Q$12=P72),VLOOKUP(P72,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S71,$W$2:$Y$7,R72),VLOOKUP(S71,$W$8:$Z$92,R72)),T72)))","v":31550},0,null,null,38570,39540,40510,41550]
["2012-08-01",{"$f":"MIN(IF(AND(Main!AN28=4,$C$12>B72),$C$12,IF(AND($A$16>B72,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B72,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B72,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B72,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B72,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B72,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B72,$A$26>$E$11),$A$26,$C$9),IF($C$11>B72,$C$11,$C$9),IF($C$12>B72,$C$12,$C$9),IF($E$11>B72,$E$11,$C$9),IF($E$12>B72,$E$12,$C$9),IF($C$13>B72,$C$13,$C$9),IF($E$13>B72,$E$13,$C$9))","v":"2012-12-01"},32260,1,{"$f":"IF(AND(Main!AN28=5,B73=$G$12),$F$12,IF(OR(B73=$C$11,B73=$E$11,$C$12=B73),VLOOKUP(B73,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E72,$I$2:$K$7,D73),VLOOKUP(E72,$I$8:$L$92,D73)),F73)))","v":32260},0,null,null,214880,221330,227970,234810,null,null,"2012-08-01",{"$f":"MIN(IF(AND(Main!AN28=4,$Q$12>P72),$Q$12,IF(AND($O$16>P72,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P72,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P72,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P72,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P72,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P72,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P72,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P72,$Q$11,$Q$9),IF($Q$12>P72,$Q$12,$Q$9),IF($S$11>P72,$S$11,$Q$9),IF($S$12>P72,$S$12,$Q$9),IF($Q$13>P72,$Q$13,$Q$9),IF($S$13>P72,$S$13,$Q$9))","v":"2012-12-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P73=$U$12),$T$12,IF(OR(P73=$Q$11,P73=$S$11,$Q$12=P73),VLOOKUP(P73,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S72,$W$2:$Y$7,R73),VLOOKUP(S72,$W$8:$Z$92,R73)),T73)))","v":31550},0,null,null,39540,40510,41550,42590]
["2012-12-01",{"$f":"MIN(IF(AND(Main!AN29=4,$C$12>B73),$C$12,IF(AND($A$16>B73,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B73,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B73,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B73,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B73,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B73,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B73,$A$26>$E$11),$A$26,$C$9),IF($C$11>B73,$C$11,$C$9),IF($C$12>B73,$C$12,$C$9),IF($E$11>B73,$E$11,$C$9),IF($E$12>B73,$E$12,$C$9),IF($C$13>B73,$C$13,$C$9),IF($E$13>B73,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN29=5,B74=$G$12),$F$12,IF(OR(B74=$C$11,B74=$E$11,$C$12=B74),VLOOKUP(B74,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E73,$I$2:$K$7,D74),VLOOKUP(E73,$I$8:$L$92,D74)),F74)))","v":32260},0,null,null,{"$f":"SUM(I73,CEILING(I73*3%,10))","v":221330},{"$f":"I75","v":227970},234810,241860,null,null,"2012-12-01",{"$f":"MIN(IF(AND(Main!AN29=4,$Q$12>P73),$Q$12,IF(AND($O$16>P73,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P73,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P73,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P73,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P73,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P73,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P73,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P73,$Q$11,$Q$9),IF($Q$12>P73,$Q$12,$Q$9),IF($S$11>P73,$S$11,$Q$9),IF($S$12>P73,$S$12,$Q$9),IF($Q$13>P73,$Q$13,$Q$9),IF($S$13>P73,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P74=$U$12),$T$12,IF(OR(P74=$Q$11,P74=$S$11,$Q$12=P74),VLOOKUP(P74,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S73,$W$2:$Y$7,R74),VLOOKUP(S73,$W$8:$Z$92,R74)),T74)))","v":31550},0,null,null,40510,41550,42590,43630]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN30=4,$C$12>B74),$C$12,IF(AND($A$16>B74,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B74,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B74,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B74,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B74,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B74,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B74,$A$26>$E$11),$A$26,$C$9),IF($C$11>B74,$C$11,$C$9),IF($C$12>B74,$C$12,$C$9),IF($E$11>B74,$E$11,$C$9),IF($E$12>B74,$E$12,$C$9),IF($C$13>B74,$C$13,$C$9),IF($E$13>B74,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN30=5,B75=$G$12),$F$12,IF(OR(B75=$C$11,B75=$E$11,$C$12=B75),VLOOKUP(B75,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E74,$I$2:$K$7,D75),VLOOKUP(E74,$I$8:$L$92,D75)),F75)))","v":32260},0,null,null,227970,234810,241860,249120,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN30=4,$Q$12>P74),$Q$12,IF(AND($O$16>P74,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P74,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P74,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P74,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P74,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P74,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P74,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P74,$Q$11,$Q$9),IF($Q$12>P74,$Q$12,$Q$9),IF($S$11>P74,$S$11,$Q$9),IF($S$12>P74,$S$12,$Q$9),IF($Q$13>P74,$Q$13,$Q$9),IF($S$13>P74,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P75=$U$12),$T$12,IF(OR(P75=$Q$11,P75=$S$11,$Q$12=P75),VLOOKUP(P75,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S74,$W$2:$Y$7,R75),VLOOKUP(S74,$W$8:$Z$92,R75)),T75)))","v":31550},0,null,null,41550,42590,43630,44740]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN31=4,$C$12>B75),$C$12,IF(AND($A$16>B75,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B75,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B75,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B75,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B75,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B75,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B75,$A$26>$E$11),$A$26,$C$9),IF($C$11>B75,$C$11,$C$9),IF($C$12>B75,$C$12,$C$9),IF($E$11>B75,$E$11,$C$9),IF($E$12>B75,$E$12,$C$9),IF($C$13>B75,$C$13,$C$9),IF($E$13>B75,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN31=5,B76=$G$12),$F$12,IF(OR(B76=$C$11,B76=$E$11,$C$12=B76),VLOOKUP(B76,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E75,$I$2:$K$7,D76),VLOOKUP(E75,$I$8:$L$92,D76)),F76)))","v":32260},0,null,null,234810,241860,249120,256600,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN31=4,$Q$12>P75),$Q$12,IF(AND($O$16>P75,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P75,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P75,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P75,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P75,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P75,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P75,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P75,$Q$11,$Q$9),IF($Q$12>P75,$Q$12,$Q$9),IF($S$11>P75,$S$11,$Q$9),IF($S$12>P75,$S$12,$Q$9),IF($Q$13>P75,$Q$13,$Q$9),IF($S$13>P75,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P76=$U$12),$T$12,IF(OR(P76=$Q$11,P76=$S$11,$Q$12=P76),VLOOKUP(P76,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S75,$W$2:$Y$7,R76),VLOOKUP(S75,$W$8:$Z$92,R76)),T76)))","v":31550},0,null,null,42590,43630,44740,45850]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN32=4,$C$12>B76),$C$12,IF(AND($A$16>B76,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B76,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B76,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B76,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B76,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B76,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B76,$A$26>$E$11),$A$26,$C$9),IF($C$11>B76,$C$11,$C$9),IF($C$12>B76,$C$12,$C$9),IF($E$11>B76,$E$11,$C$9),IF($E$12>B76,$E$12,$C$9),IF($C$13>B76,$C$13,$C$9),IF($E$13>B76,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN32=5,B77=$G$12),$F$12,IF(OR(B77=$C$11,B77=$E$11,$C$12=B77),VLOOKUP(B77,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E76,$I$2:$K$7,D77),VLOOKUP(E76,$I$8:$L$92,D77)),F77)))","v":32260},0,null,null,241860,249120,256600,264300,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN32=4,$Q$12>P76),$Q$12,IF(AND($O$16>P76,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P76,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P76,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P76,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P76,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P76,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P76,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P76,$Q$11,$Q$9),IF($Q$12>P76,$Q$12,$Q$9),IF($S$11>P76,$S$11,$Q$9),IF($S$12>P76,$S$12,$Q$9),IF($Q$13>P76,$Q$13,$Q$9),IF($S$13>P76,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P77=$U$12),$T$12,IF(OR(P77=$Q$11,P77=$S$11,$Q$12=P77),VLOOKUP(P77,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S76,$W$2:$Y$7,R77),VLOOKUP(S76,$W$8:$Z$92,R77)),T77)))","v":31550},0,null,null,43630,44740,45850,46960]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN33=4,$C$12>B77),$C$12,IF(AND($A$16>B77,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B77,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B77,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B77,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B77,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B77,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B77,$A$26>$E$11),$A$26,$C$9),IF($C$11>B77,$C$11,$C$9),IF($C$12>B77,$C$12,$C$9),IF($E$11>B77,$E$11,$C$9),IF($E$12>B77,$E$12,$C$9),IF($C$13>B77,$C$13,$C$9),IF($E$13>B77,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN33=5,B78=$G$12),$F$12,IF(OR(B78=$C$11,B78=$E$11,$C$12=B78),VLOOKUP(B78,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E77,$I$2:$K$7,D78),VLOOKUP(E77,$I$8:$L$92,D78)),F78)))","v":32260},0,null,null,249120,256600,264300,272230,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN33=4,$Q$12>P77),$Q$12,IF(AND($O$16>P77,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P77,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P77,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P77,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P77,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P77,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P77,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P77,$Q$11,$Q$9),IF($Q$12>P77,$Q$12,$Q$9),IF($S$11>P77,$S$11,$Q$9),IF($S$12>P77,$S$12,$Q$9),IF($Q$13>P77,$Q$13,$Q$9),IF($S$13>P77,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P78=$U$12),$T$12,IF(OR(P78=$Q$11,P78=$S$11,$Q$12=P78),VLOOKUP(P78,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S77,$W$2:$Y$7,R78),VLOOKUP(S77,$W$8:$Z$92,R78)),T78)))","v":31550},0,null,null,44740,45850,46960,48160]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN34=4,$C$12>B78),$C$12,IF(AND($A$16>B78,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B78,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B78,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B78,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B78,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B78,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B78,$A$26>$E$11),$A$26,$C$9),IF($C$11>B78,$C$11,$C$9),IF($C$12>B78,$C$12,$C$9),IF($E$11>B78,$E$11,$C$9),IF($E$12>B78,$E$12,$C$9),IF($C$13>B78,$C$13,$C$9),IF($E$13>B78,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN34=5,B79=$G$12),$F$12,IF(OR(B79=$C$11,B79=$E$11,$C$12=B79),VLOOKUP(B79,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E78,$I$2:$K$7,D79),VLOOKUP(E78,$I$8:$L$92,D79)),F79)))","v":32260},0,null,null,256600,264300,272230,280400,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN34=4,$Q$12>P78),$Q$12,IF(AND($O$16>P78,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P78,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P78,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P78,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P78,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P78,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P78,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P78,$Q$11,$Q$9),IF($Q$12>P78,$Q$12,$Q$9),IF($S$11>P78,$S$11,$Q$9),IF($S$12>P78,$S$12,$Q$9),IF($Q$13>P78,$Q$13,$Q$9),IF($S$13>P78,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P79=$U$12),$T$12,IF(OR(P79=$Q$11,P79=$S$11,$Q$12=P79),VLOOKUP(P79,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S78,$W$2:$Y$7,R79),VLOOKUP(S78,$W$8:$Z$92,R79)),T79)))","v":31550},0,null,null,45850,46960,48160,49360]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN35=4,$C$12>B79),$C$12,IF(AND($A$16>B79,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B79,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B79,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B79,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B79,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B79,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B79,$A$26>$E$11),$A$26,$C$9),IF($C$11>B79,$C$11,$C$9),IF($C$12>B79,$C$12,$C$9),IF($E$11>B79,$E$11,$C$9),IF($E$12>B79,$E$12,$C$9),IF($C$13>B79,$C$13,$C$9),IF($E$13>B79,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN35=5,B80=$G$12),$F$12,IF(OR(B80=$C$11,B80=$E$11,$C$12=B80),VLOOKUP(B80,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E79,$I$2:$K$7,D80),VLOOKUP(E79,$I$8:$L$92,D80)),F80)))","v":32260},0,null,null,264300,272230,280400,288820,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN35=4,$Q$12>P79),$Q$12,IF(AND($O$16>P79,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P79,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P79,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P79,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P79,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P79,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P79,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P79,$Q$11,$Q$9),IF($Q$12>P79,$Q$12,$Q$9),IF($S$11>P79,$S$11,$Q$9),IF($S$12>P79,$S$12,$Q$9),IF($Q$13>P79,$Q$13,$Q$9),IF($S$13>P79,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P80=$U$12),$T$12,IF(OR(P80=$Q$11,P80=$S$11,$Q$12=P80),VLOOKUP(P80,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S79,$W$2:$Y$7,R80),VLOOKUP(S79,$W$8:$Z$92,R80)),T80)))","v":31550},0,null,null,46960,48160,49360,50560]