{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Projection1","Planning-All Farms","Actual Accting","LT","Limits","Timp Creek","Exchange Accounting","Lagged RFO Repl","URF","Contacts"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":88,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Projection1","index":0,"n_rows":307,"n_cols":46,"rows_kept":307,"cut":false,"hidden":false,"merged":[[11,33,11,40],[11,41,11,42],[14,7,14,9],[12,21,12,24],[12,38,12,40],[13,38,13,40],[12,7,12,9],[12,17,12,20],[11,0,16,0],[1,26,2,26],[1,28,2,28],[11,1,16,1],[11,2,16,2],[11,3,16,3],[11,4,15,4],[11,5,15,5],[11,6,15,6],[11,7,11,10],[11,13,11,16],[11,17,11,24],[11,25,11,32]]}
[null,"Month-Year","Colorado Springs Utilities Pilot Project"]
[null,{"$f":"'Actual Accting'!B2","v":"2019-03-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[]
[]
[]
[]
[]
[]
[]
["Month","Day","River Call","Location \nof\nCall","Measured River Headgate Diversions","Fry-Ark Project Water and Recharge","Direct Flow Diversions","Direct Flow Rights",null,null,null,null,null,"Deliveries from Fallowed Shares",null,null,null,"Augmentation Station Deliveries",null,null,null,null,null,null,null,"Return Flow Replacements",null,null,null,null,null,null,null,"CU Credit",null,null,null,null,null,null,null,null,null,null,"Exchange Potential"]
[null,null,null,null,null,"Fry-Ark",null,"Priority Date",null,null,null,"Winter",null,null,"Maximum","Tailwater",null,"Timpas Creek Aug Station Deliveries",null,null,null,"Crooked Arroyo Aug Station Deliveries",null,null,null,"Transit Loss to","Transit Loss to",null,"Net","Net Crooked","Calc'd Water","Actual","Water for","Transit Loss to","Transit Loss to","Net","Net","Net Total","CU Credit Available",null,null,"Daily",null,null,"Estimated",0.9]
[null,null,null,null,null,"Water",null,"4/10/1875","12/3/1884","11/14/1887","Total","Water (WW)","Total",null,"CU Portion","Return Flow","Deep Perc","Total Measured","CU Portion","Tailwater RF","Deep Perc","Total Measured","CU Portion","Tailwater RF","Deep Perc","Confl Ark R &","Confl Ark R &","CU Delivery","Timpas Crk","Arroyo","to be Used","Water Used","Return Flow","Confl Ark R &","Confl Ark R &","CU Water","CU Water","CU ","to Fountain",null,null,"Target","Actual"]
[null,null,null,null,"Measured",null,"Measured","Diversion Rate",null,null,"Native","HG","IWSA","FHG","of ","Portion of","Portion of","Timpas Creek","of ","Portion of","RF Portion","Crooked Arroyo","of ","Portion of","RF Portion","Timpas Creek","Crooked Arroyo","for Deep Perc","Deep Perc","Deep Perc","for RF","for RF","Replacement","Timpas Creek","Crooked Arroyo","at Timpas Crk","at Crooked Arroyo","to Arkansas","%CU","Timpas","Crooked","Deep Perc","Deep Perc"]
[null,null,"River Call",null,"Diversions",null,"Diversions",22,226,97,"Ditch","Delivery","Diversion","Deliveries","Delivery","Delivery","Delivery","Aug Stn Delivery","Delivery","Delivery","of Delivery","Aug Stn Delivery","Delivery","Delivery","of Delivery","Dp Perc Water","Dp Perc Water","Transit Loss","Credit to Ark R","Credit to Ark R","Replacement","Replacement","Balance","CU Water","CU Water","Aug Station","Aug Station","River","Delivery","Creek","Arroyo","to Aug Stns","to Aug Stns"]
[null,null,null,null,"cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","%","cfs","cfs","shares","shares",null,"cfs","cfs"]
[null,-1,-2,{"$f":"C18-1","v":-3},{"$f":"D18-1","v":-4},-5,-6,-7,-8,-9,-10,-11,{"$f":"L18-0.5","v":-11.5},{"$f":"L18-1","v":-12},-13,-14,-15,-28,-29,-30,-31,-32,-33,-34,-35,-36,-37,-38,-39,-40,-41,-42,-43,-44,-45,-46,-47,-48,-49,-50,-51,-64,-65,null,-66,-67]
[{"$f":"MONTH(B19)","v":3},{"$f":"'Actual Accting'!B19","v":"2019-03-01"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[{"$f":"MONTH(B20)","v":3},{"$f":"'Actual Accting'!B20","v":"2019-03-02"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B21","v":"2019-03-03"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B22","v":"2019-03-04"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B23","v":"2019-03-05"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B24","v":"2019-03-06"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B25","v":"2019-03-07"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B26","v":"2019-03-08"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B27","v":"2019-03-09"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B28","v":"2019-03-10"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B29","v":"2019-03-11"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B30","v":"2019-03-12"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B31","v":"2019-03-13"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B32","v":"2019-03-14"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B33","v":"2019-03-15"},{"$f":"'Actual Accting'!C33","v":0},{"$f":"'Actual Accting'!D33","v":0},{"$f":"HLOOKUP(MONTH($B33),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F33","v":0},"-","-","-","-","-","-",{"$f":"(E33)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M33*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O33,R33-T33-U33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R33>0,MIN($P33,R33),\"0\")*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N33*(VLOOKUP(MONTH($B33),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O33,V33-X33-Y33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V33>0,MIN($P33,V33),\"0\")*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"$N33*(VLOOKUP(MONTH($B33),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"U33*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y33*LT!$H$80","v":0},{"$f":"SUM(Z33:AA33)","v":1.6307614001565982E-2},{"$f":"U33","v":1.3046091201252785},{"$f":"Y33","v":0},{"$f":"P33+Q33","v":2.9582059709231241},{"$f":"SUM(T33,AC33,X33,AD33)","v":2.5214629227505583},{"$f":"AF33+AB33-AE33","v":-0.42043543417099993},{"$f":"LT!$H$79*(S33-Z33)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W33-AA33)","v":0},{"$f":"S33-AH33-Z33","v":3.3997629045596271E-2},{"$f":"W33-AI33-AA33","v":0},{"$f":"AJ33+AK33","v":3.3997629045596271E-2},1,{"$f":"AJ33*AM33","v":3.3997629045596271E-2},{"$f":"AK33*AM33","v":0},{"$f":"VLOOKUP(MONTH($B33),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B33),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q33=0,\"-\",(AC33+AD33)/(N33/LT!$G$7))","v":322.06953945312341},null,{"$f":"AN33","v":3.3997629045596271E-2},{"$f":"AS33*0.9","v":3.0597866141036646E-2}]
[3,{"$f":"'Actual Accting'!B34","v":"2019-03-16"},{"$f":"'Actual Accting'!C34","v":0},{"$f":"'Actual Accting'!D34","v":0},{"$f":"HLOOKUP(MONTH($B34),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F34","v":0},"-","-","-","-","-","-",{"$f":"(E34)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M34*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O34,R34-T34-U34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R34>0,MIN($P34,R34),\"0\")*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N34*(VLOOKUP(MONTH($B34),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O34,V34-X34-Y34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V34>0,MIN($P34,V34),\"0\")*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"$N34*(VLOOKUP(MONTH($B34),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"U34*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y34*LT!$H$80","v":0},1.6307614001565982E-2,{"$f":"U34","v":1.3046091201252785},{"$f":"Y34","v":0},2.9582059709231241,{"$f":"SUM(T34,AC34,X34,AD34)","v":2.5214629227505583},-0.42043543417099993,{"$f":"LT!$H$79*(S34-Z34)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W34-AA34)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B34),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B34),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q34=0,\"-\",(AC34+AD34)/(N34/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B35","v":"2019-03-17"},{"$f":"'Actual Accting'!C35","v":0},{"$f":"'Actual Accting'!D35","v":0},{"$f":"HLOOKUP(MONTH($B35),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F35","v":0},"-","-","-","-","-","-",{"$f":"(E35)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M35*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O35,R35-T35-U35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R35>0,MIN($P35,R35),\"0\")*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N35*(VLOOKUP(MONTH($B35),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O35,V35-X35-Y35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V35>0,MIN($P35,V35),\"0\")*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"$N35*(VLOOKUP(MONTH($B35),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"U35*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y35*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S35-Z35)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W35-AA35)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B35),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B35),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q35=0,\"-\",(AC35+AD35)/(N35/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B36","v":"2019-03-18"},{"$f":"'Actual Accting'!C36","v":0},{"$f":"'Actual Accting'!D36","v":0},{"$f":"HLOOKUP(MONTH($B36),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F36","v":0},"-","-","-","-","-","-",{"$f":"(E36)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M36*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O36,R36-T36-U36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R36>0,MIN($P36,R36),\"0\")*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N36*(VLOOKUP(MONTH($B36),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O36,V36-X36-Y36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V36>0,MIN($P36,V36),\"0\")*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"$N36*(VLOOKUP(MONTH($B36),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"U36*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y36*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S36-Z36)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W36-AA36)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B36),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B36),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q36=0,\"-\",(AC36+AD36)/(N36/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B37","v":"2019-03-19"},{"$f":"'Actual Accting'!C37","v":0},{"$f":"'Actual Accting'!D37","v":0},{"$f":"HLOOKUP(MONTH($B37),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F37","v":0},"-","-","-","-","-","-",{"$f":"(E37)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M37*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O37,R37-T37-U37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R37>0,MIN($P37,R37),\"0\")*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N37*(VLOOKUP(MONTH($B37),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O37,V37-X37-Y37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V37>0,MIN($P37,V37),\"0\")*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"$N37*(VLOOKUP(MONTH($B37),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"U37*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y37*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S37-Z37)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W37-AA37)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B37),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B37),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q37=0,\"-\",(AC37+AD37)/(N37/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B38","v":"2019-03-20"},{"$f":"'Actual Accting'!C38","v":0},{"$f":"'Actual Accting'!D38","v":0},{"$f":"HLOOKUP(MONTH($B38),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F38","v":0},"-","-","-","-","-","-",{"$f":"(E38)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M38*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O38,R38-T38-U38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R38>0,MIN($P38,R38),\"0\")*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N38*(VLOOKUP(MONTH($B38),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O38,V38-X38-Y38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V38>0,MIN($P38,V38),\"0\")*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"$N38*(VLOOKUP(MONTH($B38),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"U38*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y38*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S38-Z38)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W38-AA38)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B38),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B38),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q38=0,\"-\",(AC38+AD38)/(N38/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B39","v":"2019-03-21"},{"$f":"'Actual Accting'!C39","v":0},{"$f":"'Actual Accting'!D39","v":0},{"$f":"HLOOKUP(MONTH($B39),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F39","v":0},"-","-","-","-","-","-",{"$f":"(E39)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M39*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O39,R39-T39-U39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R39>0,MIN($P39,R39),\"0\")*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N39*(VLOOKUP(MONTH($B39),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O39,V39-X39-Y39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V39>0,MIN($P39,V39),\"0\")*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"$N39*(VLOOKUP(MONTH($B39),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"U39*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y39*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S39-Z39)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W39-AA39)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B39),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B39),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q39=0,\"-\",(AC39+AD39)/(N39/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B40","v":"2019-03-22"},{"$f":"'Actual Accting'!C40","v":0},{"$f":"'Actual Accting'!D40","v":0},{"$f":"HLOOKUP(MONTH($B40),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F40","v":0},"-","-","-","-","-","-",{"$f":"(E40)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M40*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O40,R40-T40-U40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R40>0,MIN($P40,R40),\"0\")*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N40*(VLOOKUP(MONTH($B40),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O40,V40-X40-Y40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V40>0,MIN($P40,V40),\"0\")*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"$N40*(VLOOKUP(MONTH($B40),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"U40*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y40*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S40-Z40)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W40-AA40)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B40),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B40),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q40=0,\"-\",(AC40+AD40)/(N40/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B41","v":"2019-03-23"},{"$f":"'Actual Accting'!C41","v":0},{"$f":"'Actual Accting'!D41","v":0},{"$f":"HLOOKUP(MONTH($B41),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F41","v":0},"-","-","-","-","-","-",{"$f":"(E41)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M41*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O41,R41-T41-U41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R41>0,MIN($P41,R41),\"0\")*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N41*(VLOOKUP(MONTH($B41),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O41,V41-X41-Y41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V41>0,MIN($P41,V41),\"0\")*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"$N41*(VLOOKUP(MONTH($B41),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"U41*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y41*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S41-Z41)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W41-AA41)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B41),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B41),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q41=0,\"-\",(AC41+AD41)/(N41/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B42","v":"2019-03-24"},{"$f":"'Actual Accting'!C42","v":0},{"$f":"'Actual Accting'!D42","v":0},{"$f":"HLOOKUP(MONTH($B42),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F42","v":0},"-","-","-","-","-","-",{"$f":"(E42)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M42*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O42,R42-T42-U42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R42>0,MIN($P42,R42),\"0\")*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N42*(VLOOKUP(MONTH($B42),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O42,V42-X42-Y42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V42>0,MIN($P42,V42),\"0\")*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"$N42*(VLOOKUP(MONTH($B42),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"U42*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y42*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S42-Z42)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W42-AA42)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B42),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B42),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q42=0,\"-\",(AC42+AD42)/(N42/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B43","v":"2019-03-25"},{"$f":"'Actual Accting'!C43","v":0},{"$f":"'Actual Accting'!D43","v":0},{"$f":"HLOOKUP(MONTH($B43),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F43","v":0},"-","-","-","-","-","-",{"$f":"(E43)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M43*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O43,R43-T43-U43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R43>0,MIN($P43,R43),\"0\")*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N43*(VLOOKUP(MONTH($B43),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O43,V43-X43-Y43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V43>0,MIN($P43,V43),\"0\")*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"$N43*(VLOOKUP(MONTH($B43),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"U43*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y43*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S43-Z43)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W43-AA43)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B43),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B43),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q43=0,\"-\",(AC43+AD43)/(N43/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B44","v":"2019-03-26"},{"$f":"'Actual Accting'!C44","v":0},{"$f":"'Actual Accting'!D44","v":0},{"$f":"HLOOKUP(MONTH($B44),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F44","v":0},"-","-","-","-","-","-",{"$f":"(E44)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M44*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O44,R44-T44-U44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R44>0,MIN($P44,R44),\"0\")*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N44*(VLOOKUP(MONTH($B44),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O44,V44-X44-Y44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V44>0,MIN($P44,V44),\"0\")*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"$N44*(VLOOKUP(MONTH($B44),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"U44*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y44*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S44-Z44)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W44-AA44)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B44),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B44),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q44=0,\"-\",(AC44+AD44)/(N44/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B45","v":"2019-03-27"},{"$f":"'Actual Accting'!C45","v":0},{"$f":"'Actual Accting'!D45","v":0},{"$f":"HLOOKUP(MONTH($B45),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F45","v":0},"-","-","-","-","-","-",{"$f":"(E45)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M45*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O45,R45-T45-U45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R45>0,MIN($P45,R45),\"0\")*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N45*(VLOOKUP(MONTH($B45),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O45,V45-X45-Y45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V45>0,MIN($P45,V45),\"0\")*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"$N45*(VLOOKUP(MONTH($B45),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"U45*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y45*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S45-Z45)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W45-AA45)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B45),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B45),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q45=0,\"-\",(AC45+AD45)/(N45/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B46","v":"2019-03-28"},{"$f":"'Actual Accting'!C46","v":0},{"$f":"'Actual Accting'!D46","v":0},{"$f":"HLOOKUP(MONTH($B46),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F46","v":0},"-","-","-","-","-","-",{"$f":"(E46)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M46*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O46,R46-T46-U46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R46>0,MIN($P46,R46),\"0\")*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N46*(VLOOKUP(MONTH($B46),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O46,V46-X46-Y46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V46>0,MIN($P46,V46),\"0\")*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"$N46*(VLOOKUP(MONTH($B46),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"U46*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y46*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S46-Z46)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W46-AA46)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B46),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B46),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q46=0,\"-\",(AC46+AD46)/(N46/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B47","v":"2019-03-29"},{"$f":"'Actual Accting'!C47","v":0},{"$f":"'Actual Accting'!D47","v":0},{"$f":"HLOOKUP(MONTH($B47),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F47","v":0},"-","-","-","-","-","-",{"$f":"(E47)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M47*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O47,R47-T47-U47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R47>0,MIN($P47,R47),\"0\")*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N47*(VLOOKUP(MONTH($B47),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O47,V47-X47-Y47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V47>0,MIN($P47,V47),\"0\")*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"$N47*(VLOOKUP(MONTH($B47),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"U47*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y47*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S47-Z47)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W47-AA47)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B47),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B47),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q47=0,\"-\",(AC47+AD47)/(N47/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B48","v":"2019-03-30"},{"$f":"'Actual Accting'!C48","v":0},{"$f":"'Actual Accting'!D48","v":0},{"$f":"HLOOKUP(MONTH($B48),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F48","v":0},"-","-","-","-","-","-",{"$f":"(E48)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M48*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O48,R48-T48-U48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R48>0,MIN($P48,R48),\"0\")*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N48*(VLOOKUP(MONTH($B48),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O48,V48-X48-Y48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V48>0,MIN($P48,V48),\"0\")*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"$N48*(VLOOKUP(MONTH($B48),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"U48*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y48*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S48-Z48)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W48-AA48)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B48),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B48),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q48=0,\"-\",(AC48+AD48)/(N48/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[3,{"$f":"'Actual Accting'!B49","v":"2019-03-31"},{"$f":"'Actual Accting'!C49","v":0},{"$f":"'Actual Accting'!D49","v":0},{"$f":"HLOOKUP(MONTH($B49),LT!$B$93:$N$95,3)","v":91.542900976063251},{"$f":"'Actual Accting'!F49","v":0},"-","-","-","-","-","-",{"$f":"(E49)*LT!$G$7/LT!$A$7","v":3.1152059013826454},{"$f":"M49*(1-LT!$G$44)","v":2.5721985155324747},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,14)","v":0.9092721752407299},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,15)","v":1.2168538026252795},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,16)","v":1.7413521682978446},{"$f":"(N49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":2.5721985155324747},{"$f":"MIN($O49,R49-T49-U49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":5.0735592781916639E-2},{"$f":"IF(R49>0,MIN($P49,R49),\"0\")*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":1.2168538026252795},{"$f":"$N49*(VLOOKUP(MONTH($B49),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":1.3046091201252785},{"$f":"(N49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O49,V49-X49-Y49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V49>0,MIN($P49,V49),\"0\")*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"$N49*(VLOOKUP(MONTH($B49),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"U49*LT!$H$79","v":1.6307614001565982E-2},{"$f":"Y49*LT!$H$80","v":0},1.6307614001565982E-2,1.3046091201252785,0,2.9582059709231241,2.5214629227505583,-0.42043543417099993,{"$f":"LT!$H$79*(S49-Z49)","v":4.3034973475438321E-4},{"$f":"LT!$H$80*(W49-AA49)","v":0},3.3997629045596271E-2,0,3.3997629045596271E-2,1,3.3997629045596271E-2,0,{"$f":"VLOOKUP(MONTH($B49),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B49),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.367034218425289},{"$f":"IF(Q49=0,\"-\",(AC49+AD49)/(N49/LT!$G$7))","v":322.06953945312341},null,3.3997629045596271E-2,3.0597866141036646E-2]
[4,{"$f":"'Actual Accting'!B50","v":"2019-04-01"},{"$f":"'Actual Accting'!C50","v":0},{"$f":"'Actual Accting'!D50","v":0},{"$f":"HLOOKUP(MONTH($B50),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F50","v":0},"-","-","-","-","-","-",{"$f":"(E50)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M50*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O50,R50-T50-U50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R50>0,MIN($P50,R50),\"0\")*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N50*(VLOOKUP(MONTH($B50),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O50,V50-X50-Y50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V50>0,MIN($P50,V50),\"0\")*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"$N50*(VLOOKUP(MONTH($B50),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"U50*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y50*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S50-Z50)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W50-AA50)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B50),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B50),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q50=0,\"-\",(AC50+AD50)/(N50/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B51","v":"2019-04-02"},{"$f":"'Actual Accting'!C51","v":0},{"$f":"'Actual Accting'!D51","v":0},{"$f":"HLOOKUP(MONTH($B51),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F51","v":0},"-","-","-","-","-","-",{"$f":"(E51)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M51*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O51,R51-T51-U51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R51>0,MIN($P51,R51),\"0\")*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N51*(VLOOKUP(MONTH($B51),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O51,V51-X51-Y51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V51>0,MIN($P51,V51),\"0\")*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"$N51*(VLOOKUP(MONTH($B51),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"U51*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y51*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S51-Z51)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W51-AA51)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B51),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B51),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q51=0,\"-\",(AC51+AD51)/(N51/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B52","v":"2019-04-03"},{"$f":"'Actual Accting'!C52","v":0},{"$f":"'Actual Accting'!D52","v":0},{"$f":"HLOOKUP(MONTH($B52),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F52","v":0},"-","-","-","-","-","-",{"$f":"(E52)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M52*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O52,R52-T52-U52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R52>0,MIN($P52,R52),\"0\")*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N52*(VLOOKUP(MONTH($B52),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O52,V52-X52-Y52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V52>0,MIN($P52,V52),\"0\")*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"$N52*(VLOOKUP(MONTH($B52),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"U52*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y52*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S52-Z52)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W52-AA52)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B52),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B52),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q52=0,\"-\",(AC52+AD52)/(N52/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B53","v":"2019-04-04"},{"$f":"'Actual Accting'!C53","v":0},{"$f":"'Actual Accting'!D53","v":0},{"$f":"HLOOKUP(MONTH($B53),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F53","v":0},"-","-","-","-","-","-",{"$f":"(E53)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M53*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O53,R53-T53-U53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R53>0,MIN($P53,R53),\"0\")*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N53*(VLOOKUP(MONTH($B53),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O53,V53-X53-Y53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V53>0,MIN($P53,V53),\"0\")*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"$N53*(VLOOKUP(MONTH($B53),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"U53*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y53*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S53-Z53)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W53-AA53)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B53),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B53),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q53=0,\"-\",(AC53+AD53)/(N53/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B54","v":"2019-04-05"},{"$f":"'Actual Accting'!C54","v":0},{"$f":"'Actual Accting'!D54","v":0},{"$f":"HLOOKUP(MONTH($B54),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F54","v":0},"-","-","-","-","-","-",{"$f":"(E54)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M54*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O54,R54-T54-U54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R54>0,MIN($P54,R54),\"0\")*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N54*(VLOOKUP(MONTH($B54),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O54,V54-X54-Y54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V54>0,MIN($P54,V54),\"0\")*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"$N54*(VLOOKUP(MONTH($B54),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"U54*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y54*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S54-Z54)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W54-AA54)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B54),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B54),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q54=0,\"-\",(AC54+AD54)/(N54/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B55","v":"2019-04-06"},{"$f":"'Actual Accting'!C55","v":0},{"$f":"'Actual Accting'!D55","v":0},{"$f":"HLOOKUP(MONTH($B55),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F55","v":0},"-","-","-","-","-","-",{"$f":"(E55)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M55*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O55,R55-T55-U55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R55>0,MIN($P55,R55),\"0\")*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N55*(VLOOKUP(MONTH($B55),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O55,V55-X55-Y55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V55>0,MIN($P55,V55),\"0\")*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"$N55*(VLOOKUP(MONTH($B55),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"U55*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y55*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S55-Z55)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W55-AA55)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B55),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B55),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q55=0,\"-\",(AC55+AD55)/(N55/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B56","v":"2019-04-07"},{"$f":"'Actual Accting'!C56","v":0},{"$f":"'Actual Accting'!D56","v":0},{"$f":"HLOOKUP(MONTH($B56),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F56","v":0},"-","-","-","-","-","-",{"$f":"(E56)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M56*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O56,R56-T56-U56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R56>0,MIN($P56,R56),\"0\")*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N56*(VLOOKUP(MONTH($B56),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O56,V56-X56-Y56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V56>0,MIN($P56,V56),\"0\")*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"$N56*(VLOOKUP(MONTH($B56),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"U56*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y56*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S56-Z56)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W56-AA56)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B56),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B56),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q56=0,\"-\",(AC56+AD56)/(N56/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B57","v":"2019-04-08"},{"$f":"'Actual Accting'!C57","v":0},{"$f":"'Actual Accting'!D57","v":0},{"$f":"HLOOKUP(MONTH($B57),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F57","v":0},"-","-","-","-","-","-",{"$f":"(E57)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M57*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O57,R57-T57-U57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R57>0,MIN($P57,R57),\"0\")*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N57*(VLOOKUP(MONTH($B57),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O57,V57-X57-Y57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V57>0,MIN($P57,V57),\"0\")*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"$N57*(VLOOKUP(MONTH($B57),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"U57*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y57*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S57-Z57)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W57-AA57)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B57),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B57),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q57=0,\"-\",(AC57+AD57)/(N57/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B58","v":"2019-04-09"},{"$f":"'Actual Accting'!C58","v":0},{"$f":"'Actual Accting'!D58","v":0},{"$f":"HLOOKUP(MONTH($B58),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F58","v":0},"-","-","-","-","-","-",{"$f":"(E58)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M58*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O58,R58-T58-U58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R58>0,MIN($P58,R58),\"0\")*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N58*(VLOOKUP(MONTH($B58),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O58,V58-X58-Y58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V58>0,MIN($P58,V58),\"0\")*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"$N58*(VLOOKUP(MONTH($B58),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"U58*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y58*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S58-Z58)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W58-AA58)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B58),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B58),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q58=0,\"-\",(AC58+AD58)/(N58/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B59","v":"2019-04-10"},{"$f":"'Actual Accting'!C59","v":0},{"$f":"'Actual Accting'!D59","v":0},{"$f":"HLOOKUP(MONTH($B59),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F59","v":0},"-","-","-","-","-","-",{"$f":"(E59)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M59*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O59,R59-T59-U59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R59>0,MIN($P59,R59),\"0\")*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N59*(VLOOKUP(MONTH($B59),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O59,V59-X59-Y59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V59>0,MIN($P59,V59),\"0\")*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"$N59*(VLOOKUP(MONTH($B59),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"U59*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y59*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S59-Z59)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W59-AA59)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B59),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B59),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q59=0,\"-\",(AC59+AD59)/(N59/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B60","v":"2019-04-11"},{"$f":"'Actual Accting'!C60","v":0},{"$f":"'Actual Accting'!D60","v":0},{"$f":"HLOOKUP(MONTH($B60),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F60","v":0},"-","-","-","-","-","-",{"$f":"(E60)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M60*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O60,R60-T60-U60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R60>0,MIN($P60,R60),\"0\")*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N60*(VLOOKUP(MONTH($B60),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O60,V60-X60-Y60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V60>0,MIN($P60,V60),\"0\")*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"$N60*(VLOOKUP(MONTH($B60),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"U60*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y60*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S60-Z60)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W60-AA60)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B60),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B60),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q60=0,\"-\",(AC60+AD60)/(N60/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B61","v":"2019-04-12"},{"$f":"'Actual Accting'!C61","v":0},{"$f":"'Actual Accting'!D61","v":0},{"$f":"HLOOKUP(MONTH($B61),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F61","v":0},"-","-","-","-","-","-",{"$f":"(E61)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M61*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O61,R61-T61-U61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R61>0,MIN($P61,R61),\"0\")*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N61*(VLOOKUP(MONTH($B61),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O61,V61-X61-Y61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V61>0,MIN($P61,V61),\"0\")*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"$N61*(VLOOKUP(MONTH($B61),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"U61*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y61*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S61-Z61)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W61-AA61)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B61),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B61),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q61=0,\"-\",(AC61+AD61)/(N61/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B62","v":"2019-04-13"},{"$f":"'Actual Accting'!C62","v":0},{"$f":"'Actual Accting'!D62","v":0},{"$f":"HLOOKUP(MONTH($B62),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F62","v":0},"-","-","-","-","-","-",{"$f":"(E62)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M62*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O62,R62-T62-U62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R62>0,MIN($P62,R62),\"0\")*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N62*(VLOOKUP(MONTH($B62),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O62,V62-X62-Y62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V62>0,MIN($P62,V62),\"0\")*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"$N62*(VLOOKUP(MONTH($B62),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"U62*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y62*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S62-Z62)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W62-AA62)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B62),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B62),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q62=0,\"-\",(AC62+AD62)/(N62/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B63","v":"2019-04-14"},{"$f":"'Actual Accting'!C63","v":0},{"$f":"'Actual Accting'!D63","v":0},{"$f":"HLOOKUP(MONTH($B63),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F63","v":0},"-","-","-","-","-","-",{"$f":"(E63)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M63*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O63,R63-T63-U63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R63>0,MIN($P63,R63),\"0\")*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N63*(VLOOKUP(MONTH($B63),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O63,V63-X63-Y63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V63>0,MIN($P63,V63),\"0\")*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"$N63*(VLOOKUP(MONTH($B63),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"U63*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y63*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S63-Z63)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W63-AA63)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B63),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B63),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q63=0,\"-\",(AC63+AD63)/(N63/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B64","v":"2019-04-15"},{"$f":"'Actual Accting'!C64","v":0},{"$f":"'Actual Accting'!D64","v":0},{"$f":"HLOOKUP(MONTH($B64),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F64","v":0},"-","-","-","-","-","-",{"$f":"(E64)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M64*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O64,R64-T64-U64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R64>0,MIN($P64,R64),\"0\")*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N64*(VLOOKUP(MONTH($B64),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O64,V64-X64-Y64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V64>0,MIN($P64,V64),\"0\")*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"$N64*(VLOOKUP(MONTH($B64),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"U64*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y64*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S64-Z64)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W64-AA64)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B64),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B64),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q64=0,\"-\",(AC64+AD64)/(N64/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B65","v":"2019-04-16"},{"$f":"'Actual Accting'!C65","v":0},{"$f":"'Actual Accting'!D65","v":0},{"$f":"HLOOKUP(MONTH($B65),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F65","v":0},"-","-","-","-","-","-",{"$f":"(E65)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M65*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O65,R65-T65-U65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R65>0,MIN($P65,R65),\"0\")*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N65*(VLOOKUP(MONTH($B65),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O65,V65-X65-Y65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V65>0,MIN($P65,V65),\"0\")*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"$N65*(VLOOKUP(MONTH($B65),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"U65*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y65*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S65-Z65)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W65-AA65)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B65),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B65),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q65=0,\"-\",(AC65+AD65)/(N65/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B66","v":"2019-04-17"},{"$f":"'Actual Accting'!C66","v":0},{"$f":"'Actual Accting'!D66","v":0},{"$f":"HLOOKUP(MONTH($B66),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F66","v":0},"-","-","-","-","-","-",{"$f":"(E66)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M66*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O66,R66-T66-U66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R66>0,MIN($P66,R66),\"0\")*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N66*(VLOOKUP(MONTH($B66),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O66,V66-X66-Y66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V66>0,MIN($P66,V66),\"0\")*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"$N66*(VLOOKUP(MONTH($B66),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"U66*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y66*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S66-Z66)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W66-AA66)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B66),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B66),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q66=0,\"-\",(AC66+AD66)/(N66/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B67","v":"2019-04-18"},{"$f":"'Actual Accting'!C67","v":0},{"$f":"'Actual Accting'!D67","v":0},{"$f":"HLOOKUP(MONTH($B67),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F67","v":0},"-","-","-","-","-","-",{"$f":"(E67)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M67*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O67,R67-T67-U67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R67>0,MIN($P67,R67),\"0\")*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N67*(VLOOKUP(MONTH($B67),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O67,V67-X67-Y67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V67>0,MIN($P67,V67),\"0\")*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"$N67*(VLOOKUP(MONTH($B67),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"U67*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y67*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S67-Z67)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W67-AA67)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B67),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B67),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q67=0,\"-\",(AC67+AD67)/(N67/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B68","v":"2019-04-19"},{"$f":"'Actual Accting'!C68","v":0},{"$f":"'Actual Accting'!D68","v":0},{"$f":"HLOOKUP(MONTH($B68),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F68","v":0},"-","-","-","-","-","-",{"$f":"(E68)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M68*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O68,R68-T68-U68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R68>0,MIN($P68,R68),\"0\")*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N68*(VLOOKUP(MONTH($B68),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O68,V68-X68-Y68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V68>0,MIN($P68,V68),\"0\")*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"$N68*(VLOOKUP(MONTH($B68),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"U68*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y68*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S68-Z68)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W68-AA68)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B68),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B68),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q68=0,\"-\",(AC68+AD68)/(N68/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B69","v":"2019-04-20"},{"$f":"'Actual Accting'!C69","v":0},{"$f":"'Actual Accting'!D69","v":0},{"$f":"HLOOKUP(MONTH($B69),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F69","v":0},"-","-","-","-","-","-",{"$f":"(E69)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M69*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O69,R69-T69-U69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R69>0,MIN($P69,R69),\"0\")*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N69*(VLOOKUP(MONTH($B69),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O69,V69-X69-Y69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V69>0,MIN($P69,V69),\"0\")*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"$N69*(VLOOKUP(MONTH($B69),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"U69*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y69*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S69-Z69)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W69-AA69)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B69),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B69),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q69=0,\"-\",(AC69+AD69)/(N69/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B70","v":"2019-04-21"},{"$f":"'Actual Accting'!C70","v":0},{"$f":"'Actual Accting'!D70","v":0},{"$f":"HLOOKUP(MONTH($B70),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F70","v":0},"-","-","-","-","-","-",{"$f":"(E70)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M70*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O70,R70-T70-U70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R70>0,MIN($P70,R70),\"0\")*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N70*(VLOOKUP(MONTH($B70),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O70,V70-X70-Y70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V70>0,MIN($P70,V70),\"0\")*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"$N70*(VLOOKUP(MONTH($B70),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"U70*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y70*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S70-Z70)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W70-AA70)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B70),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B70),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q70=0,\"-\",(AC70+AD70)/(N70/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B71","v":"2019-04-22"},{"$f":"'Actual Accting'!C71","v":0},{"$f":"'Actual Accting'!D71","v":0},{"$f":"HLOOKUP(MONTH($B71),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F71","v":0},"-","-","-","-","-","-",{"$f":"(E71)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M71*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O71,R71-T71-U71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R71>0,MIN($P71,R71),\"0\")*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N71*(VLOOKUP(MONTH($B71),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O71,V71-X71-Y71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V71>0,MIN($P71,V71),\"0\")*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"$N71*(VLOOKUP(MONTH($B71),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"U71*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y71*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S71-Z71)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W71-AA71)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B71),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B71),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q71=0,\"-\",(AC71+AD71)/(N71/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B72","v":"2019-04-23"},{"$f":"'Actual Accting'!C72","v":0},{"$f":"'Actual Accting'!D72","v":0},{"$f":"HLOOKUP(MONTH($B72),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F72","v":0},"-","-","-","-","-","-",{"$f":"(E72)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M72*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O72,R72-T72-U72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R72>0,MIN($P72,R72),\"0\")*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N72*(VLOOKUP(MONTH($B72),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O72,V72-X72-Y72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V72>0,MIN($P72,V72),\"0\")*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"$N72*(VLOOKUP(MONTH($B72),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"U72*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y72*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S72-Z72)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W72-AA72)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B72),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B72),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q72=0,\"-\",(AC72+AD72)/(N72/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B73","v":"2019-04-24"},{"$f":"'Actual Accting'!C73","v":0},{"$f":"'Actual Accting'!D73","v":0},{"$f":"HLOOKUP(MONTH($B73),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F73","v":0},"-","-","-","-","-","-",{"$f":"(E73)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M73*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O73,R73-T73-U73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R73>0,MIN($P73,R73),\"0\")*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N73*(VLOOKUP(MONTH($B73),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O73,V73-X73-Y73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V73>0,MIN($P73,V73),\"0\")*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"$N73*(VLOOKUP(MONTH($B73),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"U73*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y73*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S73-Z73)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W73-AA73)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B73),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B73),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q73=0,\"-\",(AC73+AD73)/(N73/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B74","v":"2019-04-25"},{"$f":"'Actual Accting'!C74","v":0},{"$f":"'Actual Accting'!D74","v":0},{"$f":"HLOOKUP(MONTH($B74),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F74","v":0},"-","-","-","-","-","-",{"$f":"(E74)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M74*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O74,R74-T74-U74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R74>0,MIN($P74,R74),\"0\")*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N74*(VLOOKUP(MONTH($B74),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O74,V74-X74-Y74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V74>0,MIN($P74,V74),\"0\")*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"$N74*(VLOOKUP(MONTH($B74),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"U74*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y74*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S74-Z74)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W74-AA74)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B74),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B74),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q74=0,\"-\",(AC74+AD74)/(N74/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B75","v":"2019-04-26"},{"$f":"'Actual Accting'!C75","v":0},{"$f":"'Actual Accting'!D75","v":0},{"$f":"HLOOKUP(MONTH($B75),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F75","v":0},"-","-","-","-","-","-",{"$f":"(E75)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M75*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O75,R75-T75-U75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R75>0,MIN($P75,R75),\"0\")*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N75*(VLOOKUP(MONTH($B75),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O75,V75-X75-Y75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V75>0,MIN($P75,V75),\"0\")*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"$N75*(VLOOKUP(MONTH($B75),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"U75*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y75*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S75-Z75)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W75-AA75)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B75),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B75),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q75=0,\"-\",(AC75+AD75)/(N75/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B76","v":"2019-04-27"},{"$f":"'Actual Accting'!C76","v":0},{"$f":"'Actual Accting'!D76","v":0},{"$f":"HLOOKUP(MONTH($B76),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F76","v":0},"-","-","-","-","-","-",{"$f":"(E76)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M76*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O76,R76-T76-U76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R76>0,MIN($P76,R76),\"0\")*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N76*(VLOOKUP(MONTH($B76),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O76,V76-X76-Y76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V76>0,MIN($P76,V76),\"0\")*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"$N76*(VLOOKUP(MONTH($B76),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"U76*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y76*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S76-Z76)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W76-AA76)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B76),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B76),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q76=0,\"-\",(AC76+AD76)/(N76/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B77","v":"2019-04-28"},{"$f":"'Actual Accting'!C77","v":0},{"$f":"'Actual Accting'!D77","v":0},{"$f":"HLOOKUP(MONTH($B77),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F77","v":0},"-","-","-","-","-","-",{"$f":"(E77)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M77*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O77,R77-T77-U77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R77>0,MIN($P77,R77),\"0\")*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N77*(VLOOKUP(MONTH($B77),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O77,V77-X77-Y77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V77>0,MIN($P77,V77),\"0\")*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"$N77*(VLOOKUP(MONTH($B77),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"U77*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y77*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S77-Z77)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W77-AA77)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B77),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B77),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q77=0,\"-\",(AC77+AD77)/(N77/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B78","v":"2019-04-29"},{"$f":"'Actual Accting'!C78","v":0},{"$f":"'Actual Accting'!D78","v":0},{"$f":"HLOOKUP(MONTH($B78),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F78","v":0},"-","-","-","-","-","-",{"$f":"(E78)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M78*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O78,R78-T78-U78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R78>0,MIN($P78,R78),\"0\")*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N78*(VLOOKUP(MONTH($B78),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O78,V78-X78-Y78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V78>0,MIN($P78,V78),\"0\")*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"$N78*(VLOOKUP(MONTH($B78),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"U78*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y78*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S78-Z78)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W78-AA78)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B78),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B78),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q78=0,\"-\",(AC78+AD78)/(N78/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[4,{"$f":"'Actual Accting'!B79","v":"2019-04-30"},{"$f":"'Actual Accting'!C79","v":0},{"$f":"'Actual Accting'!D79","v":0},{"$f":"HLOOKUP(MONTH($B79),LT!$B$93:$N$95,3)","v":166.99572491574006},{"$f":"'Actual Accting'!F79","v":0},"-","-","-","-","-","-",{"$f":"(E79)*LT!$G$7/LT!$A$7","v":5.6828663087617857},{"$f":"M79*(1-LT!$G$44)","v":4.6922934618475143},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,14)","v":1.9461683272091685},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,15)","v":2.4133586624559964},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,16)","v":3.0050892582675139},{"$f":"(N79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":4.6922934618475143},{"$f":"MIN($O79,R79-T79-U79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":5.3057849063921303E-2},{"$f":"IF(R79>0,MIN($P79,R79),\"0\")*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":2.4133586624559964},{"$f":"$N79*(VLOOKUP(MONTH($B79),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":2.2258769503275966},{"$f":"(N79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O79,V79-X79-Y79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V79>0,MIN($P79,V79),\"0\")*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"$N79*(VLOOKUP(MONTH($B79),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"U79*LT!$H$79","v":2.7823461879094957E-2},{"$f":"Y79*LT!$H$80","v":0},2.7823461879094957E-2,2.2258769503275966,0,5.4184479207235103,4.639235612783593,-0.75138884606082268,{"$f":"LT!$H$79*(S79-Z79)","v":3.1542983981032934E-4},{"$f":"LT!$H$80*(W79-AA79)","v":0},2.4918957345016014E-2,0,2.4918957345016014E-2,1,2.4918957345016014E-2,0,{"$f":"VLOOKUP(MONTH($B79),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B79),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":72.572136093600193},{"$f":"IF(Q79=0,\"-\",(AC79+AD79)/(N79/LT!$G$7))","v":301.22409754429725},null,2.4918957345016014E-2,2.2427061610514415E-2]
[5,{"$f":"'Actual Accting'!B80","v":"2019-05-01"},{"$f":"'Actual Accting'!C80","v":0},{"$f":"'Actual Accting'!D80","v":0},{"$f":"HLOOKUP(MONTH($B80),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F80","v":0},"-","-","-","-","-","-",{"$f":"(E80)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M80*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O80,R80-T80-U80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R80>0,MIN($P80,R80),\"0\")*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N80*(VLOOKUP(MONTH($B80),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O80,V80-X80-Y80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V80>0,MIN($P80,V80),\"0\")*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"$N80*(VLOOKUP(MONTH($B80),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"U80*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y80*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S80-Z80)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W80-AA80)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B80),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B80),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q80=0,\"-\",(AC80+AD80)/(N80/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B81","v":"2019-05-02"},{"$f":"'Actual Accting'!C81","v":0},{"$f":"'Actual Accting'!D81","v":0},{"$f":"HLOOKUP(MONTH($B81),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F81","v":0},"-","-","-","-","-","-",{"$f":"(E81)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M81*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O81,R81-T81-U81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R81>0,MIN($P81,R81),\"0\")*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N81*(VLOOKUP(MONTH($B81),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O81,V81-X81-Y81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V81>0,MIN($P81,V81),\"0\")*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"$N81*(VLOOKUP(MONTH($B81),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"U81*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y81*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S81-Z81)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W81-AA81)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B81),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B81),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q81=0,\"-\",(AC81+AD81)/(N81/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B82","v":"2019-05-03"},{"$f":"'Actual Accting'!C82","v":0},{"$f":"'Actual Accting'!D82","v":0},{"$f":"HLOOKUP(MONTH($B82),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F82","v":0},"-","-","-","-","-","-",{"$f":"(E82)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M82*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O82,R82-T82-U82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R82>0,MIN($P82,R82),\"0\")*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N82*(VLOOKUP(MONTH($B82),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O82,V82-X82-Y82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V82>0,MIN($P82,V82),\"0\")*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"$N82*(VLOOKUP(MONTH($B82),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"U82*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y82*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S82-Z82)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W82-AA82)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B82),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B82),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q82=0,\"-\",(AC82+AD82)/(N82/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B83","v":"2019-05-04"},{"$f":"'Actual Accting'!C83","v":0},{"$f":"'Actual Accting'!D83","v":0},{"$f":"HLOOKUP(MONTH($B83),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F83","v":0},"-","-","-","-","-","-",{"$f":"(E83)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M83*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O83,R83-T83-U83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R83>0,MIN($P83,R83),\"0\")*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N83*(VLOOKUP(MONTH($B83),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O83,V83-X83-Y83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V83>0,MIN($P83,V83),\"0\")*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"$N83*(VLOOKUP(MONTH($B83),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"U83*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y83*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S83-Z83)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W83-AA83)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B83),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B83),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q83=0,\"-\",(AC83+AD83)/(N83/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[{"$f":"MONTH(B84)","v":5},{"$f":"'Actual Accting'!B84","v":"2019-05-05"},{"$f":"'Actual Accting'!C84","v":0},{"$f":"'Actual Accting'!D84","v":0},{"$f":"HLOOKUP(MONTH($B84),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F84","v":0},"-","-","-","-","-","-",{"$f":"(E84)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M84*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O84,R84-T84-U84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R84>0,MIN($P84,R84),\"0\")*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N84*(VLOOKUP(MONTH($B84),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O84,V84-X84-Y84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V84>0,MIN($P84,V84),\"0\")*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"$N84*(VLOOKUP(MONTH($B84),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"U84*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y84*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S84-Z84)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W84-AA84)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B84),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B84),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q84=0,\"-\",(AC84+AD84)/(N84/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B85","v":"2019-05-06"},{"$f":"'Actual Accting'!C85","v":0},{"$f":"'Actual Accting'!D85","v":0},{"$f":"HLOOKUP(MONTH($B85),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F85","v":0},"-","-","-","-","-","-",{"$f":"(E85)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M85*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O85,R85-T85-U85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R85>0,MIN($P85,R85),\"0\")*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N85*(VLOOKUP(MONTH($B85),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O85,V85-X85-Y85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V85>0,MIN($P85,V85),\"0\")*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"$N85*(VLOOKUP(MONTH($B85),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"U85*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y85*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S85-Z85)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W85-AA85)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B85),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B85),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q85=0,\"-\",(AC85+AD85)/(N85/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B86","v":"2019-05-07"},{"$f":"'Actual Accting'!C86","v":0},{"$f":"'Actual Accting'!D86","v":0},{"$f":"HLOOKUP(MONTH($B86),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F86","v":0},"-","-","-","-","-","-",{"$f":"(E86)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M86*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O86,R86-T86-U86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R86>0,MIN($P86,R86),\"0\")*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N86*(VLOOKUP(MONTH($B86),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O86,V86-X86-Y86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V86>0,MIN($P86,V86),\"0\")*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"$N86*(VLOOKUP(MONTH($B86),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"U86*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y86*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S86-Z86)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W86-AA86)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B86),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B86),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q86=0,\"-\",(AC86+AD86)/(N86/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B87","v":"2019-05-08"},{"$f":"'Actual Accting'!C87","v":0},{"$f":"'Actual Accting'!D87","v":0},{"$f":"HLOOKUP(MONTH($B87),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F87","v":0},"-","-","-","-","-","-",{"$f":"(E87)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M87*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O87,R87-T87-U87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R87>0,MIN($P87,R87),\"0\")*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N87*(VLOOKUP(MONTH($B87),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O87,V87-X87-Y87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V87>0,MIN($P87,V87),\"0\")*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"$N87*(VLOOKUP(MONTH($B87),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"U87*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y87*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S87-Z87)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W87-AA87)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B87),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B87),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q87=0,\"-\",(AC87+AD87)/(N87/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B88","v":"2019-05-09"},{"$f":"'Actual Accting'!C88","v":0},{"$f":"'Actual Accting'!D88","v":0},{"$f":"HLOOKUP(MONTH($B88),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F88","v":0},"-","-","-","-","-","-",{"$f":"(E88)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M88*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O88,R88-T88-U88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R88>0,MIN($P88,R88),\"0\")*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N88*(VLOOKUP(MONTH($B88),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O88,V88-X88-Y88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V88>0,MIN($P88,V88),\"0\")*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"$N88*(VLOOKUP(MONTH($B88),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"U88*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y88*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S88-Z88)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W88-AA88)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B88),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B88),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q88=0,\"-\",(AC88+AD88)/(N88/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B89","v":"2019-05-10"},{"$f":"'Actual Accting'!C89","v":0},{"$f":"'Actual Accting'!D89","v":0},{"$f":"HLOOKUP(MONTH($B89),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F89","v":0},"-","-","-","-","-","-",{"$f":"(E89)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M89*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O89,R89-T89-U89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R89>0,MIN($P89,R89),\"0\")*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N89*(VLOOKUP(MONTH($B89),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O89,V89-X89-Y89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V89>0,MIN($P89,V89),\"0\")*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"$N89*(VLOOKUP(MONTH($B89),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"U89*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y89*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S89-Z89)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W89-AA89)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B89),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B89),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q89=0,\"-\",(AC89+AD89)/(N89/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B90","v":"2019-05-11"},{"$f":"'Actual Accting'!C90","v":0},{"$f":"'Actual Accting'!D90","v":0},{"$f":"HLOOKUP(MONTH($B90),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F90","v":0},"-","-","-","-","-","-",{"$f":"(E90)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M90*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O90,R90-T90-U90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R90>0,MIN($P90,R90),\"0\")*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N90*(VLOOKUP(MONTH($B90),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O90,V90-X90-Y90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V90>0,MIN($P90,V90),\"0\")*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"$N90*(VLOOKUP(MONTH($B90),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"U90*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y90*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S90-Z90)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W90-AA90)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B90),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B90),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q90=0,\"-\",(AC90+AD90)/(N90/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B91","v":"2019-05-12"},{"$f":"'Actual Accting'!C91","v":0},{"$f":"'Actual Accting'!D91","v":0},{"$f":"HLOOKUP(MONTH($B91),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F91","v":0},"-","-","-","-","-","-",{"$f":"(E91)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M91*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O91,R91-T91-U91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R91>0,MIN($P91,R91),\"0\")*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N91*(VLOOKUP(MONTH($B91),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O91,V91-X91-Y91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V91>0,MIN($P91,V91),\"0\")*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"$N91*(VLOOKUP(MONTH($B91),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"U91*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y91*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S91-Z91)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W91-AA91)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B91),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B91),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q91=0,\"-\",(AC91+AD91)/(N91/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B92","v":"2019-05-13"},{"$f":"'Actual Accting'!C92","v":0},{"$f":"'Actual Accting'!D92","v":0},{"$f":"HLOOKUP(MONTH($B92),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F92","v":0},"-","-","-","-","-","-",{"$f":"(E92)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M92*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O92,R92-T92-U92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R92>0,MIN($P92,R92),\"0\")*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N92*(VLOOKUP(MONTH($B92),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O92,V92-X92-Y92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V92>0,MIN($P92,V92),\"0\")*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"$N92*(VLOOKUP(MONTH($B92),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"U92*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y92*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S92-Z92)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W92-AA92)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B92),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B92),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q92=0,\"-\",(AC92+AD92)/(N92/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B93","v":"2019-05-14"},{"$f":"'Actual Accting'!C93","v":0},{"$f":"'Actual Accting'!D93","v":0},{"$f":"HLOOKUP(MONTH($B93),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F93","v":0},"-","-","-","-","-","-",{"$f":"(E93)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M93*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O93,R93-T93-U93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R93>0,MIN($P93,R93),\"0\")*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N93*(VLOOKUP(MONTH($B93),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O93,V93-X93-Y93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V93>0,MIN($P93,V93),\"0\")*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"$N93*(VLOOKUP(MONTH($B93),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"U93*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y93*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S93-Z93)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W93-AA93)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B93),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B93),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q93=0,\"-\",(AC93+AD93)/(N93/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B94","v":"2019-05-15"},{"$f":"'Actual Accting'!C94","v":0},{"$f":"'Actual Accting'!D94","v":0},{"$f":"HLOOKUP(MONTH($B94),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F94","v":0},"-","-","-","-","-","-",{"$f":"(E94)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M94*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O94,R94-T94-U94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R94>0,MIN($P94,R94),\"0\")*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N94*(VLOOKUP(MONTH($B94),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O94,V94-X94-Y94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V94>0,MIN($P94,V94),\"0\")*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"$N94*(VLOOKUP(MONTH($B94),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"U94*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y94*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S94-Z94)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W94-AA94)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B94),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B94),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q94=0,\"-\",(AC94+AD94)/(N94/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B95","v":"2019-05-16"},{"$f":"'Actual Accting'!C95","v":0},{"$f":"'Actual Accting'!D95","v":0},{"$f":"HLOOKUP(MONTH($B95),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F95","v":0},"-","-","-","-","-","-",{"$f":"(E95)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M95*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O95,R95-T95-U95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R95>0,MIN($P95,R95),\"0\")*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N95*(VLOOKUP(MONTH($B95),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O95,V95-X95-Y95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V95>0,MIN($P95,V95),\"0\")*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"$N95*(VLOOKUP(MONTH($B95),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"U95*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y95*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S95-Z95)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W95-AA95)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B95),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B95),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q95=0,\"-\",(AC95+AD95)/(N95/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B96","v":"2019-05-17"},{"$f":"'Actual Accting'!C96","v":0},{"$f":"'Actual Accting'!D96","v":0},{"$f":"HLOOKUP(MONTH($B96),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F96","v":0},"-","-","-","-","-","-",{"$f":"(E96)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M96*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O96,R96-T96-U96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R96>0,MIN($P96,R96),\"0\")*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N96*(VLOOKUP(MONTH($B96),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O96,V96-X96-Y96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V96>0,MIN($P96,V96),\"0\")*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"$N96*(VLOOKUP(MONTH($B96),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"U96*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y96*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S96-Z96)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W96-AA96)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B96),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B96),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q96=0,\"-\",(AC96+AD96)/(N96/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B97","v":"2019-05-18"},{"$f":"'Actual Accting'!C97","v":0},{"$f":"'Actual Accting'!D97","v":0},{"$f":"HLOOKUP(MONTH($B97),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F97","v":0},"-","-","-","-","-","-",{"$f":"(E97)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M97*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O97,R97-T97-U97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R97>0,MIN($P97,R97),\"0\")*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N97*(VLOOKUP(MONTH($B97),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O97,V97-X97-Y97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V97>0,MIN($P97,V97),\"0\")*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"$N97*(VLOOKUP(MONTH($B97),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"U97*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y97*LT!$H$80","v":0},{"$f":"SUM(Z97:AA97)","v":2.4866894369897665E-2},{"$f":"U97","v":1.989351549591813},{"$f":"Y97","v":0},{"$f":"P97+Q97","v":4.8376194788403115},4.2269141163743118,{"$f":"AF97+AB97-AE97","v":-0.58583846809610218},{"$f":"LT!$H$79*(S97-Z97)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W97-AA97)","v":0},{"$f":"S97-AH97-Z97","v":1.1330540887059386},{"$f":"W97-AI97-AA97","v":0},{"$f":"AJ97+AK97","v":1.1330540887059386},1,{"$f":"AJ97*AM97","v":1.1330540887059386},{"$f":"AK97*AM97","v":0},{"$f":"VLOOKUP(MONTH($B97),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B97),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q97=0,\"-\",(AC97+AD97)/(N97/LT!$G$7))","v":233.96864074677492},null,{"$f":"AN97","v":1.1330540887059386},{"$f":"AS97*0.9","v":1.0197486798353448}]
[5,{"$f":"'Actual Accting'!B98","v":"2019-05-19"},{"$f":"'Actual Accting'!C98","v":0},{"$f":"'Actual Accting'!D98","v":0},{"$f":"HLOOKUP(MONTH($B98),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F98","v":0},"-","-","-","-","-","-",{"$f":"(E98)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M98*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O98,R98-T98-U98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R98>0,MIN($P98,R98),\"0\")*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N98*(VLOOKUP(MONTH($B98),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O98,V98-X98-Y98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V98>0,MIN($P98,V98),\"0\")*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"$N98*(VLOOKUP(MONTH($B98),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"U98*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y98*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,{"$f":"SUM(T98,AC98,X98,AD98)","v":4.2269141163743118},-0.58583846809610218,{"$f":"LT!$H$79*(S98-Z98)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W98-AA98)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B98),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B98),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q98=0,\"-\",(AC98+AD98)/(N98/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B99","v":"2019-05-20"},{"$f":"'Actual Accting'!C99","v":0},{"$f":"'Actual Accting'!D99","v":0},{"$f":"HLOOKUP(MONTH($B99),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F99","v":0},"-","-","-","-","-","-",{"$f":"(E99)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M99*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O99,R99-T99-U99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R99>0,MIN($P99,R99),\"0\")*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N99*(VLOOKUP(MONTH($B99),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O99,V99-X99-Y99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V99>0,MIN($P99,V99),\"0\")*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"$N99*(VLOOKUP(MONTH($B99),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"U99*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y99*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S99-Z99)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W99-AA99)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B99),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B99),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q99=0,\"-\",(AC99+AD99)/(N99/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B100","v":"2019-05-21"},{"$f":"'Actual Accting'!C100","v":0},{"$f":"'Actual Accting'!D100","v":0},{"$f":"HLOOKUP(MONTH($B100),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F100","v":0},"-","-","-","-","-","-",{"$f":"(E100)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M100*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O100,R100-T100-U100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R100>0,MIN($P100,R100),\"0\")*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N100*(VLOOKUP(MONTH($B100),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O100,V100-X100-Y100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V100>0,MIN($P100,V100),\"0\")*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"$N100*(VLOOKUP(MONTH($B100),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"U100*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y100*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S100-Z100)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W100-AA100)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B100),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B100),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q100=0,\"-\",(AC100+AD100)/(N100/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B101","v":"2019-05-22"},{"$f":"'Actual Accting'!C101","v":0},{"$f":"'Actual Accting'!D101","v":0},{"$f":"HLOOKUP(MONTH($B101),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F101","v":0},"-","-","-","-","-","-",{"$f":"(E101)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M101*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O101,R101-T101-U101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R101>0,MIN($P101,R101),\"0\")*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N101*(VLOOKUP(MONTH($B101),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O101,V101-X101-Y101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V101>0,MIN($P101,V101),\"0\")*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"$N101*(VLOOKUP(MONTH($B101),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"U101*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y101*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S101-Z101)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W101-AA101)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B101),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B101),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q101=0,\"-\",(AC101+AD101)/(N101/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B102","v":"2019-05-23"},{"$f":"'Actual Accting'!C102","v":0},{"$f":"'Actual Accting'!D102","v":0},{"$f":"HLOOKUP(MONTH($B102),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F102","v":0},"-","-","-","-","-","-",{"$f":"(E102)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M102*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O102,R102-T102-U102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R102>0,MIN($P102,R102),\"0\")*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N102*(VLOOKUP(MONTH($B102),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O102,V102-X102-Y102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V102>0,MIN($P102,V102),\"0\")*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"$N102*(VLOOKUP(MONTH($B102),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"U102*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y102*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S102-Z102)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W102-AA102)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B102),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B102),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q102=0,\"-\",(AC102+AD102)/(N102/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B103","v":"2019-05-24"},{"$f":"'Actual Accting'!C103","v":0},{"$f":"'Actual Accting'!D103","v":0},{"$f":"HLOOKUP(MONTH($B103),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F103","v":0},"-","-","-","-","-","-",{"$f":"(E103)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M103*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O103,R103-T103-U103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R103>0,MIN($P103,R103),\"0\")*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N103*(VLOOKUP(MONTH($B103),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O103,V103-X103-Y103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V103>0,MIN($P103,V103),\"0\")*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"$N103*(VLOOKUP(MONTH($B103),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"U103*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y103*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S103-Z103)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W103-AA103)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B103),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B103),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q103=0,\"-\",(AC103+AD103)/(N103/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B104","v":"2019-05-25"},{"$f":"'Actual Accting'!C104","v":0},{"$f":"'Actual Accting'!D104","v":0},{"$f":"HLOOKUP(MONTH($B104),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F104","v":0},"-","-","-","-","-","-",{"$f":"(E104)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M104*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O104,R104-T104-U104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R104>0,MIN($P104,R104),\"0\")*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N104*(VLOOKUP(MONTH($B104),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O104,V104-X104-Y104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V104>0,MIN($P104,V104),\"0\")*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"$N104*(VLOOKUP(MONTH($B104),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"U104*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y104*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S104-Z104)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W104-AA104)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B104),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B104),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q104=0,\"-\",(AC104+AD104)/(N104/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B105","v":"2019-05-26"},{"$f":"'Actual Accting'!C105","v":0},{"$f":"'Actual Accting'!D105","v":0},{"$f":"HLOOKUP(MONTH($B105),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F105","v":0},"-","-","-","-","-","-",{"$f":"(E105)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M105*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O105,R105-T105-U105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R105>0,MIN($P105,R105),\"0\")*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N105*(VLOOKUP(MONTH($B105),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O105,V105-X105-Y105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V105>0,MIN($P105,V105),\"0\")*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"$N105*(VLOOKUP(MONTH($B105),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"U105*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y105*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S105-Z105)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W105-AA105)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B105),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B105),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q105=0,\"-\",(AC105+AD105)/(N105/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B106","v":"2019-05-27"},{"$f":"'Actual Accting'!C106","v":0},{"$f":"'Actual Accting'!D106","v":0},{"$f":"HLOOKUP(MONTH($B106),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F106","v":0},"-","-","-","-","-","-",{"$f":"(E106)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M106*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O106,R106-T106-U106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R106>0,MIN($P106,R106),\"0\")*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N106*(VLOOKUP(MONTH($B106),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O106,V106-X106-Y106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V106>0,MIN($P106,V106),\"0\")*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"$N106*(VLOOKUP(MONTH($B106),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"U106*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y106*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S106-Z106)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W106-AA106)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B106),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B106),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q106=0,\"-\",(AC106+AD106)/(N106/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B107","v":"2019-05-28"},{"$f":"'Actual Accting'!C107","v":0},{"$f":"'Actual Accting'!D107","v":0},{"$f":"HLOOKUP(MONTH($B107),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F107","v":0},"-","-","-","-","-","-",{"$f":"(E107)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M107*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O107,R107-T107-U107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R107>0,MIN($P107,R107),\"0\")*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N107*(VLOOKUP(MONTH($B107),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O107,V107-X107-Y107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V107>0,MIN($P107,V107),\"0\")*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"$N107*(VLOOKUP(MONTH($B107),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"U107*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y107*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S107-Z107)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W107-AA107)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B107),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B107),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q107=0,\"-\",(AC107+AD107)/(N107/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B108","v":"2019-05-29"},{"$f":"'Actual Accting'!C108","v":0},{"$f":"'Actual Accting'!D108","v":0},{"$f":"HLOOKUP(MONTH($B108),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F108","v":0},"-","-","-","-","-","-",{"$f":"(E108)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M108*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O108,R108-T108-U108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R108>0,MIN($P108,R108),\"0\")*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N108*(VLOOKUP(MONTH($B108),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O108,V108-X108-Y108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V108>0,MIN($P108,V108),\"0\")*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"$N108*(VLOOKUP(MONTH($B108),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"U108*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y108*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S108-Z108)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W108-AA108)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B108),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B108),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q108=0,\"-\",(AC108+AD108)/(N108/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B109","v":"2019-05-30"},{"$f":"'Actual Accting'!C109","v":0},{"$f":"'Actual Accting'!D109","v":0},{"$f":"HLOOKUP(MONTH($B109),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F109","v":0},"-","-","-","-","-","-",{"$f":"(E109)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M109*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O109,R109-T109-U109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R109>0,MIN($P109,R109),\"0\")*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N109*(VLOOKUP(MONTH($B109),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O109,V109-X109-Y109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V109>0,MIN($P109,V109),\"0\")*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"$N109*(VLOOKUP(MONTH($B109),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"U109*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y109*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S109-Z109)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W109-AA109)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B109),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B109),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q109=0,\"-\",(AC109+AD109)/(N109/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[5,{"$f":"'Actual Accting'!B110","v":"2019-05-31"},{"$f":"'Actual Accting'!C110","v":0},{"$f":"'Actual Accting'!D110","v":0},{"$f":"HLOOKUP(MONTH($B110),LT!$B$93:$N$95,3)","v":192.15327798423004},{"$f":"'Actual Accting'!F110","v":0},"-","-","-","-","-","-",{"$f":"(E110)*LT!$G$7/LT!$A$7","v":6.5389781093240131},{"$f":"M110*(1-LT!$G$44)","v":5.399177556269211},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,14)","v":2.0927069142309991},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,15)","v":2.2375625667824992},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,16)","v":2.6000569120578119},{"$f":"(N110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":5.399177556269211},{"$f":"MIN($O110,R110-T110-U110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":1.1722634398948988},{"$f":"IF(R110>0,MIN($P110,R110),\"0\")*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":2.2375625667824992},{"$f":"$N110*(VLOOKUP(MONTH($B110),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":1.989351549591813},{"$f":"(N110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O110,V110-X110-Y110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V110>0,MIN($P110,V110),\"0\")*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"$N110*(VLOOKUP(MONTH($B110),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"U110*LT!$H$79","v":2.4866894369897665E-2},{"$f":"Y110*LT!$H$80","v":0},2.4866894369897665E-2,1.989351549591813,0,4.8376194788403115,4.2269141163743118,-0.58583846809610218,{"$f":"LT!$H$79*(S110-Z110)","v":1.4342456819062514E-2},{"$f":"LT!$H$80*(W110-AA110)","v":0},1.1330540887059386,0,1.1330540887059386,1,1.1330540887059386,0,{"$f":"VLOOKUP(MONTH($B110),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B110),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":63.973642825983887},{"$f":"IF(Q110=0,\"-\",(AC110+AD110)/(N110/LT!$G$7))","v":233.96864074677492},null,1.1330540887059386,1.0197486798353448]