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN36=4,$C$12>B80),$C$12,IF(AND($A$16>B80,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B80,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B80,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B80,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B80,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B80,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B80,$A$26>$E$11),$A$26,$C$9),IF($C$11>B80,$C$11,$C$9),IF($C$12>B80,$C$12,$C$9),IF($E$11>B80,$E$11,$C$9),IF($E$12>B80,$E$12,$C$9),IF($C$13>B80,$C$13,$C$9),IF($E$13>B80,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN36=5,B81=$G$12),$F$12,IF(OR(B81=$C$11,B81=$E$11,$C$12=B81),VLOOKUP(B81,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E80,$I$2:$K$7,D81),VLOOKUP(E80,$I$8:$L$92,D81)),F81)))","v":32260},0,null,null,272230,280400,288820,297490,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN36=4,$Q$12>P80),$Q$12,IF(AND($O$16>P80,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P80,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P80,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P80,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P80,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P80,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P80,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P80,$Q$11,$Q$9),IF($Q$12>P80,$Q$12,$Q$9),IF($S$11>P80,$S$11,$Q$9),IF($S$12>P80,$S$12,$Q$9),IF($Q$13>P80,$Q$13,$Q$9),IF($S$13>P80,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P81=$U$12),$T$12,IF(OR(P81=$Q$11,P81=$S$11,$Q$12=P81),VLOOKUP(P81,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S80,$W$2:$Y$7,R81),VLOOKUP(S80,$W$8:$Z$92,R81)),T81)))","v":31550},0,null,null,48160,49360,50560,51760]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN37=4,$C$12>B81),$C$12,IF(AND($A$16>B81,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B81,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B81,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B81,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B81,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B81,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B81,$A$26>$E$11),$A$26,$C$9),IF($C$11>B81,$C$11,$C$9),IF($C$12>B81,$C$12,$C$9),IF($E$11>B81,$E$11,$C$9),IF($E$12>B81,$E$12,$C$9),IF($C$13>B81,$C$13,$C$9),IF($E$13>B81,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN37=5,B82=$G$12),$F$12,IF(OR(B82=$C$11,B82=$E$11,$C$12=B82),VLOOKUP(B82,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E81,$I$2:$K$7,D82),VLOOKUP(E81,$I$8:$L$92,D82)),F82)))","v":32260},0,null,null,280400,288820,297490,306420,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN37=4,$Q$12>P81),$Q$12,IF(AND($O$16>P81,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P81,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P81,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P81,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P81,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P81,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P81,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P81,$Q$11,$Q$9),IF($Q$12>P81,$Q$12,$Q$9),IF($S$11>P81,$S$11,$Q$9),IF($S$12>P81,$S$12,$Q$9),IF($Q$13>P81,$Q$13,$Q$9),IF($S$13>P81,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P82=$U$12),$T$12,IF(OR(P82=$Q$11,P82=$S$11,$Q$12=P82),VLOOKUP(P82,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S81,$W$2:$Y$7,R82),VLOOKUP(S81,$W$8:$Z$92,R82)),T82)))","v":31550},0,null,null,49360,50560,51760,53060]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN38=4,$C$12>B82),$C$12,IF(AND($A$16>B82,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B82,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B82,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B82,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B82,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B82,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B82,$A$26>$E$11),$A$26,$C$9),IF($C$11>B82,$C$11,$C$9),IF($C$12>B82,$C$12,$C$9),IF($E$11>B82,$E$11,$C$9),IF($E$12>B82,$E$12,$C$9),IF($C$13>B82,$C$13,$C$9),IF($E$13>B82,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN38=5,B83=$G$12),$F$12,IF(OR(B83=$C$11,B83=$E$11,$C$12=B83),VLOOKUP(B83,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E82,$I$2:$K$7,D83),VLOOKUP(E82,$I$8:$L$92,D83)),F83)))","v":32260},0,null,null,288820,297490,306420,315620,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN38=4,$Q$12>P82),$Q$12,IF(AND($O$16>P82,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P82,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P82,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P82,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P82,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P82,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P82,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P82,$Q$11,$Q$9),IF($Q$12>P82,$Q$12,$Q$9),IF($S$11>P82,$S$11,$Q$9),IF($S$12>P82,$S$12,$Q$9),IF($Q$13>P82,$Q$13,$Q$9),IF($S$13>P82,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P83=$U$12),$T$12,IF(OR(P83=$Q$11,P83=$S$11,$Q$12=P83),VLOOKUP(P83,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S82,$W$2:$Y$7,R83),VLOOKUP(S82,$W$8:$Z$92,R83)),T83)))","v":31550},0,null,null,50560,51760,53060,54360]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN39=4,$C$12>B83),$C$12,IF(AND($A$16>B83,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B83,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B83,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B83,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B83,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B83,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B83,$A$26>$E$11),$A$26,$C$9),IF($C$11>B83,$C$11,$C$9),IF($C$12>B83,$C$12,$C$9),IF($E$11>B83,$E$11,$C$9),IF($E$12>B83,$E$12,$C$9),IF($C$13>B83,$C$13,$C$9),IF($E$13>B83,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN39=5,B84=$G$12),$F$12,IF(OR(B84=$C$11,B84=$E$11,$C$12=B84),VLOOKUP(B84,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E83,$I$2:$K$7,D84),VLOOKUP(E83,$I$8:$L$92,D84)),F84)))","v":32260},0,null,null,297490,306420,315620,325090,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN39=4,$Q$12>P83),$Q$12,IF(AND($O$16>P83,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P83,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P83,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P83,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P83,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P83,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P83,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P83,$Q$11,$Q$9),IF($Q$12>P83,$Q$12,$Q$9),IF($S$11>P83,$S$11,$Q$9),IF($S$12>P83,$S$12,$Q$9),IF($Q$13>P83,$Q$13,$Q$9),IF($S$13>P83,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P84=$U$12),$T$12,IF(OR(P84=$Q$11,P84=$S$11,$Q$12=P84),VLOOKUP(P84,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S83,$W$2:$Y$7,R84),VLOOKUP(S83,$W$8:$Z$92,R84)),T84)))","v":31550},0,null,null,51760,53060,54360,55660]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN40=4,$C$12>B84),$C$12,IF(AND($A$16>B84,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B84,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B84,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B84,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B84,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B84,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B84,$A$26>$E$11),$A$26,$C$9),IF($C$11>B84,$C$11,$C$9),IF($C$12>B84,$C$12,$C$9),IF($E$11>B84,$E$11,$C$9),IF($E$12>B84,$E$12,$C$9),IF($C$13>B84,$C$13,$C$9),IF($E$13>B84,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN40=5,B85=$G$12),$F$12,IF(OR(B85=$C$11,B85=$E$11,$C$12=B85),VLOOKUP(B85,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E84,$I$2:$K$7,D85),VLOOKUP(E84,$I$8:$L$92,D85)),F85)))","v":32260},0,null,null,306420,315620,325090,334850,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN40=4,$Q$12>P84),$Q$12,IF(AND($O$16>P84,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P84,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P84,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P84,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P84,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P84,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P84,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P84,$Q$11,$Q$9),IF($Q$12>P84,$Q$12,$Q$9),IF($S$11>P84,$S$11,$Q$9),IF($S$12>P84,$S$12,$Q$9),IF($Q$13>P84,$Q$13,$Q$9),IF($S$13>P84,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P85=$U$12),$T$12,IF(OR(P85=$Q$11,P85=$S$11,$Q$12=P85),VLOOKUP(P85,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S84,$W$2:$Y$7,R85),VLOOKUP(S84,$W$8:$Z$92,R85)),T85)))","v":31550},0,null,null,53060,54360,55660,56960]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN41=4,$C$12>B85),$C$12,IF(AND($A$16>B85,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B85,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B85,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B85,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B85,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B85,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B85,$A$26>$E$11),$A$26,$C$9),IF($C$11>B85,$C$11,$C$9),IF($C$12>B85,$C$12,$C$9),IF($E$11>B85,$E$11,$C$9),IF($E$12>B85,$E$12,$C$9),IF($C$13>B85,$C$13,$C$9),IF($E$13>B85,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN41=5,B86=$G$12),$F$12,IF(OR(B86=$C$11,B86=$E$11,$C$12=B86),VLOOKUP(B86,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E85,$I$2:$K$7,D86),VLOOKUP(E85,$I$8:$L$92,D86)),F86)))","v":32260},0,null,null,315620,325090,334850,344900,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN41=4,$Q$12>P85),$Q$12,IF(AND($O$16>P85,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P85,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P85,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P85,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P85,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P85,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P85,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P85,$Q$11,$Q$9),IF($Q$12>P85,$Q$12,$Q$9),IF($S$11>P85,$S$11,$Q$9),IF($S$12>P85,$S$12,$Q$9),IF($Q$13>P85,$Q$13,$Q$9),IF($S$13>P85,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P86=$U$12),$T$12,IF(OR(P86=$Q$11,P86=$S$11,$Q$12=P86),VLOOKUP(P86,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S85,$W$2:$Y$7,R86),VLOOKUP(S85,$W$8:$Z$92,R86)),T86)))","v":31550},0,null,null,54360,55660,56960,58260]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN42=4,$C$12>B86),$C$12,IF(AND($A$16>B86,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B86,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B86,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B86,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B86,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B86,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B86,$A$26>$E$11),$A$26,$C$9),IF($C$11>B86,$C$11,$C$9),IF($C$12>B86,$C$12,$C$9),IF($E$11>B86,$E$11,$C$9),IF($E$12>B86,$E$12,$C$9),IF($C$13>B86,$C$13,$C$9),IF($E$13>B86,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN42=5,B87=$G$12),$F$12,IF(OR(B87=$C$11,B87=$E$11,$C$12=B87),VLOOKUP(B87,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E86,$I$2:$K$7,D87),VLOOKUP(E86,$I$8:$L$92,D87)),F87)))","v":32260},0,null,null,325090,334850,344900,355250,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN42=4,$Q$12>P86),$Q$12,IF(AND($O$16>P86,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P86,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P86,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P86,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P86,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P86,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P86,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P86,$Q$11,$Q$9),IF($Q$12>P86,$Q$12,$Q$9),IF($S$11>P86,$S$11,$Q$9),IF($S$12>P86,$S$12,$Q$9),IF($Q$13>P86,$Q$13,$Q$9),IF($S$13>P86,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P87=$U$12),$T$12,IF(OR(P87=$Q$11,P87=$S$11,$Q$12=P87),VLOOKUP(P87,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S86,$W$2:$Y$7,R87),VLOOKUP(S86,$W$8:$Z$92,R87)),T87)))","v":31550},0,null,null,55660,56960,58260,59560]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN43=4,$C$12>B87),$C$12,IF(AND($A$16>B87,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B87,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B87,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B87,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B87,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B87,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B87,$A$26>$E$11),$A$26,$C$9),IF($C$11>B87,$C$11,$C$9),IF($C$12>B87,$C$12,$C$9),IF($E$11>B87,$E$11,$C$9),IF($E$12>B87,$E$12,$C$9),IF($C$13>B87,$C$13,$C$9),IF($E$13>B87,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN43=5,B88=$G$12),$F$12,IF(OR(B88=$C$11,B88=$E$11,$C$12=B88),VLOOKUP(B88,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E87,$I$2:$K$7,D88),VLOOKUP(E87,$I$8:$L$92,D88)),F88)))","v":32260},0,null,null,334850,344900,355250,365910,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN43=4,$Q$12>P87),$Q$12,IF(AND($O$16>P87,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P87,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P87,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P87,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P87,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P87,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P87,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P87,$Q$11,$Q$9),IF($Q$12>P87,$Q$12,$Q$9),IF($S$11>P87,$S$11,$Q$9),IF($S$12>P87,$S$12,$Q$9),IF($Q$13>P87,$Q$13,$Q$9),IF($S$13>P87,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P88=$U$12),$T$12,IF(OR(P88=$Q$11,P88=$S$11,$Q$12=P88),VLOOKUP(P88,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S87,$W$2:$Y$7,R88),VLOOKUP(S87,$W$8:$Z$92,R88)),T88)))","v":31550},0,null,null,56960,58260,59560,60860]