[6,{"$f":"'Actual Accting'!B111","v":"2019-06-01"},{"$f":"'Actual Accting'!C111","v":0},{"$f":"'Actual Accting'!D111","v":0},{"$f":"HLOOKUP(MONTH($B111),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F111","v":0},"-","-","-","-","-","-",{"$f":"(E111)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M111*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O111,R111-T111-U111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R111>0,MIN($P111,R111),\"0\")*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N111*(VLOOKUP(MONTH($B111),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O111,V111-X111-Y111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V111>0,MIN($P111,V111),\"0\")*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"$N111*(VLOOKUP(MONTH($B111),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"U111*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y111*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S111-Z111)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W111-AA111)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B111),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B111),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q111=0,\"-\",(AC111+AD111)/(N111/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B112","v":"2019-06-02"},{"$f":"'Actual Accting'!C112","v":0},{"$f":"'Actual Accting'!D112","v":0},{"$f":"HLOOKUP(MONTH($B112),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F112","v":0},"-","-","-","-","-","-",{"$f":"(E112)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M112*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O112,R112-T112-U112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R112>0,MIN($P112,R112),\"0\")*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N112*(VLOOKUP(MONTH($B112),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O112,V112-X112-Y112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V112>0,MIN($P112,V112),\"0\")*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"$N112*(VLOOKUP(MONTH($B112),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"U112*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y112*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S112-Z112)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W112-AA112)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B112),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B112),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q112=0,\"-\",(AC112+AD112)/(N112/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B113","v":"2019-06-03"},{"$f":"'Actual Accting'!C113","v":0},{"$f":"'Actual Accting'!D113","v":0},{"$f":"HLOOKUP(MONTH($B113),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F113","v":0},"-","-","-","-","-","-",{"$f":"(E113)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M113*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O113,R113-T113-U113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R113>0,MIN($P113,R113),\"0\")*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N113*(VLOOKUP(MONTH($B113),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O113,V113-X113-Y113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V113>0,MIN($P113,V113),\"0\")*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"$N113*(VLOOKUP(MONTH($B113),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"U113*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y113*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S113-Z113)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W113-AA113)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B113),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B113),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q113=0,\"-\",(AC113+AD113)/(N113/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B114","v":"2019-06-04"},{"$f":"'Actual Accting'!C114","v":0},{"$f":"'Actual Accting'!D114","v":0},{"$f":"HLOOKUP(MONTH($B114),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F114","v":0},"-","-","-","-","-","-",{"$f":"(E114)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M114*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O114,R114-T114-U114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R114>0,MIN($P114,R114),\"0\")*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N114*(VLOOKUP(MONTH($B114),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O114,V114-X114-Y114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V114>0,MIN($P114,V114),\"0\")*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"$N114*(VLOOKUP(MONTH($B114),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"U114*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y114*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S114-Z114)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W114-AA114)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B114),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B114),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q114=0,\"-\",(AC114+AD114)/(N114/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B115","v":"2019-06-05"},{"$f":"'Actual Accting'!C115","v":0},{"$f":"'Actual Accting'!D115","v":0},{"$f":"HLOOKUP(MONTH($B115),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F115","v":0},"-","-","-","-","-","-",{"$f":"(E115)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M115*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O115,R115-T115-U115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R115>0,MIN($P115,R115),\"0\")*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N115*(VLOOKUP(MONTH($B115),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O115,V115-X115-Y115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V115>0,MIN($P115,V115),\"0\")*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"$N115*(VLOOKUP(MONTH($B115),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"U115*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y115*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S115-Z115)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W115-AA115)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B115),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B115),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q115=0,\"-\",(AC115+AD115)/(N115/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B116","v":"2019-06-06"},{"$f":"'Actual Accting'!C116","v":0},{"$f":"'Actual Accting'!D116","v":0},{"$f":"HLOOKUP(MONTH($B116),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F116","v":0},"-","-","-","-","-","-",{"$f":"(E116)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M116*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O116,R116-T116-U116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R116>0,MIN($P116,R116),\"0\")*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N116*(VLOOKUP(MONTH($B116),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O116,V116-X116-Y116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V116>0,MIN($P116,V116),\"0\")*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"$N116*(VLOOKUP(MONTH($B116),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"U116*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y116*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S116-Z116)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W116-AA116)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B116),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B116),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q116=0,\"-\",(AC116+AD116)/(N116/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B117","v":"2019-06-07"},{"$f":"'Actual Accting'!C117","v":0},{"$f":"'Actual Accting'!D117","v":0},{"$f":"HLOOKUP(MONTH($B117),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F117","v":0},"-","-","-","-","-","-",{"$f":"(E117)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M117*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O117,R117-T117-U117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R117>0,MIN($P117,R117),\"0\")*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N117*(VLOOKUP(MONTH($B117),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O117,V117-X117-Y117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V117>0,MIN($P117,V117),\"0\")*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"$N117*(VLOOKUP(MONTH($B117),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"U117*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y117*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S117-Z117)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W117-AA117)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B117),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B117),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q117=0,\"-\",(AC117+AD117)/(N117/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B118","v":"2019-06-08"},{"$f":"'Actual Accting'!C118","v":0},{"$f":"'Actual Accting'!D118","v":0},{"$f":"HLOOKUP(MONTH($B118),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F118","v":0},"-","-","-","-","-","-",{"$f":"(E118)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M118*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O118,R118-T118-U118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R118>0,MIN($P118,R118),\"0\")*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N118*(VLOOKUP(MONTH($B118),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O118,V118-X118-Y118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V118>0,MIN($P118,V118),\"0\")*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"$N118*(VLOOKUP(MONTH($B118),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"U118*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y118*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S118-Z118)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W118-AA118)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B118),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B118),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q118=0,\"-\",(AC118+AD118)/(N118/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B119","v":"2019-06-09"},{"$f":"'Actual Accting'!C119","v":0},{"$f":"'Actual Accting'!D119","v":0},{"$f":"HLOOKUP(MONTH($B119),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F119","v":0},"-","-","-","-","-","-",{"$f":"(E119)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M119*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O119,R119-T119-U119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R119>0,MIN($P119,R119),\"0\")*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N119*(VLOOKUP(MONTH($B119),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O119,V119-X119-Y119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V119>0,MIN($P119,V119),\"0\")*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"$N119*(VLOOKUP(MONTH($B119),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"U119*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y119*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S119-Z119)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W119-AA119)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B119),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B119),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q119=0,\"-\",(AC119+AD119)/(N119/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B120","v":"2019-06-10"},{"$f":"'Actual Accting'!C120","v":0},{"$f":"'Actual Accting'!D120","v":0},{"$f":"HLOOKUP(MONTH($B120),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F120","v":0},"-","-","-","-","-","-",{"$f":"(E120)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M120*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O120,R120-T120-U120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R120>0,MIN($P120,R120),\"0\")*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N120*(VLOOKUP(MONTH($B120),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O120,V120-X120-Y120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V120>0,MIN($P120,V120),\"0\")*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"$N120*(VLOOKUP(MONTH($B120),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"U120*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y120*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S120-Z120)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W120-AA120)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B120),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B120),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q120=0,\"-\",(AC120+AD120)/(N120/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B121","v":"2019-06-11"},{"$f":"'Actual Accting'!C121","v":0},{"$f":"'Actual Accting'!D121","v":0},{"$f":"HLOOKUP(MONTH($B121),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F121","v":0},"-","-","-","-","-","-",{"$f":"(E121)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M121*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O121,R121-T121-U121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R121>0,MIN($P121,R121),\"0\")*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N121*(VLOOKUP(MONTH($B121),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O121,V121-X121-Y121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V121>0,MIN($P121,V121),\"0\")*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"$N121*(VLOOKUP(MONTH($B121),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"U121*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y121*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S121-Z121)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W121-AA121)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B121),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B121),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q121=0,\"-\",(AC121+AD121)/(N121/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B122","v":"2019-06-12"},{"$f":"'Actual Accting'!C122","v":0},{"$f":"'Actual Accting'!D122","v":0},{"$f":"HLOOKUP(MONTH($B122),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F122","v":0},"-","-","-","-","-","-",{"$f":"(E122)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M122*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O122,R122-T122-U122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R122>0,MIN($P122,R122),\"0\")*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N122*(VLOOKUP(MONTH($B122),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O122,V122-X122-Y122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V122>0,MIN($P122,V122),\"0\")*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"$N122*(VLOOKUP(MONTH($B122),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"U122*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y122*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S122-Z122)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W122-AA122)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B122),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B122),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q122=0,\"-\",(AC122+AD122)/(N122/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B123","v":"2019-06-13"},{"$f":"'Actual Accting'!C123","v":0},{"$f":"'Actual Accting'!D123","v":0},{"$f":"HLOOKUP(MONTH($B123),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F123","v":0},"-","-","-","-","-","-",{"$f":"(E123)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M123*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O123,R123-T123-U123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R123>0,MIN($P123,R123),\"0\")*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N123*(VLOOKUP(MONTH($B123),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O123,V123-X123-Y123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V123>0,MIN($P123,V123),\"0\")*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"$N123*(VLOOKUP(MONTH($B123),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"U123*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y123*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S123-Z123)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W123-AA123)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B123),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B123),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q123=0,\"-\",(AC123+AD123)/(N123/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B124","v":"2019-06-14"},{"$f":"'Actual Accting'!C124","v":0},{"$f":"'Actual Accting'!D124","v":0},{"$f":"HLOOKUP(MONTH($B124),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F124","v":0},"-","-","-","-","-","-",{"$f":"(E124)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M124*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O124,R124-T124-U124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R124>0,MIN($P124,R124),\"0\")*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N124*(VLOOKUP(MONTH($B124),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O124,V124-X124-Y124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V124>0,MIN($P124,V124),\"0\")*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"$N124*(VLOOKUP(MONTH($B124),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"U124*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y124*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S124-Z124)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W124-AA124)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B124),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B124),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q124=0,\"-\",(AC124+AD124)/(N124/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B125","v":"2019-06-15"},{"$f":"'Actual Accting'!C125","v":0},{"$f":"'Actual Accting'!D125","v":0},{"$f":"HLOOKUP(MONTH($B125),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F125","v":0},"-","-","-","-","-","-",{"$f":"(E125)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M125*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O125,R125-T125-U125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R125>0,MIN($P125,R125),\"0\")*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N125*(VLOOKUP(MONTH($B125),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O125,V125-X125-Y125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V125>0,MIN($P125,V125),\"0\")*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"$N125*(VLOOKUP(MONTH($B125),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"U125*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y125*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S125-Z125)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W125-AA125)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B125),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B125),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q125=0,\"-\",(AC125+AD125)/(N125/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B126","v":"2019-06-16"},{"$f":"'Actual Accting'!C126","v":0},{"$f":"'Actual Accting'!D126","v":0},{"$f":"HLOOKUP(MONTH($B126),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F126","v":0},"-","-","-","-","-","-",{"$f":"(E126)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M126*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O126,R126-T126-U126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R126>0,MIN($P126,R126),\"0\")*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N126*(VLOOKUP(MONTH($B126),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O126,V126-X126-Y126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V126>0,MIN($P126,V126),\"0\")*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"$N126*(VLOOKUP(MONTH($B126),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"U126*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y126*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S126-Z126)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W126-AA126)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B126),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B126),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q126=0,\"-\",(AC126+AD126)/(N126/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B127","v":"2019-06-17"},{"$f":"'Actual Accting'!C127","v":0},{"$f":"'Actual Accting'!D127","v":0},{"$f":"HLOOKUP(MONTH($B127),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F127","v":0},"-","-","-","-","-","-",{"$f":"(E127)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M127*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O127,R127-T127-U127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R127>0,MIN($P127,R127),\"0\")*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N127*(VLOOKUP(MONTH($B127),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O127,V127-X127-Y127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V127>0,MIN($P127,V127),\"0\")*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"$N127*(VLOOKUP(MONTH($B127),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"U127*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y127*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S127-Z127)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W127-AA127)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B127),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B127),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q127=0,\"-\",(AC127+AD127)/(N127/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B128","v":"2019-06-18"},{"$f":"'Actual Accting'!C128","v":0},{"$f":"'Actual Accting'!D128","v":0},{"$f":"HLOOKUP(MONTH($B128),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F128","v":0},"-","-","-","-","-","-",{"$f":"(E128)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M128*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O128,R128-T128-U128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R128>0,MIN($P128,R128),\"0\")*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N128*(VLOOKUP(MONTH($B128),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O128,V128-X128-Y128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V128>0,MIN($P128,V128),\"0\")*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"$N128*(VLOOKUP(MONTH($B128),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"U128*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y128*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S128-Z128)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W128-AA128)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B128),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B128),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q128=0,\"-\",(AC128+AD128)/(N128/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B129","v":"2019-06-19"},{"$f":"'Actual Accting'!C129","v":0},{"$f":"'Actual Accting'!D129","v":0},{"$f":"HLOOKUP(MONTH($B129),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F129","v":0},"-","-","-","-","-","-",{"$f":"(E129)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M129*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O129,R129-T129-U129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R129>0,MIN($P129,R129),\"0\")*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N129*(VLOOKUP(MONTH($B129),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O129,V129-X129-Y129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V129>0,MIN($P129,V129),\"0\")*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"$N129*(VLOOKUP(MONTH($B129),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"U129*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y129*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S129-Z129)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W129-AA129)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B129),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B129),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q129=0,\"-\",(AC129+AD129)/(N129/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B130","v":"2019-06-20"},{"$f":"'Actual Accting'!C130","v":0},{"$f":"'Actual Accting'!D130","v":0},{"$f":"HLOOKUP(MONTH($B130),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F130","v":0},"-","-","-","-","-","-",{"$f":"(E130)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M130*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O130,R130-T130-U130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R130>0,MIN($P130,R130),\"0\")*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N130*(VLOOKUP(MONTH($B130),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O130,V130-X130-Y130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V130>0,MIN($P130,V130),\"0\")*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"$N130*(VLOOKUP(MONTH($B130),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"U130*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y130*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S130-Z130)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W130-AA130)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B130),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B130),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q130=0,\"-\",(AC130+AD130)/(N130/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B131","v":"2019-06-21"},{"$f":"'Actual Accting'!C131","v":0},{"$f":"'Actual Accting'!D131","v":0},{"$f":"HLOOKUP(MONTH($B131),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F131","v":0},"-","-","-","-","-","-",{"$f":"(E131)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M131*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O131,R131-T131-U131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R131>0,MIN($P131,R131),\"0\")*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N131*(VLOOKUP(MONTH($B131),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O131,V131-X131-Y131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V131>0,MIN($P131,V131),\"0\")*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"$N131*(VLOOKUP(MONTH($B131),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"U131*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y131*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S131-Z131)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W131-AA131)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B131),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B131),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q131=0,\"-\",(AC131+AD131)/(N131/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B132","v":"2019-06-22"},{"$f":"'Actual Accting'!C132","v":0},{"$f":"'Actual Accting'!D132","v":0},{"$f":"HLOOKUP(MONTH($B132),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F132","v":0},"-","-","-","-","-","-",{"$f":"(E132)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M132*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O132,R132-T132-U132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R132>0,MIN($P132,R132),\"0\")*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N132*(VLOOKUP(MONTH($B132),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O132,V132-X132-Y132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V132>0,MIN($P132,V132),\"0\")*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"$N132*(VLOOKUP(MONTH($B132),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"U132*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y132*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S132-Z132)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W132-AA132)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B132),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B132),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q132=0,\"-\",(AC132+AD132)/(N132/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B133","v":"2019-06-23"},{"$f":"'Actual Accting'!C133","v":0},{"$f":"'Actual Accting'!D133","v":0},{"$f":"HLOOKUP(MONTH($B133),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F133","v":0},"-","-","-","-","-","-",{"$f":"(E133)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M133*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O133,R133-T133-U133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R133>0,MIN($P133,R133),\"0\")*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N133*(VLOOKUP(MONTH($B133),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O133,V133-X133-Y133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V133>0,MIN($P133,V133),\"0\")*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"$N133*(VLOOKUP(MONTH($B133),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"U133*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y133*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S133-Z133)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W133-AA133)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B133),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B133),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q133=0,\"-\",(AC133+AD133)/(N133/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B134","v":"2019-06-24"},{"$f":"'Actual Accting'!C134","v":0},{"$f":"'Actual Accting'!D134","v":0},{"$f":"HLOOKUP(MONTH($B134),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F134","v":0},"-","-","-","-","-","-",{"$f":"(E134)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M134*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O134,R134-T134-U134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R134>0,MIN($P134,R134),\"0\")*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N134*(VLOOKUP(MONTH($B134),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O134,V134-X134-Y134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V134>0,MIN($P134,V134),\"0\")*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"$N134*(VLOOKUP(MONTH($B134),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"U134*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y134*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S134-Z134)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W134-AA134)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B134),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B134),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q134=0,\"-\",(AC134+AD134)/(N134/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B135","v":"2019-06-25"},{"$f":"'Actual Accting'!C135","v":0},{"$f":"'Actual Accting'!D135","v":0},{"$f":"HLOOKUP(MONTH($B135),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F135","v":0},"-","-","-","-","-","-",{"$f":"(E135)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M135*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O135,R135-T135-U135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R135>0,MIN($P135,R135),\"0\")*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N135*(VLOOKUP(MONTH($B135),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O135,V135-X135-Y135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V135>0,MIN($P135,V135),\"0\")*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"$N135*(VLOOKUP(MONTH($B135),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"U135*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y135*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S135-Z135)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W135-AA135)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B135),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B135),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q135=0,\"-\",(AC135+AD135)/(N135/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B136","v":"2019-06-26"},{"$f":"'Actual Accting'!C136","v":0},{"$f":"'Actual Accting'!D136","v":0},{"$f":"HLOOKUP(MONTH($B136),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F136","v":0},"-","-","-","-","-","-",{"$f":"(E136)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M136*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O136,R136-T136-U136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R136>0,MIN($P136,R136),\"0\")*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N136*(VLOOKUP(MONTH($B136),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O136,V136-X136-Y136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V136>0,MIN($P136,V136),\"0\")*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"$N136*(VLOOKUP(MONTH($B136),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"U136*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y136*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S136-Z136)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W136-AA136)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B136),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B136),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q136=0,\"-\",(AC136+AD136)/(N136/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B137","v":"2019-06-27"},{"$f":"'Actual Accting'!C137","v":0},{"$f":"'Actual Accting'!D137","v":0},{"$f":"HLOOKUP(MONTH($B137),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F137","v":0},"-","-","-","-","-","-",{"$f":"(E137)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M137*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O137,R137-T137-U137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R137>0,MIN($P137,R137),\"0\")*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N137*(VLOOKUP(MONTH($B137),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O137,V137-X137-Y137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V137>0,MIN($P137,V137),\"0\")*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"$N137*(VLOOKUP(MONTH($B137),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"U137*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y137*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S137-Z137)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W137-AA137)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B137),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B137),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q137=0,\"-\",(AC137+AD137)/(N137/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B138","v":"2019-06-28"},{"$f":"'Actual Accting'!C138","v":0},{"$f":"'Actual Accting'!D138","v":0},{"$f":"HLOOKUP(MONTH($B138),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F138","v":0},"-","-","-","-","-","-",{"$f":"(E138)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M138*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O138,R138-T138-U138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R138>0,MIN($P138,R138),\"0\")*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N138*(VLOOKUP(MONTH($B138),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O138,V138-X138-Y138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V138>0,MIN($P138,V138),\"0\")*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"$N138*(VLOOKUP(MONTH($B138),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"U138*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y138*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S138-Z138)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W138-AA138)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B138),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B138),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q138=0,\"-\",(AC138+AD138)/(N138/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B139","v":"2019-06-29"},{"$f":"'Actual Accting'!C139","v":0},{"$f":"'Actual Accting'!D139","v":0},{"$f":"HLOOKUP(MONTH($B139),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F139","v":0},"-","-","-","-","-","-",{"$f":"(E139)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M139*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O139,R139-T139-U139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R139>0,MIN($P139,R139),\"0\")*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N139*(VLOOKUP(MONTH($B139),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O139,V139-X139-Y139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V139>0,MIN($P139,V139),\"0\")*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"$N139*(VLOOKUP(MONTH($B139),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"U139*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y139*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S139-Z139)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W139-AA139)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B139),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B139),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q139=0,\"-\",(AC139+AD139)/(N139/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[6,{"$f":"'Actual Accting'!B140","v":"2019-06-30"},{"$f":"'Actual Accting'!C140","v":0},{"$f":"'Actual Accting'!D140","v":0},{"$f":"HLOOKUP(MONTH($B140),LT!$B$93:$N$95,3)","v":242.11617697859188},{"$f":"'Actual Accting'!F140","v":0},"-","-","-","-","-","-",{"$f":"(E140)*LT!$G$7/LT!$A$7","v":8.2392160976101732},{"$f":"M140*(1-LT!$G$44)","v":6.8030493284626719},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,14)","v":2.4048779376115528},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,15)","v":2.4152295327516948},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,16)","v":2.5976561337538659},{"$f":"(N140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":6.8030493284626719},{"$f":"MIN($O140,R140-T140-U140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":2.4029435639041079},{"$f":"IF(R140>0,MIN($P140,R140),\"0\")*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":2.4152295327516948},{"$f":"$N140*(VLOOKUP(MONTH($B140),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":1.9848762318068687},{"$f":"(N140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O140,V140-X140-Y140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V140>0,MIN($P140,V140),\"0\")*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"$N140*(VLOOKUP(MONTH($B140),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"U140*LT!$H$79","v":2.4810952897585861E-2},{"$f":"Y140*LT!$H$80","v":0},2.4810952897585861E-2,1.9848762318068687,0,5.0128856665055608,4.4001057645585639,-0.58796894904941066,{"$f":"LT!$H$79*(S140-Z140)","v":2.9726657637581529E-2},{"$f":"LT!$H$80*(W140-AA140)","v":0},2.3484059533689408,0,2.3484059533689408,1,2.3484059533689408,0,{"$f":"VLOOKUP(MONTH($B140),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B140),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.819010252559885},{"$f":"IF(Q140=0,\"-\",(AC140+AD140)/(N140/LT!$G$7))","v":185.26933237483686},null,2.3484059533689408,2.1135653580320466]
[7,{"$f":"'Actual Accting'!B141","v":"2019-07-01"},{"$f":"'Actual Accting'!C141","v":0},{"$f":"'Actual Accting'!D141","v":0},{"$f":"HLOOKUP(MONTH($B141),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F141","v":0},"-","-","-","-","-","-",{"$f":"(E141)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M141*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O141,R141-T141-U141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R141>0,MIN($P141,R141),\"0\")*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N141*(VLOOKUP(MONTH($B141),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O141,V141-X141-Y141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V141>0,MIN($P141,V141),\"0\")*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"$N141*(VLOOKUP(MONTH($B141),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"U141*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y141*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S141-Z141)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W141-AA141)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B141),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B141),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q141=0,\"-\",(AC141+AD141)/(N141/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B142","v":"2019-07-02"},{"$f":"'Actual Accting'!C142","v":0},{"$f":"'Actual Accting'!D142","v":0},{"$f":"HLOOKUP(MONTH($B142),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F142","v":0},"-","-","-","-","-","-",{"$f":"(E142)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M142*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O142,R142-T142-U142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R142>0,MIN($P142,R142),\"0\")*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N142*(VLOOKUP(MONTH($B142),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O142,V142-X142-Y142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V142>0,MIN($P142,V142),\"0\")*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"$N142*(VLOOKUP(MONTH($B142),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"U142*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y142*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S142-Z142)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W142-AA142)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B142),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B142),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q142=0,\"-\",(AC142+AD142)/(N142/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B143","v":"2019-07-03"},{"$f":"'Actual Accting'!C143","v":0},{"$f":"'Actual Accting'!D143","v":0},{"$f":"HLOOKUP(MONTH($B143),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F143","v":0},"-","-","-","-","-","-",{"$f":"(E143)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M143*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O143,R143-T143-U143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R143>0,MIN($P143,R143),\"0\")*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N143*(VLOOKUP(MONTH($B143),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O143,V143-X143-Y143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V143>0,MIN($P143,V143),\"0\")*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"$N143*(VLOOKUP(MONTH($B143),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"U143*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y143*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S143-Z143)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W143-AA143)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B143),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B143),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q143=0,\"-\",(AC143+AD143)/(N143/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B144","v":"2019-07-04"},{"$f":"'Actual Accting'!C144","v":0},{"$f":"'Actual Accting'!D144","v":0},{"$f":"HLOOKUP(MONTH($B144),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F144","v":0},"-","-","-","-","-","-",{"$f":"(E144)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M144*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O144,R144-T144-U144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R144>0,MIN($P144,R144),\"0\")*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N144*(VLOOKUP(MONTH($B144),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O144,V144-X144-Y144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V144>0,MIN($P144,V144),\"0\")*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"$N144*(VLOOKUP(MONTH($B144),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"U144*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y144*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S144-Z144)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W144-AA144)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B144),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B144),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q144=0,\"-\",(AC144+AD144)/(N144/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B145","v":"2019-07-05"},{"$f":"'Actual Accting'!C145","v":0},{"$f":"'Actual Accting'!D145","v":0},{"$f":"HLOOKUP(MONTH($B145),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F145","v":0},"-","-","-","-","-","-",{"$f":"(E145)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M145*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O145,R145-T145-U145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R145>0,MIN($P145,R145),\"0\")*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N145*(VLOOKUP(MONTH($B145),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O145,V145-X145-Y145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V145>0,MIN($P145,V145),\"0\")*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"$N145*(VLOOKUP(MONTH($B145),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"U145*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y145*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S145-Z145)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W145-AA145)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B145),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B145),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q145=0,\"-\",(AC145+AD145)/(N145/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B146","v":"2019-07-06"},{"$f":"'Actual Accting'!C146","v":0},{"$f":"'Actual Accting'!D146","v":0},{"$f":"HLOOKUP(MONTH($B146),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F146","v":0},"-","-","-","-","-","-",{"$f":"(E146)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M146*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O146,R146-T146-U146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R146>0,MIN($P146,R146),\"0\")*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N146*(VLOOKUP(MONTH($B146),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O146,V146-X146-Y146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V146>0,MIN($P146,V146),\"0\")*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"$N146*(VLOOKUP(MONTH($B146),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"U146*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y146*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S146-Z146)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W146-AA146)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B146),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B146),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q146=0,\"-\",(AC146+AD146)/(N146/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B147","v":"2019-07-07"},{"$f":"'Actual Accting'!C147","v":0},{"$f":"'Actual Accting'!D147","v":0},{"$f":"HLOOKUP(MONTH($B147),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F147","v":0},"-","-","-","-","-","-",{"$f":"(E147)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M147*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O147,R147-T147-U147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R147>0,MIN($P147,R147),\"0\")*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N147*(VLOOKUP(MONTH($B147),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O147,V147-X147-Y147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V147>0,MIN($P147,V147),\"0\")*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"$N147*(VLOOKUP(MONTH($B147),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"U147*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y147*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S147-Z147)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W147-AA147)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B147),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B147),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q147=0,\"-\",(AC147+AD147)/(N147/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[{"$f":"MONTH(B148)","v":7},{"$f":"'Actual Accting'!B148","v":"2019-07-08"},{"$f":"'Actual Accting'!C148","v":0},{"$f":"'Actual Accting'!D148","v":0},{"$f":"HLOOKUP(MONTH($B148),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F148","v":0},"-","-","-","-","-","-",{"$f":"(E148)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M148*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O148,R148-T148-U148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R148>0,MIN($P148,R148),\"0\")*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N148*(VLOOKUP(MONTH($B148),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O148,V148-X148-Y148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V148>0,MIN($P148,V148),\"0\")*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"$N148*(VLOOKUP(MONTH($B148),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"U148*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y148*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S148-Z148)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W148-AA148)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B148),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B148),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q148=0,\"-\",(AC148+AD148)/(N148/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B149","v":"2019-07-09"},{"$f":"'Actual Accting'!C149","v":0},{"$f":"'Actual Accting'!D149","v":0},{"$f":"HLOOKUP(MONTH($B149),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F149","v":0},"-","-","-","-","-","-",{"$f":"(E149)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M149*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O149,R149-T149-U149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R149>0,MIN($P149,R149),\"0\")*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N149*(VLOOKUP(MONTH($B149),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O149,V149-X149-Y149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V149>0,MIN($P149,V149),\"0\")*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"$N149*(VLOOKUP(MONTH($B149),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"U149*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y149*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S149-Z149)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W149-AA149)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B149),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B149),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q149=0,\"-\",(AC149+AD149)/(N149/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B150","v":"2019-07-10"},{"$f":"'Actual Accting'!C150","v":0},{"$f":"'Actual Accting'!D150","v":0},{"$f":"HLOOKUP(MONTH($B150),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F150","v":0},"-","-","-","-","-","-",{"$f":"(E150)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M150*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O150,R150-T150-U150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R150>0,MIN($P150,R150),\"0\")*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N150*(VLOOKUP(MONTH($B150),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O150,V150-X150-Y150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V150>0,MIN($P150,V150),\"0\")*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"$N150*(VLOOKUP(MONTH($B150),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"U150*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y150*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S150-Z150)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W150-AA150)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B150),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B150),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q150=0,\"-\",(AC150+AD150)/(N150/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B151","v":"2019-07-11"},{"$f":"'Actual Accting'!C151","v":0},{"$f":"'Actual Accting'!D151","v":0},{"$f":"HLOOKUP(MONTH($B151),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F151","v":0},"-","-","-","-","-","-",{"$f":"(E151)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M151*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O151,R151-T151-U151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R151>0,MIN($P151,R151),\"0\")*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N151*(VLOOKUP(MONTH($B151),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O151,V151-X151-Y151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V151>0,MIN($P151,V151),\"0\")*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"$N151*(VLOOKUP(MONTH($B151),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"U151*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y151*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S151-Z151)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W151-AA151)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B151),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B151),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q151=0,\"-\",(AC151+AD151)/(N151/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B152","v":"2019-07-12"},{"$f":"'Actual Accting'!C152","v":0},{"$f":"'Actual Accting'!D152","v":0},{"$f":"HLOOKUP(MONTH($B152),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F152","v":0},"-","-","-","-","-","-",{"$f":"(E152)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M152*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O152,R152-T152-U152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R152>0,MIN($P152,R152),\"0\")*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N152*(VLOOKUP(MONTH($B152),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O152,V152-X152-Y152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V152>0,MIN($P152,V152),\"0\")*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"$N152*(VLOOKUP(MONTH($B152),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"U152*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y152*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S152-Z152)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W152-AA152)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B152),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B152),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q152=0,\"-\",(AC152+AD152)/(N152/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B153","v":"2019-07-13"},{"$f":"'Actual Accting'!C153","v":0},{"$f":"'Actual Accting'!D153","v":0},{"$f":"HLOOKUP(MONTH($B153),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F153","v":0},"-","-","-","-","-","-",{"$f":"(E153)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M153*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O153,R153-T153-U153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R153>0,MIN($P153,R153),\"0\")*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N153*(VLOOKUP(MONTH($B153),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O153,V153-X153-Y153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V153>0,MIN($P153,V153),\"0\")*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"$N153*(VLOOKUP(MONTH($B153),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"U153*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y153*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S153-Z153)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W153-AA153)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B153),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B153),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q153=0,\"-\",(AC153+AD153)/(N153/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B154","v":"2019-07-14"},{"$f":"'Actual Accting'!C154","v":0},{"$f":"'Actual Accting'!D154","v":0},{"$f":"HLOOKUP(MONTH($B154),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F154","v":0},"-","-","-","-","-","-",{"$f":"(E154)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M154*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O154,R154-T154-U154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R154>0,MIN($P154,R154),\"0\")*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N154*(VLOOKUP(MONTH($B154),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O154,V154-X154-Y154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V154>0,MIN($P154,V154),\"0\")*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"$N154*(VLOOKUP(MONTH($B154),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"U154*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y154*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S154-Z154)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W154-AA154)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B154),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B154),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q154=0,\"-\",(AC154+AD154)/(N154/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B155","v":"2019-07-15"},{"$f":"'Actual Accting'!C155","v":0},{"$f":"'Actual Accting'!D155","v":0},{"$f":"HLOOKUP(MONTH($B155),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F155","v":0},"-","-","-","-","-","-",{"$f":"(E155)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M155*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O155,R155-T155-U155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R155>0,MIN($P155,R155),\"0\")*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N155*(VLOOKUP(MONTH($B155),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O155,V155-X155-Y155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V155>0,MIN($P155,V155),\"0\")*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"$N155*(VLOOKUP(MONTH($B155),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"U155*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y155*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S155-Z155)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W155-AA155)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B155),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B155),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q155=0,\"-\",(AC155+AD155)/(N155/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B156","v":"2019-07-16"},{"$f":"'Actual Accting'!C156","v":0},{"$f":"'Actual Accting'!D156","v":0},{"$f":"HLOOKUP(MONTH($B156),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F156","v":0},"-","-","-","-","-","-",{"$f":"(E156)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M156*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O156,R156-T156-U156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R156>0,MIN($P156,R156),\"0\")*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N156*(VLOOKUP(MONTH($B156),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O156,V156-X156-Y156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V156>0,MIN($P156,V156),\"0\")*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"$N156*(VLOOKUP(MONTH($B156),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"U156*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y156*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S156-Z156)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W156-AA156)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B156),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B156),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q156=0,\"-\",(AC156+AD156)/(N156/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B157","v":"2019-07-17"},{"$f":"'Actual Accting'!C157","v":0},{"$f":"'Actual Accting'!D157","v":0},{"$f":"HLOOKUP(MONTH($B157),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F157","v":0},"-","-","-","-","-","-",{"$f":"(E157)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M157*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O157,R157-T157-U157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R157>0,MIN($P157,R157),\"0\")*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N157*(VLOOKUP(MONTH($B157),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O157,V157-X157-Y157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V157>0,MIN($P157,V157),\"0\")*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"$N157*(VLOOKUP(MONTH($B157),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"U157*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y157*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S157-Z157)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W157-AA157)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B157),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B157),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q157=0,\"-\",(AC157+AD157)/(N157/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B158","v":"2019-07-18"},{"$f":"'Actual Accting'!C158","v":0},{"$f":"'Actual Accting'!D158","v":0},{"$f":"HLOOKUP(MONTH($B158),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F158","v":0},"-","-","-","-","-","-",{"$f":"(E158)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M158*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O158,R158-T158-U158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R158>0,MIN($P158,R158),\"0\")*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N158*(VLOOKUP(MONTH($B158),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O158,V158-X158-Y158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V158>0,MIN($P158,V158),\"0\")*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"$N158*(VLOOKUP(MONTH($B158),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"U158*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y158*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S158-Z158)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W158-AA158)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B158),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B158),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q158=0,\"-\",(AC158+AD158)/(N158/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B159","v":"2019-07-19"},{"$f":"'Actual Accting'!C159","v":0},{"$f":"'Actual Accting'!D159","v":0},{"$f":"HLOOKUP(MONTH($B159),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F159","v":0},"-","-","-","-","-","-",{"$f":"(E159)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M159*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O159,R159-T159-U159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R159>0,MIN($P159,R159),\"0\")*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N159*(VLOOKUP(MONTH($B159),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O159,V159-X159-Y159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V159>0,MIN($P159,V159),\"0\")*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"$N159*(VLOOKUP(MONTH($B159),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"U159*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y159*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S159-Z159)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W159-AA159)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B159),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B159),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q159=0,\"-\",(AC159+AD159)/(N159/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B160","v":"2019-07-20"},{"$f":"'Actual Accting'!C160","v":0},{"$f":"'Actual Accting'!D160","v":0},{"$f":"HLOOKUP(MONTH($B160),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F160","v":0},"-","-","-","-","-","-",{"$f":"(E160)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M160*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O160,R160-T160-U160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R160>0,MIN($P160,R160),\"0\")*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N160*(VLOOKUP(MONTH($B160),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O160,V160-X160-Y160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V160>0,MIN($P160,V160),\"0\")*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"$N160*(VLOOKUP(MONTH($B160),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"U160*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y160*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S160-Z160)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W160-AA160)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B160),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B160),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q160=0,\"-\",(AC160+AD160)/(N160/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B161","v":"2019-07-21"},{"$f":"'Actual Accting'!C161","v":0},{"$f":"'Actual Accting'!D161","v":0},{"$f":"HLOOKUP(MONTH($B161),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F161","v":0},"-","-","-","-","-","-",{"$f":"(E161)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M161*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O161,R161-T161-U161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R161>0,MIN($P161,R161),\"0\")*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N161*(VLOOKUP(MONTH($B161),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O161,V161-X161-Y161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V161>0,MIN($P161,V161),\"0\")*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"$N161*(VLOOKUP(MONTH($B161),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"U161*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y161*LT!$H$80","v":0},{"$f":"SUM(Z161:AA161)","v":2.2306101564464678E-2},{"$f":"U161","v":1.7844881251571743},{"$f":"Y161","v":0},{"$f":"P161+Q161","v":4.4101695831672512},3.9214663176051463,{"$f":"AF161+AB161-AE161","v":-0.46639716399764009},{"$f":"LT!$H$79*(S161-Z161)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W161-AA161)","v":0},{"$f":"S161-AH161-Z161","v":2.0751597149734677},{"$f":"W161-AI161-AA161","v":0},{"$f":"AJ161+AK161","v":2.0751597149734677},1,{"$f":"AJ161*AM161","v":2.0751597149734677},{"$f":"AK161*AM161","v":0},{"$f":"VLOOKUP(MONTH($B161),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B161),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q161=0,\"-\",(AC161+AD161)/(N161/LT!$G$7))","v":187.44623229658728},null,{"$f":"AN161","v":2.0751597149734677},{"$f":"AS161*0.9","v":1.8676437434761211}]
[7,{"$f":"'Actual Accting'!B162","v":"2019-07-22"},{"$f":"'Actual Accting'!C162","v":0},{"$f":"'Actual Accting'!D162","v":0},{"$f":"HLOOKUP(MONTH($B162),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F162","v":0},"-","-","-","-","-","-",{"$f":"(E162)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M162*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O162,R162-T162-U162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R162>0,MIN($P162,R162),\"0\")*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N162*(VLOOKUP(MONTH($B162),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O162,V162-X162-Y162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V162>0,MIN($P162,V162),\"0\")*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"$N162*(VLOOKUP(MONTH($B162),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"U162*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y162*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,{"$f":"SUM(T162,AC162,X162,AD162)","v":3.9214663176051463},-0.46639716399764009,{"$f":"LT!$H$79*(S162-Z162)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W162-AA162)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B162),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B162),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q162=0,\"-\",(AC162+AD162)/(N162/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B163","v":"2019-07-23"},{"$f":"'Actual Accting'!C163","v":0},{"$f":"'Actual Accting'!D163","v":0},{"$f":"HLOOKUP(MONTH($B163),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F163","v":0},"-","-","-","-","-","-",{"$f":"(E163)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M163*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O163,R163-T163-U163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R163>0,MIN($P163,R163),\"0\")*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N163*(VLOOKUP(MONTH($B163),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O163,V163-X163-Y163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V163>0,MIN($P163,V163),\"0\")*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"$N163*(VLOOKUP(MONTH($B163),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"U163*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y163*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S163-Z163)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W163-AA163)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B163),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B163),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q163=0,\"-\",(AC163+AD163)/(N163/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B164","v":"2019-07-24"},{"$f":"'Actual Accting'!C164","v":0},{"$f":"'Actual Accting'!D164","v":0},{"$f":"HLOOKUP(MONTH($B164),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F164","v":0},"-","-","-","-","-","-",{"$f":"(E164)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M164*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O164,R164-T164-U164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R164>0,MIN($P164,R164),\"0\")*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N164*(VLOOKUP(MONTH($B164),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O164,V164-X164-Y164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V164>0,MIN($P164,V164),\"0\")*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"$N164*(VLOOKUP(MONTH($B164),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"U164*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y164*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S164-Z164)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W164-AA164)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B164),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B164),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q164=0,\"-\",(AC164+AD164)/(N164/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B165","v":"2019-07-25"},{"$f":"'Actual Accting'!C165","v":0},{"$f":"'Actual Accting'!D165","v":0},{"$f":"HLOOKUP(MONTH($B165),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F165","v":0},"-","-","-","-","-","-",{"$f":"(E165)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M165*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O165,R165-T165-U165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R165>0,MIN($P165,R165),\"0\")*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N165*(VLOOKUP(MONTH($B165),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O165,V165-X165-Y165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V165>0,MIN($P165,V165),\"0\")*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"$N165*(VLOOKUP(MONTH($B165),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"U165*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y165*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S165-Z165)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W165-AA165)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B165),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B165),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q165=0,\"-\",(AC165+AD165)/(N165/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B166","v":"2019-07-26"},{"$f":"'Actual Accting'!C166","v":0},{"$f":"'Actual Accting'!D166","v":0},{"$f":"HLOOKUP(MONTH($B166),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F166","v":0},"-","-","-","-","-","-",{"$f":"(E166)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M166*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O166,R166-T166-U166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R166>0,MIN($P166,R166),\"0\")*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N166*(VLOOKUP(MONTH($B166),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O166,V166-X166-Y166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V166>0,MIN($P166,V166),\"0\")*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"$N166*(VLOOKUP(MONTH($B166),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"U166*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y166*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S166-Z166)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W166-AA166)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B166),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B166),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q166=0,\"-\",(AC166+AD166)/(N166/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B167","v":"2019-07-27"},{"$f":"'Actual Accting'!C167","v":0},{"$f":"'Actual Accting'!D167","v":0},{"$f":"HLOOKUP(MONTH($B167),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F167","v":0},"-","-","-","-","-","-",{"$f":"(E167)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M167*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O167,R167-T167-U167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R167>0,MIN($P167,R167),\"0\")*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N167*(VLOOKUP(MONTH($B167),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O167,V167-X167-Y167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V167>0,MIN($P167,V167),\"0\")*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"$N167*(VLOOKUP(MONTH($B167),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"U167*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y167*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S167-Z167)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W167-AA167)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B167),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B167),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q167=0,\"-\",(AC167+AD167)/(N167/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B168","v":"2019-07-28"},{"$f":"'Actual Accting'!C168","v":0},{"$f":"'Actual Accting'!D168","v":0},{"$f":"HLOOKUP(MONTH($B168),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F168","v":0},"-","-","-","-","-","-",{"$f":"(E168)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M168*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O168,R168-T168-U168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R168>0,MIN($P168,R168),\"0\")*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N168*(VLOOKUP(MONTH($B168),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O168,V168-X168-Y168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V168>0,MIN($P168,V168),\"0\")*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"$N168*(VLOOKUP(MONTH($B168),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"U168*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y168*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S168-Z168)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W168-AA168)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B168),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B168),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q168=0,\"-\",(AC168+AD168)/(N168/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B169","v":"2019-07-29"},{"$f":"'Actual Accting'!C169","v":0},{"$f":"'Actual Accting'!D169","v":0},{"$f":"HLOOKUP(MONTH($B169),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F169","v":0},"-","-","-","-","-","-",{"$f":"(E169)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M169*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O169,R169-T169-U169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R169>0,MIN($P169,R169),\"0\")*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N169*(VLOOKUP(MONTH($B169),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O169,V169-X169-Y169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V169>0,MIN($P169,V169),\"0\")*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"$N169*(VLOOKUP(MONTH($B169),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"U169*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y169*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S169-Z169)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W169-AA169)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B169),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B169),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q169=0,\"-\",(AC169+AD169)/(N169/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B170","v":"2019-07-30"},{"$f":"'Actual Accting'!C170","v":0},{"$f":"'Actual Accting'!D170","v":0},{"$f":"HLOOKUP(MONTH($B170),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F170","v":0},"-","-","-","-","-","-",{"$f":"(E170)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M170*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O170,R170-T170-U170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R170>0,MIN($P170,R170),\"0\")*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N170*(VLOOKUP(MONTH($B170),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O170,V170-X170-Y170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V170>0,MIN($P170,V170),\"0\")*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"$N170*(VLOOKUP(MONTH($B170),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"U170*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y170*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S170-Z170)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W170-AA170)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B170),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B170),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q170=0,\"-\",(AC170+AD170)/(N170/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[7,{"$f":"'Actual Accting'!B171","v":"2019-07-31"},{"$f":"'Actual Accting'!C171","v":0},{"$f":"'Actual Accting'!D171","v":0},{"$f":"HLOOKUP(MONTH($B171),LT!$B$93:$N$95,3)","v":215.14480304808581},{"$f":"'Actual Accting'!F171","v":0},"-","-","-","-","-","-",{"$f":"(E171)*LT!$G$7/LT!$A$7","v":7.3213799536728015},{"$f":"M171*(1-LT!$G$44)","v":6.0451999786364139},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,14)","v":2.1369781924479714},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,15)","v":2.1369781924479718},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,16)","v":2.2731913907192789},{"$f":"(N171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":6.0451999786364139},{"$f":"MIN($O171,R171-T171-U171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":2.1237336610312676},{"$f":"IF(R171>0,MIN($P171,R171),\"0\")*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":2.1369781924479718},{"$f":"$N171*(VLOOKUP(MONTH($B171),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":1.7844881251571743},{"$f":"(N171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O171,V171-X171-Y171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V171>0,MIN($P171,V171),\"0\")*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"$N171*(VLOOKUP(MONTH($B171),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"U171*LT!$H$79","v":2.2306101564464678E-2},{"$f":"Y171*LT!$H$80","v":0},2.2306101564464678E-2,1.7844881251571743,0,4.4101695831672512,3.9214663176051463,-0.46639716399764009,{"$f":"LT!$H$79*(S171-Z171)","v":2.6267844493335038E-2},{"$f":"LT!$H$80*(W171-AA171)","v":0},2.0751597149734677,0,2.0751597149734677,1,2.0751597149734677,0,{"$f":"VLOOKUP(MONTH($B171),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B171),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.562121602475983},{"$f":"IF(Q171=0,\"-\",(AC171+AD171)/(N171/LT!$G$7))","v":187.44623229658728},null,2.0751597149734677,1.8676437434761211]
[8,{"$f":"'Actual Accting'!B172","v":"2019-08-01"},{"$f":"'Actual Accting'!C172","v":0},{"$f":"'Actual Accting'!D172","v":0},{"$f":"HLOOKUP(MONTH($B172),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F172","v":0},"-","-","-","-","-","-",{"$f":"(E172)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M172*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O172,R172-T172-U172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R172>0,MIN($P172,R172),\"0\")*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N172*(VLOOKUP(MONTH($B172),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O172,V172-X172-Y172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V172>0,MIN($P172,V172),\"0\")*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"$N172*(VLOOKUP(MONTH($B172),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"U172*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y172*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S172-Z172)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W172-AA172)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B172),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B172),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q172=0,\"-\",(AC172+AD172)/(N172/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B173","v":"2019-08-02"},{"$f":"'Actual Accting'!C173","v":0},{"$f":"'Actual Accting'!D173","v":0},{"$f":"HLOOKUP(MONTH($B173),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F173","v":0},"-","-","-","-","-","-",{"$f":"(E173)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M173*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O173,R173-T173-U173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R173>0,MIN($P173,R173),\"0\")*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N173*(VLOOKUP(MONTH($B173),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O173,V173-X173-Y173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V173>0,MIN($P173,V173),\"0\")*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"$N173*(VLOOKUP(MONTH($B173),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"U173*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y173*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S173-Z173)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W173-AA173)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B173),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B173),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q173=0,\"-\",(AC173+AD173)/(N173/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B174","v":"2019-08-03"},{"$f":"'Actual Accting'!C174","v":0},{"$f":"'Actual Accting'!D174","v":0},{"$f":"HLOOKUP(MONTH($B174),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F174","v":0},"-","-","-","-","-","-",{"$f":"(E174)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M174*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O174,R174-T174-U174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R174>0,MIN($P174,R174),\"0\")*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N174*(VLOOKUP(MONTH($B174),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O174,V174-X174-Y174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V174>0,MIN($P174,V174),\"0\")*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"$N174*(VLOOKUP(MONTH($B174),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"U174*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y174*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S174-Z174)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W174-AA174)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B174),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B174),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q174=0,\"-\",(AC174+AD174)/(N174/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B175","v":"2019-08-04"},{"$f":"'Actual Accting'!C175","v":0},{"$f":"'Actual Accting'!D175","v":0},{"$f":"HLOOKUP(MONTH($B175),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F175","v":0},"-","-","-","-","-","-",{"$f":"(E175)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M175*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O175,R175-T175-U175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R175>0,MIN($P175,R175),\"0\")*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N175*(VLOOKUP(MONTH($B175),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O175,V175-X175-Y175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V175>0,MIN($P175,V175),\"0\")*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"$N175*(VLOOKUP(MONTH($B175),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"U175*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y175*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S175-Z175)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W175-AA175)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B175),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B175),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q175=0,\"-\",(AC175+AD175)/(N175/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B176","v":"2019-08-05"},{"$f":"'Actual Accting'!C176","v":0},{"$f":"'Actual Accting'!D176","v":0},{"$f":"HLOOKUP(MONTH($B176),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F176","v":0},"-","-","-","-","-","-",{"$f":"(E176)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M176*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O176,R176-T176-U176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R176>0,MIN($P176,R176),\"0\")*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N176*(VLOOKUP(MONTH($B176),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O176,V176-X176-Y176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V176>0,MIN($P176,V176),\"0\")*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"$N176*(VLOOKUP(MONTH($B176),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"U176*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y176*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S176-Z176)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W176-AA176)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B176),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B176),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q176=0,\"-\",(AC176+AD176)/(N176/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B177","v":"2019-08-06"},{"$f":"'Actual Accting'!C177","v":0},{"$f":"'Actual Accting'!D177","v":0},{"$f":"HLOOKUP(MONTH($B177),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F177","v":0},"-","-","-","-","-","-",{"$f":"(E177)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M177*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O177,R177-T177-U177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R177>0,MIN($P177,R177),\"0\")*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N177*(VLOOKUP(MONTH($B177),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O177,V177-X177-Y177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V177>0,MIN($P177,V177),\"0\")*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"$N177*(VLOOKUP(MONTH($B177),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"U177*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y177*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S177-Z177)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W177-AA177)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B177),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B177),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q177=0,\"-\",(AC177+AD177)/(N177/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B178","v":"2019-08-07"},{"$f":"'Actual Accting'!C178","v":0},{"$f":"'Actual Accting'!D178","v":0},{"$f":"HLOOKUP(MONTH($B178),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F178","v":0},"-","-","-","-","-","-",{"$f":"(E178)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M178*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O178,R178-T178-U178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R178>0,MIN($P178,R178),\"0\")*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N178*(VLOOKUP(MONTH($B178),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O178,V178-X178-Y178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V178>0,MIN($P178,V178),\"0\")*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"$N178*(VLOOKUP(MONTH($B178),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"U178*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y178*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S178-Z178)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W178-AA178)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B178),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B178),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q178=0,\"-\",(AC178+AD178)/(N178/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B179","v":"2019-08-08"},{"$f":"'Actual Accting'!C179","v":0},{"$f":"'Actual Accting'!D179","v":0},{"$f":"HLOOKUP(MONTH($B179),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F179","v":0},"-","-","-","-","-","-",{"$f":"(E179)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M179*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O179,R179-T179-U179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R179>0,MIN($P179,R179),\"0\")*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N179*(VLOOKUP(MONTH($B179),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O179,V179-X179-Y179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V179>0,MIN($P179,V179),\"0\")*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"$N179*(VLOOKUP(MONTH($B179),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"U179*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y179*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S179-Z179)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W179-AA179)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B179),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B179),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q179=0,\"-\",(AC179+AD179)/(N179/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B180","v":"2019-08-09"},{"$f":"'Actual Accting'!C180","v":0},{"$f":"'Actual Accting'!D180","v":0},{"$f":"HLOOKUP(MONTH($B180),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F180","v":0},"-","-","-","-","-","-",{"$f":"(E180)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M180*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O180,R180-T180-U180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R180>0,MIN($P180,R180),\"0\")*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N180*(VLOOKUP(MONTH($B180),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O180,V180-X180-Y180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V180>0,MIN($P180,V180),\"0\")*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"$N180*(VLOOKUP(MONTH($B180),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"U180*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y180*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S180-Z180)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W180-AA180)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B180),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B180),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q180=0,\"-\",(AC180+AD180)/(N180/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B181","v":"2019-08-10"},{"$f":"'Actual Accting'!C181","v":0},{"$f":"'Actual Accting'!D181","v":0},{"$f":"HLOOKUP(MONTH($B181),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F181","v":0},"-","-","-","-","-","-",{"$f":"(E181)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M181*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O181,R181-T181-U181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R181>0,MIN($P181,R181),\"0\")*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N181*(VLOOKUP(MONTH($B181),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O181,V181-X181-Y181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V181>0,MIN($P181,V181),\"0\")*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"$N181*(VLOOKUP(MONTH($B181),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"U181*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y181*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S181-Z181)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W181-AA181)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B181),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B181),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q181=0,\"-\",(AC181+AD181)/(N181/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B182","v":"2019-08-11"},{"$f":"'Actual Accting'!C182","v":0},{"$f":"'Actual Accting'!D182","v":0},{"$f":"HLOOKUP(MONTH($B182),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F182","v":0},"-","-","-","-","-","-",{"$f":"(E182)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M182*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O182,R182-T182-U182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R182>0,MIN($P182,R182),\"0\")*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N182*(VLOOKUP(MONTH($B182),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O182,V182-X182-Y182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V182>0,MIN($P182,V182),\"0\")*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"$N182*(VLOOKUP(MONTH($B182),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"U182*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y182*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S182-Z182)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W182-AA182)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B182),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B182),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q182=0,\"-\",(AC182+AD182)/(N182/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B183","v":"2019-08-12"},{"$f":"'Actual Accting'!C183","v":0},{"$f":"'Actual Accting'!D183","v":0},{"$f":"HLOOKUP(MONTH($B183),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F183","v":0},"-","-","-","-","-","-",{"$f":"(E183)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M183*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O183,R183-T183-U183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R183>0,MIN($P183,R183),\"0\")*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N183*(VLOOKUP(MONTH($B183),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O183,V183-X183-Y183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V183>0,MIN($P183,V183),\"0\")*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"$N183*(VLOOKUP(MONTH($B183),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"U183*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y183*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S183-Z183)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W183-AA183)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B183),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B183),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q183=0,\"-\",(AC183+AD183)/(N183/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B184","v":"2019-08-13"},{"$f":"'Actual Accting'!C184","v":0},{"$f":"'Actual Accting'!D184","v":0},{"$f":"HLOOKUP(MONTH($B184),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F184","v":0},"-","-","-","-","-","-",{"$f":"(E184)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M184*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O184,R184-T184-U184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R184>0,MIN($P184,R184),\"0\")*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N184*(VLOOKUP(MONTH($B184),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O184,V184-X184-Y184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V184>0,MIN($P184,V184),\"0\")*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"$N184*(VLOOKUP(MONTH($B184),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"U184*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y184*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S184-Z184)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W184-AA184)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B184),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B184),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q184=0,\"-\",(AC184+AD184)/(N184/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B185","v":"2019-08-14"},{"$f":"'Actual Accting'!C185","v":0},{"$f":"'Actual Accting'!D185","v":0},{"$f":"HLOOKUP(MONTH($B185),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F185","v":0},"-","-","-","-","-","-",{"$f":"(E185)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M185*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O185,R185-T185-U185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R185>0,MIN($P185,R185),\"0\")*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N185*(VLOOKUP(MONTH($B185),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O185,V185-X185-Y185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V185>0,MIN($P185,V185),\"0\")*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"$N185*(VLOOKUP(MONTH($B185),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"U185*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y185*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S185-Z185)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W185-AA185)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B185),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B185),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q185=0,\"-\",(AC185+AD185)/(N185/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B186","v":"2019-08-15"},{"$f":"'Actual Accting'!C186","v":0},{"$f":"'Actual Accting'!D186","v":0},{"$f":"HLOOKUP(MONTH($B186),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F186","v":0},"-","-","-","-","-","-",{"$f":"(E186)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M186*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O186,R186-T186-U186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R186>0,MIN($P186,R186),\"0\")*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N186*(VLOOKUP(MONTH($B186),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O186,V186-X186-Y186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V186>0,MIN($P186,V186),\"0\")*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"$N186*(VLOOKUP(MONTH($B186),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"U186*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y186*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S186-Z186)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W186-AA186)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B186),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B186),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q186=0,\"-\",(AC186+AD186)/(N186/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B187","v":"2019-08-16"},{"$f":"'Actual Accting'!C187","v":0},{"$f":"'Actual Accting'!D187","v":0},{"$f":"HLOOKUP(MONTH($B187),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F187","v":0},"-","-","-","-","-","-",{"$f":"(E187)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M187*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O187,R187-T187-U187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R187>0,MIN($P187,R187),\"0\")*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N187*(VLOOKUP(MONTH($B187),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O187,V187-X187-Y187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V187>0,MIN($P187,V187),\"0\")*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"$N187*(VLOOKUP(MONTH($B187),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"U187*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y187*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S187-Z187)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W187-AA187)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B187),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B187),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q187=0,\"-\",(AC187+AD187)/(N187/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B188","v":"2019-08-17"},{"$f":"'Actual Accting'!C188","v":0},{"$f":"'Actual Accting'!D188","v":0},{"$f":"HLOOKUP(MONTH($B188),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F188","v":0},"-","-","-","-","-","-",{"$f":"(E188)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M188*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O188,R188-T188-U188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R188>0,MIN($P188,R188),\"0\")*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N188*(VLOOKUP(MONTH($B188),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O188,V188-X188-Y188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V188>0,MIN($P188,V188),\"0\")*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"$N188*(VLOOKUP(MONTH($B188),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"U188*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y188*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S188-Z188)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W188-AA188)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B188),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B188),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q188=0,\"-\",(AC188+AD188)/(N188/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B189","v":"2019-08-18"},{"$f":"'Actual Accting'!C189","v":0},{"$f":"'Actual Accting'!D189","v":0},{"$f":"HLOOKUP(MONTH($B189),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F189","v":0},"-","-","-","-","-","-",{"$f":"(E189)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M189*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O189,R189-T189-U189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R189>0,MIN($P189,R189),\"0\")*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N189*(VLOOKUP(MONTH($B189),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O189,V189-X189-Y189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V189>0,MIN($P189,V189),\"0\")*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"$N189*(VLOOKUP(MONTH($B189),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"U189*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y189*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S189-Z189)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W189-AA189)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B189),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B189),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q189=0,\"-\",(AC189+AD189)/(N189/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B190","v":"2019-08-19"},{"$f":"'Actual Accting'!C190","v":0},{"$f":"'Actual Accting'!D190","v":0},{"$f":"HLOOKUP(MONTH($B190),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F190","v":0},"-","-","-","-","-","-",{"$f":"(E190)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M190*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O190,R190-T190-U190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R190>0,MIN($P190,R190),\"0\")*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N190*(VLOOKUP(MONTH($B190),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O190,V190-X190-Y190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V190>0,MIN($P190,V190),\"0\")*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"$N190*(VLOOKUP(MONTH($B190),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"U190*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y190*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S190-Z190)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W190-AA190)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B190),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B190),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q190=0,\"-\",(AC190+AD190)/(N190/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B191","v":"2019-08-20"},{"$f":"'Actual Accting'!C191","v":0},{"$f":"'Actual Accting'!D191","v":0},{"$f":"HLOOKUP(MONTH($B191),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F191","v":0},"-","-","-","-","-","-",{"$f":"(E191)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M191*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O191,R191-T191-U191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R191>0,MIN($P191,R191),\"0\")*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N191*(VLOOKUP(MONTH($B191),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O191,V191-X191-Y191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V191>0,MIN($P191,V191),\"0\")*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"$N191*(VLOOKUP(MONTH($B191),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"U191*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y191*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S191-Z191)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W191-AA191)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B191),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B191),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q191=0,\"-\",(AC191+AD191)/(N191/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B192","v":"2019-08-21"},{"$f":"'Actual Accting'!C192","v":0},{"$f":"'Actual Accting'!D192","v":0},{"$f":"HLOOKUP(MONTH($B192),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F192","v":0},"-","-","-","-","-","-",{"$f":"(E192)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M192*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O192,R192-T192-U192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R192>0,MIN($P192,R192),\"0\")*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N192*(VLOOKUP(MONTH($B192),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O192,V192-X192-Y192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V192>0,MIN($P192,V192),\"0\")*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"$N192*(VLOOKUP(MONTH($B192),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"U192*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y192*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S192-Z192)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W192-AA192)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B192),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B192),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q192=0,\"-\",(AC192+AD192)/(N192/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B193","v":"2019-08-22"},{"$f":"'Actual Accting'!C193","v":0},{"$f":"'Actual Accting'!D193","v":0},{"$f":"HLOOKUP(MONTH($B193),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F193","v":0},"-","-","-","-","-","-",{"$f":"(E193)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M193*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O193,R193-T193-U193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R193>0,MIN($P193,R193),\"0\")*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N193*(VLOOKUP(MONTH($B193),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O193,V193-X193-Y193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V193>0,MIN($P193,V193),\"0\")*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"$N193*(VLOOKUP(MONTH($B193),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"U193*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y193*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S193-Z193)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W193-AA193)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B193),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B193),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q193=0,\"-\",(AC193+AD193)/(N193/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B194","v":"2019-08-23"},{"$f":"'Actual Accting'!C194","v":0},{"$f":"'Actual Accting'!D194","v":0},{"$f":"HLOOKUP(MONTH($B194),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F194","v":0},"-","-","-","-","-","-",{"$f":"(E194)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M194*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O194,R194-T194-U194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R194>0,MIN($P194,R194),\"0\")*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N194*(VLOOKUP(MONTH($B194),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O194,V194-X194-Y194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V194>0,MIN($P194,V194),\"0\")*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"$N194*(VLOOKUP(MONTH($B194),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"U194*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y194*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S194-Z194)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W194-AA194)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B194),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B194),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q194=0,\"-\",(AC194+AD194)/(N194/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B195","v":"2019-08-24"},{"$f":"'Actual Accting'!C195","v":0},{"$f":"'Actual Accting'!D195","v":0},{"$f":"HLOOKUP(MONTH($B195),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F195","v":0},"-","-","-","-","-","-",{"$f":"(E195)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M195*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O195,R195-T195-U195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R195>0,MIN($P195,R195),\"0\")*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N195*(VLOOKUP(MONTH($B195),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O195,V195-X195-Y195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V195>0,MIN($P195,V195),\"0\")*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"$N195*(VLOOKUP(MONTH($B195),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"U195*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y195*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S195-Z195)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W195-AA195)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B195),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B195),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q195=0,\"-\",(AC195+AD195)/(N195/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B196","v":"2019-08-25"},{"$f":"'Actual Accting'!C196","v":0},{"$f":"'Actual Accting'!D196","v":0},{"$f":"HLOOKUP(MONTH($B196),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F196","v":0},"-","-","-","-","-","-",{"$f":"(E196)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M196*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O196,R196-T196-U196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R196>0,MIN($P196,R196),\"0\")*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N196*(VLOOKUP(MONTH($B196),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O196,V196-X196-Y196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V196>0,MIN($P196,V196),\"0\")*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"$N196*(VLOOKUP(MONTH($B196),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"U196*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y196*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S196-Z196)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W196-AA196)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B196),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B196),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q196=0,\"-\",(AC196+AD196)/(N196/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B197","v":"2019-08-26"},{"$f":"'Actual Accting'!C197","v":0},{"$f":"'Actual Accting'!D197","v":0},{"$f":"HLOOKUP(MONTH($B197),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F197","v":0},"-","-","-","-","-","-",{"$f":"(E197)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M197*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O197,R197-T197-U197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R197>0,MIN($P197,R197),\"0\")*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N197*(VLOOKUP(MONTH($B197),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O197,V197-X197-Y197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V197>0,MIN($P197,V197),\"0\")*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"$N197*(VLOOKUP(MONTH($B197),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"U197*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y197*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S197-Z197)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W197-AA197)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B197),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B197),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q197=0,\"-\",(AC197+AD197)/(N197/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B198","v":"2019-08-27"},{"$f":"'Actual Accting'!C198","v":0},{"$f":"'Actual Accting'!D198","v":0},{"$f":"HLOOKUP(MONTH($B198),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F198","v":0},"-","-","-","-","-","-",{"$f":"(E198)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M198*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O198,R198-T198-U198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R198>0,MIN($P198,R198),\"0\")*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N198*(VLOOKUP(MONTH($B198),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O198,V198-X198-Y198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V198>0,MIN($P198,V198),\"0\")*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"$N198*(VLOOKUP(MONTH($B198),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"U198*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y198*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S198-Z198)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W198-AA198)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B198),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B198),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q198=0,\"-\",(AC198+AD198)/(N198/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B199","v":"2019-08-28"},{"$f":"'Actual Accting'!C199","v":0},{"$f":"'Actual Accting'!D199","v":0},{"$f":"HLOOKUP(MONTH($B199),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F199","v":0},"-","-","-","-","-","-",{"$f":"(E199)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M199*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O199,R199-T199-U199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R199>0,MIN($P199,R199),\"0\")*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N199*(VLOOKUP(MONTH($B199),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O199,V199-X199-Y199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V199>0,MIN($P199,V199),\"0\")*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"$N199*(VLOOKUP(MONTH($B199),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"U199*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y199*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S199-Z199)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W199-AA199)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B199),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B199),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q199=0,\"-\",(AC199+AD199)/(N199/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B200","v":"2019-08-29"},{"$f":"'Actual Accting'!C200","v":0},{"$f":"'Actual Accting'!D200","v":0},{"$f":"HLOOKUP(MONTH($B200),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F200","v":0},"-","-","-","-","-","-",{"$f":"(E200)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M200*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O200,R200-T200-U200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R200>0,MIN($P200,R200),\"0\")*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N200*(VLOOKUP(MONTH($B200),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O200,V200-X200-Y200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V200>0,MIN($P200,V200),\"0\")*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"$N200*(VLOOKUP(MONTH($B200),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"U200*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y200*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S200-Z200)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W200-AA200)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B200),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B200),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q200=0,\"-\",(AC200+AD200)/(N200/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B201","v":"2019-08-30"},{"$f":"'Actual Accting'!C201","v":0},{"$f":"'Actual Accting'!D201","v":0},{"$f":"HLOOKUP(MONTH($B201),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F201","v":0},"-","-","-","-","-","-",{"$f":"(E201)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M201*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O201,R201-T201-U201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R201>0,MIN($P201,R201),\"0\")*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N201*(VLOOKUP(MONTH($B201),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O201,V201-X201-Y201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V201>0,MIN($P201,V201),\"0\")*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"$N201*(VLOOKUP(MONTH($B201),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"U201*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y201*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S201-Z201)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W201-AA201)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B201),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B201),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q201=0,\"-\",(AC201+AD201)/(N201/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[8,{"$f":"'Actual Accting'!B202","v":"2019-08-31"},{"$f":"'Actual Accting'!C202","v":0},{"$f":"'Actual Accting'!D202","v":0},{"$f":"HLOOKUP(MONTH($B202),LT!$B$93:$N$95,3)","v":184.26896538015697},{"$f":"'Actual Accting'!F202","v":0},"-","-","-","-","-","-",{"$f":"(E202)*LT!$G$7/LT!$A$7","v":6.2706748669024481},{"$f":"M202*(1-LT!$G$44)","v":5.1776418941921092},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,14)","v":1.8302964095969108},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,15)","v":1.8302964095969099},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,16)","v":1.9495789825124601},{"$f":"(N202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":5.1776418941921092},{"$f":"MIN($O202,R202-T202-U202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":1.7633797444000443},{"$f":"IF(R202>0,MIN($P202,R202),\"0\")*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":1.8302964095969099},{"$f":"$N202*(VLOOKUP(MONTH($B202),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":1.583965740195155},{"$f":"(N202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O202,V202-X202-Y202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V202>0,MIN($P202,V202),\"0\")*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"$N202*(VLOOKUP(MONTH($B202),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"U202*LT!$H$79","v":1.9799571752439439E-2},{"$f":"Y202*LT!$H$80","v":0},1.9799571752439439E-2,1.583965740195155,0,3.77987539210937,3.4142621497920649,-0.34581367056486556,{"$f":"LT!$H$79*(S202-Z202)","v":2.1794752158095062E-2},{"$f":"LT!$H$80*(W202-AA202)","v":0},1.7217854204895098,0,1.7217854204895098,1,1.7217854204895098,0,{"$f":"VLOOKUP(MONTH($B202),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B202),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":58.62340095121813},{"$f":"IF(Q202=0,\"-\",(AC202+AD202)/(N202/LT!$G$7))","v":194.26184073336069},null,1.7217854204895098,1.5496068784405588]
[9,{"$f":"'Actual Accting'!B203","v":"2019-09-01"},{"$f":"'Actual Accting'!C203","v":0},{"$f":"'Actual Accting'!D203","v":0},{"$f":"HLOOKUP(MONTH($B203),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F203","v":0},"-","-","-","-","-","-",{"$f":"(E203)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M203*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O203,R203-T203-U203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R203>0,MIN($P203,R203),\"0\")*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N203*(VLOOKUP(MONTH($B203),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O203,V203-X203-Y203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V203>0,MIN($P203,V203),\"0\")*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"$N203*(VLOOKUP(MONTH($B203),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"U203*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y203*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S203-Z203)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W203-AA203)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B203),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B203),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q203=0,\"-\",(AC203+AD203)/(N203/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B204","v":"2019-09-02"},{"$f":"'Actual Accting'!C204","v":0},{"$f":"'Actual Accting'!D204","v":0},{"$f":"HLOOKUP(MONTH($B204),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F204","v":0},"-","-","-","-","-","-",{"$f":"(E204)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M204*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O204,R204-T204-U204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R204>0,MIN($P204,R204),\"0\")*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N204*(VLOOKUP(MONTH($B204),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O204,V204-X204-Y204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V204>0,MIN($P204,V204),\"0\")*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"$N204*(VLOOKUP(MONTH($B204),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"U204*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y204*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S204-Z204)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W204-AA204)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B204),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B204),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q204=0,\"-\",(AC204+AD204)/(N204/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B205","v":"2019-09-03"},{"$f":"'Actual Accting'!C205","v":0},{"$f":"'Actual Accting'!D205","v":0},{"$f":"HLOOKUP(MONTH($B205),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F205","v":0},"-","-","-","-","-","-",{"$f":"(E205)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M205*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O205,R205-T205-U205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R205>0,MIN($P205,R205),\"0\")*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N205*(VLOOKUP(MONTH($B205),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O205,V205-X205-Y205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V205>0,MIN($P205,V205),\"0\")*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"$N205*(VLOOKUP(MONTH($B205),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"U205*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y205*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S205-Z205)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W205-AA205)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B205),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B205),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q205=0,\"-\",(AC205+AD205)/(N205/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B206","v":"2019-09-04"},{"$f":"'Actual Accting'!C206","v":0},{"$f":"'Actual Accting'!D206","v":0},{"$f":"HLOOKUP(MONTH($B206),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F206","v":0},"-","-","-","-","-","-",{"$f":"(E206)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M206*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O206,R206-T206-U206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R206>0,MIN($P206,R206),\"0\")*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N206*(VLOOKUP(MONTH($B206),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O206,V206-X206-Y206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V206>0,MIN($P206,V206),\"0\")*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"$N206*(VLOOKUP(MONTH($B206),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"U206*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y206*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S206-Z206)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W206-AA206)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B206),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B206),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q206=0,\"-\",(AC206+AD206)/(N206/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B207","v":"2019-09-05"},{"$f":"'Actual Accting'!C207","v":0},{"$f":"'Actual Accting'!D207","v":0},{"$f":"HLOOKUP(MONTH($B207),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F207","v":0},"-","-","-","-","-","-",{"$f":"(E207)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M207*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O207,R207-T207-U207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R207>0,MIN($P207,R207),\"0\")*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N207*(VLOOKUP(MONTH($B207),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O207,V207-X207-Y207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V207>0,MIN($P207,V207),\"0\")*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"$N207*(VLOOKUP(MONTH($B207),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"U207*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y207*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S207-Z207)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W207-AA207)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B207),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B207),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q207=0,\"-\",(AC207+AD207)/(N207/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B208","v":"2019-09-06"},{"$f":"'Actual Accting'!C208","v":0},{"$f":"'Actual Accting'!D208","v":0},{"$f":"HLOOKUP(MONTH($B208),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F208","v":0},"-","-","-","-","-","-",{"$f":"(E208)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M208*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O208,R208-T208-U208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R208>0,MIN($P208,R208),\"0\")*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N208*(VLOOKUP(MONTH($B208),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O208,V208-X208-Y208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V208>0,MIN($P208,V208),\"0\")*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"$N208*(VLOOKUP(MONTH($B208),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"U208*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y208*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S208-Z208)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W208-AA208)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B208),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B208),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q208=0,\"-\",(AC208+AD208)/(N208/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B209","v":"2019-09-07"},{"$f":"'Actual Accting'!C209","v":0},{"$f":"'Actual Accting'!D209","v":0},{"$f":"HLOOKUP(MONTH($B209),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F209","v":0},"-","-","-","-","-","-",{"$f":"(E209)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M209*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O209,R209-T209-U209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R209>0,MIN($P209,R209),\"0\")*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N209*(VLOOKUP(MONTH($B209),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O209,V209-X209-Y209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V209>0,MIN($P209,V209),\"0\")*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"$N209*(VLOOKUP(MONTH($B209),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"U209*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y209*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S209-Z209)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W209-AA209)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B209),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B209),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q209=0,\"-\",(AC209+AD209)/(N209/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B210","v":"2019-09-08"},{"$f":"'Actual Accting'!C210","v":0},{"$f":"'Actual Accting'!D210","v":0},{"$f":"HLOOKUP(MONTH($B210),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F210","v":0},"-","-","-","-","-","-",{"$f":"(E210)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M210*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O210,R210-T210-U210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R210>0,MIN($P210,R210),\"0\")*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N210*(VLOOKUP(MONTH($B210),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O210,V210-X210-Y210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V210>0,MIN($P210,V210),\"0\")*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"$N210*(VLOOKUP(MONTH($B210),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"U210*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y210*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S210-Z210)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W210-AA210)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B210),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B210),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q210=0,\"-\",(AC210+AD210)/(N210/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B211","v":"2019-09-09"},{"$f":"'Actual Accting'!C211","v":0},{"$f":"'Actual Accting'!D211","v":0},{"$f":"HLOOKUP(MONTH($B211),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F211","v":0},"-","-","-","-","-","-",{"$f":"(E211)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M211*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O211,R211-T211-U211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R211>0,MIN($P211,R211),\"0\")*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N211*(VLOOKUP(MONTH($B211),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O211,V211-X211-Y211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V211>0,MIN($P211,V211),\"0\")*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"$N211*(VLOOKUP(MONTH($B211),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"U211*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y211*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S211-Z211)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W211-AA211)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B211),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B211),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q211=0,\"-\",(AC211+AD211)/(N211/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[{"$f":"MONTH(B212)","v":9},{"$f":"'Actual Accting'!B212","v":"2019-09-10"},{"$f":"'Actual Accting'!C212","v":0},{"$f":"'Actual Accting'!D212","v":0},{"$f":"HLOOKUP(MONTH($B212),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F212","v":0},"-","-","-","-","-","-",{"$f":"(E212)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M212*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O212,R212-T212-U212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R212>0,MIN($P212,R212),\"0\")*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N212*(VLOOKUP(MONTH($B212),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O212,V212-X212-Y212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V212>0,MIN($P212,V212),\"0\")*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"$N212*(VLOOKUP(MONTH($B212),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"U212*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y212*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S212-Z212)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W212-AA212)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B212),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B212),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q212=0,\"-\",(AC212+AD212)/(N212/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B213","v":"2019-09-11"},{"$f":"'Actual Accting'!C213","v":0},{"$f":"'Actual Accting'!D213","v":0},{"$f":"HLOOKUP(MONTH($B213),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F213","v":0},"-","-","-","-","-","-",{"$f":"(E213)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M213*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O213,R213-T213-U213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R213>0,MIN($P213,R213),\"0\")*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N213*(VLOOKUP(MONTH($B213),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O213,V213-X213-Y213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V213>0,MIN($P213,V213),\"0\")*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"$N213*(VLOOKUP(MONTH($B213),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"U213*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y213*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S213-Z213)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W213-AA213)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B213),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B213),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q213=0,\"-\",(AC213+AD213)/(N213/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B214","v":"2019-09-12"},{"$f":"'Actual Accting'!C214","v":0},{"$f":"'Actual Accting'!D214","v":0},{"$f":"HLOOKUP(MONTH($B214),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F214","v":0},"-","-","-","-","-","-",{"$f":"(E214)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M214*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O214,R214-T214-U214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R214>0,MIN($P214,R214),\"0\")*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N214*(VLOOKUP(MONTH($B214),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O214,V214-X214-Y214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V214>0,MIN($P214,V214),\"0\")*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"$N214*(VLOOKUP(MONTH($B214),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"U214*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y214*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S214-Z214)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W214-AA214)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B214),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B214),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q214=0,\"-\",(AC214+AD214)/(N214/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B215","v":"2019-09-13"},{"$f":"'Actual Accting'!C215","v":0},{"$f":"'Actual Accting'!D215","v":0},{"$f":"HLOOKUP(MONTH($B215),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F215","v":0},"-","-","-","-","-","-",{"$f":"(E215)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M215*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O215,R215-T215-U215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R215>0,MIN($P215,R215),\"0\")*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N215*(VLOOKUP(MONTH($B215),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O215,V215-X215-Y215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V215>0,MIN($P215,V215),\"0\")*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"$N215*(VLOOKUP(MONTH($B215),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"U215*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y215*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S215-Z215)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W215-AA215)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B215),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B215),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q215=0,\"-\",(AC215+AD215)/(N215/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B216","v":"2019-09-14"},{"$f":"'Actual Accting'!C216","v":0},{"$f":"'Actual Accting'!D216","v":0},{"$f":"HLOOKUP(MONTH($B216),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F216","v":0},"-","-","-","-","-","-",{"$f":"(E216)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M216*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O216,R216-T216-U216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R216>0,MIN($P216,R216),\"0\")*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N216*(VLOOKUP(MONTH($B216),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O216,V216-X216-Y216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V216>0,MIN($P216,V216),\"0\")*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"$N216*(VLOOKUP(MONTH($B216),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"U216*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y216*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S216-Z216)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W216-AA216)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B216),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B216),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q216=0,\"-\",(AC216+AD216)/(N216/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B217","v":"2019-09-15"},{"$f":"'Actual Accting'!C217","v":0},{"$f":"'Actual Accting'!D217","v":0},{"$f":"HLOOKUP(MONTH($B217),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F217","v":0},"-","-","-","-","-","-",{"$f":"(E217)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M217*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O217,R217-T217-U217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R217>0,MIN($P217,R217),\"0\")*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N217*(VLOOKUP(MONTH($B217),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O217,V217-X217-Y217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V217>0,MIN($P217,V217),\"0\")*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"$N217*(VLOOKUP(MONTH($B217),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"U217*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y217*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S217-Z217)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W217-AA217)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B217),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B217),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q217=0,\"-\",(AC217+AD217)/(N217/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B218","v":"2019-09-16"},{"$f":"'Actual Accting'!C218","v":0},{"$f":"'Actual Accting'!D218","v":0},{"$f":"HLOOKUP(MONTH($B218),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F218","v":0},"-","-","-","-","-","-",{"$f":"(E218)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M218*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O218,R218-T218-U218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R218>0,MIN($P218,R218),\"0\")*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N218*(VLOOKUP(MONTH($B218),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O218,V218-X218-Y218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V218>0,MIN($P218,V218),\"0\")*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"$N218*(VLOOKUP(MONTH($B218),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"U218*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y218*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S218-Z218)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W218-AA218)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B218),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B218),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q218=0,\"-\",(AC218+AD218)/(N218/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B219","v":"2019-09-17"},{"$f":"'Actual Accting'!C219","v":0},{"$f":"'Actual Accting'!D219","v":0},{"$f":"HLOOKUP(MONTH($B219),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F219","v":0},"-","-","-","-","-","-",{"$f":"(E219)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M219*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O219,R219-T219-U219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R219>0,MIN($P219,R219),\"0\")*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N219*(VLOOKUP(MONTH($B219),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O219,V219-X219-Y219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V219>0,MIN($P219,V219),\"0\")*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"$N219*(VLOOKUP(MONTH($B219),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"U219*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y219*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S219-Z219)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W219-AA219)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B219),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B219),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q219=0,\"-\",(AC219+AD219)/(N219/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B220","v":"2019-09-18"},{"$f":"'Actual Accting'!C220","v":0},{"$f":"'Actual Accting'!D220","v":0},{"$f":"HLOOKUP(MONTH($B220),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F220","v":0},"-","-","-","-","-","-",{"$f":"(E220)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M220*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O220,R220-T220-U220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R220>0,MIN($P220,R220),\"0\")*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N220*(VLOOKUP(MONTH($B220),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O220,V220-X220-Y220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V220>0,MIN($P220,V220),\"0\")*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"$N220*(VLOOKUP(MONTH($B220),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"U220*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y220*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S220-Z220)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W220-AA220)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B220),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B220),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q220=0,\"-\",(AC220+AD220)/(N220/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B221","v":"2019-09-19"},{"$f":"'Actual Accting'!C221","v":0},{"$f":"'Actual Accting'!D221","v":0},{"$f":"HLOOKUP(MONTH($B221),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F221","v":0},"-","-","-","-","-","-",{"$f":"(E221)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M221*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O221,R221-T221-U221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R221>0,MIN($P221,R221),\"0\")*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N221*(VLOOKUP(MONTH($B221),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O221,V221-X221-Y221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V221>0,MIN($P221,V221),\"0\")*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"$N221*(VLOOKUP(MONTH($B221),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"U221*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y221*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S221-Z221)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W221-AA221)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B221),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B221),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q221=0,\"-\",(AC221+AD221)/(N221/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B222","v":"2019-09-20"},{"$f":"'Actual Accting'!C222","v":0},{"$f":"'Actual Accting'!D222","v":0},{"$f":"HLOOKUP(MONTH($B222),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F222","v":0},"-","-","-","-","-","-",{"$f":"(E222)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M222*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O222,R222-T222-U222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R222>0,MIN($P222,R222),\"0\")*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N222*(VLOOKUP(MONTH($B222),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O222,V222-X222-Y222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V222>0,MIN($P222,V222),\"0\")*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"$N222*(VLOOKUP(MONTH($B222),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"U222*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y222*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S222-Z222)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W222-AA222)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B222),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B222),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q222=0,\"-\",(AC222+AD222)/(N222/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B223","v":"2019-09-21"},{"$f":"'Actual Accting'!C223","v":0},{"$f":"'Actual Accting'!D223","v":0},{"$f":"HLOOKUP(MONTH($B223),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F223","v":0},"-","-","-","-","-","-",{"$f":"(E223)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M223*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O223,R223-T223-U223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R223>0,MIN($P223,R223),\"0\")*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N223*(VLOOKUP(MONTH($B223),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O223,V223-X223-Y223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V223>0,MIN($P223,V223),\"0\")*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"$N223*(VLOOKUP(MONTH($B223),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"U223*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y223*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S223-Z223)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W223-AA223)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B223),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B223),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q223=0,\"-\",(AC223+AD223)/(N223/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B224","v":"2019-09-22"},{"$f":"'Actual Accting'!C224","v":0},{"$f":"'Actual Accting'!D224","v":0},{"$f":"HLOOKUP(MONTH($B224),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F224","v":0},"-","-","-","-","-","-",{"$f":"(E224)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M224*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O224,R224-T224-U224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R224>0,MIN($P224,R224),\"0\")*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N224*(VLOOKUP(MONTH($B224),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O224,V224-X224-Y224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V224>0,MIN($P224,V224),\"0\")*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"$N224*(VLOOKUP(MONTH($B224),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"U224*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y224*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S224-Z224)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W224-AA224)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B224),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B224),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q224=0,\"-\",(AC224+AD224)/(N224/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B225","v":"2019-09-23"},{"$f":"'Actual Accting'!C225","v":0},{"$f":"'Actual Accting'!D225","v":0},{"$f":"HLOOKUP(MONTH($B225),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F225","v":0},"-","-","-","-","-","-",{"$f":"(E225)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M225*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O225,R225-T225-U225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R225>0,MIN($P225,R225),\"0\")*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N225*(VLOOKUP(MONTH($B225),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O225,V225-X225-Y225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V225>0,MIN($P225,V225),\"0\")*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"$N225*(VLOOKUP(MONTH($B225),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"U225*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y225*LT!$H$80","v":0},{"$f":"SUM(Z225:AA225)","v":1.4658690792985438E-2},{"$f":"U225","v":1.172695263438835},{"$f":"Y225","v":0},{"$f":"P225+Q225","v":2.6966089611954134},2.4023445565886847,{"$f":"AF225+AB225-AE225","v":-0.27960571381374333},{"$f":"LT!$H$79*(S225-Z225)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W225-AA225)","v":0},{"$f":"S225-AH225-Z225","v":1.0482267670026135},{"$f":"W225-AI225-AA225","v":0},{"$f":"AJ225+AK225","v":1.0482267670026135},1,{"$f":"AJ225*AM225","v":1.0482267670026135},{"$f":"AK225*AM225","v":0},{"$f":"VLOOKUP(MONTH($B225),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B225),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q225=0,\"-\",(AC225+AD225)/(N225/LT!$G$7))","v":214.07554087878842},null,{"$f":"AN225","v":1.0482267670026135},{"$f":"AS225*0.9","v":0.94340409030235217}]