["2013-04-01",{"$f":"MIN(IF(AND(Main!AN44=4,$C$12>B88),$C$12,IF(AND($A$16>B88,$A$16<MIN($C$11,$E$11)),$A$16,$C$9)),IF(AND($A$17>B88,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>B88,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>B88,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>B88,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>B88,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>B88,$A$26>$E$11),$A$26,$C$9),IF($C$11>B88,$C$11,$C$9),IF($C$12>B88,$C$12,$C$9),IF($E$11>B88,$E$11,$C$9),IF($E$12>B88,$E$12,$C$9),IF($C$13>B88,$C$13,$C$9),IF($E$13>B88,$E$13,$C$9))","v":"2013-04-01"},32260,1,{"$f":"IF(AND(Main!AN44=5,B89=$G$12),$F$12,IF(OR(B89=$C$11,B89=$E$11,$C$12=B89),VLOOKUP(B89,$B$30:$E$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(E88,$I$2:$K$7,D89),VLOOKUP(E88,$I$8:$L$92,D89)),F89)))","v":32260},0,null,null,344900,355250,365910,376890,null,null,"2013-04-01",{"$f":"MIN(IF(AND(Main!AN44=4,$Q$12>P88),$Q$12,IF(AND($O$16>P88,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9)),IF(AND($O$17>P88,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>P88,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>P88,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>P88,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>P88,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>P88,$O$26>$S$11),$O$26,$Q$9),IF($Q$11>P88,$Q$11,$Q$9),IF($Q$12>P88,$Q$12,$Q$9),IF($S$11>P88,$S$11,$Q$9),IF($S$12>P88,$S$12,$Q$9),IF($Q$13>P88,$Q$13,$Q$9),IF($S$13>P88,$S$13,$Q$9))","v":"2013-04-01"},31550,1,{"$f":"IF(AND(Main!$AN$10=5,P89=$U$12),$T$12,IF(OR(P89=$Q$11,P89=$S$11,$Q$12=P89),VLOOKUP(P89,$P$30:$S$41,4),MAX(IF(Main!$AN$10=4,VLOOKUP(S88,$W$2:$Y$7,R89),VLOOKUP(S88,$W$8:$Z$92,R89)),T89)))","v":31550},0,null,null,58260,59560,60860,62160]
["Increments",{"$nulls":7},355250,365910,376890,0,null,null,"Increments",{"$nulls":7},59560,60860,62160,{"$f":"Z89","v":62160}]
[{"$f":"MIN(A16,A17,A20,A25,A26)","v":"2012-07-01"},{"$f":"IF(OR(Main!$AN$10=4,A91=$C$9),1,2)","v":2},null,{"$f":"Main!BL4","v":"2012-03-01"},{"$f":"VLOOKUP(D91,$B$70:$E$89,4)","v":31320},{"$nulls":3},365910,376890,0,0,null,null,{"$f":"MIN(O16,O17,O20,O25,O26)","v":"2012-07-01"},{"$f":"IF(OR(Main!$AN$10=4,O91=$Q$9),1,2)","v":2},null,{"$f":"R69","v":"2012-01-01"},{"$f":"VLOOKUP(R91,$P$70:$S$89,4)","v":31320},{"$nulls":3},60860,62160,{"$f":"Y90","v":62160},{"$f":"Z90","v":62160}]
[{"$f":"MIN(IF(AND($A$16>A91,$A$16<MIN($C$11,$E$11)),$A$16,$C$9),IF(AND($A$17>A91,$A$17<MIN($C$11,$E$11)),$A$17,$C$9),IF(AND($A$18>A91,$A$18<MIN($C$11,$E$11)),$A$18,$C$9),IF(AND($A$20>A91,$A$20>$C$11),$A$20,$C$9),IF(AND($A$21>A91,$A$21>$C$11),$A$21,$C$9),IF(AND($A$25>A91,$A$25>$E$11),$A$25,$C$9),IF(AND($A$26>A91,$A$26>$E$11),$A$26,$C$9))","v":"2013-04-01"},{"$f":"IF(OR(Main!$AN$10=4,A92=$C$9),1,2)","v":1},{"$f":"D91","v":"2012-03-01"},{"$f":"DATE(YEAR(D91),MONTH(D91)+1,1)","v":"2012-04-01"},{"$f":"VLOOKUP(D92,$B$70:$E$89,4)","v":31320},{"$nulls":3},376890,0,0,0,null,null,{"$f":"MIN(IF(AND($O$16>O91,$O$16<MIN($Q$11,$S$11)),$O$16,$Q$9),IF(AND($O$17>O91,$O$17<MIN($Q$11,$S$11)),$O$17,$Q$9),IF(AND($O$18>O91,$O$18<MIN($Q$11,$S$11)),$O$18,$Q$9),IF(AND($O$20>O91,$O$20>$Q$11),$O$20,$Q$9),IF(AND($O$21>O91,$O$21>$Q$11),$O$21,$Q$9),IF(AND($O$25>O91,$O$25>$S$11),$O$25,$Q$9),IF(AND($O$26>O91,$O$26>$S$11),$O$26,$Q$9))","v":"2013-04-01"},{"$f":"IF(OR(Main!$AN$10=4,O92=$Q$9),1,2)","v":1},{"$f":"R91","v":"2012-01-01"},{"$f":"DATE(YEAR(R91),MONTH(R91)+1,1)","v":"2012-02-01"},31320,{"$nulls":3},62160,{"$f":"X91","v":62160},{"$f":"Y91","v":62160},{"$f":"Z91","v":62160}]
["2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,A93=$C$9),1,2)","v":1},{"$f":"D92","v":"2012-04-01"},{"$f":"DATE(YEAR(D92),MONTH(D92)+1,1)","v":"2012-05-01"},31320,{"$nulls":9},"2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,O93=$Q$9),1,2)","v":1},"2012-02-01","2012-03-01",31320]
["2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,A94=$C$9),1,2)","v":1},{"$f":"D93","v":"2012-05-01"},{"$f":"DATE(YEAR(D93),MONTH(D93)+1,1)","v":"2012-06-01"},31320,{"$nulls":9},"2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,O94=$Q$9),1,2)","v":1},"2012-03-01","2012-04-01",31320]
["2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,A95=$C$9),1,2)","v":1},"2012-06-01",{"$f":"DATE(YEAR(D94),MONTH(D94)+1,1)","v":"2012-07-01"},32260,{"$nulls":9},"2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,O95=$Q$9),1,2)","v":1},"2012-04-01","2012-05-01",31320]
["2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,A96=$C$9),1,2)","v":1},"2012-07-01","2012-08-01",32260,{"$nulls":9},"2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,O96=$Q$9),1,2)","v":1},"2012-05-01","2012-06-01",31320]
["2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,A97=$C$9),1,2)","v":1},"2012-08-01","2012-09-01",32260,{"$nulls":9},"2013-04-01",{"$f":"IF(OR(Main!$AN$10=4,O97=$Q$9),1,2)","v":1},"2012-06-01","2012-07-01",31550]
[null,null,"2012-09-01","2012-10-01",32260,{"$nulls":11},"2012-07-01","2012-08-01",31550]
[null,null,"2012-10-01","2012-11-01",32260,{"$nulls":11},"2012-08-01","2012-09-01",31550]
[null,null,"2012-11-01","2012-12-01",32260,{"$nulls":11},"2012-09-01","2012-10-01",31550]
[null,null,"2012-12-01","2013-01-01",32260,{"$nulls":11},"2012-10-01","2012-11-01",31550]
[null,null,{"$f":"D101","v":"2013-01-01"},"2013-02-01",32260,{"$nulls":11},"2012-11-01","2012-12-01",31550]
[null,"Pay Bill Inclding Date",{"$nulls":14},1,2,3,4]
[null,{"$f":"B70","v":"2012-01-01"},{"$f":"B71","v":"2012-07-01"},{"$nulls":13},"Actual",null,"Drawn"]
[null,{"$f":"B71","v":"2012-07-01"},{"$f":"B72","v":"2012-08-01"},{"$nulls":12},"Date",1,2,1,2,"1=2","3=4","2=3"]
[null,"2012-08-01","2012-12-01",{"$nulls":12},{"$f":"MIN(B19,P19,P22,R69)","v":"2012-01-01"},{"$f":"VLOOKUP(P106,$B$30:$E$41,4)","v":31320},{"$f":"VLOOKUP(P106,$P$30:$S$41,4)","v":31320},{"$f":"VLOOKUP(P106,$B$54:$E$65,4)","v":31320},{"$f":"VLOOKUP(P106,$P$54:$S$65,4)","v":31320},{"$f":"EXACT(Q106,R106)","v":true},{"$f":"EXACT(S106,T106)","v":true},{"$f":"EXACT(R106,S106)","v":true}]
[null,"2012-12-01","2013-04-01",{"$nulls":12},{"$f":"MIN(IF($B$19>P106,$B$19,$C$9),IF($P$19>P106,$P$19,$C$9),IF($B$24>P106,$B$24,$C$9),IF($P$24>P106,$P$24,$C$9),IF($B$23>P106,$B$23,$C$9),IF($P$23>P106,$P$23,$C$9),IF($P$9>P106,$P$9,$Q$9),DATE(YEAR(P106),MONTH(P106)+1,1))","v":"2012-02-01"},{"$f":"VLOOKUP(P107,$B$30:$E$41,4)","v":31320},{"$f":"VLOOKUP(P107,$P$30:$S$41,4)","v":31320},{"$f":"VLOOKUP(P107,$B$54:$E$65,4)","v":31320},{"$f":"VLOOKUP(P107,$P$54:$S$65,4)","v":31320},{"$f":"EXACT(Q107,R107)","v":true},{"$f":"EXACT(S107,T107)","v":true},{"$f":"EXACT(R107,S107)","v":true}]
[null,"2013-04-01","2013-04-01",{"$nulls":12},{"$f":"MIN(IF($B$19>P107,$B$19,$C$9),IF($P$19>P107,$P$19,$C$9),IF($B$24>P107,$B$24,$C$9),IF($P$24>P107,$P$24,$C$9),IF($B$23>P107,$B$23,$C$9),IF($P$23>P107,$P$23,$C$9),IF($P$9>P107,$P$9,$Q$9),DATE(YEAR(P107),MONTH(P107)+1,1))","v":"2012-03-01"},31320,31320,31320,31320,true,true,true]
[null,"2013-04-01","2013-04-01",{"$nulls":12},"2012-04-01",31320,31320,31320,31320,true,true,true]
[null,"2013-04-01","2013-04-01",{"$nulls":12},"2012-05-01",31320,31320,31320,31320,true,true,true]
[null,"2013-04-01","2013-04-01",{"$nulls":12},"2012-06-01",31320,31320,31320,31320,true,true,true]
[null,"2013-04-01","2013-04-01",{"$nulls":12},"2012-07-01",32260,31550,32260,31550,false,false,{"$f":"EXACT(R112,S112)","v":false}]
[null,"2013-04-01","2013-04-01",{"$nulls":12},"2012-08-01",32260,31550,32260,31550,false,false,false]
[null,{"$f":"B80","v":"2013-04-01"},"2013-04-01",{"$nulls":12},"2012-09-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2012-10-01",32260,31550,{"$f":"VLOOKUP(P115,$B$54:$E$65,4)","v":32260},31550,false,false,false]
[{"$nulls":15},"2012-11-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2012-12-01",32260,31550,32260,31550,{"$f":"EXACT(Q117,R117)","v":false},false,false]
[{"$nulls":15},"2013-01-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},{"$f":"MIN(IF($B$19>P118,$B$19,$C$9),IF($P$19>P118,$P$19,$C$9),IF($B$24>P118,$B$24,$C$9),IF($P$24>P118,$P$24,$C$9),IF($B$23>P118,$B$23,$C$9),IF($P$23>P118,$P$23,$C$9),IF($P$9>P118,$P$9,$Q$9),DATE(YEAR(P118),MONTH(P118)+1,1))","v":"2013-02-01"},32260,31550,32260,31550,false,false,false]
[{"$nulls":15},{"$f":"MIN(IF($B$19>P119,$B$19,$C$9),IF($P$19>P119,$P$19,$C$9),IF($B$24>P119,$B$24,$C$9),IF($P$24>P119,$P$24,$C$9),IF($B$23>P119,$B$23,$C$9),IF($P$23>P119,$P$23,$C$9),IF($P$9>P119,$P$9,$Q$9),DATE(YEAR(P119),MONTH(P119)+1,1))","v":"2013-03-01"},32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,{"$f":"VLOOKUP(P121,$B$54:$E$65,4)","v":32260},{"$f":"VLOOKUP(P121,$P$54:$S$65,4)","v":31550},{"$f":"EXACT(Q121,R121)","v":false},false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,{"$f":"VLOOKUP(P142,$P$30:$S$41,4)","v":31550},32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[{"$nulls":15},"2013-04-01",32260,31550,32260,31550,false,false,false]
[]
[{"$nulls":18},"As per Pay Bill"]
[{"$nulls":15},{"$f":"R91","v":"2012-01-01"},{"$f":"VLOOKUP(P147,$P$106:$U$144,4)","v":31320}]
[{"$nulls":15},"Pay Bill Link"]
[{"$nulls":15},{"$f":"Main!BL4","v":"2012-03-01"},{"$f":"IF(AND(Main!$H$7>=$P$147,OR(Main!$AN$10=2,Main!$AN$10=5),I!P149<Main!$L$7),VLOOKUP(P149,$P$106:$U$144,5),VLOOKUP(P149,$P$106:$U$144,4))","v":31320}]
[{"$nulls":15},{"$f":"MIN(DATE(YEAR(P149),MONTH(P149)+1,1))","v":"2012-04-01"},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P150<Main!$L$7),VLOOKUP(P150,$P$106:$U$144,5),VLOOKUP(P150,$P$106:$U$144,4))","v":31320}]
[{"$nulls":15},{"$f":"MIN(DATE(YEAR(P150),MONTH(P150)+1,1))","v":"2012-05-01"},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P151<Main!$L$7),VLOOKUP(P151,$P$106:$U$144,5),VLOOKUP(P151,$P$106:$U$144,4))","v":31320}]
[{"$nulls":15},"2012-06-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P152<Main!$L$7),VLOOKUP(P152,$P$106:$U$144,5),VLOOKUP(P152,$P$106:$U$144,4))","v":31320}]
[{"$nulls":15},"2012-07-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P153<Main!$L$7),VLOOKUP(P153,$P$106:$U$144,5),VLOOKUP(P153,$P$106:$U$144,4))","v":32260}]
[{"$nulls":15},"2012-08-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P154<Main!$L$7),VLOOKUP(P154,$P$106:$U$144,5),VLOOKUP(P154,$P$106:$U$144,4))","v":32260}]
[{"$nulls":15},"2012-09-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P155<Main!$L$7),VLOOKUP(P155,$P$106:$U$144,5),VLOOKUP(P155,$P$106:$U$144,4))","v":32260}]
[{"$nulls":15},"2012-10-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P156<Main!$L$7),VLOOKUP(P156,$P$106:$U$144,5),VLOOKUP(P156,$P$106:$U$144,4))","v":32260}]
[{"$nulls":15},"2012-11-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P157<Main!$L$7),VLOOKUP(P157,$P$106:$U$144,5),VLOOKUP(P157,$P$106:$U$144,4))","v":32260}]
[{"$nulls":15},"2012-12-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P158<Main!$L$7),VLOOKUP(P158,$P$106:$U$144,5),VLOOKUP(P158,$P$106:$U$144,4))","v":32260}]
[{"$nulls":15},"2013-01-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P159<Main!$L$7),VLOOKUP(P159,$P$106:$U$144,5),VLOOKUP(P159,$P$106:$U$144,4))","v":32260}]
[{"$nulls":15},"2013-02-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P160<Main!$L$7),VLOOKUP(P160,$P$106:$U$144,5),VLOOKUP(P160,$P$106:$U$144,4))","v":32260}]
[{"$nulls":20},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P164<Main!$L$4),VLOOKUP(P164,$P$106:$U$144,3),VLOOKUP(P164,$P$106:$U$144,2))","v":31320}]
[{"$nulls":15},"AAS Arrears",null,{"$f":"VLOOKUP(DATE(2011,1,1),P164:R202,3)","v":{"$error":"#N/A"}}]
[{"$nulls":15},"Date","Eligible","Drawn"]
[{"$nulls":15},{"$f":"P106","v":"2012-01-01"},{"$f":"VLOOKUP(P164,$P$106:$U$144,2)","v":31320},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P164<Main!$L$4),VLOOKUP(P164,$P$106:$U$144,3),VLOOKUP(P164,$P$106:$U$144,4))","v":31320},{"$f":"EXACT(Q164,R164)","v":true}]
[{"$nulls":14},{"$f":"P164","v":"2012-01-01"},{"$f":"P107","v":"2012-02-01"},{"$f":"VLOOKUP(P165,$P$106:$U$144,2)","v":31320},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P165<Main!$L$4),VLOOKUP(P165,$P$106:$U$144,3),VLOOKUP(P165,$P$106:$U$144,4))","v":31320},{"$f":"EXACT(Q165,R165)","v":true}]
[{"$nulls":14},{"$f":"P165","v":"2012-02-01"},"2012-03-01",{"$f":"VLOOKUP(P166,$P$106:$U$144,2)","v":31320},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P166<Main!$L$4),VLOOKUP(P166,$P$106:$U$144,3),VLOOKUP(P166,$P$106:$U$144,4))","v":31320},true]
[{"$nulls":14},"2012-03-01","2012-04-01",31320,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P167<Main!$L$4),VLOOKUP(P167,$P$106:$U$144,3),VLOOKUP(P167,$P$106:$U$144,4))","v":31320},true]
[{"$nulls":14},"2012-04-01","2012-05-01",31320,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P168<Main!$L$4),VLOOKUP(P168,$P$106:$U$144,3),VLOOKUP(P168,$P$106:$U$144,4))","v":31320},true]
[{"$nulls":14},"2012-05-01","2012-06-01",31320,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P169<Main!$L$4),VLOOKUP(P169,$P$106:$U$144,3),VLOOKUP(P169,$P$106:$U$144,4))","v":31320},true]
[{"$nulls":14},"2012-06-01","2012-07-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P170<Main!$L$4),VLOOKUP(P170,$P$106:$U$144,3),VLOOKUP(P170,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2012-07-01","2012-08-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P171<Main!$L$4),VLOOKUP(P171,$P$106:$U$144,3),VLOOKUP(P171,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2012-08-01","2012-09-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P172<Main!$L$4),VLOOKUP(P172,$P$106:$U$144,3),VLOOKUP(P172,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2012-09-01","2012-10-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P173<Main!$L$4),VLOOKUP(P173,$P$106:$U$144,3),VLOOKUP(P173,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2012-10-01","2012-11-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P174<Main!$L$4),VLOOKUP(P174,$P$106:$U$144,3),VLOOKUP(P174,$P$106:$U$144,4))","v":32260},{"$f":"EXACT(Q174,R174)","v":true}]