[9,{"$f":"'Actual Accting'!B226","v":"2019-09-24"},{"$f":"'Actual Accting'!C226","v":0},{"$f":"'Actual Accting'!D226","v":0},{"$f":"HLOOKUP(MONTH($B226),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F226","v":0},"-","-","-","-","-","-",{"$f":"(E226)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M226*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O226,R226-T226-U226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R226>0,MIN($P226,R226),\"0\")*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N226*(VLOOKUP(MONTH($B226),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O226,V226-X226-Y226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V226>0,MIN($P226,V226),\"0\")*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"$N226*(VLOOKUP(MONTH($B226),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"U226*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y226*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,{"$f":"SUM(T226,AC226,X226,AD226)","v":2.4023445565886847},-0.27960571381374333,{"$f":"LT!$H$79*(S226-Z226)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W226-AA226)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B226),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B226),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q226=0,\"-\",(AC226+AD226)/(N226/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B227","v":"2019-09-25"},{"$f":"'Actual Accting'!C227","v":0},{"$f":"'Actual Accting'!D227","v":0},{"$f":"HLOOKUP(MONTH($B227),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F227","v":0},"-","-","-","-","-","-",{"$f":"(E227)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M227*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O227,R227-T227-U227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R227>0,MIN($P227,R227),\"0\")*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N227*(VLOOKUP(MONTH($B227),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O227,V227-X227-Y227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V227>0,MIN($P227,V227),\"0\")*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"$N227*(VLOOKUP(MONTH($B227),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"U227*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y227*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S227-Z227)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W227-AA227)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B227),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B227),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q227=0,\"-\",(AC227+AD227)/(N227/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B228","v":"2019-09-26"},{"$f":"'Actual Accting'!C228","v":0},{"$f":"'Actual Accting'!D228","v":0},{"$f":"HLOOKUP(MONTH($B228),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F228","v":0},"-","-","-","-","-","-",{"$f":"(E228)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M228*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O228,R228-T228-U228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R228>0,MIN($P228,R228),\"0\")*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N228*(VLOOKUP(MONTH($B228),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O228,V228-X228-Y228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V228>0,MIN($P228,V228),\"0\")*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"$N228*(VLOOKUP(MONTH($B228),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"U228*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y228*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S228-Z228)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W228-AA228)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B228),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B228),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q228=0,\"-\",(AC228+AD228)/(N228/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B229","v":"2019-09-27"},{"$f":"'Actual Accting'!C229","v":0},{"$f":"'Actual Accting'!D229","v":0},{"$f":"HLOOKUP(MONTH($B229),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F229","v":0},"-","-","-","-","-","-",{"$f":"(E229)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M229*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O229,R229-T229-U229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R229>0,MIN($P229,R229),\"0\")*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N229*(VLOOKUP(MONTH($B229),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O229,V229-X229-Y229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V229>0,MIN($P229,V229),\"0\")*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"$N229*(VLOOKUP(MONTH($B229),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"U229*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y229*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S229-Z229)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W229-AA229)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B229),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B229),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q229=0,\"-\",(AC229+AD229)/(N229/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B230","v":"2019-09-28"},{"$f":"'Actual Accting'!C230","v":0},{"$f":"'Actual Accting'!D230","v":0},{"$f":"HLOOKUP(MONTH($B230),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F230","v":0},"-","-","-","-","-","-",{"$f":"(E230)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M230*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O230,R230-T230-U230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R230>0,MIN($P230,R230),\"0\")*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N230*(VLOOKUP(MONTH($B230),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O230,V230-X230-Y230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V230>0,MIN($P230,V230),\"0\")*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"$N230*(VLOOKUP(MONTH($B230),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"U230*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y230*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S230-Z230)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W230-AA230)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B230),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B230),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q230=0,\"-\",(AC230+AD230)/(N230/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B231","v":"2019-09-29"},{"$f":"'Actual Accting'!C231","v":0},{"$f":"'Actual Accting'!D231","v":0},{"$f":"HLOOKUP(MONTH($B231),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F231","v":0},"-","-","-","-","-","-",{"$f":"(E231)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M231*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O231,R231-T231-U231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R231>0,MIN($P231,R231),\"0\")*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N231*(VLOOKUP(MONTH($B231),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O231,V231-X231-Y231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V231>0,MIN($P231,V231),\"0\")*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"$N231*(VLOOKUP(MONTH($B231),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"U231*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y231*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S231-Z231)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W231-AA231)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B231),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B231),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q231=0,\"-\",(AC231+AD231)/(N231/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[9,{"$f":"'Actual Accting'!B232","v":"2019-09-30"},{"$f":"'Actual Accting'!C232","v":0},{"$f":"'Actual Accting'!D232","v":0},{"$f":"HLOOKUP(MONTH($B232),LT!$B$93:$N$95,3)","v":123.79754549104186},{"$f":"'Actual Accting'!F232","v":0},"-","-","-","-","-","-",{"$f":"(E232)*LT!$G$7/LT!$A$7","v":4.2128317999363123},{"$f":"M232*(1-LT!$G$44)","v":3.4784987076374811},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,14)","v":1.2296492931498495},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,15)","v":1.2296492931498495},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,16)","v":1.4669596680455639},{"$f":"(N232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":3.4784987076374811},{"$f":"MIN($O232,R232-T232-U232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":1.0761541510487966},{"$f":"IF(R232>0,MIN($P232,R232),\"0\")*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":1.2296492931498495},{"$f":"$N232*(VLOOKUP(MONTH($B232),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":1.172695263438835},{"$f":"(N232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O232,V232-X232-Y232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V232>0,MIN($P232,V232),\"0\")*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"$N232*(VLOOKUP(MONTH($B232),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"U232*LT!$H$79","v":1.4658690792985438E-2},{"$f":"Y232*LT!$H$80","v":0},1.4658690792985438E-2,1.172695263438835,0,2.6966089611954134,2.4023445565886847,-0.27960571381374333,{"$f":"LT!$H$79*(S232-Z232)","v":1.326869325319764E-2},{"$f":"LT!$H$80*(W232-AA232)","v":0},1.0482267670026135,0,1.0482267670026135,1,1.0482267670026135,0,{"$f":"VLOOKUP(MONTH($B232),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B232),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":59.88374177007627},{"$f":"IF(Q232=0,\"-\",(AC232+AD232)/(N232/LT!$G$7))","v":214.07554087878842},null,1.0482267670026135,0.94340409030235217]
[10,{"$f":"'Actual Accting'!B233","v":"2019-10-01"},{"$f":"'Actual Accting'!C233","v":0},{"$f":"'Actual Accting'!D233","v":0},{"$f":"HLOOKUP(MONTH($B233),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F233","v":0},"-","-","-","-","-","-",{"$f":"(E233)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M233*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O233,R233-T233-U233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R233>0,MIN($P233,R233),\"0\")*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N233*(VLOOKUP(MONTH($B233),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O233,V233-X233-Y233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V233>0,MIN($P233,V233),\"0\")*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"$N233*(VLOOKUP(MONTH($B233),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"U233*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y233*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S233-Z233)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W233-AA233)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B233),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B233),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q233=0,\"-\",(AC233+AD233)/(N233/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B234","v":"2019-10-02"},{"$f":"'Actual Accting'!C234","v":0},{"$f":"'Actual Accting'!D234","v":0},{"$f":"HLOOKUP(MONTH($B234),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F234","v":0},"-","-","-","-","-","-",{"$f":"(E234)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M234*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O234,R234-T234-U234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R234>0,MIN($P234,R234),\"0\")*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N234*(VLOOKUP(MONTH($B234),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O234,V234-X234-Y234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V234>0,MIN($P234,V234),\"0\")*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"$N234*(VLOOKUP(MONTH($B234),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"U234*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y234*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S234-Z234)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W234-AA234)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B234),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B234),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q234=0,\"-\",(AC234+AD234)/(N234/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B235","v":"2019-10-03"},{"$f":"'Actual Accting'!C235","v":0},{"$f":"'Actual Accting'!D235","v":0},{"$f":"HLOOKUP(MONTH($B235),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F235","v":0},"-","-","-","-","-","-",{"$f":"(E235)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M235*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O235,R235-T235-U235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R235>0,MIN($P235,R235),\"0\")*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N235*(VLOOKUP(MONTH($B235),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O235,V235-X235-Y235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V235>0,MIN($P235,V235),\"0\")*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"$N235*(VLOOKUP(MONTH($B235),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"U235*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y235*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S235-Z235)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W235-AA235)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B235),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B235),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q235=0,\"-\",(AC235+AD235)/(N235/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B236","v":"2019-10-04"},{"$f":"'Actual Accting'!C236","v":0},{"$f":"'Actual Accting'!D236","v":0},{"$f":"HLOOKUP(MONTH($B236),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F236","v":0},"-","-","-","-","-","-",{"$f":"(E236)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M236*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O236,R236-T236-U236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R236>0,MIN($P236,R236),\"0\")*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N236*(VLOOKUP(MONTH($B236),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O236,V236-X236-Y236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V236>0,MIN($P236,V236),\"0\")*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"$N236*(VLOOKUP(MONTH($B236),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"U236*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y236*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S236-Z236)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W236-AA236)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B236),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B236),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q236=0,\"-\",(AC236+AD236)/(N236/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B237","v":"2019-10-05"},{"$f":"'Actual Accting'!C237","v":0},{"$f":"'Actual Accting'!D237","v":0},{"$f":"HLOOKUP(MONTH($B237),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F237","v":0},"-","-","-","-","-","-",{"$f":"(E237)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M237*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O237,R237-T237-U237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R237>0,MIN($P237,R237),\"0\")*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N237*(VLOOKUP(MONTH($B237),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O237,V237-X237-Y237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V237>0,MIN($P237,V237),\"0\")*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"$N237*(VLOOKUP(MONTH($B237),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"U237*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y237*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S237-Z237)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W237-AA237)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B237),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B237),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q237=0,\"-\",(AC237+AD237)/(N237/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B238","v":"2019-10-06"},{"$f":"'Actual Accting'!C238","v":0},{"$f":"'Actual Accting'!D238","v":0},{"$f":"HLOOKUP(MONTH($B238),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F238","v":0},"-","-","-","-","-","-",{"$f":"(E238)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M238*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O238,R238-T238-U238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R238>0,MIN($P238,R238),\"0\")*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N238*(VLOOKUP(MONTH($B238),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O238,V238-X238-Y238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V238>0,MIN($P238,V238),\"0\")*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"$N238*(VLOOKUP(MONTH($B238),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"U238*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y238*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S238-Z238)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W238-AA238)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B238),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B238),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q238=0,\"-\",(AC238+AD238)/(N238/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B239","v":"2019-10-07"},{"$f":"'Actual Accting'!C239","v":0},{"$f":"'Actual Accting'!D239","v":0},{"$f":"HLOOKUP(MONTH($B239),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F239","v":0},"-","-","-","-","-","-",{"$f":"(E239)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M239*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O239,R239-T239-U239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R239>0,MIN($P239,R239),\"0\")*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N239*(VLOOKUP(MONTH($B239),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O239,V239-X239-Y239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V239>0,MIN($P239,V239),\"0\")*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"$N239*(VLOOKUP(MONTH($B239),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"U239*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y239*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S239-Z239)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W239-AA239)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B239),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B239),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q239=0,\"-\",(AC239+AD239)/(N239/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B240","v":"2019-10-08"},{"$f":"'Actual Accting'!C240","v":0},{"$f":"'Actual Accting'!D240","v":0},{"$f":"HLOOKUP(MONTH($B240),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F240","v":0},"-","-","-","-","-","-",{"$f":"(E240)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M240*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O240,R240-T240-U240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R240>0,MIN($P240,R240),\"0\")*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N240*(VLOOKUP(MONTH($B240),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O240,V240-X240-Y240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V240>0,MIN($P240,V240),\"0\")*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"$N240*(VLOOKUP(MONTH($B240),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"U240*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y240*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S240-Z240)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W240-AA240)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B240),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B240),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q240=0,\"-\",(AC240+AD240)/(N240/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B241","v":"2019-10-09"},{"$f":"'Actual Accting'!C241","v":0},{"$f":"'Actual Accting'!D241","v":0},{"$f":"HLOOKUP(MONTH($B241),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F241","v":0},"-","-","-","-","-","-",{"$f":"(E241)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M241*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O241,R241-T241-U241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R241>0,MIN($P241,R241),\"0\")*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N241*(VLOOKUP(MONTH($B241),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O241,V241-X241-Y241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V241>0,MIN($P241,V241),\"0\")*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"$N241*(VLOOKUP(MONTH($B241),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"U241*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y241*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S241-Z241)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W241-AA241)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B241),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B241),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q241=0,\"-\",(AC241+AD241)/(N241/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B242","v":"2019-10-10"},{"$f":"'Actual Accting'!C242","v":0},{"$f":"'Actual Accting'!D242","v":0},{"$f":"HLOOKUP(MONTH($B242),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F242","v":0},"-","-","-","-","-","-",{"$f":"(E242)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M242*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O242,R242-T242-U242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R242>0,MIN($P242,R242),\"0\")*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N242*(VLOOKUP(MONTH($B242),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O242,V242-X242-Y242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V242>0,MIN($P242,V242),\"0\")*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"$N242*(VLOOKUP(MONTH($B242),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"U242*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y242*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S242-Z242)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W242-AA242)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B242),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B242),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q242=0,\"-\",(AC242+AD242)/(N242/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B243","v":"2019-10-11"},{"$f":"'Actual Accting'!C243","v":0},{"$f":"'Actual Accting'!D243","v":0},{"$f":"HLOOKUP(MONTH($B243),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F243","v":0},"-","-","-","-","-","-",{"$f":"(E243)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M243*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O243,R243-T243-U243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R243>0,MIN($P243,R243),\"0\")*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N243*(VLOOKUP(MONTH($B243),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O243,V243-X243-Y243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V243>0,MIN($P243,V243),\"0\")*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"$N243*(VLOOKUP(MONTH($B243),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"U243*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y243*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S243-Z243)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W243-AA243)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B243),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B243),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q243=0,\"-\",(AC243+AD243)/(N243/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B244","v":"2019-10-12"},{"$f":"'Actual Accting'!C244","v":0},{"$f":"'Actual Accting'!D244","v":0},{"$f":"HLOOKUP(MONTH($B244),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F244","v":0},"-","-","-","-","-","-",{"$f":"(E244)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M244*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O244,R244-T244-U244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R244>0,MIN($P244,R244),\"0\")*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N244*(VLOOKUP(MONTH($B244),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O244,V244-X244-Y244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V244>0,MIN($P244,V244),\"0\")*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"$N244*(VLOOKUP(MONTH($B244),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"U244*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y244*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S244-Z244)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W244-AA244)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B244),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B244),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q244=0,\"-\",(AC244+AD244)/(N244/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B245","v":"2019-10-13"},{"$f":"'Actual Accting'!C245","v":0},{"$f":"'Actual Accting'!D245","v":0},{"$f":"HLOOKUP(MONTH($B245),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F245","v":0},"-","-","-","-","-","-",{"$f":"(E245)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M245*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O245,R245-T245-U245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R245>0,MIN($P245,R245),\"0\")*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N245*(VLOOKUP(MONTH($B245),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O245,V245-X245-Y245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V245>0,MIN($P245,V245),\"0\")*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"$N245*(VLOOKUP(MONTH($B245),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"U245*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y245*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S245-Z245)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W245-AA245)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B245),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B245),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q245=0,\"-\",(AC245+AD245)/(N245/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B246","v":"2019-10-14"},{"$f":"'Actual Accting'!C246","v":0},{"$f":"'Actual Accting'!D246","v":0},{"$f":"HLOOKUP(MONTH($B246),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F246","v":0},"-","-","-","-","-","-",{"$f":"(E246)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M246*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O246,R246-T246-U246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R246>0,MIN($P246,R246),\"0\")*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N246*(VLOOKUP(MONTH($B246),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O246,V246-X246-Y246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V246>0,MIN($P246,V246),\"0\")*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"$N246*(VLOOKUP(MONTH($B246),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"U246*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y246*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S246-Z246)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W246-AA246)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B246),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B246),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q246=0,\"-\",(AC246+AD246)/(N246/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B247","v":"2019-10-15"},{"$f":"'Actual Accting'!C247","v":0},{"$f":"'Actual Accting'!D247","v":0},{"$f":"HLOOKUP(MONTH($B247),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F247","v":0},"-","-","-","-","-","-",{"$f":"(E247)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M247*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O247,R247-T247-U247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R247>0,MIN($P247,R247),\"0\")*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N247*(VLOOKUP(MONTH($B247),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O247,V247-X247-Y247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V247>0,MIN($P247,V247),\"0\")*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"$N247*(VLOOKUP(MONTH($B247),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"U247*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y247*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S247-Z247)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W247-AA247)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B247),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B247),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q247=0,\"-\",(AC247+AD247)/(N247/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B248","v":"2019-10-16"},{"$f":"'Actual Accting'!C248","v":0},{"$f":"'Actual Accting'!D248","v":0},{"$f":"HLOOKUP(MONTH($B248),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F248","v":0},"-","-","-","-","-","-",{"$f":"(E248)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M248*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O248,R248-T248-U248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R248>0,MIN($P248,R248),\"0\")*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N248*(VLOOKUP(MONTH($B248),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O248,V248-X248-Y248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V248>0,MIN($P248,V248),\"0\")*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"$N248*(VLOOKUP(MONTH($B248),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"U248*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y248*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S248-Z248)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W248-AA248)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B248),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B248),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q248=0,\"-\",(AC248+AD248)/(N248/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B249","v":"2019-10-17"},{"$f":"'Actual Accting'!C249","v":0},{"$f":"'Actual Accting'!D249","v":0},{"$f":"HLOOKUP(MONTH($B249),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F249","v":0},"-","-","-","-","-","-",{"$f":"(E249)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M249*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O249,R249-T249-U249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R249>0,MIN($P249,R249),\"0\")*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N249*(VLOOKUP(MONTH($B249),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O249,V249-X249-Y249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V249>0,MIN($P249,V249),\"0\")*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"$N249*(VLOOKUP(MONTH($B249),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"U249*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y249*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S249-Z249)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W249-AA249)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B249),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B249),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q249=0,\"-\",(AC249+AD249)/(N249/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B250","v":"2019-10-18"},{"$f":"'Actual Accting'!C250","v":0},{"$f":"'Actual Accting'!D250","v":0},{"$f":"HLOOKUP(MONTH($B250),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F250","v":0},"-","-","-","-","-","-",{"$f":"(E250)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M250*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O250,R250-T250-U250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R250>0,MIN($P250,R250),\"0\")*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N250*(VLOOKUP(MONTH($B250),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O250,V250-X250-Y250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V250>0,MIN($P250,V250),\"0\")*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"$N250*(VLOOKUP(MONTH($B250),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"U250*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y250*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S250-Z250)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W250-AA250)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B250),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B250),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q250=0,\"-\",(AC250+AD250)/(N250/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B251","v":"2019-10-19"},{"$f":"'Actual Accting'!C251","v":0},{"$f":"'Actual Accting'!D251","v":0},{"$f":"HLOOKUP(MONTH($B251),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F251","v":0},"-","-","-","-","-","-",{"$f":"(E251)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M251*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O251,R251-T251-U251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R251>0,MIN($P251,R251),\"0\")*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N251*(VLOOKUP(MONTH($B251),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O251,V251-X251-Y251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V251>0,MIN($P251,V251),\"0\")*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"$N251*(VLOOKUP(MONTH($B251),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"U251*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y251*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S251-Z251)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W251-AA251)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B251),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B251),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q251=0,\"-\",(AC251+AD251)/(N251/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B252","v":"2019-10-20"},{"$f":"'Actual Accting'!C252","v":0},{"$f":"'Actual Accting'!D252","v":0},{"$f":"HLOOKUP(MONTH($B252),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F252","v":0},"-","-","-","-","-","-",{"$f":"(E252)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M252*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O252,R252-T252-U252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R252>0,MIN($P252,R252),\"0\")*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N252*(VLOOKUP(MONTH($B252),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O252,V252-X252-Y252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V252>0,MIN($P252,V252),\"0\")*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"$N252*(VLOOKUP(MONTH($B252),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"U252*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y252*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S252-Z252)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W252-AA252)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B252),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B252),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q252=0,\"-\",(AC252+AD252)/(N252/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B253","v":"2019-10-21"},{"$f":"'Actual Accting'!C253","v":0},{"$f":"'Actual Accting'!D253","v":0},{"$f":"HLOOKUP(MONTH($B253),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F253","v":0},"-","-","-","-","-","-",{"$f":"(E253)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M253*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O253,R253-T253-U253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R253>0,MIN($P253,R253),\"0\")*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N253*(VLOOKUP(MONTH($B253),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O253,V253-X253-Y253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V253>0,MIN($P253,V253),\"0\")*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"$N253*(VLOOKUP(MONTH($B253),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"U253*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y253*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S253-Z253)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W253-AA253)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B253),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B253),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q253=0,\"-\",(AC253+AD253)/(N253/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B254","v":"2019-10-22"},{"$f":"'Actual Accting'!C254","v":0},{"$f":"'Actual Accting'!D254","v":0},{"$f":"HLOOKUP(MONTH($B254),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F254","v":0},"-","-","-","-","-","-",{"$f":"(E254)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M254*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O254,R254-T254-U254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R254>0,MIN($P254,R254),\"0\")*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N254*(VLOOKUP(MONTH($B254),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O254,V254-X254-Y254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V254>0,MIN($P254,V254),\"0\")*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"$N254*(VLOOKUP(MONTH($B254),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"U254*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y254*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S254-Z254)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W254-AA254)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B254),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B254),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q254=0,\"-\",(AC254+AD254)/(N254/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B255","v":"2019-10-23"},{"$f":"'Actual Accting'!C255","v":0},{"$f":"'Actual Accting'!D255","v":0},{"$f":"HLOOKUP(MONTH($B255),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F255","v":0},"-","-","-","-","-","-",{"$f":"(E255)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M255*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O255,R255-T255-U255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R255>0,MIN($P255,R255),\"0\")*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N255*(VLOOKUP(MONTH($B255),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O255,V255-X255-Y255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V255>0,MIN($P255,V255),\"0\")*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"$N255*(VLOOKUP(MONTH($B255),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"U255*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y255*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S255-Z255)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W255-AA255)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B255),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B255),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q255=0,\"-\",(AC255+AD255)/(N255/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B256","v":"2019-10-24"},{"$f":"'Actual Accting'!C256","v":0},{"$f":"'Actual Accting'!D256","v":0},{"$f":"HLOOKUP(MONTH($B256),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F256","v":0},"-","-","-","-","-","-",{"$f":"(E256)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M256*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O256,R256-T256-U256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R256>0,MIN($P256,R256),\"0\")*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N256*(VLOOKUP(MONTH($B256),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O256,V256-X256-Y256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V256>0,MIN($P256,V256),\"0\")*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"$N256*(VLOOKUP(MONTH($B256),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"U256*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y256*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S256-Z256)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W256-AA256)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B256),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B256),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q256=0,\"-\",(AC256+AD256)/(N256/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B257","v":"2019-10-25"},{"$f":"'Actual Accting'!C257","v":0},{"$f":"'Actual Accting'!D257","v":0},{"$f":"HLOOKUP(MONTH($B257),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F257","v":0},"-","-","-","-","-","-",{"$f":"(E257)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M257*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O257,R257-T257-U257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R257>0,MIN($P257,R257),\"0\")*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N257*(VLOOKUP(MONTH($B257),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O257,V257-X257-Y257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V257>0,MIN($P257,V257),\"0\")*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"$N257*(VLOOKUP(MONTH($B257),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"U257*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y257*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S257-Z257)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W257-AA257)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B257),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B257),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q257=0,\"-\",(AC257+AD257)/(N257/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B258","v":"2019-10-26"},{"$f":"'Actual Accting'!C258","v":0},{"$f":"'Actual Accting'!D258","v":0},{"$f":"HLOOKUP(MONTH($B258),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F258","v":0},"-","-","-","-","-","-",{"$f":"(E258)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M258*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O258,R258-T258-U258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R258>0,MIN($P258,R258),\"0\")*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N258*(VLOOKUP(MONTH($B258),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O258,V258-X258-Y258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V258>0,MIN($P258,V258),\"0\")*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"$N258*(VLOOKUP(MONTH($B258),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"U258*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y258*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S258-Z258)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W258-AA258)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B258),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B258),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q258=0,\"-\",(AC258+AD258)/(N258/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B259","v":"2019-10-27"},{"$f":"'Actual Accting'!C259","v":0},{"$f":"'Actual Accting'!D259","v":0},{"$f":"HLOOKUP(MONTH($B259),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F259","v":0},"-","-","-","-","-","-",{"$f":"(E259)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M259*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O259,R259-T259-U259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R259>0,MIN($P259,R259),\"0\")*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N259*(VLOOKUP(MONTH($B259),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O259,V259-X259-Y259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V259>0,MIN($P259,V259),\"0\")*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"$N259*(VLOOKUP(MONTH($B259),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"U259*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y259*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S259-Z259)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W259-AA259)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B259),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B259),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q259=0,\"-\",(AC259+AD259)/(N259/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B260","v":"2019-10-28"},{"$f":"'Actual Accting'!C260","v":0},{"$f":"'Actual Accting'!D260","v":0},{"$f":"HLOOKUP(MONTH($B260),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F260","v":0},"-","-","-","-","-","-",{"$f":"(E260)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M260*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O260,R260-T260-U260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R260>0,MIN($P260,R260),\"0\")*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N260*(VLOOKUP(MONTH($B260),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O260,V260-X260-Y260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V260>0,MIN($P260,V260),\"0\")*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"$N260*(VLOOKUP(MONTH($B260),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"U260*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y260*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S260-Z260)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W260-AA260)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B260),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B260),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q260=0,\"-\",(AC260+AD260)/(N260/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B261","v":"2019-10-29"},{"$f":"'Actual Accting'!C261","v":0},{"$f":"'Actual Accting'!D261","v":0},{"$f":"HLOOKUP(MONTH($B261),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F261","v":0},"-","-","-","-","-","-",{"$f":"(E261)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M261*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O261,R261-T261-U261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R261>0,MIN($P261,R261),\"0\")*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N261*(VLOOKUP(MONTH($B261),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O261,V261-X261-Y261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V261>0,MIN($P261,V261),\"0\")*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"$N261*(VLOOKUP(MONTH($B261),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"U261*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y261*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S261-Z261)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W261-AA261)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B261),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B261),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q261=0,\"-\",(AC261+AD261)/(N261/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B262","v":"2019-10-30"},{"$f":"'Actual Accting'!C262","v":0},{"$f":"'Actual Accting'!D262","v":0},{"$f":"HLOOKUP(MONTH($B262),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F262","v":0},"-","-","-","-","-","-",{"$f":"(E262)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M262*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O262,R262-T262-U262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R262>0,MIN($P262,R262),\"0\")*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N262*(VLOOKUP(MONTH($B262),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O262,V262-X262-Y262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V262>0,MIN($P262,V262),\"0\")*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"$N262*(VLOOKUP(MONTH($B262),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"U262*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y262*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S262-Z262)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W262-AA262)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B262),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B262),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q262=0,\"-\",(AC262+AD262)/(N262/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[10,{"$f":"'Actual Accting'!B263","v":"2019-10-31"},{"$f":"'Actual Accting'!C263","v":0},{"$f":"'Actual Accting'!D263","v":0},{"$f":"HLOOKUP(MONTH($B263),LT!$B$93:$N$95,3)","v":124.14931428008671},{"$f":"'Actual Accting'!F263","v":0},"-","-","-","-","-","-",{"$f":"(E263)*LT!$G$7/LT!$A$7","v":4.2248024955978059},{"$f":"M263*(1-LT!$G$44)","v":3.4883828073038043},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,14)","v":1.2331433223818951},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,15)","v":1.3795822410013971},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,16)","v":2.2903572075465992},{"$f":"(N263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":3.4883828073038043},{"$f":"MIN($O263,R263-T263-U263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":0.28834694875570577},{"$f":"IF(R263>0,MIN($P263,R263),\"0\")*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":1.3795822410013971},{"$f":"$N263*(VLOOKUP(MONTH($B263),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":1.8204536175467014},{"$f":"(N263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O263,V263-X263-Y263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V263>0,MIN($P263,V263),\"0\")*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"$N263*(VLOOKUP(MONTH($B263),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"U263*LT!$H$79","v":2.2755670219333769E-2},{"$f":"Y263*LT!$H$80","v":0},2.2755670219333769E-2,1.8204536175467014,0,3.6699394485479964,3.2000358585480986,-0.4471479197805639,{"$f":"LT!$H$79*(S263-Z263)","v":3.3198909817046501E-3},{"$f":"LT!$H$80*(W263-AA263)","v":0},0.26227138755466733,0,0.26227138755466733,1,0.26227138755466733,0,{"$f":"VLOOKUP(MONTH($B263),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B263),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":68.481436901510676},{"$f":"IF(Q263=0,\"-\",(AC263+AD263)/(N263/LT!$G$7))","v":331.38222236441612},null,0.26227138755466733,0.23604424879920061]
[11,{"$f":"'Actual Accting'!B264","v":"2019-11-01"},{"$f":"'Actual Accting'!C264","v":0},{"$f":"'Actual Accting'!D264","v":0},{"$f":"HLOOKUP(MONTH($B264),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F264","v":0},"-","-","-","-","-","-",{"$f":"(E264)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M264*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O264,R264-T264-U264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R264>0,MIN($P264,R264),\"0\")*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N264*(VLOOKUP(MONTH($B264),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O264,V264-X264-Y264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V264>0,MIN($P264,V264),\"0\")*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"$N264*(VLOOKUP(MONTH($B264),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"U264*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y264*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S264-Z264)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W264-AA264)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B264),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B264),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q264=0,\"-\",(AC264+AD264)/(N264/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B265","v":"2019-11-02"},{"$f":"'Actual Accting'!C265","v":0},{"$f":"'Actual Accting'!D265","v":0},{"$f":"HLOOKUP(MONTH($B265),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F265","v":0},"-","-","-","-","-","-",{"$f":"(E265)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M265*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O265,R265-T265-U265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R265>0,MIN($P265,R265),\"0\")*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N265*(VLOOKUP(MONTH($B265),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O265,V265-X265-Y265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V265>0,MIN($P265,V265),\"0\")*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"$N265*(VLOOKUP(MONTH($B265),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"U265*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y265*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S265-Z265)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W265-AA265)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B265),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B265),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q265=0,\"-\",(AC265+AD265)/(N265/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B266","v":"2019-11-03"},{"$f":"'Actual Accting'!C266","v":0},{"$f":"'Actual Accting'!D266","v":0},{"$f":"HLOOKUP(MONTH($B266),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F266","v":0},"-","-","-","-","-","-",{"$f":"(E266)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M266*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O266,R266-T266-U266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R266>0,MIN($P266,R266),\"0\")*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N266*(VLOOKUP(MONTH($B266),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O266,V266-X266-Y266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V266>0,MIN($P266,V266),\"0\")*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"$N266*(VLOOKUP(MONTH($B266),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"U266*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y266*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S266-Z266)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W266-AA266)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B266),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B266),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q266=0,\"-\",(AC266+AD266)/(N266/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B267","v":"2019-11-04"},{"$f":"'Actual Accting'!C267","v":0},{"$f":"'Actual Accting'!D267","v":0},{"$f":"HLOOKUP(MONTH($B267),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F267","v":0},"-","-","-","-","-","-",{"$f":"(E267)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M267*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O267,R267-T267-U267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R267>0,MIN($P267,R267),\"0\")*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N267*(VLOOKUP(MONTH($B267),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O267,V267-X267-Y267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V267>0,MIN($P267,V267),\"0\")*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"$N267*(VLOOKUP(MONTH($B267),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"U267*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y267*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S267-Z267)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W267-AA267)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B267),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B267),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q267=0,\"-\",(AC267+AD267)/(N267/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B268","v":"2019-11-05"},{"$f":"'Actual Accting'!C268","v":0},{"$f":"'Actual Accting'!D268","v":0},{"$f":"HLOOKUP(MONTH($B268),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F268","v":0},"-","-","-","-","-","-",{"$f":"(E268)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M268*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O268,R268-T268-U268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R268>0,MIN($P268,R268),\"0\")*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N268*(VLOOKUP(MONTH($B268),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O268,V268-X268-Y268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V268>0,MIN($P268,V268),\"0\")*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"$N268*(VLOOKUP(MONTH($B268),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"U268*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y268*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S268-Z268)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W268-AA268)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B268),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B268),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q268=0,\"-\",(AC268+AD268)/(N268/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B269","v":"2019-11-06"},{"$f":"'Actual Accting'!C269","v":0},{"$f":"'Actual Accting'!D269","v":0},{"$f":"HLOOKUP(MONTH($B269),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F269","v":0},"-","-","-","-","-","-",{"$f":"(E269)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M269*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O269,R269-T269-U269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R269>0,MIN($P269,R269),\"0\")*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N269*(VLOOKUP(MONTH($B269),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O269,V269-X269-Y269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V269>0,MIN($P269,V269),\"0\")*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"$N269*(VLOOKUP(MONTH($B269),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"U269*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y269*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S269-Z269)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W269-AA269)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B269),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B269),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q269=0,\"-\",(AC269+AD269)/(N269/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B270","v":"2019-11-07"},{"$f":"'Actual Accting'!C270","v":0},{"$f":"'Actual Accting'!D270","v":0},{"$f":"HLOOKUP(MONTH($B270),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F270","v":0},"-","-","-","-","-","-",{"$f":"(E270)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M270*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O270,R270-T270-U270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R270>0,MIN($P270,R270),\"0\")*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N270*(VLOOKUP(MONTH($B270),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O270,V270-X270-Y270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V270>0,MIN($P270,V270),\"0\")*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"$N270*(VLOOKUP(MONTH($B270),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"U270*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y270*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S270-Z270)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W270-AA270)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B270),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B270),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q270=0,\"-\",(AC270+AD270)/(N270/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B271","v":"2019-11-08"},{"$f":"'Actual Accting'!C271","v":0},{"$f":"'Actual Accting'!D271","v":0},{"$f":"HLOOKUP(MONTH($B271),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F271","v":0},"-","-","-","-","-","-",{"$f":"(E271)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M271*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O271,R271-T271-U271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R271>0,MIN($P271,R271),\"0\")*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N271*(VLOOKUP(MONTH($B271),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O271,V271-X271-Y271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V271>0,MIN($P271,V271),\"0\")*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"$N271*(VLOOKUP(MONTH($B271),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"U271*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y271*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S271-Z271)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W271-AA271)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B271),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B271),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q271=0,\"-\",(AC271+AD271)/(N271/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B272","v":"2019-11-09"},{"$f":"'Actual Accting'!C272","v":0},{"$f":"'Actual Accting'!D272","v":0},{"$f":"HLOOKUP(MONTH($B272),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F272","v":0},"-","-","-","-","-","-",{"$f":"(E272)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M272*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O272,R272-T272-U272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R272>0,MIN($P272,R272),\"0\")*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N272*(VLOOKUP(MONTH($B272),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O272,V272-X272-Y272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V272>0,MIN($P272,V272),\"0\")*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"$N272*(VLOOKUP(MONTH($B272),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"U272*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y272*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S272-Z272)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W272-AA272)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B272),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B272),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q272=0,\"-\",(AC272+AD272)/(N272/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B273","v":"2019-11-10"},{"$f":"'Actual Accting'!C273","v":0},{"$f":"'Actual Accting'!D273","v":0},{"$f":"HLOOKUP(MONTH($B273),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F273","v":0},"-","-","-","-","-","-",{"$f":"(E273)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M273*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O273,R273-T273-U273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R273>0,MIN($P273,R273),\"0\")*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N273*(VLOOKUP(MONTH($B273),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O273,V273-X273-Y273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V273>0,MIN($P273,V273),\"0\")*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"$N273*(VLOOKUP(MONTH($B273),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"U273*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y273*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S273-Z273)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W273-AA273)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B273),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B273),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q273=0,\"-\",(AC273+AD273)/(N273/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B274","v":"2019-11-11"},{"$f":"'Actual Accting'!C274","v":0},{"$f":"'Actual Accting'!D274","v":0},{"$f":"HLOOKUP(MONTH($B274),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F274","v":0},"-","-","-","-","-","-",{"$f":"(E274)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M274*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O274,R274-T274-U274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R274>0,MIN($P274,R274),\"0\")*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N274*(VLOOKUP(MONTH($B274),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O274,V274-X274-Y274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V274>0,MIN($P274,V274),\"0\")*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"$N274*(VLOOKUP(MONTH($B274),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"U274*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y274*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S274-Z274)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W274-AA274)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B274),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B274),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q274=0,\"-\",(AC274+AD274)/(N274/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B275","v":"2019-11-12"},{"$f":"'Actual Accting'!C275","v":0},{"$f":"'Actual Accting'!D275","v":0},{"$f":"HLOOKUP(MONTH($B275),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F275","v":0},"-","-","-","-","-","-",{"$f":"(E275)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M275*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O275,R275-T275-U275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R275>0,MIN($P275,R275),\"0\")*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N275*(VLOOKUP(MONTH($B275),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O275,V275-X275-Y275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V275>0,MIN($P275,V275),\"0\")*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"$N275*(VLOOKUP(MONTH($B275),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"U275*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y275*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S275-Z275)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W275-AA275)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B275),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B275),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q275=0,\"-\",(AC275+AD275)/(N275/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[{"$f":"MONTH(B276)","v":11},{"$f":"'Actual Accting'!B276","v":"2019-11-13"},{"$f":"'Actual Accting'!C276","v":0},{"$f":"'Actual Accting'!D276","v":0},{"$f":"HLOOKUP(MONTH($B276),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F276","v":0},"-","-","-","-","-","-",{"$f":"(E276)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M276*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O276,R276-T276-U276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R276>0,MIN($P276,R276),\"0\")*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N276*(VLOOKUP(MONTH($B276),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O276,V276-X276-Y276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V276>0,MIN($P276,V276),\"0\")*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"$N276*(VLOOKUP(MONTH($B276),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"U276*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y276*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S276-Z276)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W276-AA276)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B276),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B276),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q276=0,\"-\",(AC276+AD276)/(N276/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B277","v":"2019-11-14"},{"$f":"'Actual Accting'!C277","v":0},{"$f":"'Actual Accting'!D277","v":0},{"$f":"HLOOKUP(MONTH($B277),LT!$B$93:$N$95,3)","v":69.560674639852849},{"$f":"'Actual Accting'!F277","v":0},"-","-","-","-","-","-",{"$f":"(E277)*LT!$G$7/LT!$A$7","v":2.3671505035534062},{"$f":"M277*(1-LT!$G$44)","v":1.9545356564006224},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,14)","v":0.69092835453761992},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,15)","v":0.80805833139027772},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,16)","v":1.2164124368897931},{"$f":"(N277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":1.9545356564006224},{"$f":"MIN($O277,R277-T277-U277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":0.12533805735868886},{"$f":"IF(R277>0,MIN($P277,R277),\"0\")*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":0.80805833139027772},{"$f":"$N277*(VLOOKUP(MONTH($B277),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":1.021139267651656},{"$f":"(N277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O277,V277-X277-Y277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V277>0,MIN($P277,V277),\"0\")*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"$N277*(VLOOKUP(MONTH($B277),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"U277*LT!$H$79","v":1.2764240845645701E-2},{"$f":"Y277*LT!$H$80","v":0},1.2764240845645701E-2,1.021139267651656,0,2.0244707682800707,1.8291975990419336,-0.18250892839249144,{"$f":"LT!$H$79*(S277-Z277)","v":1.4071727064130395E-3},{"$f":"LT!$H$80*(W277-AA277)","v":0},0.11116664380663012,0,0.11116664380663012,1,0.11116664380663012,0,{"$f":"VLOOKUP(MONTH($B277),LT!$A$27:$W$35,21)+VLOOKUP(MONTH($B277),LT!$A$27:$W$35,22)/(1-LT!$H$80)","v":69.325975318502458},{"$f":"IF(Q277=0,\"-\",(AC277+AD277)/(N277/LT!$G$7))","v":331.75318794281122},null,0.11116664380663012,0.10004997942596711]
[11,{"$f":"'Actual Accting'!B278","v":"2019-11-15"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B279","v":"2019-11-16"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B280","v":"2019-11-17"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B281","v":"2019-11-18"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B282","v":"2019-11-19"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B283","v":"2019-11-20"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B284","v":"2019-11-21"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B285","v":"2019-11-22"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B286","v":"2019-11-23"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B287","v":"2019-11-24"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B288","v":"2019-11-25"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B289","v":"2019-11-26"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B290","v":"2019-11-27"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B291","v":"2019-11-28"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B292","v":"2019-11-29"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B293","v":"2019-11-30"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[]
[null,"Monthly Totals"]
[3,"March","-","-",{"$f":"SUMIFS(E$19:E$293,$A$19:$A$293,$A296)","v":1556.2293165930753},{"$f":"SUMIFS(F$19:F$293,$A$19:$A$293,$A296)","v":0},0,0,0,0,0,0,52.958500323504964,43.727374764052072,15.457626979092408,20.68651464462976,29.602986861063354,43.727374764052072,0.86250507729258286,20.68651464462976,22.178355042129731,0,0,0,0,0.27722943802662181,0,0.27722943802662181,22.178355042129731,0,50.28950150569311,42.864869686759491,-7.1474023809069989,7.3159454908245146E-3,0,0.57795969377513656,0,0.57795969377513656,17,0.57795969377513656,0,1230.2395817132297,5475.1821707030977,null,{"$f":"SUMIFS(AS$19:AS$293,$A$19:$A$293,$A296)","v":0.57795969377513656},0.52016372439762304]
[4,"April","-","-",{"$f":"SUMIFS(E$19:E$293,$A$19:$A$293,$A297)","v":5009.8717474721998},0,0,0,0,0,0,0,170.48598926285362,140.76880385542543,58.385049816275099,72.400759873679903,90.152677748025482,140.76880385542543,1.5917354719176391,72.400759873679903,66.776308509827885,0,0,0,0,0.83470385637284816,0,0.83470385637284816,66.776308509827885,0,162.55343762170529,139.17706838350776,-22.541665381824696,9.4628951943098848E-3,0,0.74756872035048072,0,0.74756872035048072,30,0.74756872035048072,0,2177.1640828080062,9036.7229263289173,null,0.74756872035048072,0.67281184831543295]
[5,"May","-","-",5956.7516175111314,0,0,0,0,0,0,0,202.70832138904427,167.37450424434559,64.873914341160997,69.364439570257503,80.601764273792128,167.37450424434559,36.340166636741856,69.364439570257503,61.669898037346258,0,0,0,0,0.7708737254668272,0,0.7708737254668272,61.669898037346258,0,149.96620384404963,131.03433760760373,-18.160992510979181,0.44461616139093757,0,35.124676749884109,0,35.124676749884109,31,35.124676749884109,0,1983.1829276055012,7253.027863150026,null,35.124676749884109,31.612209074895699]
[6,"June","-","-",7263.4853093577594,0,0,0,0,0,0,0,247.17648292830529,204.09147985388009,72.146338128346585,72.456885982550844,77.929684012616008,204.09147985388009,72.088306917123248,72.456885982550844,59.54628695420601,0,0,0,0,0.74432858692757542,0,0.74432858692757542,59.54628695420601,0,150.3865699951667,132.00317293675684,-17.639068471482332,0.89179972912744587,0,70.452178601068184,0,70.452178601068184,30,70.452178601068184,0,1764.5703075767956,5558.0799712451071,null,70.452178601068184,63.406960740961424]
[7,"July","-","-",6669.4888944906643,0,0,0,0,0,0,0,226.96277856385669,187.40119933772891,66.246323965887072,66.2463239658871,70.46893311229762,187.40119933772891,65.835743491969282,66.2463239658871,55.319131879872415,0,0,0,0,0.6914891484984047,0,0.6914891484984047,55.319131879872415,0,136.71525707818475,121.56545584575959,-14.458312083926852,0.81430317929338647,0,64.329951164177473,0,64.329951164177473,31,64.329951164177473,0,1815.4257696767561,5810.8332011942075,null,64.329951164177473,57.896956047759787]
[8,"August","-","-",5712.3379267848695,0,0,0,0,0,0,0,194.39092087397597,160.50689871995533,56.739188697504254,56.739188697504247,60.436948457886302,{"$f":"SUMIFS(R$19:R$293,$A$19:$A$293,$A301)","v":160.50689871995533},54.664772076401334,56.739188697504247,49.102937946049785,0,0,0,0,0.61378672432562265,0,0.61378672432562265,49.102937946049785,0,117.17613715539052,105.84212664355402,-10.720223787510832,0.67563731690094653,0,53.375348035174817,0,53.375348035174817,31,53.375348035174817,0,1817.3254294877629,6022.1170627341771,null,53.375348035174817,48.03781323165731]
[9,"September","-","-",3713.9263647312573,0,0,0,0,0,0,0,126.38495399808933,104.3549612291245,36.88947879449546,36.88947879449546,44.008790041366908,104.3549612291245,32.284624531463912,36.88947879449546,35.180857903165055,0,0,0,0,0.43976072378956299,0,0.43976072378956299,35.180857903165055,0,80.898268835862396,72.070336697660579,-8.3881714144123016,0.39806079759592894,0,31.446803010078415,0,31.446803010078415,30,31.446803010078415,0,1796.5122531022889,6422.2662263636521,null,31.446803010078415,28.302122709070552]
[10,"October","-","-",3848.6287426826898,0,0,0,0,0,0,0,130.9688773635319,108.139867026418,38.227442993838736,42.767049471043293,71.001073433944597,108.139867026418,8.9387554114268788,42.767049471043293,56.43406214394777,0,0,0,0,0.70542577679934704,0,0.70542577679934704,56.43406214394777,0,113.76812290498781,99.201111614991135,-13.861585513197481,0.10291662043284418,0,8.1304130141946906,0,8.1304130141946906,31,8.1304130141946906,0,2122.9245439468323,10272.848893296907,null,8.1304130141946906,7.3173717127752163]
[11,"November","-","-",973.84944495794014,0,0,0,0,0,0,0,33.140107049747691,27.363499189608714,9.6729969635266801,11.312816639463888,17.029774116457105,27.363499189608714,1.754732803021644,11.312816639463888,14.29594974712318,0,0,0,0,0.17869937183903981,0,0.17869937183903981,14.29594974712318,0,28.342590755920998,25.608766386587067,-2.5551249974948798,1.9700417889782555E-2,0,1.5563330132928217,0,1.5563330132928217,14,1.5563330132928217,0,970.56365445903475,4644.5446311993564,null,1.5563330132928217,1.4006997119635389]
[]
[null,"Total",null,null,{"$f":"SUM(E296:E304)","v":40704.569364581577},0,0,0,0,0,0,0,1385.1769317529097,1143.7285882205388,418.63836068012728,448.86345763951203,541.23263205744956,1143.7285882205388,274.36134241735834,448.86345763951203,420.5037881636681,0,0,0,0,5.2562973520458502,0,5.2562973520458502,420.5037881636681,0,990.09608969696114,869.36724580318025,-115.47254654173557,3.3638130633164067,0,265.74123200199614,0,265.74123200199614,"-",{"$f":"SUM(AN296:AN304)","v":265.74123200199614},{"$f":"SUM(AO296:AO304)","v":0},"-","-",null,{"$f":"SUM(AS296:AS304)","v":265.74123200199614},{"$f":"SUM(AT296:AT304)","v":239.16710880179659}]
[null,"Total (acre-feet)",null,null,{"$f":"E306*1.9835","v":80737.513334647563},{"$f":"F306*1.9835","v":0},0,0,0,0,0,0,2747.4984441318966,2268.5856547354388,830.36918840903252,890.32066822797219,1073.5349256859513,2268.5856547354388,544.19572268483023,890.32066822797219,834.06926382263566,0,0,0,0,{"$f":"Z306*1.9835","v":10.425865797782944},{"$f":"AA306*1.9835","v":0},10.425865797782944,834.06926382263566,0,1963.8555939139226,1724.389932050608,-229.0397960655325,6.6721232110880928,0,527.09773367595938,0,527.09773367595938,"-",527.09773367595938,0,"-","-",null,{"$f":"AS306*1.9835","v":527.09773367595938},{"$f":"AT306*1.9835","v":474.38796030836352}]

{"sheet":"Planning-All Farms","index":1,"n_rows":309,"n_cols":46,"rows_kept":309,"cut":false,"hidden":false,"merged":[[1,28,2,28],[12,38,12,40],[11,33,11,40],[14,7,14,9],[11,13,11,16],[11,17,11,24],[1,26,2,26],[11,0,16,0],[11,41,11,42],[12,17,12,20],[12,21,12,24],[11,25,11,32],[13,38,13,40],[11,1,16,1],[11,2,16,2],[11,5,15,5],[11,4,15,4],[11,3,16,3],[11,6,15,6],[11,7,11,10],[12,7,12,9]]}
[null,"Month-Year","Colorado Springs Utilities Pilot Project"]
[null,{"$f":"'Actual Accting'!B2","v":"2019-03-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[]
[]
[]
[]
[]
[]
[]
["Month","Day","River Call","Location \nof\nCall","Measured River Headgate Diversions","Fry-Ark Project Water and Recharge","Direct Flow Diversions","Direct Flow Rights",null,null,null,null,null,"Deliveries from Fallowed Shares",null,null,null,"Augmentation Station Deliveries",null,null,null,null,null,null,null,"Return Flow Replacements",null,null,null,null,null,null,null,"CU Credit",null,null,null,null,null,null,null,null,null,null,"Exchange Potential"]
[null,null,null,null,null,"Fry-Ark",null,"Priority Date",null,null,null,"Winter",null,null,"Maximum","Tailwater",null,"Timpas Creek Aug Station Deliveries",null,null,null,"Crooked Arroyo Aug Station Deliveries",null,null,null,"Transit Loss to","Transit Loss to",null,"Net","Net Crooked","Calc'd Water","Actual","Water for","Transit Loss to","Transit Loss to","Net","Net","Net Total","CU Credit Available",null,null,"Daily",null,null,"Estimated",0.9]
[null,null,null,null,null,"Water",null,"4/10/1875","12/3/1884","11/14/1887","Total","Water (WW)","Total",null,"CU Portion","Return Flow","Deep Perc","Total Measured","CU Portion","Tailwater RF","Deep Perc","Total Measured","CU Portion","Tailwater RF","Deep Perc","Confl Ark R &","Confl Ark R &","CU Delivery","Timpas Crk","Arroyo","to be Used","Water Used","Return Flow","Confl Ark R &","Confl Ark R &","CU Water","CU Water","CU ","to Fountain",null,null,"Target","Actual"]
[null,null,null,null,"Measured",null,"Measured","Diversion Rate",null,null,"Native","HG","IWSA","FHG","of ","Portion of","Portion of","Timpas Creek","of ","Portion of","RF Portion","Crooked Arroyo","of ","Portion of","RF Portion","Timpas Creek","Crooked Arroyo","for Deep Perc","Deep Perc","Deep Perc","for RF","for RF","Replacement","Timpas Creek","Crooked Arroyo","at Timpas Crk","at Crooked Arroyo","to Arkansas","%CU","Timpas","Crooked","Deep Perc","Deep Perc"]
[null,null,"River Call",null,"Diversions",null,"Diversions",22,226,97,"Ditch","Delivery","Diversion","Deliveries","Delivery","Delivery","Delivery","Aug Stn Delivery","Delivery","Delivery","of Delivery","Aug Stn Delivery","Delivery","Delivery","of Delivery","Dp Perc Water","Dp Perc Water","Transit Loss","Credit to Ark R","Credit to Ark R","Replacement","Replacement","Balance","CU Water","CU Water","Aug Station","Aug Station","River","Delivery","Creek","Arroyo","to Aug Stns","to Aug Stns"]
[null,null,null,null,"cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","%","cfs","cfs","shares","shares",null,"cfs","cfs"]
[null,-1,-2,{"$f":"C18-1","v":-3},{"$f":"D18-1","v":-4},-5,-6,-7,-8,-9,-10,-11,{"$f":"L18-0.5","v":-11.5},{"$f":"L18-1","v":-12},-13,-14,-15,-28,-29,-30,-31,-32,-33,-34,-35,-36,-37,-38,-39,-40,-41,-42,-43,-44,-45,-46,-47,-48,-49,-50,-51,-51,-51,null,-66,-67]
[{"$f":"MONTH(B19)","v":3},{"$f":"'Actual Accting'!B19","v":"2019-03-01"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B20","v":"2019-03-02"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B21","v":"2019-03-03"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B22","v":"2019-03-04"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B23","v":"2019-03-05"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B24","v":"2019-03-06"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B25","v":"2019-03-07"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B26","v":"2019-03-08"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B27","v":"2019-03-09"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B28","v":"2019-03-10"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B29","v":"2019-03-11"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B30","v":"2019-03-12"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B31","v":"2019-03-13"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B32","v":"2019-03-14"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-"]
[3,{"$f":"'Actual Accting'!B33","v":"2019-03-15"},{"$f":"'Actual Accting'!C33","v":0},{"$f":"'Actual Accting'!D33","v":0},{"$f":"'Actual Accting'!E33","v":0},{"$f":"'Actual Accting'!F33","v":0},{"$f":"E33-F33-L33","v":0},{"$f":"IF(G33<22,G33,22)","v":0},{"$f":"IF(AND(G33>22,G33<=248),G33-22,IF(G33>248,226,0))","v":0},{"$f":"IF(AND(G33>248,G33<=345),G33-248,IF(G33>345,97,0))","v":0},{"$f":"H33+I33+J33","v":0},{"$f":"'Actual Accting'!L33","v":0},{"$f":"(K33+L33)*LT!$G$7/LT!$A$7","v":0},{"$f":"M33*(1-LT!$G$44)","v":0},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,14)","v":0},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,15)","v":0},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,16)","v":0},{"$f":"(N33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O33,R33-T33-U33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R33>0,MIN($P33,R33),\"0\")*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":0},{"$f":"$N33*(VLOOKUP(MONTH($B33),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":0},{"$f":"(N33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O33,V33-X33-Y33)*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V33>0,MIN($P33,V33),\"0\")*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"$N33*(VLOOKUP(MONTH($B33),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"U33*LT!$H$79","v":0},{"$f":"Y33*LT!$H$80","v":0},{"$f":"SUM(Z33:AA33)","v":0},{"$f":"U33","v":0},{"$f":"Y33","v":0},{"$f":"P33+Q33","v":0},{"$f":"SUM(T33,AC33,X33,AD33)","v":0},{"$f":"AF33+AB33-AE33","v":0},{"$f":"LT!$H$79*(S33-Z33)","v":0},{"$f":"LT!$H$80*(W33-AA33)","v":0},{"$f":"S33-AH33-Z33","v":0},{"$f":"W33-AI33-AA33","v":0},{"$f":"AJ33+AK33","v":0},1,{"$f":"AJ33*AM33","v":0},{"$f":"AK33*AM33","v":0},{"$f":"VLOOKUP(MONTH($B33),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B33),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q33=0,0,(AC33+AD33)/(N33/LT!$G$7))","v":0},null,{"$f":"AN33","v":0},{"$f":"AS33*0.9","v":0}]
[3,{"$f":"'Actual Accting'!B34","v":"2019-03-16"},{"$f":"'Actual Accting'!C34","v":0},{"$f":"'Actual Accting'!D34","v":0},{"$f":"'Actual Accting'!E34","v":0},{"$f":"'Actual Accting'!F34","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L34","v":0},{"$f":"(K34+L34)*LT!$G$7/LT!$A$7","v":0},{"$f":"M34*(1-LT!$G$44)","v":0},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,14)","v":0},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,15)","v":0},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,16)","v":0},{"$f":"(N34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O34,R34-T34-U34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R34>0,MIN(P34,R34),\"0\")*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":0},{"$f":"$N34*(VLOOKUP(MONTH($B34),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":0},{"$f":"(N34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O34,V34-X34-Y34)*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V34>0,MIN($P34,V34),\"0\")*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"$N34*(VLOOKUP(MONTH($B34),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"U34*LT!$H$79","v":0},{"$f":"Y34*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T34,AC34,X34,AD34)","v":0},0,{"$f":"LT!$H$79*(S34-Z34)","v":0},{"$f":"LT!$H$80*(W34-AA34)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B34),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B34),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q34=0,0,(AC34+AD34)/(N34/LT!$G$7))","v":0},null,0,{"$f":"AS34*0.9","v":0}]
[3,{"$f":"'Actual Accting'!B35","v":"2019-03-17"},{"$f":"'Actual Accting'!C35","v":0},{"$f":"'Actual Accting'!D35","v":0},{"$f":"'Actual Accting'!E35","v":0},{"$f":"'Actual Accting'!F35","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L35","v":0},{"$f":"(K35+L35)*LT!$G$7/LT!$A$7","v":0},{"$f":"M35*(1-LT!$G$44)","v":0},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,14)","v":0},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,15)","v":0},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,16)","v":0},{"$f":"(N35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O35,R35-T35-U35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R35>0,MIN(P35,R35),\"0\")*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":0},{"$f":"$N35*(VLOOKUP(MONTH($B35),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":0},{"$f":"(N35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O35,V35-X35-Y35)*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V35>0,MIN($P35,V35),\"0\")*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"$N35*(VLOOKUP(MONTH($B35),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},{"$f":"U35*LT!$H$79","v":0},{"$f":"Y35*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S35-Z35)","v":0},{"$f":"LT!$H$80*(W35-AA35)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B35),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B35),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q35=0,0,(AC35+AD35)/(N35/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B36","v":"2019-03-18"},{"$f":"'Actual Accting'!C36","v":0},{"$f":"'Actual Accting'!D36","v":0},{"$f":"'Actual Accting'!E36","v":0},{"$f":"'Actual Accting'!F36","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L36","v":0},{"$f":"(K36+L36)*LT!$G$7/LT!$A$7","v":0},{"$f":"M36*(1-LT!$G$44)","v":0},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,14)","v":0},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,15)","v":0},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,16)","v":0},{"$f":"(N36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O36,R36-T36-U36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R36>0,MIN(P36,R36),\"0\")*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":0},{"$f":"$N36*(VLOOKUP(MONTH($B36),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":0},{"$f":"(N36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O36,V36-X36-Y36)*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V36>0,MIN($P36,V36),\"0\")*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"$N36*(VLOOKUP(MONTH($B36),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},{"$f":"U36*LT!$H$79","v":0},{"$f":"Y36*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S36-Z36)","v":0},{"$f":"LT!$H$80*(W36-AA36)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B36),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B36),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q36=0,0,(AC36+AD36)/(N36/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B37","v":"2019-03-19"},{"$f":"'Actual Accting'!C37","v":0},{"$f":"'Actual Accting'!D37","v":0},{"$f":"'Actual Accting'!E37","v":0},{"$f":"'Actual Accting'!F37","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L37","v":0},{"$f":"(K37+L37)*LT!$G$7/LT!$A$7","v":0},{"$f":"M37*(1-LT!$G$44)","v":0},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,14)","v":0},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,15)","v":0},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,16)","v":0},{"$f":"(N37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O37,R37-T37-U37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R37>0,MIN(P37,R37),\"0\")*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":0},{"$f":"$N37*(VLOOKUP(MONTH($B37),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":0},{"$f":"(N37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O37,V37-X37-Y37)*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V37>0,MIN($P37,V37),\"0\")*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"$N37*(VLOOKUP(MONTH($B37),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},{"$f":"U37*LT!$H$79","v":0},{"$f":"Y37*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S37-Z37)","v":0},{"$f":"LT!$H$80*(W37-AA37)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B37),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B37),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q37=0,0,(AC37+AD37)/(N37/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B38","v":"2019-03-20"},{"$f":"'Actual Accting'!C38","v":0},{"$f":"'Actual Accting'!D38","v":0},{"$f":"'Actual Accting'!E38","v":0},{"$f":"'Actual Accting'!F38","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L38","v":0},{"$f":"(K38+L38)*LT!$G$7/LT!$A$7","v":0},{"$f":"M38*(1-LT!$G$44)","v":0},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,14)","v":0},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,15)","v":0},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,16)","v":0},{"$f":"(N38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O38,R38-T38-U38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R38>0,MIN(P38,R38),\"0\")*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":0},{"$f":"$N38*(VLOOKUP(MONTH($B38),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":0},{"$f":"(N38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O38,V38-X38-Y38)*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V38>0,MIN($P38,V38),\"0\")*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"$N38*(VLOOKUP(MONTH($B38),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},{"$f":"U38*LT!$H$79","v":0},{"$f":"Y38*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S38-Z38)","v":0},{"$f":"LT!$H$80*(W38-AA38)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B38),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B38),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q38=0,0,(AC38+AD38)/(N38/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B39","v":"2019-03-21"},{"$f":"'Actual Accting'!C39","v":0},{"$f":"'Actual Accting'!D39","v":0},{"$f":"'Actual Accting'!E39","v":0},{"$f":"'Actual Accting'!F39","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L39","v":0},{"$f":"(K39+L39)*LT!$G$7/LT!$A$7","v":0},{"$f":"M39*(1-LT!$G$44)","v":0},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,14)","v":0},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,15)","v":0},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,16)","v":0},{"$f":"(N39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O39,R39-T39-U39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R39>0,MIN(P39,R39),\"0\")*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":0},{"$f":"$N39*(VLOOKUP(MONTH($B39),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":0},{"$f":"(N39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O39,V39-X39-Y39)*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V39>0,MIN($P39,V39),\"0\")*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"$N39*(VLOOKUP(MONTH($B39),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},{"$f":"U39*LT!$H$79","v":0},{"$f":"Y39*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S39-Z39)","v":0},{"$f":"LT!$H$80*(W39-AA39)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B39),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B39),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q39=0,0,(AC39+AD39)/(N39/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B40","v":"2019-03-22"},{"$f":"'Actual Accting'!C40","v":0},{"$f":"'Actual Accting'!D40","v":0},{"$f":"'Actual Accting'!E40","v":0},{"$f":"'Actual Accting'!F40","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L40","v":0},{"$f":"(K40+L40)*LT!$G$7/LT!$A$7","v":0},{"$f":"M40*(1-LT!$G$44)","v":0},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,14)","v":0},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,15)","v":0},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,16)","v":0},{"$f":"(N40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O40,R40-T40-U40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R40>0,MIN(P40,R40),\"0\")*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":0},{"$f":"$N40*(VLOOKUP(MONTH($B40),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":0},{"$f":"(N40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O40,V40-X40-Y40)*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V40>0,MIN($P40,V40),\"0\")*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"$N40*(VLOOKUP(MONTH($B40),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},{"$f":"U40*LT!$H$79","v":0},{"$f":"Y40*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S40-Z40)","v":0},{"$f":"LT!$H$80*(W40-AA40)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B40),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B40),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q40=0,0,(AC40+AD40)/(N40/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B41","v":"2019-03-23"},{"$f":"'Actual Accting'!C41","v":0},{"$f":"'Actual Accting'!D41","v":0},{"$f":"'Actual Accting'!E41","v":0},{"$f":"'Actual Accting'!F41","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L41","v":0},{"$f":"(K41+L41)*LT!$G$7/LT!$A$7","v":0},{"$f":"M41*(1-LT!$G$44)","v":0},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,14)","v":0},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,15)","v":0},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,16)","v":0},{"$f":"(N41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O41,R41-T41-U41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R41>0,MIN(P41,R41),\"0\")*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":0},{"$f":"$N41*(VLOOKUP(MONTH($B41),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":0},{"$f":"(N41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O41,V41-X41-Y41)*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V41>0,MIN($P41,V41),\"0\")*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"$N41*(VLOOKUP(MONTH($B41),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},{"$f":"U41*LT!$H$79","v":0},{"$f":"Y41*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S41-Z41)","v":0},{"$f":"LT!$H$80*(W41-AA41)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B41),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B41),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q41=0,0,(AC41+AD41)/(N41/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B42","v":"2019-03-24"},{"$f":"'Actual Accting'!C42","v":0},{"$f":"'Actual Accting'!D42","v":0},{"$f":"'Actual Accting'!E42","v":0},{"$f":"'Actual Accting'!F42","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L42","v":0},{"$f":"(K42+L42)*LT!$G$7/LT!$A$7","v":0},{"$f":"M42*(1-LT!$G$44)","v":0},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,14)","v":0},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,15)","v":0},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,16)","v":0},{"$f":"(N42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O42,R42-T42-U42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R42>0,MIN(P42,R42),\"0\")*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":0},{"$f":"$N42*(VLOOKUP(MONTH($B42),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":0},{"$f":"(N42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O42,V42-X42-Y42)*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V42>0,MIN($P42,V42),\"0\")*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"$N42*(VLOOKUP(MONTH($B42),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},{"$f":"U42*LT!$H$79","v":0},{"$f":"Y42*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S42-Z42)","v":0},{"$f":"LT!$H$80*(W42-AA42)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B42),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B42),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q42=0,0,(AC42+AD42)/(N42/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B43","v":"2019-03-25"},{"$f":"'Actual Accting'!C43","v":0},{"$f":"'Actual Accting'!D43","v":0},{"$f":"'Actual Accting'!E43","v":0},{"$f":"'Actual Accting'!F43","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L43","v":0},{"$f":"(K43+L43)*LT!$G$7/LT!$A$7","v":0},{"$f":"M43*(1-LT!$G$44)","v":0},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,14)","v":0},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,15)","v":0},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,16)","v":0},{"$f":"(N43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O43,R43-T43-U43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R43>0,MIN(P43,R43),\"0\")*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":0},{"$f":"$N43*(VLOOKUP(MONTH($B43),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":0},{"$f":"(N43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O43,V43-X43-Y43)*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V43>0,MIN($P43,V43),\"0\")*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"$N43*(VLOOKUP(MONTH($B43),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},{"$f":"U43*LT!$H$79","v":0},{"$f":"Y43*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S43-Z43)","v":0},{"$f":"LT!$H$80*(W43-AA43)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B43),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B43),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q43=0,0,(AC43+AD43)/(N43/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B44","v":"2019-03-26"},{"$f":"'Actual Accting'!C44","v":0},{"$f":"'Actual Accting'!D44","v":0},{"$f":"'Actual Accting'!E44","v":0},{"$f":"'Actual Accting'!F44","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L44","v":0},{"$f":"(K44+L44)*LT!$G$7/LT!$A$7","v":0},{"$f":"M44*(1-LT!$G$44)","v":0},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,14)","v":0},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,15)","v":0},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,16)","v":0},{"$f":"(N44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O44,R44-T44-U44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R44>0,MIN(P44,R44),\"0\")*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":0},{"$f":"$N44*(VLOOKUP(MONTH($B44),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":0},{"$f":"(N44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O44,V44-X44-Y44)*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V44>0,MIN($P44,V44),\"0\")*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"$N44*(VLOOKUP(MONTH($B44),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},{"$f":"U44*LT!$H$79","v":0},{"$f":"Y44*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S44-Z44)","v":0},{"$f":"LT!$H$80*(W44-AA44)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B44),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B44),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q44=0,0,(AC44+AD44)/(N44/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B45","v":"2019-03-27"},{"$f":"'Actual Accting'!C45","v":0},{"$f":"'Actual Accting'!D45","v":0},{"$f":"'Actual Accting'!E45","v":0},{"$f":"'Actual Accting'!F45","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L45","v":0},{"$f":"(K45+L45)*LT!$G$7/LT!$A$7","v":0},{"$f":"M45*(1-LT!$G$44)","v":0},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,14)","v":0},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,15)","v":0},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,16)","v":0},{"$f":"(N45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O45,R45-T45-U45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R45>0,MIN(P45,R45),\"0\")*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":0},{"$f":"$N45*(VLOOKUP(MONTH($B45),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":0},{"$f":"(N45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O45,V45-X45-Y45)*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V45>0,MIN($P45,V45),\"0\")*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"$N45*(VLOOKUP(MONTH($B45),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},{"$f":"U45*LT!$H$79","v":0},{"$f":"Y45*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S45-Z45)","v":0},{"$f":"LT!$H$80*(W45-AA45)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B45),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B45),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q45=0,0,(AC45+AD45)/(N45/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B46","v":"2019-03-28"},{"$f":"'Actual Accting'!C46","v":0},{"$f":"'Actual Accting'!D46","v":0},{"$f":"'Actual Accting'!E46","v":0},{"$f":"'Actual Accting'!F46","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L46","v":0},{"$f":"(K46+L46)*LT!$G$7/LT!$A$7","v":0},{"$f":"M46*(1-LT!$G$44)","v":0},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,14)","v":0},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,15)","v":0},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,16)","v":0},{"$f":"(N46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O46,R46-T46-U46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R46>0,MIN(P46,R46),\"0\")*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":0},{"$f":"$N46*(VLOOKUP(MONTH($B46),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":0},{"$f":"(N46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O46,V46-X46-Y46)*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V46>0,MIN($P46,V46),\"0\")*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"$N46*(VLOOKUP(MONTH($B46),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},{"$f":"U46*LT!$H$79","v":0},{"$f":"Y46*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S46-Z46)","v":0},{"$f":"LT!$H$80*(W46-AA46)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B46),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B46),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q46=0,0,(AC46+AD46)/(N46/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B47","v":"2019-03-29"},{"$f":"'Actual Accting'!C47","v":0},{"$f":"'Actual Accting'!D47","v":0},{"$f":"'Actual Accting'!E47","v":0},{"$f":"'Actual Accting'!F47","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L47","v":0},{"$f":"(K47+L47)*LT!$G$7/LT!$A$7","v":0},{"$f":"M47*(1-LT!$G$44)","v":0},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,14)","v":0},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,15)","v":0},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,16)","v":0},{"$f":"(N47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O47,R47-T47-U47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R47>0,MIN(P47,R47),\"0\")*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":0},{"$f":"$N47*(VLOOKUP(MONTH($B47),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":0},{"$f":"(N47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O47,V47-X47-Y47)*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V47>0,MIN($P47,V47),\"0\")*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"$N47*(VLOOKUP(MONTH($B47),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},{"$f":"U47*LT!$H$79","v":0},{"$f":"Y47*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S47-Z47)","v":0},{"$f":"LT!$H$80*(W47-AA47)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B47),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B47),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q47=0,0,(AC47+AD47)/(N47/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B48","v":"2019-03-30"},{"$f":"'Actual Accting'!C48","v":0},{"$f":"'Actual Accting'!D48","v":0},{"$f":"'Actual Accting'!E48","v":0},{"$f":"'Actual Accting'!F48","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L48","v":0},{"$f":"(K48+L48)*LT!$G$7/LT!$A$7","v":0},{"$f":"M48*(1-LT!$G$44)","v":0},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,14)","v":0},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,15)","v":0},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,16)","v":0},{"$f":"(N48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O48,R48-T48-U48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R48>0,MIN(P48,R48),\"0\")*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":0},{"$f":"$N48*(VLOOKUP(MONTH($B48),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":0},{"$f":"(N48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O48,V48-X48-Y48)*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V48>0,MIN($P48,V48),\"0\")*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"$N48*(VLOOKUP(MONTH($B48),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},{"$f":"U48*LT!$H$79","v":0},{"$f":"Y48*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S48-Z48)","v":0},{"$f":"LT!$H$80*(W48-AA48)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B48),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B48),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q48=0,0,(AC48+AD48)/(N48/LT!$G$7))","v":0},null,0,0]
[3,{"$f":"'Actual Accting'!B49","v":"2019-03-31"},{"$f":"'Actual Accting'!C49","v":0},{"$f":"'Actual Accting'!D49","v":0},{"$f":"'Actual Accting'!E49","v":0},{"$f":"'Actual Accting'!F49","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L49","v":0},{"$f":"(K49+L49)*LT!$G$7/LT!$A$7","v":0},{"$f":"M49*(1-LT!$G$44)","v":0},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,14)","v":0},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,15)","v":0},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,16)","v":0},{"$f":"(N49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O49,R49-T49-U49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R49>0,MIN(P49,R49),\"0\")*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":0},{"$f":"$N49*(VLOOKUP(MONTH($B49),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":0},{"$f":"(N49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O49,V49-X49-Y49)*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V49>0,MIN($P49,V49),\"0\")*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"$N49*(VLOOKUP(MONTH($B49),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},{"$f":"U49*LT!$H$79","v":0},{"$f":"Y49*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S49-Z49)","v":0},{"$f":"LT!$H$80*(W49-AA49)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B49),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B49),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q49=0,0,(AC49+AD49)/(N49/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B50","v":"2019-04-01"},{"$f":"'Actual Accting'!C50","v":0},{"$f":"'Actual Accting'!D50","v":0},{"$f":"'Actual Accting'!E50","v":0},{"$f":"'Actual Accting'!F50","v":0},{"$f":"E50-F50-L50","v":0},{"$f":"IF(G50<22,G50,22)","v":0},{"$f":"IF(AND(G50>22,G50<=248),G50-22,IF(G50>248,226,0))","v":0},{"$f":"IF(AND(G50>248,G50<=345),G50-248,IF(G50>345,97,0))","v":0},{"$f":"H50+I50+J50","v":0},{"$f":"'Actual Accting'!L50","v":0},{"$f":"(K50+L50)*LT!$G$7/LT!$A$7","v":0},{"$f":"M50*(1-LT!$G$44)","v":0},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,14)","v":0},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,15)","v":0},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,16)","v":0},{"$f":"(N50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O50,R50-T50-U50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R50>0,MIN(P50,R50),\"0\")*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":0},{"$f":"$N50*(VLOOKUP(MONTH($B50),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":0},{"$f":"(N50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O50,V50-X50-Y50)*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V50>0,MIN($P50,V50),\"0\")*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"$N50*(VLOOKUP(MONTH($B50),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},{"$f":"U50*LT!$H$79","v":0},{"$f":"Y50*LT!$H$80","v":0},{"$f":"SUM(Z50:AA50)","v":0},{"$f":"U50","v":0},{"$f":"Y50","v":0},0,0,{"$f":"AF50+AB50-AE50","v":0},{"$f":"LT!$H$79*(S50-Z50)","v":0},{"$f":"LT!$H$80*(W50-AA50)","v":0},{"$f":"S50-AH50-Z50","v":0},{"$f":"W50-AI50-AA50","v":0},{"$f":"AJ50+AK50","v":0},1,{"$f":"AJ50*AM50","v":0},{"$f":"AK50*AM50","v":0},{"$f":"VLOOKUP(MONTH($B50),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B50),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q50=0,0,(AC50+AD50)/(N50/LT!$G$7))","v":0},null,0,{"$f":"AS50*0.9","v":0}]