[{"$nulls":14},"2012-11-01","2012-12-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P175<Main!$L$4),VLOOKUP(P175,$P$106:$U$144,3),VLOOKUP(P175,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2012-12-01","2013-01-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P176<Main!$L$4),VLOOKUP(P176,$P$106:$U$144,3),VLOOKUP(P176,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-01-01","2013-02-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P177<Main!$L$4),VLOOKUP(P177,$P$106:$U$144,3),VLOOKUP(P177,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-02-01","2013-03-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P178<Main!$L$4),VLOOKUP(P178,$P$106:$U$144,3),VLOOKUP(P178,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-03-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P179<Main!$L$4),VLOOKUP(P179,$P$106:$U$144,3),VLOOKUP(P179,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P180<Main!$L$4),VLOOKUP(P180,$P$106:$U$144,3),VLOOKUP(P180,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P181<Main!$L$4),VLOOKUP(P181,$P$106:$U$144,3),VLOOKUP(P181,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P182<Main!$L$4),VLOOKUP(P182,$P$106:$U$144,3),VLOOKUP(P182,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P183<Main!$L$4),VLOOKUP(P183,$P$106:$U$144,3),VLOOKUP(P183,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P184<Main!$L$4),VLOOKUP(P184,$P$106:$U$144,3),VLOOKUP(P184,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P185<Main!$L$4),VLOOKUP(P185,$P$106:$U$144,3),VLOOKUP(P185,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P186<Main!$L$4),VLOOKUP(P186,$P$106:$U$144,3),VLOOKUP(P186,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P187<Main!$L$4),VLOOKUP(P187,$P$106:$U$144,3),VLOOKUP(P187,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P188<Main!$L$4),VLOOKUP(P188,$P$106:$U$144,3),VLOOKUP(P188,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P189<Main!$L$4),VLOOKUP(P189,$P$106:$U$144,3),VLOOKUP(P189,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P190<Main!$L$4),VLOOKUP(P190,$P$106:$U$144,3),VLOOKUP(P190,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P191<Main!$L$4),VLOOKUP(P191,$P$106:$U$144,3),VLOOKUP(P191,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P192<Main!$L$4),VLOOKUP(P192,$P$106:$U$144,3),VLOOKUP(P192,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P193<Main!$L$4),VLOOKUP(P193,$P$106:$U$144,3),VLOOKUP(P193,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P194<Main!$L$4),VLOOKUP(P194,$P$106:$U$144,3),VLOOKUP(P194,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P195<Main!$L$4),VLOOKUP(P195,$P$106:$U$144,3),VLOOKUP(P195,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P196<Main!$L$4),VLOOKUP(P196,$P$106:$U$144,3),VLOOKUP(P196,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P197<Main!$L$4),VLOOKUP(P197,$P$106:$U$144,3),VLOOKUP(P197,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P198<Main!$L$4),VLOOKUP(P198,$P$106:$U$144,3),VLOOKUP(P198,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P199<Main!$L$4),VLOOKUP(P199,$P$106:$U$144,3),VLOOKUP(P199,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P200<Main!$L$4),VLOOKUP(P200,$P$106:$U$144,3),VLOOKUP(P200,$P$106:$U$144,4))","v":32260},true]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P201<Main!$L$4),VLOOKUP(P201,$P$106:$U$144,3),VLOOKUP(P201,$P$106:$U$144,4))","v":32260},{"$f":"EXACT(Q201,R201)","v":true}]
[{"$nulls":14},"2013-04-01","2013-04-01",32260,{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),I!P202<Main!$L$4),VLOOKUP(P202,$P$106:$U$144,3),VLOOKUP(P202,$P$106:$U$144,4))","v":32260},true]
[]
[]
[{"$nulls":19},"Promotion"]
[{"$nulls":20},"Eligible","Drawn"]
[{"$nulls":19},{"$f":"IF(P5>0,P5,Q9)","v":"2013-04-01"},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T207<Main!$L$4),VLOOKUP(T207,$P$106:$U$144,3),VLOOKUP(T207,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T207<Main!$L$4),VLOOKUP(T207,$P$106:$U$144,4),VLOOKUP(T207,$P$106:$U$144,5))","v":31550},{"$f":"EXACT(U207,V207)","v":false}]
[{"$nulls":19},{"$f":"MIN(IF($B$19>T207,$B$19,$C$9),IF($P$19>T207,$P$19,$C$9),IF($B$24>T207,$B$24,$C$9),IF($P$24>T207,$P$24,$C$9),IF($B$23>T207,$B$23,$C$9),IF($P$23>T207,$P$23,$C$9),IF($P$9>T207,$P$9,$Q$9),DATE(YEAR(T207),MONTH(T207)+1,1))","v":"2013-04-01"},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T208<Main!$L$4),VLOOKUP(T208,$P$106:$U$144,3),VLOOKUP(T208,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T208<Main!$L$4),VLOOKUP(T208,$P$106:$U$144,4),VLOOKUP(T208,$P$106:$U$144,5))","v":31550},{"$f":"EXACT(U208,V208)","v":false}]
[{"$nulls":19},{"$f":"MIN(IF($B$19>T208,$B$19,$C$9),IF($P$19>T208,$P$19,$C$9),IF($B$24>T208,$B$24,$C$9),IF($P$24>T208,$P$24,$C$9),IF($B$23>T208,$B$23,$C$9),IF($P$23>T208,$P$23,$C$9),IF($P$9>T208,$P$9,$Q$9),DATE(YEAR(T208),MONTH(T208)+1,1))","v":"2013-04-01"},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T209<Main!$L$4),VLOOKUP(T209,$P$106:$U$144,3),VLOOKUP(T209,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T209<Main!$L$4),VLOOKUP(T209,$P$106:$U$144,4),VLOOKUP(T209,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T210<Main!$L$4),VLOOKUP(T210,$P$106:$U$144,3),VLOOKUP(T210,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T210<Main!$L$4),VLOOKUP(T210,$P$106:$U$144,4),VLOOKUP(T210,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T211<Main!$L$4),VLOOKUP(T211,$P$106:$U$144,3),VLOOKUP(T211,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T211<Main!$L$4),VLOOKUP(T211,$P$106:$U$144,4),VLOOKUP(T211,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T212<Main!$L$4),VLOOKUP(T212,$P$106:$U$144,3),VLOOKUP(T212,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T212<Main!$L$4),VLOOKUP(T212,$P$106:$U$144,4),VLOOKUP(T212,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T213<Main!$L$4),VLOOKUP(T213,$P$106:$U$144,3),VLOOKUP(T213,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T213<Main!$L$4),VLOOKUP(T213,$P$106:$U$144,4),VLOOKUP(T213,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T214<Main!$L$4),VLOOKUP(T214,$P$106:$U$144,3),VLOOKUP(T214,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T214<Main!$L$4),VLOOKUP(T214,$P$106:$U$144,4),VLOOKUP(T214,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T215<Main!$L$4),VLOOKUP(T215,$P$106:$U$144,3),VLOOKUP(T215,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T215<Main!$L$4),VLOOKUP(T215,$P$106:$U$144,4),VLOOKUP(T215,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T216<Main!$L$4),VLOOKUP(T216,$P$106:$U$144,3),VLOOKUP(T216,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T216<Main!$L$4),VLOOKUP(T216,$P$106:$U$144,4),VLOOKUP(T216,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T217<Main!$L$4),VLOOKUP(T217,$P$106:$U$144,3),VLOOKUP(T217,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T217<Main!$L$4),VLOOKUP(T217,$P$106:$U$144,4),VLOOKUP(T217,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T218<Main!$L$4),VLOOKUP(T218,$P$106:$U$144,3),VLOOKUP(T218,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T218<Main!$L$4),VLOOKUP(T218,$P$106:$U$144,4),VLOOKUP(T218,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T219<Main!$L$4),VLOOKUP(T219,$P$106:$U$144,3),VLOOKUP(T219,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T219<Main!$L$4),VLOOKUP(T219,$P$106:$U$144,4),VLOOKUP(T219,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T220<Main!$L$4),VLOOKUP(T220,$P$106:$U$144,3),VLOOKUP(T220,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T220<Main!$L$4),VLOOKUP(T220,$P$106:$U$144,4),VLOOKUP(T220,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T221<Main!$L$4),VLOOKUP(T221,$P$106:$U$144,3),VLOOKUP(T221,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T221<Main!$L$4),VLOOKUP(T221,$P$106:$U$144,4),VLOOKUP(T221,$P$106:$U$144,5))","v":31550},false]
[{"$nulls":19},"2013-04-01",{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T222<Main!$L$4),VLOOKUP(T222,$P$106:$U$144,3),VLOOKUP(T222,$P$106:$U$144,2))","v":32260},{"$f":"IF(AND(Main!$H$7>=DATE(2011,1,1),OR(Main!$AN$10=2,Main!$AN$10=5),T222<Main!$L$4),VLOOKUP(T222,$P$106:$U$144,4),VLOOKUP(T222,$P$106:$U$144,5))","v":31550},false]

{"sheet":"SB","index":4,"n_rows":91,"n_cols":54,"rows_kept":91,"merged":[[0,0,0,10],[2,1,2,4],[2,5,2,10],[3,3,3,4],[3,5,3,7],[4,3,4,4],[5,1,5,4],[5,5,5,8],[6,1,6,4],[6,5,6,8],[7,1,7,4],[7,5,7,8],[8,4,8,5],[8,6,8,7],[8,9,8,10],[16,1,16,4],[17,5,17,6],[17,7,17,8],[17,9,17,10],[19,3,20,3],[19,5,19,6],[19,7,19,8],[19,9,19,10],[20,5,20,6],[20,7,20,8],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,1,28,4],[31,1,31,3],[34,2,34,3],[39,5,39,6],[39,7,39,8],[39,9,39,10],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,2,45,4],[47,5,47,6],[47,7,47,8],[47,9,47,10],[48,2,48,3],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[60,2,60,4],[61,2,61,4],[62,3,62,4],[63,3,63,4],[64,2,64,4],[65,1,65,4],[66,1,66,3],[67,1,67,3],[72,2,72,4],[73,2,73,3],[74,2,74,3],[75,1,75,4],[76,1,76,4],[81,1,81,4],[84,0,84,8],[85,0,85,10],[86,0,86,10],[88,6,88,8],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,2,93,3],[94,2,94,3],[95,2,95,3],[96,2,96,3]]}
[{"$f":"CONCATENATE(\"INCOME TAX RETURN FOR THE FINANCIAL  YEAR \",Main!CC8)","v":"INCOME TAX RETURN FOR THE FINANCIAL  YEAR 2012-2013"}]
[]
[1,"Name of the employee",{"$nulls":3},{"$f":"Main!BZ25","v":"Sri: ******************"}]
[null,null,"a)","Sex :",null,{"$f":"Main!CC25","v":"Male"}]
[null,null,"a)",{"$f":"CONCATENATE(\" Age  ( Date of Birth \",TEXT(I!$B$2,\"DD-MM-YYYY\"),\" )\",)","v":" Age  ( Date of Birth 01-06-1977 )"},null,{"$f":"INT(DAYS360(I!B2,TODAY())/360)","v":35},"Years",{"$nulls":4},1]
[2,"Designation ",{"$nulls":3},{"$f":"Main!C5","v":"Professor"},{"$nulls":5},1]
[null,"Office Adress :",{"$nulls":3},{"$f":"Main!C6","v":"STPM Govt IASE, Nellore"},{"$nulls":5},1]
[null,"IDNO :",{"$nulls":3},{"$f":"Main!C10","v":"0822916"},{"$nulls":5},"1"]
[3,"Income Tax No. if already alloted:",null,null,"PAN :",null,{"$f":"Main!C11","v":"AALPI222B"},null,"TAN :",{"$f":"Main!C25","v":"HYDS19660E"},null,1]
[4,"INCOME RECEIPTS FOR THE YEAR :",{"$nulls":3},{"$f":"Main!CC8","v":"2012-2013"},{"$nulls":5},1,{"$nulls":3},1,"a)","a ","i)"]
[null,null,{"$f":"IF(G11=0,\"\",LOOKUP(M11,$P$10:$Q$21))","v":"a)"},{"$f":"Statement!$B$3","v":"BASIC PAY"},null,{"$f":"IF(G11=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"Statement!$B$27","v":399020},{"$nulls":4},{"$f":"IF(G11=0,\"\",1)","v":1},{"$f":"SUM($L$11:L11)","v":1},null,null,2,"b)","a + b ","ii)"]
[null,null,{"$f":"IF(G12=0,\"\",LOOKUP(M12,$P$10:$Q$21))","v":""},"CCA + PHCA + SCA",null,{"$f":"IF(G12=0,\"\",\"Rs:\")","v":""},{"$f":"SUM(Statement!J27,Statement!I27,Statement!M27)","v":0},{"$nulls":4},{"$f":"IF(G12=0,\"\",1)","v":""},{"$f":"SUM($L$11:L12)","v":1},null,null,3,"c)","a + b + c ","iii)"]
[null,null,{"$f":"IF(G13=0,\"\",LOOKUP(M13,$P$10:$Q$21))","v":"b)"},{"$f":"Statement!$D$3","v":"DA"},null,{"$f":"IF(G13=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"Statement!$D$27","v":281811},{"$nulls":4},{"$f":"IF(G13=0,\"\",1)","v":1},{"$f":"SUM($L$11:L13)","v":2},null,null,4,"d)","a + b + c + d ","iv)"]
[null,null,{"$f":"IF(G14=0,\"\",LOOKUP(M14,$P$10:$Q$21))","v":"c)"},{"$f":"Statement!$E$3","v":"HRA"},null,{"$f":"IF(G14=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"Statement!$E$27","v":39902},{"$nulls":4},{"$f":"IF(G14=0,\"\",1)","v":1},{"$f":"SUM($L$11:L14)","v":3},null,null,5,"e)","a + b + c + d + e ","v)"]
[null,null,{"$f":"IF(G15=0,\"\",LOOKUP(M15,$P$10:$Q$21))","v":""},"Others( AQI/PP + AHRA+IR+HMA+RA  etc)",null,{"$f":"IF(G15=0,\"\",\"Rs:\")","v":""},{"$f":"SUM(Statement!C27,Statement!F27,Statement!H27,Statement!K27,Statement!L27)","v":0},{"$nulls":4},{"$f":"IF(G15=0,\"\",1)","v":""},{"$f":"SUM($L$11:L15)","v":3},null,null,6,"f)","a + b + c + d + e + f ","vi)"]
[5,{"$f":"CONCATENATE(\"Gross Salary( \",VLOOKUP(M15,P10:R21,3),\")\")","v":"Gross Salary( a + b + c )"},{"$nulls":7},"Rs:",{"$f":"SUM(G11:G15)","v":720733},1,{"$nulls":3},7,"g)","a + b + c + d + e + f + g ","vii)"]
[6,"Incomes not included under the Head \"Salaries\"(Exemptions)",{"$nulls":9},1,{"$nulls":3},8,"h)","a + b + c + d + e + f + g + h ","viii)"]
[null,"A)","House Rent Allowance vis 10 (2A) 13( A)",null,null,"Gross",null,"Qualifyiing",null,"Exemption",null,1,{"$nulls":3},9,"i)","a + b + c + d + e + f + g + h + i","ix)"]
[null,null,"a)","Actual House Rent receieved",null,{"$f":"IF(G19=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"G14","v":39902},{"$nulls":4},1,{"$nulls":3},10,"j)","a + b + c + d + e + f + g + h + I + j ","x)"]
[null,null,"b)","Excess of House Rent Paid over & above of 10% of (Pay +DA )","Rent Paid PM","Rent Paid Per Year",null,"10% of Pay+DA",null,"Difference",null,1,{"$nulls":3},11,"k)","a + b + c + d + e + f + g + h + I + j + k ","xi)"]
[{"$nulls":4},{"$f":"IF(Main!C12=Main!CD28,0,Main!C13)","v":9000},{"$f":"IF(Main!C12=Main!CD28,0,ROUND(Main!C13*12,0))","v":108000},null,{"$f":"IF(Main!C12=Main!CD28,0,ROUND(SUM(G11,G13)*10%,0))","v":68083},null,"Rs:",{"$f":"IF(Main!C12=Main!CD28,0,F21-H21)","v":39917},1,{"$nulls":3},12,"l)",null,"xii)"]
[null,null,"c)","40 % of (Pay + DA )",null,{"$f":"IF(G22=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"(G11+G13)*40%","v":{"v":272332.4,"d":"272332"}},{"$nulls":4},1]
[null,null,"( Deduct  (a) , (b) or (c ) Which ever is less ) ",null,null,"Rs:",{"$f":"IF(K21>0,MIN(G19,K21,G22),0)","v":39902},"Rs:",{"$f":"MIN(G19,K21,G22)","v":39902},{"$f":"IF(B29=\"\",\"Rs:\",\"\")","v":"Rs:"},{"$f":"IF(J23=\"\",\"\",K29)","v":39902},1,{"$f":"SUM($L$23:L23)","v":1}]
[null,{"$f":"IF(G24=0,\"\",UPPER(LOOKUP(M24,$P$10:$Q$21)))","v":""},{"$f":"Main!N115","v":""},null,null,"",{"$f":"Main!H12","v":0},{"$f":"IF(I24=0,\"\",\"Rs:\")","v":""},{"$f":"Main!O115","v":0},null,null,{"$f":"IF(G24=0,\"\",1)","v":""},{"$f":"SUM($L$23:L24)","v":1},null,{"$f":"CONCATENATE(\" Excess of House Rent Paid over & above of 10% of (Pay +DA ) \",IF(Main!CA26=2,\"\",IF(Main!C12=Main!CD28,\"\",CONCATENATE(\"      =( Rs: \",Main!C13,\" X 12  - \",SUM(G11+G13),\" X 10%  = \",IF(SUM(Main!C13*12,-ROUND(SUM(G11+G13)*10%,0))>0,SUM(Main!C13*12,-ROUND(SUM(G11+G13)*10%,0)),0),\" )\"))))","v":" Excess of House Rent Paid over & above of 10% of (Pay +DA )       =( Rs: 9000 X 12  - 680831 X 10%  = 39917 )"}]
[null,{"$f":"IF(G25=0,\"\",UPPER(LOOKUP(M25,$P$10:$Q$21)))","v":""},{"$f":"Main!N116","v":""},null,null,"",{"$f":"Main!H13","v":0},"",{"$f":"Main!O116","v":0},null,null,{"$f":"IF(G25=0,\"\",1)","v":""},{"$f":"SUM($L$23:L25)","v":1}]
[null,{"$f":"IF(G26=0,\"\",UPPER(LOOKUP(M26,$P$10:$Q$21)))","v":""},{"$f":"Main!N117","v":""},null,null,"",{"$f":"Main!L12","v":0},"",{"$f":"Main!O117","v":0},null,null,{"$f":"IF(G26=0,\"\",1)","v":""},{"$f":"SUM($L$23:L26)","v":1}]
[null,{"$f":"IF(G27=0,\"\",UPPER(LOOKUP(M27,$P$10:$Q$21)))","v":""},{"$f":"Main!N118","v":""},null,null,"",{"$f":"Main!L13","v":0},"",{"$f":"Main!O118","v":0},null,null,{"$f":"IF(G27=0,\"\",1)","v":""},{"$f":"SUM($L$23:L27)","v":1}]
[null,{"$f":"IF(G28=0,\"\",UPPER(LOOKUP(M28,$P$10:$Q$21)))","v":""},{"$f":"IF(G28=0,\"\",Main!N122)","v":""},null,null,"",{"$f":"Main!P122","v":0},"",{"$f":"Main!O122","v":0},null,null,{"$f":"IF(G28=0,\"\",1)","v":""},{"$f":"SUM($L$23:L28)","v":1}]