[4,{"$f":"'Actual Accting'!B51","v":"2019-04-02"},{"$f":"'Actual Accting'!C51","v":0},{"$f":"'Actual Accting'!D51","v":0},{"$f":"'Actual Accting'!E51","v":0},{"$f":"'Actual Accting'!F51","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L51","v":0},{"$f":"(K51+L51)*LT!$G$7/LT!$A$7","v":0},{"$f":"M51*(1-LT!$G$44)","v":0},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,14)","v":0},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,15)","v":0},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,16)","v":0},{"$f":"(N51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O51,R51-T51-U51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R51>0,MIN(P51,R51),\"0\")*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":0},{"$f":"$N51*(VLOOKUP(MONTH($B51),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":0},{"$f":"(N51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O51,V51-X51-Y51)*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V51>0,MIN($P51,V51),\"0\")*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"$N51*(VLOOKUP(MONTH($B51),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},{"$f":"U51*LT!$H$79","v":0},{"$f":"Y51*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S51-Z51)","v":0},{"$f":"LT!$H$80*(W51-AA51)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B51),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B51),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q51=0,0,(AC51+AD51)/(N51/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B52","v":"2019-04-03"},{"$f":"'Actual Accting'!C52","v":0},{"$f":"'Actual Accting'!D52","v":0},{"$f":"'Actual Accting'!E52","v":0},{"$f":"'Actual Accting'!F52","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L52","v":0},{"$f":"(K52+L52)*LT!$G$7/LT!$A$7","v":0},{"$f":"M52*(1-LT!$G$44)","v":0},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,14)","v":0},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,15)","v":0},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,16)","v":0},{"$f":"(N52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O52,R52-T52-U52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R52>0,MIN(P52,R52),\"0\")*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":0},{"$f":"$N52*(VLOOKUP(MONTH($B52),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":0},{"$f":"(N52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O52,V52-X52-Y52)*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V52>0,MIN($P52,V52),\"0\")*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"$N52*(VLOOKUP(MONTH($B52),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},{"$f":"U52*LT!$H$79","v":0},{"$f":"Y52*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S52-Z52)","v":0},{"$f":"LT!$H$80*(W52-AA52)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B52),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B52),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q52=0,0,(AC52+AD52)/(N52/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B53","v":"2019-04-04"},{"$f":"'Actual Accting'!C53","v":0},{"$f":"'Actual Accting'!D53","v":0},{"$f":"'Actual Accting'!E53","v":0},{"$f":"'Actual Accting'!F53","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L53","v":0},{"$f":"(K53+L53)*LT!$G$7/LT!$A$7","v":0},{"$f":"M53*(1-LT!$G$44)","v":0},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,14)","v":0},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,15)","v":0},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,16)","v":0},{"$f":"(N53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O53,R53-T53-U53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R53>0,MIN(P53,R53),\"0\")*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":0},{"$f":"$N53*(VLOOKUP(MONTH($B53),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":0},{"$f":"(N53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O53,V53-X53-Y53)*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V53>0,MIN($P53,V53),\"0\")*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"$N53*(VLOOKUP(MONTH($B53),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},{"$f":"U53*LT!$H$79","v":0},{"$f":"Y53*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S53-Z53)","v":0},{"$f":"LT!$H$80*(W53-AA53)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B53),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B53),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q53=0,0,(AC53+AD53)/(N53/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B54","v":"2019-04-05"},{"$f":"'Actual Accting'!C54","v":0},{"$f":"'Actual Accting'!D54","v":0},{"$f":"'Actual Accting'!E54","v":0},{"$f":"'Actual Accting'!F54","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L54","v":0},{"$f":"(K54+L54)*LT!$G$7/LT!$A$7","v":0},{"$f":"M54*(1-LT!$G$44)","v":0},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,14)","v":0},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,15)","v":0},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,16)","v":0},{"$f":"(N54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O54,R54-T54-U54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R54>0,MIN(P54,R54),\"0\")*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":0},{"$f":"$N54*(VLOOKUP(MONTH($B54),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":0},{"$f":"(N54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O54,V54-X54-Y54)*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V54>0,MIN($P54,V54),\"0\")*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"$N54*(VLOOKUP(MONTH($B54),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},{"$f":"U54*LT!$H$79","v":0},{"$f":"Y54*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S54-Z54)","v":0},{"$f":"LT!$H$80*(W54-AA54)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B54),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B54),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q54=0,0,(AC54+AD54)/(N54/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B55","v":"2019-04-06"},{"$f":"'Actual Accting'!C55","v":0},{"$f":"'Actual Accting'!D55","v":0},{"$f":"'Actual Accting'!E55","v":0},{"$f":"'Actual Accting'!F55","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L55","v":0},{"$f":"(K55+L55)*LT!$G$7/LT!$A$7","v":0},{"$f":"M55*(1-LT!$G$44)","v":0},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,14)","v":0},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,15)","v":0},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,16)","v":0},{"$f":"(N55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O55,R55-T55-U55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R55>0,MIN(P55,R55),\"0\")*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":0},{"$f":"$N55*(VLOOKUP(MONTH($B55),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":0},{"$f":"(N55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O55,V55-X55-Y55)*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V55>0,MIN($P55,V55),\"0\")*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"$N55*(VLOOKUP(MONTH($B55),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},{"$f":"U55*LT!$H$79","v":0},{"$f":"Y55*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S55-Z55)","v":0},{"$f":"LT!$H$80*(W55-AA55)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B55),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B55),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q55=0,0,(AC55+AD55)/(N55/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B56","v":"2019-04-07"},{"$f":"'Actual Accting'!C56","v":0},{"$f":"'Actual Accting'!D56","v":0},{"$f":"'Actual Accting'!E56","v":0},{"$f":"'Actual Accting'!F56","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L56","v":0},{"$f":"(K56+L56)*LT!$G$7/LT!$A$7","v":0},{"$f":"M56*(1-LT!$G$44)","v":0},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,14)","v":0},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,15)","v":0},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,16)","v":0},{"$f":"(N56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O56,R56-T56-U56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R56>0,MIN(P56,R56),\"0\")*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":0},{"$f":"$N56*(VLOOKUP(MONTH($B56),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":0},{"$f":"(N56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O56,V56-X56-Y56)*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V56>0,MIN($P56,V56),\"0\")*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"$N56*(VLOOKUP(MONTH($B56),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},{"$f":"U56*LT!$H$79","v":0},{"$f":"Y56*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S56-Z56)","v":0},{"$f":"LT!$H$80*(W56-AA56)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B56),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B56),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q56=0,0,(AC56+AD56)/(N56/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B57","v":"2019-04-08"},{"$f":"'Actual Accting'!C57","v":0},{"$f":"'Actual Accting'!D57","v":0},{"$f":"'Actual Accting'!E57","v":0},{"$f":"'Actual Accting'!F57","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L57","v":0},{"$f":"(K57+L57)*LT!$G$7/LT!$A$7","v":0},{"$f":"M57*(1-LT!$G$44)","v":0},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,14)","v":0},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,15)","v":0},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,16)","v":0},{"$f":"(N57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O57,R57-T57-U57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R57>0,MIN(P57,R57),\"0\")*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":0},{"$f":"$N57*(VLOOKUP(MONTH($B57),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":0},{"$f":"(N57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O57,V57-X57-Y57)*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V57>0,MIN($P57,V57),\"0\")*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"$N57*(VLOOKUP(MONTH($B57),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},{"$f":"U57*LT!$H$79","v":0},{"$f":"Y57*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S57-Z57)","v":0},{"$f":"LT!$H$80*(W57-AA57)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B57),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B57),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q57=0,0,(AC57+AD57)/(N57/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B58","v":"2019-04-09"},{"$f":"'Actual Accting'!C58","v":0},{"$f":"'Actual Accting'!D58","v":0},{"$f":"'Actual Accting'!E58","v":0},{"$f":"'Actual Accting'!F58","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L58","v":0},{"$f":"(K58+L58)*LT!$G$7/LT!$A$7","v":0},{"$f":"M58*(1-LT!$G$44)","v":0},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,14)","v":0},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,15)","v":0},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,16)","v":0},{"$f":"(N58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O58,R58-T58-U58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R58>0,MIN(P58,R58),\"0\")*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":0},{"$f":"$N58*(VLOOKUP(MONTH($B58),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":0},{"$f":"(N58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O58,V58-X58-Y58)*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V58>0,MIN($P58,V58),\"0\")*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"$N58*(VLOOKUP(MONTH($B58),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},{"$f":"U58*LT!$H$79","v":0},{"$f":"Y58*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S58-Z58)","v":0},{"$f":"LT!$H$80*(W58-AA58)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B58),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B58),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q58=0,0,(AC58+AD58)/(N58/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B59","v":"2019-04-10"},{"$f":"'Actual Accting'!C59","v":0},{"$f":"'Actual Accting'!D59","v":0},{"$f":"'Actual Accting'!E59","v":0},{"$f":"'Actual Accting'!F59","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L59","v":0},{"$f":"(K59+L59)*LT!$G$7/LT!$A$7","v":0},{"$f":"M59*(1-LT!$G$44)","v":0},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,14)","v":0},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,15)","v":0},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,16)","v":0},{"$f":"(N59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O59,R59-T59-U59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R59>0,MIN(P59,R59),\"0\")*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":0},{"$f":"$N59*(VLOOKUP(MONTH($B59),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":0},{"$f":"(N59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O59,V59-X59-Y59)*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V59>0,MIN($P59,V59),\"0\")*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"$N59*(VLOOKUP(MONTH($B59),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},{"$f":"U59*LT!$H$79","v":0},{"$f":"Y59*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S59-Z59)","v":0},{"$f":"LT!$H$80*(W59-AA59)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B59),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B59),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q59=0,0,(AC59+AD59)/(N59/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B60","v":"2019-04-11"},{"$f":"'Actual Accting'!C60","v":0},{"$f":"'Actual Accting'!D60","v":0},{"$f":"'Actual Accting'!E60","v":0},{"$f":"'Actual Accting'!F60","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L60","v":0},{"$f":"(K60+L60)*LT!$G$7/LT!$A$7","v":0},{"$f":"M60*(1-LT!$G$44)","v":0},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,14)","v":0},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,15)","v":0},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,16)","v":0},{"$f":"(N60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O60,R60-T60-U60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R60>0,MIN(P60,R60),\"0\")*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":0},{"$f":"$N60*(VLOOKUP(MONTH($B60),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":0},{"$f":"(N60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O60,V60-X60-Y60)*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V60>0,MIN($P60,V60),\"0\")*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"$N60*(VLOOKUP(MONTH($B60),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},{"$f":"U60*LT!$H$79","v":0},{"$f":"Y60*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S60-Z60)","v":0},{"$f":"LT!$H$80*(W60-AA60)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B60),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B60),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q60=0,0,(AC60+AD60)/(N60/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B61","v":"2019-04-12"},{"$f":"'Actual Accting'!C61","v":0},{"$f":"'Actual Accting'!D61","v":0},{"$f":"'Actual Accting'!E61","v":0},{"$f":"'Actual Accting'!F61","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L61","v":0},{"$f":"(K61+L61)*LT!$G$7/LT!$A$7","v":0},{"$f":"M61*(1-LT!$G$44)","v":0},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,14)","v":0},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,15)","v":0},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,16)","v":0},{"$f":"(N61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O61,R61-T61-U61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R61>0,MIN(P61,R61),\"0\")*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":0},{"$f":"$N61*(VLOOKUP(MONTH($B61),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":0},{"$f":"(N61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O61,V61-X61-Y61)*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V61>0,MIN($P61,V61),\"0\")*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"$N61*(VLOOKUP(MONTH($B61),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},{"$f":"U61*LT!$H$79","v":0},{"$f":"Y61*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S61-Z61)","v":0},{"$f":"LT!$H$80*(W61-AA61)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B61),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B61),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q61=0,0,(AC61+AD61)/(N61/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B62","v":"2019-04-13"},{"$f":"'Actual Accting'!C62","v":0},{"$f":"'Actual Accting'!D62","v":0},{"$f":"'Actual Accting'!E62","v":0},{"$f":"'Actual Accting'!F62","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L62","v":0},{"$f":"(K62+L62)*LT!$G$7/LT!$A$7","v":0},{"$f":"M62*(1-LT!$G$44)","v":0},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,14)","v":0},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,15)","v":0},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,16)","v":0},{"$f":"(N62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O62,R62-T62-U62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R62>0,MIN(P62,R62),\"0\")*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":0},{"$f":"$N62*(VLOOKUP(MONTH($B62),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":0},{"$f":"(N62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O62,V62-X62-Y62)*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V62>0,MIN($P62,V62),\"0\")*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"$N62*(VLOOKUP(MONTH($B62),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},{"$f":"U62*LT!$H$79","v":0},{"$f":"Y62*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S62-Z62)","v":0},{"$f":"LT!$H$80*(W62-AA62)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B62),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B62),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q62=0,0,(AC62+AD62)/(N62/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B63","v":"2019-04-14"},{"$f":"'Actual Accting'!C63","v":0},{"$f":"'Actual Accting'!D63","v":0},{"$f":"'Actual Accting'!E63","v":0},{"$f":"'Actual Accting'!F63","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L63","v":0},{"$f":"(K63+L63)*LT!$G$7/LT!$A$7","v":0},{"$f":"M63*(1-LT!$G$44)","v":0},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,14)","v":0},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,15)","v":0},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,16)","v":0},{"$f":"(N63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O63,R63-T63-U63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R63>0,MIN(P63,R63),\"0\")*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":0},{"$f":"$N63*(VLOOKUP(MONTH($B63),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":0},{"$f":"(N63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O63,V63-X63-Y63)*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V63>0,MIN($P63,V63),\"0\")*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"$N63*(VLOOKUP(MONTH($B63),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},{"$f":"U63*LT!$H$79","v":0},{"$f":"Y63*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S63-Z63)","v":0},{"$f":"LT!$H$80*(W63-AA63)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B63),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B63),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q63=0,0,(AC63+AD63)/(N63/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B64","v":"2019-04-15"},{"$f":"'Actual Accting'!C64","v":0},{"$f":"'Actual Accting'!D64","v":0},{"$f":"'Actual Accting'!E64","v":0},{"$f":"'Actual Accting'!F64","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L64","v":0},{"$f":"(K64+L64)*LT!$G$7/LT!$A$7","v":0},{"$f":"M64*(1-LT!$G$44)","v":0},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,14)","v":0},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,15)","v":0},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,16)","v":0},{"$f":"(N64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O64,R64-T64-U64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R64>0,MIN(P64,R64),\"0\")*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":0},{"$f":"$N64*(VLOOKUP(MONTH($B64),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":0},{"$f":"(N64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O64,V64-X64-Y64)*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V64>0,MIN($P64,V64),\"0\")*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"$N64*(VLOOKUP(MONTH($B64),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},{"$f":"U64*LT!$H$79","v":0},{"$f":"Y64*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S64-Z64)","v":0},{"$f":"LT!$H$80*(W64-AA64)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B64),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B64),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q64=0,0,(AC64+AD64)/(N64/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B65","v":"2019-04-16"},{"$f":"'Actual Accting'!C65","v":0},{"$f":"'Actual Accting'!D65","v":0},{"$f":"'Actual Accting'!E65","v":0},{"$f":"'Actual Accting'!F65","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L65","v":0},{"$f":"(K65+L65)*LT!$G$7/LT!$A$7","v":0},{"$f":"M65*(1-LT!$G$44)","v":0},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,14)","v":0},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,15)","v":0},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,16)","v":0},{"$f":"(N65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O65,R65-T65-U65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R65>0,MIN(P65,R65),\"0\")*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":0},{"$f":"$N65*(VLOOKUP(MONTH($B65),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":0},{"$f":"(N65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O65,V65-X65-Y65)*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V65>0,MIN($P65,V65),\"0\")*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"$N65*(VLOOKUP(MONTH($B65),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},{"$f":"U65*LT!$H$79","v":0},{"$f":"Y65*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S65-Z65)","v":0},{"$f":"LT!$H$80*(W65-AA65)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B65),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B65),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q65=0,0,(AC65+AD65)/(N65/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B66","v":"2019-04-17"},{"$f":"'Actual Accting'!C66","v":0},{"$f":"'Actual Accting'!D66","v":0},{"$f":"'Actual Accting'!E66","v":0},{"$f":"'Actual Accting'!F66","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L66","v":0},{"$f":"(K66+L66)*LT!$G$7/LT!$A$7","v":0},{"$f":"M66*(1-LT!$G$44)","v":0},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,14)","v":0},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,15)","v":0},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,16)","v":0},{"$f":"(N66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O66,R66-T66-U66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R66>0,MIN(P66,R66),\"0\")*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":0},{"$f":"$N66*(VLOOKUP(MONTH($B66),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":0},{"$f":"(N66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O66,V66-X66-Y66)*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V66>0,MIN($P66,V66),\"0\")*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"$N66*(VLOOKUP(MONTH($B66),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},{"$f":"U66*LT!$H$79","v":0},{"$f":"Y66*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S66-Z66)","v":0},{"$f":"LT!$H$80*(W66-AA66)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B66),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B66),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q66=0,0,(AC66+AD66)/(N66/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B67","v":"2019-04-18"},{"$f":"'Actual Accting'!C67","v":0},{"$f":"'Actual Accting'!D67","v":0},{"$f":"'Actual Accting'!E67","v":0},{"$f":"'Actual Accting'!F67","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L67","v":0},{"$f":"(K67+L67)*LT!$G$7/LT!$A$7","v":0},{"$f":"M67*(1-LT!$G$44)","v":0},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,14)","v":0},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,15)","v":0},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,16)","v":0},{"$f":"(N67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O67,R67-T67-U67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R67>0,MIN(P67,R67),\"0\")*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":0},{"$f":"$N67*(VLOOKUP(MONTH($B67),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":0},{"$f":"(N67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O67,V67-X67-Y67)*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V67>0,MIN($P67,V67),\"0\")*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"$N67*(VLOOKUP(MONTH($B67),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},{"$f":"U67*LT!$H$79","v":0},{"$f":"Y67*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S67-Z67)","v":0},{"$f":"LT!$H$80*(W67-AA67)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B67),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B67),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q67=0,0,(AC67+AD67)/(N67/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B68","v":"2019-04-19"},{"$f":"'Actual Accting'!C68","v":0},{"$f":"'Actual Accting'!D68","v":0},{"$f":"'Actual Accting'!E68","v":0},{"$f":"'Actual Accting'!F68","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L68","v":0},{"$f":"(K68+L68)*LT!$G$7/LT!$A$7","v":0},{"$f":"M68*(1-LT!$G$44)","v":0},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,14)","v":0},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,15)","v":0},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,16)","v":0},{"$f":"(N68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O68,R68-T68-U68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R68>0,MIN(P68,R68),\"0\")*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":0},{"$f":"$N68*(VLOOKUP(MONTH($B68),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":0},{"$f":"(N68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O68,V68-X68-Y68)*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V68>0,MIN($P68,V68),\"0\")*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"$N68*(VLOOKUP(MONTH($B68),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},{"$f":"U68*LT!$H$79","v":0},{"$f":"Y68*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S68-Z68)","v":0},{"$f":"LT!$H$80*(W68-AA68)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B68),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B68),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q68=0,0,(AC68+AD68)/(N68/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B69","v":"2019-04-20"},{"$f":"'Actual Accting'!C69","v":0},{"$f":"'Actual Accting'!D69","v":0},{"$f":"'Actual Accting'!E69","v":0},{"$f":"'Actual Accting'!F69","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L69","v":0},{"$f":"(K69+L69)*LT!$G$7/LT!$A$7","v":0},{"$f":"M69*(1-LT!$G$44)","v":0},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,14)","v":0},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,15)","v":0},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,16)","v":0},{"$f":"(N69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O69,R69-T69-U69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R69>0,MIN(P69,R69),\"0\")*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":0},{"$f":"$N69*(VLOOKUP(MONTH($B69),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":0},{"$f":"(N69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O69,V69-X69-Y69)*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V69>0,MIN($P69,V69),\"0\")*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"$N69*(VLOOKUP(MONTH($B69),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},{"$f":"U69*LT!$H$79","v":0},{"$f":"Y69*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S69-Z69)","v":0},{"$f":"LT!$H$80*(W69-AA69)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B69),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B69),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q69=0,0,(AC69+AD69)/(N69/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B70","v":"2019-04-21"},{"$f":"'Actual Accting'!C70","v":0},{"$f":"'Actual Accting'!D70","v":0},{"$f":"'Actual Accting'!E70","v":0},{"$f":"'Actual Accting'!F70","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L70","v":0},{"$f":"(K70+L70)*LT!$G$7/LT!$A$7","v":0},{"$f":"M70*(1-LT!$G$44)","v":0},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,14)","v":0},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,15)","v":0},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,16)","v":0},{"$f":"(N70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O70,R70-T70-U70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R70>0,MIN(P70,R70),\"0\")*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":0},{"$f":"$N70*(VLOOKUP(MONTH($B70),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":0},{"$f":"(N70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O70,V70-X70-Y70)*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V70>0,MIN($P70,V70),\"0\")*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"$N70*(VLOOKUP(MONTH($B70),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},{"$f":"U70*LT!$H$79","v":0},{"$f":"Y70*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S70-Z70)","v":0},{"$f":"LT!$H$80*(W70-AA70)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B70),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B70),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q70=0,0,(AC70+AD70)/(N70/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B71","v":"2019-04-22"},{"$f":"'Actual Accting'!C71","v":0},{"$f":"'Actual Accting'!D71","v":0},{"$f":"'Actual Accting'!E71","v":0},{"$f":"'Actual Accting'!F71","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L71","v":0},{"$f":"(K71+L71)*LT!$G$7/LT!$A$7","v":0},{"$f":"M71*(1-LT!$G$44)","v":0},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,14)","v":0},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,15)","v":0},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,16)","v":0},{"$f":"(N71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O71,R71-T71-U71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R71>0,MIN(P71,R71),\"0\")*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":0},{"$f":"$N71*(VLOOKUP(MONTH($B71),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":0},{"$f":"(N71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O71,V71-X71-Y71)*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V71>0,MIN($P71,V71),\"0\")*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"$N71*(VLOOKUP(MONTH($B71),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},{"$f":"U71*LT!$H$79","v":0},{"$f":"Y71*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S71-Z71)","v":0},{"$f":"LT!$H$80*(W71-AA71)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B71),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B71),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q71=0,0,(AC71+AD71)/(N71/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B72","v":"2019-04-23"},{"$f":"'Actual Accting'!C72","v":0},{"$f":"'Actual Accting'!D72","v":0},{"$f":"'Actual Accting'!E72","v":0},{"$f":"'Actual Accting'!F72","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L72","v":0},{"$f":"(K72+L72)*LT!$G$7/LT!$A$7","v":0},{"$f":"M72*(1-LT!$G$44)","v":0},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,14)","v":0},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,15)","v":0},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,16)","v":0},{"$f":"(N72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O72,R72-T72-U72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R72>0,MIN(P72,R72),\"0\")*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":0},{"$f":"$N72*(VLOOKUP(MONTH($B72),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":0},{"$f":"(N72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O72,V72-X72-Y72)*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V72>0,MIN($P72,V72),\"0\")*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"$N72*(VLOOKUP(MONTH($B72),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},{"$f":"U72*LT!$H$79","v":0},{"$f":"Y72*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S72-Z72)","v":0},{"$f":"LT!$H$80*(W72-AA72)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B72),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B72),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q72=0,0,(AC72+AD72)/(N72/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B73","v":"2019-04-24"},{"$f":"'Actual Accting'!C73","v":0},{"$f":"'Actual Accting'!D73","v":0},{"$f":"'Actual Accting'!E73","v":0},{"$f":"'Actual Accting'!F73","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L73","v":0},{"$f":"(K73+L73)*LT!$G$7/LT!$A$7","v":0},{"$f":"M73*(1-LT!$G$44)","v":0},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,14)","v":0},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,15)","v":0},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,16)","v":0},{"$f":"(N73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O73,R73-T73-U73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R73>0,MIN(P73,R73),\"0\")*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":0},{"$f":"$N73*(VLOOKUP(MONTH($B73),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":0},{"$f":"(N73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O73,V73-X73-Y73)*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V73>0,MIN($P73,V73),\"0\")*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"$N73*(VLOOKUP(MONTH($B73),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},{"$f":"U73*LT!$H$79","v":0},{"$f":"Y73*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S73-Z73)","v":0},{"$f":"LT!$H$80*(W73-AA73)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B73),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B73),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q73=0,0,(AC73+AD73)/(N73/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B74","v":"2019-04-25"},{"$f":"'Actual Accting'!C74","v":0},{"$f":"'Actual Accting'!D74","v":0},{"$f":"'Actual Accting'!E74","v":0},{"$f":"'Actual Accting'!F74","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L74","v":0},{"$f":"(K74+L74)*LT!$G$7/LT!$A$7","v":0},{"$f":"M74*(1-LT!$G$44)","v":0},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,14)","v":0},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,15)","v":0},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,16)","v":0},{"$f":"(N74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O74,R74-T74-U74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R74>0,MIN(P74,R74),\"0\")*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":0},{"$f":"$N74*(VLOOKUP(MONTH($B74),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":0},{"$f":"(N74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O74,V74-X74-Y74)*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V74>0,MIN($P74,V74),\"0\")*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"$N74*(VLOOKUP(MONTH($B74),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},{"$f":"U74*LT!$H$79","v":0},{"$f":"Y74*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S74-Z74)","v":0},{"$f":"LT!$H$80*(W74-AA74)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B74),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B74),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q74=0,0,(AC74+AD74)/(N74/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B75","v":"2019-04-26"},{"$f":"'Actual Accting'!C75","v":0},{"$f":"'Actual Accting'!D75","v":0},{"$f":"'Actual Accting'!E75","v":0},{"$f":"'Actual Accting'!F75","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L75","v":0},{"$f":"(K75+L75)*LT!$G$7/LT!$A$7","v":0},{"$f":"M75*(1-LT!$G$44)","v":0},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,14)","v":0},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,15)","v":0},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,16)","v":0},{"$f":"(N75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O75,R75-T75-U75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R75>0,MIN(P75,R75),\"0\")*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":0},{"$f":"$N75*(VLOOKUP(MONTH($B75),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":0},{"$f":"(N75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O75,V75-X75-Y75)*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V75>0,MIN($P75,V75),\"0\")*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"$N75*(VLOOKUP(MONTH($B75),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},{"$f":"U75*LT!$H$79","v":0},{"$f":"Y75*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S75-Z75)","v":0},{"$f":"LT!$H$80*(W75-AA75)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B75),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B75),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q75=0,0,(AC75+AD75)/(N75/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B76","v":"2019-04-27"},{"$f":"'Actual Accting'!C76","v":0},{"$f":"'Actual Accting'!D76","v":0},{"$f":"'Actual Accting'!E76","v":0},{"$f":"'Actual Accting'!F76","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L76","v":0},{"$f":"(K76+L76)*LT!$G$7/LT!$A$7","v":0},{"$f":"M76*(1-LT!$G$44)","v":0},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,14)","v":0},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,15)","v":0},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,16)","v":0},{"$f":"(N76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O76,R76-T76-U76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R76>0,MIN(P76,R76),\"0\")*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":0},{"$f":"$N76*(VLOOKUP(MONTH($B76),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":0},{"$f":"(N76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O76,V76-X76-Y76)*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V76>0,MIN($P76,V76),\"0\")*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"$N76*(VLOOKUP(MONTH($B76),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},{"$f":"U76*LT!$H$79","v":0},{"$f":"Y76*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S76-Z76)","v":0},{"$f":"LT!$H$80*(W76-AA76)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B76),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B76),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q76=0,0,(AC76+AD76)/(N76/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B77","v":"2019-04-28"},{"$f":"'Actual Accting'!C77","v":0},{"$f":"'Actual Accting'!D77","v":0},{"$f":"'Actual Accting'!E77","v":0},{"$f":"'Actual Accting'!F77","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L77","v":0},{"$f":"(K77+L77)*LT!$G$7/LT!$A$7","v":0},{"$f":"M77*(1-LT!$G$44)","v":0},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,14)","v":0},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,15)","v":0},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,16)","v":0},{"$f":"(N77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O77,R77-T77-U77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R77>0,MIN(P77,R77),\"0\")*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":0},{"$f":"$N77*(VLOOKUP(MONTH($B77),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":0},{"$f":"(N77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O77,V77-X77-Y77)*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V77>0,MIN($P77,V77),\"0\")*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"$N77*(VLOOKUP(MONTH($B77),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},{"$f":"U77*LT!$H$79","v":0},{"$f":"Y77*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S77-Z77)","v":0},{"$f":"LT!$H$80*(W77-AA77)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B77),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B77),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q77=0,0,(AC77+AD77)/(N77/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B78","v":"2019-04-29"},{"$f":"'Actual Accting'!C78","v":0},{"$f":"'Actual Accting'!D78","v":0},{"$f":"'Actual Accting'!E78","v":0},{"$f":"'Actual Accting'!F78","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L78","v":0},{"$f":"(K78+L78)*LT!$G$7/LT!$A$7","v":0},{"$f":"M78*(1-LT!$G$44)","v":0},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,14)","v":0},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,15)","v":0},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,16)","v":0},{"$f":"(N78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O78,R78-T78-U78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R78>0,MIN(P78,R78),\"0\")*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":0},{"$f":"$N78*(VLOOKUP(MONTH($B78),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":0},{"$f":"(N78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O78,V78-X78-Y78)*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V78>0,MIN($P78,V78),\"0\")*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"$N78*(VLOOKUP(MONTH($B78),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},{"$f":"U78*LT!$H$79","v":0},{"$f":"Y78*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S78-Z78)","v":0},{"$f":"LT!$H$80*(W78-AA78)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B78),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B78),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q78=0,0,(AC78+AD78)/(N78/LT!$G$7))","v":0},null,0,0]
[4,{"$f":"'Actual Accting'!B79","v":"2019-04-30"},{"$f":"'Actual Accting'!C79","v":0},{"$f":"'Actual Accting'!D79","v":0},{"$f":"'Actual Accting'!E79","v":0},{"$f":"'Actual Accting'!F79","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L79","v":0},{"$f":"(K79+L79)*LT!$G$7/LT!$A$7","v":0},{"$f":"M79*(1-LT!$G$44)","v":0},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,14)","v":0},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,15)","v":0},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,16)","v":0},{"$f":"(N79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O79,R79-T79-U79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R79>0,MIN(P79,R79),\"0\")*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":0},{"$f":"$N79*(VLOOKUP(MONTH($B79),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":0},{"$f":"(N79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O79,V79-X79-Y79)*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V79>0,MIN($P79,V79),\"0\")*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"$N79*(VLOOKUP(MONTH($B79),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},{"$f":"U79*LT!$H$79","v":0},{"$f":"Y79*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S79-Z79)","v":0},{"$f":"LT!$H$80*(W79-AA79)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B79),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B79),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890958},{"$f":"IF(Q79=0,0,(AC79+AD79)/(N79/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B80","v":"2019-05-01"},{"$f":"'Actual Accting'!C80","v":0},{"$f":"'Actual Accting'!D80","v":0},{"$f":"'Actual Accting'!E80","v":0},{"$f":"'Actual Accting'!F80","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L80","v":0},{"$f":"(K80+L80)*LT!$G$7/LT!$A$7","v":0},{"$f":"M80*(1-LT!$G$44)","v":0},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,14)","v":0},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,15)","v":0},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,16)","v":0},{"$f":"(N80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O80,R80-T80-U80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R80>0,MIN(P80,R80),\"0\")*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":0},{"$f":"$N80*(VLOOKUP(MONTH($B80),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":0},{"$f":"(N80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O80,V80-X80-Y80)*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V80>0,MIN($P80,V80),\"0\")*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"$N80*(VLOOKUP(MONTH($B80),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},{"$f":"U80*LT!$H$79","v":0},{"$f":"Y80*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S80-Z80)","v":0},{"$f":"LT!$H$80*(W80-AA80)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B80),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B80),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q80=0,0,(AC80+AD80)/(N80/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B81","v":"2019-05-02"},{"$f":"'Actual Accting'!C81","v":0},{"$f":"'Actual Accting'!D81","v":0},{"$f":"'Actual Accting'!E81","v":0},{"$f":"'Actual Accting'!F81","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L81","v":0},{"$f":"(K81+L81)*LT!$G$7/LT!$A$7","v":0},{"$f":"M81*(1-LT!$G$44)","v":0},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,14)","v":0},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,15)","v":0},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,16)","v":0},{"$f":"(N81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O81,R81-T81-U81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R81>0,MIN(P81,R81),\"0\")*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":0},{"$f":"$N81*(VLOOKUP(MONTH($B81),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":0},{"$f":"(N81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O81,V81-X81-Y81)*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V81>0,MIN($P81,V81),\"0\")*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"$N81*(VLOOKUP(MONTH($B81),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},{"$f":"U81*LT!$H$79","v":0},{"$f":"Y81*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S81-Z81)","v":0},{"$f":"LT!$H$80*(W81-AA81)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B81),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B81),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q81=0,0,(AC81+AD81)/(N81/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B82","v":"2019-05-03"},{"$f":"'Actual Accting'!C82","v":0},{"$f":"'Actual Accting'!D82","v":0},{"$f":"'Actual Accting'!E82","v":0},{"$f":"'Actual Accting'!F82","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L82","v":0},{"$f":"(K82+L82)*LT!$G$7/LT!$A$7","v":0},{"$f":"M82*(1-LT!$G$44)","v":0},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,14)","v":0},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,15)","v":0},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,16)","v":0},{"$f":"(N82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O82,R82-T82-U82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R82>0,MIN(P82,R82),\"0\")*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":0},{"$f":"$N82*(VLOOKUP(MONTH($B82),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":0},{"$f":"(N82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O82,V82-X82-Y82)*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V82>0,MIN($P82,V82),\"0\")*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"$N82*(VLOOKUP(MONTH($B82),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},{"$f":"U82*LT!$H$79","v":0},{"$f":"Y82*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S82-Z82)","v":0},{"$f":"LT!$H$80*(W82-AA82)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B82),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B82),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q82=0,0,(AC82+AD82)/(N82/LT!$G$7))","v":0},null,0,0]
[{"$f":"MONTH(B83)","v":5},{"$f":"'Actual Accting'!B83","v":"2019-05-04"},{"$f":"'Actual Accting'!C83","v":0},{"$f":"'Actual Accting'!D83","v":0},{"$f":"'Actual Accting'!E83","v":0},{"$f":"'Actual Accting'!F83","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L83","v":0},{"$f":"(K83+L83)*LT!$G$7/LT!$A$7","v":0},{"$f":"M83*(1-LT!$G$44)","v":0},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,14)","v":0},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,15)","v":0},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,16)","v":0},{"$f":"(N83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O83,R83-T83-U83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R83>0,MIN(P83,R83),\"0\")*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":0},{"$f":"$N83*(VLOOKUP(MONTH($B83),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":0},{"$f":"(N83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O83,V83-X83-Y83)*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V83>0,MIN($P83,V83),\"0\")*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"$N83*(VLOOKUP(MONTH($B83),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},{"$f":"U83*LT!$H$79","v":0},{"$f":"Y83*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S83-Z83)","v":0},{"$f":"LT!$H$80*(W83-AA83)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B83),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B83),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q83=0,0,(AC83+AD83)/(N83/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B84","v":"2019-05-05"},{"$f":"'Actual Accting'!C84","v":0},{"$f":"'Actual Accting'!D84","v":0},{"$f":"'Actual Accting'!E84","v":0},{"$f":"'Actual Accting'!F84","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L84","v":0},{"$f":"(K84+L84)*LT!$G$7/LT!$A$7","v":0},{"$f":"M84*(1-LT!$G$44)","v":0},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,14)","v":0},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,15)","v":0},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,16)","v":0},{"$f":"(N84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O84,R84-T84-U84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R84>0,MIN(P84,R84),\"0\")*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":0},{"$f":"$N84*(VLOOKUP(MONTH($B84),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":0},{"$f":"(N84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O84,V84-X84-Y84)*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V84>0,MIN($P84,V84),\"0\")*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"$N84*(VLOOKUP(MONTH($B84),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},{"$f":"U84*LT!$H$79","v":0},{"$f":"Y84*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S84-Z84)","v":0},{"$f":"LT!$H$80*(W84-AA84)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B84),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B84),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q84=0,0,(AC84+AD84)/(N84/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B85","v":"2019-05-06"},{"$f":"'Actual Accting'!C85","v":0},{"$f":"'Actual Accting'!D85","v":0},{"$f":"'Actual Accting'!E85","v":0},{"$f":"'Actual Accting'!F85","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L85","v":0},{"$f":"(K85+L85)*LT!$G$7/LT!$A$7","v":0},{"$f":"M85*(1-LT!$G$44)","v":0},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,14)","v":0},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,15)","v":0},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,16)","v":0},{"$f":"(N85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O85,R85-T85-U85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R85>0,MIN(P85,R85),\"0\")*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":0},{"$f":"$N85*(VLOOKUP(MONTH($B85),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":0},{"$f":"(N85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O85,V85-X85-Y85)*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V85>0,MIN($P85,V85),\"0\")*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"$N85*(VLOOKUP(MONTH($B85),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},{"$f":"U85*LT!$H$79","v":0},{"$f":"Y85*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S85-Z85)","v":0},{"$f":"LT!$H$80*(W85-AA85)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B85),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B85),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q85=0,0,(AC85+AD85)/(N85/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B86","v":"2019-05-07"},{"$f":"'Actual Accting'!C86","v":0},{"$f":"'Actual Accting'!D86","v":0},{"$f":"'Actual Accting'!E86","v":0},{"$f":"'Actual Accting'!F86","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L86","v":0},{"$f":"(K86+L86)*LT!$G$7/LT!$A$7","v":0},{"$f":"M86*(1-LT!$G$44)","v":0},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,14)","v":0},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,15)","v":0},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,16)","v":0},{"$f":"(N86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O86,R86-T86-U86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R86>0,MIN(P86,R86),\"0\")*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":0},{"$f":"$N86*(VLOOKUP(MONTH($B86),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":0},{"$f":"(N86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O86,V86-X86-Y86)*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V86>0,MIN($P86,V86),\"0\")*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"$N86*(VLOOKUP(MONTH($B86),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},{"$f":"U86*LT!$H$79","v":0},{"$f":"Y86*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S86-Z86)","v":0},{"$f":"LT!$H$80*(W86-AA86)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B86),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B86),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q86=0,0,(AC86+AD86)/(N86/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B87","v":"2019-05-08"},{"$f":"'Actual Accting'!C87","v":0},{"$f":"'Actual Accting'!D87","v":0},{"$f":"'Actual Accting'!E87","v":0},{"$f":"'Actual Accting'!F87","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L87","v":0},{"$f":"(K87+L87)*LT!$G$7/LT!$A$7","v":0},{"$f":"M87*(1-LT!$G$44)","v":0},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,14)","v":0},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,15)","v":0},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,16)","v":0},{"$f":"(N87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O87,R87-T87-U87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R87>0,MIN(P87,R87),\"0\")*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":0},{"$f":"$N87*(VLOOKUP(MONTH($B87),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":0},{"$f":"(N87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O87,V87-X87-Y87)*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V87>0,MIN($P87,V87),\"0\")*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"$N87*(VLOOKUP(MONTH($B87),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},{"$f":"U87*LT!$H$79","v":0},{"$f":"Y87*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S87-Z87)","v":0},{"$f":"LT!$H$80*(W87-AA87)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B87),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B87),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q87=0,0,(AC87+AD87)/(N87/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B88","v":"2019-05-09"},{"$f":"'Actual Accting'!C88","v":0},{"$f":"'Actual Accting'!D88","v":0},{"$f":"'Actual Accting'!E88","v":0},{"$f":"'Actual Accting'!F88","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L88","v":0},{"$f":"(K88+L88)*LT!$G$7/LT!$A$7","v":0},{"$f":"M88*(1-LT!$G$44)","v":0},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,14)","v":0},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,15)","v":0},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,16)","v":0},{"$f":"(N88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O88,R88-T88-U88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R88>0,MIN(P88,R88),\"0\")*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":0},{"$f":"$N88*(VLOOKUP(MONTH($B88),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":0},{"$f":"(N88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O88,V88-X88-Y88)*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V88>0,MIN($P88,V88),\"0\")*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"$N88*(VLOOKUP(MONTH($B88),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},{"$f":"U88*LT!$H$79","v":0},{"$f":"Y88*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S88-Z88)","v":0},{"$f":"LT!$H$80*(W88-AA88)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B88),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B88),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q88=0,0,(AC88+AD88)/(N88/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B89","v":"2019-05-10"},{"$f":"'Actual Accting'!C89","v":0},{"$f":"'Actual Accting'!D89","v":0},{"$f":"'Actual Accting'!E89","v":0},{"$f":"'Actual Accting'!F89","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L89","v":0},{"$f":"(K89+L89)*LT!$G$7/LT!$A$7","v":0},{"$f":"M89*(1-LT!$G$44)","v":0},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,14)","v":0},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,15)","v":0},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,16)","v":0},{"$f":"(N89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O89,R89-T89-U89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R89>0,MIN(P89,R89),\"0\")*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":0},{"$f":"$N89*(VLOOKUP(MONTH($B89),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":0},{"$f":"(N89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O89,V89-X89-Y89)*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V89>0,MIN($P89,V89),\"0\")*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"$N89*(VLOOKUP(MONTH($B89),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},{"$f":"U89*LT!$H$79","v":0},{"$f":"Y89*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S89-Z89)","v":0},{"$f":"LT!$H$80*(W89-AA89)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B89),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B89),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q89=0,0,(AC89+AD89)/(N89/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B90","v":"2019-05-11"},{"$f":"'Actual Accting'!C90","v":0},{"$f":"'Actual Accting'!D90","v":0},{"$f":"'Actual Accting'!E90","v":0},{"$f":"'Actual Accting'!F90","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L90","v":0},{"$f":"(K90+L90)*LT!$G$7/LT!$A$7","v":0},{"$f":"M90*(1-LT!$G$44)","v":0},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,14)","v":0},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,15)","v":0},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,16)","v":0},{"$f":"(N90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O90,R90-T90-U90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R90>0,MIN(P90,R90),\"0\")*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":0},{"$f":"$N90*(VLOOKUP(MONTH($B90),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":0},{"$f":"(N90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O90,V90-X90-Y90)*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V90>0,MIN($P90,V90),\"0\")*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"$N90*(VLOOKUP(MONTH($B90),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},{"$f":"U90*LT!$H$79","v":0},{"$f":"Y90*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S90-Z90)","v":0},{"$f":"LT!$H$80*(W90-AA90)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B90),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B90),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q90=0,0,(AC90+AD90)/(N90/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B91","v":"2019-05-12"},{"$f":"'Actual Accting'!C91","v":0},{"$f":"'Actual Accting'!D91","v":0},{"$f":"'Actual Accting'!E91","v":0},{"$f":"'Actual Accting'!F91","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L91","v":0},{"$f":"(K91+L91)*LT!$G$7/LT!$A$7","v":0},{"$f":"M91*(1-LT!$G$44)","v":0},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,14)","v":0},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,15)","v":0},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,16)","v":0},{"$f":"(N91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O91,R91-T91-U91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R91>0,MIN(P91,R91),\"0\")*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":0},{"$f":"$N91*(VLOOKUP(MONTH($B91),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":0},{"$f":"(N91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O91,V91-X91-Y91)*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V91>0,MIN($P91,V91),\"0\")*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"$N91*(VLOOKUP(MONTH($B91),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},{"$f":"U91*LT!$H$79","v":0},{"$f":"Y91*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S91-Z91)","v":0},{"$f":"LT!$H$80*(W91-AA91)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B91),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B91),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q91=0,0,(AC91+AD91)/(N91/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B92","v":"2019-05-13"},{"$f":"'Actual Accting'!C92","v":0},{"$f":"'Actual Accting'!D92","v":0},{"$f":"'Actual Accting'!E92","v":0},{"$f":"'Actual Accting'!F92","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L92","v":0},{"$f":"(K92+L92)*LT!$G$7/LT!$A$7","v":0},{"$f":"M92*(1-LT!$G$44)","v":0},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,14)","v":0},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,15)","v":0},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,16)","v":0},{"$f":"(N92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O92,R92-T92-U92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R92>0,MIN(P92,R92),\"0\")*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":0},{"$f":"$N92*(VLOOKUP(MONTH($B92),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":0},{"$f":"(N92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O92,V92-X92-Y92)*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V92>0,MIN($P92,V92),\"0\")*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"$N92*(VLOOKUP(MONTH($B92),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},{"$f":"U92*LT!$H$79","v":0},{"$f":"Y92*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S92-Z92)","v":0},{"$f":"LT!$H$80*(W92-AA92)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B92),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B92),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q92=0,0,(AC92+AD92)/(N92/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B93","v":"2019-05-14"},{"$f":"'Actual Accting'!C93","v":0},{"$f":"'Actual Accting'!D93","v":0},{"$f":"'Actual Accting'!E93","v":0},{"$f":"'Actual Accting'!F93","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L93","v":0},{"$f":"(K93+L93)*LT!$G$7/LT!$A$7","v":0},{"$f":"M93*(1-LT!$G$44)","v":0},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,14)","v":0},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,15)","v":0},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,16)","v":0},{"$f":"(N93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O93,R93-T93-U93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R93>0,MIN(P93,R93),\"0\")*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":0},{"$f":"$N93*(VLOOKUP(MONTH($B93),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":0},{"$f":"(N93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O93,V93-X93-Y93)*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V93>0,MIN($P93,V93),\"0\")*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"$N93*(VLOOKUP(MONTH($B93),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},{"$f":"U93*LT!$H$79","v":0},{"$f":"Y93*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S93-Z93)","v":0},{"$f":"LT!$H$80*(W93-AA93)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B93),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B93),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q93=0,0,(AC93+AD93)/(N93/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B94","v":"2019-05-15"},{"$f":"'Actual Accting'!C94","v":0},{"$f":"'Actual Accting'!D94","v":0},{"$f":"'Actual Accting'!E94","v":0},{"$f":"'Actual Accting'!F94","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L94","v":0},{"$f":"(K94+L94)*LT!$G$7/LT!$A$7","v":0},{"$f":"M94*(1-LT!$G$44)","v":0},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,14)","v":0},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,15)","v":0},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,16)","v":0},{"$f":"(N94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O94,R94-T94-U94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R94>0,MIN(P94,R94),\"0\")*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":0},{"$f":"$N94*(VLOOKUP(MONTH($B94),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":0},{"$f":"(N94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O94,V94-X94-Y94)*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V94>0,MIN($P94,V94),\"0\")*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"$N94*(VLOOKUP(MONTH($B94),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},{"$f":"U94*LT!$H$79","v":0},{"$f":"Y94*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S94-Z94)","v":0},{"$f":"LT!$H$80*(W94-AA94)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B94),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B94),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q94=0,0,(AC94+AD94)/(N94/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B95","v":"2019-05-16"},{"$f":"'Actual Accting'!C95","v":0},{"$f":"'Actual Accting'!D95","v":0},{"$f":"'Actual Accting'!E95","v":0},{"$f":"'Actual Accting'!F95","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L95","v":0},{"$f":"(K95+L95)*LT!$G$7/LT!$A$7","v":0},{"$f":"M95*(1-LT!$G$44)","v":0},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,14)","v":0},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,15)","v":0},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,16)","v":0},{"$f":"(N95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O95,R95-T95-U95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R95>0,MIN(P95,R95),\"0\")*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":0},{"$f":"$N95*(VLOOKUP(MONTH($B95),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":0},{"$f":"(N95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O95,V95-X95-Y95)*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V95>0,MIN($P95,V95),\"0\")*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"$N95*(VLOOKUP(MONTH($B95),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},{"$f":"U95*LT!$H$79","v":0},{"$f":"Y95*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S95-Z95)","v":0},{"$f":"LT!$H$80*(W95-AA95)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B95),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B95),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q95=0,0,(AC95+AD95)/(N95/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B96","v":"2019-05-17"},{"$f":"'Actual Accting'!C96","v":0},{"$f":"'Actual Accting'!D96","v":0},{"$f":"'Actual Accting'!E96","v":0},{"$f":"'Actual Accting'!F96","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L96","v":0},{"$f":"(K96+L96)*LT!$G$7/LT!$A$7","v":0},{"$f":"M96*(1-LT!$G$44)","v":0},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,14)","v":0},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,15)","v":0},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,16)","v":0},{"$f":"(N96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O96,R96-T96-U96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R96>0,MIN(P96,R96),\"0\")*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":0},{"$f":"$N96*(VLOOKUP(MONTH($B96),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":0},{"$f":"(N96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O96,V96-X96-Y96)*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V96>0,MIN($P96,V96),\"0\")*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"$N96*(VLOOKUP(MONTH($B96),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},{"$f":"U96*LT!$H$79","v":0},{"$f":"Y96*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S96-Z96)","v":0},{"$f":"LT!$H$80*(W96-AA96)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B96),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B96),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q96=0,0,(AC96+AD96)/(N96/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B97","v":"2019-05-18"},{"$f":"'Actual Accting'!C97","v":0},{"$f":"'Actual Accting'!D97","v":0},{"$f":"'Actual Accting'!E97","v":0},{"$f":"'Actual Accting'!F97","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L97","v":0},{"$f":"(K97+L97)*LT!$G$7/LT!$A$7","v":0},{"$f":"M97*(1-LT!$G$44)","v":0},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,14)","v":0},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,15)","v":0},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,16)","v":0},{"$f":"(N97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O97,R97-T97-U97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R97>0,MIN(P97,R97),\"0\")*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":0},{"$f":"$N97*(VLOOKUP(MONTH($B97),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":0},{"$f":"(N97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O97,V97-X97-Y97)*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V97>0,MIN($P97,V97),\"0\")*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"$N97*(VLOOKUP(MONTH($B97),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},{"$f":"U97*LT!$H$79","v":0},{"$f":"Y97*LT!$H$80","v":0},0,0,0,{"$f":"P97+Q97","v":0},0,0,{"$f":"LT!$H$79*(S97-Z97)","v":0},{"$f":"LT!$H$80*(W97-AA97)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B97),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B97),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q97=0,0,(AC97+AD97)/(N97/LT!$G$7))","v":0},null,{"$f":"AN97","v":0},0]
[5,{"$f":"'Actual Accting'!B98","v":"2019-05-19"},{"$f":"'Actual Accting'!C98","v":0},{"$f":"'Actual Accting'!D98","v":0},{"$f":"'Actual Accting'!E98","v":0},{"$f":"'Actual Accting'!F98","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L98","v":0},{"$f":"(K98+L98)*LT!$G$7/LT!$A$7","v":0},{"$f":"M98*(1-LT!$G$44)","v":0},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,14)","v":0},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,15)","v":0},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,16)","v":0},{"$f":"(N98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O98,R98-T98-U98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R98>0,MIN(P98,R98),\"0\")*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":0},{"$f":"$N98*(VLOOKUP(MONTH($B98),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":0},{"$f":"(N98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O98,V98-X98-Y98)*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V98>0,MIN($P98,V98),\"0\")*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"$N98*(VLOOKUP(MONTH($B98),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"U98*LT!$H$79","v":0},{"$f":"Y98*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T98,AC98,X98,AD98)","v":0},0,{"$f":"LT!$H$79*(S98-Z98)","v":0},{"$f":"LT!$H$80*(W98-AA98)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B98),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B98),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q98=0,0,(AC98+AD98)/(N98/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B99","v":"2019-05-20"},{"$f":"'Actual Accting'!C99","v":0},{"$f":"'Actual Accting'!D99","v":0},{"$f":"'Actual Accting'!E99","v":0},{"$f":"'Actual Accting'!F99","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L99","v":0},{"$f":"(K99+L99)*LT!$G$7/LT!$A$7","v":0},{"$f":"M99*(1-LT!$G$44)","v":0},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,14)","v":0},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,15)","v":0},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,16)","v":0},{"$f":"(N99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O99,R99-T99-U99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R99>0,MIN(P99,R99),\"0\")*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":0},{"$f":"$N99*(VLOOKUP(MONTH($B99),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":0},{"$f":"(N99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O99,V99-X99-Y99)*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V99>0,MIN($P99,V99),\"0\")*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"$N99*(VLOOKUP(MONTH($B99),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},{"$f":"U99*LT!$H$79","v":0},{"$f":"Y99*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S99-Z99)","v":0},{"$f":"LT!$H$80*(W99-AA99)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B99),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B99),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q99=0,0,(AC99+AD99)/(N99/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B100","v":"2019-05-21"},{"$f":"'Actual Accting'!C100","v":0},{"$f":"'Actual Accting'!D100","v":0},{"$f":"'Actual Accting'!E100","v":0},{"$f":"'Actual Accting'!F100","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L100","v":0},{"$f":"(K100+L100)*LT!$G$7/LT!$A$7","v":0},{"$f":"M100*(1-LT!$G$44)","v":0},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,14)","v":0},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,15)","v":0},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,16)","v":0},{"$f":"(N100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O100,R100-T100-U100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R100>0,MIN(P100,R100),\"0\")*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":0},{"$f":"$N100*(VLOOKUP(MONTH($B100),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":0},{"$f":"(N100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O100,V100-X100-Y100)*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V100>0,MIN($P100,V100),\"0\")*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"$N100*(VLOOKUP(MONTH($B100),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},{"$f":"U100*LT!$H$79","v":0},{"$f":"Y100*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S100-Z100)","v":0},{"$f":"LT!$H$80*(W100-AA100)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B100),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B100),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q100=0,0,(AC100+AD100)/(N100/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B101","v":"2019-05-22"},{"$f":"'Actual Accting'!C101","v":0},{"$f":"'Actual Accting'!D101","v":0},{"$f":"'Actual Accting'!E101","v":0},{"$f":"'Actual Accting'!F101","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L101","v":0},{"$f":"(K101+L101)*LT!$G$7/LT!$A$7","v":0},{"$f":"M101*(1-LT!$G$44)","v":0},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,14)","v":0},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,15)","v":0},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,16)","v":0},{"$f":"(N101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O101,R101-T101-U101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R101>0,MIN(P101,R101),\"0\")*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":0},{"$f":"$N101*(VLOOKUP(MONTH($B101),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":0},{"$f":"(N101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O101,V101-X101-Y101)*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V101>0,MIN($P101,V101),\"0\")*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"$N101*(VLOOKUP(MONTH($B101),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},{"$f":"U101*LT!$H$79","v":0},{"$f":"Y101*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S101-Z101)","v":0},{"$f":"LT!$H$80*(W101-AA101)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B101),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B101),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q101=0,0,(AC101+AD101)/(N101/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B102","v":"2019-05-23"},{"$f":"'Actual Accting'!C102","v":0},{"$f":"'Actual Accting'!D102","v":0},{"$f":"'Actual Accting'!E102","v":0},{"$f":"'Actual Accting'!F102","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L102","v":0},{"$f":"(K102+L102)*LT!$G$7/LT!$A$7","v":0},{"$f":"M102*(1-LT!$G$44)","v":0},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,14)","v":0},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,15)","v":0},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,16)","v":0},{"$f":"(N102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O102,R102-T102-U102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R102>0,MIN(P102,R102),\"0\")*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":0},{"$f":"$N102*(VLOOKUP(MONTH($B102),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":0},{"$f":"(N102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O102,V102-X102-Y102)*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V102>0,MIN($P102,V102),\"0\")*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"$N102*(VLOOKUP(MONTH($B102),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},{"$f":"U102*LT!$H$79","v":0},{"$f":"Y102*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S102-Z102)","v":0},{"$f":"LT!$H$80*(W102-AA102)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B102),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B102),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q102=0,0,(AC102+AD102)/(N102/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B103","v":"2019-05-24"},{"$f":"'Actual Accting'!C103","v":0},{"$f":"'Actual Accting'!D103","v":0},{"$f":"'Actual Accting'!E103","v":0},{"$f":"'Actual Accting'!F103","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L103","v":0},{"$f":"(K103+L103)*LT!$G$7/LT!$A$7","v":0},{"$f":"M103*(1-LT!$G$44)","v":0},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,14)","v":0},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,15)","v":0},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,16)","v":0},{"$f":"(N103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O103,R103-T103-U103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R103>0,MIN(P103,R103),\"0\")*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":0},{"$f":"$N103*(VLOOKUP(MONTH($B103),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":0},{"$f":"(N103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O103,V103-X103-Y103)*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V103>0,MIN($P103,V103),\"0\")*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"$N103*(VLOOKUP(MONTH($B103),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},{"$f":"U103*LT!$H$79","v":0},{"$f":"Y103*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S103-Z103)","v":0},{"$f":"LT!$H$80*(W103-AA103)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B103),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B103),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q103=0,0,(AC103+AD103)/(N103/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B104","v":"2019-05-25"},{"$f":"'Actual Accting'!C104","v":0},{"$f":"'Actual Accting'!D104","v":0},{"$f":"'Actual Accting'!E104","v":0},{"$f":"'Actual Accting'!F104","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L104","v":0},{"$f":"(K104+L104)*LT!$G$7/LT!$A$7","v":0},{"$f":"M104*(1-LT!$G$44)","v":0},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,14)","v":0},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,15)","v":0},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,16)","v":0},{"$f":"(N104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O104,R104-T104-U104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R104>0,MIN(P104,R104),\"0\")*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":0},{"$f":"$N104*(VLOOKUP(MONTH($B104),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":0},{"$f":"(N104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O104,V104-X104-Y104)*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V104>0,MIN($P104,V104),\"0\")*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"$N104*(VLOOKUP(MONTH($B104),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},{"$f":"U104*LT!$H$79","v":0},{"$f":"Y104*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S104-Z104)","v":0},{"$f":"LT!$H$80*(W104-AA104)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B104),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B104),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q104=0,0,(AC104+AD104)/(N104/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B105","v":"2019-05-26"},{"$f":"'Actual Accting'!C105","v":0},{"$f":"'Actual Accting'!D105","v":0},{"$f":"'Actual Accting'!E105","v":0},{"$f":"'Actual Accting'!F105","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L105","v":0},{"$f":"(K105+L105)*LT!$G$7/LT!$A$7","v":0},{"$f":"M105*(1-LT!$G$44)","v":0},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,14)","v":0},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,15)","v":0},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,16)","v":0},{"$f":"(N105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O105,R105-T105-U105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R105>0,MIN(P105,R105),\"0\")*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":0},{"$f":"$N105*(VLOOKUP(MONTH($B105),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":0},{"$f":"(N105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O105,V105-X105-Y105)*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V105>0,MIN($P105,V105),\"0\")*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"$N105*(VLOOKUP(MONTH($B105),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},{"$f":"U105*LT!$H$79","v":0},{"$f":"Y105*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S105-Z105)","v":0},{"$f":"LT!$H$80*(W105-AA105)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B105),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B105),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q105=0,0,(AC105+AD105)/(N105/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B106","v":"2019-05-27"},{"$f":"'Actual Accting'!C106","v":0},{"$f":"'Actual Accting'!D106","v":0},{"$f":"'Actual Accting'!E106","v":0},{"$f":"'Actual Accting'!F106","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L106","v":0},{"$f":"(K106+L106)*LT!$G$7/LT!$A$7","v":0},{"$f":"M106*(1-LT!$G$44)","v":0},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,14)","v":0},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,15)","v":0},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,16)","v":0},{"$f":"(N106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O106,R106-T106-U106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R106>0,MIN(P106,R106),\"0\")*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":0},{"$f":"$N106*(VLOOKUP(MONTH($B106),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":0},{"$f":"(N106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O106,V106-X106-Y106)*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V106>0,MIN($P106,V106),\"0\")*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"$N106*(VLOOKUP(MONTH($B106),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},{"$f":"U106*LT!$H$79","v":0},{"$f":"Y106*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S106-Z106)","v":0},{"$f":"LT!$H$80*(W106-AA106)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B106),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B106),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q106=0,0,(AC106+AD106)/(N106/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B107","v":"2019-05-28"},{"$f":"'Actual Accting'!C107","v":0},{"$f":"'Actual Accting'!D107","v":0},{"$f":"'Actual Accting'!E107","v":0},{"$f":"'Actual Accting'!F107","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L107","v":0},{"$f":"(K107+L107)*LT!$G$7/LT!$A$7","v":0},{"$f":"M107*(1-LT!$G$44)","v":0},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,14)","v":0},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,15)","v":0},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,16)","v":0},{"$f":"(N107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O107,R107-T107-U107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R107>0,MIN(P107,R107),\"0\")*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":0},{"$f":"$N107*(VLOOKUP(MONTH($B107),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":0},{"$f":"(N107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O107,V107-X107-Y107)*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V107>0,MIN($P107,V107),\"0\")*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"$N107*(VLOOKUP(MONTH($B107),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},{"$f":"U107*LT!$H$79","v":0},{"$f":"Y107*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S107-Z107)","v":0},{"$f":"LT!$H$80*(W107-AA107)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B107),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B107),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q107=0,0,(AC107+AD107)/(N107/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B108","v":"2019-05-29"},{"$f":"'Actual Accting'!C108","v":0},{"$f":"'Actual Accting'!D108","v":0},{"$f":"'Actual Accting'!E108","v":0},{"$f":"'Actual Accting'!F108","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L108","v":0},{"$f":"(K108+L108)*LT!$G$7/LT!$A$7","v":0},{"$f":"M108*(1-LT!$G$44)","v":0},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,14)","v":0},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,15)","v":0},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,16)","v":0},{"$f":"(N108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O108,R108-T108-U108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R108>0,MIN(P108,R108),\"0\")*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":0},{"$f":"$N108*(VLOOKUP(MONTH($B108),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":0},{"$f":"(N108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O108,V108-X108-Y108)*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V108>0,MIN($P108,V108),\"0\")*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"$N108*(VLOOKUP(MONTH($B108),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},{"$f":"U108*LT!$H$79","v":0},{"$f":"Y108*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S108-Z108)","v":0},{"$f":"LT!$H$80*(W108-AA108)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B108),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B108),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q108=0,0,(AC108+AD108)/(N108/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B109","v":"2019-05-30"},{"$f":"'Actual Accting'!C109","v":0},{"$f":"'Actual Accting'!D109","v":0},{"$f":"'Actual Accting'!E109","v":0},{"$f":"'Actual Accting'!F109","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L109","v":0},{"$f":"(K109+L109)*LT!$G$7/LT!$A$7","v":0},{"$f":"M109*(1-LT!$G$44)","v":0},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,14)","v":0},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,15)","v":0},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,16)","v":0},{"$f":"(N109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O109,R109-T109-U109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R109>0,MIN(P109,R109),\"0\")*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":0},{"$f":"$N109*(VLOOKUP(MONTH($B109),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":0},{"$f":"(N109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O109,V109-X109-Y109)*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V109>0,MIN($P109,V109),\"0\")*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"$N109*(VLOOKUP(MONTH($B109),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},{"$f":"U109*LT!$H$79","v":0},{"$f":"Y109*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S109-Z109)","v":0},{"$f":"LT!$H$80*(W109-AA109)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B109),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B109),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q109=0,0,(AC109+AD109)/(N109/LT!$G$7))","v":0},null,0,0]
[5,{"$f":"'Actual Accting'!B110","v":"2019-05-31"},{"$f":"'Actual Accting'!C110","v":0},{"$f":"'Actual Accting'!D110","v":0},{"$f":"'Actual Accting'!E110","v":0},{"$f":"'Actual Accting'!F110","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L110","v":0},{"$f":"(K110+L110)*LT!$G$7/LT!$A$7","v":0},{"$f":"M110*(1-LT!$G$44)","v":0},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,14)","v":0},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,15)","v":0},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,16)","v":0},{"$f":"(N110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O110,R110-T110-U110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R110>0,MIN(P110,R110),\"0\")*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":0},{"$f":"$N110*(VLOOKUP(MONTH($B110),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":0},{"$f":"(N110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O110,V110-X110-Y110)*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V110>0,MIN($P110,V110),\"0\")*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"$N110*(VLOOKUP(MONTH($B110),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},{"$f":"U110*LT!$H$79","v":0},{"$f":"Y110*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S110-Z110)","v":0},{"$f":"LT!$H$80*(W110-AA110)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B110),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B110),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q110=0,0,(AC110+AD110)/(N110/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B111","v":"2019-06-01"},{"$f":"'Actual Accting'!C111","v":0},{"$f":"'Actual Accting'!D111","v":0},{"$f":"'Actual Accting'!E111","v":0},{"$f":"'Actual Accting'!F111","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L111","v":0},{"$f":"(K111+L111)*LT!$G$7/LT!$A$7","v":0},{"$f":"M111*(1-LT!$G$44)","v":0},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,14)","v":0},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,15)","v":0},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,16)","v":0},{"$f":"(N111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O111,R111-T111-U111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R111>0,MIN(P111,R111),\"0\")*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":0},{"$f":"$N111*(VLOOKUP(MONTH($B111),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":0},{"$f":"(N111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O111,V111-X111-Y111)*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V111>0,MIN($P111,V111),\"0\")*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"$N111*(VLOOKUP(MONTH($B111),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},{"$f":"U111*LT!$H$79","v":0},{"$f":"Y111*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S111-Z111)","v":0},{"$f":"LT!$H$80*(W111-AA111)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B111),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B111),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q111=0,0,(AC111+AD111)/(N111/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B112","v":"2019-06-02"},{"$f":"'Actual Accting'!C112","v":0},{"$f":"'Actual Accting'!D112","v":0},{"$f":"'Actual Accting'!E112","v":0},{"$f":"'Actual Accting'!F112","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L112","v":0},{"$f":"(K112+L112)*LT!$G$7/LT!$A$7","v":0},{"$f":"M112*(1-LT!$G$44)","v":0},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,14)","v":0},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,15)","v":0},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,16)","v":0},{"$f":"(N112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O112,R112-T112-U112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R112>0,MIN(P112,R112),\"0\")*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":0},{"$f":"$N112*(VLOOKUP(MONTH($B112),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":0},{"$f":"(N112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O112,V112-X112-Y112)*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V112>0,MIN($P112,V112),\"0\")*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"$N112*(VLOOKUP(MONTH($B112),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},{"$f":"U112*LT!$H$79","v":0},{"$f":"Y112*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S112-Z112)","v":0},{"$f":"LT!$H$80*(W112-AA112)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B112),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B112),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q112=0,0,(AC112+AD112)/(N112/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B113","v":"2019-06-03"},{"$f":"'Actual Accting'!C113","v":0},{"$f":"'Actual Accting'!D113","v":0},{"$f":"'Actual Accting'!E113","v":0},{"$f":"'Actual Accting'!F113","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L113","v":0},{"$f":"(K113+L113)*LT!$G$7/LT!$A$7","v":0},{"$f":"M113*(1-LT!$G$44)","v":0},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,14)","v":0},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,15)","v":0},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,16)","v":0},{"$f":"(N113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O113,R113-T113-U113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R113>0,MIN(P113,R113),\"0\")*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":0},{"$f":"$N113*(VLOOKUP(MONTH($B113),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":0},{"$f":"(N113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O113,V113-X113-Y113)*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V113>0,MIN($P113,V113),\"0\")*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"$N113*(VLOOKUP(MONTH($B113),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},{"$f":"U113*LT!$H$79","v":0},{"$f":"Y113*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S113-Z113)","v":0},{"$f":"LT!$H$80*(W113-AA113)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B113),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B113),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q113=0,0,(AC113+AD113)/(N113/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B114","v":"2019-06-04"},{"$f":"'Actual Accting'!C114","v":0},{"$f":"'Actual Accting'!D114","v":0},{"$f":"'Actual Accting'!E114","v":0},{"$f":"'Actual Accting'!F114","v":0},{"$f":"E114-F114-L114","v":0},{"$f":"IF(G114<22,G114,22)","v":0},{"$f":"IF(AND(G114>22,G114<=248),G114-22,IF(G114>248,226,0))","v":0},{"$f":"IF(AND(G114>248,G114<=345),G114-248,IF(G114>345,97,0))","v":0},{"$f":"H114+I114+J114","v":0},{"$f":"'Actual Accting'!L114","v":0},{"$f":"(K114+L114)*LT!$G$7/LT!$A$7","v":0},{"$f":"M114*(1-LT!$G$44)","v":0},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,14)","v":0},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,15)","v":0},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,16)","v":0},{"$f":"(N114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O114,R114-T114-U114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R114>0,MIN(P114,R114),\"0\")*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":0},{"$f":"$N114*(VLOOKUP(MONTH($B114),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":0},{"$f":"(N114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O114,V114-X114-Y114)*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V114>0,MIN($P114,V114),\"0\")*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"$N114*(VLOOKUP(MONTH($B114),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},{"$f":"U114*LT!$H$79","v":0},{"$f":"Y114*LT!$H$80","v":0},{"$f":"SUM(Z114:AA114)","v":0},{"$f":"U114","v":0},{"$f":"Y114","v":0},0,0,{"$f":"AF114+AB114-AE114","v":0},{"$f":"LT!$H$79*(S114-Z114)","v":0},{"$f":"LT!$H$80*(W114-AA114)","v":0},{"$f":"S114-AH114-Z114","v":0},{"$f":"W114-AI114-AA114","v":0},{"$f":"AJ114+AK114","v":0},1,{"$f":"AJ114*AM114","v":0},{"$f":"AK114*AM114","v":0},{"$f":"VLOOKUP(MONTH($B114),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B114),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q114=0,0,(AC114+AD114)/(N114/LT!$G$7))","v":0},null,0,{"$f":"AS114*0.9","v":0}]
[6,{"$f":"'Actual Accting'!B115","v":"2019-06-05"},{"$f":"'Actual Accting'!C115","v":0},{"$f":"'Actual Accting'!D115","v":0},{"$f":"'Actual Accting'!E115","v":0},{"$f":"'Actual Accting'!F115","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L115","v":0},{"$f":"(K115+L115)*LT!$G$7/LT!$A$7","v":0},{"$f":"M115*(1-LT!$G$44)","v":0},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,14)","v":0},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,15)","v":0},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,16)","v":0},{"$f":"(N115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O115,R115-T115-U115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R115>0,MIN(P115,R115),\"0\")*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":0},{"$f":"$N115*(VLOOKUP(MONTH($B115),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":0},{"$f":"(N115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O115,V115-X115-Y115)*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V115>0,MIN($P115,V115),\"0\")*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"$N115*(VLOOKUP(MONTH($B115),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},{"$f":"U115*LT!$H$79","v":0},{"$f":"Y115*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S115-Z115)","v":0},{"$f":"LT!$H$80*(W115-AA115)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B115),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B115),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q115=0,0,(AC115+AD115)/(N115/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B116","v":"2019-06-06"},{"$f":"'Actual Accting'!C116","v":0},{"$f":"'Actual Accting'!D116","v":0},{"$f":"'Actual Accting'!E116","v":0},{"$f":"'Actual Accting'!F116","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L116","v":0},{"$f":"(K116+L116)*LT!$G$7/LT!$A$7","v":0},{"$f":"M116*(1-LT!$G$44)","v":0},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,14)","v":0},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,15)","v":0},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,16)","v":0},{"$f":"(N116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O116,R116-T116-U116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R116>0,MIN(P116,R116),\"0\")*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":0},{"$f":"$N116*(VLOOKUP(MONTH($B116),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":0},{"$f":"(N116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O116,V116-X116-Y116)*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V116>0,MIN($P116,V116),\"0\")*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"$N116*(VLOOKUP(MONTH($B116),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},{"$f":"U116*LT!$H$79","v":0},{"$f":"Y116*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S116-Z116)","v":0},{"$f":"LT!$H$80*(W116-AA116)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B116),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B116),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q116=0,0,(AC116+AD116)/(N116/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B117","v":"2019-06-07"},{"$f":"'Actual Accting'!C117","v":0},{"$f":"'Actual Accting'!D117","v":0},{"$f":"'Actual Accting'!E117","v":0},{"$f":"'Actual Accting'!F117","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L117","v":0},{"$f":"(K117+L117)*LT!$G$7/LT!$A$7","v":0},{"$f":"M117*(1-LT!$G$44)","v":0},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,14)","v":0},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,15)","v":0},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,16)","v":0},{"$f":"(N117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O117,R117-T117-U117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R117>0,MIN(P117,R117),\"0\")*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":0},{"$f":"$N117*(VLOOKUP(MONTH($B117),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":0},{"$f":"(N117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O117,V117-X117-Y117)*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V117>0,MIN($P117,V117),\"0\")*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"$N117*(VLOOKUP(MONTH($B117),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},{"$f":"U117*LT!$H$79","v":0},{"$f":"Y117*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S117-Z117)","v":0},{"$f":"LT!$H$80*(W117-AA117)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B117),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B117),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q117=0,0,(AC117+AD117)/(N117/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B118","v":"2019-06-08"},{"$f":"'Actual Accting'!C118","v":0},{"$f":"'Actual Accting'!D118","v":0},{"$f":"'Actual Accting'!E118","v":0},{"$f":"'Actual Accting'!F118","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L118","v":0},{"$f":"(K118+L118)*LT!$G$7/LT!$A$7","v":0},{"$f":"M118*(1-LT!$G$44)","v":0},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,14)","v":0},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,15)","v":0},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,16)","v":0},{"$f":"(N118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O118,R118-T118-U118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R118>0,MIN(P118,R118),\"0\")*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":0},{"$f":"$N118*(VLOOKUP(MONTH($B118),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":0},{"$f":"(N118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O118,V118-X118-Y118)*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V118>0,MIN($P118,V118),\"0\")*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"$N118*(VLOOKUP(MONTH($B118),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},{"$f":"U118*LT!$H$79","v":0},{"$f":"Y118*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S118-Z118)","v":0},{"$f":"LT!$H$80*(W118-AA118)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B118),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B118),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q118=0,0,(AC118+AD118)/(N118/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B119","v":"2019-06-09"},{"$f":"'Actual Accting'!C119","v":0},{"$f":"'Actual Accting'!D119","v":0},{"$f":"'Actual Accting'!E119","v":0},{"$f":"'Actual Accting'!F119","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L119","v":0},{"$f":"(K119+L119)*LT!$G$7/LT!$A$7","v":0},{"$f":"M119*(1-LT!$G$44)","v":0},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,14)","v":0},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,15)","v":0},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,16)","v":0},{"$f":"(N119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O119,R119-T119-U119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R119>0,MIN(P119,R119),\"0\")*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":0},{"$f":"$N119*(VLOOKUP(MONTH($B119),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":0},{"$f":"(N119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O119,V119-X119-Y119)*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V119>0,MIN($P119,V119),\"0\")*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"$N119*(VLOOKUP(MONTH($B119),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},{"$f":"U119*LT!$H$79","v":0},{"$f":"Y119*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S119-Z119)","v":0},{"$f":"LT!$H$80*(W119-AA119)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B119),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B119),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q119=0,0,(AC119+AD119)/(N119/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B120","v":"2019-06-10"},{"$f":"'Actual Accting'!C120","v":0},{"$f":"'Actual Accting'!D120","v":0},{"$f":"'Actual Accting'!E120","v":0},{"$f":"'Actual Accting'!F120","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L120","v":0},{"$f":"(K120+L120)*LT!$G$7/LT!$A$7","v":0},{"$f":"M120*(1-LT!$G$44)","v":0},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,14)","v":0},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,15)","v":0},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,16)","v":0},{"$f":"(N120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O120,R120-T120-U120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R120>0,MIN(P120,R120),\"0\")*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":0},{"$f":"$N120*(VLOOKUP(MONTH($B120),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":0},{"$f":"(N120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O120,V120-X120-Y120)*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V120>0,MIN($P120,V120),\"0\")*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"$N120*(VLOOKUP(MONTH($B120),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},{"$f":"U120*LT!$H$79","v":0},{"$f":"Y120*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S120-Z120)","v":0},{"$f":"LT!$H$80*(W120-AA120)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B120),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B120),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q120=0,0,(AC120+AD120)/(N120/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B121","v":"2019-06-11"},{"$f":"'Actual Accting'!C121","v":0},{"$f":"'Actual Accting'!D121","v":0},{"$f":"'Actual Accting'!E121","v":0},{"$f":"'Actual Accting'!F121","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L121","v":0},{"$f":"(K121+L121)*LT!$G$7/LT!$A$7","v":0},{"$f":"M121*(1-LT!$G$44)","v":0},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,14)","v":0},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,15)","v":0},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,16)","v":0},{"$f":"(N121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O121,R121-T121-U121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R121>0,MIN(P121,R121),\"0\")*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":0},{"$f":"$N121*(VLOOKUP(MONTH($B121),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":0},{"$f":"(N121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O121,V121-X121-Y121)*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V121>0,MIN($P121,V121),\"0\")*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"$N121*(VLOOKUP(MONTH($B121),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},{"$f":"U121*LT!$H$79","v":0},{"$f":"Y121*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S121-Z121)","v":0},{"$f":"LT!$H$80*(W121-AA121)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B121),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B121),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q121=0,0,(AC121+AD121)/(N121/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B122","v":"2019-06-12"},{"$f":"'Actual Accting'!C122","v":0},{"$f":"'Actual Accting'!D122","v":0},{"$f":"'Actual Accting'!E122","v":0},{"$f":"'Actual Accting'!F122","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L122","v":0},{"$f":"(K122+L122)*LT!$G$7/LT!$A$7","v":0},{"$f":"M122*(1-LT!$G$44)","v":0},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,14)","v":0},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,15)","v":0},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,16)","v":0},{"$f":"(N122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O122,R122-T122-U122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R122>0,MIN(P122,R122),\"0\")*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":0},{"$f":"$N122*(VLOOKUP(MONTH($B122),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":0},{"$f":"(N122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O122,V122-X122-Y122)*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V122>0,MIN($P122,V122),\"0\")*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"$N122*(VLOOKUP(MONTH($B122),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},{"$f":"U122*LT!$H$79","v":0},{"$f":"Y122*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S122-Z122)","v":0},{"$f":"LT!$H$80*(W122-AA122)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B122),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B122),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q122=0,0,(AC122+AD122)/(N122/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B123","v":"2019-06-13"},{"$f":"'Actual Accting'!C123","v":0},{"$f":"'Actual Accting'!D123","v":0},{"$f":"'Actual Accting'!E123","v":0},{"$f":"'Actual Accting'!F123","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L123","v":0},{"$f":"(K123+L123)*LT!$G$7/LT!$A$7","v":0},{"$f":"M123*(1-LT!$G$44)","v":0},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,14)","v":0},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,15)","v":0},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,16)","v":0},{"$f":"(N123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O123,R123-T123-U123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R123>0,MIN(P123,R123),\"0\")*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":0},{"$f":"$N123*(VLOOKUP(MONTH($B123),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":0},{"$f":"(N123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O123,V123-X123-Y123)*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V123>0,MIN($P123,V123),\"0\")*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"$N123*(VLOOKUP(MONTH($B123),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},{"$f":"U123*LT!$H$79","v":0},{"$f":"Y123*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S123-Z123)","v":0},{"$f":"LT!$H$80*(W123-AA123)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B123),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B123),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q123=0,0,(AC123+AD123)/(N123/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B124","v":"2019-06-14"},{"$f":"'Actual Accting'!C124","v":0},{"$f":"'Actual Accting'!D124","v":0},{"$f":"'Actual Accting'!E124","v":0},{"$f":"'Actual Accting'!F124","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L124","v":0},{"$f":"(K124+L124)*LT!$G$7/LT!$A$7","v":0},{"$f":"M124*(1-LT!$G$44)","v":0},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,14)","v":0},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,15)","v":0},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,16)","v":0},{"$f":"(N124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O124,R124-T124-U124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R124>0,MIN(P124,R124),\"0\")*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":0},{"$f":"$N124*(VLOOKUP(MONTH($B124),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":0},{"$f":"(N124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O124,V124-X124-Y124)*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V124>0,MIN($P124,V124),\"0\")*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"$N124*(VLOOKUP(MONTH($B124),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},{"$f":"U124*LT!$H$79","v":0},{"$f":"Y124*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S124-Z124)","v":0},{"$f":"LT!$H$80*(W124-AA124)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B124),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B124),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q124=0,0,(AC124+AD124)/(N124/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B125","v":"2019-06-15"},{"$f":"'Actual Accting'!C125","v":0},{"$f":"'Actual Accting'!D125","v":0},{"$f":"'Actual Accting'!E125","v":0},{"$f":"'Actual Accting'!F125","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L125","v":0},{"$f":"(K125+L125)*LT!$G$7/LT!$A$7","v":0},{"$f":"M125*(1-LT!$G$44)","v":0},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,14)","v":0},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,15)","v":0},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,16)","v":0},{"$f":"(N125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O125,R125-T125-U125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R125>0,MIN(P125,R125),\"0\")*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":0},{"$f":"$N125*(VLOOKUP(MONTH($B125),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":0},{"$f":"(N125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O125,V125-X125-Y125)*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V125>0,MIN($P125,V125),\"0\")*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"$N125*(VLOOKUP(MONTH($B125),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},{"$f":"U125*LT!$H$79","v":0},{"$f":"Y125*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S125-Z125)","v":0},{"$f":"LT!$H$80*(W125-AA125)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B125),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B125),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q125=0,0,(AC125+AD125)/(N125/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B126","v":"2019-06-16"},{"$f":"'Actual Accting'!C126","v":0},{"$f":"'Actual Accting'!D126","v":0},{"$f":"'Actual Accting'!E126","v":0},{"$f":"'Actual Accting'!F126","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L126","v":0},{"$f":"(K126+L126)*LT!$G$7/LT!$A$7","v":0},{"$f":"M126*(1-LT!$G$44)","v":0},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,14)","v":0},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,15)","v":0},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,16)","v":0},{"$f":"(N126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O126,R126-T126-U126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R126>0,MIN(P126,R126),\"0\")*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":0},{"$f":"$N126*(VLOOKUP(MONTH($B126),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":0},{"$f":"(N126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O126,V126-X126-Y126)*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V126>0,MIN($P126,V126),\"0\")*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"$N126*(VLOOKUP(MONTH($B126),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},{"$f":"U126*LT!$H$79","v":0},{"$f":"Y126*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S126-Z126)","v":0},{"$f":"LT!$H$80*(W126-AA126)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B126),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B126),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q126=0,0,(AC126+AD126)/(N126/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B127","v":"2019-06-17"},{"$f":"'Actual Accting'!C127","v":0},{"$f":"'Actual Accting'!D127","v":0},{"$f":"'Actual Accting'!E127","v":0},{"$f":"'Actual Accting'!F127","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L127","v":0},{"$f":"(K127+L127)*LT!$G$7/LT!$A$7","v":0},{"$f":"M127*(1-LT!$G$44)","v":0},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,14)","v":0},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,15)","v":0},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,16)","v":0},{"$f":"(N127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O127,R127-T127-U127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R127>0,MIN(P127,R127),\"0\")*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":0},{"$f":"$N127*(VLOOKUP(MONTH($B127),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":0},{"$f":"(N127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O127,V127-X127-Y127)*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V127>0,MIN($P127,V127),\"0\")*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"$N127*(VLOOKUP(MONTH($B127),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},{"$f":"U127*LT!$H$79","v":0},{"$f":"Y127*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S127-Z127)","v":0},{"$f":"LT!$H$80*(W127-AA127)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B127),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B127),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q127=0,0,(AC127+AD127)/(N127/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B128","v":"2019-06-18"},{"$f":"'Actual Accting'!C128","v":0},{"$f":"'Actual Accting'!D128","v":0},{"$f":"'Actual Accting'!E128","v":0},{"$f":"'Actual Accting'!F128","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L128","v":0},{"$f":"(K128+L128)*LT!$G$7/LT!$A$7","v":0},{"$f":"M128*(1-LT!$G$44)","v":0},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,14)","v":0},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,15)","v":0},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,16)","v":0},{"$f":"(N128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O128,R128-T128-U128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R128>0,MIN(P128,R128),\"0\")*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":0},{"$f":"$N128*(VLOOKUP(MONTH($B128),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":0},{"$f":"(N128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O128,V128-X128-Y128)*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V128>0,MIN($P128,V128),\"0\")*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"$N128*(VLOOKUP(MONTH($B128),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},{"$f":"U128*LT!$H$79","v":0},{"$f":"Y128*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S128-Z128)","v":0},{"$f":"LT!$H$80*(W128-AA128)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B128),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B128),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q128=0,0,(AC128+AD128)/(N128/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B129","v":"2019-06-19"},{"$f":"'Actual Accting'!C129","v":0},{"$f":"'Actual Accting'!D129","v":0},{"$f":"'Actual Accting'!E129","v":0},{"$f":"'Actual Accting'!F129","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L129","v":0},{"$f":"(K129+L129)*LT!$G$7/LT!$A$7","v":0},{"$f":"M129*(1-LT!$G$44)","v":0},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,14)","v":0},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,15)","v":0},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,16)","v":0},{"$f":"(N129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O129,R129-T129-U129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R129>0,MIN(P129,R129),\"0\")*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":0},{"$f":"$N129*(VLOOKUP(MONTH($B129),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":0},{"$f":"(N129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O129,V129-X129-Y129)*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V129>0,MIN($P129,V129),\"0\")*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"$N129*(VLOOKUP(MONTH($B129),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},{"$f":"U129*LT!$H$79","v":0},{"$f":"Y129*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S129-Z129)","v":0},{"$f":"LT!$H$80*(W129-AA129)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B129),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B129),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q129=0,0,(AC129+AD129)/(N129/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B130","v":"2019-06-20"},{"$f":"'Actual Accting'!C130","v":0},{"$f":"'Actual Accting'!D130","v":0},{"$f":"'Actual Accting'!E130","v":0},{"$f":"'Actual Accting'!F130","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L130","v":0},{"$f":"(K130+L130)*LT!$G$7/LT!$A$7","v":0},{"$f":"M130*(1-LT!$G$44)","v":0},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,14)","v":0},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,15)","v":0},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,16)","v":0},{"$f":"(N130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O130,R130-T130-U130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R130>0,MIN(P130,R130),\"0\")*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":0},{"$f":"$N130*(VLOOKUP(MONTH($B130),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":0},{"$f":"(N130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O130,V130-X130-Y130)*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V130>0,MIN($P130,V130),\"0\")*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"$N130*(VLOOKUP(MONTH($B130),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},{"$f":"U130*LT!$H$79","v":0},{"$f":"Y130*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S130-Z130)","v":0},{"$f":"LT!$H$80*(W130-AA130)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B130),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B130),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q130=0,0,(AC130+AD130)/(N130/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B131","v":"2019-06-21"},{"$f":"'Actual Accting'!C131","v":0},{"$f":"'Actual Accting'!D131","v":0},{"$f":"'Actual Accting'!E131","v":0},{"$f":"'Actual Accting'!F131","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L131","v":0},{"$f":"(K131+L131)*LT!$G$7/LT!$A$7","v":0},{"$f":"M131*(1-LT!$G$44)","v":0},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,14)","v":0},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,15)","v":0},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,16)","v":0},{"$f":"(N131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O131,R131-T131-U131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R131>0,MIN(P131,R131),\"0\")*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":0},{"$f":"$N131*(VLOOKUP(MONTH($B131),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":0},{"$f":"(N131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O131,V131-X131-Y131)*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V131>0,MIN($P131,V131),\"0\")*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"$N131*(VLOOKUP(MONTH($B131),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},{"$f":"U131*LT!$H$79","v":0},{"$f":"Y131*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S131-Z131)","v":0},{"$f":"LT!$H$80*(W131-AA131)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B131),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B131),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q131=0,0,(AC131+AD131)/(N131/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B132","v":"2019-06-22"},{"$f":"'Actual Accting'!C132","v":0},{"$f":"'Actual Accting'!D132","v":0},{"$f":"'Actual Accting'!E132","v":0},{"$f":"'Actual Accting'!F132","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L132","v":0},{"$f":"(K132+L132)*LT!$G$7/LT!$A$7","v":0},{"$f":"M132*(1-LT!$G$44)","v":0},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,14)","v":0},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,15)","v":0},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,16)","v":0},{"$f":"(N132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O132,R132-T132-U132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R132>0,MIN(P132,R132),\"0\")*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":0},{"$f":"$N132*(VLOOKUP(MONTH($B132),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":0},{"$f":"(N132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O132,V132-X132-Y132)*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V132>0,MIN($P132,V132),\"0\")*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"$N132*(VLOOKUP(MONTH($B132),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},{"$f":"U132*LT!$H$79","v":0},{"$f":"Y132*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S132-Z132)","v":0},{"$f":"LT!$H$80*(W132-AA132)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B132),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B132),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q132=0,0,(AC132+AD132)/(N132/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B133","v":"2019-06-23"},{"$f":"'Actual Accting'!C133","v":0},{"$f":"'Actual Accting'!D133","v":0},{"$f":"'Actual Accting'!E133","v":0},{"$f":"'Actual Accting'!F133","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L133","v":0},{"$f":"(K133+L133)*LT!$G$7/LT!$A$7","v":0},{"$f":"M133*(1-LT!$G$44)","v":0},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,14)","v":0},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,15)","v":0},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,16)","v":0},{"$f":"(N133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O133,R133-T133-U133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R133>0,MIN(P133,R133),\"0\")*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":0},{"$f":"$N133*(VLOOKUP(MONTH($B133),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":0},{"$f":"(N133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O133,V133-X133-Y133)*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V133>0,MIN($P133,V133),\"0\")*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"$N133*(VLOOKUP(MONTH($B133),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},{"$f":"U133*LT!$H$79","v":0},{"$f":"Y133*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S133-Z133)","v":0},{"$f":"LT!$H$80*(W133-AA133)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B133),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B133),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q133=0,0,(AC133+AD133)/(N133/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B134","v":"2019-06-24"},{"$f":"'Actual Accting'!C134","v":0},{"$f":"'Actual Accting'!D134","v":0},{"$f":"'Actual Accting'!E134","v":0},{"$f":"'Actual Accting'!F134","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L134","v":0},{"$f":"(K134+L134)*LT!$G$7/LT!$A$7","v":0},{"$f":"M134*(1-LT!$G$44)","v":0},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,14)","v":0},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,15)","v":0},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,16)","v":0},{"$f":"(N134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O134,R134-T134-U134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R134>0,MIN(P134,R134),\"0\")*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":0},{"$f":"$N134*(VLOOKUP(MONTH($B134),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":0},{"$f":"(N134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O134,V134-X134-Y134)*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V134>0,MIN($P134,V134),\"0\")*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"$N134*(VLOOKUP(MONTH($B134),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},{"$f":"U134*LT!$H$79","v":0},{"$f":"Y134*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S134-Z134)","v":0},{"$f":"LT!$H$80*(W134-AA134)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B134),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B134),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q134=0,0,(AC134+AD134)/(N134/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B135","v":"2019-06-25"},{"$f":"'Actual Accting'!C135","v":0},{"$f":"'Actual Accting'!D135","v":0},{"$f":"'Actual Accting'!E135","v":0},{"$f":"'Actual Accting'!F135","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L135","v":0},{"$f":"(K135+L135)*LT!$G$7/LT!$A$7","v":0},{"$f":"M135*(1-LT!$G$44)","v":0},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,14)","v":0},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,15)","v":0},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,16)","v":0},{"$f":"(N135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O135,R135-T135-U135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R135>0,MIN(P135,R135),\"0\")*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":0},{"$f":"$N135*(VLOOKUP(MONTH($B135),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":0},{"$f":"(N135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O135,V135-X135-Y135)*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V135>0,MIN($P135,V135),\"0\")*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"$N135*(VLOOKUP(MONTH($B135),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},{"$f":"U135*LT!$H$79","v":0},{"$f":"Y135*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S135-Z135)","v":0},{"$f":"LT!$H$80*(W135-AA135)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B135),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B135),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q135=0,0,(AC135+AD135)/(N135/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B136","v":"2019-06-26"},{"$f":"'Actual Accting'!C136","v":0},{"$f":"'Actual Accting'!D136","v":0},{"$f":"'Actual Accting'!E136","v":0},{"$f":"'Actual Accting'!F136","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L136","v":0},{"$f":"(K136+L136)*LT!$G$7/LT!$A$7","v":0},{"$f":"M136*(1-LT!$G$44)","v":0},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,14)","v":0},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,15)","v":0},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,16)","v":0},{"$f":"(N136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O136,R136-T136-U136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R136>0,MIN(P136,R136),\"0\")*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":0},{"$f":"$N136*(VLOOKUP(MONTH($B136),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":0},{"$f":"(N136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O136,V136-X136-Y136)*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V136>0,MIN($P136,V136),\"0\")*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"$N136*(VLOOKUP(MONTH($B136),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},{"$f":"U136*LT!$H$79","v":0},{"$f":"Y136*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S136-Z136)","v":0},{"$f":"LT!$H$80*(W136-AA136)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B136),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B136),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q136=0,0,(AC136+AD136)/(N136/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B137","v":"2019-06-27"},{"$f":"'Actual Accting'!C137","v":0},{"$f":"'Actual Accting'!D137","v":0},{"$f":"'Actual Accting'!E137","v":0},{"$f":"'Actual Accting'!F137","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L137","v":0},{"$f":"(K137+L137)*LT!$G$7/LT!$A$7","v":0},{"$f":"M137*(1-LT!$G$44)","v":0},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,14)","v":0},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,15)","v":0},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,16)","v":0},{"$f":"(N137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O137,R137-T137-U137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R137>0,MIN(P137,R137),\"0\")*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":0},{"$f":"$N137*(VLOOKUP(MONTH($B137),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":0},{"$f":"(N137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O137,V137-X137-Y137)*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V137>0,MIN($P137,V137),\"0\")*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"$N137*(VLOOKUP(MONTH($B137),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},{"$f":"U137*LT!$H$79","v":0},{"$f":"Y137*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S137-Z137)","v":0},{"$f":"LT!$H$80*(W137-AA137)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B137),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B137),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q137=0,0,(AC137+AD137)/(N137/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B138","v":"2019-06-28"},{"$f":"'Actual Accting'!C138","v":0},{"$f":"'Actual Accting'!D138","v":0},{"$f":"'Actual Accting'!E138","v":0},{"$f":"'Actual Accting'!F138","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L138","v":0},{"$f":"(K138+L138)*LT!$G$7/LT!$A$7","v":0},{"$f":"M138*(1-LT!$G$44)","v":0},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,14)","v":0},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,15)","v":0},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,16)","v":0},{"$f":"(N138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O138,R138-T138-U138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R138>0,MIN(P138,R138),\"0\")*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":0},{"$f":"$N138*(VLOOKUP(MONTH($B138),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":0},{"$f":"(N138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O138,V138-X138-Y138)*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V138>0,MIN($P138,V138),\"0\")*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"$N138*(VLOOKUP(MONTH($B138),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},{"$f":"U138*LT!$H$79","v":0},{"$f":"Y138*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S138-Z138)","v":0},{"$f":"LT!$H$80*(W138-AA138)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B138),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B138),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q138=0,0,(AC138+AD138)/(N138/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B139","v":"2019-06-29"},{"$f":"'Actual Accting'!C139","v":0},{"$f":"'Actual Accting'!D139","v":0},{"$f":"'Actual Accting'!E139","v":0},{"$f":"'Actual Accting'!F139","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L139","v":0},{"$f":"(K139+L139)*LT!$G$7/LT!$A$7","v":0},{"$f":"M139*(1-LT!$G$44)","v":0},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,14)","v":0},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,15)","v":0},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,16)","v":0},{"$f":"(N139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O139,R139-T139-U139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R139>0,MIN(P139,R139),\"0\")*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":0},{"$f":"$N139*(VLOOKUP(MONTH($B139),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":0},{"$f":"(N139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O139,V139-X139-Y139)*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V139>0,MIN($P139,V139),\"0\")*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"$N139*(VLOOKUP(MONTH($B139),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},{"$f":"U139*LT!$H$79","v":0},{"$f":"Y139*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S139-Z139)","v":0},{"$f":"LT!$H$80*(W139-AA139)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B139),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B139),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q139=0,0,(AC139+AD139)/(N139/LT!$G$7))","v":0},null,0,0]
[6,{"$f":"'Actual Accting'!B140","v":"2019-06-30"},{"$f":"'Actual Accting'!C140","v":0},{"$f":"'Actual Accting'!D140","v":0},{"$f":"'Actual Accting'!E140","v":0},{"$f":"'Actual Accting'!F140","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L140","v":0},{"$f":"(K140+L140)*LT!$G$7/LT!$A$7","v":0},{"$f":"M140*(1-LT!$G$44)","v":0},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,14)","v":0},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,15)","v":0},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,16)","v":0},{"$f":"(N140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O140,R140-T140-U140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R140>0,MIN(P140,R140),\"0\")*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":0},{"$f":"$N140*(VLOOKUP(MONTH($B140),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":0},{"$f":"(N140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O140,V140-X140-Y140)*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V140>0,MIN($P140,V140),\"0\")*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"$N140*(VLOOKUP(MONTH($B140),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},{"$f":"U140*LT!$H$79","v":0},{"$f":"Y140*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S140-Z140)","v":0},{"$f":"LT!$H$80*(W140-AA140)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B140),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B140),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.57546693589093},{"$f":"IF(Q140=0,0,(AC140+AD140)/(N140/LT!$G$7))","v":0},null,0,0]
[{"$f":"MONTH(B141)","v":7},{"$f":"'Actual Accting'!B141","v":"2019-07-01"},{"$f":"'Actual Accting'!C141","v":0},{"$f":"'Actual Accting'!D141","v":0},{"$f":"'Actual Accting'!E141","v":0},{"$f":"'Actual Accting'!F141","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L141","v":0},{"$f":"(K141+L141)*LT!$G$7/LT!$A$7","v":0},{"$f":"M141*(1-LT!$G$44)","v":0},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,14)","v":0},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,15)","v":0},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,16)","v":0},{"$f":"(N141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O141,R141-T141-U141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R141>0,MIN(P141,R141),\"0\")*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":0},{"$f":"$N141*(VLOOKUP(MONTH($B141),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":0},{"$f":"(N141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O141,V141-X141-Y141)*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V141>0,MIN($P141,V141),\"0\")*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"$N141*(VLOOKUP(MONTH($B141),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},{"$f":"U141*LT!$H$79","v":0},{"$f":"Y141*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S141-Z141)","v":0},{"$f":"LT!$H$80*(W141-AA141)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B141),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B141),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q141=0,0,(AC141+AD141)/(N141/LT!$G$7))","v":0},null,0,0]
[{"$f":"MONTH(B142)","v":7},{"$f":"'Actual Accting'!B142","v":"2019-07-02"},{"$f":"'Actual Accting'!C142","v":0},{"$f":"'Actual Accting'!D142","v":0},{"$f":"'Actual Accting'!E142","v":0},{"$f":"'Actual Accting'!F142","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L142","v":0},{"$f":"(K142+L142)*LT!$G$7/LT!$A$7","v":0},{"$f":"M142*(1-LT!$G$44)","v":0},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,14)","v":0},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,15)","v":0},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,16)","v":0},{"$f":"(N142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O142,R142-T142-U142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R142>0,MIN(P142,R142),\"0\")*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":0},{"$f":"$N142*(VLOOKUP(MONTH($B142),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":0},{"$f":"(N142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O142,V142-X142-Y142)*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V142>0,MIN($P142,V142),\"0\")*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"$N142*(VLOOKUP(MONTH($B142),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},{"$f":"U142*LT!$H$79","v":0},{"$f":"Y142*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S142-Z142)","v":0},{"$f":"LT!$H$80*(W142-AA142)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B142),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B142),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q142=0,0,(AC142+AD142)/(N142/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B143","v":"2019-07-03"},{"$f":"'Actual Accting'!C143","v":0},{"$f":"'Actual Accting'!D143","v":0},{"$f":"'Actual Accting'!E143","v":0},{"$f":"'Actual Accting'!F143","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L143","v":0},{"$f":"(K143+L143)*LT!$G$7/LT!$A$7","v":0},{"$f":"M143*(1-LT!$G$44)","v":0},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,14)","v":0},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,15)","v":0},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,16)","v":0},{"$f":"(N143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O143,R143-T143-U143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R143>0,MIN(P143,R143),\"0\")*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":0},{"$f":"$N143*(VLOOKUP(MONTH($B143),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":0},{"$f":"(N143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O143,V143-X143-Y143)*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V143>0,MIN($P143,V143),\"0\")*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"$N143*(VLOOKUP(MONTH($B143),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},{"$f":"U143*LT!$H$79","v":0},{"$f":"Y143*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S143-Z143)","v":0},{"$f":"LT!$H$80*(W143-AA143)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B143),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B143),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q143=0,0,(AC143+AD143)/(N143/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B144","v":"2019-07-04"},{"$f":"'Actual Accting'!C144","v":0},{"$f":"'Actual Accting'!D144","v":0},{"$f":"'Actual Accting'!E144","v":0},{"$f":"'Actual Accting'!F144","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L144","v":0},{"$f":"(K144+L144)*LT!$G$7/LT!$A$7","v":0},{"$f":"M144*(1-LT!$G$44)","v":0},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,14)","v":0},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,15)","v":0},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,16)","v":0},{"$f":"(N144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O144,R144-T144-U144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R144>0,MIN(P144,R144),\"0\")*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":0},{"$f":"$N144*(VLOOKUP(MONTH($B144),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":0},{"$f":"(N144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O144,V144-X144-Y144)*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V144>0,MIN($P144,V144),\"0\")*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"$N144*(VLOOKUP(MONTH($B144),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},{"$f":"U144*LT!$H$79","v":0},{"$f":"Y144*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S144-Z144)","v":0},{"$f":"LT!$H$80*(W144-AA144)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B144),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B144),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q144=0,0,(AC144+AD144)/(N144/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B145","v":"2019-07-05"},{"$f":"'Actual Accting'!C145","v":0},{"$f":"'Actual Accting'!D145","v":0},{"$f":"'Actual Accting'!E145","v":0},{"$f":"'Actual Accting'!F145","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L145","v":0},{"$f":"(K145+L145)*LT!$G$7/LT!$A$7","v":0},{"$f":"M145*(1-LT!$G$44)","v":0},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,14)","v":0},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,15)","v":0},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,16)","v":0},{"$f":"(N145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O145,R145-T145-U145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R145>0,MIN(P145,R145),\"0\")*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":0},{"$f":"$N145*(VLOOKUP(MONTH($B145),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":0},{"$f":"(N145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O145,V145-X145-Y145)*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V145>0,MIN($P145,V145),\"0\")*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"$N145*(VLOOKUP(MONTH($B145),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},{"$f":"U145*LT!$H$79","v":0},{"$f":"Y145*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S145-Z145)","v":0},{"$f":"LT!$H$80*(W145-AA145)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B145),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B145),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q145=0,0,(AC145+AD145)/(N145/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B146","v":"2019-07-06"},{"$f":"'Actual Accting'!C146","v":0},{"$f":"'Actual Accting'!D146","v":0},{"$f":"'Actual Accting'!E146","v":0},{"$f":"'Actual Accting'!F146","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L146","v":0},{"$f":"(K146+L146)*LT!$G$7/LT!$A$7","v":0},{"$f":"M146*(1-LT!$G$44)","v":0},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,14)","v":0},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,15)","v":0},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,16)","v":0},{"$f":"(N146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O146,R146-T146-U146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R146>0,MIN(P146,R146),\"0\")*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":0},{"$f":"$N146*(VLOOKUP(MONTH($B146),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":0},{"$f":"(N146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O146,V146-X146-Y146)*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V146>0,MIN($P146,V146),\"0\")*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"$N146*(VLOOKUP(MONTH($B146),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},{"$f":"U146*LT!$H$79","v":0},{"$f":"Y146*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S146-Z146)","v":0},{"$f":"LT!$H$80*(W146-AA146)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B146),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B146),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q146=0,0,(AC146+AD146)/(N146/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B147","v":"2019-07-07"},{"$f":"'Actual Accting'!C147","v":0},{"$f":"'Actual Accting'!D147","v":0},{"$f":"'Actual Accting'!E147","v":0},{"$f":"'Actual Accting'!F147","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L147","v":0},{"$f":"(K147+L147)*LT!$G$7/LT!$A$7","v":0},{"$f":"M147*(1-LT!$G$44)","v":0},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,14)","v":0},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,15)","v":0},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,16)","v":0},{"$f":"(N147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O147,R147-T147-U147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R147>0,MIN(P147,R147),\"0\")*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":0},{"$f":"$N147*(VLOOKUP(MONTH($B147),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":0},{"$f":"(N147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O147,V147-X147-Y147)*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V147>0,MIN($P147,V147),\"0\")*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"$N147*(VLOOKUP(MONTH($B147),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},{"$f":"U147*LT!$H$79","v":0},{"$f":"Y147*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S147-Z147)","v":0},{"$f":"LT!$H$80*(W147-AA147)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B147),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B147),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q147=0,0,(AC147+AD147)/(N147/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B148","v":"2019-07-08"},{"$f":"'Actual Accting'!C148","v":0},{"$f":"'Actual Accting'!D148","v":0},{"$f":"'Actual Accting'!E148","v":0},{"$f":"'Actual Accting'!F148","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L148","v":0},{"$f":"(K148+L148)*LT!$G$7/LT!$A$7","v":0},{"$f":"M148*(1-LT!$G$44)","v":0},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,14)","v":0},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,15)","v":0},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,16)","v":0},{"$f":"(N148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O148,R148-T148-U148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R148>0,MIN(P148,R148),\"0\")*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":0},{"$f":"$N148*(VLOOKUP(MONTH($B148),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":0},{"$f":"(N148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O148,V148-X148-Y148)*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V148>0,MIN($P148,V148),\"0\")*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"$N148*(VLOOKUP(MONTH($B148),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},{"$f":"U148*LT!$H$79","v":0},{"$f":"Y148*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S148-Z148)","v":0},{"$f":"LT!$H$80*(W148-AA148)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B148),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B148),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q148=0,0,(AC148+AD148)/(N148/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B149","v":"2019-07-09"},{"$f":"'Actual Accting'!C149","v":0},{"$f":"'Actual Accting'!D149","v":0},{"$f":"'Actual Accting'!E149","v":0},{"$f":"'Actual Accting'!F149","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L149","v":0},{"$f":"(K149+L149)*LT!$G$7/LT!$A$7","v":0},{"$f":"M149*(1-LT!$G$44)","v":0},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,14)","v":0},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,15)","v":0},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,16)","v":0},{"$f":"(N149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O149,R149-T149-U149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R149>0,MIN(P149,R149),\"0\")*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":0},{"$f":"$N149*(VLOOKUP(MONTH($B149),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":0},{"$f":"(N149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O149,V149-X149-Y149)*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V149>0,MIN($P149,V149),\"0\")*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"$N149*(VLOOKUP(MONTH($B149),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},{"$f":"U149*LT!$H$79","v":0},{"$f":"Y149*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S149-Z149)","v":0},{"$f":"LT!$H$80*(W149-AA149)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B149),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B149),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q149=0,0,(AC149+AD149)/(N149/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B150","v":"2019-07-10"},{"$f":"'Actual Accting'!C150","v":0},{"$f":"'Actual Accting'!D150","v":0},{"$f":"'Actual Accting'!E150","v":0},{"$f":"'Actual Accting'!F150","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L150","v":0},{"$f":"(K150+L150)*LT!$G$7/LT!$A$7","v":0},{"$f":"M150*(1-LT!$G$44)","v":0},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,14)","v":0},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,15)","v":0},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,16)","v":0},{"$f":"(N150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O150,R150-T150-U150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R150>0,MIN(P150,R150),\"0\")*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":0},{"$f":"$N150*(VLOOKUP(MONTH($B150),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":0},{"$f":"(N150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O150,V150-X150-Y150)*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V150>0,MIN($P150,V150),\"0\")*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"$N150*(VLOOKUP(MONTH($B150),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},{"$f":"U150*LT!$H$79","v":0},{"$f":"Y150*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S150-Z150)","v":0},{"$f":"LT!$H$80*(W150-AA150)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B150),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B150),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q150=0,0,(AC150+AD150)/(N150/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B151","v":"2019-07-11"},{"$f":"'Actual Accting'!C151","v":0},{"$f":"'Actual Accting'!D151","v":0},{"$f":"'Actual Accting'!E151","v":0},{"$f":"'Actual Accting'!F151","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L151","v":0},{"$f":"(K151+L151)*LT!$G$7/LT!$A$7","v":0},{"$f":"M151*(1-LT!$G$44)","v":0},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,14)","v":0},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,15)","v":0},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,16)","v":0},{"$f":"(N151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O151,R151-T151-U151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R151>0,MIN(P151,R151),\"0\")*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":0},{"$f":"$N151*(VLOOKUP(MONTH($B151),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":0},{"$f":"(N151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O151,V151-X151-Y151)*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V151>0,MIN($P151,V151),\"0\")*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"$N151*(VLOOKUP(MONTH($B151),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},{"$f":"U151*LT!$H$79","v":0},{"$f":"Y151*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S151-Z151)","v":0},{"$f":"LT!$H$80*(W151-AA151)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B151),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B151),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q151=0,0,(AC151+AD151)/(N151/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B152","v":"2019-07-12"},{"$f":"'Actual Accting'!C152","v":0},{"$f":"'Actual Accting'!D152","v":0},{"$f":"'Actual Accting'!E152","v":0},{"$f":"'Actual Accting'!F152","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L152","v":0},{"$f":"(K152+L152)*LT!$G$7/LT!$A$7","v":0},{"$f":"M152*(1-LT!$G$44)","v":0},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,14)","v":0},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,15)","v":0},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,16)","v":0},{"$f":"(N152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O152,R152-T152-U152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R152>0,MIN(P152,R152),\"0\")*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":0},{"$f":"$N152*(VLOOKUP(MONTH($B152),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":0},{"$f":"(N152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O152,V152-X152-Y152)*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V152>0,MIN($P152,V152),\"0\")*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"$N152*(VLOOKUP(MONTH($B152),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},{"$f":"U152*LT!$H$79","v":0},{"$f":"Y152*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S152-Z152)","v":0},{"$f":"LT!$H$80*(W152-AA152)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B152),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B152),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q152=0,0,(AC152+AD152)/(N152/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B153","v":"2019-07-13"},{"$f":"'Actual Accting'!C153","v":0},{"$f":"'Actual Accting'!D153","v":0},{"$f":"'Actual Accting'!E153","v":0},{"$f":"'Actual Accting'!F153","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L153","v":0},{"$f":"(K153+L153)*LT!$G$7/LT!$A$7","v":0},{"$f":"M153*(1-LT!$G$44)","v":0},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,14)","v":0},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,15)","v":0},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,16)","v":0},{"$f":"(N153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O153,R153-T153-U153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R153>0,MIN(P153,R153),\"0\")*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":0},{"$f":"$N153*(VLOOKUP(MONTH($B153),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":0},{"$f":"(N153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O153,V153-X153-Y153)*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V153>0,MIN($P153,V153),\"0\")*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"$N153*(VLOOKUP(MONTH($B153),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},{"$f":"U153*LT!$H$79","v":0},{"$f":"Y153*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S153-Z153)","v":0},{"$f":"LT!$H$80*(W153-AA153)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B153),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B153),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q153=0,0,(AC153+AD153)/(N153/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B154","v":"2019-07-14"},{"$f":"'Actual Accting'!C154","v":0},{"$f":"'Actual Accting'!D154","v":0},{"$f":"'Actual Accting'!E154","v":0},{"$f":"'Actual Accting'!F154","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L154","v":0},{"$f":"(K154+L154)*LT!$G$7/LT!$A$7","v":0},{"$f":"M154*(1-LT!$G$44)","v":0},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,14)","v":0},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,15)","v":0},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,16)","v":0},{"$f":"(N154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O154,R154-T154-U154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R154>0,MIN(P154,R154),\"0\")*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":0},{"$f":"$N154*(VLOOKUP(MONTH($B154),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":0},{"$f":"(N154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O154,V154-X154-Y154)*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V154>0,MIN($P154,V154),\"0\")*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"$N154*(VLOOKUP(MONTH($B154),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},{"$f":"U154*LT!$H$79","v":0},{"$f":"Y154*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S154-Z154)","v":0},{"$f":"LT!$H$80*(W154-AA154)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B154),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B154),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q154=0,0,(AC154+AD154)/(N154/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B155","v":"2019-07-15"},{"$f":"'Actual Accting'!C155","v":0},{"$f":"'Actual Accting'!D155","v":0},{"$f":"'Actual Accting'!E155","v":0},{"$f":"'Actual Accting'!F155","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L155","v":0},{"$f":"(K155+L155)*LT!$G$7/LT!$A$7","v":0},{"$f":"M155*(1-LT!$G$44)","v":0},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,14)","v":0},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,15)","v":0},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,16)","v":0},{"$f":"(N155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O155,R155-T155-U155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R155>0,MIN(P155,R155),\"0\")*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":0},{"$f":"$N155*(VLOOKUP(MONTH($B155),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":0},{"$f":"(N155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O155,V155-X155-Y155)*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V155>0,MIN($P155,V155),\"0\")*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"$N155*(VLOOKUP(MONTH($B155),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},{"$f":"U155*LT!$H$79","v":0},{"$f":"Y155*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S155-Z155)","v":0},{"$f":"LT!$H$80*(W155-AA155)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B155),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B155),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q155=0,0,(AC155+AD155)/(N155/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B156","v":"2019-07-16"},{"$f":"'Actual Accting'!C156","v":0},{"$f":"'Actual Accting'!D156","v":0},{"$f":"'Actual Accting'!E156","v":0},{"$f":"'Actual Accting'!F156","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L156","v":0},{"$f":"(K156+L156)*LT!$G$7/LT!$A$7","v":0},{"$f":"M156*(1-LT!$G$44)","v":0},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,14)","v":0},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,15)","v":0},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,16)","v":0},{"$f":"(N156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O156,R156-T156-U156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R156>0,MIN(P156,R156),\"0\")*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":0},{"$f":"$N156*(VLOOKUP(MONTH($B156),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":0},{"$f":"(N156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O156,V156-X156-Y156)*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V156>0,MIN($P156,V156),\"0\")*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"$N156*(VLOOKUP(MONTH($B156),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},{"$f":"U156*LT!$H$79","v":0},{"$f":"Y156*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S156-Z156)","v":0},{"$f":"LT!$H$80*(W156-AA156)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B156),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B156),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q156=0,0,(AC156+AD156)/(N156/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B157","v":"2019-07-17"},{"$f":"'Actual Accting'!C157","v":0},{"$f":"'Actual Accting'!D157","v":0},{"$f":"'Actual Accting'!E157","v":0},{"$f":"'Actual Accting'!F157","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L157","v":0},{"$f":"(K157+L157)*LT!$G$7/LT!$A$7","v":0},{"$f":"M157*(1-LT!$G$44)","v":0},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,14)","v":0},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,15)","v":0},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,16)","v":0},{"$f":"(N157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O157,R157-T157-U157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R157>0,MIN(P157,R157),\"0\")*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":0},{"$f":"$N157*(VLOOKUP(MONTH($B157),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":0},{"$f":"(N157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O157,V157-X157-Y157)*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V157>0,MIN($P157,V157),\"0\")*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"$N157*(VLOOKUP(MONTH($B157),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},{"$f":"U157*LT!$H$79","v":0},{"$f":"Y157*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S157-Z157)","v":0},{"$f":"LT!$H$80*(W157-AA157)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B157),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B157),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q157=0,0,(AC157+AD157)/(N157/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B158","v":"2019-07-18"},{"$f":"'Actual Accting'!C158","v":0},{"$f":"'Actual Accting'!D158","v":0},{"$f":"'Actual Accting'!E158","v":0},{"$f":"'Actual Accting'!F158","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L158","v":0},{"$f":"(K158+L158)*LT!$G$7/LT!$A$7","v":0},{"$f":"M158*(1-LT!$G$44)","v":0},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,14)","v":0},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,15)","v":0},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,16)","v":0},{"$f":"(N158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O158,R158-T158-U158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R158>0,MIN(P158,R158),\"0\")*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":0},{"$f":"$N158*(VLOOKUP(MONTH($B158),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":0},{"$f":"(N158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O158,V158-X158-Y158)*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V158>0,MIN($P158,V158),\"0\")*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"$N158*(VLOOKUP(MONTH($B158),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},{"$f":"U158*LT!$H$79","v":0},{"$f":"Y158*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S158-Z158)","v":0},{"$f":"LT!$H$80*(W158-AA158)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B158),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B158),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q158=0,0,(AC158+AD158)/(N158/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B159","v":"2019-07-19"},{"$f":"'Actual Accting'!C159","v":0},{"$f":"'Actual Accting'!D159","v":0},{"$f":"'Actual Accting'!E159","v":0},{"$f":"'Actual Accting'!F159","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L159","v":0},{"$f":"(K159+L159)*LT!$G$7/LT!$A$7","v":0},{"$f":"M159*(1-LT!$G$44)","v":0},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,14)","v":0},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,15)","v":0},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,16)","v":0},{"$f":"(N159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O159,R159-T159-U159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R159>0,MIN(P159,R159),\"0\")*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":0},{"$f":"$N159*(VLOOKUP(MONTH($B159),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":0},{"$f":"(N159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O159,V159-X159-Y159)*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V159>0,MIN($P159,V159),\"0\")*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"$N159*(VLOOKUP(MONTH($B159),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},{"$f":"U159*LT!$H$79","v":0},{"$f":"Y159*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S159-Z159)","v":0},{"$f":"LT!$H$80*(W159-AA159)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B159),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B159),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q159=0,0,(AC159+AD159)/(N159/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B160","v":"2019-07-20"},{"$f":"'Actual Accting'!C160","v":0},{"$f":"'Actual Accting'!D160","v":0},{"$f":"'Actual Accting'!E160","v":0},{"$f":"'Actual Accting'!F160","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L160","v":0},{"$f":"(K160+L160)*LT!$G$7/LT!$A$7","v":0},{"$f":"M160*(1-LT!$G$44)","v":0},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,14)","v":0},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,15)","v":0},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,16)","v":0},{"$f":"(N160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O160,R160-T160-U160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R160>0,MIN(P160,R160),\"0\")*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":0},{"$f":"$N160*(VLOOKUP(MONTH($B160),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":0},{"$f":"(N160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O160,V160-X160-Y160)*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V160>0,MIN($P160,V160),\"0\")*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"$N160*(VLOOKUP(MONTH($B160),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},{"$f":"U160*LT!$H$79","v":0},{"$f":"Y160*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S160-Z160)","v":0},{"$f":"LT!$H$80*(W160-AA160)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B160),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B160),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q160=0,0,(AC160+AD160)/(N160/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B161","v":"2019-07-21"},{"$f":"'Actual Accting'!C161","v":0},{"$f":"'Actual Accting'!D161","v":0},{"$f":"'Actual Accting'!E161","v":0},{"$f":"'Actual Accting'!F161","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L161","v":0},{"$f":"(K161+L161)*LT!$G$7/LT!$A$7","v":0},{"$f":"M161*(1-LT!$G$44)","v":0},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,14)","v":0},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,15)","v":0},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,16)","v":0},{"$f":"(N161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O161,R161-T161-U161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R161>0,MIN(P161,R161),\"0\")*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":0},{"$f":"$N161*(VLOOKUP(MONTH($B161),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":0},{"$f":"(N161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O161,V161-X161-Y161)*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V161>0,MIN($P161,V161),\"0\")*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"$N161*(VLOOKUP(MONTH($B161),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},{"$f":"U161*LT!$H$79","v":0},{"$f":"Y161*LT!$H$80","v":0},0,0,0,{"$f":"P161+Q161","v":0},0,0,{"$f":"LT!$H$79*(S161-Z161)","v":0},{"$f":"LT!$H$80*(W161-AA161)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B161),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B161),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q161=0,0,(AC161+AD161)/(N161/LT!$G$7))","v":0},null,{"$f":"AN161","v":0},0]
[7,{"$f":"'Actual Accting'!B162","v":"2019-07-22"},{"$f":"'Actual Accting'!C162","v":0},{"$f":"'Actual Accting'!D162","v":0},{"$f":"'Actual Accting'!E162","v":0},{"$f":"'Actual Accting'!F162","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L162","v":0},{"$f":"(K162+L162)*LT!$G$7/LT!$A$7","v":0},{"$f":"M162*(1-LT!$G$44)","v":0},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,14)","v":0},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,15)","v":0},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,16)","v":0},{"$f":"(N162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O162,R162-T162-U162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R162>0,MIN(P162,R162),\"0\")*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":0},{"$f":"$N162*(VLOOKUP(MONTH($B162),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":0},{"$f":"(N162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O162,V162-X162-Y162)*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V162>0,MIN($P162,V162),\"0\")*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"$N162*(VLOOKUP(MONTH($B162),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"U162*LT!$H$79","v":0},{"$f":"Y162*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T162,AC162,X162,AD162)","v":0},0,{"$f":"LT!$H$79*(S162-Z162)","v":0},{"$f":"LT!$H$80*(W162-AA162)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B162),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B162),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q162=0,0,(AC162+AD162)/(N162/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B163","v":"2019-07-23"},{"$f":"'Actual Accting'!C163","v":0},{"$f":"'Actual Accting'!D163","v":0},{"$f":"'Actual Accting'!E163","v":0},{"$f":"'Actual Accting'!F163","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L163","v":0},{"$f":"(K163+L163)*LT!$G$7/LT!$A$7","v":0},{"$f":"M163*(1-LT!$G$44)","v":0},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,14)","v":0},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,15)","v":0},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,16)","v":0},{"$f":"(N163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O163,R163-T163-U163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R163>0,MIN(P163,R163),\"0\")*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":0},{"$f":"$N163*(VLOOKUP(MONTH($B163),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":0},{"$f":"(N163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O163,V163-X163-Y163)*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V163>0,MIN($P163,V163),\"0\")*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"$N163*(VLOOKUP(MONTH($B163),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},{"$f":"U163*LT!$H$79","v":0},{"$f":"Y163*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S163-Z163)","v":0},{"$f":"LT!$H$80*(W163-AA163)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B163),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B163),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q163=0,0,(AC163+AD163)/(N163/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B164","v":"2019-07-24"},{"$f":"'Actual Accting'!C164","v":0},{"$f":"'Actual Accting'!D164","v":0},{"$f":"'Actual Accting'!E164","v":0},{"$f":"'Actual Accting'!F164","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L164","v":0},{"$f":"(K164+L164)*LT!$G$7/LT!$A$7","v":0},{"$f":"M164*(1-LT!$G$44)","v":0},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,14)","v":0},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,15)","v":0},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,16)","v":0},{"$f":"(N164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O164,R164-T164-U164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R164>0,MIN(P164,R164),\"0\")*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":0},{"$f":"$N164*(VLOOKUP(MONTH($B164),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":0},{"$f":"(N164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O164,V164-X164-Y164)*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V164>0,MIN($P164,V164),\"0\")*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"$N164*(VLOOKUP(MONTH($B164),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},{"$f":"U164*LT!$H$79","v":0},{"$f":"Y164*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S164-Z164)","v":0},{"$f":"LT!$H$80*(W164-AA164)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B164),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B164),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q164=0,0,(AC164+AD164)/(N164/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B165","v":"2019-07-25"},{"$f":"'Actual Accting'!C165","v":0},{"$f":"'Actual Accting'!D165","v":0},{"$f":"'Actual Accting'!E165","v":0},{"$f":"'Actual Accting'!F165","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L165","v":0},{"$f":"(K165+L165)*LT!$G$7/LT!$A$7","v":0},{"$f":"M165*(1-LT!$G$44)","v":0},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,14)","v":0},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,15)","v":0},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,16)","v":0},{"$f":"(N165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O165,R165-T165-U165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R165>0,MIN(P165,R165),\"0\")*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":0},{"$f":"$N165*(VLOOKUP(MONTH($B165),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":0},{"$f":"(N165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O165,V165-X165-Y165)*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V165>0,MIN($P165,V165),\"0\")*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"$N165*(VLOOKUP(MONTH($B165),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},{"$f":"U165*LT!$H$79","v":0},{"$f":"Y165*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S165-Z165)","v":0},{"$f":"LT!$H$80*(W165-AA165)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B165),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B165),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q165=0,0,(AC165+AD165)/(N165/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B166","v":"2019-07-26"},{"$f":"'Actual Accting'!C166","v":0},{"$f":"'Actual Accting'!D166","v":0},{"$f":"'Actual Accting'!E166","v":0},{"$f":"'Actual Accting'!F166","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L166","v":0},{"$f":"(K166+L166)*LT!$G$7/LT!$A$7","v":0},{"$f":"M166*(1-LT!$G$44)","v":0},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,14)","v":0},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,15)","v":0},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,16)","v":0},{"$f":"(N166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O166,R166-T166-U166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R166>0,MIN(P166,R166),\"0\")*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":0},{"$f":"$N166*(VLOOKUP(MONTH($B166),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":0},{"$f":"(N166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O166,V166-X166-Y166)*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V166>0,MIN($P166,V166),\"0\")*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"$N166*(VLOOKUP(MONTH($B166),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},{"$f":"U166*LT!$H$79","v":0},{"$f":"Y166*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S166-Z166)","v":0},{"$f":"LT!$H$80*(W166-AA166)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B166),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B166),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q166=0,0,(AC166+AD166)/(N166/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B167","v":"2019-07-27"},{"$f":"'Actual Accting'!C167","v":0},{"$f":"'Actual Accting'!D167","v":0},{"$f":"'Actual Accting'!E167","v":0},{"$f":"'Actual Accting'!F167","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L167","v":0},{"$f":"(K167+L167)*LT!$G$7/LT!$A$7","v":0},{"$f":"M167*(1-LT!$G$44)","v":0},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,14)","v":0},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,15)","v":0},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,16)","v":0},{"$f":"(N167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O167,R167-T167-U167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R167>0,MIN(P167,R167),\"0\")*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":0},{"$f":"$N167*(VLOOKUP(MONTH($B167),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":0},{"$f":"(N167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O167,V167-X167-Y167)*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V167>0,MIN($P167,V167),\"0\")*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"$N167*(VLOOKUP(MONTH($B167),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},{"$f":"U167*LT!$H$79","v":0},{"$f":"Y167*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S167-Z167)","v":0},{"$f":"LT!$H$80*(W167-AA167)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B167),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B167),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q167=0,0,(AC167+AD167)/(N167/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B168","v":"2019-07-28"},{"$f":"'Actual Accting'!C168","v":0},{"$f":"'Actual Accting'!D168","v":0},{"$f":"'Actual Accting'!E168","v":0},{"$f":"'Actual Accting'!F168","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L168","v":0},{"$f":"(K168+L168)*LT!$G$7/LT!$A$7","v":0},{"$f":"M168*(1-LT!$G$44)","v":0},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,14)","v":0},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,15)","v":0},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,16)","v":0},{"$f":"(N168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O168,R168-T168-U168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R168>0,MIN(P168,R168),\"0\")*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":0},{"$f":"$N168*(VLOOKUP(MONTH($B168),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":0},{"$f":"(N168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O168,V168-X168-Y168)*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V168>0,MIN($P168,V168),\"0\")*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"$N168*(VLOOKUP(MONTH($B168),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},{"$f":"U168*LT!$H$79","v":0},{"$f":"Y168*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S168-Z168)","v":0},{"$f":"LT!$H$80*(W168-AA168)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B168),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B168),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q168=0,0,(AC168+AD168)/(N168/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B169","v":"2019-07-29"},{"$f":"'Actual Accting'!C169","v":0},{"$f":"'Actual Accting'!D169","v":0},{"$f":"'Actual Accting'!E169","v":0},{"$f":"'Actual Accting'!F169","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L169","v":0},{"$f":"(K169+L169)*LT!$G$7/LT!$A$7","v":0},{"$f":"M169*(1-LT!$G$44)","v":0},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,14)","v":0},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,15)","v":0},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,16)","v":0},{"$f":"(N169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O169,R169-T169-U169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R169>0,MIN(P169,R169),\"0\")*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":0},{"$f":"$N169*(VLOOKUP(MONTH($B169),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":0},{"$f":"(N169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O169,V169-X169-Y169)*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V169>0,MIN($P169,V169),\"0\")*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"$N169*(VLOOKUP(MONTH($B169),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},{"$f":"U169*LT!$H$79","v":0},{"$f":"Y169*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S169-Z169)","v":0},{"$f":"LT!$H$80*(W169-AA169)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B169),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B169),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q169=0,0,(AC169+AD169)/(N169/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B170","v":"2019-07-30"},{"$f":"'Actual Accting'!C170","v":0},{"$f":"'Actual Accting'!D170","v":0},{"$f":"'Actual Accting'!E170","v":0},{"$f":"'Actual Accting'!F170","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L170","v":0},{"$f":"(K170+L170)*LT!$G$7/LT!$A$7","v":0},{"$f":"M170*(1-LT!$G$44)","v":0},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,14)","v":0},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,15)","v":0},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,16)","v":0},{"$f":"(N170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O170,R170-T170-U170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R170>0,MIN(P170,R170),\"0\")*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":0},{"$f":"$N170*(VLOOKUP(MONTH($B170),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":0},{"$f":"(N170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O170,V170-X170-Y170)*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V170>0,MIN($P170,V170),\"0\")*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"$N170*(VLOOKUP(MONTH($B170),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},{"$f":"U170*LT!$H$79","v":0},{"$f":"Y170*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S170-Z170)","v":0},{"$f":"LT!$H$80*(W170-AA170)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B170),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B170),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q170=0,0,(AC170+AD170)/(N170/LT!$G$7))","v":0},null,0,0]
[7,{"$f":"'Actual Accting'!B171","v":"2019-07-31"},{"$f":"'Actual Accting'!C171","v":0},{"$f":"'Actual Accting'!D171","v":0},{"$f":"'Actual Accting'!E171","v":0},{"$f":"'Actual Accting'!F171","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L171","v":0},{"$f":"(K171+L171)*LT!$G$7/LT!$A$7","v":0},{"$f":"M171*(1-LT!$G$44)","v":0},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,14)","v":0},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,15)","v":0},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,16)","v":0},{"$f":"(N171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O171,R171-T171-U171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R171>0,MIN(P171,R171),\"0\")*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":0},{"$f":"$N171*(VLOOKUP(MONTH($B171),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":0},{"$f":"(N171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O171,V171-X171-Y171)*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V171>0,MIN($P171,V171),\"0\")*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"$N171*(VLOOKUP(MONTH($B171),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},{"$f":"U171*LT!$H$79","v":0},{"$f":"Y171*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S171-Z171)","v":0},{"$f":"LT!$H$80*(W171-AA171)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B171),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B171),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q171=0,0,(AC171+AD171)/(N171/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B172","v":"2019-08-01"},{"$f":"'Actual Accting'!C172","v":0},{"$f":"'Actual Accting'!D172","v":0},{"$f":"'Actual Accting'!E172","v":0},{"$f":"'Actual Accting'!F172","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L172","v":0},{"$f":"(K172+L172)*LT!$G$7/LT!$A$7","v":0},{"$f":"M172*(1-LT!$G$44)","v":0},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,14)","v":0},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,15)","v":0},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,16)","v":0},{"$f":"(N172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O172,R172-T172-U172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R172>0,MIN(P172,R172),\"0\")*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":0},{"$f":"$N172*(VLOOKUP(MONTH($B172),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":0},{"$f":"(N172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O172,V172-X172-Y172)*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V172>0,MIN($P172,V172),\"0\")*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"$N172*(VLOOKUP(MONTH($B172),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},{"$f":"U172*LT!$H$79","v":0},{"$f":"Y172*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S172-Z172)","v":0},{"$f":"LT!$H$80*(W172-AA172)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B172),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B172),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q172=0,0,(AC172+AD172)/(N172/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B173","v":"2019-08-02"},{"$f":"'Actual Accting'!C173","v":0},{"$f":"'Actual Accting'!D173","v":0},{"$f":"'Actual Accting'!E173","v":0},{"$f":"'Actual Accting'!F173","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L173","v":0},{"$f":"(K173+L173)*LT!$G$7/LT!$A$7","v":0},{"$f":"M173*(1-LT!$G$44)","v":0},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,14)","v":0},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,15)","v":0},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,16)","v":0},{"$f":"(N173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O173,R173-T173-U173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R173>0,MIN(P173,R173),\"0\")*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":0},{"$f":"$N173*(VLOOKUP(MONTH($B173),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":0},{"$f":"(N173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O173,V173-X173-Y173)*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V173>0,MIN($P173,V173),\"0\")*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"$N173*(VLOOKUP(MONTH($B173),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},{"$f":"U173*LT!$H$79","v":0},{"$f":"Y173*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S173-Z173)","v":0},{"$f":"LT!$H$80*(W173-AA173)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B173),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B173),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q173=0,0,(AC173+AD173)/(N173/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B174","v":"2019-08-03"},{"$f":"'Actual Accting'!C174","v":0},{"$f":"'Actual Accting'!D174","v":0},{"$f":"'Actual Accting'!E174","v":0},{"$f":"'Actual Accting'!F174","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L174","v":0},{"$f":"(K174+L174)*LT!$G$7/LT!$A$7","v":0},{"$f":"M174*(1-LT!$G$44)","v":0},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,14)","v":0},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,15)","v":0},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,16)","v":0},{"$f":"(N174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O174,R174-T174-U174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R174>0,MIN(P174,R174),\"0\")*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":0},{"$f":"$N174*(VLOOKUP(MONTH($B174),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":0},{"$f":"(N174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O174,V174-X174-Y174)*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V174>0,MIN($P174,V174),\"0\")*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"$N174*(VLOOKUP(MONTH($B174),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},{"$f":"U174*LT!$H$79","v":0},{"$f":"Y174*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S174-Z174)","v":0},{"$f":"LT!$H$80*(W174-AA174)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B174),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B174),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q174=0,0,(AC174+AD174)/(N174/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B175","v":"2019-08-04"},{"$f":"'Actual Accting'!C175","v":0},{"$f":"'Actual Accting'!D175","v":0},{"$f":"'Actual Accting'!E175","v":0},{"$f":"'Actual Accting'!F175","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L175","v":0},{"$f":"(K175+L175)*LT!$G$7/LT!$A$7","v":0},{"$f":"M175*(1-LT!$G$44)","v":0},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,14)","v":0},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,15)","v":0},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,16)","v":0},{"$f":"(N175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O175,R175-T175-U175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R175>0,MIN(P175,R175),\"0\")*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":0},{"$f":"$N175*(VLOOKUP(MONTH($B175),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":0},{"$f":"(N175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O175,V175-X175-Y175)*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V175>0,MIN($P175,V175),\"0\")*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"$N175*(VLOOKUP(MONTH($B175),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},{"$f":"U175*LT!$H$79","v":0},{"$f":"Y175*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S175-Z175)","v":0},{"$f":"LT!$H$80*(W175-AA175)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B175),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B175),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q175=0,0,(AC175+AD175)/(N175/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B176","v":"2019-08-05"},{"$f":"'Actual Accting'!C176","v":0},{"$f":"'Actual Accting'!D176","v":0},{"$f":"'Actual Accting'!E176","v":0},{"$f":"'Actual Accting'!F176","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L176","v":0},{"$f":"(K176+L176)*LT!$G$7/LT!$A$7","v":0},{"$f":"M176*(1-LT!$G$44)","v":0},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,14)","v":0},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,15)","v":0},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,16)","v":0},{"$f":"(N176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O176,R176-T176-U176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R176>0,MIN(P176,R176),\"0\")*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":0},{"$f":"$N176*(VLOOKUP(MONTH($B176),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":0},{"$f":"(N176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O176,V176-X176-Y176)*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V176>0,MIN($P176,V176),\"0\")*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"$N176*(VLOOKUP(MONTH($B176),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},{"$f":"U176*LT!$H$79","v":0},{"$f":"Y176*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S176-Z176)","v":0},{"$f":"LT!$H$80*(W176-AA176)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B176),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B176),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q176=0,0,(AC176+AD176)/(N176/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B177","v":"2019-08-06"},{"$f":"'Actual Accting'!C177","v":0},{"$f":"'Actual Accting'!D177","v":0},{"$f":"'Actual Accting'!E177","v":0},{"$f":"'Actual Accting'!F177","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L177","v":0},{"$f":"(K177+L177)*LT!$G$7/LT!$A$7","v":0},{"$f":"M177*(1-LT!$G$44)","v":0},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,14)","v":0},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,15)","v":0},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,16)","v":0},{"$f":"(N177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O177,R177-T177-U177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R177>0,MIN(P177,R177),\"0\")*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":0},{"$f":"$N177*(VLOOKUP(MONTH($B177),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":0},{"$f":"(N177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O177,V177-X177-Y177)*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V177>0,MIN($P177,V177),\"0\")*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"$N177*(VLOOKUP(MONTH($B177),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},{"$f":"U177*LT!$H$79","v":0},{"$f":"Y177*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S177-Z177)","v":0},{"$f":"LT!$H$80*(W177-AA177)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B177),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B177),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q177=0,0,(AC177+AD177)/(N177/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B178","v":"2019-08-07"},{"$f":"'Actual Accting'!C178","v":0},{"$f":"'Actual Accting'!D178","v":0},{"$f":"'Actual Accting'!E178","v":0},{"$f":"'Actual Accting'!F178","v":0},{"$f":"E178-F178-L178","v":0},{"$f":"IF(G178<22,G178,22)","v":0},{"$f":"IF(AND(G178>22,G178<=248),G178-22,IF(G178>248,226,0))","v":0},{"$f":"IF(AND(G178>248,G178<=345),G178-248,IF(G178>345,97,0))","v":0},{"$f":"H178+I178+J178","v":0},{"$f":"'Actual Accting'!L178","v":0},{"$f":"(K178+L178)*LT!$G$7/LT!$A$7","v":0},{"$f":"M178*(1-LT!$G$44)","v":0},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,14)","v":0},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,15)","v":0},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,16)","v":0},{"$f":"(N178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O178,R178-T178-U178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R178>0,MIN(P178,R178),\"0\")*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":0},{"$f":"$N178*(VLOOKUP(MONTH($B178),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":0},{"$f":"(N178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O178,V178-X178-Y178)*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V178>0,MIN($P178,V178),\"0\")*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"$N178*(VLOOKUP(MONTH($B178),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},{"$f":"U178*LT!$H$79","v":0},{"$f":"Y178*LT!$H$80","v":0},{"$f":"SUM(Z178:AA178)","v":0},{"$f":"U178","v":0},{"$f":"Y178","v":0},0,0,{"$f":"AF178+AB178-AE178","v":0},{"$f":"LT!$H$79*(S178-Z178)","v":0},{"$f":"LT!$H$80*(W178-AA178)","v":0},{"$f":"S178-AH178-Z178","v":0},{"$f":"W178-AI178-AA178","v":0},{"$f":"AJ178+AK178","v":0},1,{"$f":"AJ178*AM178","v":0},{"$f":"AK178*AM178","v":0},{"$f":"VLOOKUP(MONTH($B178),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B178),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q178=0,0,(AC178+AD178)/(N178/LT!$G$7))","v":0},null,0,{"$f":"AS178*0.9","v":0}]
[8,{"$f":"'Actual Accting'!B179","v":"2019-08-08"},{"$f":"'Actual Accting'!C179","v":0},{"$f":"'Actual Accting'!D179","v":0},{"$f":"'Actual Accting'!E179","v":0},{"$f":"'Actual Accting'!F179","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L179","v":0},{"$f":"(K179+L179)*LT!$G$7/LT!$A$7","v":0},{"$f":"M179*(1-LT!$G$44)","v":0},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,14)","v":0},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,15)","v":0},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,16)","v":0},{"$f":"(N179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O179,R179-T179-U179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R179>0,MIN(P179,R179),\"0\")*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":0},{"$f":"$N179*(VLOOKUP(MONTH($B179),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":0},{"$f":"(N179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O179,V179-X179-Y179)*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V179>0,MIN($P179,V179),\"0\")*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"$N179*(VLOOKUP(MONTH($B179),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},{"$f":"U179*LT!$H$79","v":0},{"$f":"Y179*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S179-Z179)","v":0},{"$f":"LT!$H$80*(W179-AA179)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B179),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B179),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q179=0,0,(AC179+AD179)/(N179/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B180","v":"2019-08-09"},{"$f":"'Actual Accting'!C180","v":0},{"$f":"'Actual Accting'!D180","v":0},{"$f":"'Actual Accting'!E180","v":0},{"$f":"'Actual Accting'!F180","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L180","v":0},{"$f":"(K180+L180)*LT!$G$7/LT!$A$7","v":0},{"$f":"M180*(1-LT!$G$44)","v":0},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,14)","v":0},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,15)","v":0},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,16)","v":0},{"$f":"(N180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O180,R180-T180-U180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R180>0,MIN(P180,R180),\"0\")*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":0},{"$f":"$N180*(VLOOKUP(MONTH($B180),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":0},{"$f":"(N180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O180,V180-X180-Y180)*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V180>0,MIN($P180,V180),\"0\")*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"$N180*(VLOOKUP(MONTH($B180),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},{"$f":"U180*LT!$H$79","v":0},{"$f":"Y180*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S180-Z180)","v":0},{"$f":"LT!$H$80*(W180-AA180)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B180),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B180),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q180=0,0,(AC180+AD180)/(N180/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B181","v":"2019-08-10"},{"$f":"'Actual Accting'!C181","v":0},{"$f":"'Actual Accting'!D181","v":0},{"$f":"'Actual Accting'!E181","v":0},{"$f":"'Actual Accting'!F181","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L181","v":0},{"$f":"(K181+L181)*LT!$G$7/LT!$A$7","v":0},{"$f":"M181*(1-LT!$G$44)","v":0},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,14)","v":0},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,15)","v":0},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,16)","v":0},{"$f":"(N181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O181,R181-T181-U181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R181>0,MIN(P181,R181),\"0\")*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":0},{"$f":"$N181*(VLOOKUP(MONTH($B181),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":0},{"$f":"(N181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O181,V181-X181-Y181)*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V181>0,MIN($P181,V181),\"0\")*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"$N181*(VLOOKUP(MONTH($B181),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},{"$f":"U181*LT!$H$79","v":0},{"$f":"Y181*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S181-Z181)","v":0},{"$f":"LT!$H$80*(W181-AA181)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B181),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B181),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q181=0,0,(AC181+AD181)/(N181/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B182","v":"2019-08-11"},{"$f":"'Actual Accting'!C182","v":0},{"$f":"'Actual Accting'!D182","v":0},{"$f":"'Actual Accting'!E182","v":0},{"$f":"'Actual Accting'!F182","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L182","v":0},{"$f":"(K182+L182)*LT!$G$7/LT!$A$7","v":0},{"$f":"M182*(1-LT!$G$44)","v":0},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,14)","v":0},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,15)","v":0},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,16)","v":0},{"$f":"(N182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O182,R182-T182-U182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R182>0,MIN(P182,R182),\"0\")*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":0},{"$f":"$N182*(VLOOKUP(MONTH($B182),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":0},{"$f":"(N182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O182,V182-X182-Y182)*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V182>0,MIN($P182,V182),\"0\")*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"$N182*(VLOOKUP(MONTH($B182),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},{"$f":"U182*LT!$H$79","v":0},{"$f":"Y182*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S182-Z182)","v":0},{"$f":"LT!$H$80*(W182-AA182)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B182),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B182),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q182=0,0,(AC182+AD182)/(N182/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B183","v":"2019-08-12"},{"$f":"'Actual Accting'!C183","v":0},{"$f":"'Actual Accting'!D183","v":0},{"$f":"'Actual Accting'!E183","v":0},{"$f":"'Actual Accting'!F183","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L183","v":0},{"$f":"(K183+L183)*LT!$G$7/LT!$A$7","v":0},{"$f":"M183*(1-LT!$G$44)","v":0},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,14)","v":0},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,15)","v":0},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,16)","v":0},{"$f":"(N183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O183,R183-T183-U183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R183>0,MIN(P183,R183),\"0\")*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":0},{"$f":"$N183*(VLOOKUP(MONTH($B183),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":0},{"$f":"(N183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O183,V183-X183-Y183)*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V183>0,MIN($P183,V183),\"0\")*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"$N183*(VLOOKUP(MONTH($B183),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},{"$f":"U183*LT!$H$79","v":0},{"$f":"Y183*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S183-Z183)","v":0},{"$f":"LT!$H$80*(W183-AA183)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B183),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B183),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q183=0,0,(AC183+AD183)/(N183/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B184","v":"2019-08-13"},{"$f":"'Actual Accting'!C184","v":0},{"$f":"'Actual Accting'!D184","v":0},{"$f":"'Actual Accting'!E184","v":0},{"$f":"'Actual Accting'!F184","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L184","v":0},{"$f":"(K184+L184)*LT!$G$7/LT!$A$7","v":0},{"$f":"M184*(1-LT!$G$44)","v":0},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,14)","v":0},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,15)","v":0},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,16)","v":0},{"$f":"(N184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O184,R184-T184-U184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R184>0,MIN(P184,R184),\"0\")*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":0},{"$f":"$N184*(VLOOKUP(MONTH($B184),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":0},{"$f":"(N184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O184,V184-X184-Y184)*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V184>0,MIN($P184,V184),\"0\")*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"$N184*(VLOOKUP(MONTH($B184),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},{"$f":"U184*LT!$H$79","v":0},{"$f":"Y184*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S184-Z184)","v":0},{"$f":"LT!$H$80*(W184-AA184)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B184),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B184),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q184=0,0,(AC184+AD184)/(N184/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B185","v":"2019-08-14"},{"$f":"'Actual Accting'!C185","v":0},{"$f":"'Actual Accting'!D185","v":0},{"$f":"'Actual Accting'!E185","v":0},{"$f":"'Actual Accting'!F185","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L185","v":0},{"$f":"(K185+L185)*LT!$G$7/LT!$A$7","v":0},{"$f":"M185*(1-LT!$G$44)","v":0},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,14)","v":0},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,15)","v":0},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,16)","v":0},{"$f":"(N185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O185,R185-T185-U185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R185>0,MIN(P185,R185),\"0\")*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":0},{"$f":"$N185*(VLOOKUP(MONTH($B185),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":0},{"$f":"(N185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O185,V185-X185-Y185)*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V185>0,MIN($P185,V185),\"0\")*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"$N185*(VLOOKUP(MONTH($B185),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},{"$f":"U185*LT!$H$79","v":0},{"$f":"Y185*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S185-Z185)","v":0},{"$f":"LT!$H$80*(W185-AA185)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B185),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B185),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q185=0,0,(AC185+AD185)/(N185/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B186","v":"2019-08-15"},{"$f":"'Actual Accting'!C186","v":0},{"$f":"'Actual Accting'!D186","v":0},{"$f":"'Actual Accting'!E186","v":0},{"$f":"'Actual Accting'!F186","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L186","v":0},{"$f":"(K186+L186)*LT!$G$7/LT!$A$7","v":0},{"$f":"M186*(1-LT!$G$44)","v":0},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,14)","v":0},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,15)","v":0},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,16)","v":0},{"$f":"(N186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O186,R186-T186-U186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R186>0,MIN(P186,R186),\"0\")*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":0},{"$f":"$N186*(VLOOKUP(MONTH($B186),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":0},{"$f":"(N186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O186,V186-X186-Y186)*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V186>0,MIN($P186,V186),\"0\")*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"$N186*(VLOOKUP(MONTH($B186),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},{"$f":"U186*LT!$H$79","v":0},{"$f":"Y186*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S186-Z186)","v":0},{"$f":"LT!$H$80*(W186-AA186)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B186),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B186),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q186=0,0,(AC186+AD186)/(N186/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B187","v":"2019-08-16"},{"$f":"'Actual Accting'!C187","v":0},{"$f":"'Actual Accting'!D187","v":0},{"$f":"'Actual Accting'!E187","v":0},{"$f":"'Actual Accting'!F187","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L187","v":0},{"$f":"(K187+L187)*LT!$G$7/LT!$A$7","v":0},{"$f":"M187*(1-LT!$G$44)","v":0},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,14)","v":0},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,15)","v":0},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,16)","v":0},{"$f":"(N187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O187,R187-T187-U187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R187>0,MIN(P187,R187),\"0\")*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":0},{"$f":"$N187*(VLOOKUP(MONTH($B187),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":0},{"$f":"(N187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O187,V187-X187-Y187)*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V187>0,MIN($P187,V187),\"0\")*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"$N187*(VLOOKUP(MONTH($B187),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},{"$f":"U187*LT!$H$79","v":0},{"$f":"Y187*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S187-Z187)","v":0},{"$f":"LT!$H$80*(W187-AA187)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B187),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B187),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q187=0,0,(AC187+AD187)/(N187/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B188","v":"2019-08-17"},{"$f":"'Actual Accting'!C188","v":0},{"$f":"'Actual Accting'!D188","v":0},{"$f":"'Actual Accting'!E188","v":0},{"$f":"'Actual Accting'!F188","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L188","v":0},{"$f":"(K188+L188)*LT!$G$7/LT!$A$7","v":0},{"$f":"M188*(1-LT!$G$44)","v":0},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,14)","v":0},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,15)","v":0},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,16)","v":0},{"$f":"(N188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O188,R188-T188-U188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R188>0,MIN(P188,R188),\"0\")*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":0},{"$f":"$N188*(VLOOKUP(MONTH($B188),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":0},{"$f":"(N188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O188,V188-X188-Y188)*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V188>0,MIN($P188,V188),\"0\")*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"$N188*(VLOOKUP(MONTH($B188),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},{"$f":"U188*LT!$H$79","v":0},{"$f":"Y188*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S188-Z188)","v":0},{"$f":"LT!$H$80*(W188-AA188)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B188),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B188),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q188=0,0,(AC188+AD188)/(N188/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B189","v":"2019-08-18"},{"$f":"'Actual Accting'!C189","v":0},{"$f":"'Actual Accting'!D189","v":0},{"$f":"'Actual Accting'!E189","v":0},{"$f":"'Actual Accting'!F189","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L189","v":0},{"$f":"(K189+L189)*LT!$G$7/LT!$A$7","v":0},{"$f":"M189*(1-LT!$G$44)","v":0},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,14)","v":0},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,15)","v":0},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,16)","v":0},{"$f":"(N189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O189,R189-T189-U189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R189>0,MIN(P189,R189),\"0\")*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":0},{"$f":"$N189*(VLOOKUP(MONTH($B189),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":0},{"$f":"(N189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O189,V189-X189-Y189)*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V189>0,MIN($P189,V189),\"0\")*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"$N189*(VLOOKUP(MONTH($B189),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},{"$f":"U189*LT!$H$79","v":0},{"$f":"Y189*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S189-Z189)","v":0},{"$f":"LT!$H$80*(W189-AA189)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B189),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B189),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q189=0,0,(AC189+AD189)/(N189/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B190","v":"2019-08-19"},{"$f":"'Actual Accting'!C190","v":0},{"$f":"'Actual Accting'!D190","v":0},{"$f":"'Actual Accting'!E190","v":0},{"$f":"'Actual Accting'!F190","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L190","v":0},{"$f":"(K190+L190)*LT!$G$7/LT!$A$7","v":0},{"$f":"M190*(1-LT!$G$44)","v":0},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,14)","v":0},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,15)","v":0},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,16)","v":0},{"$f":"(N190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O190,R190-T190-U190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R190>0,MIN(P190,R190),\"0\")*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":0},{"$f":"$N190*(VLOOKUP(MONTH($B190),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":0},{"$f":"(N190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O190,V190-X190-Y190)*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V190>0,MIN($P190,V190),\"0\")*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"$N190*(VLOOKUP(MONTH($B190),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},{"$f":"U190*LT!$H$79","v":0},{"$f":"Y190*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S190-Z190)","v":0},{"$f":"LT!$H$80*(W190-AA190)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B190),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B190),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q190=0,0,(AC190+AD190)/(N190/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B191","v":"2019-08-20"},{"$f":"'Actual Accting'!C191","v":0},{"$f":"'Actual Accting'!D191","v":0},{"$f":"'Actual Accting'!E191","v":0},{"$f":"'Actual Accting'!F191","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L191","v":0},{"$f":"(K191+L191)*LT!$G$7/LT!$A$7","v":0},{"$f":"M191*(1-LT!$G$44)","v":0},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,14)","v":0},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,15)","v":0},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,16)","v":0},{"$f":"(N191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O191,R191-T191-U191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R191>0,MIN(P191,R191),\"0\")*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":0},{"$f":"$N191*(VLOOKUP(MONTH($B191),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":0},{"$f":"(N191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O191,V191-X191-Y191)*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V191>0,MIN($P191,V191),\"0\")*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"$N191*(VLOOKUP(MONTH($B191),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},{"$f":"U191*LT!$H$79","v":0},{"$f":"Y191*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S191-Z191)","v":0},{"$f":"LT!$H$80*(W191-AA191)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B191),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B191),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q191=0,0,(AC191+AD191)/(N191/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B192","v":"2019-08-21"},{"$f":"'Actual Accting'!C192","v":0},{"$f":"'Actual Accting'!D192","v":0},{"$f":"'Actual Accting'!E192","v":0},{"$f":"'Actual Accting'!F192","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L192","v":0},{"$f":"(K192+L192)*LT!$G$7/LT!$A$7","v":0},{"$f":"M192*(1-LT!$G$44)","v":0},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,14)","v":0},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,15)","v":0},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,16)","v":0},{"$f":"(N192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O192,R192-T192-U192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R192>0,MIN(P192,R192),\"0\")*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":0},{"$f":"$N192*(VLOOKUP(MONTH($B192),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":0},{"$f":"(N192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O192,V192-X192-Y192)*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V192>0,MIN($P192,V192),\"0\")*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"$N192*(VLOOKUP(MONTH($B192),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},{"$f":"U192*LT!$H$79","v":0},{"$f":"Y192*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S192-Z192)","v":0},{"$f":"LT!$H$80*(W192-AA192)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B192),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B192),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q192=0,0,(AC192+AD192)/(N192/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B193","v":"2019-08-22"},{"$f":"'Actual Accting'!C193","v":0},{"$f":"'Actual Accting'!D193","v":0},{"$f":"'Actual Accting'!E193","v":0},{"$f":"'Actual Accting'!F193","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L193","v":0},{"$f":"(K193+L193)*LT!$G$7/LT!$A$7","v":0},{"$f":"M193*(1-LT!$G$44)","v":0},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,14)","v":0},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,15)","v":0},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,16)","v":0},{"$f":"(N193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O193,R193-T193-U193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R193>0,MIN(P193,R193),\"0\")*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":0},{"$f":"$N193*(VLOOKUP(MONTH($B193),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":0},{"$f":"(N193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O193,V193-X193-Y193)*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V193>0,MIN($P193,V193),\"0\")*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"$N193*(VLOOKUP(MONTH($B193),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},{"$f":"U193*LT!$H$79","v":0},{"$f":"Y193*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S193-Z193)","v":0},{"$f":"LT!$H$80*(W193-AA193)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B193),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B193),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q193=0,0,(AC193+AD193)/(N193/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B194","v":"2019-08-23"},{"$f":"'Actual Accting'!C194","v":0},{"$f":"'Actual Accting'!D194","v":0},{"$f":"'Actual Accting'!E194","v":0},{"$f":"'Actual Accting'!F194","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L194","v":0},{"$f":"(K194+L194)*LT!$G$7/LT!$A$7","v":0},{"$f":"M194*(1-LT!$G$44)","v":0},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,14)","v":0},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,15)","v":0},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,16)","v":0},{"$f":"(N194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O194,R194-T194-U194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R194>0,MIN(P194,R194),\"0\")*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":0},{"$f":"$N194*(VLOOKUP(MONTH($B194),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":0},{"$f":"(N194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O194,V194-X194-Y194)*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V194>0,MIN($P194,V194),\"0\")*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"$N194*(VLOOKUP(MONTH($B194),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},{"$f":"U194*LT!$H$79","v":0},{"$f":"Y194*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S194-Z194)","v":0},{"$f":"LT!$H$80*(W194-AA194)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B194),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B194),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q194=0,0,(AC194+AD194)/(N194/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B195","v":"2019-08-24"},{"$f":"'Actual Accting'!C195","v":0},{"$f":"'Actual Accting'!D195","v":0},{"$f":"'Actual Accting'!E195","v":0},{"$f":"'Actual Accting'!F195","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L195","v":0},{"$f":"(K195+L195)*LT!$G$7/LT!$A$7","v":0},{"$f":"M195*(1-LT!$G$44)","v":0},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,14)","v":0},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,15)","v":0},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,16)","v":0},{"$f":"(N195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O195,R195-T195-U195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R195>0,MIN(P195,R195),\"0\")*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":0},{"$f":"$N195*(VLOOKUP(MONTH($B195),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":0},{"$f":"(N195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O195,V195-X195-Y195)*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V195>0,MIN($P195,V195),\"0\")*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"$N195*(VLOOKUP(MONTH($B195),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},{"$f":"U195*LT!$H$79","v":0},{"$f":"Y195*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S195-Z195)","v":0},{"$f":"LT!$H$80*(W195-AA195)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B195),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B195),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q195=0,0,(AC195+AD195)/(N195/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B196","v":"2019-08-25"},{"$f":"'Actual Accting'!C196","v":0},{"$f":"'Actual Accting'!D196","v":0},{"$f":"'Actual Accting'!E196","v":0},{"$f":"'Actual Accting'!F196","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L196","v":0},{"$f":"(K196+L196)*LT!$G$7/LT!$A$7","v":0},{"$f":"M196*(1-LT!$G$44)","v":0},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,14)","v":0},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,15)","v":0},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,16)","v":0},{"$f":"(N196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O196,R196-T196-U196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R196>0,MIN(P196,R196),\"0\")*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":0},{"$f":"$N196*(VLOOKUP(MONTH($B196),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":0},{"$f":"(N196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O196,V196-X196-Y196)*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V196>0,MIN($P196,V196),\"0\")*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"$N196*(VLOOKUP(MONTH($B196),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},{"$f":"U196*LT!$H$79","v":0},{"$f":"Y196*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S196-Z196)","v":0},{"$f":"LT!$H$80*(W196-AA196)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B196),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B196),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q196=0,0,(AC196+AD196)/(N196/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B197","v":"2019-08-26"},{"$f":"'Actual Accting'!C197","v":0},{"$f":"'Actual Accting'!D197","v":0},{"$f":"'Actual Accting'!E197","v":0},{"$f":"'Actual Accting'!F197","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L197","v":0},{"$f":"(K197+L197)*LT!$G$7/LT!$A$7","v":0},{"$f":"M197*(1-LT!$G$44)","v":0},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,14)","v":0},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,15)","v":0},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,16)","v":0},{"$f":"(N197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O197,R197-T197-U197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R197>0,MIN(P197,R197),\"0\")*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":0},{"$f":"$N197*(VLOOKUP(MONTH($B197),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":0},{"$f":"(N197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O197,V197-X197-Y197)*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V197>0,MIN($P197,V197),\"0\")*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"$N197*(VLOOKUP(MONTH($B197),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},{"$f":"U197*LT!$H$79","v":0},{"$f":"Y197*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S197-Z197)","v":0},{"$f":"LT!$H$80*(W197-AA197)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B197),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B197),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q197=0,0,(AC197+AD197)/(N197/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B198","v":"2019-08-27"},{"$f":"'Actual Accting'!C198","v":0},{"$f":"'Actual Accting'!D198","v":0},{"$f":"'Actual Accting'!E198","v":0},{"$f":"'Actual Accting'!F198","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L198","v":0},{"$f":"(K198+L198)*LT!$G$7/LT!$A$7","v":0},{"$f":"M198*(1-LT!$G$44)","v":0},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,14)","v":0},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,15)","v":0},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,16)","v":0},{"$f":"(N198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O198,R198-T198-U198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R198>0,MIN(P198,R198),\"0\")*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":0},{"$f":"$N198*(VLOOKUP(MONTH($B198),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":0},{"$f":"(N198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O198,V198-X198-Y198)*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V198>0,MIN($P198,V198),\"0\")*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"$N198*(VLOOKUP(MONTH($B198),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},{"$f":"U198*LT!$H$79","v":0},{"$f":"Y198*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S198-Z198)","v":0},{"$f":"LT!$H$80*(W198-AA198)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B198),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B198),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q198=0,0,(AC198+AD198)/(N198/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B199","v":"2019-08-28"},{"$f":"'Actual Accting'!C199","v":0},{"$f":"'Actual Accting'!D199","v":0},{"$f":"'Actual Accting'!E199","v":0},{"$f":"'Actual Accting'!F199","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L199","v":0},{"$f":"(K199+L199)*LT!$G$7/LT!$A$7","v":0},{"$f":"M199*(1-LT!$G$44)","v":0},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,14)","v":0},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,15)","v":0},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,16)","v":0},{"$f":"(N199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O199,R199-T199-U199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R199>0,MIN(P199,R199),\"0\")*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":0},{"$f":"$N199*(VLOOKUP(MONTH($B199),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":0},{"$f":"(N199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O199,V199-X199-Y199)*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V199>0,MIN($P199,V199),\"0\")*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"$N199*(VLOOKUP(MONTH($B199),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},{"$f":"U199*LT!$H$79","v":0},{"$f":"Y199*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S199-Z199)","v":0},{"$f":"LT!$H$80*(W199-AA199)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B199),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B199),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q199=0,0,(AC199+AD199)/(N199/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B200","v":"2019-08-29"},{"$f":"'Actual Accting'!C200","v":0},{"$f":"'Actual Accting'!D200","v":0},{"$f":"'Actual Accting'!E200","v":0},{"$f":"'Actual Accting'!F200","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L200","v":0},{"$f":"(K200+L200)*LT!$G$7/LT!$A$7","v":0},{"$f":"M200*(1-LT!$G$44)","v":0},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,14)","v":0},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,15)","v":0},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,16)","v":0},{"$f":"(N200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O200,R200-T200-U200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R200>0,MIN(P200,R200),\"0\")*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":0},{"$f":"$N200*(VLOOKUP(MONTH($B200),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":0},{"$f":"(N200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O200,V200-X200-Y200)*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V200>0,MIN($P200,V200),\"0\")*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"$N200*(VLOOKUP(MONTH($B200),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},{"$f":"U200*LT!$H$79","v":0},{"$f":"Y200*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S200-Z200)","v":0},{"$f":"LT!$H$80*(W200-AA200)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B200),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B200),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q200=0,0,(AC200+AD200)/(N200/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B201","v":"2019-08-30"},{"$f":"'Actual Accting'!C201","v":0},{"$f":"'Actual Accting'!D201","v":0},{"$f":"'Actual Accting'!E201","v":0},{"$f":"'Actual Accting'!F201","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L201","v":0},{"$f":"(K201+L201)*LT!$G$7/LT!$A$7","v":0},{"$f":"M201*(1-LT!$G$44)","v":0},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,14)","v":0},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,15)","v":0},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,16)","v":0},{"$f":"(N201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O201,R201-T201-U201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R201>0,MIN(P201,R201),\"0\")*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":0},{"$f":"$N201*(VLOOKUP(MONTH($B201),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":0},{"$f":"(N201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O201,V201-X201-Y201)*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V201>0,MIN($P201,V201),\"0\")*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"$N201*(VLOOKUP(MONTH($B201),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},{"$f":"U201*LT!$H$79","v":0},{"$f":"Y201*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S201-Z201)","v":0},{"$f":"LT!$H$80*(W201-AA201)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B201),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B201),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q201=0,0,(AC201+AD201)/(N201/LT!$G$7))","v":0},null,0,0]
[8,{"$f":"'Actual Accting'!B202","v":"2019-08-31"},{"$f":"'Actual Accting'!C202","v":0},{"$f":"'Actual Accting'!D202","v":0},{"$f":"'Actual Accting'!E202","v":0},{"$f":"'Actual Accting'!F202","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L202","v":0},{"$f":"(K202+L202)*LT!$G$7/LT!$A$7","v":0},{"$f":"M202*(1-LT!$G$44)","v":0},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,14)","v":0},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,15)","v":0},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,16)","v":0},{"$f":"(N202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O202,R202-T202-U202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R202>0,MIN(P202,R202),\"0\")*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":0},{"$f":"$N202*(VLOOKUP(MONTH($B202),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":0},{"$f":"(N202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O202,V202-X202-Y202)*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V202>0,MIN($P202,V202),\"0\")*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"$N202*(VLOOKUP(MONTH($B202),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},{"$f":"U202*LT!$H$79","v":0},{"$f":"Y202*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S202-Z202)","v":0},{"$f":"LT!$H$80*(W202-AA202)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B202),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B202),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q202=0,0,(AC202+AD202)/(N202/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B203","v":"2019-09-01"},{"$f":"'Actual Accting'!C203","v":0},{"$f":"'Actual Accting'!D203","v":0},{"$f":"'Actual Accting'!E203","v":0},{"$f":"'Actual Accting'!F203","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L203","v":0},{"$f":"(K203+L203)*LT!$G$7/LT!$A$7","v":0},{"$f":"M203*(1-LT!$G$44)","v":0},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,14)","v":0},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,15)","v":0},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,16)","v":0},{"$f":"(N203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O203,R203-T203-U203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R203>0,MIN(P203,R203),\"0\")*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":0},{"$f":"$N203*(VLOOKUP(MONTH($B203),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":0},{"$f":"(N203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O203,V203-X203-Y203)*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V203>0,MIN($P203,V203),\"0\")*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"$N203*(VLOOKUP(MONTH($B203),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},{"$f":"U203*LT!$H$79","v":0},{"$f":"Y203*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S203-Z203)","v":0},{"$f":"LT!$H$80*(W203-AA203)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B203),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B203),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q203=0,0,(AC203+AD203)/(N203/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B204","v":"2019-09-02"},{"$f":"'Actual Accting'!C204","v":0},{"$f":"'Actual Accting'!D204","v":0},{"$f":"'Actual Accting'!E204","v":0},{"$f":"'Actual Accting'!F204","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L204","v":0},{"$f":"(K204+L204)*LT!$G$7/LT!$A$7","v":0},{"$f":"M204*(1-LT!$G$44)","v":0},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,14)","v":0},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,15)","v":0},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,16)","v":0},{"$f":"(N204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O204,R204-T204-U204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R204>0,MIN(P204,R204),\"0\")*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":0},{"$f":"$N204*(VLOOKUP(MONTH($B204),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":0},{"$f":"(N204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O204,V204-X204-Y204)*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V204>0,MIN($P204,V204),\"0\")*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"$N204*(VLOOKUP(MONTH($B204),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},{"$f":"U204*LT!$H$79","v":0},{"$f":"Y204*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S204-Z204)","v":0},{"$f":"LT!$H$80*(W204-AA204)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B204),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B204),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q204=0,0,(AC204+AD204)/(N204/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B205","v":"2019-09-03"},{"$f":"'Actual Accting'!C205","v":0},{"$f":"'Actual Accting'!D205","v":0},{"$f":"'Actual Accting'!E205","v":0},{"$f":"'Actual Accting'!F205","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L205","v":0},{"$f":"(K205+L205)*LT!$G$7/LT!$A$7","v":0},{"$f":"M205*(1-LT!$G$44)","v":0},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,14)","v":0},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,15)","v":0},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,16)","v":0},{"$f":"(N205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O205,R205-T205-U205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R205>0,MIN(P205,R205),\"0\")*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":0},{"$f":"$N205*(VLOOKUP(MONTH($B205),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":0},{"$f":"(N205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O205,V205-X205-Y205)*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V205>0,MIN($P205,V205),\"0\")*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"$N205*(VLOOKUP(MONTH($B205),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},{"$f":"U205*LT!$H$79","v":0},{"$f":"Y205*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S205-Z205)","v":0},{"$f":"LT!$H$80*(W205-AA205)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B205),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B205),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q205=0,0,(AC205+AD205)/(N205/LT!$G$7))","v":0},null,0,0]