[null,{"$f":"IF(SUM(G23:G28)=G23,\"\",CONCATENATE(\" Total Exemptions (  \",UPPER(VLOOKUP(M28,P10:R21,3)),\")\"))","v":""},{"$nulls":3},"Rs:",{"$f":"SUM(G23:G28)","v":39902},"Rs:",{"$f":"SUM(I23:I28)","v":39902},"Rs:",{"$f":"SUM(I23:I28)","v":39902},{"$f":"IF(K23=K29,\"\",1)","v":""}]
[7,"Balance ( 5-6 )",{"$nulls":7},"Rs:",{"$f":"SUM(K16,-K29)","v":680831},1]
[8,"Deductions :",{"$nulls":9},1]
[null,"Professional Tax u/s 16 III",{"$nulls":3},{"$f":"F22","v":"Rs:"},{"$f":"Statement!S27","v":2400},{"$nulls":4},1]
[9,"Income chargeable under the head 'salaries ( 7- 8 )",{"$nulls":7},"Rs:",{"$f":"SUM(K30,-G32)","v":678431},1]
[10,{"$f":"CONCATENATE(\"Income From other sources \",IF(Main!L40>0, CONCATENATE(\"( \",Main!J40,\" )\"),\"\"))","v":"Income From other sources "},{"$nulls":4},{"$f":"Main!J135","v":""},{"$f":"IF(I38=0,\"Rs:\",\"\")","v":"Rs:"},{"$nulls":3},1]
[null,{"$f":"IF(I35=0,\"\",LOOKUP(SUM($M$35:M35),$P$10:$Q$21))","v":""},{"$f":"IF(B35=\"\",\"\",\"Income from One House Property U/s 24B\")","v":""},{"$nulls":3},{"$f":"Main!J136","v":0},{"$f":"IF(L35=1,\"Rs:\",\"\")","v":""},{"$f":"Main!I139","v":0},null,null,{"$f":"IF(I35=0,\"\",1)","v":""},{"$f":"IF(I35=0,\"\",1)","v":""}]
[null,{"$f":"IF(I36=0,\"\",LOOKUP(SUM($M$35:M36),$P$10:$Q$21))","v":""},{"$f":"IF(B36=\"\",\"\",Main!J14)","v":""},{"$nulls":3},{"$f":"Main!J137","v":""},{"$f":"IF(L36=1,\"Rs:\",\"\")","v":""},{"$f":"IF(Main!F22=\"CPS\",Main!L14,0)","v":0},null,null,{"$f":"IF(AND(I35=0,I36=0,I37=0),\"\",1)","v":""},{"$f":"IF(I36=0,\"\",1)","v":""}]
[null,{"$f":"IF(I37=0,\"\",LOOKUP(SUM($M$35:M37),$P$10:$Q$21))","v":""},{"$f":"IF(B37=\"\",\"\",Main!F14)","v":""},{"$nulls":3},{"$f":"Main!J138","v":""},{"$f":"IF(L37=1,\"Rs:\",\"\")","v":""},{"$f":"Main!H14","v":0},null,null,{"$f":"IF(AND(I35=0,I37=0),\"\",1)","v":""},{"$f":"IF(I37=0,\"\",1)","v":""}]
[null,{"$f":"IF(I38=0,\"\",CONCATENATE(\"      Total (  \",VLOOKUP(SUM($M$35:M38),P10:R21,3),\")\"))","v":""},{"$nulls":4},{"$f":"Main!J139","v":""},{"$f":"IF(I38=0,\"\",\"Rs:\")","v":""},{"$f":"SUM(I35:I37)","v":0},null,null,{"$f":"IF(L36=\"\",\"\",1)","v":""}]
[11,"Gross total income (10 + 11) ",{"$nulls":7},"Rs:",{"$f":"SUM(K33,I38)","v":678431},1]
[12,"DEDUCTIONS UNDER CHAPTER VI - A",{"$nulls":3},"Gross",null,"Qualifyiing",null,"Deductable Amount",null,1]
[null,null,{"$f":"IF(G41=0,\"\",LOOKUP(M41,$P$10:$Q$21))","v":"a)"},"EWF & SWF",null,{"$f":"IF(G41=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"Statement!T27","v":70},"Rs:",{"$f":"G41","v":70},null,null,1,{"$f":"SUM($L$41:L41)","v":1}]
[null,null,{"$f":"IF(G42=0,\"\",LOOKUP(M42,$P$10:$Q$21))","v":""},{"$f":"Main!F129","v":""},null,"",{"$f":"Main!L29","v":0},{"$f":"IF(I42=0,\"\",\"Rs:\")","v":""},{"$f":"Main!J129","v":0},null,null,{"$f":"IF(G42=0,\"\",1)","v":""},{"$f":"SUM($L$41:L42)","v":1}]
[null,null,{"$f":"IF(G43=0,\"\",LOOKUP(M43,$P$10:$Q$21))","v":""},{"$f":"Main!F130","v":""},null,"",{"$f":"Main!L30","v":0},{"$f":"IF(I43=0,\"\",\"Rs:\")","v":""},{"$f":"Main!J130","v":0},null,null,{"$f":"IF(G43=0,\"\",1)","v":""},{"$f":"SUM($L$41:L43)","v":1}]
[null,null,{"$f":"IF(G44=0,\"\",LOOKUP(M44,$P$10:$Q$21))","v":""},{"$f":"Main!F131","v":""},null,"",{"$f":"Main!L31","v":0},{"$f":"IF(I44=0,\"\",\"Rs:\")","v":""},{"$f":"Main!J131","v":0},null,null,{"$f":"IF(G44=0,\"\",1)","v":""},{"$f":"SUM($L$41:L44)","v":1}]
[null,null,{"$f":"IF(G45=0,\"\",LOOKUP(M45,$P$10:$Q$21))","v":""},{"$f":"Main!F132","v":""},null,"",{"$f":"Main!L32","v":0},"Rs:",{"$f":"Main!L132","v":0},null,null,{"$f":"IF(G45=0,\"\",1)","v":""},{"$f":"SUM($L$41:L45)","v":1}]
[null,null,{"$f":"CONCATENATE(\" Total (  \",VLOOKUP(M45,P10:R21,3),\")\")","v":" Total (  a )"},null,null,"Rs:",{"$f":"SUM(G41:G45)","v":70},"Rs:",{"$f":"SUM(I41:I45)","v":70},"Rs:",{"$f":"SUM(I41:I45)","v":70},1]
[13,"Net Salary Income ( 11-12 )",{"$nulls":7},"Rs:",{"$f":"SUM(K39-K46)","v":678361},1]
[14,"SAVINGS UNDER SECTION 80 C/ 80CCC/80CCD",{"$nulls":5},"Gross Amount",null,"Deductable Amount",null,1]
[null,"A)","Section 80 C",{"$nulls":8},1]
[null,null,{"$f":"IF(G50=0,\"\",LOOKUP(M50,$P$10:$Q$21))","v":"a)"},{"$f":"IF(Main!F22=Main!CA24,\"CSS\",CONCATENATE(Main!F22,\" ( No: \",Main!H22,\" )\"))","v":"GPF ( No:  )"},null,{"$f":"IF(G50=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"IF(Main!F22=Main!CA24,Statement!P27,Statement!O27)","v":30896},{"$f":"IF(I50=0,\"\",\"Rs:\")","v":""},{"$nulls":3},{"$f":"IF(G50=0,\"\",1)","v":1},{"$f":"SUM($L$50:L50)","v":1}]
[null,null,"b)",{"$f":"CONCATENATE(Statement!Q3,\" ( No: \",Main!H23,\" )\")","v":"APGLI ( No:  )"},null,{"$f":"IF(G51=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"Statement!Q27","v":12000},{"$f":"IF(I51=0,\"\",\"Rs:\")","v":""},{"$nulls":3},{"$f":"IF(G51=0,\"\",1)","v":1},{"$f":"SUM($L$50:L51)","v":2}]
[null,null,"c)",{"$f":"Statement!R3","v":"G.I.S"},null,"Rs:",{"$f":"Statement!R27","v":1440},"",{"$nulls":3},{"$f":"IF(G52=0,\"\",1)","v":1},{"$f":"SUM($L$50:L52)","v":3}]
[null,null,"",{"$f":"IF(G53=0,\"\",Statement!U3)","v":""},null,"",{"$f":"Statement!U27","v":0},"",{"$nulls":3},"",{"$f":"SUM($L$50:L53)","v":3}]
[null,null,"d)",{"$f":"IF(G54=0,\"\",Main!A29)","v":"Tuition Fee- Two Children"},null,"Rs:",{"$f":"Main!D29","v":56000},"",{"$nulls":3},1,{"$f":"SUM($L$50:L54)","v":4}]
[null,null,"",{"$f":"IF(G55=0,\"\",Main!A30)","v":""},null,"",{"$f":"Main!D30","v":0},"",{"$nulls":3},"",{"$f":"SUM($L$50:L55)","v":4}]
[null,null,"",{"$f":"IF(G56=0,\"\",Main!A31)","v":""},null,"",{"$f":"Main!D31","v":0},"",{"$nulls":3},"",{"$f":"SUM($L$50:L56)","v":4}]
[null,null,"",{"$f":"IF(G57=0,\"\",Main!A32)","v":""},null,"",{"$f":"Main!D32","v":0},"",{"$nulls":3},"",{"$f":"SUM($L$50:L57)","v":4}]
[null,null,"",{"$f":"IF(G58=0,\"\",Main!A33)","v":""},null,"",{"$f":"Main!D33","v":0},"",{"$nulls":3},"",{"$f":"SUM($L$50:L58)","v":4}]
[null,null,"",{"$f":"IF(G59=0,\"\",Main!A34)","v":""},null,"",{"$f":"Main!D34","v":0},"",{"$nulls":3},"",{"$f":"SUM($L$50:L59)","v":4}]
[null,null,{"$f":"LOOKUP(M60,$P$10:$Q$21)","v":"e)"},{"$f":"Main!A35","v":"Others"},null,"",{"$f":"Main!D35","v":0},"Rs:",{"$f":"SUM(G50:G60)","v":100336},{"$f":"IF(K60=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"MIN(I60,100000)","v":100000},1,{"$f":"SUM($L$50:L60)","v":5}]
[null,"B)","Section 80CCC",null,null,"",null,"Rs:",{"$f":"Main!D36","v":0},{"$f":"IF(H61=\"\",\"\",\"Rs:\")","v":"Rs:"},{"$f":"MIN(I61,100000-K60)","v":0},1]
[null,"C)","Section 80CCD (CPS)",null,null,"",null,{"$f":"IF(I64=0,\"Rs:\",\"\")","v":"Rs:"},null,{"$f":"IF(H62=\"\",\"\",\"Rs:\")","v":"Rs:"},null,1]
[null,null,{"$f":"IF(G63=0,\"\",LOOKUP(M63,$P$10:$Q$21))","v":""},{"$f":"IF(C63=\"\",\"\",\"Employees / Self Employed Contribution\")","v":""},null,"",{"$f":"IF(Main!F22=Main!CA24,Statement!O27,0)","v":0},"",{"$nulls":3},{"$f":"IF(Main!F22=\"CPS\",1,\"\")","v":""},{"$f":"SUM($L$63:L63)","v":0}]
[null,null,{"$f":"IF(G64=0,\"\",LOOKUP(M64,$P$10:$Q$21))","v":""},{"$f":"IF(C64=\"\",\"\",\"Employers Contribution\")","v":""},null,"",{"$f":"IF(Main!F22=Main!CA24,Main!L14,0)","v":0},"",{"$f":"SUM(G63:G64)","v":0},{"$f":"IF(H64=\"\",\"\",\"Rs:\")","v":""},{"$f":"IF(I64=0,0,MIN(I64,100000-SUM(K60:K61),2*ROUND(SUM(G11,G13)*10%,0)))","v":0},{"$f":"IF(Main!F22=\"CPS\",1,\"\")","v":""},{"$f":"SUM($L$63:L64)","v":0}]
[null,"D)","Section 80 CCG (RGESS)",null,null,"",null,"",{"$f":"Main!D37","v":0},{"$f":"IF(H65=\"\",\"\",\"Rs:\")","v":""},{"$f":"IF(K33>=1000000,0,MIN(ROUND(I65/2,0),25000))","v":0},1]
[null,"Total Savings ( A + B + C + D )",{"$nulls":5},"Rs:",{"$f":"SUM(I60:I65)","v":100336},"Rs:",{"$f":"SUM(K60:K65)","v":100000},1]
[15,"Taxable income ( 13- 14 )",{"$nulls":7},"Rs:",{"$f":"K47-K66","v":{"v":578361,"d":"578,361"}},1,{"$nulls":29},"No Tax",{"$nulls":5},"Income Range","% of Tax","Income","Tax",null,"Tax",{"$f":"SUM(AY68:AY71)","v":45672}]
[16,"Tax on Income",{"$nulls":9},1,{"$nulls":29},200000,200000,250000,500000,{"$f":"CONCATENATE(\"Up To Rs:\",AV69)","v":"Up To Rs:200000"},{"$f":"CONCATENATE(AX68, \" X \", AW68,\"%  = \")","v":"200000 X 0%  = "},0,0,{"$f":"MIN(IF($K$67>=AV68,$K$67-AV68,0),AV69-AV68)","v":200000},{"$f":"ROUND(AX68*AW68%,0)","v":0},null,{"v":0.02,"d":"2%"},{"$f":"ROUND(BB67*2%,4)","v":913.44}]
[null,"A)","a)",{"$f":"AT68","v":"Up To Rs:200000"},"200000 X 0%  = ","Rs:",{"$f":"AY68","v":0},{"$nulls":4},1,{"$nulls":29},"M","F",65,85,{"$f":"CONCATENATE(\"From Rs: \",AV69+1,\" To \",AV70)","v":"From Rs: 200001 To 500000"},{"$f":"CONCATENATE(AX69, \" X \", AW69,\"%  = \")","v":"300000 X 10%  = "},{"$f":"IF(F5>=85,500000,IF(F5>=65,250000,IF(MID(F4,1,1)=\"F\",200000,200000)))","v":200000},10,{"$f":"MIN(IF($K$67>=AV69,$K$67-AV69,0),AV70-AV69)","v":300000},{"$f":"ROUND(AX69*AW69%,0)","v":30000},null,{"v":0.01,"d":"1%"},{"$f":"ROUND(BB67*1%,4)","v":456.72}]
[null,null,"b)","From Rs: 200001 To 500000","300000 X 10%  = ","Rs:",{"$f":"AY69","v":30000},{"$nulls":4},1,{"$nulls":29},{"$f":"IF(K67>800000,92000+(K67-800000)*30%,IF(K67>500000,32000+(K67-500000)*20%,IF(K67>180000,0+(K67-180000)*10%,\"NIL\")))","v":47672.2},{"$f":"IF(K67>800000,91000+(K67-800000)*30%,IF(K67>500000,31000+(K67-500000)*20%,IF(K67>190000,0+(K67-190000)*10%,\"NIL\")))","v":46672.2},{"$f":"IF(K67>800000,85000+(K67-800000)*30%,IF(K67>500000,25000+(K67-500000)*20%,IF(K67>250000,0+(K67-250000)*10%,\"NIL\")))","v":40672.2},{"$f":"IF(K67>800000,60000+(K67-800000)*30%,IF(K67>500000,0+(K67-500000)*20%,\"NIL\"))","v":15672.2},{"$f":"IF(F5>=80,CONCATENATE(\"Above Rs: \",AV70+1),CONCATENATE(\"From Rs: \",AV70+1,\" To \",AV71))","v":"From Rs: 500001 To 1000000"},{"$f":"CONCATENATE(AX70, \" X \", AW70,\"%  = \")","v":"78361 X 20%  = "},500000,20,{"$f":"MIN(IF($K$67>=AV70,$K$67-AV70,0),AV71-AV70)","v":78361},{"$f":"ROUND(AX70*AW70%,0)","v":15672},null,"Total",{"$f":"ROUND(SUM(BB67:BB69),0)","v":47042}]
[null,null,"c)","From Rs: 500001 To 1000000","78361 X 20%  = ","Rs:",{"$f":"AY70","v":15672},{"$nulls":4},1,{"$nulls":33},{"$f":"IF(F5>=80,\"\",CONCATENATE(\"Above Rs : \",AV71+1))","v":"Above Rs : 1000001"},{"$f":"IF(F5>=80,\"\",CONCATENATE(AX71,\" X \",AW71,\"%  = \"))","v":"0 X 30%  = "},1000000,30,{"$f":"IF($K$67>=AV71,$K$67-AV71,0)","v":0},{"$f":"ROUND(AX71*AW71%,0)","v":0}]
[null,null,{"$f":"IF(D72=\"\",\"\",\"d)\")","v":"d)"},"Above Rs : 1000001","0 X 30%  = ","Rs:",{"$f":"AY71","v":0},{"$nulls":4},1]
[null,null,{"$f":"CONCATENATE(\"Total             (a) + (b) + ( c ) \",IF(C72=\"\",\"\",\"  +  (d) \"),\"  = \")","v":"Total             (a) + (b) + ( c )   +  (d)   = "},null,null,"Rs:",{"$f":"SUM(G69:G72)","v":45672},"Rs:",{"$f":"IF(SUM(G69:G72)=0,\"NIL\",SUM(G69:G72))","v":{"v":45672,"d":"45672.00"}},null,null,1]
[null,"B)","Education cess on Income Tax",null,{"$f":"CONCATENATE(I73, \" X  2 %  = \")","v":"45672 X  2 %  = "},"Rs:",{"$f":"IF(I73=\"NIL\",\"NIL\",I73*2%)","v":913.44},{"$nulls":4},1]
[null,"C)","Secondary and Higher Education Cess on income Tax",null,{"$f":"CONCATENATE(I73, \" X  1 %  = \")","v":"45672 X  1 %  = "},"Rs:",{"$f":"IF(I73=\"NIL\",\"NIL\",I73*1%)","v":456.72},"Rs:",{"$f":"IF(SUM(G69:G72)=0,\"NIL\",ROUND(SUM(G74:G75),0))","v":{"v":1370,"d":"1370.00"}},null,null,1]
[null,{"$f":"CONCATENATE(\"Total Income Tax                                 ( A ) + ( B ) + ( C )  = \")","v":"Total Income Tax                                 ( A ) + ( B ) + ( C )  = "},{"$nulls":7},"Rs:",{"$f":"IF(I73=\"NIL\",\"NIL\",ROUND(SUM(I73,I75),0))","v":{"v":47042,"d":"47042.00"}},1]
[17,"Advance Tax Paid         ",{"$nulls":9},1]
[null,"a)","Q1","Apr-12  To  Jun-12                                                       Rs:",{"$f":"SUM('Advance Tax'!B3:B5)","v":{"v":0,"d":"0.00"}},{"$nulls":6},1]
[null,"b)","Q2","July-12  To Sep-12                                                     Rs:",{"$f":"SUM('Advance Tax'!B6:B8)","v":{"v":0,"d":"0.00"}},{"$nulls":6},1]
[null,"c)","Q3","Oct-12  To  Dec-12                                                      Rs:",{"$f":"SUM('Advance Tax'!B9:B11)","v":{"v":0,"d":"0.00"}},{"$nulls":6},1]
[null,"d)","Q4","Jan-13  To  Feb-13                                                      Rs:",{"$f":"SUM('Advance Tax'!B12:B13)","v":{"v":0,"d":"0.00"}},{"$nulls":6},1]
[null,"Total Advance Tax",{"$nulls":3},"Rs:",{"$f":"SUM(E78:E81)","v":{"v":0,"d":"0.00"}},"Rs:",{"$f":"G82","v":{"v":0,"d":"0.00"}},null,null,1]
[18,"Total tax to be paid (16-17)       (i.e, Feb -2013 Salary Bill Payable in March-2013)",{"$nulls":7},"Rs:",{"$f":"IF(I82=0,K76,IF(I73=\"NIL\",-I82,K76-I82))","v":{"v":47042,"d":"47042.00"}},1]
[{"$nulls":11},1]
[{"$nulls":11},1]
[{"$f":"IF(OR(Main!CA26=1,K23=0),\"UNDERTAKING CERTIFICATE\",\"\")","v":"UNDERTAKING CERTIFICATE"},{"$nulls":10},1]
[{"$f":"IF(A86=\"\",\"\",CONCATENATE(\"                  This is to Certified that I ( \",Main!C4,\" ) have paid an amount of Rs: \",F21,\" /  - (  \",UPPER(Main!T284),\"RUPEES  ONLY ) towards House Rent for the year \",Main!CC8,\" ( @ Rs: \",E21,\" /- Permonth)\"))","v":"                  This is to Certified that I ( ****************** ) have paid an amount of Rs: 108000 /  - (  ONE  LAKH AND EIGHT THOUSAND  RUPEES  ONLY ) towards House Rent for the year 2012-2013 ( @ Rs: 9000 /- Permonth)"},{"$nulls":10},1]
[{"$nulls":11},1]
[{"$nulls":6},"Signature of the employee.",{"$nulls":4},1]
[{"$nulls":11},1]
[{"$nulls":11},1]

{"sheet":"Sheet1","index":5,"n_rows":11,"n_cols":14,"rows_kept":11,"hidden":true,"merged":[[0,1,0,6],[1,1,1,6],[2,1,2,6],[4,0,4,1],[5,2,5,12],[6,2,6,12],[7,2,7,12],[8,2,8,12],[9,2,9,12]]}
["Note:","1.Aggregate amount deductible lunder section 80C shall not exceed one lakh rupees",{"$nulls":5},{"$f":"IF(I1=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(K1=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(M1=0,\"\",\"Rs:\")","v":""}]
[null,"2. Aggregate amount deductible lunder the three sections i.e., 80C, 80CCC and Section 80CCD(1) shall not exceed Rs. 1,00,000/- . However the contribution made by the Central Government or any other employee to a pension scheme u/s 80CCD(2) shall be excluded from the limit of Rs.1,00,000/-  provided under this Section.",{"$nulls":5},{"$f":"IF(I2=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(K2=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(M2=0,\"\",\"Rs:\")","v":""}]
[null,"3 U/S 80CGG The amount of deduction is at 50% of amount invested in equity shares. However, the amount of deduction under this provision cannot exceed Rs. 25,000. If any deduction is claimed by a taxpayer under this section in any year, he shall not be entitled to any deduction under this section for any subsequent year."]