[{"$f":"MONTH(B206)","v":9},{"$f":"'Actual Accting'!B206","v":"2019-09-04"},{"$f":"'Actual Accting'!C206","v":0},{"$f":"'Actual Accting'!D206","v":0},{"$f":"'Actual Accting'!E206","v":0},{"$f":"'Actual Accting'!F206","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L206","v":0},{"$f":"(K206+L206)*LT!$G$7/LT!$A$7","v":0},{"$f":"M206*(1-LT!$G$44)","v":0},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,14)","v":0},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,15)","v":0},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,16)","v":0},{"$f":"(N206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O206,R206-T206-U206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R206>0,MIN(P206,R206),\"0\")*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":0},{"$f":"$N206*(VLOOKUP(MONTH($B206),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":0},{"$f":"(N206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O206,V206-X206-Y206)*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V206>0,MIN($P206,V206),\"0\")*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"$N206*(VLOOKUP(MONTH($B206),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},{"$f":"U206*LT!$H$79","v":0},{"$f":"Y206*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S206-Z206)","v":0},{"$f":"LT!$H$80*(W206-AA206)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B206),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B206),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q206=0,0,(AC206+AD206)/(N206/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B207","v":"2019-09-05"},{"$f":"'Actual Accting'!C207","v":0},{"$f":"'Actual Accting'!D207","v":0},{"$f":"'Actual Accting'!E207","v":0},{"$f":"'Actual Accting'!F207","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L207","v":0},{"$f":"(K207+L207)*LT!$G$7/LT!$A$7","v":0},{"$f":"M207*(1-LT!$G$44)","v":0},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,14)","v":0},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,15)","v":0},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,16)","v":0},{"$f":"(N207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O207,R207-T207-U207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R207>0,MIN(P207,R207),\"0\")*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":0},{"$f":"$N207*(VLOOKUP(MONTH($B207),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":0},{"$f":"(N207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O207,V207-X207-Y207)*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V207>0,MIN($P207,V207),\"0\")*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"$N207*(VLOOKUP(MONTH($B207),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},{"$f":"U207*LT!$H$79","v":0},{"$f":"Y207*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S207-Z207)","v":0},{"$f":"LT!$H$80*(W207-AA207)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B207),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B207),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q207=0,0,(AC207+AD207)/(N207/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B208","v":"2019-09-06"},{"$f":"'Actual Accting'!C208","v":0},{"$f":"'Actual Accting'!D208","v":0},{"$f":"'Actual Accting'!E208","v":0},{"$f":"'Actual Accting'!F208","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L208","v":0},{"$f":"(K208+L208)*LT!$G$7/LT!$A$7","v":0},{"$f":"M208*(1-LT!$G$44)","v":0},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,14)","v":0},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,15)","v":0},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,16)","v":0},{"$f":"(N208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O208,R208-T208-U208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R208>0,MIN(P208,R208),\"0\")*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":0},{"$f":"$N208*(VLOOKUP(MONTH($B208),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":0},{"$f":"(N208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O208,V208-X208-Y208)*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V208>0,MIN($P208,V208),\"0\")*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"$N208*(VLOOKUP(MONTH($B208),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},{"$f":"U208*LT!$H$79","v":0},{"$f":"Y208*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S208-Z208)","v":0},{"$f":"LT!$H$80*(W208-AA208)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B208),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B208),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q208=0,0,(AC208+AD208)/(N208/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B209","v":"2019-09-07"},{"$f":"'Actual Accting'!C209","v":0},{"$f":"'Actual Accting'!D209","v":0},{"$f":"'Actual Accting'!E209","v":0},{"$f":"'Actual Accting'!F209","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L209","v":0},{"$f":"(K209+L209)*LT!$G$7/LT!$A$7","v":0},{"$f":"M209*(1-LT!$G$44)","v":0},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,14)","v":0},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,15)","v":0},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,16)","v":0},{"$f":"(N209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O209,R209-T209-U209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R209>0,MIN(P209,R209),\"0\")*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":0},{"$f":"$N209*(VLOOKUP(MONTH($B209),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":0},{"$f":"(N209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O209,V209-X209-Y209)*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V209>0,MIN($P209,V209),\"0\")*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"$N209*(VLOOKUP(MONTH($B209),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},{"$f":"U209*LT!$H$79","v":0},{"$f":"Y209*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S209-Z209)","v":0},{"$f":"LT!$H$80*(W209-AA209)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B209),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B209),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q209=0,0,(AC209+AD209)/(N209/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B210","v":"2019-09-08"},{"$f":"'Actual Accting'!C210","v":0},{"$f":"'Actual Accting'!D210","v":0},{"$f":"'Actual Accting'!E210","v":0},{"$f":"'Actual Accting'!F210","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L210","v":0},{"$f":"(K210+L210)*LT!$G$7/LT!$A$7","v":0},{"$f":"M210*(1-LT!$G$44)","v":0},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,14)","v":0},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,15)","v":0},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,16)","v":0},{"$f":"(N210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O210,R210-T210-U210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R210>0,MIN(P210,R210),\"0\")*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":0},{"$f":"$N210*(VLOOKUP(MONTH($B210),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":0},{"$f":"(N210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O210,V210-X210-Y210)*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V210>0,MIN($P210,V210),\"0\")*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"$N210*(VLOOKUP(MONTH($B210),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},{"$f":"U210*LT!$H$79","v":0},{"$f":"Y210*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S210-Z210)","v":0},{"$f":"LT!$H$80*(W210-AA210)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B210),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B210),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q210=0,0,(AC210+AD210)/(N210/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B211","v":"2019-09-09"},{"$f":"'Actual Accting'!C211","v":0},{"$f":"'Actual Accting'!D211","v":0},{"$f":"'Actual Accting'!E211","v":0},{"$f":"'Actual Accting'!F211","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L211","v":0},{"$f":"(K211+L211)*LT!$G$7/LT!$A$7","v":0},{"$f":"M211*(1-LT!$G$44)","v":0},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,14)","v":0},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,15)","v":0},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,16)","v":0},{"$f":"(N211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O211,R211-T211-U211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R211>0,MIN(P211,R211),\"0\")*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":0},{"$f":"$N211*(VLOOKUP(MONTH($B211),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":0},{"$f":"(N211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O211,V211-X211-Y211)*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V211>0,MIN($P211,V211),\"0\")*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"$N211*(VLOOKUP(MONTH($B211),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},{"$f":"U211*LT!$H$79","v":0},{"$f":"Y211*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S211-Z211)","v":0},{"$f":"LT!$H$80*(W211-AA211)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B211),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B211),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q211=0,0,(AC211+AD211)/(N211/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B212","v":"2019-09-10"},{"$f":"'Actual Accting'!C212","v":0},{"$f":"'Actual Accting'!D212","v":0},{"$f":"'Actual Accting'!E212","v":0},{"$f":"'Actual Accting'!F212","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L212","v":0},{"$f":"(K212+L212)*LT!$G$7/LT!$A$7","v":0},{"$f":"M212*(1-LT!$G$44)","v":0},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,14)","v":0},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,15)","v":0},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,16)","v":0},{"$f":"(N212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O212,R212-T212-U212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R212>0,MIN(P212,R212),\"0\")*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":0},{"$f":"$N212*(VLOOKUP(MONTH($B212),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":0},{"$f":"(N212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O212,V212-X212-Y212)*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V212>0,MIN($P212,V212),\"0\")*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"$N212*(VLOOKUP(MONTH($B212),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},{"$f":"U212*LT!$H$79","v":0},{"$f":"Y212*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S212-Z212)","v":0},{"$f":"LT!$H$80*(W212-AA212)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B212),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B212),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q212=0,0,(AC212+AD212)/(N212/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B213","v":"2019-09-11"},{"$f":"'Actual Accting'!C213","v":0},{"$f":"'Actual Accting'!D213","v":0},{"$f":"'Actual Accting'!E213","v":0},{"$f":"'Actual Accting'!F213","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L213","v":0},{"$f":"(K213+L213)*LT!$G$7/LT!$A$7","v":0},{"$f":"M213*(1-LT!$G$44)","v":0},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,14)","v":0},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,15)","v":0},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,16)","v":0},{"$f":"(N213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O213,R213-T213-U213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R213>0,MIN(P213,R213),\"0\")*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":0},{"$f":"$N213*(VLOOKUP(MONTH($B213),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":0},{"$f":"(N213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O213,V213-X213-Y213)*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V213>0,MIN($P213,V213),\"0\")*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"$N213*(VLOOKUP(MONTH($B213),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},{"$f":"U213*LT!$H$79","v":0},{"$f":"Y213*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S213-Z213)","v":0},{"$f":"LT!$H$80*(W213-AA213)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B213),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B213),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q213=0,0,(AC213+AD213)/(N213/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B214","v":"2019-09-12"},{"$f":"'Actual Accting'!C214","v":0},{"$f":"'Actual Accting'!D214","v":0},{"$f":"'Actual Accting'!E214","v":0},{"$f":"'Actual Accting'!F214","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L214","v":0},{"$f":"(K214+L214)*LT!$G$7/LT!$A$7","v":0},{"$f":"M214*(1-LT!$G$44)","v":0},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,14)","v":0},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,15)","v":0},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,16)","v":0},{"$f":"(N214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O214,R214-T214-U214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R214>0,MIN(P214,R214),\"0\")*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":0},{"$f":"$N214*(VLOOKUP(MONTH($B214),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":0},{"$f":"(N214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O214,V214-X214-Y214)*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V214>0,MIN($P214,V214),\"0\")*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"$N214*(VLOOKUP(MONTH($B214),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},{"$f":"U214*LT!$H$79","v":0},{"$f":"Y214*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S214-Z214)","v":0},{"$f":"LT!$H$80*(W214-AA214)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B214),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B214),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q214=0,0,(AC214+AD214)/(N214/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B215","v":"2019-09-13"},{"$f":"'Actual Accting'!C215","v":0},{"$f":"'Actual Accting'!D215","v":0},{"$f":"'Actual Accting'!E215","v":0},{"$f":"'Actual Accting'!F215","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L215","v":0},{"$f":"(K215+L215)*LT!$G$7/LT!$A$7","v":0},{"$f":"M215*(1-LT!$G$44)","v":0},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,14)","v":0},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,15)","v":0},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,16)","v":0},{"$f":"(N215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O215,R215-T215-U215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R215>0,MIN(P215,R215),\"0\")*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":0},{"$f":"$N215*(VLOOKUP(MONTH($B215),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":0},{"$f":"(N215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O215,V215-X215-Y215)*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V215>0,MIN($P215,V215),\"0\")*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"$N215*(VLOOKUP(MONTH($B215),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},{"$f":"U215*LT!$H$79","v":0},{"$f":"Y215*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S215-Z215)","v":0},{"$f":"LT!$H$80*(W215-AA215)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B215),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B215),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q215=0,0,(AC215+AD215)/(N215/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B216","v":"2019-09-14"},{"$f":"'Actual Accting'!C216","v":0},{"$f":"'Actual Accting'!D216","v":0},{"$f":"'Actual Accting'!E216","v":0},{"$f":"'Actual Accting'!F216","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L216","v":0},{"$f":"(K216+L216)*LT!$G$7/LT!$A$7","v":0},{"$f":"M216*(1-LT!$G$44)","v":0},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,14)","v":0},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,15)","v":0},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,16)","v":0},{"$f":"(N216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O216,R216-T216-U216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R216>0,MIN(P216,R216),\"0\")*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":0},{"$f":"$N216*(VLOOKUP(MONTH($B216),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":0},{"$f":"(N216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O216,V216-X216-Y216)*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V216>0,MIN($P216,V216),\"0\")*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"$N216*(VLOOKUP(MONTH($B216),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},{"$f":"U216*LT!$H$79","v":0},{"$f":"Y216*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S216-Z216)","v":0},{"$f":"LT!$H$80*(W216-AA216)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B216),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B216),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q216=0,0,(AC216+AD216)/(N216/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B217","v":"2019-09-15"},{"$f":"'Actual Accting'!C217","v":0},{"$f":"'Actual Accting'!D217","v":0},{"$f":"'Actual Accting'!E217","v":0},{"$f":"'Actual Accting'!F217","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L217","v":0},{"$f":"(K217+L217)*LT!$G$7/LT!$A$7","v":0},{"$f":"M217*(1-LT!$G$44)","v":0},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,14)","v":0},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,15)","v":0},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,16)","v":0},{"$f":"(N217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O217,R217-T217-U217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R217>0,MIN(P217,R217),\"0\")*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":0},{"$f":"$N217*(VLOOKUP(MONTH($B217),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":0},{"$f":"(N217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O217,V217-X217-Y217)*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V217>0,MIN($P217,V217),\"0\")*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"$N217*(VLOOKUP(MONTH($B217),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},{"$f":"U217*LT!$H$79","v":0},{"$f":"Y217*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S217-Z217)","v":0},{"$f":"LT!$H$80*(W217-AA217)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B217),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B217),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q217=0,0,(AC217+AD217)/(N217/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B218","v":"2019-09-16"},{"$f":"'Actual Accting'!C218","v":0},{"$f":"'Actual Accting'!D218","v":0},{"$f":"'Actual Accting'!E218","v":0},{"$f":"'Actual Accting'!F218","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L218","v":0},{"$f":"(K218+L218)*LT!$G$7/LT!$A$7","v":0},{"$f":"M218*(1-LT!$G$44)","v":0},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,14)","v":0},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,15)","v":0},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,16)","v":0},{"$f":"(N218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O218,R218-T218-U218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R218>0,MIN(P218,R218),\"0\")*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":0},{"$f":"$N218*(VLOOKUP(MONTH($B218),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":0},{"$f":"(N218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O218,V218-X218-Y218)*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V218>0,MIN($P218,V218),\"0\")*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"$N218*(VLOOKUP(MONTH($B218),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},{"$f":"U218*LT!$H$79","v":0},{"$f":"Y218*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S218-Z218)","v":0},{"$f":"LT!$H$80*(W218-AA218)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B218),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B218),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q218=0,0,(AC218+AD218)/(N218/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B219","v":"2019-09-17"},{"$f":"'Actual Accting'!C219","v":0},{"$f":"'Actual Accting'!D219","v":0},{"$f":"'Actual Accting'!E219","v":0},{"$f":"'Actual Accting'!F219","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L219","v":0},{"$f":"(K219+L219)*LT!$G$7/LT!$A$7","v":0},{"$f":"M219*(1-LT!$G$44)","v":0},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,14)","v":0},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,15)","v":0},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,16)","v":0},{"$f":"(N219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O219,R219-T219-U219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R219>0,MIN(P219,R219),\"0\")*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":0},{"$f":"$N219*(VLOOKUP(MONTH($B219),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":0},{"$f":"(N219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O219,V219-X219-Y219)*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V219>0,MIN($P219,V219),\"0\")*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"$N219*(VLOOKUP(MONTH($B219),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},{"$f":"U219*LT!$H$79","v":0},{"$f":"Y219*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S219-Z219)","v":0},{"$f":"LT!$H$80*(W219-AA219)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B219),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B219),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q219=0,0,(AC219+AD219)/(N219/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B220","v":"2019-09-18"},{"$f":"'Actual Accting'!C220","v":0},{"$f":"'Actual Accting'!D220","v":0},{"$f":"'Actual Accting'!E220","v":0},{"$f":"'Actual Accting'!F220","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L220","v":0},{"$f":"(K220+L220)*LT!$G$7/LT!$A$7","v":0},{"$f":"M220*(1-LT!$G$44)","v":0},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,14)","v":0},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,15)","v":0},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,16)","v":0},{"$f":"(N220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O220,R220-T220-U220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R220>0,MIN(P220,R220),\"0\")*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":0},{"$f":"$N220*(VLOOKUP(MONTH($B220),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":0},{"$f":"(N220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O220,V220-X220-Y220)*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V220>0,MIN($P220,V220),\"0\")*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"$N220*(VLOOKUP(MONTH($B220),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},{"$f":"U220*LT!$H$79","v":0},{"$f":"Y220*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S220-Z220)","v":0},{"$f":"LT!$H$80*(W220-AA220)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B220),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B220),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q220=0,0,(AC220+AD220)/(N220/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B221","v":"2019-09-19"},{"$f":"'Actual Accting'!C221","v":0},{"$f":"'Actual Accting'!D221","v":0},{"$f":"'Actual Accting'!E221","v":0},{"$f":"'Actual Accting'!F221","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L221","v":0},{"$f":"(K221+L221)*LT!$G$7/LT!$A$7","v":0},{"$f":"M221*(1-LT!$G$44)","v":0},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,14)","v":0},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,15)","v":0},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,16)","v":0},{"$f":"(N221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O221,R221-T221-U221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R221>0,MIN(P221,R221),\"0\")*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":0},{"$f":"$N221*(VLOOKUP(MONTH($B221),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":0},{"$f":"(N221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O221,V221-X221-Y221)*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V221>0,MIN($P221,V221),\"0\")*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"$N221*(VLOOKUP(MONTH($B221),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},{"$f":"U221*LT!$H$79","v":0},{"$f":"Y221*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S221-Z221)","v":0},{"$f":"LT!$H$80*(W221-AA221)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B221),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B221),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q221=0,0,(AC221+AD221)/(N221/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B222","v":"2019-09-20"},{"$f":"'Actual Accting'!C222","v":0},{"$f":"'Actual Accting'!D222","v":0},{"$f":"'Actual Accting'!E222","v":0},{"$f":"'Actual Accting'!F222","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L222","v":0},{"$f":"(K222+L222)*LT!$G$7/LT!$A$7","v":0},{"$f":"M222*(1-LT!$G$44)","v":0},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,14)","v":0},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,15)","v":0},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,16)","v":0},{"$f":"(N222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O222,R222-T222-U222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R222>0,MIN(P222,R222),\"0\")*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":0},{"$f":"$N222*(VLOOKUP(MONTH($B222),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":0},{"$f":"(N222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O222,V222-X222-Y222)*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V222>0,MIN($P222,V222),\"0\")*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"$N222*(VLOOKUP(MONTH($B222),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},{"$f":"U222*LT!$H$79","v":0},{"$f":"Y222*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S222-Z222)","v":0},{"$f":"LT!$H$80*(W222-AA222)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B222),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B222),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q222=0,0,(AC222+AD222)/(N222/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B223","v":"2019-09-21"},{"$f":"'Actual Accting'!C223","v":0},{"$f":"'Actual Accting'!D223","v":0},{"$f":"'Actual Accting'!E223","v":0},{"$f":"'Actual Accting'!F223","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L223","v":0},{"$f":"(K223+L223)*LT!$G$7/LT!$A$7","v":0},{"$f":"M223*(1-LT!$G$44)","v":0},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,14)","v":0},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,15)","v":0},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,16)","v":0},{"$f":"(N223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O223,R223-T223-U223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R223>0,MIN(P223,R223),\"0\")*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":0},{"$f":"$N223*(VLOOKUP(MONTH($B223),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":0},{"$f":"(N223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O223,V223-X223-Y223)*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V223>0,MIN($P223,V223),\"0\")*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"$N223*(VLOOKUP(MONTH($B223),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},{"$f":"U223*LT!$H$79","v":0},{"$f":"Y223*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S223-Z223)","v":0},{"$f":"LT!$H$80*(W223-AA223)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B223),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B223),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q223=0,0,(AC223+AD223)/(N223/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B224","v":"2019-09-22"},{"$f":"'Actual Accting'!C224","v":0},{"$f":"'Actual Accting'!D224","v":0},{"$f":"'Actual Accting'!E224","v":0},{"$f":"'Actual Accting'!F224","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L224","v":0},{"$f":"(K224+L224)*LT!$G$7/LT!$A$7","v":0},{"$f":"M224*(1-LT!$G$44)","v":0},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,14)","v":0},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,15)","v":0},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,16)","v":0},{"$f":"(N224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O224,R224-T224-U224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R224>0,MIN(P224,R224),\"0\")*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":0},{"$f":"$N224*(VLOOKUP(MONTH($B224),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":0},{"$f":"(N224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O224,V224-X224-Y224)*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V224>0,MIN($P224,V224),\"0\")*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"$N224*(VLOOKUP(MONTH($B224),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},{"$f":"U224*LT!$H$79","v":0},{"$f":"Y224*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S224-Z224)","v":0},{"$f":"LT!$H$80*(W224-AA224)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B224),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B224),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q224=0,0,(AC224+AD224)/(N224/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B225","v":"2019-09-23"},{"$f":"'Actual Accting'!C225","v":0},{"$f":"'Actual Accting'!D225","v":0},{"$f":"'Actual Accting'!E225","v":0},{"$f":"'Actual Accting'!F225","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L225","v":0},{"$f":"(K225+L225)*LT!$G$7/LT!$A$7","v":0},{"$f":"M225*(1-LT!$G$44)","v":0},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,14)","v":0},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,15)","v":0},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,16)","v":0},{"$f":"(N225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O225,R225-T225-U225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R225>0,MIN(P225,R225),\"0\")*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":0},{"$f":"$N225*(VLOOKUP(MONTH($B225),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":0},{"$f":"(N225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O225,V225-X225-Y225)*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V225>0,MIN($P225,V225),\"0\")*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"$N225*(VLOOKUP(MONTH($B225),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},{"$f":"U225*LT!$H$79","v":0},{"$f":"Y225*LT!$H$80","v":0},0,0,0,{"$f":"P225+Q225","v":0},0,0,{"$f":"LT!$H$79*(S225-Z225)","v":0},{"$f":"LT!$H$80*(W225-AA225)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B225),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B225),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q225=0,0,(AC225+AD225)/(N225/LT!$G$7))","v":0},null,{"$f":"AN225","v":0},0]
[9,{"$f":"'Actual Accting'!B226","v":"2019-09-24"},{"$f":"'Actual Accting'!C226","v":0},{"$f":"'Actual Accting'!D226","v":0},{"$f":"'Actual Accting'!E226","v":0},{"$f":"'Actual Accting'!F226","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L226","v":0},{"$f":"(K226+L226)*LT!$G$7/LT!$A$7","v":0},{"$f":"M226*(1-LT!$G$44)","v":0},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,14)","v":0},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,15)","v":0},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,16)","v":0},{"$f":"(N226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O226,R226-T226-U226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R226>0,MIN(P226,R226),\"0\")*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":0},{"$f":"$N226*(VLOOKUP(MONTH($B226),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":0},{"$f":"(N226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O226,V226-X226-Y226)*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V226>0,MIN($P226,V226),\"0\")*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"$N226*(VLOOKUP(MONTH($B226),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"U226*LT!$H$79","v":0},{"$f":"Y226*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T226,AC226,X226,AD226)","v":0},0,{"$f":"LT!$H$79*(S226-Z226)","v":0},{"$f":"LT!$H$80*(W226-AA226)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B226),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B226),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q226=0,0,(AC226+AD226)/(N226/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B227","v":"2019-09-25"},{"$f":"'Actual Accting'!C227","v":0},{"$f":"'Actual Accting'!D227","v":0},{"$f":"'Actual Accting'!E227","v":0},{"$f":"'Actual Accting'!F227","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L227","v":0},{"$f":"(K227+L227)*LT!$G$7/LT!$A$7","v":0},{"$f":"M227*(1-LT!$G$44)","v":0},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,14)","v":0},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,15)","v":0},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,16)","v":0},{"$f":"(N227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O227,R227-T227-U227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R227>0,MIN(P227,R227),\"0\")*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":0},{"$f":"$N227*(VLOOKUP(MONTH($B227),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":0},{"$f":"(N227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O227,V227-X227-Y227)*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V227>0,MIN($P227,V227),\"0\")*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"$N227*(VLOOKUP(MONTH($B227),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},{"$f":"U227*LT!$H$79","v":0},{"$f":"Y227*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S227-Z227)","v":0},{"$f":"LT!$H$80*(W227-AA227)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B227),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B227),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q227=0,0,(AC227+AD227)/(N227/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B228","v":"2019-09-26"},{"$f":"'Actual Accting'!C228","v":0},{"$f":"'Actual Accting'!D228","v":0},{"$f":"'Actual Accting'!E228","v":0},{"$f":"'Actual Accting'!F228","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L228","v":0},{"$f":"(K228+L228)*LT!$G$7/LT!$A$7","v":0},{"$f":"M228*(1-LT!$G$44)","v":0},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,14)","v":0},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,15)","v":0},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,16)","v":0},{"$f":"(N228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O228,R228-T228-U228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R228>0,MIN(P228,R228),\"0\")*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":0},{"$f":"$N228*(VLOOKUP(MONTH($B228),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":0},{"$f":"(N228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O228,V228-X228-Y228)*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V228>0,MIN($P228,V228),\"0\")*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"$N228*(VLOOKUP(MONTH($B228),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},{"$f":"U228*LT!$H$79","v":0},{"$f":"Y228*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S228-Z228)","v":0},{"$f":"LT!$H$80*(W228-AA228)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B228),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B228),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q228=0,0,(AC228+AD228)/(N228/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B229","v":"2019-09-27"},{"$f":"'Actual Accting'!C229","v":0},{"$f":"'Actual Accting'!D229","v":0},{"$f":"'Actual Accting'!E229","v":0},{"$f":"'Actual Accting'!F229","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L229","v":0},{"$f":"(K229+L229)*LT!$G$7/LT!$A$7","v":0},{"$f":"M229*(1-LT!$G$44)","v":0},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,14)","v":0},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,15)","v":0},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,16)","v":0},{"$f":"(N229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O229,R229-T229-U229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R229>0,MIN(P229,R229),\"0\")*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":0},{"$f":"$N229*(VLOOKUP(MONTH($B229),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":0},{"$f":"(N229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O229,V229-X229-Y229)*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V229>0,MIN($P229,V229),\"0\")*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"$N229*(VLOOKUP(MONTH($B229),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},{"$f":"U229*LT!$H$79","v":0},{"$f":"Y229*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S229-Z229)","v":0},{"$f":"LT!$H$80*(W229-AA229)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B229),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B229),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q229=0,0,(AC229+AD229)/(N229/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B230","v":"2019-09-28"},{"$f":"'Actual Accting'!C230","v":0},{"$f":"'Actual Accting'!D230","v":0},{"$f":"'Actual Accting'!E230","v":0},{"$f":"'Actual Accting'!F230","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L230","v":0},{"$f":"(K230+L230)*LT!$G$7/LT!$A$7","v":0},{"$f":"M230*(1-LT!$G$44)","v":0},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,14)","v":0},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,15)","v":0},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,16)","v":0},{"$f":"(N230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O230,R230-T230-U230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R230>0,MIN(P230,R230),\"0\")*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":0},{"$f":"$N230*(VLOOKUP(MONTH($B230),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":0},{"$f":"(N230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O230,V230-X230-Y230)*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V230>0,MIN($P230,V230),\"0\")*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"$N230*(VLOOKUP(MONTH($B230),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},{"$f":"U230*LT!$H$79","v":0},{"$f":"Y230*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S230-Z230)","v":0},{"$f":"LT!$H$80*(W230-AA230)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B230),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B230),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q230=0,0,(AC230+AD230)/(N230/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B231","v":"2019-09-29"},{"$f":"'Actual Accting'!C231","v":0},{"$f":"'Actual Accting'!D231","v":0},{"$f":"'Actual Accting'!E231","v":0},{"$f":"'Actual Accting'!F231","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L231","v":0},{"$f":"(K231+L231)*LT!$G$7/LT!$A$7","v":0},{"$f":"M231*(1-LT!$G$44)","v":0},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,14)","v":0},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,15)","v":0},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,16)","v":0},{"$f":"(N231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O231,R231-T231-U231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R231>0,MIN(P231,R231),\"0\")*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":0},{"$f":"$N231*(VLOOKUP(MONTH($B231),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":0},{"$f":"(N231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O231,V231-X231-Y231)*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V231>0,MIN($P231,V231),\"0\")*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"$N231*(VLOOKUP(MONTH($B231),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},{"$f":"U231*LT!$H$79","v":0},{"$f":"Y231*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S231-Z231)","v":0},{"$f":"LT!$H$80*(W231-AA231)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B231),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B231),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q231=0,0,(AC231+AD231)/(N231/LT!$G$7))","v":0},null,0,0]
[9,{"$f":"'Actual Accting'!B232","v":"2019-09-30"},{"$f":"'Actual Accting'!C232","v":0},{"$f":"'Actual Accting'!D232","v":0},{"$f":"'Actual Accting'!E232","v":0},{"$f":"'Actual Accting'!F232","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L232","v":0},{"$f":"(K232+L232)*LT!$G$7/LT!$A$7","v":0},{"$f":"M232*(1-LT!$G$44)","v":0},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,14)","v":0},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,15)","v":0},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,16)","v":0},{"$f":"(N232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O232,R232-T232-U232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R232>0,MIN(P232,R232),\"0\")*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":0},{"$f":"$N232*(VLOOKUP(MONTH($B232),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":0},{"$f":"(N232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O232,V232-X232-Y232)*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V232>0,MIN($P232,V232),\"0\")*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"$N232*(VLOOKUP(MONTH($B232),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},{"$f":"U232*LT!$H$79","v":0},{"$f":"Y232*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S232-Z232)","v":0},{"$f":"LT!$H$80*(W232-AA232)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B232),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B232),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q232=0,0,(AC232+AD232)/(N232/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B233","v":"2019-10-01"},{"$f":"'Actual Accting'!C233","v":0},{"$f":"'Actual Accting'!D233","v":0},{"$f":"'Actual Accting'!E233","v":0},{"$f":"'Actual Accting'!F233","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L233","v":0},{"$f":"(K233+L233)*LT!$G$7/LT!$A$7","v":0},{"$f":"M233*(1-LT!$G$44)","v":0},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,14)","v":0},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,15)","v":0},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,16)","v":0},{"$f":"(N233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O233,R233-T233-U233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R233>0,MIN(P233,R233),\"0\")*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":0},{"$f":"$N233*(VLOOKUP(MONTH($B233),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":0},{"$f":"(N233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O233,V233-X233-Y233)*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V233>0,MIN($P233,V233),\"0\")*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"$N233*(VLOOKUP(MONTH($B233),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},{"$f":"U233*LT!$H$79","v":0},{"$f":"Y233*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S233-Z233)","v":0},{"$f":"LT!$H$80*(W233-AA233)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B233),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B233),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q233=0,0,(AC233+AD233)/(N233/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B234","v":"2019-10-02"},{"$f":"'Actual Accting'!C234","v":0},{"$f":"'Actual Accting'!D234","v":0},{"$f":"'Actual Accting'!E234","v":0},{"$f":"'Actual Accting'!F234","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L234","v":0},{"$f":"(K234+L234)*LT!$G$7/LT!$A$7","v":0},{"$f":"M234*(1-LT!$G$44)","v":0},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,14)","v":0},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,15)","v":0},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,16)","v":0},{"$f":"(N234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O234,R234-T234-U234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R234>0,MIN(P234,R234),\"0\")*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":0},{"$f":"$N234*(VLOOKUP(MONTH($B234),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":0},{"$f":"(N234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O234,V234-X234-Y234)*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V234>0,MIN($P234,V234),\"0\")*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"$N234*(VLOOKUP(MONTH($B234),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},{"$f":"U234*LT!$H$79","v":0},{"$f":"Y234*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S234-Z234)","v":0},{"$f":"LT!$H$80*(W234-AA234)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B234),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B234),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q234=0,0,(AC234+AD234)/(N234/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B235","v":"2019-10-03"},{"$f":"'Actual Accting'!C235","v":0},{"$f":"'Actual Accting'!D235","v":0},{"$f":"'Actual Accting'!E235","v":0},{"$f":"'Actual Accting'!F235","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L235","v":0},{"$f":"(K235+L235)*LT!$G$7/LT!$A$7","v":0},{"$f":"M235*(1-LT!$G$44)","v":0},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,14)","v":0},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,15)","v":0},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,16)","v":0},{"$f":"(N235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O235,R235-T235-U235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R235>0,MIN(P235,R235),\"0\")*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":0},{"$f":"$N235*(VLOOKUP(MONTH($B235),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":0},{"$f":"(N235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O235,V235-X235-Y235)*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V235>0,MIN($P235,V235),\"0\")*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"$N235*(VLOOKUP(MONTH($B235),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},{"$f":"U235*LT!$H$79","v":0},{"$f":"Y235*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S235-Z235)","v":0},{"$f":"LT!$H$80*(W235-AA235)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B235),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B235),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q235=0,0,(AC235+AD235)/(N235/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B236","v":"2019-10-04"},{"$f":"'Actual Accting'!C236","v":0},{"$f":"'Actual Accting'!D236","v":0},{"$f":"'Actual Accting'!E236","v":0},{"$f":"'Actual Accting'!F236","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L236","v":0},{"$f":"(K236+L236)*LT!$G$7/LT!$A$7","v":0},{"$f":"M236*(1-LT!$G$44)","v":0},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,14)","v":0},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,15)","v":0},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,16)","v":0},{"$f":"(N236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O236,R236-T236-U236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R236>0,MIN(P236,R236),\"0\")*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":0},{"$f":"$N236*(VLOOKUP(MONTH($B236),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":0},{"$f":"(N236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O236,V236-X236-Y236)*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V236>0,MIN($P236,V236),\"0\")*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"$N236*(VLOOKUP(MONTH($B236),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},{"$f":"U236*LT!$H$79","v":0},{"$f":"Y236*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S236-Z236)","v":0},{"$f":"LT!$H$80*(W236-AA236)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B236),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B236),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q236=0,0,(AC236+AD236)/(N236/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B237","v":"2019-10-05"},{"$f":"'Actual Accting'!C237","v":0},{"$f":"'Actual Accting'!D237","v":0},{"$f":"'Actual Accting'!E237","v":0},{"$f":"'Actual Accting'!F237","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L237","v":0},{"$f":"(K237+L237)*LT!$G$7/LT!$A$7","v":0},{"$f":"M237*(1-LT!$G$44)","v":0},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,14)","v":0},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,15)","v":0},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,16)","v":0},{"$f":"(N237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O237,R237-T237-U237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R237>0,MIN(P237,R237),\"0\")*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":0},{"$f":"$N237*(VLOOKUP(MONTH($B237),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":0},{"$f":"(N237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O237,V237-X237-Y237)*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V237>0,MIN($P237,V237),\"0\")*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"$N237*(VLOOKUP(MONTH($B237),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},{"$f":"U237*LT!$H$79","v":0},{"$f":"Y237*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S237-Z237)","v":0},{"$f":"LT!$H$80*(W237-AA237)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B237),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B237),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q237=0,0,(AC237+AD237)/(N237/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B238","v":"2019-10-06"},{"$f":"'Actual Accting'!C238","v":0},{"$f":"'Actual Accting'!D238","v":0},{"$f":"'Actual Accting'!E238","v":0},{"$f":"'Actual Accting'!F238","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L238","v":0},{"$f":"(K238+L238)*LT!$G$7/LT!$A$7","v":0},{"$f":"M238*(1-LT!$G$44)","v":0},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,14)","v":0},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,15)","v":0},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,16)","v":0},{"$f":"(N238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O238,R238-T238-U238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R238>0,MIN(P238,R238),\"0\")*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":0},{"$f":"$N238*(VLOOKUP(MONTH($B238),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":0},{"$f":"(N238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O238,V238-X238-Y238)*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V238>0,MIN($P238,V238),\"0\")*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"$N238*(VLOOKUP(MONTH($B238),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},{"$f":"U238*LT!$H$79","v":0},{"$f":"Y238*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S238-Z238)","v":0},{"$f":"LT!$H$80*(W238-AA238)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B238),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B238),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q238=0,0,(AC238+AD238)/(N238/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B239","v":"2019-10-07"},{"$f":"'Actual Accting'!C239","v":0},{"$f":"'Actual Accting'!D239","v":0},{"$f":"'Actual Accting'!E239","v":0},{"$f":"'Actual Accting'!F239","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L239","v":0},{"$f":"(K239+L239)*LT!$G$7/LT!$A$7","v":0},{"$f":"M239*(1-LT!$G$44)","v":0},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,14)","v":0},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,15)","v":0},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,16)","v":0},{"$f":"(N239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O239,R239-T239-U239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R239>0,MIN(P239,R239),\"0\")*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":0},{"$f":"$N239*(VLOOKUP(MONTH($B239),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":0},{"$f":"(N239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O239,V239-X239-Y239)*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V239>0,MIN($P239,V239),\"0\")*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"$N239*(VLOOKUP(MONTH($B239),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},{"$f":"U239*LT!$H$79","v":0},{"$f":"Y239*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S239-Z239)","v":0},{"$f":"LT!$H$80*(W239-AA239)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B239),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B239),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q239=0,0,(AC239+AD239)/(N239/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B240","v":"2019-10-08"},{"$f":"'Actual Accting'!C240","v":0},{"$f":"'Actual Accting'!D240","v":0},{"$f":"'Actual Accting'!E240","v":0},{"$f":"'Actual Accting'!F240","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L240","v":0},{"$f":"(K240+L240)*LT!$G$7/LT!$A$7","v":0},{"$f":"M240*(1-LT!$G$44)","v":0},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,14)","v":0},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,15)","v":0},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,16)","v":0},{"$f":"(N240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O240,R240-T240-U240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R240>0,MIN(P240,R240),\"0\")*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":0},{"$f":"$N240*(VLOOKUP(MONTH($B240),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":0},{"$f":"(N240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O240,V240-X240-Y240)*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V240>0,MIN($P240,V240),\"0\")*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"$N240*(VLOOKUP(MONTH($B240),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},{"$f":"U240*LT!$H$79","v":0},{"$f":"Y240*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S240-Z240)","v":0},{"$f":"LT!$H$80*(W240-AA240)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B240),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B240),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q240=0,0,(AC240+AD240)/(N240/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B241","v":"2019-10-09"},{"$f":"'Actual Accting'!C241","v":0},{"$f":"'Actual Accting'!D241","v":0},{"$f":"'Actual Accting'!E241","v":0},{"$f":"'Actual Accting'!F241","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L241","v":0},{"$f":"(K241+L241)*LT!$G$7/LT!$A$7","v":0},{"$f":"M241*(1-LT!$G$44)","v":0},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,14)","v":0},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,15)","v":0},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,16)","v":0},{"$f":"(N241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O241,R241-T241-U241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R241>0,MIN(P241,R241),\"0\")*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":0},{"$f":"$N241*(VLOOKUP(MONTH($B241),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":0},{"$f":"(N241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O241,V241-X241-Y241)*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V241>0,MIN($P241,V241),\"0\")*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"$N241*(VLOOKUP(MONTH($B241),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},{"$f":"U241*LT!$H$79","v":0},{"$f":"Y241*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S241-Z241)","v":0},{"$f":"LT!$H$80*(W241-AA241)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B241),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B241),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q241=0,0,(AC241+AD241)/(N241/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B242","v":"2019-10-10"},{"$f":"'Actual Accting'!C242","v":0},{"$f":"'Actual Accting'!D242","v":0},{"$f":"'Actual Accting'!E242","v":0},{"$f":"'Actual Accting'!F242","v":0},{"$f":"E242-F242-L242","v":0},{"$f":"IF(G242<22,G242,22)","v":0},{"$f":"IF(AND(G242>22,G242<=248),G242-22,IF(G242>248,226,0))","v":0},{"$f":"IF(AND(G242>248,G242<=345),G242-248,IF(G242>345,97,0))","v":0},{"$f":"H242+I242+J242","v":0},{"$f":"'Actual Accting'!L242","v":0},{"$f":"(K242+L242)*LT!$G$7/LT!$A$7","v":0},{"$f":"M242*(1-LT!$G$44)","v":0},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,14)","v":0},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,15)","v":0},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,16)","v":0},{"$f":"(N242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O242,R242-T242-U242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R242>0,MIN(P242,R242),\"0\")*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":0},{"$f":"$N242*(VLOOKUP(MONTH($B242),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":0},{"$f":"(N242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O242,V242-X242-Y242)*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V242>0,MIN($P242,V242),\"0\")*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"$N242*(VLOOKUP(MONTH($B242),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},{"$f":"U242*LT!$H$79","v":0},{"$f":"Y242*LT!$H$80","v":0},{"$f":"SUM(Z242:AA242)","v":0},{"$f":"U242","v":0},{"$f":"Y242","v":0},0,0,{"$f":"AF242+AB242-AE242","v":0},{"$f":"LT!$H$79*(S242-Z242)","v":0},{"$f":"LT!$H$80*(W242-AA242)","v":0},{"$f":"S242-AH242-Z242","v":0},{"$f":"W242-AI242-AA242","v":0},{"$f":"AJ242+AK242","v":0},1,{"$f":"AJ242*AM242","v":0},{"$f":"AK242*AM242","v":0},{"$f":"VLOOKUP(MONTH($B242),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B242),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q242=0,0,(AC242+AD242)/(N242/LT!$G$7))","v":0},null,0,{"$f":"AS242*0.9","v":0}]
[10,{"$f":"'Actual Accting'!B243","v":"2019-10-11"},{"$f":"'Actual Accting'!C243","v":0},{"$f":"'Actual Accting'!D243","v":0},{"$f":"'Actual Accting'!E243","v":0},{"$f":"'Actual Accting'!F243","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L243","v":0},{"$f":"(K243+L243)*LT!$G$7/LT!$A$7","v":0},{"$f":"M243*(1-LT!$G$44)","v":0},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,14)","v":0},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,15)","v":0},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,16)","v":0},{"$f":"(N243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O243,R243-T243-U243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R243>0,MIN(P243,R243),\"0\")*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":0},{"$f":"$N243*(VLOOKUP(MONTH($B243),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":0},{"$f":"(N243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O243,V243-X243-Y243)*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V243>0,MIN($P243,V243),\"0\")*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"$N243*(VLOOKUP(MONTH($B243),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},{"$f":"U243*LT!$H$79","v":0},{"$f":"Y243*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S243-Z243)","v":0},{"$f":"LT!$H$80*(W243-AA243)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B243),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B243),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q243=0,0,(AC243+AD243)/(N243/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B244","v":"2019-10-12"},{"$f":"'Actual Accting'!C244","v":0},{"$f":"'Actual Accting'!D244","v":0},{"$f":"'Actual Accting'!E244","v":0},{"$f":"'Actual Accting'!F244","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L244","v":0},{"$f":"(K244+L244)*LT!$G$7/LT!$A$7","v":0},{"$f":"M244*(1-LT!$G$44)","v":0},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,14)","v":0},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,15)","v":0},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,16)","v":0},{"$f":"(N244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O244,R244-T244-U244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R244>0,MIN(P244,R244),\"0\")*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":0},{"$f":"$N244*(VLOOKUP(MONTH($B244),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":0},{"$f":"(N244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O244,V244-X244-Y244)*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V244>0,MIN($P244,V244),\"0\")*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"$N244*(VLOOKUP(MONTH($B244),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},{"$f":"U244*LT!$H$79","v":0},{"$f":"Y244*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S244-Z244)","v":0},{"$f":"LT!$H$80*(W244-AA244)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B244),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B244),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q244=0,0,(AC244+AD244)/(N244/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B245","v":"2019-10-13"},{"$f":"'Actual Accting'!C245","v":0},{"$f":"'Actual Accting'!D245","v":0},{"$f":"'Actual Accting'!E245","v":0},{"$f":"'Actual Accting'!F245","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L245","v":0},{"$f":"(K245+L245)*LT!$G$7/LT!$A$7","v":0},{"$f":"M245*(1-LT!$G$44)","v":0},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,14)","v":0},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,15)","v":0},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,16)","v":0},{"$f":"(N245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O245,R245-T245-U245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R245>0,MIN(P245,R245),\"0\")*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":0},{"$f":"$N245*(VLOOKUP(MONTH($B245),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":0},{"$f":"(N245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O245,V245-X245-Y245)*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V245>0,MIN($P245,V245),\"0\")*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"$N245*(VLOOKUP(MONTH($B245),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},{"$f":"U245*LT!$H$79","v":0},{"$f":"Y245*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S245-Z245)","v":0},{"$f":"LT!$H$80*(W245-AA245)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B245),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B245),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q245=0,0,(AC245+AD245)/(N245/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B246","v":"2019-10-14"},{"$f":"'Actual Accting'!C246","v":0},{"$f":"'Actual Accting'!D246","v":0},{"$f":"'Actual Accting'!E246","v":0},{"$f":"'Actual Accting'!F246","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L246","v":0},{"$f":"(K246+L246)*LT!$G$7/LT!$A$7","v":0},{"$f":"M246*(1-LT!$G$44)","v":0},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,14)","v":0},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,15)","v":0},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,16)","v":0},{"$f":"(N246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O246,R246-T246-U246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R246>0,MIN(P246,R246),\"0\")*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":0},{"$f":"$N246*(VLOOKUP(MONTH($B246),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":0},{"$f":"(N246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O246,V246-X246-Y246)*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V246>0,MIN($P246,V246),\"0\")*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"$N246*(VLOOKUP(MONTH($B246),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},{"$f":"U246*LT!$H$79","v":0},{"$f":"Y246*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S246-Z246)","v":0},{"$f":"LT!$H$80*(W246-AA246)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B246),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B246),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q246=0,0,(AC246+AD246)/(N246/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B247","v":"2019-10-15"},{"$f":"'Actual Accting'!C247","v":0},{"$f":"'Actual Accting'!D247","v":0},{"$f":"'Actual Accting'!E247","v":0},{"$f":"'Actual Accting'!F247","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L247","v":0},{"$f":"(K247+L247)*LT!$G$7/LT!$A$7","v":0},{"$f":"M247*(1-LT!$G$44)","v":0},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,14)","v":0},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,15)","v":0},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,16)","v":0},{"$f":"(N247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O247,R247-T247-U247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R247>0,MIN(P247,R247),\"0\")*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":0},{"$f":"$N247*(VLOOKUP(MONTH($B247),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":0},{"$f":"(N247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O247,V247-X247-Y247)*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V247>0,MIN($P247,V247),\"0\")*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"$N247*(VLOOKUP(MONTH($B247),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},{"$f":"U247*LT!$H$79","v":0},{"$f":"Y247*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S247-Z247)","v":0},{"$f":"LT!$H$80*(W247-AA247)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B247),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B247),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q247=0,0,(AC247+AD247)/(N247/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B248","v":"2019-10-16"},{"$f":"'Actual Accting'!C248","v":0},{"$f":"'Actual Accting'!D248","v":0},{"$f":"'Actual Accting'!E248","v":0},{"$f":"'Actual Accting'!F248","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L248","v":0},{"$f":"(K248+L248)*LT!$G$7/LT!$A$7","v":0},{"$f":"M248*(1-LT!$G$44)","v":0},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,14)","v":0},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,15)","v":0},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,16)","v":0},{"$f":"(N248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O248,R248-T248-U248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R248>0,MIN(P248,R248),\"0\")*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":0},{"$f":"$N248*(VLOOKUP(MONTH($B248),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":0},{"$f":"(N248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O248,V248-X248-Y248)*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V248>0,MIN($P248,V248),\"0\")*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"$N248*(VLOOKUP(MONTH($B248),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},{"$f":"U248*LT!$H$79","v":0},{"$f":"Y248*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S248-Z248)","v":0},{"$f":"LT!$H$80*(W248-AA248)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B248),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B248),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q248=0,0,(AC248+AD248)/(N248/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B249","v":"2019-10-17"},{"$f":"'Actual Accting'!C249","v":0},{"$f":"'Actual Accting'!D249","v":0},{"$f":"'Actual Accting'!E249","v":0},{"$f":"'Actual Accting'!F249","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L249","v":0},{"$f":"(K249+L249)*LT!$G$7/LT!$A$7","v":0},{"$f":"M249*(1-LT!$G$44)","v":0},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,14)","v":0},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,15)","v":0},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,16)","v":0},{"$f":"(N249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O249,R249-T249-U249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R249>0,MIN(P249,R249),\"0\")*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":0},{"$f":"$N249*(VLOOKUP(MONTH($B249),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":0},{"$f":"(N249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O249,V249-X249-Y249)*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V249>0,MIN($P249,V249),\"0\")*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"$N249*(VLOOKUP(MONTH($B249),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},{"$f":"U249*LT!$H$79","v":0},{"$f":"Y249*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S249-Z249)","v":0},{"$f":"LT!$H$80*(W249-AA249)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B249),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B249),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q249=0,0,(AC249+AD249)/(N249/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B250","v":"2019-10-18"},{"$f":"'Actual Accting'!C250","v":0},{"$f":"'Actual Accting'!D250","v":0},{"$f":"'Actual Accting'!E250","v":0},{"$f":"'Actual Accting'!F250","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L250","v":0},{"$f":"(K250+L250)*LT!$G$7/LT!$A$7","v":0},{"$f":"M250*(1-LT!$G$44)","v":0},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,14)","v":0},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,15)","v":0},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,16)","v":0},{"$f":"(N250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O250,R250-T250-U250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R250>0,MIN(P250,R250),\"0\")*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":0},{"$f":"$N250*(VLOOKUP(MONTH($B250),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":0},{"$f":"(N250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O250,V250-X250-Y250)*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V250>0,MIN($P250,V250),\"0\")*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"$N250*(VLOOKUP(MONTH($B250),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},{"$f":"U250*LT!$H$79","v":0},{"$f":"Y250*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S250-Z250)","v":0},{"$f":"LT!$H$80*(W250-AA250)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B250),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B250),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q250=0,0,(AC250+AD250)/(N250/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B251","v":"2019-10-19"},{"$f":"'Actual Accting'!C251","v":0},{"$f":"'Actual Accting'!D251","v":0},{"$f":"'Actual Accting'!E251","v":0},{"$f":"'Actual Accting'!F251","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L251","v":0},{"$f":"(K251+L251)*LT!$G$7/LT!$A$7","v":0},{"$f":"M251*(1-LT!$G$44)","v":0},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,14)","v":0},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,15)","v":0},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,16)","v":0},{"$f":"(N251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O251,R251-T251-U251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R251>0,MIN(P251,R251),\"0\")*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":0},{"$f":"$N251*(VLOOKUP(MONTH($B251),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":0},{"$f":"(N251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O251,V251-X251-Y251)*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V251>0,MIN($P251,V251),\"0\")*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"$N251*(VLOOKUP(MONTH($B251),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},{"$f":"U251*LT!$H$79","v":0},{"$f":"Y251*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S251-Z251)","v":0},{"$f":"LT!$H$80*(W251-AA251)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B251),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B251),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q251=0,0,(AC251+AD251)/(N251/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B252","v":"2019-10-20"},{"$f":"'Actual Accting'!C252","v":0},{"$f":"'Actual Accting'!D252","v":0},{"$f":"'Actual Accting'!E252","v":0},{"$f":"'Actual Accting'!F252","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L252","v":0},{"$f":"(K252+L252)*LT!$G$7/LT!$A$7","v":0},{"$f":"M252*(1-LT!$G$44)","v":0},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,14)","v":0},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,15)","v":0},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,16)","v":0},{"$f":"(N252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O252,R252-T252-U252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R252>0,MIN(P252,R252),\"0\")*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":0},{"$f":"$N252*(VLOOKUP(MONTH($B252),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":0},{"$f":"(N252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O252,V252-X252-Y252)*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V252>0,MIN($P252,V252),\"0\")*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"$N252*(VLOOKUP(MONTH($B252),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},{"$f":"U252*LT!$H$79","v":0},{"$f":"Y252*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S252-Z252)","v":0},{"$f":"LT!$H$80*(W252-AA252)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B252),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B252),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q252=0,0,(AC252+AD252)/(N252/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B253","v":"2019-10-21"},{"$f":"'Actual Accting'!C253","v":0},{"$f":"'Actual Accting'!D253","v":0},{"$f":"'Actual Accting'!E253","v":0},{"$f":"'Actual Accting'!F253","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L253","v":0},{"$f":"(K253+L253)*LT!$G$7/LT!$A$7","v":0},{"$f":"M253*(1-LT!$G$44)","v":0},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,14)","v":0},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,15)","v":0},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,16)","v":0},{"$f":"(N253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O253,R253-T253-U253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R253>0,MIN(P253,R253),\"0\")*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":0},{"$f":"$N253*(VLOOKUP(MONTH($B253),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":0},{"$f":"(N253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O253,V253-X253-Y253)*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V253>0,MIN($P253,V253),\"0\")*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"$N253*(VLOOKUP(MONTH($B253),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},{"$f":"U253*LT!$H$79","v":0},{"$f":"Y253*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S253-Z253)","v":0},{"$f":"LT!$H$80*(W253-AA253)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B253),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B253),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q253=0,0,(AC253+AD253)/(N253/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B254","v":"2019-10-22"},{"$f":"'Actual Accting'!C254","v":0},{"$f":"'Actual Accting'!D254","v":0},{"$f":"'Actual Accting'!E254","v":0},{"$f":"'Actual Accting'!F254","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L254","v":0},{"$f":"(K254+L254)*LT!$G$7/LT!$A$7","v":0},{"$f":"M254*(1-LT!$G$44)","v":0},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,14)","v":0},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,15)","v":0},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,16)","v":0},{"$f":"(N254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O254,R254-T254-U254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R254>0,MIN(P254,R254),\"0\")*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":0},{"$f":"$N254*(VLOOKUP(MONTH($B254),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":0},{"$f":"(N254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O254,V254-X254-Y254)*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V254>0,MIN($P254,V254),\"0\")*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"$N254*(VLOOKUP(MONTH($B254),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},{"$f":"U254*LT!$H$79","v":0},{"$f":"Y254*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S254-Z254)","v":0},{"$f":"LT!$H$80*(W254-AA254)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B254),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B254),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q254=0,0,(AC254+AD254)/(N254/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B255","v":"2019-10-23"},{"$f":"'Actual Accting'!C255","v":0},{"$f":"'Actual Accting'!D255","v":0},{"$f":"'Actual Accting'!E255","v":0},{"$f":"'Actual Accting'!F255","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L255","v":0},{"$f":"(K255+L255)*LT!$G$7/LT!$A$7","v":0},{"$f":"M255*(1-LT!$G$44)","v":0},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,14)","v":0},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,15)","v":0},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,16)","v":0},{"$f":"(N255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O255,R255-T255-U255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R255>0,MIN(P255,R255),\"0\")*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":0},{"$f":"$N255*(VLOOKUP(MONTH($B255),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":0},{"$f":"(N255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O255,V255-X255-Y255)*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V255>0,MIN($P255,V255),\"0\")*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"$N255*(VLOOKUP(MONTH($B255),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},{"$f":"U255*LT!$H$79","v":0},{"$f":"Y255*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S255-Z255)","v":0},{"$f":"LT!$H$80*(W255-AA255)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B255),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B255),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q255=0,0,(AC255+AD255)/(N255/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B256","v":"2019-10-24"},{"$f":"'Actual Accting'!C256","v":0},{"$f":"'Actual Accting'!D256","v":0},{"$f":"'Actual Accting'!E256","v":0},{"$f":"'Actual Accting'!F256","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L256","v":0},{"$f":"(K256+L256)*LT!$G$7/LT!$A$7","v":0},{"$f":"M256*(1-LT!$G$44)","v":0},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,14)","v":0},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,15)","v":0},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,16)","v":0},{"$f":"(N256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O256,R256-T256-U256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R256>0,MIN(P256,R256),\"0\")*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":0},{"$f":"$N256*(VLOOKUP(MONTH($B256),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":0},{"$f":"(N256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O256,V256-X256-Y256)*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V256>0,MIN($P256,V256),\"0\")*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"$N256*(VLOOKUP(MONTH($B256),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},{"$f":"U256*LT!$H$79","v":0},{"$f":"Y256*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S256-Z256)","v":0},{"$f":"LT!$H$80*(W256-AA256)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B256),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B256),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q256=0,0,(AC256+AD256)/(N256/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B257","v":"2019-10-25"},{"$f":"'Actual Accting'!C257","v":0},{"$f":"'Actual Accting'!D257","v":0},{"$f":"'Actual Accting'!E257","v":0},{"$f":"'Actual Accting'!F257","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L257","v":0},{"$f":"(K257+L257)*LT!$G$7/LT!$A$7","v":0},{"$f":"M257*(1-LT!$G$44)","v":0},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,14)","v":0},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,15)","v":0},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,16)","v":0},{"$f":"(N257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O257,R257-T257-U257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R257>0,MIN(P257,R257),\"0\")*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":0},{"$f":"$N257*(VLOOKUP(MONTH($B257),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":0},{"$f":"(N257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O257,V257-X257-Y257)*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V257>0,MIN($P257,V257),\"0\")*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"$N257*(VLOOKUP(MONTH($B257),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},{"$f":"U257*LT!$H$79","v":0},{"$f":"Y257*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S257-Z257)","v":0},{"$f":"LT!$H$80*(W257-AA257)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B257),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B257),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q257=0,0,(AC257+AD257)/(N257/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B258","v":"2019-10-26"},{"$f":"'Actual Accting'!C258","v":0},{"$f":"'Actual Accting'!D258","v":0},{"$f":"'Actual Accting'!E258","v":0},{"$f":"'Actual Accting'!F258","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L258","v":0},{"$f":"(K258+L258)*LT!$G$7/LT!$A$7","v":0},{"$f":"M258*(1-LT!$G$44)","v":0},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,14)","v":0},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,15)","v":0},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,16)","v":0},{"$f":"(N258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O258,R258-T258-U258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R258>0,MIN(P258,R258),\"0\")*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":0},{"$f":"$N258*(VLOOKUP(MONTH($B258),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":0},{"$f":"(N258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O258,V258-X258-Y258)*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V258>0,MIN($P258,V258),\"0\")*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"$N258*(VLOOKUP(MONTH($B258),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},{"$f":"U258*LT!$H$79","v":0},{"$f":"Y258*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S258-Z258)","v":0},{"$f":"LT!$H$80*(W258-AA258)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B258),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B258),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q258=0,0,(AC258+AD258)/(N258/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B259","v":"2019-10-27"},{"$f":"'Actual Accting'!C259","v":0},{"$f":"'Actual Accting'!D259","v":0},{"$f":"'Actual Accting'!E259","v":0},{"$f":"'Actual Accting'!F259","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L259","v":0},{"$f":"(K259+L259)*LT!$G$7/LT!$A$7","v":0},{"$f":"M259*(1-LT!$G$44)","v":0},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,14)","v":0},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,15)","v":0},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,16)","v":0},{"$f":"(N259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O259,R259-T259-U259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R259>0,MIN(P259,R259),\"0\")*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":0},{"$f":"$N259*(VLOOKUP(MONTH($B259),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":0},{"$f":"(N259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O259,V259-X259-Y259)*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V259>0,MIN($P259,V259),\"0\")*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"$N259*(VLOOKUP(MONTH($B259),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},{"$f":"U259*LT!$H$79","v":0},{"$f":"Y259*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S259-Z259)","v":0},{"$f":"LT!$H$80*(W259-AA259)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B259),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B259),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q259=0,0,(AC259+AD259)/(N259/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B260","v":"2019-10-28"},{"$f":"'Actual Accting'!C260","v":0},{"$f":"'Actual Accting'!D260","v":0},{"$f":"'Actual Accting'!E260","v":0},{"$f":"'Actual Accting'!F260","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L260","v":0},{"$f":"(K260+L260)*LT!$G$7/LT!$A$7","v":0},{"$f":"M260*(1-LT!$G$44)","v":0},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,14)","v":0},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,15)","v":0},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,16)","v":0},{"$f":"(N260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O260,R260-T260-U260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R260>0,MIN(P260,R260),\"0\")*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":0},{"$f":"$N260*(VLOOKUP(MONTH($B260),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":0},{"$f":"(N260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O260,V260-X260-Y260)*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V260>0,MIN($P260,V260),\"0\")*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"$N260*(VLOOKUP(MONTH($B260),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},{"$f":"U260*LT!$H$79","v":0},{"$f":"Y260*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S260-Z260)","v":0},{"$f":"LT!$H$80*(W260-AA260)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B260),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B260),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q260=0,0,(AC260+AD260)/(N260/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B261","v":"2019-10-29"},{"$f":"'Actual Accting'!C261","v":0},{"$f":"'Actual Accting'!D261","v":0},{"$f":"'Actual Accting'!E261","v":0},{"$f":"'Actual Accting'!F261","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L261","v":0},{"$f":"(K261+L261)*LT!$G$7/LT!$A$7","v":0},{"$f":"M261*(1-LT!$G$44)","v":0},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,14)","v":0},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,15)","v":0},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,16)","v":0},{"$f":"(N261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O261,R261-T261-U261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R261>0,MIN(P261,R261),\"0\")*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":0},{"$f":"$N261*(VLOOKUP(MONTH($B261),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":0},{"$f":"(N261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O261,V261-X261-Y261)*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V261>0,MIN($P261,V261),\"0\")*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"$N261*(VLOOKUP(MONTH($B261),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},{"$f":"U261*LT!$H$79","v":0},{"$f":"Y261*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S261-Z261)","v":0},{"$f":"LT!$H$80*(W261-AA261)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B261),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B261),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q261=0,0,(AC261+AD261)/(N261/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B262","v":"2019-10-30"},{"$f":"'Actual Accting'!C262","v":0},{"$f":"'Actual Accting'!D262","v":0},{"$f":"'Actual Accting'!E262","v":0},{"$f":"'Actual Accting'!F262","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L262","v":0},{"$f":"(K262+L262)*LT!$G$7/LT!$A$7","v":0},{"$f":"M262*(1-LT!$G$44)","v":0},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,14)","v":0},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,15)","v":0},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,16)","v":0},{"$f":"(N262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O262,R262-T262-U262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R262>0,MIN(P262,R262),\"0\")*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":0},{"$f":"$N262*(VLOOKUP(MONTH($B262),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":0},{"$f":"(N262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O262,V262-X262-Y262)*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V262>0,MIN($P262,V262),\"0\")*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"$N262*(VLOOKUP(MONTH($B262),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},{"$f":"U262*LT!$H$79","v":0},{"$f":"Y262*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S262-Z262)","v":0},{"$f":"LT!$H$80*(W262-AA262)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B262),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B262),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q262=0,0,(AC262+AD262)/(N262/LT!$G$7))","v":0},null,0,0]
[10,{"$f":"'Actual Accting'!B263","v":"2019-10-31"},{"$f":"'Actual Accting'!C263","v":0},{"$f":"'Actual Accting'!D263","v":0},{"$f":"'Actual Accting'!E263","v":0},{"$f":"'Actual Accting'!F263","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L263","v":0},{"$f":"(K263+L263)*LT!$G$7/LT!$A$7","v":0},{"$f":"M263*(1-LT!$G$44)","v":0},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,14)","v":0},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,15)","v":0},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,16)","v":0},{"$f":"(N263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O263,R263-T263-U263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R263>0,MIN(P263,R263),\"0\")*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":0},{"$f":"$N263*(VLOOKUP(MONTH($B263),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":0},{"$f":"(N263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O263,V263-X263-Y263)*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V263>0,MIN($P263,V263),\"0\")*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"$N263*(VLOOKUP(MONTH($B263),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},{"$f":"U263*LT!$H$79","v":0},{"$f":"Y263*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S263-Z263)","v":0},{"$f":"LT!$H$80*(W263-AA263)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B263),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B263),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890972},{"$f":"IF(Q263=0,0,(AC263+AD263)/(N263/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B264","v":"2019-11-01"},{"$f":"'Actual Accting'!C264","v":0},{"$f":"'Actual Accting'!D264","v":0},{"$f":"'Actual Accting'!E264","v":0},{"$f":"'Actual Accting'!F264","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L264","v":0},{"$f":"(K264+L264)*LT!$G$7/LT!$A$7","v":0},{"$f":"M264*(1-LT!$G$44)","v":0},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,14)","v":0},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,15)","v":0},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,16)","v":0},{"$f":"(N264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O264,R264-T264-U264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R264>0,MIN(P264,R264),\"0\")*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":0},{"$f":"$N264*(VLOOKUP(MONTH($B264),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":0},{"$f":"(N264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O264,V264-X264-Y264)*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V264>0,MIN($P264,V264),\"0\")*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"$N264*(VLOOKUP(MONTH($B264),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},{"$f":"U264*LT!$H$79","v":0},{"$f":"Y264*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S264-Z264)","v":0},{"$f":"LT!$H$80*(W264-AA264)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B264),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B264),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q264=0,0,(AC264+AD264)/(N264/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B265","v":"2019-11-02"},{"$f":"'Actual Accting'!C265","v":0},{"$f":"'Actual Accting'!D265","v":0},{"$f":"'Actual Accting'!E265","v":0},{"$f":"'Actual Accting'!F265","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L265","v":0},{"$f":"(K265+L265)*LT!$G$7/LT!$A$7","v":0},{"$f":"M265*(1-LT!$G$44)","v":0},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,14)","v":0},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,15)","v":0},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,16)","v":0},{"$f":"(N265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O265,R265-T265-U265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R265>0,MIN(P265,R265),\"0\")*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":0},{"$f":"$N265*(VLOOKUP(MONTH($B265),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":0},{"$f":"(N265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O265,V265-X265-Y265)*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V265>0,MIN($P265,V265),\"0\")*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"$N265*(VLOOKUP(MONTH($B265),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},{"$f":"U265*LT!$H$79","v":0},{"$f":"Y265*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S265-Z265)","v":0},{"$f":"LT!$H$80*(W265-AA265)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B265),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B265),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q265=0,0,(AC265+AD265)/(N265/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B266","v":"2019-11-03"},{"$f":"'Actual Accting'!C266","v":0},{"$f":"'Actual Accting'!D266","v":0},{"$f":"'Actual Accting'!E266","v":0},{"$f":"'Actual Accting'!F266","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L266","v":0},{"$f":"(K266+L266)*LT!$G$7/LT!$A$7","v":0},{"$f":"M266*(1-LT!$G$44)","v":0},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,14)","v":0},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,15)","v":0},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,16)","v":0},{"$f":"(N266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O266,R266-T266-U266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R266>0,MIN(P266,R266),\"0\")*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":0},{"$f":"$N266*(VLOOKUP(MONTH($B266),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":0},{"$f":"(N266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O266,V266-X266-Y266)*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V266>0,MIN($P266,V266),\"0\")*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"$N266*(VLOOKUP(MONTH($B266),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},{"$f":"U266*LT!$H$79","v":0},{"$f":"Y266*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S266-Z266)","v":0},{"$f":"LT!$H$80*(W266-AA266)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B266),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B266),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q266=0,0,(AC266+AD266)/(N266/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B267","v":"2019-11-04"},{"$f":"'Actual Accting'!C267","v":0},{"$f":"'Actual Accting'!D267","v":0},{"$f":"'Actual Accting'!E267","v":0},{"$f":"'Actual Accting'!F267","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L267","v":0},{"$f":"(K267+L267)*LT!$G$7/LT!$A$7","v":0},{"$f":"M267*(1-LT!$G$44)","v":0},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,14)","v":0},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,15)","v":0},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,16)","v":0},{"$f":"(N267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O267,R267-T267-U267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R267>0,MIN(P267,R267),\"0\")*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":0},{"$f":"$N267*(VLOOKUP(MONTH($B267),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":0},{"$f":"(N267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O267,V267-X267-Y267)*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V267>0,MIN($P267,V267),\"0\")*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"$N267*(VLOOKUP(MONTH($B267),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},{"$f":"U267*LT!$H$79","v":0},{"$f":"Y267*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S267-Z267)","v":0},{"$f":"LT!$H$80*(W267-AA267)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B267),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B267),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q267=0,0,(AC267+AD267)/(N267/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B268","v":"2019-11-05"},{"$f":"'Actual Accting'!C268","v":0},{"$f":"'Actual Accting'!D268","v":0},{"$f":"'Actual Accting'!E268","v":0},{"$f":"'Actual Accting'!F268","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L268","v":0},{"$f":"(K268+L268)*LT!$G$7/LT!$A$7","v":0},{"$f":"M268*(1-LT!$G$44)","v":0},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,14)","v":0},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,15)","v":0},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,16)","v":0},{"$f":"(N268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O268,R268-T268-U268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R268>0,MIN(P268,R268),\"0\")*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":0},{"$f":"$N268*(VLOOKUP(MONTH($B268),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":0},{"$f":"(N268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O268,V268-X268-Y268)*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V268>0,MIN($P268,V268),\"0\")*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"$N268*(VLOOKUP(MONTH($B268),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},{"$f":"U268*LT!$H$79","v":0},{"$f":"Y268*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S268-Z268)","v":0},{"$f":"LT!$H$80*(W268-AA268)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B268),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B268),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q268=0,0,(AC268+AD268)/(N268/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B269","v":"2019-11-06"},{"$f":"'Actual Accting'!C269","v":0},{"$f":"'Actual Accting'!D269","v":0},{"$f":"'Actual Accting'!E269","v":0},{"$f":"'Actual Accting'!F269","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L269","v":0},{"$f":"(K269+L269)*LT!$G$7/LT!$A$7","v":0},{"$f":"M269*(1-LT!$G$44)","v":0},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,14)","v":0},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,15)","v":0},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,16)","v":0},{"$f":"(N269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O269,R269-T269-U269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R269>0,MIN(P269,R269),\"0\")*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":0},{"$f":"$N269*(VLOOKUP(MONTH($B269),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":0},{"$f":"(N269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O269,V269-X269-Y269)*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V269>0,MIN($P269,V269),\"0\")*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"$N269*(VLOOKUP(MONTH($B269),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},{"$f":"U269*LT!$H$79","v":0},{"$f":"Y269*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S269-Z269)","v":0},{"$f":"LT!$H$80*(W269-AA269)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B269),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B269),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q269=0,0,(AC269+AD269)/(N269/LT!$G$7))","v":0},null,0,0]
[{"$f":"MONTH(B270)","v":11},{"$f":"'Actual Accting'!B270","v":"2019-11-07"},{"$f":"'Actual Accting'!C270","v":0},{"$f":"'Actual Accting'!D270","v":0},{"$f":"'Actual Accting'!E270","v":0},{"$f":"'Actual Accting'!F270","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L270","v":0},{"$f":"(K270+L270)*LT!$G$7/LT!$A$7","v":0},{"$f":"M270*(1-LT!$G$44)","v":0},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,14)","v":0},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,15)","v":0},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,16)","v":0},{"$f":"(N270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O270,R270-T270-U270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R270>0,MIN(P270,R270),\"0\")*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":0},{"$f":"$N270*(VLOOKUP(MONTH($B270),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":0},{"$f":"(N270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O270,V270-X270-Y270)*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V270>0,MIN($P270,V270),\"0\")*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"$N270*(VLOOKUP(MONTH($B270),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},{"$f":"U270*LT!$H$79","v":0},{"$f":"Y270*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S270-Z270)","v":0},{"$f":"LT!$H$80*(W270-AA270)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B270),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B270),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q270=0,0,(AC270+AD270)/(N270/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B271","v":"2019-11-08"},{"$f":"'Actual Accting'!C271","v":0},{"$f":"'Actual Accting'!D271","v":0},{"$f":"'Actual Accting'!E271","v":0},{"$f":"'Actual Accting'!F271","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L271","v":0},{"$f":"(K271+L271)*LT!$G$7/LT!$A$7","v":0},{"$f":"M271*(1-LT!$G$44)","v":0},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,14)","v":0},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,15)","v":0},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,16)","v":0},{"$f":"(N271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O271,R271-T271-U271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R271>0,MIN(P271,R271),\"0\")*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":0},{"$f":"$N271*(VLOOKUP(MONTH($B271),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":0},{"$f":"(N271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O271,V271-X271-Y271)*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V271>0,MIN($P271,V271),\"0\")*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"$N271*(VLOOKUP(MONTH($B271),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},{"$f":"U271*LT!$H$79","v":0},{"$f":"Y271*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S271-Z271)","v":0},{"$f":"LT!$H$80*(W271-AA271)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B271),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B271),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q271=0,0,(AC271+AD271)/(N271/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B272","v":"2019-11-09"},{"$f":"'Actual Accting'!C272","v":0},{"$f":"'Actual Accting'!D272","v":0},{"$f":"'Actual Accting'!E272","v":0},{"$f":"'Actual Accting'!F272","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L272","v":0},{"$f":"(K272+L272)*LT!$G$7/LT!$A$7","v":0},{"$f":"M272*(1-LT!$G$44)","v":0},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,14)","v":0},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,15)","v":0},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,16)","v":0},{"$f":"(N272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O272,R272-T272-U272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R272>0,MIN(P272,R272),\"0\")*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":0},{"$f":"$N272*(VLOOKUP(MONTH($B272),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":0},{"$f":"(N272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O272,V272-X272-Y272)*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V272>0,MIN($P272,V272),\"0\")*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"$N272*(VLOOKUP(MONTH($B272),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},{"$f":"U272*LT!$H$79","v":0},{"$f":"Y272*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S272-Z272)","v":0},{"$f":"LT!$H$80*(W272-AA272)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B272),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B272),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q272=0,0,(AC272+AD272)/(N272/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B273","v":"2019-11-10"},{"$f":"'Actual Accting'!C273","v":0},{"$f":"'Actual Accting'!D273","v":0},{"$f":"'Actual Accting'!E273","v":0},{"$f":"'Actual Accting'!F273","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L273","v":0},{"$f":"(K273+L273)*LT!$G$7/LT!$A$7","v":0},{"$f":"M273*(1-LT!$G$44)","v":0},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,14)","v":0},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,15)","v":0},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,16)","v":0},{"$f":"(N273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O273,R273-T273-U273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R273>0,MIN(P273,R273),\"0\")*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":0},{"$f":"$N273*(VLOOKUP(MONTH($B273),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":0},{"$f":"(N273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O273,V273-X273-Y273)*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V273>0,MIN($P273,V273),\"0\")*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"$N273*(VLOOKUP(MONTH($B273),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},{"$f":"U273*LT!$H$79","v":0},{"$f":"Y273*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S273-Z273)","v":0},{"$f":"LT!$H$80*(W273-AA273)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B273),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B273),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q273=0,0,(AC273+AD273)/(N273/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B274","v":"2019-11-11"},{"$f":"'Actual Accting'!C274","v":0},{"$f":"'Actual Accting'!D274","v":0},{"$f":"'Actual Accting'!E274","v":0},{"$f":"'Actual Accting'!F274","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L274","v":0},{"$f":"(K274+L274)*LT!$G$7/LT!$A$7","v":0},{"$f":"M274*(1-LT!$G$44)","v":0},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,14)","v":0},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,15)","v":0},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,16)","v":0},{"$f":"(N274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O274,R274-T274-U274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R274>0,MIN(P274,R274),\"0\")*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":0},{"$f":"$N274*(VLOOKUP(MONTH($B274),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":0},{"$f":"(N274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O274,V274-X274-Y274)*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V274>0,MIN($P274,V274),\"0\")*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"$N274*(VLOOKUP(MONTH($B274),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},{"$f":"U274*LT!$H$79","v":0},{"$f":"Y274*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S274-Z274)","v":0},{"$f":"LT!$H$80*(W274-AA274)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B274),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B274),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q274=0,0,(AC274+AD274)/(N274/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B275","v":"2019-11-12"},{"$f":"'Actual Accting'!C275","v":0},{"$f":"'Actual Accting'!D275","v":0},{"$f":"'Actual Accting'!E275","v":0},{"$f":"'Actual Accting'!F275","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L275","v":0},{"$f":"(K275+L275)*LT!$G$7/LT!$A$7","v":0},{"$f":"M275*(1-LT!$G$44)","v":0},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,14)","v":0},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,15)","v":0},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,16)","v":0},{"$f":"(N275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O275,R275-T275-U275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R275>0,MIN(P275,R275),\"0\")*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":0},{"$f":"$N275*(VLOOKUP(MONTH($B275),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":0},{"$f":"(N275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O275,V275-X275-Y275)*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V275>0,MIN($P275,V275),\"0\")*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"$N275*(VLOOKUP(MONTH($B275),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},{"$f":"U275*LT!$H$79","v":0},{"$f":"Y275*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S275-Z275)","v":0},{"$f":"LT!$H$80*(W275-AA275)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B275),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B275),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q275=0,0,(AC275+AD275)/(N275/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B276","v":"2019-11-13"},{"$f":"'Actual Accting'!C276","v":0},{"$f":"'Actual Accting'!D276","v":0},{"$f":"'Actual Accting'!E276","v":0},{"$f":"'Actual Accting'!F276","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L276","v":0},{"$f":"(K276+L276)*LT!$G$7/LT!$A$7","v":0},{"$f":"M276*(1-LT!$G$44)","v":0},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,14)","v":0},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,15)","v":0},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,16)","v":0},{"$f":"(N276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O276,R276-T276-U276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R276>0,MIN(P276,R276),\"0\")*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":0},{"$f":"$N276*(VLOOKUP(MONTH($B276),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":0},{"$f":"(N276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O276,V276-X276-Y276)*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V276>0,MIN($P276,V276),\"0\")*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"$N276*(VLOOKUP(MONTH($B276),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},{"$f":"U276*LT!$H$79","v":0},{"$f":"Y276*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S276-Z276)","v":0},{"$f":"LT!$H$80*(W276-AA276)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B276),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B276),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q276=0,0,(AC276+AD276)/(N276/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B277","v":"2019-11-14"},{"$f":"'Actual Accting'!C277","v":0},{"$f":"'Actual Accting'!D277","v":0},{"$f":"'Actual Accting'!E277","v":0},{"$f":"'Actual Accting'!F277","v":0},0,0,0,0,0,{"$f":"'Actual Accting'!L277","v":0},{"$f":"(K277+L277)*LT!$G$7/LT!$A$7","v":0},{"$f":"M277*(1-LT!$G$44)","v":0},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,14)","v":0},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,15)","v":0},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,16)","v":0},{"$f":"(N277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN($O277,R277-T277-U277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":0},{"$f":"IF(R277>0,MIN(P277,R277),\"0\")*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":0},{"$f":"$N277*(VLOOKUP(MONTH($B277),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":0},{"$f":"(N277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN($O277,V277-X277-Y277)*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"IF(V277>0,MIN($P277,V277),\"0\")*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"$N277*(VLOOKUP(MONTH($B277),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},{"$f":"U277*LT!$H$79","v":0},{"$f":"Y277*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S277-Z277)","v":0},{"$f":"LT!$H$80*(W277-AA277)","v":0},0,0,0,1,0,0,{"$f":"VLOOKUP(MONTH($B277),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B277),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},{"$f":"IF(Q277=0,0,(AC277+AD277)/(N277/LT!$G$7))","v":0},null,0,0]
[11,{"$f":"'Actual Accting'!B278","v":"2019-11-15"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N278)*VLOOKUP(MONTH($B278),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O278,R278-T278-U278)*VLOOKUP(MONTH($B278),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N278)*VLOOKUP(MONTH($B278),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O278,V278-X278-Y278)*VLOOKUP(MONTH($B278),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B278),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B278),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B279","v":"2019-11-16"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N279)*VLOOKUP(MONTH($B279),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O279,R279-T279-U279)*VLOOKUP(MONTH($B279),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N279)*VLOOKUP(MONTH($B279),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O279,V279-X279-Y279)*VLOOKUP(MONTH($B279),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B279),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B279),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B280","v":"2019-11-17"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N280)*VLOOKUP(MONTH($B280),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O280,R280-T280-U280)*VLOOKUP(MONTH($B280),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N280)*VLOOKUP(MONTH($B280),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O280,V280-X280-Y280)*VLOOKUP(MONTH($B280),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B280),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B280),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B281","v":"2019-11-18"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N281)*VLOOKUP(MONTH($B281),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O281,R281-T281-U281)*VLOOKUP(MONTH($B281),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N281)*VLOOKUP(MONTH($B281),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O281,V281-X281-Y281)*VLOOKUP(MONTH($B281),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B281),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B281),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B282","v":"2019-11-19"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N282)*VLOOKUP(MONTH($B282),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O282,R282-T282-U282)*VLOOKUP(MONTH($B282),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N282)*VLOOKUP(MONTH($B282),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O282,V282-X282-Y282)*VLOOKUP(MONTH($B282),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B282),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B282),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B283","v":"2019-11-20"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N283)*VLOOKUP(MONTH($B283),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O283,R283-T283-U283)*VLOOKUP(MONTH($B283),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N283)*VLOOKUP(MONTH($B283),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O283,V283-X283-Y283)*VLOOKUP(MONTH($B283),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B283),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B283),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B284","v":"2019-11-21"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N284)*VLOOKUP(MONTH($B284),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O284,R284-T284-U284)*VLOOKUP(MONTH($B284),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N284)*VLOOKUP(MONTH($B284),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O284,V284-X284-Y284)*VLOOKUP(MONTH($B284),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B284),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B284),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B285","v":"2019-11-22"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N285)*VLOOKUP(MONTH($B285),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O285,R285-T285-U285)*VLOOKUP(MONTH($B285),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N285)*VLOOKUP(MONTH($B285),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O285,V285-X285-Y285)*VLOOKUP(MONTH($B285),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B285),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B285),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B286","v":"2019-11-23"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N286)*VLOOKUP(MONTH($B286),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O286,R286-T286-U286)*VLOOKUP(MONTH($B286),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N286)*VLOOKUP(MONTH($B286),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O286,V286-X286-Y286)*VLOOKUP(MONTH($B286),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B286),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B286),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B287","v":"2019-11-24"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N287)*VLOOKUP(MONTH($B287),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O287,R287-T287-U287)*VLOOKUP(MONTH($B287),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N287)*VLOOKUP(MONTH($B287),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O287,V287-X287-Y287)*VLOOKUP(MONTH($B287),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B287),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B287),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B288","v":"2019-11-25"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N288)*VLOOKUP(MONTH($B288),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O288,R288-T288-U288)*VLOOKUP(MONTH($B288),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N288)*VLOOKUP(MONTH($B288),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O288,V288-X288-Y288)*VLOOKUP(MONTH($B288),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B288),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B288),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B289","v":"2019-11-26"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N289)*VLOOKUP(MONTH($B289),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O289,R289-T289-U289)*VLOOKUP(MONTH($B289),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N289)*VLOOKUP(MONTH($B289),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O289,V289-X289-Y289)*VLOOKUP(MONTH($B289),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B289),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B289),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B290","v":"2019-11-27"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N290)*VLOOKUP(MONTH($B290),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O290,R290-T290-U290)*VLOOKUP(MONTH($B290),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N290)*VLOOKUP(MONTH($B290),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O290,V290-X290-Y290)*VLOOKUP(MONTH($B290),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",{"$f":"SUM(T290,AC290,X290,AD290)","v":0},"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B290),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B290),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B291","v":"2019-11-28"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N291)*VLOOKUP(MONTH($B291),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O291,R291-T291-U291)*VLOOKUP(MONTH($B291),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N291)*VLOOKUP(MONTH($B291),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O291,V291-X291-Y291)*VLOOKUP(MONTH($B291),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B291),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B291),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B292","v":"2019-11-29"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N292)*VLOOKUP(MONTH($B292),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O292,R292-T292-U292)*VLOOKUP(MONTH($B292),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N292)*VLOOKUP(MONTH($B292),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O292,V292-X292-Y292)*VLOOKUP(MONTH($B292),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B292),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B292),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[11,{"$f":"'Actual Accting'!B293","v":"2019-11-30"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"(N293)*VLOOKUP(MONTH($B293),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O293,R293-T293-U293)*VLOOKUP(MONTH($B293),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"(N293)*VLOOKUP(MONTH($B293),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN($O293,V293-X293-Y293)*VLOOKUP(MONTH($B293),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-",{"$f":"VLOOKUP(MONTH($B293),LT!$A$27:$W$35,18)+VLOOKUP(MONTH($B293),LT!$A$27:$W$35,19)/(1-LT!$H$80)","v":90.575466935890944},"-",null,"-","-"]
[]
[null,"Monthly Totals"]
[3,"March","-","-",{"$f":"SUMIFS(E$19:E$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(F$19:F$293,$A$19:$A$293,$A296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,0,0,1539.7829379101465,0,null,{"$f":"SUMIFS(AS$19:AS$293,$A$19:$A$293,$A296)","v":0},0]
[4,"April","-","-",{"$f":"SUMIFS(E$19:E$293,$A$19:$A$293,$A297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,0,0,2717.2640080767274,0,null,0,0]
[5,"May","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,2807.8394750126217,0,null,0,0]
[6,"June","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,0,0,2717.2640080767274,0,null,0,0]
[7,"July","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,{"$f":"SUMIFS(AN$19:AN$293,$A$19:$A$293,$A300)","v":0},0,2807.8394750126181,0,null,0,0]
[8,"August","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,2807.8394750126217,0,null,0,0]
[9,"September","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,0,0,2717.2640080767305,0,null,0,0]
[10,"October","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,2807.8394750126217,0,null,0,0]
[11,"November","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(R$19:R$293,$A$19:$A$293,$A304)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14,0,0,2717.2640080767274,0,null,0,0]
[]
[null,"Total",null,null,{"$f":"SUM(E296:E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",{"$f":"SUM(AN296:AN304)","v":0},{"$f":"SUM(AO296:AO304)","v":0},"-","-",null,{"$f":"SUM(AS296:AS304)","v":0},{"$f":"SUM(AT296:AT304)","v":0}]
[null,"Total (acre-feet)",null,null,{"$f":"E306*1.9835","v":0},{"$f":"F306*1.9835","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$f":"Z306*1.9835","v":0},{"$f":"AA306*1.9835","v":0},0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-","-",null,0,0]
[]
[null,"Pale yellow highlight indicates data entry needed (typically a measured value).  Blue represents estimated deliveries."]