[]
["Note:-",{"$nulls":12},1]
[null,1,"If an assessee is employed under more than one employer during the year, each of the employers  shall issue Part A of the certificate in Form No. 16 pertaining to the period for which such assessee was employed with each of the employers. Part B may be issued by each of the  employers or the last employer at the option of the assessee.",{"$nulls":10},1]
[null,2,"Government deductors to enclose Annexure-A if tax is paid without production of an  income-tax challan and Annexure-B if tax is paid accomanied by an income-tax challan.",{"$nulls":10},1]
[null,3,"Non-Government deducto5rs to enclose Annexure-B",{"$nulls":10},1]
[null,4,"The deductor shall furnish the address of the Commissioner of Income-tax(TDS) having  jurisdiction as regards TDS statements of the assesee.",{"$nulls":10},1]
[null,5,"This Form shall be applicable only in respect of tax deducted on or after 1st day of April, 2010.",{"$nulls":10},1]
[{"$nulls":13},1]

{"sheet":"Statement","index":6,"n_rows":37,"n_cols":25,"rows_kept":37,"merged":[[0,0,0,22],[1,1,1,13],[1,14,1,22],[1,24,2,24],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[28,0,28,8],[28,16,28,21],[32,21,32,22]]}
[{"$f":"CONCATENATE(\"Statement of Annual Income of \", Main!BZ25,\",  \",Main!C5,\", \",Main!C6,\"  For the Financial Year   \",Main!CC8)","v":"Statement of Annual Income of Sri: ******************,  Professor, STPM Govt IASE, Nellore  For the Financial Year   2012-2013"}]
["Period","Earnings",{"$nulls":12},"Deductions",{"$nulls":9},"Net"]
["MONTH","BASIC PAY","AQI/FP","DA","HRA","AHRA","IR","HMA","PHCA","CCA","RA","Others","SCA","GROSS",{"$f":"IF(Main!$F$22=Main!$CA$20,Main!CA21,Main!F22)","v":"GPF"},"CSS","APGLI","G.I.S","P.T","E.W.F/ SWF",{"$f":"Main!F25","v":"LIC (SSS)"},"Advance Tax","Total Deductions","FILTER POINT"]
[{"$f":"Main!BL4","v":"2012-03-01"},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$O$3:$O$27)","v":31320},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$Q$3:$Q$27)","v":18166},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A4,W!$R$3:$R$27),VLOOKUP(A4,W!$B$2:$H$4,7,TRUE))","v":3132},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T3:T27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A4,W!$Z$3:$Z$27)","v":0},{"$f":"SUM(B4:M4)","v":52618},{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A4<Main!$L$6),N4<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B4,D4)*10%,0),LOOKUP(A4,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A4<Main!$L$6),N4<6400),0,LOOKUP(A4,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A4<Main!$L$6),N4<6400),0,LOOKUP(A4,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N4,W!$H$17:$I$22))","v":200},{"$f":"IF(A4=DATE(2012,3,1),Main!$H$26,IF(A4=DATE(2012,12,1),Main!$L$26,\"\"))","v":20},{"$f":"IF(OR(AND(Main!$AN$10=4,A4<Main!$L$6),N4<6000),0,LOOKUP(A4,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A4<Main!$L$6),N4<6000),0,LOOKUP(A4,'Advance Tax'!$A$3:$B$14))","v":0},{"$f":"SUM(O4:V4)","v":2340},{"$f":"IF(N4>0,1,\"\")","v":1},{"$f":"N4-W4","v":50278}]
[{"$f":"Main!BL5","v":"2012-04-01"},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$O$3:$O$27)","v":31320},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$Q$3:$Q$27)","v":18166},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A5,W!$R$3:$R$27),VLOOKUP(A5,W!$B$2:$H$4,7,TRUE))","v":3132},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T4:T28)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A5,W!$Z$3:$Z$27)","v":0},{"$f":"SUM(B5:M5)","v":52618},{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A5<Main!$L$6),N5<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B5,D5)*10%,0),LOOKUP(A5,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A5<Main!$L$6),N5<6400),0,LOOKUP(A5,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A5<Main!$L$6),N5<6400),0,LOOKUP(A5,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N5,W!$H$17:$I$22))","v":200},{"$f":"IF(A5=DATE(2012,3,1),Main!$H$26,IF(A5=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A5<Main!$L$6),N5<6000),0,LOOKUP(A5,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A5<Main!$L$6),N5<6000),0,LOOKUP(A5,'Advance Tax'!$A$3:$B$14))","v":0},{"$f":"SUM(O5:V5)","v":2320},{"$f":"IF(N5>0,1,\"\")","v":1},50298]
[{"$f":"Main!BL6","v":"2012-05-01"},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$O$3:$O$27)","v":31320},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$Q$3:$Q$27)","v":18166},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A6,W!$R$3:$R$27),VLOOKUP(A6,W!$B$2:$H$4,7,TRUE))","v":3132},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T5:T29)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A6,W!$Z$3:$Z$27)","v":0},52618,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A6<Main!$L$6),N6<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B6,D6)*10%,0),LOOKUP(A6,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A6<Main!$L$6),N6<6400),0,LOOKUP(A6,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A6<Main!$L$6),N6<6400),0,LOOKUP(A6,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N6,W!$H$17:$I$22))","v":200},{"$f":"IF(A6=DATE(2012,3,1),Main!$H$26,IF(A6=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A6<Main!$L$6),N6<6000),0,LOOKUP(A6,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A6<Main!$L$6),N6<6000),0,LOOKUP(A6,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,50298]
[{"$f":"Main!BL7","v":"2012-06-01"},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$O$3:$O$27)","v":31320},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$Q$3:$Q$27)","v":18166},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A7,W!$R$3:$R$27),VLOOKUP(A7,W!$B$2:$H$4,7,TRUE))","v":3132},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T6:T30)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A7,W!$Z$3:$Z$27)","v":0},52618,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A7<Main!$L$6),N7<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B7,D7)*10%,0),LOOKUP(A7,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A7<Main!$L$6),N7<6400),0,LOOKUP(A7,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A7<Main!$L$6),N7<6400),0,LOOKUP(A7,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N7,W!$H$17:$I$22))","v":200},{"$f":"IF(A7=DATE(2012,3,1),Main!$H$26,IF(A7=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A7<Main!$L$6),N7<6000),0,LOOKUP(A7,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A7<Main!$L$6),N7<6000),0,LOOKUP(A7,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,50298]
[{"$f":"Main!BL8","v":"2012-07-01"},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$Q$3:$Q$27)","v":18711},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A8,W!$R$3:$R$27),VLOOKUP(A8,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T7:T31)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A8,W!$Z$3:$Z$27)","v":0},54197,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A8<Main!$L$6),N8<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B8,D8)*10%,0),LOOKUP(A8,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A8<Main!$L$6),N8<6400),0,LOOKUP(A8,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A8<Main!$L$6),N8<6400),0,LOOKUP(A8,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N8,W!$H$17:$I$22))","v":200},{"$f":"IF(A8=DATE(2012,3,1),Main!$H$26,IF(A8=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A8<Main!$L$6),N8<6000),0,LOOKUP(A8,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A8<Main!$L$6),N8<6000),0,LOOKUP(A8,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,51877]
[{"$f":"Main!BL9","v":"2012-08-01"},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$Q$3:$Q$27)","v":20969},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A9,W!$R$3:$R$27),VLOOKUP(A9,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T8:T32)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A9,W!$Z$3:$Z$27)","v":0},56455,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A9<Main!$L$6),N9<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B9,D9)*10%,0),LOOKUP(A9,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A9<Main!$L$6),N9<6400),0,LOOKUP(A9,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A9<Main!$L$6),N9<6400),0,LOOKUP(A9,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N9,W!$H$17:$I$22))","v":200},{"$f":"IF(A9=DATE(2012,3,1),Main!$H$26,IF(A9=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A9<Main!$L$6),N9<6000),0,LOOKUP(A9,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A9<Main!$L$6),N9<6000),0,LOOKUP(A9,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,54135]
[{"$f":"Main!BL10","v":"2012-09-01"},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$Q$3:$Q$27)","v":20969},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A10,W!$R$3:$R$27),VLOOKUP(A10,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T9:T33)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A10,W!$Z$3:$Z$27)","v":0},56455,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A10<Main!$L$6),N10<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B10,D10)*10%,0),LOOKUP(A10,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A10<Main!$L$6),N10<6400),0,LOOKUP(A10,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A10<Main!$L$6),N10<6400),0,LOOKUP(A10,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N10,W!$H$17:$I$22))","v":200},{"$f":"IF(A10=DATE(2012,3,1),Main!$H$26,IF(A10=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A10<Main!$L$6),N10<6000),0,LOOKUP(A10,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A10<Main!$L$6),N10<6000),0,LOOKUP(A10,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,54135]
[{"$f":"Main!BL11","v":"2012-10-01"},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$Q$3:$Q$27)","v":20969},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A11,W!$R$3:$R$27),VLOOKUP(A11,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T10:T34)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A11,W!$Z$3:$Z$27)","v":0},56455,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A11<Main!$L$6),N11<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B11,D11)*10%,0),LOOKUP(A11,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A11<Main!$L$6),N11<6400),0,LOOKUP(A11,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A11<Main!$L$6),N11<6400),0,LOOKUP(A11,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N11,W!$H$17:$I$22))","v":200},{"$f":"IF(A11=DATE(2012,3,1),Main!$H$26,IF(A11=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A11<Main!$L$6),N11<6000),0,LOOKUP(A11,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A11<Main!$L$6),N11<6000),0,LOOKUP(A11,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,54135]
[{"$f":"Main!BL12","v":"2012-11-01"},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$Q$3:$Q$27)","v":20969},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A12,W!$R$3:$R$27),VLOOKUP(A12,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T11:T35)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A12,W!$Z$3:$Z$27)","v":0},56455,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A12<Main!$L$6),N12<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B12,D12)*10%,0),LOOKUP(A12,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A12<Main!$L$6),N12<6400),0,LOOKUP(A12,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A12<Main!$L$6),N12<6400),0,LOOKUP(A12,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N12,W!$H$17:$I$22))","v":200},{"$f":"IF(A12=DATE(2012,3,1),Main!$H$26,IF(A12=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A12<Main!$L$6),N12<6000),0,LOOKUP(A12,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A12<Main!$L$6),N12<6000),0,LOOKUP(A12,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,54135]
[{"$f":"Main!BL13","v":"2012-12-01"},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$Q$3:$Q$27)","v":23227},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A13,W!$R$3:$R$27),VLOOKUP(A13,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T12:T36)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A13,W!$Z$3:$Z$27)","v":0},58713,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A13<Main!$L$6),N13<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B13,D13)*10%,0),LOOKUP(A13,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A13<Main!$L$6),N13<6400),0,LOOKUP(A13,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A13<Main!$L$6),N13<6400),0,LOOKUP(A13,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N13,W!$H$17:$I$22))","v":200},{"$f":"IF(A13=DATE(2012,3,1),Main!$H$26,IF(A13=DATE(2012,12,1),Main!$L$26,\"\"))","v":50},{"$f":"IF(OR(AND(Main!$AN$10=4,A13<Main!$L$6),N13<6000),0,LOOKUP(A13,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A13<Main!$L$6),N13<6000),0,LOOKUP(A13,'Advance Tax'!$A$3:$B$14))","v":0},2370,1,56343]
[{"$f":"Main!BL14","v":"2013-01-01"},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$Q$3:$Q$27)","v":23227},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A14,W!$R$3:$R$27),VLOOKUP(A14,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T13:T37)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A14,W!$Z$3:$Z$27)","v":0},58713,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A14<Main!$L$6),N14<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B14,D14)*10%,0),LOOKUP(A14,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A14<Main!$L$6),N14<6400),0,LOOKUP(A14,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A14<Main!$L$6),N14<6400),0,LOOKUP(A14,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N14,W!$H$17:$I$22))","v":200},{"$f":"IF(A14=DATE(2012,3,1),Main!$H$26,IF(A14=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A14<Main!$L$6),N14<6000),0,LOOKUP(A14,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A14<Main!$L$6),N14<6000),0,LOOKUP(A14,'Advance Tax'!$A$3:$B$14))","v":0},2320,1,56393]
[{"$f":"Main!BL15","v":"2013-02-01"},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$O$3:$O$27)","v":32260},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$P$3:$P$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$Q$3:$Q$27)","v":23227},{"$f":"MIN(SUMIF(W!$K$3:$K$27,A15,W!$R$3:$R$27),VLOOKUP(A15,W!$B$2:$H$4,7,TRUE))","v":3226},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$S$3:$S$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,$A$4,W!T14:T38)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$U$3:$U$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$V$3:$V$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$W$3:$W$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$X$3:$X$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$Y$3:$Y$27)","v":0},{"$f":"SUMIF(W!$K$3:$K$27,A15,W!$Z$3:$Z$27)","v":0},58713,{"$f":"IF(Main!$F$22=Main!$CA$20,0,IF(OR(AND(Main!$AN$10=4,A15<Main!$L$6),N15<6500),0,IF(Main!$CA$24=Main!$F$22,ROUND(SUM(B15,D15)*10%,0),LOOKUP(A15,W!$H$25:$I$26))))","v":1000},null,{"$f":"IF(OR(AND(Main!$AN$10=4,A15<Main!$L$6),N15<6400),0,LOOKUP(A15,W!$H$28:$I$29))","v":1000},{"$f":"IF(OR(AND(Main!$AN$10=4,A15<Main!$L$6),N15<6400),0,LOOKUP(A15,W!$H$31:$I$32))","v":120},{"$f":"IF(OR(Main!$H$10=Main!$BH$4,Main!$H$10=Main!$BH$5),0,LOOKUP(N15,W!$H$17:$I$22))","v":200},{"$f":"IF(A15=DATE(2012,3,1),Main!$H$26,IF(A15=DATE(2012,12,1),Main!$L$26,\"\"))","v":""},{"$f":"IF(OR(AND(Main!$AN$10=4,A15<Main!$L$6),N15<6000),0,LOOKUP(A15,W!$H$34:$I$35))","v":0},{"$f":"IF(OR(AND(Main!$AN$10=4,A15<Main!$L$6),N15<6000),0,LOOKUP(A15,'Advance Tax'!$A$3:$B$14))","v":47042},49362,1,9351]
["Surender Leave",{"$f":"W!O28","v":15660},{"$f":"W!P28","v":0},{"$f":"W!Q28","v":9083},{"$f":"W!R28","v":1566},{"$f":"W!S28","v":0},{"$f":"W!T28","v":0},{"$f":"W!U28","v":0},{"$f":"W!V28","v":0},{"$f":"W!W28","v":0},{"$f":"W!X28","v":0},{"$f":"W!Y28","v":0},{"$f":"W!Z28","v":0},{"$f":"SUM(B16:M16)","v":26309},{"$nulls":8},0,1,26309]