{"sheet":"Actual Accting","index":2,"n_rows":309,"n_cols":45,"rows_kept":309,"cut":false,"hidden":false,"merged":[[13,38,13,40],[14,7,14,9],[11,13,11,16],[12,7,12,9],[11,33,11,40],[11,7,11,10],[11,25,11,32],[11,17,11,24],[12,17,12,20],[12,21,12,24],[12,38,12,40],[11,0,16,0],[11,1,16,1],[11,2,16,2],[11,4,15,4],[11,6,15,6],[11,5,15,5],[11,3,16,3]]}
[null,"Month-Year","Colorado Springs Utilities Pilot Project",null,null,"Reduced so as not to exceed monthly CU limit"]
[null,"2019-03-01",null,null,null,"Set to zero due to attainment of monthly CU limit"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Month","Day","River Call","Location \nof\nCall","Measured River Headgate Diversions","Fry-Ark Project Water and Recharge","Direct Flow Diversions","Direct Flow Rights",null,null,null,null,null,"Deliveries from Fallowed Shares",null,null,null,"Augmentation Station Deliveries",null,null,null,null,null,null,null,"Return Flow Replacements",null,null,null,null,null,null,null,"CU Credit from IWSA",null,null,null,null,null,null,null,"Aug Sta"]
[null,null,null,null,null,"Fry-Ark",null,"Priority Date",null,null,null,"Winter",null,null,"Maximum","Tailwater",null,"Timpas Creek Aug Station Deliveries",null,null,null,"Crooked Arroyo Aug Station Deliveries",null,null,null,"Transit Loss to","Transit Loss to",null,"Net","Net Crooked","Calc'd Water","Actual","Water for","Transit Loss to","Transit Loss to","Net","Net","Net Total","CU Credit Available",null,null,"Timpas Cr"]
[null,null,null,null,null,"Water",null,"4/10/1875","12/3/1884","11/14/1887","Total","Water (WW)","Total",null,"CU Portion","Return Flow","Deep Perc","Total Measured","CU Portion","Tailwater RF","Deep Perc","Total Measured","CU Portion","Tailwater RF","Deep Perc","Confl Ark R &","Confl Ark R &","CU Delivery","Timpas Crk","Arroyo","to be Used","Water Used","Return Flow","Confl Ark R &","Confl Ark R &","CU Water","CU Water","CU ","to CSU",null,null,"Delivery"]
[null,null,null,null,"Measured",null,"Measured","Diversion Rate",null,null,"Native","HG","CSU PP","FHG","of ","Portion of","Portion of","Timpas Creek","of ","Portion of","RF Portion","Crooked Arroyo","of ","Portion of","RF Portion","Timpas Creek","Crooked Arroyo","for Deep Perc","Deep Perc","Deep Perc","for RF","for RF","Replacement","Timpas Creek","Crooked Arroyo","at Timpas Crk","at Crooked Arroyo","to Arkansas","%CU","Timpas","Crooked","Reallocated"]
[null,null,"River Call",null,"Diversions",null,"Diversions",22,226,97,"Ditch","Delivery","Diversion","Deliveries","Delivery","Delivery","Delivery","Aug Stn Delivery","Delivery","Delivery","of Delivery","Aug Stn Delivery","Delivery","Delivery","of Delivery","Dp Perc Water","Dp Perc Water","Transit Loss","Credit to Ark R","Credit to Ark R","Replacement","Replacement","Balance","CU Water","CU Water","Aug Station","Aug Station","River","Delivery","Creek","Arroyo","to Tailwater"]
[null,null,null,null,"cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","cfs","%","cfs","cfs","cfs",null,"Actual","Target"]
[null,-1,-2,{"$f":"C18-1","v":-3},{"$f":"D18-1","v":-4},-5,-6,-7,-8,-9,-10,-11,{"$f":"L18-0.5","v":-11.5},{"$f":"L18-1","v":-12},-13,-14,-15,-28,-29,-30,-31,-32,-33,-34,-35,-36,-37,-38,-39,-40,-41,-42,-43,-44,-45,-46,-47,-48,-49,-50,-51,{"$f":"AO18-1","v":-52},null,"Exchange","Exchange"]
[{"$f":"MONTH(B19)","v":3},"2019-03-01","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"MONTH(B20)","v":3},{"$f":"B19+1","v":"2019-03-02"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-03","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-04","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-05","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-06","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-07","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-08","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-09","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-10","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-11","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-12","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-13","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-14","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,"2019-03-15",null,null,{"$f":"'Timp Creek'!C33","v":0},{"$f":"'Timp Creek'!E33+'Timp Creek'!F33","v":0},{"$f":"E33-F33-L33","v":0},{"$f":"IF(G33<22,G33,22)","v":0},{"$f":"IF(AND(G33>22,G33<=248),G33-22,IF(G33>248,226,0))","v":0},{"$f":"IF(AND(G33>248,G33<=345),G33-248,IF(G33>345,97,0))","v":0},{"$f":"H33+I33+J33","v":0},{"$f":"'Timp Creek'!D33","v":0},{"$f":"(K33+L33)*LT!$G$7/LT!$A$7","v":0},{"$f":"R33+V33","v":0},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,14)","v":0},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,15)","v":0},{"$f":"$N33*VLOOKUP(MONTH($B33),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E33=0,0,(IF(AQ33=\"YES\",IF('Planning-All Farms'!R33>'Planning-All Farms'!N33,'Planning-All Farms'!N33,'Planning-All Farms'!R33),'Planning-All Farms'!R33)))*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN(O33,R33-T33-U33)","v":0},{"$f":"IF(R33>0,MIN(P33,R33),\"0\")+AP33","v":0},{"$f":"IF(R33-T33-$N33*(VLOOKUP(MONTH($B33),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2)<0,R33-T33,$N33*(VLOOKUP(MONTH($B33),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E33=0,0,ROUND(IF(AQ33=\"YES\",IF('Planning-All Farms'!V33>'Planning-All Farms'!N33,'Planning-All Farms'!N33,'Planning-All Farms'!V33),'Planning-All Farms'!R33),2))*VLOOKUP(MONTH($B33),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN(V33-X33,O33-S33)","v":0},{"$f":"IF(P33-T33>V33,V33,IF(P33-T33>0,P33-T33,0))","v":0},{"$f":"V33-W33-X33","v":0},{"$f":"U33*LT!$H$79","v":0},{"$f":"Y33*LT!$H$80","v":0},{"$f":"SUM(Z33:AA33)","v":0},{"$f":"U33","v":0},{"$f":"Y33","v":0},{"$f":"P33+Q33","v":0},{"$f":"SUM(T33,AC33,X33,AD33)","v":0},{"$f":"AF33+AB33-AE33","v":0},{"$f":"LT!$H$79*(S33-Z33)","v":0},{"$f":"LT!$H$80*(W33-AA33)","v":0},{"$f":"S33-AH33-Z33","v":0},{"$f":"W33-AI33-AA33","v":0},{"$f":"AJ33+AK33","v":0},1,{"$f":"AJ33*AM33","v":0},{"$f":"AK33*AM33","v":0},null,"NO"]
[3,"2019-03-16",null,null,{"$f":"'Timp Creek'!C34","v":0},{"$f":"'Timp Creek'!E34+'Timp Creek'!F34","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D34","v":0},{"$f":"(K34+L34)*LT!$G$7/LT!$A$7","v":0},{"$f":"R34+V34","v":0},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,14)","v":0},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,15)","v":0},{"$f":"$N34*VLOOKUP(MONTH($B34),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E34=0,0,(IF(AQ34=\"YES\",IF('Planning-All Farms'!R34>'Planning-All Farms'!N34,'Planning-All Farms'!N34,'Planning-All Farms'!R34),'Planning-All Farms'!R34)))*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN(O34,R34-T34-U34)","v":0},0,{"$f":"IF(R34-T34-$N34*(VLOOKUP(MONTH($B34),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2)<0,R34-T34,$N34*(VLOOKUP(MONTH($B34),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E34=0,0,ROUND(IF(AQ34=\"YES\",IF('Planning-All Farms'!V34>'Planning-All Farms'!N34,'Planning-All Farms'!N34,'Planning-All Farms'!V34),'Planning-All Farms'!R34),2))*VLOOKUP(MONTH($B34),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN(V34-X34,O34-S34)","v":0},0,{"$f":"V34-W34-X34","v":0},{"$f":"U34*LT!$H$79","v":0},{"$f":"Y34*LT!$H$80","v":0},0,0,{"$f":"Y34","v":0},0,{"$f":"SUM(T34,AC34,X34,AD34)","v":0},0,{"$f":"LT!$H$79*(S34-Z34)","v":0},{"$f":"LT!$H$80*(W34-AA34)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-17",null,null,{"$f":"'Timp Creek'!C35","v":0},{"$f":"'Timp Creek'!E35+'Timp Creek'!F35","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D35","v":0},{"$f":"(K35+L35)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,14)","v":0},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,15)","v":0},{"$f":"$N35*VLOOKUP(MONTH($B35),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E35=0,0,(IF(AQ35=\"YES\",IF('Planning-All Farms'!R35>'Planning-All Farms'!N35,'Planning-All Farms'!N35,'Planning-All Farms'!R35),'Planning-All Farms'!R35)))*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R35-T35-$N35*(VLOOKUP(MONTH($B35),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2)<0,R35-T35,$N35*(VLOOKUP(MONTH($B35),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E35=0,0,ROUND(IF(AQ35=\"YES\",IF('Planning-All Farms'!V35>'Planning-All Farms'!N35,'Planning-All Farms'!N35,'Planning-All Farms'!V35),'Planning-All Farms'!R35),2))*VLOOKUP(MONTH($B35),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U35*LT!$H$79","v":0},{"$f":"Y35*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T35,AC35,X35,AD35)","v":0},0,{"$f":"LT!$H$79*(S35-Z35)","v":0},{"$f":"LT!$H$80*(W35-AA35)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-18",null,null,{"$f":"'Timp Creek'!C36","v":0},{"$f":"'Timp Creek'!E36+'Timp Creek'!F36","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D36","v":0},{"$f":"(K36+L36)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,14)","v":0},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,15)","v":0},{"$f":"$N36*VLOOKUP(MONTH($B36),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E36=0,0,(IF(AQ36=\"YES\",IF('Planning-All Farms'!R36>'Planning-All Farms'!N36,'Planning-All Farms'!N36,'Planning-All Farms'!R36),'Planning-All Farms'!R36)))*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R36-T36-$N36*(VLOOKUP(MONTH($B36),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2)<0,R36-T36,$N36*(VLOOKUP(MONTH($B36),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E36=0,0,ROUND(IF(AQ36=\"YES\",IF('Planning-All Farms'!V36>'Planning-All Farms'!N36,'Planning-All Farms'!N36,'Planning-All Farms'!V36),'Planning-All Farms'!R36),2))*VLOOKUP(MONTH($B36),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U36*LT!$H$79","v":0},{"$f":"Y36*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S36-Z36)","v":0},{"$f":"LT!$H$80*(W36-AA36)","v":0},0,0,0,1,{"$f":"AJ36*AM36","v":0},0,null,"NO"]
[3,"2019-03-19",null,null,{"$f":"'Timp Creek'!C37","v":0},{"$f":"'Timp Creek'!E37+'Timp Creek'!F37","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D37","v":0},{"$f":"(K37+L37)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,14)","v":0},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,15)","v":0},{"$f":"$N37*VLOOKUP(MONTH($B37),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E37=0,0,(IF(AQ37=\"YES\",IF('Planning-All Farms'!R37>'Planning-All Farms'!N37,'Planning-All Farms'!N37,'Planning-All Farms'!R37),'Planning-All Farms'!R37)))*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R37-T37-$N37*(VLOOKUP(MONTH($B37),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2)<0,R37-T37,$N37*(VLOOKUP(MONTH($B37),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E37=0,0,ROUND(IF(AQ37=\"YES\",IF('Planning-All Farms'!V37>'Planning-All Farms'!N37,'Planning-All Farms'!N37,'Planning-All Farms'!V37),'Planning-All Farms'!R37),2))*VLOOKUP(MONTH($B37),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U37*LT!$H$79","v":0},{"$f":"Y37*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S37-Z37)","v":0},{"$f":"LT!$H$80*(W37-AA37)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-20",null,null,{"$f":"'Timp Creek'!C38","v":0},{"$f":"'Timp Creek'!E38+'Timp Creek'!F38","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D38","v":0},{"$f":"(K38+L38)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,14)","v":0},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,15)","v":0},{"$f":"$N38*VLOOKUP(MONTH($B38),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E38=0,0,(IF(AQ38=\"YES\",IF('Planning-All Farms'!R38>'Planning-All Farms'!N38,'Planning-All Farms'!N38,'Planning-All Farms'!R38),'Planning-All Farms'!R38)))*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R38-T38-$N38*(VLOOKUP(MONTH($B38),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2)<0,R38-T38,$N38*(VLOOKUP(MONTH($B38),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E38=0,0,ROUND(IF(AQ38=\"YES\",IF('Planning-All Farms'!V38>'Planning-All Farms'!N38,'Planning-All Farms'!N38,'Planning-All Farms'!V38),'Planning-All Farms'!R38),2))*VLOOKUP(MONTH($B38),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U38*LT!$H$79","v":0},{"$f":"Y38*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S38-Z38)","v":0},{"$f":"LT!$H$80*(W38-AA38)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-21",null,null,{"$f":"'Timp Creek'!C39","v":0},{"$f":"'Timp Creek'!E39+'Timp Creek'!F39","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D39","v":0},{"$f":"(K39+L39)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,14)","v":0},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,15)","v":0},{"$f":"$N39*VLOOKUP(MONTH($B39),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E39=0,0,(IF(AQ39=\"YES\",IF('Planning-All Farms'!R39>'Planning-All Farms'!N39,'Planning-All Farms'!N39,'Planning-All Farms'!R39),'Planning-All Farms'!R39)))*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R39-T39-$N39*(VLOOKUP(MONTH($B39),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2)<0,R39-T39,$N39*(VLOOKUP(MONTH($B39),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E39=0,0,ROUND(IF(AQ39=\"YES\",IF('Planning-All Farms'!V39>'Planning-All Farms'!N39,'Planning-All Farms'!N39,'Planning-All Farms'!V39),'Planning-All Farms'!R39),2))*VLOOKUP(MONTH($B39),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U39*LT!$H$79","v":0},{"$f":"Y39*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S39-Z39)","v":0},{"$f":"LT!$H$80*(W39-AA39)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-22",null,null,{"$f":"'Timp Creek'!C40","v":0},{"$f":"'Timp Creek'!E40+'Timp Creek'!F40","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D40","v":0},{"$f":"(K40+L40)*LT!$G$7/LT!$A$7","v":0},{"$f":"R40+V40","v":0},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,14)","v":0},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,15)","v":0},{"$f":"$N40*VLOOKUP(MONTH($B40),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E40=0,0,(IF(AQ40=\"YES\",IF('Planning-All Farms'!R40>'Planning-All Farms'!N40,'Planning-All Farms'!N40,'Planning-All Farms'!R40),'Planning-All Farms'!R40)))*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R40-T40-$N40*(VLOOKUP(MONTH($B40),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2)<0,R40-T40,$N40*(VLOOKUP(MONTH($B40),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E40=0,0,ROUND(IF(AQ40=\"YES\",IF('Planning-All Farms'!V40>'Planning-All Farms'!N40,'Planning-All Farms'!N40,'Planning-All Farms'!V40),'Planning-All Farms'!R40),2))*VLOOKUP(MONTH($B40),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U40*LT!$H$79","v":0},{"$f":"Y40*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S40-Z40)","v":0},{"$f":"LT!$H$80*(W40-AA40)","v":0},{"$f":"S40-AH40-Z40","v":0},0,0,1,0,0,null,"NO"]
[3,"2019-03-23",null,null,{"$f":"'Timp Creek'!C41","v":0},{"$f":"'Timp Creek'!E41+'Timp Creek'!F41","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D41","v":0},{"$f":"(K41+L41)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,14)","v":0},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,15)","v":0},{"$f":"$N41*VLOOKUP(MONTH($B41),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E41=0,0,(IF(AQ41=\"YES\",IF('Planning-All Farms'!R41>'Planning-All Farms'!N41,'Planning-All Farms'!N41,'Planning-All Farms'!R41),'Planning-All Farms'!R41)))*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R41-T41-$N41*(VLOOKUP(MONTH($B41),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2)<0,R41-T41,$N41*(VLOOKUP(MONTH($B41),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E41=0,0,ROUND(IF(AQ41=\"YES\",IF('Planning-All Farms'!V41>'Planning-All Farms'!N41,'Planning-All Farms'!N41,'Planning-All Farms'!V41),'Planning-All Farms'!R41),2))*VLOOKUP(MONTH($B41),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U41*LT!$H$79","v":0},{"$f":"Y41*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S41-Z41)","v":0},{"$f":"LT!$H$80*(W41-AA41)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-24",null,null,{"$f":"'Timp Creek'!C42","v":0},{"$f":"'Timp Creek'!E42+'Timp Creek'!F42","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D42","v":0},{"$f":"(K42+L42)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,14)","v":0},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,15)","v":0},{"$f":"$N42*VLOOKUP(MONTH($B42),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E42=0,0,(IF(AQ42=\"YES\",IF('Planning-All Farms'!R42>'Planning-All Farms'!N42,'Planning-All Farms'!N42,'Planning-All Farms'!R42),'Planning-All Farms'!R42)))*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R42-T42-$N42*(VLOOKUP(MONTH($B42),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2)<0,R42-T42,$N42*(VLOOKUP(MONTH($B42),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E42=0,0,ROUND(IF(AQ42=\"YES\",IF('Planning-All Farms'!V42>'Planning-All Farms'!N42,'Planning-All Farms'!N42,'Planning-All Farms'!V42),'Planning-All Farms'!R42),2))*VLOOKUP(MONTH($B42),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U42*LT!$H$79","v":0},{"$f":"Y42*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S42-Z42)","v":0},{"$f":"LT!$H$80*(W42-AA42)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-25",null,null,{"$f":"'Timp Creek'!C43","v":0},{"$f":"'Timp Creek'!E43+'Timp Creek'!F43","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D43","v":0},{"$f":"(K43+L43)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,14)","v":0},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,15)","v":0},{"$f":"$N43*VLOOKUP(MONTH($B43),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E43=0,0,(IF(AQ43=\"YES\",IF('Planning-All Farms'!R43>'Planning-All Farms'!N43,'Planning-All Farms'!N43,'Planning-All Farms'!R43),'Planning-All Farms'!R43)))*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R43-T43-$N43*(VLOOKUP(MONTH($B43),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2)<0,R43-T43,$N43*(VLOOKUP(MONTH($B43),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E43=0,0,ROUND(IF(AQ43=\"YES\",IF('Planning-All Farms'!V43>'Planning-All Farms'!N43,'Planning-All Farms'!N43,'Planning-All Farms'!V43),'Planning-All Farms'!R43),2))*VLOOKUP(MONTH($B43),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U43*LT!$H$79","v":0},{"$f":"Y43*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S43-Z43)","v":0},{"$f":"LT!$H$80*(W43-AA43)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-26",null,null,{"$f":"'Timp Creek'!C44","v":0},{"$f":"'Timp Creek'!E44+'Timp Creek'!F44","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D44","v":0},{"$f":"(K44+L44)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,14)","v":0},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,15)","v":0},{"$f":"$N44*VLOOKUP(MONTH($B44),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E44=0,0,(IF(AQ44=\"YES\",IF('Planning-All Farms'!R44>'Planning-All Farms'!N44,'Planning-All Farms'!N44,'Planning-All Farms'!R44),'Planning-All Farms'!R44)))*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R44-T44-$N44*(VLOOKUP(MONTH($B44),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2)<0,R44-T44,$N44*(VLOOKUP(MONTH($B44),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E44=0,0,ROUND(IF(AQ44=\"YES\",IF('Planning-All Farms'!V44>'Planning-All Farms'!N44,'Planning-All Farms'!N44,'Planning-All Farms'!V44),'Planning-All Farms'!R44),2))*VLOOKUP(MONTH($B44),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U44*LT!$H$79","v":0},{"$f":"Y44*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S44-Z44)","v":0},{"$f":"LT!$H$80*(W44-AA44)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-27",null,null,{"$f":"'Timp Creek'!C45","v":0},{"$f":"'Timp Creek'!E45+'Timp Creek'!F45","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D45","v":0},{"$f":"(K45+L45)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,14)","v":0},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,15)","v":0},{"$f":"$N45*VLOOKUP(MONTH($B45),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E45=0,0,(IF(AQ45=\"YES\",IF('Planning-All Farms'!R45>'Planning-All Farms'!N45,'Planning-All Farms'!N45,'Planning-All Farms'!R45),'Planning-All Farms'!R45)))*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R45-T45-$N45*(VLOOKUP(MONTH($B45),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2)<0,R45-T45,$N45*(VLOOKUP(MONTH($B45),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E45=0,0,ROUND(IF(AQ45=\"YES\",IF('Planning-All Farms'!V45>'Planning-All Farms'!N45,'Planning-All Farms'!N45,'Planning-All Farms'!V45),'Planning-All Farms'!R45),2))*VLOOKUP(MONTH($B45),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U45*LT!$H$79","v":0},{"$f":"Y45*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S45-Z45)","v":0},{"$f":"LT!$H$80*(W45-AA45)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-28",null,null,{"$f":"'Timp Creek'!C46","v":0},{"$f":"'Timp Creek'!E46+'Timp Creek'!F46","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D46","v":0},{"$f":"(K46+L46)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,14)","v":0},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,15)","v":0},{"$f":"$N46*VLOOKUP(MONTH($B46),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E46=0,0,(IF(AQ46=\"YES\",IF('Planning-All Farms'!R46>'Planning-All Farms'!N46,'Planning-All Farms'!N46,'Planning-All Farms'!R46),'Planning-All Farms'!R46)))*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R46-T46-$N46*(VLOOKUP(MONTH($B46),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2)<0,R46-T46,$N46*(VLOOKUP(MONTH($B46),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E46=0,0,ROUND(IF(AQ46=\"YES\",IF('Planning-All Farms'!V46>'Planning-All Farms'!N46,'Planning-All Farms'!N46,'Planning-All Farms'!V46),'Planning-All Farms'!R46),2))*VLOOKUP(MONTH($B46),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U46*LT!$H$79","v":0},{"$f":"Y46*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S46-Z46)","v":0},{"$f":"LT!$H$80*(W46-AA46)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-29",null,null,{"$f":"'Timp Creek'!C47","v":0},{"$f":"'Timp Creek'!E47+'Timp Creek'!F47","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D47","v":0},{"$f":"(K47+L47)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,14)","v":0},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,15)","v":0},{"$f":"$N47*VLOOKUP(MONTH($B47),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E47=0,0,(IF(AQ47=\"YES\",IF('Planning-All Farms'!R47>'Planning-All Farms'!N47,'Planning-All Farms'!N47,'Planning-All Farms'!R47),'Planning-All Farms'!R47)))*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R47-T47-$N47*(VLOOKUP(MONTH($B47),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2)<0,R47-T47,$N47*(VLOOKUP(MONTH($B47),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E47=0,0,ROUND(IF(AQ47=\"YES\",IF('Planning-All Farms'!V47>'Planning-All Farms'!N47,'Planning-All Farms'!N47,'Planning-All Farms'!V47),'Planning-All Farms'!R47),2))*VLOOKUP(MONTH($B47),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U47*LT!$H$79","v":0},{"$f":"Y47*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S47-Z47)","v":0},{"$f":"LT!$H$80*(W47-AA47)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-30",null,null,{"$f":"'Timp Creek'!C48","v":0},{"$f":"'Timp Creek'!E48+'Timp Creek'!F48","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D48","v":0},{"$f":"(K48+L48)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,14)","v":0},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,15)","v":0},{"$f":"$N48*VLOOKUP(MONTH($B48),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E48=0,0,(IF(AQ48=\"YES\",IF('Planning-All Farms'!R48>'Planning-All Farms'!N48,'Planning-All Farms'!N48,'Planning-All Farms'!R48),'Planning-All Farms'!R48)))*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R48-T48-$N48*(VLOOKUP(MONTH($B48),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2)<0,R48-T48,$N48*(VLOOKUP(MONTH($B48),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E48=0,0,ROUND(IF(AQ48=\"YES\",IF('Planning-All Farms'!V48>'Planning-All Farms'!N48,'Planning-All Farms'!N48,'Planning-All Farms'!V48),'Planning-All Farms'!R48),2))*VLOOKUP(MONTH($B48),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U48*LT!$H$79","v":0},{"$f":"Y48*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S48-Z48)","v":0},{"$f":"LT!$H$80*(W48-AA48)","v":0},0,0,0,1,0,0,null,"NO"]
[3,"2019-03-31",null,null,{"$f":"'Timp Creek'!C49","v":0},{"$f":"'Timp Creek'!E49+'Timp Creek'!F49","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D49","v":0},{"$f":"(K49+L49)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,14)","v":0},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,15)","v":0},{"$f":"$N49*VLOOKUP(MONTH($B49),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E49=0,0,(IF(AQ49=\"YES\",IF('Planning-All Farms'!R49>'Planning-All Farms'!N49,'Planning-All Farms'!N49,'Planning-All Farms'!R49),'Planning-All Farms'!R49)))*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R49-T49-$N49*(VLOOKUP(MONTH($B49),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2)<0,R49-T49,$N49*(VLOOKUP(MONTH($B49),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E49=0,0,ROUND(IF(AQ49=\"YES\",IF('Planning-All Farms'!V49>'Planning-All Farms'!N49,'Planning-All Farms'!N49,'Planning-All Farms'!V49),'Planning-All Farms'!R49),2))*VLOOKUP(MONTH($B49),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U49*LT!$H$79","v":0},{"$f":"Y49*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S49-Z49)","v":0},{"$f":"LT!$H$80*(W49-AA49)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-01",null,null,{"$f":"'Timp Creek'!C50","v":0},{"$f":"'Timp Creek'!E50+'Timp Creek'!F50","v":0},{"$f":"E50-F50-L50","v":0},{"$f":"IF(G50<22,G50,22)","v":0},{"$f":"IF(AND(G50>22,G50<=248),G50-22,IF(G50>248,226,0))","v":0},{"$f":"IF(AND(G50>248,G50<=345),G50-248,IF(G50>345,97,0))","v":0},{"$f":"H50+I50+J50","v":0},{"$f":"'Timp Creek'!D50","v":0},{"$f":"(K50+L50)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,14)","v":0},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,15)","v":0},{"$f":"$N50*VLOOKUP(MONTH($B50),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E50=0,0,(IF(AQ50=\"YES\",IF('Planning-All Farms'!R50>'Planning-All Farms'!N50,'Planning-All Farms'!N50,'Planning-All Farms'!R50),'Planning-All Farms'!R50)))*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R50-T50-$N50*(VLOOKUP(MONTH($B50),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2)<0,R50-T50,$N50*(VLOOKUP(MONTH($B50),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E50=0,0,ROUND(IF(AQ50=\"YES\",IF('Planning-All Farms'!V50>'Planning-All Farms'!N50,'Planning-All Farms'!N50,'Planning-All Farms'!V50),'Planning-All Farms'!R50),2))*VLOOKUP(MONTH($B50),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U50*LT!$H$79","v":0},{"$f":"Y50*LT!$H$80","v":0},{"$f":"SUM(Z50:AA50)","v":0},{"$f":"U50","v":0},{"$f":"Y50","v":0},0,0,{"$f":"AF50+AB50-AE50","v":0},{"$f":"LT!$H$79*(S50-Z50)","v":0},{"$f":"LT!$H$80*(W50-AA50)","v":0},{"$f":"S50-AH50-Z50","v":0},{"$f":"W50-AI50-AA50","v":0},{"$f":"AJ50+AK50","v":0},1,0,0,null,"NO"]
[4,"2019-04-02",null,null,{"$f":"'Timp Creek'!C51","v":0},{"$f":"'Timp Creek'!E51+'Timp Creek'!F51","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D51","v":0},{"$f":"(K51+L51)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,14)","v":0},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,15)","v":0},{"$f":"$N51*VLOOKUP(MONTH($B51),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E51=0,0,(IF(AQ51=\"YES\",IF('Planning-All Farms'!R51>'Planning-All Farms'!N51,'Planning-All Farms'!N51,'Planning-All Farms'!R51),'Planning-All Farms'!R51)))*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R51-T51-$N51*(VLOOKUP(MONTH($B51),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2)<0,R51-T51,$N51*(VLOOKUP(MONTH($B51),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E51=0,0,ROUND(IF(AQ51=\"YES\",IF('Planning-All Farms'!V51>'Planning-All Farms'!N51,'Planning-All Farms'!N51,'Planning-All Farms'!V51),'Planning-All Farms'!R51),2))*VLOOKUP(MONTH($B51),LT!$A$50:$C$58,3)","v":0},0,0,{"$f":"V51-W51-X51","v":0},{"$f":"U51*LT!$H$79","v":0},{"$f":"Y51*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S51-Z51)","v":0},{"$f":"LT!$H$80*(W51-AA51)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-03",null,null,{"$f":"'Timp Creek'!C52","v":0},{"$f":"'Timp Creek'!E52+'Timp Creek'!F52","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D52","v":0},{"$f":"(K52+L52)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,14)","v":0},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,15)","v":0},{"$f":"$N52*VLOOKUP(MONTH($B52),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E52=0,0,(IF(AQ52=\"YES\",IF('Planning-All Farms'!R52>'Planning-All Farms'!N52,'Planning-All Farms'!N52,'Planning-All Farms'!R52),'Planning-All Farms'!R52)))*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R52-T52-$N52*(VLOOKUP(MONTH($B52),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2)<0,R52-T52,$N52*(VLOOKUP(MONTH($B52),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E52=0,0,ROUND(IF(AQ52=\"YES\",IF('Planning-All Farms'!V52>'Planning-All Farms'!N52,'Planning-All Farms'!N52,'Planning-All Farms'!V52),'Planning-All Farms'!R52),2))*VLOOKUP(MONTH($B52),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U52*LT!$H$79","v":0},{"$f":"Y52*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S52-Z52)","v":0},{"$f":"LT!$H$80*(W52-AA52)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-04",null,null,{"$f":"'Timp Creek'!C53","v":0},{"$f":"'Timp Creek'!E53+'Timp Creek'!F53","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D53","v":0},{"$f":"(K53+L53)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,14)","v":0},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,15)","v":0},{"$f":"$N53*VLOOKUP(MONTH($B53),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E53=0,0,(IF(AQ53=\"YES\",IF('Planning-All Farms'!R53>'Planning-All Farms'!N53,'Planning-All Farms'!N53,'Planning-All Farms'!R53),'Planning-All Farms'!R53)))*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R53-T53-$N53*(VLOOKUP(MONTH($B53),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2)<0,R53-T53,$N53*(VLOOKUP(MONTH($B53),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E53=0,0,ROUND(IF(AQ53=\"YES\",IF('Planning-All Farms'!V53>'Planning-All Farms'!N53,'Planning-All Farms'!N53,'Planning-All Farms'!V53),'Planning-All Farms'!R53),2))*VLOOKUP(MONTH($B53),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U53*LT!$H$79","v":0},{"$f":"Y53*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S53-Z53)","v":0},{"$f":"LT!$H$80*(W53-AA53)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-05",null,null,{"$f":"'Timp Creek'!C54","v":0},{"$f":"'Timp Creek'!E54+'Timp Creek'!F54","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D54","v":0},{"$f":"(K54+L54)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,14)","v":0},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,15)","v":0},{"$f":"$N54*VLOOKUP(MONTH($B54),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E54=0,0,(IF(AQ54=\"YES\",IF('Planning-All Farms'!R54>'Planning-All Farms'!N54,'Planning-All Farms'!N54,'Planning-All Farms'!R54),'Planning-All Farms'!R54)))*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R54-T54-$N54*(VLOOKUP(MONTH($B54),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2)<0,R54-T54,$N54*(VLOOKUP(MONTH($B54),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E54=0,0,ROUND(IF(AQ54=\"YES\",IF('Planning-All Farms'!V54>'Planning-All Farms'!N54,'Planning-All Farms'!N54,'Planning-All Farms'!V54),'Planning-All Farms'!R54),2))*VLOOKUP(MONTH($B54),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U54*LT!$H$79","v":0},{"$f":"Y54*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S54-Z54)","v":0},{"$f":"LT!$H$80*(W54-AA54)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-06",null,null,{"$f":"'Timp Creek'!C55","v":0},{"$f":"'Timp Creek'!E55+'Timp Creek'!F55","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D55","v":0},{"$f":"(K55+L55)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,14)","v":0},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,15)","v":0},{"$f":"$N55*VLOOKUP(MONTH($B55),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E55=0,0,(IF(AQ55=\"YES\",IF('Planning-All Farms'!R55>'Planning-All Farms'!N55,'Planning-All Farms'!N55,'Planning-All Farms'!R55),'Planning-All Farms'!R55)))*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R55-T55-$N55*(VLOOKUP(MONTH($B55),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2)<0,R55-T55,$N55*(VLOOKUP(MONTH($B55),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E55=0,0,ROUND(IF(AQ55=\"YES\",IF('Planning-All Farms'!V55>'Planning-All Farms'!N55,'Planning-All Farms'!N55,'Planning-All Farms'!V55),'Planning-All Farms'!R55),2))*VLOOKUP(MONTH($B55),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U55*LT!$H$79","v":0},{"$f":"Y55*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S55-Z55)","v":0},{"$f":"LT!$H$80*(W55-AA55)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-07",null,null,{"$f":"'Timp Creek'!C56","v":0},{"$f":"'Timp Creek'!E56+'Timp Creek'!F56","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D56","v":0},{"$f":"(K56+L56)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,14)","v":0},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,15)","v":0},{"$f":"$N56*VLOOKUP(MONTH($B56),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E56=0,0,(IF(AQ56=\"YES\",IF('Planning-All Farms'!R56>'Planning-All Farms'!N56,'Planning-All Farms'!N56,'Planning-All Farms'!R56),'Planning-All Farms'!R56)))*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R56-T56-$N56*(VLOOKUP(MONTH($B56),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2)<0,R56-T56,$N56*(VLOOKUP(MONTH($B56),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E56=0,0,ROUND(IF(AQ56=\"YES\",IF('Planning-All Farms'!V56>'Planning-All Farms'!N56,'Planning-All Farms'!N56,'Planning-All Farms'!V56),'Planning-All Farms'!R56),2))*VLOOKUP(MONTH($B56),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U56*LT!$H$79","v":0},{"$f":"Y56*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S56-Z56)","v":0},{"$f":"LT!$H$80*(W56-AA56)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-08",null,null,{"$f":"'Timp Creek'!C57","v":0},{"$f":"'Timp Creek'!E57+'Timp Creek'!F57","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D57","v":0},{"$f":"(K57+L57)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,14)","v":0},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,15)","v":0},{"$f":"$N57*VLOOKUP(MONTH($B57),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E57=0,0,(IF(AQ57=\"YES\",IF('Planning-All Farms'!R57>'Planning-All Farms'!N57,'Planning-All Farms'!N57,'Planning-All Farms'!R57),'Planning-All Farms'!R57)))*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R57-T57-$N57*(VLOOKUP(MONTH($B57),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2)<0,R57-T57,$N57*(VLOOKUP(MONTH($B57),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E57=0,0,ROUND(IF(AQ57=\"YES\",IF('Planning-All Farms'!V57>'Planning-All Farms'!N57,'Planning-All Farms'!N57,'Planning-All Farms'!V57),'Planning-All Farms'!R57),2))*VLOOKUP(MONTH($B57),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U57*LT!$H$79","v":0},{"$f":"Y57*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S57-Z57)","v":0},{"$f":"LT!$H$80*(W57-AA57)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-09",null,null,{"$f":"'Timp Creek'!C58","v":0},{"$f":"'Timp Creek'!E58+'Timp Creek'!F58","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D58","v":0},{"$f":"(K58+L58)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,14)","v":0},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,15)","v":0},{"$f":"$N58*VLOOKUP(MONTH($B58),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E58=0,0,(IF(AQ58=\"YES\",IF('Planning-All Farms'!R58>'Planning-All Farms'!N58,'Planning-All Farms'!N58,'Planning-All Farms'!R58),'Planning-All Farms'!R58)))*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R58-T58-$N58*(VLOOKUP(MONTH($B58),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2)<0,R58-T58,$N58*(VLOOKUP(MONTH($B58),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E58=0,0,ROUND(IF(AQ58=\"YES\",IF('Planning-All Farms'!V58>'Planning-All Farms'!N58,'Planning-All Farms'!N58,'Planning-All Farms'!V58),'Planning-All Farms'!R58),2))*VLOOKUP(MONTH($B58),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U58*LT!$H$79","v":0},{"$f":"Y58*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S58-Z58)","v":0},{"$f":"LT!$H$80*(W58-AA58)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-10",null,null,{"$f":"'Timp Creek'!C59","v":0},{"$f":"'Timp Creek'!E59+'Timp Creek'!F59","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D59","v":0},{"$f":"(K59+L59)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,14)","v":0},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,15)","v":0},{"$f":"$N59*VLOOKUP(MONTH($B59),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E59=0,0,(IF(AQ59=\"YES\",IF('Planning-All Farms'!R59>'Planning-All Farms'!N59,'Planning-All Farms'!N59,'Planning-All Farms'!R59),'Planning-All Farms'!R59)))*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R59-T59-$N59*(VLOOKUP(MONTH($B59),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2)<0,R59-T59,$N59*(VLOOKUP(MONTH($B59),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E59=0,0,ROUND(IF(AQ59=\"YES\",IF('Planning-All Farms'!V59>'Planning-All Farms'!N59,'Planning-All Farms'!N59,'Planning-All Farms'!V59),'Planning-All Farms'!R59),2))*VLOOKUP(MONTH($B59),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U59*LT!$H$79","v":0},{"$f":"Y59*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S59-Z59)","v":0},{"$f":"LT!$H$80*(W59-AA59)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-11",null,null,{"$f":"'Timp Creek'!C60","v":0},{"$f":"'Timp Creek'!E60+'Timp Creek'!F60","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D60","v":0},{"$f":"(K60+L60)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,14)","v":0},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,15)","v":0},{"$f":"$N60*VLOOKUP(MONTH($B60),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E60=0,0,(IF(AQ60=\"YES\",IF('Planning-All Farms'!R60>'Planning-All Farms'!N60,'Planning-All Farms'!N60,'Planning-All Farms'!R60),'Planning-All Farms'!R60)))*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R60-T60-$N60*(VLOOKUP(MONTH($B60),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2)<0,R60-T60,$N60*(VLOOKUP(MONTH($B60),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E60=0,0,ROUND(IF(AQ60=\"YES\",IF('Planning-All Farms'!V60>'Planning-All Farms'!N60,'Planning-All Farms'!N60,'Planning-All Farms'!V60),'Planning-All Farms'!R60),2))*VLOOKUP(MONTH($B60),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U60*LT!$H$79","v":0},{"$f":"Y60*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S60-Z60)","v":0},{"$f":"LT!$H$80*(W60-AA60)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-12",null,null,{"$f":"'Timp Creek'!C61","v":0},{"$f":"'Timp Creek'!E61+'Timp Creek'!F61","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D61","v":0},{"$f":"(K61+L61)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,14)","v":0},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,15)","v":0},{"$f":"$N61*VLOOKUP(MONTH($B61),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E61=0,0,(IF(AQ61=\"YES\",IF('Planning-All Farms'!R61>'Planning-All Farms'!N61,'Planning-All Farms'!N61,'Planning-All Farms'!R61),'Planning-All Farms'!R61)))*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R61-T61-$N61*(VLOOKUP(MONTH($B61),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2)<0,R61-T61,$N61*(VLOOKUP(MONTH($B61),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E61=0,0,ROUND(IF(AQ61=\"YES\",IF('Planning-All Farms'!V61>'Planning-All Farms'!N61,'Planning-All Farms'!N61,'Planning-All Farms'!V61),'Planning-All Farms'!R61),2))*VLOOKUP(MONTH($B61),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U61*LT!$H$79","v":0},{"$f":"Y61*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S61-Z61)","v":0},{"$f":"LT!$H$80*(W61-AA61)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-13",null,null,{"$f":"'Timp Creek'!C62","v":0},{"$f":"'Timp Creek'!E62+'Timp Creek'!F62","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D62","v":0},{"$f":"(K62+L62)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,14)","v":0},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,15)","v":0},{"$f":"$N62*VLOOKUP(MONTH($B62),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E62=0,0,(IF(AQ62=\"YES\",IF('Planning-All Farms'!R62>'Planning-All Farms'!N62,'Planning-All Farms'!N62,'Planning-All Farms'!R62),'Planning-All Farms'!R62)))*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R62-T62-$N62*(VLOOKUP(MONTH($B62),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2)<0,R62-T62,$N62*(VLOOKUP(MONTH($B62),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E62=0,0,ROUND(IF(AQ62=\"YES\",IF('Planning-All Farms'!V62>'Planning-All Farms'!N62,'Planning-All Farms'!N62,'Planning-All Farms'!V62),'Planning-All Farms'!R62),2))*VLOOKUP(MONTH($B62),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U62*LT!$H$79","v":0},{"$f":"Y62*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S62-Z62)","v":0},{"$f":"LT!$H$80*(W62-AA62)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-14",null,null,{"$f":"'Timp Creek'!C63","v":0},{"$f":"'Timp Creek'!E63+'Timp Creek'!F63","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D63","v":0},{"$f":"(K63+L63)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,14)","v":0},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,15)","v":0},{"$f":"$N63*VLOOKUP(MONTH($B63),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E63=0,0,(IF(AQ63=\"YES\",IF('Planning-All Farms'!R63>'Planning-All Farms'!N63,'Planning-All Farms'!N63,'Planning-All Farms'!R63),'Planning-All Farms'!R63)))*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R63-T63-$N63*(VLOOKUP(MONTH($B63),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2)<0,R63-T63,$N63*(VLOOKUP(MONTH($B63),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E63=0,0,ROUND(IF(AQ63=\"YES\",IF('Planning-All Farms'!V63>'Planning-All Farms'!N63,'Planning-All Farms'!N63,'Planning-All Farms'!V63),'Planning-All Farms'!R63),2))*VLOOKUP(MONTH($B63),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U63*LT!$H$79","v":0},{"$f":"Y63*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S63-Z63)","v":0},{"$f":"LT!$H$80*(W63-AA63)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-15",null,null,{"$f":"'Timp Creek'!C64","v":0},{"$f":"'Timp Creek'!E64+'Timp Creek'!F64","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D64","v":0},{"$f":"(K64+L64)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,14)","v":0},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,15)","v":0},{"$f":"$N64*VLOOKUP(MONTH($B64),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E64=0,0,(IF(AQ64=\"YES\",IF('Planning-All Farms'!R64>'Planning-All Farms'!N64,'Planning-All Farms'!N64,'Planning-All Farms'!R64),'Planning-All Farms'!R64)))*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R64-T64-$N64*(VLOOKUP(MONTH($B64),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2)<0,R64-T64,$N64*(VLOOKUP(MONTH($B64),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E64=0,0,ROUND(IF(AQ64=\"YES\",IF('Planning-All Farms'!V64>'Planning-All Farms'!N64,'Planning-All Farms'!N64,'Planning-All Farms'!V64),'Planning-All Farms'!R64),2))*VLOOKUP(MONTH($B64),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U64*LT!$H$79","v":0},{"$f":"Y64*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S64-Z64)","v":0},{"$f":"LT!$H$80*(W64-AA64)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-16",null,null,{"$f":"'Timp Creek'!C65","v":0},{"$f":"'Timp Creek'!E65+'Timp Creek'!F65","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D65","v":0},{"$f":"(K65+L65)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,14)","v":0},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,15)","v":0},{"$f":"$N65*VLOOKUP(MONTH($B65),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E65=0,0,(IF(AQ65=\"YES\",IF('Planning-All Farms'!R65>'Planning-All Farms'!N65,'Planning-All Farms'!N65,'Planning-All Farms'!R65),'Planning-All Farms'!R65)))*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R65-T65-$N65*(VLOOKUP(MONTH($B65),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2)<0,R65-T65,$N65*(VLOOKUP(MONTH($B65),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E65=0,0,ROUND(IF(AQ65=\"YES\",IF('Planning-All Farms'!V65>'Planning-All Farms'!N65,'Planning-All Farms'!N65,'Planning-All Farms'!V65),'Planning-All Farms'!R65),2))*VLOOKUP(MONTH($B65),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U65*LT!$H$79","v":0},{"$f":"Y65*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S65-Z65)","v":0},{"$f":"LT!$H$80*(W65-AA65)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-17",null,null,{"$f":"'Timp Creek'!C66","v":0},{"$f":"'Timp Creek'!E66+'Timp Creek'!F66","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D66","v":0},{"$f":"(K66+L66)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,14)","v":0},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,15)","v":0},{"$f":"$N66*VLOOKUP(MONTH($B66),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E66=0,0,(IF(AQ66=\"YES\",IF('Planning-All Farms'!R66>'Planning-All Farms'!N66,'Planning-All Farms'!N66,'Planning-All Farms'!R66),'Planning-All Farms'!R66)))*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R66-T66-$N66*(VLOOKUP(MONTH($B66),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2)<0,R66-T66,$N66*(VLOOKUP(MONTH($B66),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E66=0,0,ROUND(IF(AQ66=\"YES\",IF('Planning-All Farms'!V66>'Planning-All Farms'!N66,'Planning-All Farms'!N66,'Planning-All Farms'!V66),'Planning-All Farms'!R66),2))*VLOOKUP(MONTH($B66),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U66*LT!$H$79","v":0},{"$f":"Y66*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S66-Z66)","v":0},{"$f":"LT!$H$80*(W66-AA66)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-18",null,null,{"$f":"'Timp Creek'!C67","v":0},{"$f":"'Timp Creek'!E67+'Timp Creek'!F67","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D67","v":0},{"$f":"(K67+L67)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,14)","v":0},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,15)","v":0},{"$f":"$N67*VLOOKUP(MONTH($B67),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E67=0,0,(IF(AQ67=\"YES\",IF('Planning-All Farms'!R67>'Planning-All Farms'!N67,'Planning-All Farms'!N67,'Planning-All Farms'!R67),'Planning-All Farms'!R67)))*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R67-T67-$N67*(VLOOKUP(MONTH($B67),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2)<0,R67-T67,$N67*(VLOOKUP(MONTH($B67),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E67=0,0,ROUND(IF(AQ67=\"YES\",IF('Planning-All Farms'!V67>'Planning-All Farms'!N67,'Planning-All Farms'!N67,'Planning-All Farms'!V67),'Planning-All Farms'!R67),2))*VLOOKUP(MONTH($B67),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U67*LT!$H$79","v":0},{"$f":"Y67*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S67-Z67)","v":0},{"$f":"LT!$H$80*(W67-AA67)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-19",null,null,{"$f":"'Timp Creek'!C68","v":0},{"$f":"'Timp Creek'!E68+'Timp Creek'!F68","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D68","v":0},{"$f":"(K68+L68)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,14)","v":0},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,15)","v":0},{"$f":"$N68*VLOOKUP(MONTH($B68),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E68=0,0,(IF(AQ68=\"YES\",IF('Planning-All Farms'!R68>'Planning-All Farms'!N68,'Planning-All Farms'!N68,'Planning-All Farms'!R68),'Planning-All Farms'!R68)))*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R68-T68-$N68*(VLOOKUP(MONTH($B68),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2)<0,R68-T68,$N68*(VLOOKUP(MONTH($B68),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E68=0,0,ROUND(IF(AQ68=\"YES\",IF('Planning-All Farms'!V68>'Planning-All Farms'!N68,'Planning-All Farms'!N68,'Planning-All Farms'!V68),'Planning-All Farms'!R68),2))*VLOOKUP(MONTH($B68),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U68*LT!$H$79","v":0},{"$f":"Y68*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S68-Z68)","v":0},{"$f":"LT!$H$80*(W68-AA68)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-20",null,null,{"$f":"'Timp Creek'!C69","v":0},{"$f":"'Timp Creek'!E69+'Timp Creek'!F69","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D69","v":0},{"$f":"(K69+L69)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,14)","v":0},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,15)","v":0},{"$f":"$N69*VLOOKUP(MONTH($B69),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E69=0,0,(IF(AQ69=\"YES\",IF('Planning-All Farms'!R69>'Planning-All Farms'!N69,'Planning-All Farms'!N69,'Planning-All Farms'!R69),'Planning-All Farms'!R69)))*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R69-T69-$N69*(VLOOKUP(MONTH($B69),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2)<0,R69-T69,$N69*(VLOOKUP(MONTH($B69),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E69=0,0,ROUND(IF(AQ69=\"YES\",IF('Planning-All Farms'!V69>'Planning-All Farms'!N69,'Planning-All Farms'!N69,'Planning-All Farms'!V69),'Planning-All Farms'!R69),2))*VLOOKUP(MONTH($B69),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U69*LT!$H$79","v":0},{"$f":"Y69*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S69-Z69)","v":0},{"$f":"LT!$H$80*(W69-AA69)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-21",null,null,{"$f":"'Timp Creek'!C70","v":0},{"$f":"'Timp Creek'!E70+'Timp Creek'!F70","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D70","v":0},{"$f":"(K70+L70)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,14)","v":0},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,15)","v":0},{"$f":"$N70*VLOOKUP(MONTH($B70),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E70=0,0,(IF(AQ70=\"YES\",IF('Planning-All Farms'!R70>'Planning-All Farms'!N70,'Planning-All Farms'!N70,'Planning-All Farms'!R70),'Planning-All Farms'!R70)))*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R70-T70-$N70*(VLOOKUP(MONTH($B70),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2)<0,R70-T70,$N70*(VLOOKUP(MONTH($B70),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E70=0,0,ROUND(IF(AQ70=\"YES\",IF('Planning-All Farms'!V70>'Planning-All Farms'!N70,'Planning-All Farms'!N70,'Planning-All Farms'!V70),'Planning-All Farms'!R70),2))*VLOOKUP(MONTH($B70),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U70*LT!$H$79","v":0},{"$f":"Y70*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S70-Z70)","v":0},{"$f":"LT!$H$80*(W70-AA70)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-22",null,null,{"$f":"'Timp Creek'!C71","v":0},{"$f":"'Timp Creek'!E71+'Timp Creek'!F71","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D71","v":0},{"$f":"(K71+L71)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,14)","v":0},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,15)","v":0},{"$f":"$N71*VLOOKUP(MONTH($B71),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E71=0,0,(IF(AQ71=\"YES\",IF('Planning-All Farms'!R71>'Planning-All Farms'!N71,'Planning-All Farms'!N71,'Planning-All Farms'!R71),'Planning-All Farms'!R71)))*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R71-T71-$N71*(VLOOKUP(MONTH($B71),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2)<0,R71-T71,$N71*(VLOOKUP(MONTH($B71),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E71=0,0,ROUND(IF(AQ71=\"YES\",IF('Planning-All Farms'!V71>'Planning-All Farms'!N71,'Planning-All Farms'!N71,'Planning-All Farms'!V71),'Planning-All Farms'!R71),2))*VLOOKUP(MONTH($B71),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U71*LT!$H$79","v":0},{"$f":"Y71*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S71-Z71)","v":0},{"$f":"LT!$H$80*(W71-AA71)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-23",null,null,{"$f":"'Timp Creek'!C72","v":0},{"$f":"'Timp Creek'!E72+'Timp Creek'!F72","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D72","v":0},{"$f":"(K72+L72)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,14)","v":0},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,15)","v":0},{"$f":"$N72*VLOOKUP(MONTH($B72),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E72=0,0,(IF(AQ72=\"YES\",IF('Planning-All Farms'!R72>'Planning-All Farms'!N72,'Planning-All Farms'!N72,'Planning-All Farms'!R72),'Planning-All Farms'!R72)))*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R72-T72-$N72*(VLOOKUP(MONTH($B72),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2)<0,R72-T72,$N72*(VLOOKUP(MONTH($B72),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E72=0,0,ROUND(IF(AQ72=\"YES\",IF('Planning-All Farms'!V72>'Planning-All Farms'!N72,'Planning-All Farms'!N72,'Planning-All Farms'!V72),'Planning-All Farms'!R72),2))*VLOOKUP(MONTH($B72),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U72*LT!$H$79","v":0},{"$f":"Y72*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S72-Z72)","v":0},{"$f":"LT!$H$80*(W72-AA72)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-24",null,null,{"$f":"'Timp Creek'!C73","v":0},{"$f":"'Timp Creek'!E73+'Timp Creek'!F73","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D73","v":0},{"$f":"(K73+L73)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,14)","v":0},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,15)","v":0},{"$f":"$N73*VLOOKUP(MONTH($B73),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E73=0,0,(IF(AQ73=\"YES\",IF('Planning-All Farms'!R73>'Planning-All Farms'!N73,'Planning-All Farms'!N73,'Planning-All Farms'!R73),'Planning-All Farms'!R73)))*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R73-T73-$N73*(VLOOKUP(MONTH($B73),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2)<0,R73-T73,$N73*(VLOOKUP(MONTH($B73),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E73=0,0,ROUND(IF(AQ73=\"YES\",IF('Planning-All Farms'!V73>'Planning-All Farms'!N73,'Planning-All Farms'!N73,'Planning-All Farms'!V73),'Planning-All Farms'!R73),2))*VLOOKUP(MONTH($B73),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U73*LT!$H$79","v":0},{"$f":"Y73*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S73-Z73)","v":0},{"$f":"LT!$H$80*(W73-AA73)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-25",null,null,{"$f":"'Timp Creek'!C74","v":0},{"$f":"'Timp Creek'!E74+'Timp Creek'!F74","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D74","v":0},{"$f":"(K74+L74)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,14)","v":0},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,15)","v":0},{"$f":"$N74*VLOOKUP(MONTH($B74),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E74=0,0,(IF(AQ74=\"YES\",IF('Planning-All Farms'!R74>'Planning-All Farms'!N74,'Planning-All Farms'!N74,'Planning-All Farms'!R74),'Planning-All Farms'!R74)))*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R74-T74-$N74*(VLOOKUP(MONTH($B74),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2)<0,R74-T74,$N74*(VLOOKUP(MONTH($B74),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E74=0,0,ROUND(IF(AQ74=\"YES\",IF('Planning-All Farms'!V74>'Planning-All Farms'!N74,'Planning-All Farms'!N74,'Planning-All Farms'!V74),'Planning-All Farms'!R74),2))*VLOOKUP(MONTH($B74),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U74*LT!$H$79","v":0},{"$f":"Y74*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S74-Z74)","v":0},{"$f":"LT!$H$80*(W74-AA74)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-26",null,null,{"$f":"'Timp Creek'!C75","v":0},{"$f":"'Timp Creek'!E75+'Timp Creek'!F75","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D75","v":0},{"$f":"(K75+L75)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,14)","v":0},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,15)","v":0},{"$f":"$N75*VLOOKUP(MONTH($B75),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E75=0,0,(IF(AQ75=\"YES\",IF('Planning-All Farms'!R75>'Planning-All Farms'!N75,'Planning-All Farms'!N75,'Planning-All Farms'!R75),'Planning-All Farms'!R75)))*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R75-T75-$N75*(VLOOKUP(MONTH($B75),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2)<0,R75-T75,$N75*(VLOOKUP(MONTH($B75),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E75=0,0,ROUND(IF(AQ75=\"YES\",IF('Planning-All Farms'!V75>'Planning-All Farms'!N75,'Planning-All Farms'!N75,'Planning-All Farms'!V75),'Planning-All Farms'!R75),2))*VLOOKUP(MONTH($B75),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U75*LT!$H$79","v":0},{"$f":"Y75*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S75-Z75)","v":0},{"$f":"LT!$H$80*(W75-AA75)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-27",null,null,{"$f":"'Timp Creek'!C76","v":0},{"$f":"'Timp Creek'!E76+'Timp Creek'!F76","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D76","v":0},{"$f":"(K76+L76)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,14)","v":0},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,15)","v":0},{"$f":"$N76*VLOOKUP(MONTH($B76),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E76=0,0,(IF(AQ76=\"YES\",IF('Planning-All Farms'!R76>'Planning-All Farms'!N76,'Planning-All Farms'!N76,'Planning-All Farms'!R76),'Planning-All Farms'!R76)))*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R76-T76-$N76*(VLOOKUP(MONTH($B76),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2)<0,R76-T76,$N76*(VLOOKUP(MONTH($B76),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E76=0,0,ROUND(IF(AQ76=\"YES\",IF('Planning-All Farms'!V76>'Planning-All Farms'!N76,'Planning-All Farms'!N76,'Planning-All Farms'!V76),'Planning-All Farms'!R76),2))*VLOOKUP(MONTH($B76),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U76*LT!$H$79","v":0},{"$f":"Y76*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S76-Z76)","v":0},{"$f":"LT!$H$80*(W76-AA76)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-28",null,null,{"$f":"'Timp Creek'!C77","v":0},{"$f":"'Timp Creek'!E77+'Timp Creek'!F77","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D77","v":0},{"$f":"(K77+L77)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,14)","v":0},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,15)","v":0},{"$f":"$N77*VLOOKUP(MONTH($B77),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E77=0,0,(IF(AQ77=\"YES\",IF('Planning-All Farms'!R77>'Planning-All Farms'!N77,'Planning-All Farms'!N77,'Planning-All Farms'!R77),'Planning-All Farms'!R77)))*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R77-T77-$N77*(VLOOKUP(MONTH($B77),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2)<0,R77-T77,$N77*(VLOOKUP(MONTH($B77),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E77=0,0,ROUND(IF(AQ77=\"YES\",IF('Planning-All Farms'!V77>'Planning-All Farms'!N77,'Planning-All Farms'!N77,'Planning-All Farms'!V77),'Planning-All Farms'!R77),2))*VLOOKUP(MONTH($B77),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U77*LT!$H$79","v":0},{"$f":"Y77*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S77-Z77)","v":0},{"$f":"LT!$H$80*(W77-AA77)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-29",null,null,{"$f":"'Timp Creek'!C78","v":0},{"$f":"'Timp Creek'!E78+'Timp Creek'!F78","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D78","v":0},{"$f":"(K78+L78)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,14)","v":0},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,15)","v":0},{"$f":"$N78*VLOOKUP(MONTH($B78),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E78=0,0,(IF(AQ78=\"YES\",IF('Planning-All Farms'!R78>'Planning-All Farms'!N78,'Planning-All Farms'!N78,'Planning-All Farms'!R78),'Planning-All Farms'!R78)))*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R78-T78-$N78*(VLOOKUP(MONTH($B78),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2)<0,R78-T78,$N78*(VLOOKUP(MONTH($B78),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E78=0,0,ROUND(IF(AQ78=\"YES\",IF('Planning-All Farms'!V78>'Planning-All Farms'!N78,'Planning-All Farms'!N78,'Planning-All Farms'!V78),'Planning-All Farms'!R78),2))*VLOOKUP(MONTH($B78),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U78*LT!$H$79","v":0},{"$f":"Y78*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S78-Z78)","v":0},{"$f":"LT!$H$80*(W78-AA78)","v":0},0,0,0,1,0,0,null,"NO"]
[4,"2019-04-30",null,null,{"$f":"'Timp Creek'!C79","v":0},{"$f":"'Timp Creek'!E79+'Timp Creek'!F79","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D79","v":0},{"$f":"(K79+L79)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,14)","v":0},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,15)","v":0},{"$f":"$N79*VLOOKUP(MONTH($B79),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E79=0,0,(IF(AQ79=\"YES\",IF('Planning-All Farms'!R79>'Planning-All Farms'!N79,'Planning-All Farms'!N79,'Planning-All Farms'!R79),'Planning-All Farms'!R79)))*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R79-T79-$N79*(VLOOKUP(MONTH($B79),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2)<0,R79-T79,$N79*(VLOOKUP(MONTH($B79),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E79=0,0,ROUND(IF(AQ79=\"YES\",IF('Planning-All Farms'!V79>'Planning-All Farms'!N79,'Planning-All Farms'!N79,'Planning-All Farms'!V79),'Planning-All Farms'!R79),2))*VLOOKUP(MONTH($B79),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U79*LT!$H$79","v":0},{"$f":"Y79*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S79-Z79)","v":0},{"$f":"LT!$H$80*(W79-AA79)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-01",null,null,{"$f":"'Timp Creek'!C80","v":0},{"$f":"'Timp Creek'!E80+'Timp Creek'!F80","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D80","v":0},{"$f":"(K80+L80)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,14)","v":0},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,15)","v":0},{"$f":"$N80*VLOOKUP(MONTH($B80),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E80=0,0,(IF(AQ80=\"YES\",IF('Planning-All Farms'!R80>'Planning-All Farms'!N80,'Planning-All Farms'!N80,'Planning-All Farms'!R80),'Planning-All Farms'!R80)))*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R80-T80-$N80*(VLOOKUP(MONTH($B80),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2)<0,R80-T80,$N80*(VLOOKUP(MONTH($B80),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E80=0,0,ROUND(IF(AQ80=\"YES\",IF('Planning-All Farms'!V80>'Planning-All Farms'!N80,'Planning-All Farms'!N80,'Planning-All Farms'!V80),'Planning-All Farms'!R80),2))*VLOOKUP(MONTH($B80),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U80*LT!$H$79","v":0},{"$f":"Y80*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S80-Z80)","v":0},{"$f":"LT!$H$80*(W80-AA80)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-02",null,null,{"$f":"'Timp Creek'!C81","v":0},{"$f":"'Timp Creek'!E81+'Timp Creek'!F81","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D81","v":0},{"$f":"(K81+L81)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,14)","v":0},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,15)","v":0},{"$f":"$N81*VLOOKUP(MONTH($B81),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E81=0,0,(IF(AQ81=\"YES\",IF('Planning-All Farms'!R81>'Planning-All Farms'!N81,'Planning-All Farms'!N81,'Planning-All Farms'!R81),'Planning-All Farms'!R81)))*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R81-T81-$N81*(VLOOKUP(MONTH($B81),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2)<0,R81-T81,$N81*(VLOOKUP(MONTH($B81),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E81=0,0,ROUND(IF(AQ81=\"YES\",IF('Planning-All Farms'!V81>'Planning-All Farms'!N81,'Planning-All Farms'!N81,'Planning-All Farms'!V81),'Planning-All Farms'!R81),2))*VLOOKUP(MONTH($B81),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U81*LT!$H$79","v":0},{"$f":"Y81*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S81-Z81)","v":0},{"$f":"LT!$H$80*(W81-AA81)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-03",null,null,{"$f":"'Timp Creek'!C82","v":0},{"$f":"'Timp Creek'!E82+'Timp Creek'!F82","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D82","v":0},{"$f":"(K82+L82)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,14)","v":0},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,15)","v":0},{"$f":"$N82*VLOOKUP(MONTH($B82),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E82=0,0,(IF(AQ82=\"YES\",IF('Planning-All Farms'!R82>'Planning-All Farms'!N82,'Planning-All Farms'!N82,'Planning-All Farms'!R82),'Planning-All Farms'!R82)))*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R82-T82-$N82*(VLOOKUP(MONTH($B82),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2)<0,R82-T82,$N82*(VLOOKUP(MONTH($B82),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E82=0,0,ROUND(IF(AQ82=\"YES\",IF('Planning-All Farms'!V82>'Planning-All Farms'!N82,'Planning-All Farms'!N82,'Planning-All Farms'!V82),'Planning-All Farms'!R82),2))*VLOOKUP(MONTH($B82),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U82*LT!$H$79","v":0},{"$f":"Y82*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S82-Z82)","v":0},{"$f":"LT!$H$80*(W82-AA82)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-04",null,null,{"$f":"'Timp Creek'!C83","v":0},{"$f":"'Timp Creek'!E83+'Timp Creek'!F83","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D83","v":0},{"$f":"(K83+L83)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,14)","v":0},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,15)","v":0},{"$f":"$N83*VLOOKUP(MONTH($B83),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E83=0,0,(IF(AQ83=\"YES\",IF('Planning-All Farms'!R83>'Planning-All Farms'!N83,'Planning-All Farms'!N83,'Planning-All Farms'!R83),'Planning-All Farms'!R83)))*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R83-T83-$N83*(VLOOKUP(MONTH($B83),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2)<0,R83-T83,$N83*(VLOOKUP(MONTH($B83),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E83=0,0,ROUND(IF(AQ83=\"YES\",IF('Planning-All Farms'!V83>'Planning-All Farms'!N83,'Planning-All Farms'!N83,'Planning-All Farms'!V83),'Planning-All Farms'!R83),2))*VLOOKUP(MONTH($B83),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U83*LT!$H$79","v":0},{"$f":"Y83*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S83-Z83)","v":0},{"$f":"LT!$H$80*(W83-AA83)","v":0},0,0,0,1,0,0,null,"NO"]
[{"$f":"MONTH(B84)","v":5},{"$f":"B83+1","v":"2019-05-05"},null,null,{"$f":"'Timp Creek'!C84","v":0},{"$f":"'Timp Creek'!E84+'Timp Creek'!F84","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D84","v":0},{"$f":"(K84+L84)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,14)","v":0},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,15)","v":0},{"$f":"$N84*VLOOKUP(MONTH($B84),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E84=0,0,(IF(AQ84=\"YES\",IF('Planning-All Farms'!R84>'Planning-All Farms'!N84,'Planning-All Farms'!N84,'Planning-All Farms'!R84),'Planning-All Farms'!R84)))*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R84-T84-$N84*(VLOOKUP(MONTH($B84),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2)<0,R84-T84,$N84*(VLOOKUP(MONTH($B84),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E84=0,0,ROUND(IF(AQ84=\"YES\",IF('Planning-All Farms'!V84>'Planning-All Farms'!N84,'Planning-All Farms'!N84,'Planning-All Farms'!V84),'Planning-All Farms'!R84),2))*VLOOKUP(MONTH($B84),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U84*LT!$H$79","v":0},{"$f":"Y84*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S84-Z84)","v":0},{"$f":"LT!$H$80*(W84-AA84)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-06",null,null,{"$f":"'Timp Creek'!C85","v":0},{"$f":"'Timp Creek'!E85+'Timp Creek'!F85","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D85","v":0},{"$f":"(K85+L85)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,14)","v":0},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,15)","v":0},{"$f":"$N85*VLOOKUP(MONTH($B85),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E85=0,0,(IF(AQ85=\"YES\",IF('Planning-All Farms'!R85>'Planning-All Farms'!N85,'Planning-All Farms'!N85,'Planning-All Farms'!R85),'Planning-All Farms'!R85)))*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R85-T85-$N85*(VLOOKUP(MONTH($B85),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2)<0,R85-T85,$N85*(VLOOKUP(MONTH($B85),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E85=0,0,ROUND(IF(AQ85=\"YES\",IF('Planning-All Farms'!V85>'Planning-All Farms'!N85,'Planning-All Farms'!N85,'Planning-All Farms'!V85),'Planning-All Farms'!R85),2))*VLOOKUP(MONTH($B85),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U85*LT!$H$79","v":0},{"$f":"Y85*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S85-Z85)","v":0},{"$f":"LT!$H$80*(W85-AA85)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-07",null,null,{"$f":"'Timp Creek'!C86","v":0},{"$f":"'Timp Creek'!E86+'Timp Creek'!F86","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D86","v":0},{"$f":"(K86+L86)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,14)","v":0},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,15)","v":0},{"$f":"$N86*VLOOKUP(MONTH($B86),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E86=0,0,(IF(AQ86=\"YES\",IF('Planning-All Farms'!R86>'Planning-All Farms'!N86,'Planning-All Farms'!N86,'Planning-All Farms'!R86),'Planning-All Farms'!R86)))*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R86-T86-$N86*(VLOOKUP(MONTH($B86),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2)<0,R86-T86,$N86*(VLOOKUP(MONTH($B86),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E86=0,0,ROUND(IF(AQ86=\"YES\",IF('Planning-All Farms'!V86>'Planning-All Farms'!N86,'Planning-All Farms'!N86,'Planning-All Farms'!V86),'Planning-All Farms'!R86),2))*VLOOKUP(MONTH($B86),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U86*LT!$H$79","v":0},{"$f":"Y86*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S86-Z86)","v":0},{"$f":"LT!$H$80*(W86-AA86)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-08",null,null,{"$f":"'Timp Creek'!C87","v":0},{"$f":"'Timp Creek'!E87+'Timp Creek'!F87","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D87","v":0},{"$f":"(K87+L87)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,14)","v":0},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,15)","v":0},{"$f":"$N87*VLOOKUP(MONTH($B87),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E87=0,0,(IF(AQ87=\"YES\",IF('Planning-All Farms'!R87>'Planning-All Farms'!N87,'Planning-All Farms'!N87,'Planning-All Farms'!R87),'Planning-All Farms'!R87)))*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R87-T87-$N87*(VLOOKUP(MONTH($B87),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2)<0,R87-T87,$N87*(VLOOKUP(MONTH($B87),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E87=0,0,ROUND(IF(AQ87=\"YES\",IF('Planning-All Farms'!V87>'Planning-All Farms'!N87,'Planning-All Farms'!N87,'Planning-All Farms'!V87),'Planning-All Farms'!R87),2))*VLOOKUP(MONTH($B87),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U87*LT!$H$79","v":0},{"$f":"Y87*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S87-Z87)","v":0},{"$f":"LT!$H$80*(W87-AA87)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-09",null,null,{"$f":"'Timp Creek'!C88","v":0},{"$f":"'Timp Creek'!E88+'Timp Creek'!F88","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D88","v":0},{"$f":"(K88+L88)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,14)","v":0},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,15)","v":0},{"$f":"$N88*VLOOKUP(MONTH($B88),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E88=0,0,(IF(AQ88=\"YES\",IF('Planning-All Farms'!R88>'Planning-All Farms'!N88,'Planning-All Farms'!N88,'Planning-All Farms'!R88),'Planning-All Farms'!R88)))*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R88-T88-$N88*(VLOOKUP(MONTH($B88),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2)<0,R88-T88,$N88*(VLOOKUP(MONTH($B88),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E88=0,0,ROUND(IF(AQ88=\"YES\",IF('Planning-All Farms'!V88>'Planning-All Farms'!N88,'Planning-All Farms'!N88,'Planning-All Farms'!V88),'Planning-All Farms'!R88),2))*VLOOKUP(MONTH($B88),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U88*LT!$H$79","v":0},{"$f":"Y88*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S88-Z88)","v":0},{"$f":"LT!$H$80*(W88-AA88)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-10",null,null,{"$f":"'Timp Creek'!C89","v":0},{"$f":"'Timp Creek'!E89+'Timp Creek'!F89","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D89","v":0},{"$f":"(K89+L89)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,14)","v":0},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,15)","v":0},{"$f":"$N89*VLOOKUP(MONTH($B89),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E89=0,0,(IF(AQ89=\"YES\",IF('Planning-All Farms'!R89>'Planning-All Farms'!N89,'Planning-All Farms'!N89,'Planning-All Farms'!R89),'Planning-All Farms'!R89)))*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R89-T89-$N89*(VLOOKUP(MONTH($B89),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2)<0,R89-T89,$N89*(VLOOKUP(MONTH($B89),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E89=0,0,ROUND(IF(AQ89=\"YES\",IF('Planning-All Farms'!V89>'Planning-All Farms'!N89,'Planning-All Farms'!N89,'Planning-All Farms'!V89),'Planning-All Farms'!R89),2))*VLOOKUP(MONTH($B89),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U89*LT!$H$79","v":0},{"$f":"Y89*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S89-Z89)","v":0},{"$f":"LT!$H$80*(W89-AA89)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-11",null,null,{"$f":"'Timp Creek'!C90","v":0},{"$f":"'Timp Creek'!E90+'Timp Creek'!F90","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D90","v":0},{"$f":"(K90+L90)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,14)","v":0},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,15)","v":0},{"$f":"$N90*VLOOKUP(MONTH($B90),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E90=0,0,(IF(AQ90=\"YES\",IF('Planning-All Farms'!R90>'Planning-All Farms'!N90,'Planning-All Farms'!N90,'Planning-All Farms'!R90),'Planning-All Farms'!R90)))*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R90-T90-$N90*(VLOOKUP(MONTH($B90),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2)<0,R90-T90,$N90*(VLOOKUP(MONTH($B90),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E90=0,0,ROUND(IF(AQ90=\"YES\",IF('Planning-All Farms'!V90>'Planning-All Farms'!N90,'Planning-All Farms'!N90,'Planning-All Farms'!V90),'Planning-All Farms'!R90),2))*VLOOKUP(MONTH($B90),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U90*LT!$H$79","v":0},{"$f":"Y90*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S90-Z90)","v":0},{"$f":"LT!$H$80*(W90-AA90)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-12",null,null,{"$f":"'Timp Creek'!C91","v":0},{"$f":"'Timp Creek'!E91+'Timp Creek'!F91","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D91","v":0},{"$f":"(K91+L91)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,14)","v":0},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,15)","v":0},{"$f":"$N91*VLOOKUP(MONTH($B91),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E91=0,0,(IF(AQ91=\"YES\",IF('Planning-All Farms'!R91>'Planning-All Farms'!N91,'Planning-All Farms'!N91,'Planning-All Farms'!R91),'Planning-All Farms'!R91)))*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R91-T91-$N91*(VLOOKUP(MONTH($B91),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2)<0,R91-T91,$N91*(VLOOKUP(MONTH($B91),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E91=0,0,ROUND(IF(AQ91=\"YES\",IF('Planning-All Farms'!V91>'Planning-All Farms'!N91,'Planning-All Farms'!N91,'Planning-All Farms'!V91),'Planning-All Farms'!R91),2))*VLOOKUP(MONTH($B91),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U91*LT!$H$79","v":0},{"$f":"Y91*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S91-Z91)","v":0},{"$f":"LT!$H$80*(W91-AA91)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-13",null,null,{"$f":"'Timp Creek'!C92","v":0},{"$f":"'Timp Creek'!E92+'Timp Creek'!F92","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D92","v":0},{"$f":"(K92+L92)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,14)","v":0},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,15)","v":0},{"$f":"$N92*VLOOKUP(MONTH($B92),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E92=0,0,(IF(AQ92=\"YES\",IF('Planning-All Farms'!R92>'Planning-All Farms'!N92,'Planning-All Farms'!N92,'Planning-All Farms'!R92),'Planning-All Farms'!R92)))*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R92-T92-$N92*(VLOOKUP(MONTH($B92),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2)<0,R92-T92,$N92*(VLOOKUP(MONTH($B92),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E92=0,0,ROUND(IF(AQ92=\"YES\",IF('Planning-All Farms'!V92>'Planning-All Farms'!N92,'Planning-All Farms'!N92,'Planning-All Farms'!V92),'Planning-All Farms'!R92),2))*VLOOKUP(MONTH($B92),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U92*LT!$H$79","v":0},{"$f":"Y92*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S92-Z92)","v":0},{"$f":"LT!$H$80*(W92-AA92)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-14",null,null,{"$f":"'Timp Creek'!C93","v":0},{"$f":"'Timp Creek'!E93+'Timp Creek'!F93","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D93","v":0},{"$f":"(K93+L93)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,14)","v":0},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,15)","v":0},{"$f":"$N93*VLOOKUP(MONTH($B93),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E93=0,0,(IF(AQ93=\"YES\",IF('Planning-All Farms'!R93>'Planning-All Farms'!N93,'Planning-All Farms'!N93,'Planning-All Farms'!R93),'Planning-All Farms'!R93)))*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R93-T93-$N93*(VLOOKUP(MONTH($B93),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2)<0,R93-T93,$N93*(VLOOKUP(MONTH($B93),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E93=0,0,ROUND(IF(AQ93=\"YES\",IF('Planning-All Farms'!V93>'Planning-All Farms'!N93,'Planning-All Farms'!N93,'Planning-All Farms'!V93),'Planning-All Farms'!R93),2))*VLOOKUP(MONTH($B93),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U93*LT!$H$79","v":0},{"$f":"Y93*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S93-Z93)","v":0},{"$f":"LT!$H$80*(W93-AA93)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-15",null,null,{"$f":"'Timp Creek'!C94","v":0},{"$f":"'Timp Creek'!E94+'Timp Creek'!F94","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D94","v":0},{"$f":"(K94+L94)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,14)","v":0},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,15)","v":0},{"$f":"$N94*VLOOKUP(MONTH($B94),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E94=0,0,(IF(AQ94=\"YES\",IF('Planning-All Farms'!R94>'Planning-All Farms'!N94,'Planning-All Farms'!N94,'Planning-All Farms'!R94),'Planning-All Farms'!R94)))*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R94-T94-$N94*(VLOOKUP(MONTH($B94),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2)<0,R94-T94,$N94*(VLOOKUP(MONTH($B94),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E94=0,0,ROUND(IF(AQ94=\"YES\",IF('Planning-All Farms'!V94>'Planning-All Farms'!N94,'Planning-All Farms'!N94,'Planning-All Farms'!V94),'Planning-All Farms'!R94),2))*VLOOKUP(MONTH($B94),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U94*LT!$H$79","v":0},{"$f":"Y94*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S94-Z94)","v":0},{"$f":"LT!$H$80*(W94-AA94)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-16",null,null,{"$f":"'Timp Creek'!C95","v":0},{"$f":"'Timp Creek'!E95+'Timp Creek'!F95","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D95","v":0},{"$f":"(K95+L95)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,14)","v":0},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,15)","v":0},{"$f":"$N95*VLOOKUP(MONTH($B95),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E95=0,0,(IF(AQ95=\"YES\",IF('Planning-All Farms'!R95>'Planning-All Farms'!N95,'Planning-All Farms'!N95,'Planning-All Farms'!R95),'Planning-All Farms'!R95)))*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R95-T95-$N95*(VLOOKUP(MONTH($B95),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2)<0,R95-T95,$N95*(VLOOKUP(MONTH($B95),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E95=0,0,ROUND(IF(AQ95=\"YES\",IF('Planning-All Farms'!V95>'Planning-All Farms'!N95,'Planning-All Farms'!N95,'Planning-All Farms'!V95),'Planning-All Farms'!R95),2))*VLOOKUP(MONTH($B95),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U95*LT!$H$79","v":0},{"$f":"Y95*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S95-Z95)","v":0},{"$f":"LT!$H$80*(W95-AA95)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-17",null,null,{"$f":"'Timp Creek'!C96","v":0},{"$f":"'Timp Creek'!E96+'Timp Creek'!F96","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D96","v":0},{"$f":"(K96+L96)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,14)","v":0},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,15)","v":0},{"$f":"$N96*VLOOKUP(MONTH($B96),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E96=0,0,(IF(AQ96=\"YES\",IF('Planning-All Farms'!R96>'Planning-All Farms'!N96,'Planning-All Farms'!N96,'Planning-All Farms'!R96),'Planning-All Farms'!R96)))*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R96-T96-$N96*(VLOOKUP(MONTH($B96),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2)<0,R96-T96,$N96*(VLOOKUP(MONTH($B96),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E96=0,0,ROUND(IF(AQ96=\"YES\",IF('Planning-All Farms'!V96>'Planning-All Farms'!N96,'Planning-All Farms'!N96,'Planning-All Farms'!V96),'Planning-All Farms'!R96),2))*VLOOKUP(MONTH($B96),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U96*LT!$H$79","v":0},{"$f":"Y96*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S96-Z96)","v":0},{"$f":"LT!$H$80*(W96-AA96)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-18",null,null,{"$f":"'Timp Creek'!C97","v":0},{"$f":"'Timp Creek'!E97+'Timp Creek'!F97","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D97","v":0},{"$f":"(K97+L97)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,14)","v":0},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,15)","v":0},{"$f":"$N97*VLOOKUP(MONTH($B97),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E97=0,0,(IF(AQ97=\"YES\",IF('Planning-All Farms'!R97>'Planning-All Farms'!N97,'Planning-All Farms'!N97,'Planning-All Farms'!R97),'Planning-All Farms'!R97)))*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)","v":0},0,{"$f":"IF(R97>0,MIN(P97,R97),\"0\")+AP97","v":0},{"$f":"IF(R97-T97-$N97*(VLOOKUP(MONTH($B97),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2)<0,R97-T97,$N97*(VLOOKUP(MONTH($B97),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E97=0,0,ROUND(IF(AQ97=\"YES\",IF('Planning-All Farms'!V97>'Planning-All Farms'!N97,'Planning-All Farms'!N97,'Planning-All Farms'!V97),'Planning-All Farms'!R97),2))*VLOOKUP(MONTH($B97),LT!$A$50:$C$58,3)","v":0},0,{"$f":"IF(P97-T97>V97,V97,IF(P97-T97>0,P97-T97,0))","v":0},0,{"$f":"U97*LT!$H$79","v":0},{"$f":"Y97*LT!$H$80","v":0},0,0,0,{"$f":"P97+Q97","v":0},0,0,{"$f":"LT!$H$79*(S97-Z97)","v":0},{"$f":"LT!$H$80*(W97-AA97)","v":0},0,0,0,1,{"$f":"AJ97*AM97","v":0},{"$f":"AK97*AM97","v":0},null,"NO"]
[5,"2019-05-19",null,null,{"$f":"'Timp Creek'!C98","v":0},{"$f":"'Timp Creek'!E98+'Timp Creek'!F98","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D98","v":0},{"$f":"(K98+L98)*LT!$G$7/LT!$A$7","v":0},{"$f":"R98+V98","v":0},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,14)","v":0},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,15)","v":0},{"$f":"$N98*VLOOKUP(MONTH($B98),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E98=0,0,(IF(AQ98=\"YES\",IF('Planning-All Farms'!R98>'Planning-All Farms'!N98,'Planning-All Farms'!N98,'Planning-All Farms'!R98),'Planning-All Farms'!R98)))*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN(O98,R98-T98-U98)","v":0},0,{"$f":"IF(R98-T98-$N98*(VLOOKUP(MONTH($B98),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2)<0,R98-T98,$N98*(VLOOKUP(MONTH($B98),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E98=0,0,ROUND(IF(AQ98=\"YES\",IF('Planning-All Farms'!V98>'Planning-All Farms'!N98,'Planning-All Farms'!N98,'Planning-All Farms'!V98),'Planning-All Farms'!R98),2))*VLOOKUP(MONTH($B98),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN(V98-X98,O98-S98)","v":0},0,0,{"$f":"U98*LT!$H$79","v":0},{"$f":"Y98*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S98-Z98)","v":0},{"$f":"LT!$H$80*(W98-AA98)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-20",null,null,{"$f":"'Timp Creek'!C99","v":0},{"$f":"'Timp Creek'!E99+'Timp Creek'!F99","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D99","v":0},{"$f":"(K99+L99)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,14)","v":0},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,15)","v":0},{"$f":"$N99*VLOOKUP(MONTH($B99),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E99=0,0,(IF(AQ99=\"YES\",IF('Planning-All Farms'!R99>'Planning-All Farms'!N99,'Planning-All Farms'!N99,'Planning-All Farms'!R99),'Planning-All Farms'!R99)))*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R99-T99-$N99*(VLOOKUP(MONTH($B99),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2)<0,R99-T99,$N99*(VLOOKUP(MONTH($B99),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E99=0,0,ROUND(IF(AQ99=\"YES\",IF('Planning-All Farms'!V99>'Planning-All Farms'!N99,'Planning-All Farms'!N99,'Planning-All Farms'!V99),'Planning-All Farms'!R99),2))*VLOOKUP(MONTH($B99),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U99*LT!$H$79","v":0},{"$f":"Y99*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T99,AC99,X99,AD99)","v":0},0,{"$f":"LT!$H$79*(S99-Z99)","v":0},{"$f":"LT!$H$80*(W99-AA99)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-21",null,null,{"$f":"'Timp Creek'!C100","v":0},{"$f":"'Timp Creek'!E100+'Timp Creek'!F100","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D100","v":0},{"$f":"(K100+L100)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,14)","v":0},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,15)","v":0},{"$f":"$N100*VLOOKUP(MONTH($B100),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E100=0,0,(IF(AQ100=\"YES\",IF('Planning-All Farms'!R100>'Planning-All Farms'!N100,'Planning-All Farms'!N100,'Planning-All Farms'!R100),'Planning-All Farms'!R100)))*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R100-T100-$N100*(VLOOKUP(MONTH($B100),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2)<0,R100-T100,$N100*(VLOOKUP(MONTH($B100),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E100=0,0,ROUND(IF(AQ100=\"YES\",IF('Planning-All Farms'!V100>'Planning-All Farms'!N100,'Planning-All Farms'!N100,'Planning-All Farms'!V100),'Planning-All Farms'!R100),2))*VLOOKUP(MONTH($B100),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U100*LT!$H$79","v":0},{"$f":"Y100*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S100-Z100)","v":0},{"$f":"LT!$H$80*(W100-AA100)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-22",null,null,{"$f":"'Timp Creek'!C101","v":0},{"$f":"'Timp Creek'!E101+'Timp Creek'!F101","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D101","v":0},{"$f":"(K101+L101)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,14)","v":0},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,15)","v":0},{"$f":"$N101*VLOOKUP(MONTH($B101),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E101=0,0,(IF(AQ101=\"YES\",IF('Planning-All Farms'!R101>'Planning-All Farms'!N101,'Planning-All Farms'!N101,'Planning-All Farms'!R101),'Planning-All Farms'!R101)))*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R101-T101-$N101*(VLOOKUP(MONTH($B101),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2)<0,R101-T101,$N101*(VLOOKUP(MONTH($B101),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E101=0,0,ROUND(IF(AQ101=\"YES\",IF('Planning-All Farms'!V101>'Planning-All Farms'!N101,'Planning-All Farms'!N101,'Planning-All Farms'!V101),'Planning-All Farms'!R101),2))*VLOOKUP(MONTH($B101),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U101*LT!$H$79","v":0},{"$f":"Y101*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S101-Z101)","v":0},{"$f":"LT!$H$80*(W101-AA101)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-23",null,null,{"$f":"'Timp Creek'!C102","v":0},{"$f":"'Timp Creek'!E102+'Timp Creek'!F102","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D102","v":0},{"$f":"(K102+L102)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,14)","v":0},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,15)","v":0},{"$f":"$N102*VLOOKUP(MONTH($B102),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E102=0,0,(IF(AQ102=\"YES\",IF('Planning-All Farms'!R102>'Planning-All Farms'!N102,'Planning-All Farms'!N102,'Planning-All Farms'!R102),'Planning-All Farms'!R102)))*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R102-T102-$N102*(VLOOKUP(MONTH($B102),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2)<0,R102-T102,$N102*(VLOOKUP(MONTH($B102),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E102=0,0,ROUND(IF(AQ102=\"YES\",IF('Planning-All Farms'!V102>'Planning-All Farms'!N102,'Planning-All Farms'!N102,'Planning-All Farms'!V102),'Planning-All Farms'!R102),2))*VLOOKUP(MONTH($B102),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U102*LT!$H$79","v":0},{"$f":"Y102*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S102-Z102)","v":0},{"$f":"LT!$H$80*(W102-AA102)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-24",null,null,{"$f":"'Timp Creek'!C103","v":0},{"$f":"'Timp Creek'!E103+'Timp Creek'!F103","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D103","v":0},{"$f":"(K103+L103)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,14)","v":0},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,15)","v":0},{"$f":"$N103*VLOOKUP(MONTH($B103),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E103=0,0,(IF(AQ103=\"YES\",IF('Planning-All Farms'!R103>'Planning-All Farms'!N103,'Planning-All Farms'!N103,'Planning-All Farms'!R103),'Planning-All Farms'!R103)))*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R103-T103-$N103*(VLOOKUP(MONTH($B103),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2)<0,R103-T103,$N103*(VLOOKUP(MONTH($B103),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E103=0,0,ROUND(IF(AQ103=\"YES\",IF('Planning-All Farms'!V103>'Planning-All Farms'!N103,'Planning-All Farms'!N103,'Planning-All Farms'!V103),'Planning-All Farms'!R103),2))*VLOOKUP(MONTH($B103),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U103*LT!$H$79","v":0},{"$f":"Y103*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S103-Z103)","v":0},{"$f":"LT!$H$80*(W103-AA103)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-25",null,null,{"$f":"'Timp Creek'!C104","v":0},{"$f":"'Timp Creek'!E104+'Timp Creek'!F104","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D104","v":0},{"$f":"(K104+L104)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,14)","v":0},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,15)","v":0},{"$f":"$N104*VLOOKUP(MONTH($B104),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E104=0,0,(IF(AQ104=\"YES\",IF('Planning-All Farms'!R104>'Planning-All Farms'!N104,'Planning-All Farms'!N104,'Planning-All Farms'!R104),'Planning-All Farms'!R104)))*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R104-T104-$N104*(VLOOKUP(MONTH($B104),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2)<0,R104-T104,$N104*(VLOOKUP(MONTH($B104),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E104=0,0,ROUND(IF(AQ104=\"YES\",IF('Planning-All Farms'!V104>'Planning-All Farms'!N104,'Planning-All Farms'!N104,'Planning-All Farms'!V104),'Planning-All Farms'!R104),2))*VLOOKUP(MONTH($B104),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U104*LT!$H$79","v":0},{"$f":"Y104*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S104-Z104)","v":0},{"$f":"LT!$H$80*(W104-AA104)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-26",null,null,{"$f":"'Timp Creek'!C105","v":0},{"$f":"'Timp Creek'!E105+'Timp Creek'!F105","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D105","v":0},{"$f":"(K105+L105)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,14)","v":0},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,15)","v":0},{"$f":"$N105*VLOOKUP(MONTH($B105),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E105=0,0,(IF(AQ105=\"YES\",IF('Planning-All Farms'!R105>'Planning-All Farms'!N105,'Planning-All Farms'!N105,'Planning-All Farms'!R105),'Planning-All Farms'!R105)))*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R105-T105-$N105*(VLOOKUP(MONTH($B105),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2)<0,R105-T105,$N105*(VLOOKUP(MONTH($B105),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E105=0,0,ROUND(IF(AQ105=\"YES\",IF('Planning-All Farms'!V105>'Planning-All Farms'!N105,'Planning-All Farms'!N105,'Planning-All Farms'!V105),'Planning-All Farms'!R105),2))*VLOOKUP(MONTH($B105),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U105*LT!$H$79","v":0},{"$f":"Y105*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S105-Z105)","v":0},{"$f":"LT!$H$80*(W105-AA105)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-27",null,null,{"$f":"'Timp Creek'!C106","v":0},{"$f":"'Timp Creek'!E106+'Timp Creek'!F106","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D106","v":0},{"$f":"(K106+L106)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,14)","v":0},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,15)","v":0},{"$f":"$N106*VLOOKUP(MONTH($B106),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E106=0,0,(IF(AQ106=\"YES\",IF('Planning-All Farms'!R106>'Planning-All Farms'!N106,'Planning-All Farms'!N106,'Planning-All Farms'!R106),'Planning-All Farms'!R106)))*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R106-T106-$N106*(VLOOKUP(MONTH($B106),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2)<0,R106-T106,$N106*(VLOOKUP(MONTH($B106),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E106=0,0,ROUND(IF(AQ106=\"YES\",IF('Planning-All Farms'!V106>'Planning-All Farms'!N106,'Planning-All Farms'!N106,'Planning-All Farms'!V106),'Planning-All Farms'!R106),2))*VLOOKUP(MONTH($B106),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U106*LT!$H$79","v":0},{"$f":"Y106*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S106-Z106)","v":0},{"$f":"LT!$H$80*(W106-AA106)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-28",null,null,{"$f":"'Timp Creek'!C107","v":0},{"$f":"'Timp Creek'!E107+'Timp Creek'!F107","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D107","v":0},{"$f":"(K107+L107)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,14)","v":0},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,15)","v":0},{"$f":"$N107*VLOOKUP(MONTH($B107),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E107=0,0,(IF(AQ107=\"YES\",IF('Planning-All Farms'!R107>'Planning-All Farms'!N107,'Planning-All Farms'!N107,'Planning-All Farms'!R107),'Planning-All Farms'!R107)))*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R107-T107-$N107*(VLOOKUP(MONTH($B107),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2)<0,R107-T107,$N107*(VLOOKUP(MONTH($B107),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E107=0,0,ROUND(IF(AQ107=\"YES\",IF('Planning-All Farms'!V107>'Planning-All Farms'!N107,'Planning-All Farms'!N107,'Planning-All Farms'!V107),'Planning-All Farms'!R107),2))*VLOOKUP(MONTH($B107),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U107*LT!$H$79","v":0},{"$f":"Y107*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S107-Z107)","v":0},{"$f":"LT!$H$80*(W107-AA107)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-29",null,null,{"$f":"'Timp Creek'!C108","v":0},{"$f":"'Timp Creek'!E108+'Timp Creek'!F108","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D108","v":0},{"$f":"(K108+L108)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,14)","v":0},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,15)","v":0},{"$f":"$N108*VLOOKUP(MONTH($B108),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E108=0,0,(IF(AQ108=\"YES\",IF('Planning-All Farms'!R108>'Planning-All Farms'!N108,'Planning-All Farms'!N108,'Planning-All Farms'!R108),'Planning-All Farms'!R108)))*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R108-T108-$N108*(VLOOKUP(MONTH($B108),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2)<0,R108-T108,$N108*(VLOOKUP(MONTH($B108),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E108=0,0,ROUND(IF(AQ108=\"YES\",IF('Planning-All Farms'!V108>'Planning-All Farms'!N108,'Planning-All Farms'!N108,'Planning-All Farms'!V108),'Planning-All Farms'!R108),2))*VLOOKUP(MONTH($B108),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U108*LT!$H$79","v":0},{"$f":"Y108*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S108-Z108)","v":0},{"$f":"LT!$H$80*(W108-AA108)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-30",null,null,{"$f":"'Timp Creek'!C109","v":0},{"$f":"'Timp Creek'!E109+'Timp Creek'!F109","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D109","v":0},{"$f":"(K109+L109)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,14)","v":0},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,15)","v":0},{"$f":"$N109*VLOOKUP(MONTH($B109),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E109=0,0,(IF(AQ109=\"YES\",IF('Planning-All Farms'!R109>'Planning-All Farms'!N109,'Planning-All Farms'!N109,'Planning-All Farms'!R109),'Planning-All Farms'!R109)))*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R109-T109-$N109*(VLOOKUP(MONTH($B109),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2)<0,R109-T109,$N109*(VLOOKUP(MONTH($B109),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E109=0,0,ROUND(IF(AQ109=\"YES\",IF('Planning-All Farms'!V109>'Planning-All Farms'!N109,'Planning-All Farms'!N109,'Planning-All Farms'!V109),'Planning-All Farms'!R109),2))*VLOOKUP(MONTH($B109),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U109*LT!$H$79","v":0},{"$f":"Y109*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S109-Z109)","v":0},{"$f":"LT!$H$80*(W109-AA109)","v":0},0,0,0,1,0,0,null,"NO"]