["AAS Arrears ",{"$f":"W!AK55","v":0},{"$f":"W!AL55","v":0},{"$f":"W!AM55","v":0},{"$f":"W!AN55","v":0},{"$f":"W!AO55","v":0},{"$f":"W!AP55","v":0},{"$f":"W!AQ55","v":0},{"$f":"W!AR55","v":0},{"$f":"W!AS55","v":0},{"$f":"W!AT55","v":0},{"$f":"W!AU55","v":0},{"$f":"W!AV55","v":0},0,{"$f":"IF(Main!$F$22=Main!$CA$20,0,W!AX56)","v":0},{"$nulls":3},{"$f":"W!AY55","v":0},{"$nulls":3},0,"",0]
[{"$f":"IF(Main!AN10=4,\"DSC Fixation Arrears\",\"Promotion Fixation Arrears\")","v":"Promotion Fixation Arrears"},{"$f":"W!CD55","v":0},{"$f":"W!CE55","v":0},{"$f":"W!CF55","v":0},{"$f":"W!CG55","v":0},{"$f":"W!CH55","v":0},{"$f":"W!CI55","v":0},{"$f":"W!CJ55","v":0},{"$f":"W!CK55","v":0},{"$f":"W!CL55","v":0},{"$f":"W!CM55","v":0},{"$f":"W!CN55","v":0},{"$f":"W!CO55","v":0},0,{"$f":"W!CQ55","v":0},{"$nulls":3},{"$f":"W!CR55","v":0},{"$nulls":3},0,"",0]
["Preephonement Arrears",{"$nulls":12},0,{"$nulls":8},0,"",0]
["Preponement",{"$nulls":12},0,{"$nulls":8},0,"",0]
[{"$f":"IF(Main!H12>0,Main!F12,\"\")","v":""},{"$nulls":10},{"$f":"IF(Main!H12>0,Main!H12,\"\")","v":""},null,0,{"$nulls":8},0,"",0]
[{"$f":"IF(Main!H13>0,Main!F13,\"\")","v":""},{"$nulls":10},{"$f":"IF(Main!H13>0,Main!H13,\"\")","v":""},null,0,{"$nulls":8},0,"",0]
[{"$f":"IF(Main!L12>0,Main!J12,\"\")","v":""},{"$nulls":10},{"$f":"IF(Main!L12>0,Main!L12,\"\")","v":""},null,0,{"$nulls":8},0,"",0]
[{"$f":"IF(Main!L13>0,Main!J13,\"\")","v":""},{"$nulls":10},{"$f":"IF(Main!L13>0,Main!L13,\"\")","v":""},null,0,{"$nulls":8},0,"",0]
[{"$f":"W!K29","v":"DA Arrears From January-2012 TO July-2012"},null,null,{"$f":"W!Q29","v":16506},{"$nulls":9},16506,{"$f":"IF(Main!$F$22=Main!$CA$20,0,W!F58)","v":9864},{"$f":"IF(Main!$F$22=Main!$CA$20,0,W!G57)","v":0},{"$nulls":6},9864,1,6642]
[{"$f":"W!K30","v":"DA Arrears From July-2012 TO November-2012"},null,null,{"$f":"W!Q30","v":11290},{"$nulls":9},11290,{"$f":"IF(Main!$F$22=Main!$CA$20,0,W!H99)","v":9032},{"$nulls":7},9032,1,2258]
["TOTAL",{"$f":"SUM(B4:B21)","v":399020},{"$f":"SUM(C4:C26)","v":0},281811,39902,0,0,0,0,0,0,0,0,{"$f":"SUM(B27:M27)","v":720733},{"$f":"SUM(O4:O26)","v":30896},0,12000,1440,2400,70,0,47042,93848,1,626885]
[{"$nulls":13},1,{"$nulls":9},1]
["Signature of the Employee",{"$nulls":12},1,null,null,"Signature of the Drawing Officer",{"$nulls":6},1]
[{"$nulls":13},1]
[{"$nulls":13},1]
[{"$nulls":13},1]
[{"$nulls":13},{"$f":"EXACT(SUM(B27:M27),N27)","v":true},{"$nulls":7},{"$f":"EXACT(SUM(O27:V27),W27)","v":true},null,null,{"$f":"EXACT(SUM(N27,-W27),Y27)","v":true}]
[]
[]
[]
[{"$nulls":6},{"$f":"EXACT(SUM(G4:G15),SUM(W!T3:T27))","v":true}]

{"sheet":"16","index":7,"n_rows":121,"n_cols":16,"rows_kept":121,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,12],[3,0,3,12],[4,0,4,5],[4,6,4,12],[5,0,5,5],[5,6,5,12],[6,0,6,3],[6,4,6,5],[6,6,6,12],[7,0,7,3],[7,4,7,5],[7,6,7,12],[8,0,8,6],[8,7,9,9],[8,10,9,12],[9,0,10,6],[10,7,11,9],[10,10,10,11],[11,0,11,6],[11,10,11,11],[12,0,12,12],[13,0,13,2],[13,3,13,6],[13,7,13,10],[13,11,13,12],[14,0,14,2],[14,3,14,6],[14,7,14,10],[14,11,14,12],[15,0,15,2],[15,3,15,6],[15,7,15,10],[15,11,15,12],[16,0,16,2],[16,3,16,6],[16,7,16,10],[16,11,16,12],[17,0,17,2],[17,3,17,6],[17,7,17,10],[17,11,17,12],[18,0,18,6],[18,7,18,10],[18,11,18,12],[19,0,19,12],[20,0,20,12],[21,1,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,4],[26,1,26,5],[27,2,27,5],[28,2,28,5],[29,2,29,5],[30,2,30,5],[31,2,31,5],[32,2,32,5],[33,1,33,6],[34,1,34,4],[35,2,35,6],[36,2,36,6],[37,1,37,4],[38,1,38,6],[39,1,39,6],[40,1,40,5],[41,2,41,5],[42,2,42,5],[43,2,43,5],[44,1,44,6],[45,1,45,6],[46,1,46,6],[46,9,46,10],[46,11,46,12],[47,2,47,6],[48,3,48,6],[49,3,49,6],[50,3,50,6],[51,3,51,6],[52,3,52,6],[53,3,53,6],[54,3,54,6],[55,3,55,6],[56,3,56,6],[57,3,57,6],[58,3,58,6],[59,2,59,6],[60,2,60,6],[61,3,61,6],[62,3,62,6],[63,1,63,6],[63,7,63,8],[63,9,63,10],[63,11,63,12],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[66,2,66,3],[66,4,66,6],[67,2,67,3],[67,4,67,6],[68,2,68,3],[68,4,68,6],[69,2,69,3],[69,4,69,6],[70,1,70,6],[71,1,71,6],[72,1,72,6],[73,1,73,6],[74,1,74,6],[75,1,75,6],[76,1,76,6],[77,1,77,6],[78,1,78,6],[79,1,79,6],[80,0,80,12],[81,0,81,12],[83,0,83,2],[83,3,83,6],[83,7,83,12],[84,0,84,2],[84,3,84,6],[84,7,84,12],[85,0,85,2],[85,3,85,6],[85,7,85,12],[89,0,89,12],[90,0,90,12],[91,0,91,12],[92,0,93,0],[92,1,93,3],[92,4,92,12],[93,4,93,6],[93,7,93,9],[93,10,93,12],[94,1,94,3],[94,4,94,6],[94,7,94,9],[94,10,94,12],[95,1,95,3],[95,4,95,6],[95,7,95,9],[95,10,95,12],[96,1,96,3],[96,4,96,6],[96,7,96,9],[96,10,96,12],[97,1,97,3],[97,4,97,6],[97,7,97,9],[97,10,97,12],[98,1,98,3],[98,4,98,6],[98,7,98,9],[98,10,98,12],[99,1,99,3],[99,4,99,6],[99,7,99,9],[99,10,99,12],[100,1,100,3],[100,4,100,6],[100,7,100,9],[100,10,100,12],[101,1,101,3],[101,4,101,6],[101,7,101,9],[101,10,101,12],[102,1,102,3],[102,4,102,6],[102,7,102,9],[102,10,102,12],[103,1,103,3],[103,4,103,6],[103,7,103,9],[103,10,103,12],[104,1,104,3],[104,4,104,6],[104,7,104,9],[104,10,104,12],[105,1,105,3],[105,4,105,6],[105,7,105,9],[105,10,105,12],[106,1,106,3],[106,4,106,6],[106,7,106,9],[106,10,106,12],[108,0,108,12],[109,0,109,12],[110,0,110,12],[111,0,112,0],[111,1,112,5],[111,6,111,12],[112,6,112,8],[112,9,112,10],[112,11,112,12],[113,1,113,5],[113,6,113,8],[113,9,113,10],[113,11,113,12],[114,1,114,5],[114,6,114,8],[114,9,114,10],[114,11,114,12],[115,1,115,5],[115,6,115,8],[115,9,115,10],[115,11,115,12],[116,1,116,5],[116,6,116,8],[116,9,116,10],[116,11,116,12],[117,1,117,5],[117,6,117,8],[117,9,117,10],[117,11,117,12],[118,1,118,5],[118,6,118,8],[118,9,118,10],[118,11,118,12],[119,1,119,5],[119,6,119,8],[119,9,119,10],[119,11,119,12],[120,1,120,4],[120,6,120,8],[120,10,120,12]]}
["FORM NO.16"]
["[See rule 31(1)(a)]"]
["PART- A"]
["Certificate under section 203 of the Income-tax Act, 1961 for Tax deducted at source on Salary "]
["Name and address of the Employer",{"$nulls":5},"Name and designation of the employee"]
[{"$f":"UPPER(CONCATENATE(Main!BZ26,\", \",Main!C22,\", \",Main!C23))","v":"SRI: SURYANARAYANA BHARGAVA VADLAMANI, PRINCIPAL, STPM GOVT IASE, NELLORE"},{"$nulls":5},{"$f":"UPPER(CONCATENATE(Main!C4,\", \",Main!C5,\", \",Main!C6,\", \",Main!C8,\" \",Main!B8,\", \",Main!C7,\" \",Main!B7))","v":"******************, PROFESSOR, STPM GOVT IASE, NELLORE, NELLORE MANDAL, SRI POTTISREERAMULU NELLORE DISTRICT"},{"$nulls":6},"FILTER POINT"]
["PAN NO.of the Deductor",{"$nulls":3},"TAN No.of the Deductor",null,"PAN NO. of the Employee"]
["PANNOTREQD",{"$nulls":3},{"$f":"Main!C25","v":"HYDS19660E"},null,{"$f":"Main!C11","v":"AALPI222B"},{"$nulls":6},1]
["CIT (TDS)",{"$nulls":6},"Assessment Year",null,null,"Period",null,null,1]
["The Commissioner of Income Tax (TDS)\nRoom No. 411, Income Tax Towers, 10-2-3 A.C. Guard \n",{"$nulls":12},1]
[{"$nulls":7},"2013-2014",null,null,"From                                                                                                                                                                                                                         ",null,"To                                                                                                                                                                                                                         ",1]
["City  : Hyderabad                                           Pin Code: 500004",{"$nulls":9},"2012-04-01",null,"2012-03-31",1]
["Summary of tax deducted at source",{"$nulls":12},1]
["Quarter",null,null,"Receipt Numbers of original statements of TDS under sub-section (3) of section 200",{"$nulls":3},"Amount of tax deducted in respect of the employee",{"$nulls":3},"Amount of tax deposited remitted in respect of the employee",null,1]
["Q 1",null,null,{"$f":"'Advance Tax'!H3","v":"DBAXCOEF "},{"$nulls":3},{"$f":"SUM('Advance Tax'!D3:D5)","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"H15","v":{"v":0,"d":"0.00"}},null,1]
["Q 2",null,null,{"$f":"'Advance Tax'!H6","v":0},{"$nulls":3},{"$f":"SUM('Advance Tax'!D6:D8)","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"H16","v":{"v":0,"d":"0.00"}},null,1]
["Q 3",null,null,{"$f":"'Advance Tax'!H9","v":0},{"$nulls":3},{"$f":"SUM('Advance Tax'!D9:D11)","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"H17","v":{"v":0,"d":"0.00"}},null,1]
["Q 4",null,null,{"$f":"'Advance Tax'!H12","v":0},{"$nulls":3},{"$f":"SUM('Advance Tax'!D12:D14)","v":{"v":47042,"d":"47042.00"}},{"$nulls":3},{"$f":"H18","v":{"v":47042,"d":"47,042.00"}},null,1]
["Total",{"$nulls":6},{"$f":"SUM(H15:K18)","v":{"v":47042,"d":"47042.00"}},{"$nulls":3},{"$f":"SUM(L15:M18)","v":{"v":47042,"d":"47,042.00"}},null,1]
["PART- B (Refer Note 1)",{"$nulls":12},1]
["Details of Salary paid and any other income and tax deducted",{"$nulls":12},1]
[1,"Gross Salary ",{"$nulls":5},{"$f":"IF(I22=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"SB!K16","v":{"v":720733,"d":"720733.00"}},{"$f":"IF(K22=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(M22=0,\"\",\"Rs:\")","v":""},null,1]
[null,"(a) ","Salary as per provisions contained in section 17(1)",{"$nulls":4},"",null,"",null,"",null,1]
[null,"(b) ","Value of perquisites under section 17(2)(as per Form No. 12BA,wherever applicable)",{"$nulls":4},"",null,"",null,"",null,1]
[null,"(c) ","Profits in lieu of salary under section 17(3)(as per Form No. 12BA, wherever applicable)",{"$nulls":4},"",null,"",null,"",null,1]
[null,"(d) ","TOTAL",{"$nulls":4},"Rs:",{"$f":"SUM(I22:I25)","v":{"v":720733,"d":"720733.00"}},"Rs:",{"$f":"I26","v":{"v":720733,"d":"720733.00"}},"Rs:",{"$f":"K26","v":{"v":720733,"d":"720733.00"}},1]
[2,"Less: Exempted Allowance u/s 10",{"$nulls":4},"Rs","",null,"",null,"",null,1]
[null,{"$f":"IF(C28=\"\",\"\",VLOOKUP(LOWER(SB!B18),SB!$Q$10:$S$21,3,FALSE))","v":"i)"},{"$f":"SB!C18","v":"House Rent Allowance vis 10 (2A) 13( A)"},{"$nulls":3},{"$f":"SB!G23","v":39902},"Rs:",{"$f":"SB!I23","v":{"v":39902,"d":"39902.00"}},"",null,"",null,{"$f":"IF(I28=0,\"\",1)","v":1}]
[null,{"$f":"IF(C29=\"\",\"\",VLOOKUP(LOWER(SB!B24),SB!$Q$10:$S$21,3,FALSE))","v":""},{"$f":"SB!C24","v":""},{"$nulls":3},{"$f":"SB!G24","v":0},"",{"$f":"SB!I24","v":{"v":0,"d":"0.00"}},"",null,"",null,{"$f":"IF(I29=0,\"\",1)","v":""}]
[null,{"$f":"IF(C30=\"\",\"\",VLOOKUP(LOWER(SB!B25),SB!$Q$10:$S$21,3,FALSE))","v":""},{"$f":"SB!C25","v":""},{"$nulls":3},{"$f":"SB!G25","v":0},"",{"$f":"SB!I25","v":{"v":0,"d":"0.00"}},"",null,"",null,{"$f":"IF(I30=0,\"\",1)","v":""}]
[null,{"$f":"IF(C31=\"\",\"\",VLOOKUP(LOWER(SB!B26),SB!$Q$10:$S$21,3,FALSE))","v":""},{"$f":"SB!C26","v":""},{"$nulls":3},{"$f":"SB!G26","v":0},"",{"$f":"SB!I26","v":{"v":0,"d":"0.00"}},"",null,"",null,{"$f":"IF(I31=0,\"\",1)","v":""}]
[null,{"$f":"IF(C32=\"\",\"\",VLOOKUP(LOWER(SB!B27),SB!$Q$10:$S$21,3,FALSE))","v":""},{"$f":"SB!C27","v":""},{"$nulls":3},{"$f":"SB!G27","v":0},"",{"$f":"SB!I27","v":{"v":0,"d":"0.00"}},"",null,"",null,{"$f":"IF(I32=0,\"\",1)","v":""}]
[null,{"$f":"IF(C33=\"\",\"\",VLOOKUP(LOWER(SB!B28),SB!$Q$10:$S$21,3,FALSE))","v":""},{"$f":"SB!C28","v":""},{"$nulls":3},{"$f":"SB!G28","v":0},"",{"$f":"SB!I28","v":{"v":0,"d":"0.00"}},"Rs:",{"$f":"SUM(I28:I33)","v":{"v":39902,"d":"39902.00"}},"",null,1]
[3,"Balance(1-2) ",{"$nulls":5},"",null,"Rs:",{"$f":"SUM(M26-K33)","v":{"v":680831,"d":"680831.00"}},"",null,1]
[4,"Deductions U/s 16: ",{"$nulls":5},"",null,"",null,"",null,1]
[null,"(a) ","Entertainment allowance",{"$nulls":4},"",null,"",null,"",null,1]
[null,"(b)","Tax on employment",{"$nulls":4},"Rs:",{"$f":"SB!G32","v":{"v":2400,"d":"2400.00"}},"",null,"",null,1]
[5,"Aggregate of 4(a) to (b)",{"$nulls":5},"",null,"Rs:",{"$f":"SUM(I36:I37)","v":{"v":2400,"d":"2400.00"}},"",null,1]
[6,"Income chargeable under the head 'salaries'   (3-5) ",{"$nulls":5},"",null,"",null,"Rs:",{"$f":"SUM(K34-K38)","v":{"v":678431,"d":"678431.00"}},1]
[7,"Add: Any other income reported by the employee ",{"$nulls":5},"",null,"",null,"",null,1]
[null,"Income",{"$nulls":4},"Rs.","",null,"",null,"",null,1]
[null,{"$f":"IF(G42=0,\"\",VLOOKUP(SUM($N$42:N42),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!C35","v":""},{"$nulls":3},{"$f":"SB!I35","v":0},"",null,"",null,"",null,{"$f":"IF(G42=0,\"\",1)","v":""}]
[null,{"$f":"IF(G43=0,\"\",VLOOKUP(SUM($N$42:N43),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!C36","v":""},{"$nulls":3},{"$f":"SB!I36","v":0},"",null,"",null,"",null,{"$f":"IF(G43=0,\"\",1)","v":""}]
[null,{"$f":"IF(G44=0,\"\",VLOOKUP(SUM($N$42:N44),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!C37","v":""},{"$nulls":3},{"$f":"SB!I37","v":0},null,null,"",{"$f":"SUM(G42:G44)","v":{"v":0,"d":"0.00"}},null,null,1]
[8,"Gross total income (6+7) ",{"$nulls":5},{"$f":"IF(I45=0,\"\",\"Rs:\")","v":""},null,"",null,{"$f":"IF(M45=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"SUM(M39,K44)","v":{"v":678431,"d":"678431.00"}},1]
[9,"Deductions under Chapter VIA ",{"$nulls":5},"",null,"",null,{"$f":"IF(M46=0,\"\",\"Rs:\")","v":""},null,1]
["(A)"," U/s 80CCE {80C,80CCC , 80CCD (i) and 80CCD (ii) }            ",{"$nulls":5},"",null,"Gross Amount",null,"Deductible Amount Rs.",null,1]
[null,"a)",{"$f":"SB!C49","v":"Section 80 C"},{"$nulls":4},"",null,{"$f":"IF(K48=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(M48=0,\"\",\"Rs:\")","v":""},null,1]
[null,null,{"$f":"IF(I49=0,\"\",VLOOKUP(SUM($N$49:N49),SB!$P$10:$S$21,4,FALSE))","v":"i)"},{"$f":"SB!D50","v":"GPF ( No:  )"},{"$nulls":3},"Rs:",{"$f":"SB!G50","v":{"v":30896,"d":"30896.00"}},"",null,"",null,{"$f":"IF(I49=0,\"\",1)","v":1}]
[null,null,{"$f":"IF(I50=0,\"\",VLOOKUP(SUM($N$49:N50),SB!$P$10:$S$21,4,FALSE))","v":"ii)"},{"$f":"SB!D51","v":"APGLI ( No:  )"},{"$nulls":3},"Rs:",{"$f":"SB!G51","v":{"v":12000,"d":"12000.00"}},"",null,"",null,1]
[null,null,{"$f":"IF(I51=0,\"\",VLOOKUP(SUM($N$49:N51),SB!$P$10:$S$21,4,FALSE))","v":"iii)"},{"$f":"SB!D52","v":"G.I.S"},{"$nulls":3},"Rs:",{"$f":"SB!G52","v":{"v":1440,"d":"1440.00"}},"",null,"",null,1]
[null,null,{"$f":"IF(I52=0,\"\",VLOOKUP(SUM($N$49:N52),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!D53","v":""},{"$nulls":3},"",{"$f":"SB!G53","v":{"v":0,"d":"0.00"}},"",null,"",null,""]
[null,null,{"$f":"IF(I53=0,\"\",VLOOKUP(SUM($N$49:N53),SB!$P$10:$S$21,4,FALSE))","v":"iv)"},{"$f":"SB!D54","v":"Tuition Fee- Two Children"},{"$nulls":3},"Rs:",{"$f":"SB!G54","v":{"v":56000,"d":"56000.00"}},"",null,"",null,1]
[null,null,{"$f":"IF(I54=0,\"\",VLOOKUP(SUM($N$49:N54),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!D55","v":""},{"$nulls":3},"",{"$f":"SB!G55","v":{"v":0,"d":"0.00"}},"",null,"",null,""]
[null,null,{"$f":"IF(I55=0,\"\",VLOOKUP(SUM($N$49:N55),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!D56","v":""},{"$nulls":3},"",{"$f":"SB!G56","v":{"v":0,"d":"0.00"}},"",null,"",null,""]
[null,null,{"$f":"IF(I56=0,\"\",VLOOKUP(SUM($N$49:N56),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!D57","v":""},{"$nulls":3},"",{"$f":"SB!G57","v":{"v":0,"d":"0.00"}},"",null,"",null,""]
[null,null,{"$f":"IF(I57=0,\"\",VLOOKUP(SUM($N$49:N57),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!D58","v":""},{"$nulls":3},"",{"$f":"SB!G58","v":{"v":0,"d":"0.00"}},"",null,"",null,""]
[null,null,{"$f":"IF(I58=0,\"\",VLOOKUP(SUM($N$49:N58),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"SB!D59","v":""},{"$nulls":3},"",{"$f":"SB!G59","v":{"v":0,"d":"0.00"}},"",null,"",null,""]
[null,null,{"$f":"VLOOKUP(SUM($N$49:N59),SB!$P$10:$S$21,4,FALSE)","v":"v)"},{"$f":"SB!D60","v":"Others"},{"$nulls":3},"",{"$f":"SB!G60","v":{"v":0,"d":"0.00"}},{"$f":"SB!H60","v":"Rs:"},{"$f":"SB!I60","v":{"v":100336,"d":"100336.00"}},{"$f":"SB!J60","v":"Rs:"},{"$f":"SB!K60","v":{"v":100000,"d":"100000.00"}},1]
[null,"b)"," Section 80CCC",{"$nulls":4},"",{"$f":"SB!G61","v":{"v":0,"d":"0.00"}},{"$f":"SB!H61","v":"Rs:"},{"$f":"SB!I61","v":{"v":0,"d":"0.00"}},{"$f":"SB!J61","v":"Rs:"},{"$f":"SB!K61","v":{"v":0,"d":"0.00"}},1]
[null,"c) ","Section 80CCD CPS",{"$nulls":4},"",{"$f":"SB!G62","v":{"v":0,"d":"0.00"}},{"$f":"SB!H62","v":"Rs:"},{"$f":"SB!I62","v":{"v":0,"d":"0.00"}},{"$f":"SB!J62","v":"Rs:"},{"$f":"SB!K62","v":{"v":0,"d":"0.00"}},1]
[null,null,"I)",{"$f":"SB!D63","v":""},{"$nulls":3},"",{"$f":"SB!G63","v":{"v":0,"d":"0.00"}},{"$f":"SB!H63","v":""},{"$f":"SB!I63","v":{"v":0,"d":"0.00"}},{"$f":"SB!J63","v":{"v":0,"d":"0.00"}},{"$f":"SB!K63","v":{"v":0,"d":"0.00"}},1]
[null,null,"ii)",{"$f":"SB!D64","v":""},{"$nulls":3},"",{"$f":"SB!G64","v":{"v":0,"d":"0.00"}},{"$f":"SB!H64","v":""},{"$f":"SB!I64","v":{"v":0,"d":"0.00"}},{"$f":"SB!J64","v":""},{"$f":"SB!K64","v":{"v":0,"d":"0.00"}},1]
["B)","Other Sections (eg., 80D, 80DDB,80E,80G, 80 CCG etc) under Chapter VI-A",{"$nulls":5},"Gross Amount",null,"Qualifying amount",null,"Deductible Amount Rs.",null,1]
[null,{"$f":"IF(I65=0,\"\",VLOOKUP(SUM($N$65:N65),SB!$P$10:$S$21,4,FALSE))","v":"i)"},"Section 80G",null,{"$f":"SB!D41","v":"EWF & SWF"},null,null,{"$f":"IF(I65=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"SB!G41","v":{"v":70,"d":"70.00"}},{"$f":"IF(K65=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"SB!I41","v":{"v":70,"d":"70.00"}},{"$f":"IF(M65=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(I65=0,\"\",1)","v":1}]
[null,{"$f":"IF(I66=0,\"\",VLOOKUP(SUM($N$65:N66),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"IF(I66=0,\"\",CONCATENATE(\"Section \",Main!K129))","v":""},null,{"$f":"IF(I66=0,\"\",Main!F29)","v":""},null,null,{"$f":"IF(I66=0,\"\",\"Rs:\")","v":""},{"$f":"SB!G42","v":{"v":0,"d":"0.00"}},{"$f":"IF(K66=0,\"\",\"Rs:\")","v":""},{"$f":"SB!I42","v":{"v":0,"d":"0.00"}},{"$f":"IF(M66=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(I66=0,\"\",1)","v":""}]
[null,{"$f":"IF(I67=0,\"\",VLOOKUP(SUM($N$65:N67),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"IF(I67=0,\"\",CONCATENATE(\"Section \",Main!K130))","v":""},null,{"$f":"IF(I67=0,\"\",Main!F30)","v":""},null,null,{"$f":"IF(I67=0,\"\",\"Rs:\")","v":""},{"$f":"SB!G43","v":{"v":0,"d":"0.00"}},{"$f":"IF(K67=0,\"\",\"Rs:\")","v":""},{"$f":"SB!I43","v":{"v":0,"d":"0.00"}},{"$f":"IF(M67=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(I67=0,\"\",1)","v":""}]
[null,{"$f":"IF(I68=0,\"\",VLOOKUP(SUM($N$65:N68),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"IF(I68=0,\"\",CONCATENATE(\"Section \",Main!K131))","v":""},null,{"$f":"IF(I68=0,\"\",Main!F31)","v":""},null,null,{"$f":"IF(I68=0,\"\",\"Rs:\")","v":""},{"$f":"SB!G44","v":{"v":0,"d":"0.00"}},{"$f":"IF(K68=0,\"\",\"Rs:\")","v":""},{"$f":"SB!I44","v":{"v":0,"d":"0.00"}},{"$f":"IF(M68=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(I68=0,\"\",1)","v":""}]
[null,{"$f":"IF(I69=0,\"\",VLOOKUP(SUM($N$65:N69),SB!$P$10:$S$21,4,FALSE))","v":""},{"$f":"IF(I69=0,\"\",CONCATENATE(\"Section \",Main!K132))","v":""},null,{"$f":"IF(I69=0,\"\",Main!F32)","v":""},null,null,{"$f":"IF(I69=0,\"\",\"Rs:\")","v":""},{"$f":"SB!G45","v":{"v":0,"d":"0.00"}},{"$f":"IF(K69=0,\"\",\"Rs:\")","v":""},{"$f":"SB!I45","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I69=0,\"\",1)","v":""}]
[null,{"$f":"VLOOKUP(SUM($N$65:N70),SB!$P$10:$S$21,4,FALSE)","v":"ii)"},"Section 80 CCG ",null,"Rajiv Gandhi Equity Savings Scheme (RGESS)",null,null,{"$f":"SB!H65","v":""},{"$f":"SB!I65","v":{"v":0,"d":"0.00"}},{"$f":"SB!J65","v":""},{"$f":"SB!K65","v":{"v":0,"d":"0.00"}},{"$f":"IF(M70=0,\"\",\"Rs:\")","v":"Rs:"},{"$f":"SUM(K65:K70)","v":{"v":70,"d":"70.00"}},1]
[10,"Aggregate of deductible amount under Chap. VIA ",{"$nulls":5},{"$f":"IF(I71=0,\"\",\"Rs:\")","v":""},null,{"$f":"IF(K71=0,\"\",\"Rs:\")","v":""},null,"Rs:",{"$f":"SUM(M59,M60,M63,M70)","v":{"v":100070,"d":"100070.00"}},1]
[11,"Total Income",{"$nulls":5},"",null,"",null,"Rs:",{"$f":"M45-M71","v":{"v":578361,"d":"578361.00"}},1,null,{"$f":"EXACT(SB!K67,'16'!M72)","v":true}]
[12,"Tax on total income ",{"$nulls":5},"",null,"",null,"Rs:",{"$f":"SB!G73","v":{"v":45672,"d":"45672.00"}},1]
[13,"Education & cess @3% on col.no.12",{"$nulls":5},"",null,"",null,"Rs:",{"$f":"ROUND(M73*3%,0)","v":{"v":1370,"d":"1370.00"}},1]
[14,"Tax payable (12+13) ",{"$nulls":5},"",null,"",null,"Rs:",{"$f":"SUM(M73:M74)","v":{"v":47042,"d":"47042.00"}},1]
[15,"Less Relief U/s 89(1)(attach details)",{"$nulls":5},"",null,"",null,"",null,1]
[16,"Tax payable",{"$nulls":5},"",null,"",null,"Rs:",{"$f":"M75-M76","v":{"v":47042,"d":"47042.00"}},1]
[17,"Less:(a) Tax deducted at source U/s 192(1)",{"$nulls":5},"Rs:",{"$f":"SUM('Advance Tax'!B3:B14)","v":{"v":47042,"d":"47042.00"}},"",null,"",null,1]
[null,"(b)Tax paid by the employer on behalf of the employee U/s 192 (1A) on perquisited U/s 17 (2)",{"$nulls":5},"",null,"Rs:",{"$f":"SUM(I78:I79)","v":{"v":47042,"d":"47042.00"}},"",null,1]
[null,"TAX PAYABLE / REFUNDABLE (16-17)",{"$nulls":5},"",null,"",null,"Rs:",{"$f":"M77-K79","v":{"v":0,"d":"0.00"}},1]
["Verification",{"$nulls":12},1]
[{"$f":"CONCATENATE(\"          I \", Main!BZ26,\" \",  Main!BZ22, \" working in the capacity of \",UPPER(Main!C22),\", \",UPPER(Main!C23), \" do here by certify that the sum of Rs \",L19,\"/- ( Rs: \",UPPER(Main!T283),\" in words ) \", \"has been deducted  and deposited to the credit of the Central Governement. I further certifify that the information given about is true,\",\" complete and correct and is based on the books of account, documents, TDS statement ,TDS deposited and other available records.\")","v":"          I Sri: SURYANARAYANA BHARGAVA VADLAMANI  Son of  Sri VENKTARAMANA VADLAMANI working in the capacity of PRINCIPAL, STPM GOVT IASE, NELLORE do here by certify that the sum of Rs 47042/- ( Rs: FOURTY SEVEN THOUSAND AND FOURTY TWO in words ) has been deducted  and deposited to the credit of the Central Governement. I further certifify that the information given about is true, complete and correct and is based on the books of account, documents, TDS statement ,TDS deposited and other available records."},{"$nulls":12},1]
[{"$nulls":13},1]
["Place:-",null,null,{"$f":"Main!C23","v":"STPM Govt IASE, Nellore"},{"$nulls":9},1]
["Date:-",{"$nulls":6},"Signature of person responsible for deduction of tax",{"$nulls":5},1]
["Designation:",null,null,{"$f":"Main!C22","v":"Principal"},{"$nulls":3},{"$f":"CONCATENATE(\"Full Name: \",Main!BZ26)","v":"Full Name: Sri: SURYANARAYANA BHARGAVA VADLAMANI"},{"$nulls":5},1]
[{"$nulls":13},1]
[{"$nulls":13},1]
[{"$nulls":13},1]
["ANNEXURE-A",{"$nulls":12},1]
["DETAILS OF TAX DEDUCTED AND DEPOSITED IN THE CENT5RAL GOVERNMENT ACCOUNT THROUGH BOOK ENTRY",{"$nulls":12},1]
["(The Employer to provide payment wise details of tax deducted and deposited with respect to the employee)",{"$nulls":12},1]
["Sl.No","Tax Deposited in respefct on of the employee (Rs.)",null,null,"Book  Identification Number (BIN)",{"$nulls":8},1]
[{"$nulls":4},"Receipt Numbers of  Form No 24G",null,null,"DDO Sequence Number in the Book Adjustment Mini Statement",null,null,"Date on which tax deposited (dd/mm/yy)",null,null,1]
[{"$f":"SUM($N$95:N95)","v":1},{"$f":"IF('Advance Tax'!D3>0,'Advance Tax'!D3,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E3>0,'Advance Tax'!E3,\"\")","v":2021247},null,null,{"$f":"IF(E95=\"\",\"\",'Advance Tax'!F3)","v":"00018"},null,null,{"$f":"IF(E95=\"\",\"\",'Advance Tax'!G3)","v":"2012-04-30"},null,null,1]
[{"$f":"SUM($N$95:N96)","v":2},{"$f":"IF('Advance Tax'!D4>0,'Advance Tax'!D4,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E4>0,'Advance Tax'!E4,\"\")","v":3021248},null,null,{"$f":"IF(E96=\"\",\"\",'Advance Tax'!F4)","v":"00049"},null,null,{"$f":"IF(E96=\"\",\"\",'Advance Tax'!G4)","v":"2012-05-31"},null,null,1]
[{"$f":"SUM($N$95:N97)","v":3},{"$f":"IF('Advance Tax'!D5>0,'Advance Tax'!D5,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E5>0,'Advance Tax'!E5,\"\")","v":4021249},null,null,{"$f":"IF(E97=\"\",\"\",'Advance Tax'!F5)","v":"00009"},null,null,{"$f":"IF(E97=\"\",\"\",'Advance Tax'!G5)","v":"2012-06-30"},null,null,1]
[{"$f":"SUM($N$95:N98)","v":4},{"$f":"IF('Advance Tax'!D6>0,'Advance Tax'!D6,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E6>0,'Advance Tax'!E6,\"\")","v":"0021254"},null,null,{"$f":"IF(E98=\"\",\"\",'Advance Tax'!F6)","v":"00028"},null,null,{"$f":"IF(E98=\"\",\"\",'Advance Tax'!G6)","v":"2012-07-31"},null,null,1]
[{"$f":"SUM($N$95:N99)","v":5},{"$f":"IF('Advance Tax'!D7>0,'Advance Tax'!D7,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E7>0,'Advance Tax'!E7,\"\")","v":3021250},null,null,{"$f":"IF(E99=\"\",\"\",'Advance Tax'!F7)","v":"00003"},null,null,{"$f":"IF(E99=\"\",\"\",'Advance Tax'!G7)","v":"2012-08-31"},null,null,1]
[{"$f":"SUM($N$95:N100)","v":6},{"$f":"IF('Advance Tax'!D8>0,'Advance Tax'!D8,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E8>0,'Advance Tax'!E8,\"\")","v":5021252},null,null,{"$f":"IF(E100=\"\",\"\",'Advance Tax'!F8)","v":"00026"},null,null,{"$f":"IF(E100=\"\",\"\",'Advance Tax'!G8)","v":"2012-09-30"},null,null,1]
[{"$f":"SUM($N$95:N101)","v":7},{"$f":"IF('Advance Tax'!D9>0,'Advance Tax'!D9,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E9>0,'Advance Tax'!E9,\"\")","v":6021253},null,null,{"$f":"IF(E101=\"\",\"\",'Advance Tax'!F9)","v":"00052"},null,null,{"$f":"IF(E101=\"\",\"\",'Advance Tax'!G9)","v":"2012-10-31"},null,null,1]
[{"$f":"SUM($N$95:N102)","v":8},{"$f":"IF('Advance Tax'!D10>0,'Advance Tax'!D10,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E10>0,'Advance Tax'!E10,\"\")","v":""},null,null,{"$f":"IF(E102=\"\",\"\",'Advance Tax'!F10)","v":""},null,null,{"$f":"IF(E102=\"\",\"\",'Advance Tax'!G10)","v":""},null,null,1]
[{"$f":"SUM($N$95:N103)","v":9},{"$f":"IF('Advance Tax'!D11>0,'Advance Tax'!D11,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E11>0,'Advance Tax'!E11,\"\")","v":""},null,null,{"$f":"IF(E103=\"\",\"\",'Advance Tax'!F11)","v":""},null,null,{"$f":"IF(E103=\"\",\"\",'Advance Tax'!G11)","v":""},null,null,1]
[{"$f":"SUM($N$95:N104)","v":10},{"$f":"IF('Advance Tax'!D12>0,'Advance Tax'!D12,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E12>0,'Advance Tax'!E12,\"\")","v":""},null,null,{"$f":"IF(E104=\"\",\"\",'Advance Tax'!F12)","v":""},null,null,{"$f":"IF(E104=\"\",\"\",'Advance Tax'!G12)","v":""},null,null,1]
[{"$f":"SUM($N$95:N105)","v":11},{"$f":"IF('Advance Tax'!D13>0,'Advance Tax'!D13,\"\")","v":""},null,null,{"$f":"IF('Advance Tax'!E13>0,'Advance Tax'!E13,\"\")","v":""},null,null,{"$f":"IF(E105=\"\",\"\",'Advance Tax'!F13)","v":""},null,null,{"$f":"IF(E105=\"\",\"\",'Advance Tax'!G13)","v":""},null,null,1]
[{"$f":"SUM($N$95:N106)","v":12},{"$f":"IF('Advance Tax'!D14>0,'Advance Tax'!D14,\"\")","v":47042},null,null,{"$f":"IF('Advance Tax'!E14>0,'Advance Tax'!E14,\"\")","v":""},null,null,{"$f":"IF(E106=\"\",\"\",'Advance Tax'!F14)","v":""},null,null,{"$f":"IF(E106=\"\",\"\",'Advance Tax'!G14)","v":""},null,null,1]
["Total",{"$f":"SUM(B95:D106)","v":47042},{"$nulls":11},1]
[{"$nulls":13},1]
["ANNEXURE-B",{"$nulls":12},1]
["DETAILS OF TAX DEDUCTED  AND DEPOSITED IN THE CENTRAL GOVERNMENT ACCOUNT THROUGH CHALLAN",{"$nulls":12},1]
["(The Employer to provide payment wise details of tax deducted and deposited with respect to employee)",{"$nulls":12},1]
["Sl.No","Tax Deposited in respect on of the employee (Rs.)",{"$nulls":4},"Challan Identification Number ( C I N )",{"$nulls":6},1]
[{"$nulls":6},"BSR Code of the Bank Branch",null,null,"Date on which tax deposited  (dd/mm/yy)",null,"Challan Serial Number",null,1]
[{"$nulls":13},1]
[{"$nulls":13},1]
[{"$nulls":13},1]
[]
[]
[null," "]
["Total",{"$nulls":12},1]
[{"$nulls":13},1]

{"sheet":"Rent Receipt","index":8,"n_rows":10,"n_cols":22,"rows_kept":10,"merged":[[0,0,0,18],[2,0,2,18],[7,2,7,5],[8,2,10,7]]}
["RENT RECEIPT"]
[]
[{"$f":"CONCATENATE(\"                Received a sum of Rs: \",Main!S284, \" /-  ( \", UPPER(Main!T284), \" RUPEES ONLY ) \", IF('Rent Receipt'!V5>0,CONCATENATE('Rent Receipt'!U5,\": \",'Rent Receipt'!V5,\" \",'Rent Receipt'!U6,\": \",'Rent Receipt'!V6),\" Amount \"),\" being  the  rent Rs: \", Main!C13,\" /- per month for  the  period  of Mar-2012 to Feb-2013 from \", Main!BZ25,\" in  respect  of \", Main!B15, \" \",Main!C15,\", \",Main!C16,\", \",Main!C17,\", \",Main!C19, \" Mandal , \",Main!C18,\" District. \")","v":"                Received a sum of Rs: 108000 /-  ( ONE  LAKH AND EIGHT THOUSAND   RUPEES ONLY )  Amount  being  the  rent Rs: 9000 /- per month for  the  period  of Mar-2012 to Feb-2013 from Sri: ****************** in  respect  of House No: _______________________, ________________________, ___________________________, Nellore Mandal , Sri Pottisreeramulu Nellore District. "}]
[]
[{"$nulls":20},"Cheque No"]
[{"$nulls":20},"Date"]
[{"$nulls":20},"Name of the Owner","__________________"]
["Date:",null,{"$f":"V8","v":"______________"},{"$nulls":6},"Signature of the Land lord",{"$nulls":10},"Signature Date","______________"]
["Place:",null,{"$f":"PROPER(Main!C17)","v":"___________________________"},{"$nulls":6},"(Owner of the house)"]
[{"$nulls":9},{"$f":"CONCATENATE(\"Full Name: \",UPPER(V7))","v":"Full Name: __________________"}]

{"sheet":"Form No 10i","index":9,"n_rows":27,"n_cols":10,"rows_kept":27,"merged":[[0,0,0,6],[1,0,1,6],[2,1,2,3],[2,4,2,6],[3,1,6,3],[3,4,3,6],[4,4,4,6],[5,4,5,6],[5,8,7,8],[5,9,7,9],[6,4,6,6],[7,1,7,3],[7,4,7,6],[8,1,8,3],[8,4,8,6],[9,1,9,3],[9,4,9,6],[10,1,10,3],[10,4,10,6],[11,1,12,3],[11,4,11,6],[12,4,12,6],[13,0,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[18,4,18,6],[19,4,19,6],[20,4,20,6],[22,1,22,6],[24,4,24,6],[25,4,25,6],[26,4,26,6]]}
["FORM NO. 10-I\n[See rule 11DD]"]
["Certificate of prescribed authority for the purposes of section 80DDB"]
[1,"Name of the Patient",null,null,"________________________"]
[2,"Address"]
[]
[{"$nulls":8}," Father / Husband Name of The Doctor","__________________"]
[]
[3,"Father’s name"]
[4,"Name and address of the person on whom the patient is dependent and his relationship with the patient"]
[5,"Name of the disease or ailment (please see rule 11DD)",null,null,"______________________________"]
[6,"For diseases or ailments mentioned in item (i) of clause (a) of sub-rule (1), whether the disability is 40% or more (Please specify the extent)."]
[7,"Name, address, registration number and qualification of the specialist issuing the certificate, along with the name and address of the Government hospital [see rule 11DD(2)]",null,null,"_______________________________"]
[]
["Verification"]
[null,{"$f":"CONCATENATE(\"               This is to verify that I, Dr.\",UPPER(E12), \"S/o (w/o) Shri \",UPPER(J6),\"  in the case of the patient Shri/Smt./Ms. \",UPPER(E3),\" , afterconsidering the entire history of illness, careful examination and appropriate investigations, am of theopinion that the patient is suffering from \",UPPER(E10),\" disease/ailment during the previous year ending on 31st MARCH 2013. I also certify (only in case of neurological disease) that the extent of disability is more than 40%) (Strikeoff, if not applicable).\",\"I certify that the information furnished above is true to the best of my knowledge.\")","v":"               This is to verify that I, Dr._______________________________S/o (w/o) Shri __________________  in the case of the patient Shri/Smt./Ms. ________________________ , afterconsidering the entire history of illness, careful examination and appropriate investigations, am of theopinion that the patient is suffering from ______________________________ disease/ailment during the previous year ending on 31st MARCH 2013. I also certify (only in case of neurological disease) that the extent of disability is more than 40%) (Strikeoff, if not applicable).I certify that the information furnished above is true to the best of my knowledge."}]
[null,"            I also certify (only in case of neurological disease) that the extent of disability is more than 40%) (Strike off, if not applicable"]
[null,"            I certify that the information furnished above is true to the best of my knowledge."]
[]
[null,"Date:______________",null,null,"Signature"]
[null,"Place:______________"]
[{"$nulls":4},"(Name and Address)"]
[]
[null,"               To be countersigned by the Head of the Government hospital, where the prescribed authority is a specialist with post-graduate degree in General or Internal Medicine"]
[]
[null,"Date:______________",null,null,"Signature"]
[null,"Place:______________"]
[{"$nulls":4},"(Name and Address)"]