[5,"2019-05-31",null,null,{"$f":"'Timp Creek'!C110","v":0},{"$f":"'Timp Creek'!E110+'Timp Creek'!F110","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D110","v":0},{"$f":"(K110+L110)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,14)","v":0},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,15)","v":0},{"$f":"$N110*VLOOKUP(MONTH($B110),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E110=0,0,(IF(AQ110=\"YES\",IF('Planning-All Farms'!R110>'Planning-All Farms'!N110,'Planning-All Farms'!N110,'Planning-All Farms'!R110),'Planning-All Farms'!R110)))*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R110-T110-$N110*(VLOOKUP(MONTH($B110),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2)<0,R110-T110,$N110*(VLOOKUP(MONTH($B110),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E110=0,0,ROUND(IF(AQ110=\"YES\",IF('Planning-All Farms'!V110>'Planning-All Farms'!N110,'Planning-All Farms'!N110,'Planning-All Farms'!V110),'Planning-All Farms'!R110),2))*VLOOKUP(MONTH($B110),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U110*LT!$H$79","v":0},{"$f":"Y110*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S110-Z110)","v":0},{"$f":"LT!$H$80*(W110-AA110)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-01",null,null,{"$f":"'Timp Creek'!C111","v":0},{"$f":"'Timp Creek'!E111+'Timp Creek'!F111","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D111","v":0},{"$f":"(K111+L111)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,14)","v":0},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,15)","v":0},{"$f":"$N111*VLOOKUP(MONTH($B111),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E111=0,0,(IF(AQ111=\"YES\",IF('Planning-All Farms'!R111>'Planning-All Farms'!N111,'Planning-All Farms'!N111,'Planning-All Farms'!R111),'Planning-All Farms'!R111)))*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R111-T111-$N111*(VLOOKUP(MONTH($B111),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2)<0,R111-T111,$N111*(VLOOKUP(MONTH($B111),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E111=0,0,ROUND(IF(AQ111=\"YES\",IF('Planning-All Farms'!V111>'Planning-All Farms'!N111,'Planning-All Farms'!N111,'Planning-All Farms'!V111),'Planning-All Farms'!R111),2))*VLOOKUP(MONTH($B111),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U111*LT!$H$79","v":0},{"$f":"Y111*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S111-Z111)","v":0},{"$f":"LT!$H$80*(W111-AA111)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-02",null,null,{"$f":"'Timp Creek'!C112","v":0},{"$f":"'Timp Creek'!E112+'Timp Creek'!F112","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D112","v":0},{"$f":"(K112+L112)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,14)","v":0},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,15)","v":0},{"$f":"$N112*VLOOKUP(MONTH($B112),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E112=0,0,(IF(AQ112=\"YES\",IF('Planning-All Farms'!R112>'Planning-All Farms'!N112,'Planning-All Farms'!N112,'Planning-All Farms'!R112),'Planning-All Farms'!R112)))*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R112-T112-$N112*(VLOOKUP(MONTH($B112),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2)<0,R112-T112,$N112*(VLOOKUP(MONTH($B112),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E112=0,0,ROUND(IF(AQ112=\"YES\",IF('Planning-All Farms'!V112>'Planning-All Farms'!N112,'Planning-All Farms'!N112,'Planning-All Farms'!V112),'Planning-All Farms'!R112),2))*VLOOKUP(MONTH($B112),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U112*LT!$H$79","v":0},{"$f":"Y112*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S112-Z112)","v":0},{"$f":"LT!$H$80*(W112-AA112)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-03",null,null,{"$f":"'Timp Creek'!C113","v":0},{"$f":"'Timp Creek'!E113+'Timp Creek'!F113","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D113","v":0},{"$f":"(K113+L113)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,14)","v":0},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,15)","v":0},{"$f":"$N113*VLOOKUP(MONTH($B113),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E113=0,0,(IF(AQ113=\"YES\",IF('Planning-All Farms'!R113>'Planning-All Farms'!N113,'Planning-All Farms'!N113,'Planning-All Farms'!R113),'Planning-All Farms'!R113)))*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R113-T113-$N113*(VLOOKUP(MONTH($B113),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2)<0,R113-T113,$N113*(VLOOKUP(MONTH($B113),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E113=0,0,ROUND(IF(AQ113=\"YES\",IF('Planning-All Farms'!V113>'Planning-All Farms'!N113,'Planning-All Farms'!N113,'Planning-All Farms'!V113),'Planning-All Farms'!R113),2))*VLOOKUP(MONTH($B113),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U113*LT!$H$79","v":0},{"$f":"Y113*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S113-Z113)","v":0},{"$f":"LT!$H$80*(W113-AA113)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-04",null,null,{"$f":"'Timp Creek'!C114","v":0},{"$f":"'Timp Creek'!E114+'Timp Creek'!F114","v":0},{"$f":"E114-F114-L114","v":0},{"$f":"IF(G114<22,G114,22)","v":0},{"$f":"IF(AND(G114>22,G114<=248),G114-22,IF(G114>248,226,0))","v":0},{"$f":"IF(AND(G114>248,G114<=345),G114-248,IF(G114>345,97,0))","v":0},{"$f":"H114+I114+J114","v":0},{"$f":"'Timp Creek'!D114","v":0},{"$f":"(K114+L114)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,14)","v":0},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,15)","v":0},{"$f":"$N114*VLOOKUP(MONTH($B114),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E114=0,0,(IF(AQ114=\"YES\",IF('Planning-All Farms'!R114>'Planning-All Farms'!N114,'Planning-All Farms'!N114,'Planning-All Farms'!R114),'Planning-All Farms'!R114)))*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R114-T114-$N114*(VLOOKUP(MONTH($B114),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2)<0,R114-T114,$N114*(VLOOKUP(MONTH($B114),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E114=0,0,ROUND(IF(AQ114=\"YES\",IF('Planning-All Farms'!V114>'Planning-All Farms'!N114,'Planning-All Farms'!N114,'Planning-All Farms'!V114),'Planning-All Farms'!R114),2))*VLOOKUP(MONTH($B114),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U114*LT!$H$79","v":0},{"$f":"Y114*LT!$H$80","v":0},{"$f":"SUM(Z114:AA114)","v":0},{"$f":"U114","v":0},{"$f":"Y114","v":0},0,0,{"$f":"AF114+AB114-AE114","v":0},{"$f":"LT!$H$79*(S114-Z114)","v":0},{"$f":"LT!$H$80*(W114-AA114)","v":0},{"$f":"S114-AH114-Z114","v":0},{"$f":"W114-AI114-AA114","v":0},{"$f":"AJ114+AK114","v":0},1,0,0,null,"NO"]
[6,"2019-06-05",null,null,{"$f":"'Timp Creek'!C115","v":0},{"$f":"'Timp Creek'!E115+'Timp Creek'!F115","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D115","v":0},{"$f":"(K115+L115)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,14)","v":0},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,15)","v":0},{"$f":"$N115*VLOOKUP(MONTH($B115),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E115=0,0,(IF(AQ115=\"YES\",IF('Planning-All Farms'!R115>'Planning-All Farms'!N115,'Planning-All Farms'!N115,'Planning-All Farms'!R115),'Planning-All Farms'!R115)))*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R115-T115-$N115*(VLOOKUP(MONTH($B115),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2)<0,R115-T115,$N115*(VLOOKUP(MONTH($B115),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E115=0,0,ROUND(IF(AQ115=\"YES\",IF('Planning-All Farms'!V115>'Planning-All Farms'!N115,'Planning-All Farms'!N115,'Planning-All Farms'!V115),'Planning-All Farms'!R115),2))*VLOOKUP(MONTH($B115),LT!$A$50:$C$58,3)","v":0},0,0,{"$f":"V115-W115-X115","v":0},{"$f":"U115*LT!$H$79","v":0},{"$f":"Y115*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S115-Z115)","v":0},{"$f":"LT!$H$80*(W115-AA115)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-06",null,null,{"$f":"'Timp Creek'!C116","v":0},{"$f":"'Timp Creek'!E116+'Timp Creek'!F116","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D116","v":0},{"$f":"(K116+L116)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,14)","v":0},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,15)","v":0},{"$f":"$N116*VLOOKUP(MONTH($B116),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E116=0,0,(IF(AQ116=\"YES\",IF('Planning-All Farms'!R116>'Planning-All Farms'!N116,'Planning-All Farms'!N116,'Planning-All Farms'!R116),'Planning-All Farms'!R116)))*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R116-T116-$N116*(VLOOKUP(MONTH($B116),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2)<0,R116-T116,$N116*(VLOOKUP(MONTH($B116),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E116=0,0,ROUND(IF(AQ116=\"YES\",IF('Planning-All Farms'!V116>'Planning-All Farms'!N116,'Planning-All Farms'!N116,'Planning-All Farms'!V116),'Planning-All Farms'!R116),2))*VLOOKUP(MONTH($B116),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U116*LT!$H$79","v":0},{"$f":"Y116*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S116-Z116)","v":0},{"$f":"LT!$H$80*(W116-AA116)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-07",null,null,{"$f":"'Timp Creek'!C117","v":0},{"$f":"'Timp Creek'!E117+'Timp Creek'!F117","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D117","v":0},{"$f":"(K117+L117)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,14)","v":0},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,15)","v":0},{"$f":"$N117*VLOOKUP(MONTH($B117),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E117=0,0,(IF(AQ117=\"YES\",IF('Planning-All Farms'!R117>'Planning-All Farms'!N117,'Planning-All Farms'!N117,'Planning-All Farms'!R117),'Planning-All Farms'!R117)))*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R117-T117-$N117*(VLOOKUP(MONTH($B117),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2)<0,R117-T117,$N117*(VLOOKUP(MONTH($B117),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E117=0,0,ROUND(IF(AQ117=\"YES\",IF('Planning-All Farms'!V117>'Planning-All Farms'!N117,'Planning-All Farms'!N117,'Planning-All Farms'!V117),'Planning-All Farms'!R117),2))*VLOOKUP(MONTH($B117),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U117*LT!$H$79","v":0},{"$f":"Y117*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S117-Z117)","v":0},{"$f":"LT!$H$80*(W117-AA117)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-08",null,null,{"$f":"'Timp Creek'!C118","v":0},{"$f":"'Timp Creek'!E118+'Timp Creek'!F118","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D118","v":0},{"$f":"(K118+L118)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,14)","v":0},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,15)","v":0},{"$f":"$N118*VLOOKUP(MONTH($B118),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E118=0,0,(IF(AQ118=\"YES\",IF('Planning-All Farms'!R118>'Planning-All Farms'!N118,'Planning-All Farms'!N118,'Planning-All Farms'!R118),'Planning-All Farms'!R118)))*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R118-T118-$N118*(VLOOKUP(MONTH($B118),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2)<0,R118-T118,$N118*(VLOOKUP(MONTH($B118),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E118=0,0,ROUND(IF(AQ118=\"YES\",IF('Planning-All Farms'!V118>'Planning-All Farms'!N118,'Planning-All Farms'!N118,'Planning-All Farms'!V118),'Planning-All Farms'!R118),2))*VLOOKUP(MONTH($B118),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U118*LT!$H$79","v":0},{"$f":"Y118*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S118-Z118)","v":0},{"$f":"LT!$H$80*(W118-AA118)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-09",null,null,{"$f":"'Timp Creek'!C119","v":0},{"$f":"'Timp Creek'!E119+'Timp Creek'!F119","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D119","v":0},{"$f":"(K119+L119)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,14)","v":0},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,15)","v":0},{"$f":"$N119*VLOOKUP(MONTH($B119),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E119=0,0,(IF(AQ119=\"YES\",IF('Planning-All Farms'!R119>'Planning-All Farms'!N119,'Planning-All Farms'!N119,'Planning-All Farms'!R119),'Planning-All Farms'!R119)))*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R119-T119-$N119*(VLOOKUP(MONTH($B119),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2)<0,R119-T119,$N119*(VLOOKUP(MONTH($B119),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E119=0,0,ROUND(IF(AQ119=\"YES\",IF('Planning-All Farms'!V119>'Planning-All Farms'!N119,'Planning-All Farms'!N119,'Planning-All Farms'!V119),'Planning-All Farms'!R119),2))*VLOOKUP(MONTH($B119),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U119*LT!$H$79","v":0},{"$f":"Y119*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S119-Z119)","v":0},{"$f":"LT!$H$80*(W119-AA119)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-10",null,null,{"$f":"'Timp Creek'!C120","v":0},{"$f":"'Timp Creek'!E120+'Timp Creek'!F120","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D120","v":0},{"$f":"(K120+L120)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,14)","v":0},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,15)","v":0},{"$f":"$N120*VLOOKUP(MONTH($B120),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E120=0,0,(IF(AQ120=\"YES\",IF('Planning-All Farms'!R120>'Planning-All Farms'!N120,'Planning-All Farms'!N120,'Planning-All Farms'!R120),'Planning-All Farms'!R120)))*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R120-T120-$N120*(VLOOKUP(MONTH($B120),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2)<0,R120-T120,$N120*(VLOOKUP(MONTH($B120),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E120=0,0,ROUND(IF(AQ120=\"YES\",IF('Planning-All Farms'!V120>'Planning-All Farms'!N120,'Planning-All Farms'!N120,'Planning-All Farms'!V120),'Planning-All Farms'!R120),2))*VLOOKUP(MONTH($B120),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U120*LT!$H$79","v":0},{"$f":"Y120*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S120-Z120)","v":0},{"$f":"LT!$H$80*(W120-AA120)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-11",null,null,{"$f":"'Timp Creek'!C121","v":0},{"$f":"'Timp Creek'!E121+'Timp Creek'!F121","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D121","v":0},{"$f":"(K121+L121)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,14)","v":0},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,15)","v":0},{"$f":"$N121*VLOOKUP(MONTH($B121),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E121=0,0,(IF(AQ121=\"YES\",IF('Planning-All Farms'!R121>'Planning-All Farms'!N121,'Planning-All Farms'!N121,'Planning-All Farms'!R121),'Planning-All Farms'!R121)))*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R121-T121-$N121*(VLOOKUP(MONTH($B121),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2)<0,R121-T121,$N121*(VLOOKUP(MONTH($B121),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E121=0,0,ROUND(IF(AQ121=\"YES\",IF('Planning-All Farms'!V121>'Planning-All Farms'!N121,'Planning-All Farms'!N121,'Planning-All Farms'!V121),'Planning-All Farms'!R121),2))*VLOOKUP(MONTH($B121),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U121*LT!$H$79","v":0},{"$f":"Y121*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S121-Z121)","v":0},{"$f":"LT!$H$80*(W121-AA121)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-12",null,null,{"$f":"'Timp Creek'!C122","v":0},{"$f":"'Timp Creek'!E122+'Timp Creek'!F122","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D122","v":0},{"$f":"(K122+L122)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,14)","v":0},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,15)","v":0},{"$f":"$N122*VLOOKUP(MONTH($B122),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E122=0,0,(IF(AQ122=\"YES\",IF('Planning-All Farms'!R122>'Planning-All Farms'!N122,'Planning-All Farms'!N122,'Planning-All Farms'!R122),'Planning-All Farms'!R122)))*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R122-T122-$N122*(VLOOKUP(MONTH($B122),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2)<0,R122-T122,$N122*(VLOOKUP(MONTH($B122),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E122=0,0,ROUND(IF(AQ122=\"YES\",IF('Planning-All Farms'!V122>'Planning-All Farms'!N122,'Planning-All Farms'!N122,'Planning-All Farms'!V122),'Planning-All Farms'!R122),2))*VLOOKUP(MONTH($B122),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U122*LT!$H$79","v":0},{"$f":"Y122*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S122-Z122)","v":0},{"$f":"LT!$H$80*(W122-AA122)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-13",null,null,{"$f":"'Timp Creek'!C123","v":0},{"$f":"'Timp Creek'!E123+'Timp Creek'!F123","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D123","v":0},{"$f":"(K123+L123)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,14)","v":0},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,15)","v":0},{"$f":"$N123*VLOOKUP(MONTH($B123),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E123=0,0,(IF(AQ123=\"YES\",IF('Planning-All Farms'!R123>'Planning-All Farms'!N123,'Planning-All Farms'!N123,'Planning-All Farms'!R123),'Planning-All Farms'!R123)))*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R123-T123-$N123*(VLOOKUP(MONTH($B123),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2)<0,R123-T123,$N123*(VLOOKUP(MONTH($B123),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E123=0,0,ROUND(IF(AQ123=\"YES\",IF('Planning-All Farms'!V123>'Planning-All Farms'!N123,'Planning-All Farms'!N123,'Planning-All Farms'!V123),'Planning-All Farms'!R123),2))*VLOOKUP(MONTH($B123),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U123*LT!$H$79","v":0},{"$f":"Y123*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S123-Z123)","v":0},{"$f":"LT!$H$80*(W123-AA123)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-14",null,null,{"$f":"'Timp Creek'!C124","v":0},{"$f":"'Timp Creek'!E124+'Timp Creek'!F124","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D124","v":0},{"$f":"(K124+L124)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,14)","v":0},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,15)","v":0},{"$f":"$N124*VLOOKUP(MONTH($B124),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E124=0,0,(IF(AQ124=\"YES\",IF('Planning-All Farms'!R124>'Planning-All Farms'!N124,'Planning-All Farms'!N124,'Planning-All Farms'!R124),'Planning-All Farms'!R124)))*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R124-T124-$N124*(VLOOKUP(MONTH($B124),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2)<0,R124-T124,$N124*(VLOOKUP(MONTH($B124),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E124=0,0,ROUND(IF(AQ124=\"YES\",IF('Planning-All Farms'!V124>'Planning-All Farms'!N124,'Planning-All Farms'!N124,'Planning-All Farms'!V124),'Planning-All Farms'!R124),2))*VLOOKUP(MONTH($B124),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U124*LT!$H$79","v":0},{"$f":"Y124*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S124-Z124)","v":0},{"$f":"LT!$H$80*(W124-AA124)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-15",null,null,{"$f":"'Timp Creek'!C125","v":0},{"$f":"'Timp Creek'!E125+'Timp Creek'!F125","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D125","v":0},{"$f":"(K125+L125)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,14)","v":0},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,15)","v":0},{"$f":"$N125*VLOOKUP(MONTH($B125),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E125=0,0,(IF(AQ125=\"YES\",IF('Planning-All Farms'!R125>'Planning-All Farms'!N125,'Planning-All Farms'!N125,'Planning-All Farms'!R125),'Planning-All Farms'!R125)))*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R125-T125-$N125*(VLOOKUP(MONTH($B125),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2)<0,R125-T125,$N125*(VLOOKUP(MONTH($B125),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E125=0,0,ROUND(IF(AQ125=\"YES\",IF('Planning-All Farms'!V125>'Planning-All Farms'!N125,'Planning-All Farms'!N125,'Planning-All Farms'!V125),'Planning-All Farms'!R125),2))*VLOOKUP(MONTH($B125),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U125*LT!$H$79","v":0},{"$f":"Y125*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S125-Z125)","v":0},{"$f":"LT!$H$80*(W125-AA125)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-16",null,null,{"$f":"'Timp Creek'!C126","v":0},{"$f":"'Timp Creek'!E126+'Timp Creek'!F126","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D126","v":0},{"$f":"(K126+L126)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,14)","v":0},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,15)","v":0},{"$f":"$N126*VLOOKUP(MONTH($B126),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E126=0,0,(IF(AQ126=\"YES\",IF('Planning-All Farms'!R126>'Planning-All Farms'!N126,'Planning-All Farms'!N126,'Planning-All Farms'!R126),'Planning-All Farms'!R126)))*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R126-T126-$N126*(VLOOKUP(MONTH($B126),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2)<0,R126-T126,$N126*(VLOOKUP(MONTH($B126),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E126=0,0,ROUND(IF(AQ126=\"YES\",IF('Planning-All Farms'!V126>'Planning-All Farms'!N126,'Planning-All Farms'!N126,'Planning-All Farms'!V126),'Planning-All Farms'!R126),2))*VLOOKUP(MONTH($B126),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U126*LT!$H$79","v":0},{"$f":"Y126*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S126-Z126)","v":0},{"$f":"LT!$H$80*(W126-AA126)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-17",null,null,{"$f":"'Timp Creek'!C127","v":0},{"$f":"'Timp Creek'!E127+'Timp Creek'!F127","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D127","v":0},{"$f":"(K127+L127)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,14)","v":0},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,15)","v":0},{"$f":"$N127*VLOOKUP(MONTH($B127),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E127=0,0,(IF(AQ127=\"YES\",IF('Planning-All Farms'!R127>'Planning-All Farms'!N127,'Planning-All Farms'!N127,'Planning-All Farms'!R127),'Planning-All Farms'!R127)))*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R127-T127-$N127*(VLOOKUP(MONTH($B127),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2)<0,R127-T127,$N127*(VLOOKUP(MONTH($B127),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E127=0,0,ROUND(IF(AQ127=\"YES\",IF('Planning-All Farms'!V127>'Planning-All Farms'!N127,'Planning-All Farms'!N127,'Planning-All Farms'!V127),'Planning-All Farms'!R127),2))*VLOOKUP(MONTH($B127),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U127*LT!$H$79","v":0},{"$f":"Y127*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S127-Z127)","v":0},{"$f":"LT!$H$80*(W127-AA127)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-18",null,null,{"$f":"'Timp Creek'!C128","v":0},{"$f":"'Timp Creek'!E128+'Timp Creek'!F128","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D128","v":0},{"$f":"(K128+L128)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,14)","v":0},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,15)","v":0},{"$f":"$N128*VLOOKUP(MONTH($B128),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E128=0,0,(IF(AQ128=\"YES\",IF('Planning-All Farms'!R128>'Planning-All Farms'!N128,'Planning-All Farms'!N128,'Planning-All Farms'!R128),'Planning-All Farms'!R128)))*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R128-T128-$N128*(VLOOKUP(MONTH($B128),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2)<0,R128-T128,$N128*(VLOOKUP(MONTH($B128),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E128=0,0,ROUND(IF(AQ128=\"YES\",IF('Planning-All Farms'!V128>'Planning-All Farms'!N128,'Planning-All Farms'!N128,'Planning-All Farms'!V128),'Planning-All Farms'!R128),2))*VLOOKUP(MONTH($B128),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U128*LT!$H$79","v":0},{"$f":"Y128*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S128-Z128)","v":0},{"$f":"LT!$H$80*(W128-AA128)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-19",null,null,{"$f":"'Timp Creek'!C129","v":0},{"$f":"'Timp Creek'!E129+'Timp Creek'!F129","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D129","v":0},{"$f":"(K129+L129)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,14)","v":0},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,15)","v":0},{"$f":"$N129*VLOOKUP(MONTH($B129),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E129=0,0,(IF(AQ129=\"YES\",IF('Planning-All Farms'!R129>'Planning-All Farms'!N129,'Planning-All Farms'!N129,'Planning-All Farms'!R129),'Planning-All Farms'!R129)))*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R129-T129-$N129*(VLOOKUP(MONTH($B129),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2)<0,R129-T129,$N129*(VLOOKUP(MONTH($B129),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E129=0,0,ROUND(IF(AQ129=\"YES\",IF('Planning-All Farms'!V129>'Planning-All Farms'!N129,'Planning-All Farms'!N129,'Planning-All Farms'!V129),'Planning-All Farms'!R129),2))*VLOOKUP(MONTH($B129),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U129*LT!$H$79","v":0},{"$f":"Y129*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S129-Z129)","v":0},{"$f":"LT!$H$80*(W129-AA129)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-20",null,null,{"$f":"'Timp Creek'!C130","v":0},{"$f":"'Timp Creek'!E130+'Timp Creek'!F130","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D130","v":0},{"$f":"(K130+L130)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,14)","v":0},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,15)","v":0},{"$f":"$N130*VLOOKUP(MONTH($B130),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E130=0,0,(IF(AQ130=\"YES\",IF('Planning-All Farms'!R130>'Planning-All Farms'!N130,'Planning-All Farms'!N130,'Planning-All Farms'!R130),'Planning-All Farms'!R130)))*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R130-T130-$N130*(VLOOKUP(MONTH($B130),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2)<0,R130-T130,$N130*(VLOOKUP(MONTH($B130),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E130=0,0,ROUND(IF(AQ130=\"YES\",IF('Planning-All Farms'!V130>'Planning-All Farms'!N130,'Planning-All Farms'!N130,'Planning-All Farms'!V130),'Planning-All Farms'!R130),2))*VLOOKUP(MONTH($B130),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U130*LT!$H$79","v":0},{"$f":"Y130*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S130-Z130)","v":0},{"$f":"LT!$H$80*(W130-AA130)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-21",null,null,{"$f":"'Timp Creek'!C131","v":0},{"$f":"'Timp Creek'!E131+'Timp Creek'!F131","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D131","v":0},{"$f":"(K131+L131)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,14)","v":0},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,15)","v":0},{"$f":"$N131*VLOOKUP(MONTH($B131),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E131=0,0,(IF(AQ131=\"YES\",IF('Planning-All Farms'!R131>'Planning-All Farms'!N131,'Planning-All Farms'!N131,'Planning-All Farms'!R131),'Planning-All Farms'!R131)))*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R131-T131-$N131*(VLOOKUP(MONTH($B131),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2)<0,R131-T131,$N131*(VLOOKUP(MONTH($B131),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E131=0,0,ROUND(IF(AQ131=\"YES\",IF('Planning-All Farms'!V131>'Planning-All Farms'!N131,'Planning-All Farms'!N131,'Planning-All Farms'!V131),'Planning-All Farms'!R131),2))*VLOOKUP(MONTH($B131),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U131*LT!$H$79","v":0},{"$f":"Y131*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S131-Z131)","v":0},{"$f":"LT!$H$80*(W131-AA131)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-22",null,null,{"$f":"'Timp Creek'!C132","v":0},{"$f":"'Timp Creek'!E132+'Timp Creek'!F132","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D132","v":0},{"$f":"(K132+L132)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,14)","v":0},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,15)","v":0},{"$f":"$N132*VLOOKUP(MONTH($B132),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E132=0,0,(IF(AQ132=\"YES\",IF('Planning-All Farms'!R132>'Planning-All Farms'!N132,'Planning-All Farms'!N132,'Planning-All Farms'!R132),'Planning-All Farms'!R132)))*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R132-T132-$N132*(VLOOKUP(MONTH($B132),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2)<0,R132-T132,$N132*(VLOOKUP(MONTH($B132),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E132=0,0,ROUND(IF(AQ132=\"YES\",IF('Planning-All Farms'!V132>'Planning-All Farms'!N132,'Planning-All Farms'!N132,'Planning-All Farms'!V132),'Planning-All Farms'!R132),2))*VLOOKUP(MONTH($B132),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U132*LT!$H$79","v":0},{"$f":"Y132*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S132-Z132)","v":0},{"$f":"LT!$H$80*(W132-AA132)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-23",null,null,{"$f":"'Timp Creek'!C133","v":0},{"$f":"'Timp Creek'!E133+'Timp Creek'!F133","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D133","v":0},{"$f":"(K133+L133)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,14)","v":0},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,15)","v":0},{"$f":"$N133*VLOOKUP(MONTH($B133),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E133=0,0,(IF(AQ133=\"YES\",IF('Planning-All Farms'!R133>'Planning-All Farms'!N133,'Planning-All Farms'!N133,'Planning-All Farms'!R133),'Planning-All Farms'!R133)))*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R133-T133-$N133*(VLOOKUP(MONTH($B133),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2)<0,R133-T133,$N133*(VLOOKUP(MONTH($B133),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E133=0,0,ROUND(IF(AQ133=\"YES\",IF('Planning-All Farms'!V133>'Planning-All Farms'!N133,'Planning-All Farms'!N133,'Planning-All Farms'!V133),'Planning-All Farms'!R133),2))*VLOOKUP(MONTH($B133),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U133*LT!$H$79","v":0},{"$f":"Y133*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S133-Z133)","v":0},{"$f":"LT!$H$80*(W133-AA133)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-24",null,null,{"$f":"'Timp Creek'!C134","v":0},{"$f":"'Timp Creek'!E134+'Timp Creek'!F134","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D134","v":0},{"$f":"(K134+L134)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,14)","v":0},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,15)","v":0},{"$f":"$N134*VLOOKUP(MONTH($B134),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E134=0,0,(IF(AQ134=\"YES\",IF('Planning-All Farms'!R134>'Planning-All Farms'!N134,'Planning-All Farms'!N134,'Planning-All Farms'!R134),'Planning-All Farms'!R134)))*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R134-T134-$N134*(VLOOKUP(MONTH($B134),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2)<0,R134-T134,$N134*(VLOOKUP(MONTH($B134),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E134=0,0,ROUND(IF(AQ134=\"YES\",IF('Planning-All Farms'!V134>'Planning-All Farms'!N134,'Planning-All Farms'!N134,'Planning-All Farms'!V134),'Planning-All Farms'!R134),2))*VLOOKUP(MONTH($B134),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U134*LT!$H$79","v":0},{"$f":"Y134*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S134-Z134)","v":0},{"$f":"LT!$H$80*(W134-AA134)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-25",null,null,{"$f":"'Timp Creek'!C135","v":0},{"$f":"'Timp Creek'!E135+'Timp Creek'!F135","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D135","v":0},{"$f":"(K135+L135)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,14)","v":0},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,15)","v":0},{"$f":"$N135*VLOOKUP(MONTH($B135),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E135=0,0,(IF(AQ135=\"YES\",IF('Planning-All Farms'!R135>'Planning-All Farms'!N135,'Planning-All Farms'!N135,'Planning-All Farms'!R135),'Planning-All Farms'!R135)))*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R135-T135-$N135*(VLOOKUP(MONTH($B135),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2)<0,R135-T135,$N135*(VLOOKUP(MONTH($B135),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E135=0,0,ROUND(IF(AQ135=\"YES\",IF('Planning-All Farms'!V135>'Planning-All Farms'!N135,'Planning-All Farms'!N135,'Planning-All Farms'!V135),'Planning-All Farms'!R135),2))*VLOOKUP(MONTH($B135),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U135*LT!$H$79","v":0},{"$f":"Y135*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S135-Z135)","v":0},{"$f":"LT!$H$80*(W135-AA135)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-26",null,null,{"$f":"'Timp Creek'!C136","v":0},{"$f":"'Timp Creek'!E136+'Timp Creek'!F136","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D136","v":0},{"$f":"(K136+L136)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,14)","v":0},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,15)","v":0},{"$f":"$N136*VLOOKUP(MONTH($B136),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E136=0,0,(IF(AQ136=\"YES\",IF('Planning-All Farms'!R136>'Planning-All Farms'!N136,'Planning-All Farms'!N136,'Planning-All Farms'!R136),'Planning-All Farms'!R136)))*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R136-T136-$N136*(VLOOKUP(MONTH($B136),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2)<0,R136-T136,$N136*(VLOOKUP(MONTH($B136),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E136=0,0,ROUND(IF(AQ136=\"YES\",IF('Planning-All Farms'!V136>'Planning-All Farms'!N136,'Planning-All Farms'!N136,'Planning-All Farms'!V136),'Planning-All Farms'!R136),2))*VLOOKUP(MONTH($B136),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U136*LT!$H$79","v":0},{"$f":"Y136*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S136-Z136)","v":0},{"$f":"LT!$H$80*(W136-AA136)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-27",null,null,{"$f":"'Timp Creek'!C137","v":0},{"$f":"'Timp Creek'!E137+'Timp Creek'!F137","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D137","v":0},{"$f":"(K137+L137)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,14)","v":0},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,15)","v":0},{"$f":"$N137*VLOOKUP(MONTH($B137),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E137=0,0,(IF(AQ137=\"YES\",IF('Planning-All Farms'!R137>'Planning-All Farms'!N137,'Planning-All Farms'!N137,'Planning-All Farms'!R137),'Planning-All Farms'!R137)))*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R137-T137-$N137*(VLOOKUP(MONTH($B137),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2)<0,R137-T137,$N137*(VLOOKUP(MONTH($B137),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E137=0,0,ROUND(IF(AQ137=\"YES\",IF('Planning-All Farms'!V137>'Planning-All Farms'!N137,'Planning-All Farms'!N137,'Planning-All Farms'!V137),'Planning-All Farms'!R137),2))*VLOOKUP(MONTH($B137),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U137*LT!$H$79","v":0},{"$f":"Y137*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S137-Z137)","v":0},{"$f":"LT!$H$80*(W137-AA137)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-28",null,null,{"$f":"'Timp Creek'!C138","v":0},{"$f":"'Timp Creek'!E138+'Timp Creek'!F138","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D138","v":0},{"$f":"(K138+L138)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,14)","v":0},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,15)","v":0},{"$f":"$N138*VLOOKUP(MONTH($B138),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E138=0,0,(IF(AQ138=\"YES\",IF('Planning-All Farms'!R138>'Planning-All Farms'!N138,'Planning-All Farms'!N138,'Planning-All Farms'!R138),'Planning-All Farms'!R138)))*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R138-T138-$N138*(VLOOKUP(MONTH($B138),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2)<0,R138-T138,$N138*(VLOOKUP(MONTH($B138),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E138=0,0,ROUND(IF(AQ138=\"YES\",IF('Planning-All Farms'!V138>'Planning-All Farms'!N138,'Planning-All Farms'!N138,'Planning-All Farms'!V138),'Planning-All Farms'!R138),2))*VLOOKUP(MONTH($B138),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U138*LT!$H$79","v":0},{"$f":"Y138*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S138-Z138)","v":0},{"$f":"LT!$H$80*(W138-AA138)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-29",null,null,{"$f":"'Timp Creek'!C139","v":0},{"$f":"'Timp Creek'!E139+'Timp Creek'!F139","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D139","v":0},{"$f":"(K139+L139)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,14)","v":0},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,15)","v":0},{"$f":"$N139*VLOOKUP(MONTH($B139),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E139=0,0,(IF(AQ139=\"YES\",IF('Planning-All Farms'!R139>'Planning-All Farms'!N139,'Planning-All Farms'!N139,'Planning-All Farms'!R139),'Planning-All Farms'!R139)))*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R139-T139-$N139*(VLOOKUP(MONTH($B139),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2)<0,R139-T139,$N139*(VLOOKUP(MONTH($B139),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E139=0,0,ROUND(IF(AQ139=\"YES\",IF('Planning-All Farms'!V139>'Planning-All Farms'!N139,'Planning-All Farms'!N139,'Planning-All Farms'!V139),'Planning-All Farms'!R139),2))*VLOOKUP(MONTH($B139),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U139*LT!$H$79","v":0},{"$f":"Y139*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S139-Z139)","v":0},{"$f":"LT!$H$80*(W139-AA139)","v":0},0,0,0,1,0,0,null,"NO"]
[6,"2019-06-30",null,null,{"$f":"'Timp Creek'!C140","v":0},{"$f":"'Timp Creek'!E140+'Timp Creek'!F140","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D140","v":0},{"$f":"(K140+L140)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,14)","v":0},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,15)","v":0},{"$f":"$N140*VLOOKUP(MONTH($B140),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E140=0,0,(IF(AQ140=\"YES\",IF('Planning-All Farms'!R140>'Planning-All Farms'!N140,'Planning-All Farms'!N140,'Planning-All Farms'!R140),'Planning-All Farms'!R140)))*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R140-T140-$N140*(VLOOKUP(MONTH($B140),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2)<0,R140-T140,$N140*(VLOOKUP(MONTH($B140),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E140=0,0,ROUND(IF(AQ140=\"YES\",IF('Planning-All Farms'!V140>'Planning-All Farms'!N140,'Planning-All Farms'!N140,'Planning-All Farms'!V140),'Planning-All Farms'!R140),2))*VLOOKUP(MONTH($B140),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U140*LT!$H$79","v":0},{"$f":"Y140*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S140-Z140)","v":0},{"$f":"LT!$H$80*(W140-AA140)","v":0},0,0,0,1,0,0,null,"NO"]
[7,"2019-07-01",null,null,{"$f":"'Timp Creek'!C141","v":0},{"$f":"'Timp Creek'!E141+'Timp Creek'!F141","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D141","v":0},{"$f":"(K141+L141)*LT!$G$7/LT!$A$7","v":0},{"$f":"R141+V141","v":0},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,14)","v":0},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,15)","v":0},{"$f":"$N141*VLOOKUP(MONTH($B141),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E141=0,0,(IF(AQ141=\"YES\",IF('Planning-All Farms'!R141>'Planning-All Farms'!N141,'Planning-All Farms'!N141,'Planning-All Farms'!R141),'Planning-All Farms'!R141)))*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R141-T141-$N141*(VLOOKUP(MONTH($B141),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2)<0,R141-T141,$N141*(VLOOKUP(MONTH($B141),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E141=0,0,ROUND(IF(AQ141=\"YES\",IF('Planning-All Farms'!V141>'Planning-All Farms'!N141,'Planning-All Farms'!N141,'Planning-All Farms'!V141),'Planning-All Farms'!R141),2))*VLOOKUP(MONTH($B141),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U141*LT!$H$79","v":0},{"$f":"Y141*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S141-Z141)","v":0},{"$f":"LT!$H$80*(W141-AA141)","v":0},0,0,0,1,0,0,null,"NO",{"$f":"AN141","v":0},0]
[7,"2019-07-02",null,null,{"$f":"'Timp Creek'!C142","v":0},{"$f":"'Timp Creek'!E142+'Timp Creek'!F142","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D142","v":0},{"$f":"(K142+L142)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,14)","v":0},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,15)","v":0},{"$f":"$N142*VLOOKUP(MONTH($B142),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E142=0,0,(IF(AQ142=\"YES\",IF('Planning-All Farms'!R142>'Planning-All Farms'!N142,'Planning-All Farms'!N142,'Planning-All Farms'!R142),'Planning-All Farms'!R142)))*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R142-T142-$N142*(VLOOKUP(MONTH($B142),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2)<0,R142-T142,$N142*(VLOOKUP(MONTH($B142),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E142=0,0,ROUND(IF(AQ142=\"YES\",IF('Planning-All Farms'!V142>'Planning-All Farms'!N142,'Planning-All Farms'!N142,'Planning-All Farms'!V142),'Planning-All Farms'!R142),2))*VLOOKUP(MONTH($B142),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U142*LT!$H$79","v":0},{"$f":"Y142*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S142-Z142)","v":0},{"$f":"LT!$H$80*(W142-AA142)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-03",null,null,{"$f":"'Timp Creek'!C143","v":0},{"$f":"'Timp Creek'!E143+'Timp Creek'!F143","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D143","v":0},{"$f":"(K143+L143)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,14)","v":0},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,15)","v":0},{"$f":"$N143*VLOOKUP(MONTH($B143),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E143=0,0,(IF(AQ143=\"YES\",IF('Planning-All Farms'!R143>'Planning-All Farms'!N143,'Planning-All Farms'!N143,'Planning-All Farms'!R143),'Planning-All Farms'!R143)))*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R143-T143-$N143*(VLOOKUP(MONTH($B143),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2)<0,R143-T143,$N143*(VLOOKUP(MONTH($B143),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E143=0,0,ROUND(IF(AQ143=\"YES\",IF('Planning-All Farms'!V143>'Planning-All Farms'!N143,'Planning-All Farms'!N143,'Planning-All Farms'!V143),'Planning-All Farms'!R143),2))*VLOOKUP(MONTH($B143),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U143*LT!$H$79","v":0},{"$f":"Y143*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S143-Z143)","v":0},{"$f":"LT!$H$80*(W143-AA143)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-04",null,null,{"$f":"'Timp Creek'!C144","v":0},{"$f":"'Timp Creek'!E144+'Timp Creek'!F144","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D144","v":0},{"$f":"(K144+L144)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,14)","v":0},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,15)","v":0},{"$f":"$N144*VLOOKUP(MONTH($B144),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E144=0,0,(IF(AQ144=\"YES\",IF('Planning-All Farms'!R144>'Planning-All Farms'!N144,'Planning-All Farms'!N144,'Planning-All Farms'!R144),'Planning-All Farms'!R144)))*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R144-T144-$N144*(VLOOKUP(MONTH($B144),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2)<0,R144-T144,$N144*(VLOOKUP(MONTH($B144),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E144=0,0,ROUND(IF(AQ144=\"YES\",IF('Planning-All Farms'!V144>'Planning-All Farms'!N144,'Planning-All Farms'!N144,'Planning-All Farms'!V144),'Planning-All Farms'!R144),2))*VLOOKUP(MONTH($B144),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U144*LT!$H$79","v":0},{"$f":"Y144*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S144-Z144)","v":0},{"$f":"LT!$H$80*(W144-AA144)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-05",null,null,{"$f":"'Timp Creek'!C145","v":0},{"$f":"'Timp Creek'!E145+'Timp Creek'!F145","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D145","v":0},{"$f":"(K145+L145)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,14)","v":0},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,15)","v":0},{"$f":"$N145*VLOOKUP(MONTH($B145),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E145=0,0,(IF(AQ145=\"YES\",IF('Planning-All Farms'!R145>'Planning-All Farms'!N145,'Planning-All Farms'!N145,'Planning-All Farms'!R145),'Planning-All Farms'!R145)))*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R145-T145-$N145*(VLOOKUP(MONTH($B145),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2)<0,R145-T145,$N145*(VLOOKUP(MONTH($B145),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E145=0,0,ROUND(IF(AQ145=\"YES\",IF('Planning-All Farms'!V145>'Planning-All Farms'!N145,'Planning-All Farms'!N145,'Planning-All Farms'!V145),'Planning-All Farms'!R145),2))*VLOOKUP(MONTH($B145),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U145*LT!$H$79","v":0},{"$f":"Y145*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S145-Z145)","v":0},{"$f":"LT!$H$80*(W145-AA145)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-06",null,null,{"$f":"'Timp Creek'!C146","v":0},{"$f":"'Timp Creek'!E146+'Timp Creek'!F146","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D146","v":0},{"$f":"(K146+L146)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,14)","v":0},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,15)","v":0},{"$f":"$N146*VLOOKUP(MONTH($B146),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E146=0,0,(IF(AQ146=\"YES\",IF('Planning-All Farms'!R146>'Planning-All Farms'!N146,'Planning-All Farms'!N146,'Planning-All Farms'!R146),'Planning-All Farms'!R146)))*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R146-T146-$N146*(VLOOKUP(MONTH($B146),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2)<0,R146-T146,$N146*(VLOOKUP(MONTH($B146),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E146=0,0,ROUND(IF(AQ146=\"YES\",IF('Planning-All Farms'!V146>'Planning-All Farms'!N146,'Planning-All Farms'!N146,'Planning-All Farms'!V146),'Planning-All Farms'!R146),2))*VLOOKUP(MONTH($B146),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U146*LT!$H$79","v":0},{"$f":"Y146*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S146-Z146)","v":0},{"$f":"LT!$H$80*(W146-AA146)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-07",null,null,{"$f":"'Timp Creek'!C147","v":0},{"$f":"'Timp Creek'!E147+'Timp Creek'!F147","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D147","v":0},{"$f":"(K147+L147)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,14)","v":0},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,15)","v":0},{"$f":"$N147*VLOOKUP(MONTH($B147),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E147=0,0,(IF(AQ147=\"YES\",IF('Planning-All Farms'!R147>'Planning-All Farms'!N147,'Planning-All Farms'!N147,'Planning-All Farms'!R147),'Planning-All Farms'!R147)))*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R147-T147-$N147*(VLOOKUP(MONTH($B147),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2)<0,R147-T147,$N147*(VLOOKUP(MONTH($B147),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E147=0,0,ROUND(IF(AQ147=\"YES\",IF('Planning-All Farms'!V147>'Planning-All Farms'!N147,'Planning-All Farms'!N147,'Planning-All Farms'!V147),'Planning-All Farms'!R147),2))*VLOOKUP(MONTH($B147),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U147*LT!$H$79","v":0},{"$f":"Y147*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S147-Z147)","v":0},{"$f":"LT!$H$80*(W147-AA147)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[{"$f":"MONTH(B148)","v":7},{"$f":"B147+1","v":"2019-07-08"},null,null,{"$f":"'Timp Creek'!C148","v":0},{"$f":"'Timp Creek'!E148+'Timp Creek'!F148","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D148","v":0},{"$f":"(K148+L148)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,14)","v":0},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,15)","v":0},{"$f":"$N148*VLOOKUP(MONTH($B148),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E148=0,0,(IF(AQ148=\"YES\",IF('Planning-All Farms'!R148>'Planning-All Farms'!N148,'Planning-All Farms'!N148,'Planning-All Farms'!R148),'Planning-All Farms'!R148)))*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R148-T148-$N148*(VLOOKUP(MONTH($B148),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2)<0,R148-T148,$N148*(VLOOKUP(MONTH($B148),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E148=0,0,ROUND(IF(AQ148=\"YES\",IF('Planning-All Farms'!V148>'Planning-All Farms'!N148,'Planning-All Farms'!N148,'Planning-All Farms'!V148),'Planning-All Farms'!R148),2))*VLOOKUP(MONTH($B148),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U148*LT!$H$79","v":0},{"$f":"Y148*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S148-Z148)","v":0},{"$f":"LT!$H$80*(W148-AA148)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-09",null,null,{"$f":"'Timp Creek'!C149","v":0},{"$f":"'Timp Creek'!E149+'Timp Creek'!F149","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D149","v":0},{"$f":"(K149+L149)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,14)","v":0},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,15)","v":0},{"$f":"$N149*VLOOKUP(MONTH($B149),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E149=0,0,(IF(AQ149=\"YES\",IF('Planning-All Farms'!R149>'Planning-All Farms'!N149,'Planning-All Farms'!N149,'Planning-All Farms'!R149),'Planning-All Farms'!R149)))*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R149-T149-$N149*(VLOOKUP(MONTH($B149),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2)<0,R149-T149,$N149*(VLOOKUP(MONTH($B149),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E149=0,0,ROUND(IF(AQ149=\"YES\",IF('Planning-All Farms'!V149>'Planning-All Farms'!N149,'Planning-All Farms'!N149,'Planning-All Farms'!V149),'Planning-All Farms'!R149),2))*VLOOKUP(MONTH($B149),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U149*LT!$H$79","v":0},{"$f":"Y149*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S149-Z149)","v":0},{"$f":"LT!$H$80*(W149-AA149)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-10",null,null,{"$f":"'Timp Creek'!C150","v":0},{"$f":"'Timp Creek'!E150+'Timp Creek'!F150","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D150","v":0},{"$f":"(K150+L150)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,14)","v":0},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,15)","v":0},{"$f":"$N150*VLOOKUP(MONTH($B150),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E150=0,0,(IF(AQ150=\"YES\",IF('Planning-All Farms'!R150>'Planning-All Farms'!N150,'Planning-All Farms'!N150,'Planning-All Farms'!R150),'Planning-All Farms'!R150)))*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R150-T150-$N150*(VLOOKUP(MONTH($B150),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2)<0,R150-T150,$N150*(VLOOKUP(MONTH($B150),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E150=0,0,ROUND(IF(AQ150=\"YES\",IF('Planning-All Farms'!V150>'Planning-All Farms'!N150,'Planning-All Farms'!N150,'Planning-All Farms'!V150),'Planning-All Farms'!R150),2))*VLOOKUP(MONTH($B150),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U150*LT!$H$79","v":0},{"$f":"Y150*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S150-Z150)","v":0},{"$f":"LT!$H$80*(W150-AA150)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-11",null,null,{"$f":"'Timp Creek'!C151","v":0},{"$f":"'Timp Creek'!E151+'Timp Creek'!F151","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D151","v":0},{"$f":"(K151+L151)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,14)","v":0},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,15)","v":0},{"$f":"$N151*VLOOKUP(MONTH($B151),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E151=0,0,(IF(AQ151=\"YES\",IF('Planning-All Farms'!R151>'Planning-All Farms'!N151,'Planning-All Farms'!N151,'Planning-All Farms'!R151),'Planning-All Farms'!R151)))*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R151-T151-$N151*(VLOOKUP(MONTH($B151),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2)<0,R151-T151,$N151*(VLOOKUP(MONTH($B151),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E151=0,0,ROUND(IF(AQ151=\"YES\",IF('Planning-All Farms'!V151>'Planning-All Farms'!N151,'Planning-All Farms'!N151,'Planning-All Farms'!V151),'Planning-All Farms'!R151),2))*VLOOKUP(MONTH($B151),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U151*LT!$H$79","v":0},{"$f":"Y151*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S151-Z151)","v":0},{"$f":"LT!$H$80*(W151-AA151)","v":0},0,0,0,1,0,0,null,"NO",0,0]
[7,"2019-07-12",null,null,{"$f":"'Timp Creek'!C152","v":0},{"$f":"'Timp Creek'!E152+'Timp Creek'!F152","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D152","v":0},{"$f":"(K152+L152)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,14)","v":0},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,15)","v":0},{"$f":"$N152*VLOOKUP(MONTH($B152),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E152=0,0,(IF(AQ152=\"YES\",IF('Planning-All Farms'!R152>'Planning-All Farms'!N152,'Planning-All Farms'!N152,'Planning-All Farms'!R152),'Planning-All Farms'!R152)))*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R152-T152-$N152*(VLOOKUP(MONTH($B152),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2)<0,R152-T152,$N152*(VLOOKUP(MONTH($B152),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E152=0,0,ROUND(IF(AQ152=\"YES\",IF('Planning-All Farms'!V152>'Planning-All Farms'!N152,'Planning-All Farms'!N152,'Planning-All Farms'!V152),'Planning-All Farms'!R152),2))*VLOOKUP(MONTH($B152),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U152*LT!$H$79","v":0},{"$f":"Y152*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S152-Z152)","v":0},{"$f":"LT!$H$80*(W152-AA152)","v":0},0,0,0,1,0,0,null,"NO",0,1.1200000000000001]
[7,"2019-07-13",null,null,{"$f":"'Timp Creek'!C153","v":0},{"$f":"'Timp Creek'!E153+'Timp Creek'!F153","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D153","v":0},{"$f":"(K153+L153)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,14)","v":0},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,15)","v":0},{"$f":"$N153*VLOOKUP(MONTH($B153),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E153=0,0,(IF(AQ153=\"YES\",IF('Planning-All Farms'!R153>'Planning-All Farms'!N153,'Planning-All Farms'!N153,'Planning-All Farms'!R153),'Planning-All Farms'!R153)))*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R153-T153-$N153*(VLOOKUP(MONTH($B153),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2)<0,R153-T153,$N153*(VLOOKUP(MONTH($B153),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E153=0,0,ROUND(IF(AQ153=\"YES\",IF('Planning-All Farms'!V153>'Planning-All Farms'!N153,'Planning-All Farms'!N153,'Planning-All Farms'!V153),'Planning-All Farms'!R153),2))*VLOOKUP(MONTH($B153),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U153*LT!$H$79","v":0},{"$f":"Y153*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S153-Z153)","v":0},{"$f":"LT!$H$80*(W153-AA153)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-14",null,null,{"$f":"'Timp Creek'!C154","v":0},{"$f":"'Timp Creek'!E154+'Timp Creek'!F154","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D154","v":0},{"$f":"(K154+L154)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,14)","v":0},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,15)","v":0},{"$f":"$N154*VLOOKUP(MONTH($B154),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E154=0,0,(IF(AQ154=\"YES\",IF('Planning-All Farms'!R154>'Planning-All Farms'!N154,'Planning-All Farms'!N154,'Planning-All Farms'!R154),'Planning-All Farms'!R154)))*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R154-T154-$N154*(VLOOKUP(MONTH($B154),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2)<0,R154-T154,$N154*(VLOOKUP(MONTH($B154),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E154=0,0,ROUND(IF(AQ154=\"YES\",IF('Planning-All Farms'!V154>'Planning-All Farms'!N154,'Planning-All Farms'!N154,'Planning-All Farms'!V154),'Planning-All Farms'!R154),2))*VLOOKUP(MONTH($B154),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U154*LT!$H$79","v":0},{"$f":"Y154*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S154-Z154)","v":0},{"$f":"LT!$H$80*(W154-AA154)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-15",null,null,{"$f":"'Timp Creek'!C155","v":0},{"$f":"'Timp Creek'!E155+'Timp Creek'!F155","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D155","v":0},{"$f":"(K155+L155)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,14)","v":0},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,15)","v":0},{"$f":"$N155*VLOOKUP(MONTH($B155),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E155=0,0,(IF(AQ155=\"YES\",IF('Planning-All Farms'!R155>'Planning-All Farms'!N155,'Planning-All Farms'!N155,'Planning-All Farms'!R155),'Planning-All Farms'!R155)))*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R155-T155-$N155*(VLOOKUP(MONTH($B155),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2)<0,R155-T155,$N155*(VLOOKUP(MONTH($B155),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E155=0,0,ROUND(IF(AQ155=\"YES\",IF('Planning-All Farms'!V155>'Planning-All Farms'!N155,'Planning-All Farms'!N155,'Planning-All Farms'!V155),'Planning-All Farms'!R155),2))*VLOOKUP(MONTH($B155),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U155*LT!$H$79","v":0},{"$f":"Y155*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S155-Z155)","v":0},{"$f":"LT!$H$80*(W155-AA155)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-16",null,null,{"$f":"'Timp Creek'!C156","v":0},{"$f":"'Timp Creek'!E156+'Timp Creek'!F156","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D156","v":0},{"$f":"(K156+L156)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,14)","v":0},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,15)","v":0},{"$f":"$N156*VLOOKUP(MONTH($B156),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E156=0,0,(IF(AQ156=\"YES\",IF('Planning-All Farms'!R156>'Planning-All Farms'!N156,'Planning-All Farms'!N156,'Planning-All Farms'!R156),'Planning-All Farms'!R156)))*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R156-T156-$N156*(VLOOKUP(MONTH($B156),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2)<0,R156-T156,$N156*(VLOOKUP(MONTH($B156),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E156=0,0,ROUND(IF(AQ156=\"YES\",IF('Planning-All Farms'!V156>'Planning-All Farms'!N156,'Planning-All Farms'!N156,'Planning-All Farms'!V156),'Planning-All Farms'!R156),2))*VLOOKUP(MONTH($B156),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U156*LT!$H$79","v":0},{"$f":"Y156*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S156-Z156)","v":0},{"$f":"LT!$H$80*(W156-AA156)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-17",null,null,{"$f":"'Timp Creek'!C157","v":0},{"$f":"'Timp Creek'!E157+'Timp Creek'!F157","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D157","v":0},{"$f":"(K157+L157)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,14)","v":0},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,15)","v":0},{"$f":"$N157*VLOOKUP(MONTH($B157),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E157=0,0,(IF(AQ157=\"YES\",IF('Planning-All Farms'!R157>'Planning-All Farms'!N157,'Planning-All Farms'!N157,'Planning-All Farms'!R157),'Planning-All Farms'!R157)))*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R157-T157-$N157*(VLOOKUP(MONTH($B157),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2)<0,R157-T157,$N157*(VLOOKUP(MONTH($B157),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E157=0,0,ROUND(IF(AQ157=\"YES\",IF('Planning-All Farms'!V157>'Planning-All Farms'!N157,'Planning-All Farms'!N157,'Planning-All Farms'!V157),'Planning-All Farms'!R157),2))*VLOOKUP(MONTH($B157),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U157*LT!$H$79","v":0},{"$f":"Y157*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S157-Z157)","v":0},{"$f":"LT!$H$80*(W157-AA157)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-18",null,null,{"$f":"'Timp Creek'!C158","v":0},{"$f":"'Timp Creek'!E158+'Timp Creek'!F158","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D158","v":0},{"$f":"(K158+L158)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,14)","v":0},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,15)","v":0},{"$f":"$N158*VLOOKUP(MONTH($B158),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E158=0,0,(IF(AQ158=\"YES\",IF('Planning-All Farms'!R158>'Planning-All Farms'!N158,'Planning-All Farms'!N158,'Planning-All Farms'!R158),'Planning-All Farms'!R158)))*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R158-T158-$N158*(VLOOKUP(MONTH($B158),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2)<0,R158-T158,$N158*(VLOOKUP(MONTH($B158),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E158=0,0,ROUND(IF(AQ158=\"YES\",IF('Planning-All Farms'!V158>'Planning-All Farms'!N158,'Planning-All Farms'!N158,'Planning-All Farms'!V158),'Planning-All Farms'!R158),2))*VLOOKUP(MONTH($B158),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U158*LT!$H$79","v":0},{"$f":"Y158*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S158-Z158)","v":0},{"$f":"LT!$H$80*(W158-AA158)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-19",null,null,{"$f":"'Timp Creek'!C159","v":0},{"$f":"'Timp Creek'!E159+'Timp Creek'!F159","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D159","v":0},{"$f":"(K159+L159)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,14)","v":0},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,15)","v":0},{"$f":"$N159*VLOOKUP(MONTH($B159),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E159=0,0,(IF(AQ159=\"YES\",IF('Planning-All Farms'!R159>'Planning-All Farms'!N159,'Planning-All Farms'!N159,'Planning-All Farms'!R159),'Planning-All Farms'!R159)))*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R159-T159-$N159*(VLOOKUP(MONTH($B159),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2)<0,R159-T159,$N159*(VLOOKUP(MONTH($B159),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E159=0,0,ROUND(IF(AQ159=\"YES\",IF('Planning-All Farms'!V159>'Planning-All Farms'!N159,'Planning-All Farms'!N159,'Planning-All Farms'!V159),'Planning-All Farms'!R159),2))*VLOOKUP(MONTH($B159),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U159*LT!$H$79","v":0},{"$f":"Y159*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S159-Z159)","v":0},{"$f":"LT!$H$80*(W159-AA159)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-20",null,null,{"$f":"'Timp Creek'!C160","v":0},{"$f":"'Timp Creek'!E160+'Timp Creek'!F160","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D160","v":0},{"$f":"(K160+L160)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,14)","v":0},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,15)","v":0},{"$f":"$N160*VLOOKUP(MONTH($B160),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E160=0,0,(IF(AQ160=\"YES\",IF('Planning-All Farms'!R160>'Planning-All Farms'!N160,'Planning-All Farms'!N160,'Planning-All Farms'!R160),'Planning-All Farms'!R160)))*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R160-T160-$N160*(VLOOKUP(MONTH($B160),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2)<0,R160-T160,$N160*(VLOOKUP(MONTH($B160),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E160=0,0,ROUND(IF(AQ160=\"YES\",IF('Planning-All Farms'!V160>'Planning-All Farms'!N160,'Planning-All Farms'!N160,'Planning-All Farms'!V160),'Planning-All Farms'!R160),2))*VLOOKUP(MONTH($B160),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U160*LT!$H$79","v":0},{"$f":"Y160*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S160-Z160)","v":0},{"$f":"LT!$H$80*(W160-AA160)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-21",null,null,{"$f":"'Timp Creek'!C161","v":0},{"$f":"'Timp Creek'!E161+'Timp Creek'!F161","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D161","v":0},{"$f":"(K161+L161)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,14)","v":0},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,15)","v":0},{"$f":"$N161*VLOOKUP(MONTH($B161),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E161=0,0,(IF(AQ161=\"YES\",IF('Planning-All Farms'!R161>'Planning-All Farms'!N161,'Planning-All Farms'!N161,'Planning-All Farms'!R161),'Planning-All Farms'!R161)))*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)","v":0},0,{"$f":"IF(R161>0,MIN(P161,R161),\"0\")+AP161","v":0},{"$f":"IF(R161-T161-$N161*(VLOOKUP(MONTH($B161),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2)<0,R161-T161,$N161*(VLOOKUP(MONTH($B161),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E161=0,0,ROUND(IF(AQ161=\"YES\",IF('Planning-All Farms'!V161>'Planning-All Farms'!N161,'Planning-All Farms'!N161,'Planning-All Farms'!V161),'Planning-All Farms'!R161),2))*VLOOKUP(MONTH($B161),LT!$A$50:$C$58,3)","v":0},0,{"$f":"IF(P161-T161>V161,V161,IF(P161-T161>0,P161-T161,0))","v":0},0,{"$f":"U161*LT!$H$79","v":0},{"$f":"Y161*LT!$H$80","v":0},0,0,0,{"$f":"P161+Q161","v":0},0,0,{"$f":"LT!$H$79*(S161-Z161)","v":0},{"$f":"LT!$H$80*(W161-AA161)","v":0},0,0,0,1,{"$f":"AJ161*AM161","v":0},{"$f":"AK161*AM161","v":0},null,"NO",0,1.45]
[7,"2019-07-22",null,null,{"$f":"'Timp Creek'!C162","v":0},{"$f":"'Timp Creek'!E162+'Timp Creek'!F162","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D162","v":0},{"$f":"(K162+L162)*LT!$G$7/LT!$A$7","v":0},{"$f":"R162+V162","v":0},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,14)","v":0},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,15)","v":0},{"$f":"$N162*VLOOKUP(MONTH($B162),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E162=0,0,(IF(AQ162=\"YES\",IF('Planning-All Farms'!R162>'Planning-All Farms'!N162,'Planning-All Farms'!N162,'Planning-All Farms'!R162),'Planning-All Farms'!R162)))*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN(O162,R162-T162-U162)","v":0},0,{"$f":"IF(R162-T162-$N162*(VLOOKUP(MONTH($B162),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2)<0,R162-T162,$N162*(VLOOKUP(MONTH($B162),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E162=0,0,ROUND(IF(AQ162=\"YES\",IF('Planning-All Farms'!V162>'Planning-All Farms'!N162,'Planning-All Farms'!N162,'Planning-All Farms'!V162),'Planning-All Farms'!R162),2))*VLOOKUP(MONTH($B162),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN(V162-X162,O162-S162)","v":0},0,0,{"$f":"U162*LT!$H$79","v":0},{"$f":"Y162*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S162-Z162)","v":0},{"$f":"LT!$H$80*(W162-AA162)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-23",null,null,{"$f":"'Timp Creek'!C163","v":0},{"$f":"'Timp Creek'!E163+'Timp Creek'!F163","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D163","v":0},{"$f":"(K163+L163)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,14)","v":0},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,15)","v":0},{"$f":"$N163*VLOOKUP(MONTH($B163),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E163=0,0,(IF(AQ163=\"YES\",IF('Planning-All Farms'!R163>'Planning-All Farms'!N163,'Planning-All Farms'!N163,'Planning-All Farms'!R163),'Planning-All Farms'!R163)))*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R163-T163-$N163*(VLOOKUP(MONTH($B163),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2)<0,R163-T163,$N163*(VLOOKUP(MONTH($B163),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E163=0,0,ROUND(IF(AQ163=\"YES\",IF('Planning-All Farms'!V163>'Planning-All Farms'!N163,'Planning-All Farms'!N163,'Planning-All Farms'!V163),'Planning-All Farms'!R163),2))*VLOOKUP(MONTH($B163),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U163*LT!$H$79","v":0},{"$f":"Y163*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T163,AC163,X163,AD163)","v":0},0,{"$f":"LT!$H$79*(S163-Z163)","v":0},{"$f":"LT!$H$80*(W163-AA163)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-24",null,null,{"$f":"'Timp Creek'!C164","v":0},{"$f":"'Timp Creek'!E164+'Timp Creek'!F164","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D164","v":0},{"$f":"(K164+L164)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,14)","v":0},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,15)","v":0},{"$f":"$N164*VLOOKUP(MONTH($B164),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E164=0,0,(IF(AQ164=\"YES\",IF('Planning-All Farms'!R164>'Planning-All Farms'!N164,'Planning-All Farms'!N164,'Planning-All Farms'!R164),'Planning-All Farms'!R164)))*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R164-T164-$N164*(VLOOKUP(MONTH($B164),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2)<0,R164-T164,$N164*(VLOOKUP(MONTH($B164),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E164=0,0,ROUND(IF(AQ164=\"YES\",IF('Planning-All Farms'!V164>'Planning-All Farms'!N164,'Planning-All Farms'!N164,'Planning-All Farms'!V164),'Planning-All Farms'!R164),2))*VLOOKUP(MONTH($B164),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U164*LT!$H$79","v":0},{"$f":"Y164*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S164-Z164)","v":0},{"$f":"LT!$H$80*(W164-AA164)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-25",null,null,{"$f":"'Timp Creek'!C165","v":0},{"$f":"'Timp Creek'!E165+'Timp Creek'!F165","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D165","v":0},{"$f":"(K165+L165)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,14)","v":0},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,15)","v":0},{"$f":"$N165*VLOOKUP(MONTH($B165),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E165=0,0,(IF(AQ165=\"YES\",IF('Planning-All Farms'!R165>'Planning-All Farms'!N165,'Planning-All Farms'!N165,'Planning-All Farms'!R165),'Planning-All Farms'!R165)))*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R165-T165-$N165*(VLOOKUP(MONTH($B165),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2)<0,R165-T165,$N165*(VLOOKUP(MONTH($B165),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E165=0,0,ROUND(IF(AQ165=\"YES\",IF('Planning-All Farms'!V165>'Planning-All Farms'!N165,'Planning-All Farms'!N165,'Planning-All Farms'!V165),'Planning-All Farms'!R165),2))*VLOOKUP(MONTH($B165),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U165*LT!$H$79","v":0},{"$f":"Y165*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S165-Z165)","v":0},{"$f":"LT!$H$80*(W165-AA165)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-26",null,null,{"$f":"'Timp Creek'!C166","v":0},{"$f":"'Timp Creek'!E166+'Timp Creek'!F166","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D166","v":0},{"$f":"(K166+L166)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,14)","v":0},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,15)","v":0},{"$f":"$N166*VLOOKUP(MONTH($B166),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E166=0,0,(IF(AQ166=\"YES\",IF('Planning-All Farms'!R166>'Planning-All Farms'!N166,'Planning-All Farms'!N166,'Planning-All Farms'!R166),'Planning-All Farms'!R166)))*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R166-T166-$N166*(VLOOKUP(MONTH($B166),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2)<0,R166-T166,$N166*(VLOOKUP(MONTH($B166),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E166=0,0,ROUND(IF(AQ166=\"YES\",IF('Planning-All Farms'!V166>'Planning-All Farms'!N166,'Planning-All Farms'!N166,'Planning-All Farms'!V166),'Planning-All Farms'!R166),2))*VLOOKUP(MONTH($B166),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U166*LT!$H$79","v":0},{"$f":"Y166*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S166-Z166)","v":0},{"$f":"LT!$H$80*(W166-AA166)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-27",null,null,{"$f":"'Timp Creek'!C167","v":0},{"$f":"'Timp Creek'!E167+'Timp Creek'!F167","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D167","v":0},{"$f":"(K167+L167)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,14)","v":0},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,15)","v":0},{"$f":"$N167*VLOOKUP(MONTH($B167),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E167=0,0,(IF(AQ167=\"YES\",IF('Planning-All Farms'!R167>'Planning-All Farms'!N167,'Planning-All Farms'!N167,'Planning-All Farms'!R167),'Planning-All Farms'!R167)))*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R167-T167-$N167*(VLOOKUP(MONTH($B167),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2)<0,R167-T167,$N167*(VLOOKUP(MONTH($B167),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E167=0,0,ROUND(IF(AQ167=\"YES\",IF('Planning-All Farms'!V167>'Planning-All Farms'!N167,'Planning-All Farms'!N167,'Planning-All Farms'!V167),'Planning-All Farms'!R167),2))*VLOOKUP(MONTH($B167),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U167*LT!$H$79","v":0},{"$f":"Y167*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S167-Z167)","v":0},{"$f":"LT!$H$80*(W167-AA167)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-28",null,null,{"$f":"'Timp Creek'!C168","v":0},{"$f":"'Timp Creek'!E168+'Timp Creek'!F168","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D168","v":0},{"$f":"(K168+L168)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,14)","v":0},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,15)","v":0},{"$f":"$N168*VLOOKUP(MONTH($B168),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E168=0,0,(IF(AQ168=\"YES\",IF('Planning-All Farms'!R168>'Planning-All Farms'!N168,'Planning-All Farms'!N168,'Planning-All Farms'!R168),'Planning-All Farms'!R168)))*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R168-T168-$N168*(VLOOKUP(MONTH($B168),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2)<0,R168-T168,$N168*(VLOOKUP(MONTH($B168),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E168=0,0,ROUND(IF(AQ168=\"YES\",IF('Planning-All Farms'!V168>'Planning-All Farms'!N168,'Planning-All Farms'!N168,'Planning-All Farms'!V168),'Planning-All Farms'!R168),2))*VLOOKUP(MONTH($B168),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U168*LT!$H$79","v":0},{"$f":"Y168*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S168-Z168)","v":0},{"$f":"LT!$H$80*(W168-AA168)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-29",null,null,{"$f":"'Timp Creek'!C169","v":0},{"$f":"'Timp Creek'!E169+'Timp Creek'!F169","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D169","v":0},{"$f":"(K169+L169)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,14)","v":0},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,15)","v":0},{"$f":"$N169*VLOOKUP(MONTH($B169),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E169=0,0,(IF(AQ169=\"YES\",IF('Planning-All Farms'!R169>'Planning-All Farms'!N169,'Planning-All Farms'!N169,'Planning-All Farms'!R169),'Planning-All Farms'!R169)))*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R169-T169-$N169*(VLOOKUP(MONTH($B169),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2)<0,R169-T169,$N169*(VLOOKUP(MONTH($B169),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E169=0,0,ROUND(IF(AQ169=\"YES\",IF('Planning-All Farms'!V169>'Planning-All Farms'!N169,'Planning-All Farms'!N169,'Planning-All Farms'!V169),'Planning-All Farms'!R169),2))*VLOOKUP(MONTH($B169),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U169*LT!$H$79","v":0},{"$f":"Y169*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S169-Z169)","v":0},{"$f":"LT!$H$80*(W169-AA169)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-30",null,null,{"$f":"'Timp Creek'!C170","v":0},{"$f":"'Timp Creek'!E170+'Timp Creek'!F170","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D170","v":0},{"$f":"(K170+L170)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,14)","v":0},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,15)","v":0},{"$f":"$N170*VLOOKUP(MONTH($B170),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E170=0,0,(IF(AQ170=\"YES\",IF('Planning-All Farms'!R170>'Planning-All Farms'!N170,'Planning-All Farms'!N170,'Planning-All Farms'!R170),'Planning-All Farms'!R170)))*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R170-T170-$N170*(VLOOKUP(MONTH($B170),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2)<0,R170-T170,$N170*(VLOOKUP(MONTH($B170),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E170=0,0,ROUND(IF(AQ170=\"YES\",IF('Planning-All Farms'!V170>'Planning-All Farms'!N170,'Planning-All Farms'!N170,'Planning-All Farms'!V170),'Planning-All Farms'!R170),2))*VLOOKUP(MONTH($B170),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U170*LT!$H$79","v":0},{"$f":"Y170*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S170-Z170)","v":0},{"$f":"LT!$H$80*(W170-AA170)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[7,"2019-07-31",null,null,{"$f":"'Timp Creek'!C171","v":0},{"$f":"'Timp Creek'!E171+'Timp Creek'!F171","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D171","v":0},{"$f":"(K171+L171)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,14)","v":0},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,15)","v":0},{"$f":"$N171*VLOOKUP(MONTH($B171),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E171=0,0,(IF(AQ171=\"YES\",IF('Planning-All Farms'!R171>'Planning-All Farms'!N171,'Planning-All Farms'!N171,'Planning-All Farms'!R171),'Planning-All Farms'!R171)))*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R171-T171-$N171*(VLOOKUP(MONTH($B171),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2)<0,R171-T171,$N171*(VLOOKUP(MONTH($B171),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E171=0,0,ROUND(IF(AQ171=\"YES\",IF('Planning-All Farms'!V171>'Planning-All Farms'!N171,'Planning-All Farms'!N171,'Planning-All Farms'!V171),'Planning-All Farms'!R171),2))*VLOOKUP(MONTH($B171),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U171*LT!$H$79","v":0},{"$f":"Y171*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S171-Z171)","v":0},{"$f":"LT!$H$80*(W171-AA171)","v":0},0,0,0,1,0,0,null,"NO",0,1.45]
[8,"2019-08-01",null,null,{"$f":"'Timp Creek'!C172","v":0},{"$f":"'Timp Creek'!E172+'Timp Creek'!F172","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D172","v":0},{"$f":"(K172+L172)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,14)","v":0},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,15)","v":0},{"$f":"$N172*VLOOKUP(MONTH($B172),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E172=0,0,(IF(AQ172=\"YES\",IF('Planning-All Farms'!R172>'Planning-All Farms'!N172,'Planning-All Farms'!N172,'Planning-All Farms'!R172),'Planning-All Farms'!R172)))*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R172-T172-$N172*(VLOOKUP(MONTH($B172),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2)<0,R172-T172,$N172*(VLOOKUP(MONTH($B172),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E172=0,0,ROUND(IF(AQ172=\"YES\",IF('Planning-All Farms'!V172>'Planning-All Farms'!N172,'Planning-All Farms'!N172,'Planning-All Farms'!V172),'Planning-All Farms'!R172),2))*VLOOKUP(MONTH($B172),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U172*LT!$H$79","v":0},{"$f":"Y172*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S172-Z172)","v":0},{"$f":"LT!$H$80*(W172-AA172)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-02",null,null,{"$f":"'Timp Creek'!C173","v":0},{"$f":"'Timp Creek'!E173+'Timp Creek'!F173","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D173","v":0},{"$f":"(K173+L173)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,14)","v":0},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,15)","v":0},{"$f":"$N173*VLOOKUP(MONTH($B173),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E173=0,0,(IF(AQ173=\"YES\",IF('Planning-All Farms'!R173>'Planning-All Farms'!N173,'Planning-All Farms'!N173,'Planning-All Farms'!R173),'Planning-All Farms'!R173)))*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R173-T173-$N173*(VLOOKUP(MONTH($B173),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2)<0,R173-T173,$N173*(VLOOKUP(MONTH($B173),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E173=0,0,ROUND(IF(AQ173=\"YES\",IF('Planning-All Farms'!V173>'Planning-All Farms'!N173,'Planning-All Farms'!N173,'Planning-All Farms'!V173),'Planning-All Farms'!R173),2))*VLOOKUP(MONTH($B173),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U173*LT!$H$79","v":0},{"$f":"Y173*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S173-Z173)","v":0},{"$f":"LT!$H$80*(W173-AA173)","v":0},0,0,0,1,0,0,null,"NO",{"$f":"AN173","v":0}]
[8,"2019-08-03",null,null,{"$f":"'Timp Creek'!C174","v":0},{"$f":"'Timp Creek'!E174+'Timp Creek'!F174","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D174","v":0},{"$f":"(K174+L174)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,14)","v":0},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,15)","v":0},{"$f":"$N174*VLOOKUP(MONTH($B174),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E174=0,0,(IF(AQ174=\"YES\",IF('Planning-All Farms'!R174>'Planning-All Farms'!N174,'Planning-All Farms'!N174,'Planning-All Farms'!R174),'Planning-All Farms'!R174)))*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R174-T174-$N174*(VLOOKUP(MONTH($B174),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2)<0,R174-T174,$N174*(VLOOKUP(MONTH($B174),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E174=0,0,ROUND(IF(AQ174=\"YES\",IF('Planning-All Farms'!V174>'Planning-All Farms'!N174,'Planning-All Farms'!N174,'Planning-All Farms'!V174),'Planning-All Farms'!R174),2))*VLOOKUP(MONTH($B174),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U174*LT!$H$79","v":0},{"$f":"Y174*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S174-Z174)","v":0},{"$f":"LT!$H$80*(W174-AA174)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-04",null,null,{"$f":"'Timp Creek'!C175","v":0},{"$f":"'Timp Creek'!E175+'Timp Creek'!F175","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D175","v":0},{"$f":"(K175+L175)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,14)","v":0},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,15)","v":0},{"$f":"$N175*VLOOKUP(MONTH($B175),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E175=0,0,(IF(AQ175=\"YES\",IF('Planning-All Farms'!R175>'Planning-All Farms'!N175,'Planning-All Farms'!N175,'Planning-All Farms'!R175),'Planning-All Farms'!R175)))*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R175-T175-$N175*(VLOOKUP(MONTH($B175),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2)<0,R175-T175,$N175*(VLOOKUP(MONTH($B175),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E175=0,0,ROUND(IF(AQ175=\"YES\",IF('Planning-All Farms'!V175>'Planning-All Farms'!N175,'Planning-All Farms'!N175,'Planning-All Farms'!V175),'Planning-All Farms'!R175),2))*VLOOKUP(MONTH($B175),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U175*LT!$H$79","v":0},{"$f":"Y175*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S175-Z175)","v":0},{"$f":"LT!$H$80*(W175-AA175)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-05",null,null,{"$f":"'Timp Creek'!C176","v":0},{"$f":"'Timp Creek'!E176+'Timp Creek'!F176","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D176","v":0},{"$f":"(K176+L176)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,14)","v":0},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,15)","v":0},{"$f":"$N176*VLOOKUP(MONTH($B176),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E176=0,0,(IF(AQ176=\"YES\",IF('Planning-All Farms'!R176>'Planning-All Farms'!N176,'Planning-All Farms'!N176,'Planning-All Farms'!R176),'Planning-All Farms'!R176)))*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R176-T176-$N176*(VLOOKUP(MONTH($B176),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2)<0,R176-T176,$N176*(VLOOKUP(MONTH($B176),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E176=0,0,ROUND(IF(AQ176=\"YES\",IF('Planning-All Farms'!V176>'Planning-All Farms'!N176,'Planning-All Farms'!N176,'Planning-All Farms'!V176),'Planning-All Farms'!R176),2))*VLOOKUP(MONTH($B176),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U176*LT!$H$79","v":0},{"$f":"Y176*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S176-Z176)","v":0},{"$f":"LT!$H$80*(W176-AA176)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-06",null,null,{"$f":"'Timp Creek'!C177","v":0},{"$f":"'Timp Creek'!E177+'Timp Creek'!F177","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D177","v":0},{"$f":"(K177+L177)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,14)","v":0},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,15)","v":0},{"$f":"$N177*VLOOKUP(MONTH($B177),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E177=0,0,(IF(AQ177=\"YES\",IF('Planning-All Farms'!R177>'Planning-All Farms'!N177,'Planning-All Farms'!N177,'Planning-All Farms'!R177),'Planning-All Farms'!R177)))*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R177-T177-$N177*(VLOOKUP(MONTH($B177),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2)<0,R177-T177,$N177*(VLOOKUP(MONTH($B177),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E177=0,0,ROUND(IF(AQ177=\"YES\",IF('Planning-All Farms'!V177>'Planning-All Farms'!N177,'Planning-All Farms'!N177,'Planning-All Farms'!V177),'Planning-All Farms'!R177),2))*VLOOKUP(MONTH($B177),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U177*LT!$H$79","v":0},{"$f":"Y177*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S177-Z177)","v":0},{"$f":"LT!$H$80*(W177-AA177)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-07",null,null,{"$f":"'Timp Creek'!C178","v":0},{"$f":"'Timp Creek'!E178+'Timp Creek'!F178","v":0},{"$f":"E178-F178-L178","v":0},{"$f":"IF(G178<22,G178,22)","v":0},{"$f":"IF(AND(G178>22,G178<=248),G178-22,IF(G178>248,226,0))","v":0},{"$f":"IF(AND(G178>248,G178<=345),G178-248,IF(G178>345,97,0))","v":0},{"$f":"H178+I178+J178","v":0},{"$f":"'Timp Creek'!D178","v":0},{"$f":"(K178+L178)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,14)","v":0},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,15)","v":0},{"$f":"$N178*VLOOKUP(MONTH($B178),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E178=0,0,(IF(AQ178=\"YES\",IF('Planning-All Farms'!R178>'Planning-All Farms'!N178,'Planning-All Farms'!N178,'Planning-All Farms'!R178),'Planning-All Farms'!R178)))*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R178-T178-$N178*(VLOOKUP(MONTH($B178),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2)<0,R178-T178,$N178*(VLOOKUP(MONTH($B178),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E178=0,0,ROUND(IF(AQ178=\"YES\",IF('Planning-All Farms'!V178>'Planning-All Farms'!N178,'Planning-All Farms'!N178,'Planning-All Farms'!V178),'Planning-All Farms'!R178),2))*VLOOKUP(MONTH($B178),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U178*LT!$H$79","v":0},{"$f":"Y178*LT!$H$80","v":0},{"$f":"SUM(Z178:AA178)","v":0},{"$f":"U178","v":0},{"$f":"Y178","v":0},0,0,{"$f":"AF178+AB178-AE178","v":0},{"$f":"LT!$H$79*(S178-Z178)","v":0},{"$f":"LT!$H$80*(W178-AA178)","v":0},{"$f":"S178-AH178-Z178","v":0},{"$f":"W178-AI178-AA178","v":0},{"$f":"AJ178+AK178","v":0},1,0,0,null,"NO",0]
[8,"2019-08-08",null,null,{"$f":"'Timp Creek'!C179","v":0},{"$f":"'Timp Creek'!E179+'Timp Creek'!F179","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D179","v":0},{"$f":"(K179+L179)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,14)","v":0},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,15)","v":0},{"$f":"$N179*VLOOKUP(MONTH($B179),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E179=0,0,(IF(AQ179=\"YES\",IF('Planning-All Farms'!R179>'Planning-All Farms'!N179,'Planning-All Farms'!N179,'Planning-All Farms'!R179),'Planning-All Farms'!R179)))*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R179-T179-$N179*(VLOOKUP(MONTH($B179),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2)<0,R179-T179,$N179*(VLOOKUP(MONTH($B179),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E179=0,0,ROUND(IF(AQ179=\"YES\",IF('Planning-All Farms'!V179>'Planning-All Farms'!N179,'Planning-All Farms'!N179,'Planning-All Farms'!V179),'Planning-All Farms'!R179),2))*VLOOKUP(MONTH($B179),LT!$A$50:$C$58,3)","v":0},0,0,{"$f":"V179-W179-X179","v":0},{"$f":"U179*LT!$H$79","v":0},{"$f":"Y179*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S179-Z179)","v":0},{"$f":"LT!$H$80*(W179-AA179)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-09",null,null,{"$f":"'Timp Creek'!C180","v":0},{"$f":"'Timp Creek'!E180+'Timp Creek'!F180","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D180","v":0},{"$f":"(K180+L180)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,14)","v":0},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,15)","v":0},{"$f":"$N180*VLOOKUP(MONTH($B180),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E180=0,0,(IF(AQ180=\"YES\",IF('Planning-All Farms'!R180>'Planning-All Farms'!N180,'Planning-All Farms'!N180,'Planning-All Farms'!R180),'Planning-All Farms'!R180)))*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R180-T180-$N180*(VLOOKUP(MONTH($B180),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2)<0,R180-T180,$N180*(VLOOKUP(MONTH($B180),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E180=0,0,ROUND(IF(AQ180=\"YES\",IF('Planning-All Farms'!V180>'Planning-All Farms'!N180,'Planning-All Farms'!N180,'Planning-All Farms'!V180),'Planning-All Farms'!R180),2))*VLOOKUP(MONTH($B180),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U180*LT!$H$79","v":0},{"$f":"Y180*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S180-Z180)","v":0},{"$f":"LT!$H$80*(W180-AA180)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-10",null,null,{"$f":"'Timp Creek'!C181","v":0},{"$f":"'Timp Creek'!E181+'Timp Creek'!F181","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D181","v":0},{"$f":"(K181+L181)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,14)","v":0},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,15)","v":0},{"$f":"$N181*VLOOKUP(MONTH($B181),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E181=0,0,(IF(AQ181=\"YES\",IF('Planning-All Farms'!R181>'Planning-All Farms'!N181,'Planning-All Farms'!N181,'Planning-All Farms'!R181),'Planning-All Farms'!R181)))*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R181-T181-$N181*(VLOOKUP(MONTH($B181),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2)<0,R181-T181,$N181*(VLOOKUP(MONTH($B181),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E181=0,0,ROUND(IF(AQ181=\"YES\",IF('Planning-All Farms'!V181>'Planning-All Farms'!N181,'Planning-All Farms'!N181,'Planning-All Farms'!V181),'Planning-All Farms'!R181),2))*VLOOKUP(MONTH($B181),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U181*LT!$H$79","v":0},{"$f":"Y181*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S181-Z181)","v":0},{"$f":"LT!$H$80*(W181-AA181)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-11",null,null,{"$f":"'Timp Creek'!C182","v":0},{"$f":"'Timp Creek'!E182+'Timp Creek'!F182","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D182","v":0},{"$f":"(K182+L182)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,14)","v":0},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,15)","v":0},{"$f":"$N182*VLOOKUP(MONTH($B182),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E182=0,0,(IF(AQ182=\"YES\",IF('Planning-All Farms'!R182>'Planning-All Farms'!N182,'Planning-All Farms'!N182,'Planning-All Farms'!R182),'Planning-All Farms'!R182)))*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R182-T182-$N182*(VLOOKUP(MONTH($B182),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2)<0,R182-T182,$N182*(VLOOKUP(MONTH($B182),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E182=0,0,ROUND(IF(AQ182=\"YES\",IF('Planning-All Farms'!V182>'Planning-All Farms'!N182,'Planning-All Farms'!N182,'Planning-All Farms'!V182),'Planning-All Farms'!R182),2))*VLOOKUP(MONTH($B182),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U182*LT!$H$79","v":0},{"$f":"Y182*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S182-Z182)","v":0},{"$f":"LT!$H$80*(W182-AA182)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-12",null,null,{"$f":"'Timp Creek'!C183","v":0},{"$f":"'Timp Creek'!E183+'Timp Creek'!F183","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D183","v":0},{"$f":"(K183+L183)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,14)","v":0},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,15)","v":0},{"$f":"$N183*VLOOKUP(MONTH($B183),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E183=0,0,(IF(AQ183=\"YES\",IF('Planning-All Farms'!R183>'Planning-All Farms'!N183,'Planning-All Farms'!N183,'Planning-All Farms'!R183),'Planning-All Farms'!R183)))*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R183-T183-$N183*(VLOOKUP(MONTH($B183),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2)<0,R183-T183,$N183*(VLOOKUP(MONTH($B183),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E183=0,0,ROUND(IF(AQ183=\"YES\",IF('Planning-All Farms'!V183>'Planning-All Farms'!N183,'Planning-All Farms'!N183,'Planning-All Farms'!V183),'Planning-All Farms'!R183),2))*VLOOKUP(MONTH($B183),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U183*LT!$H$79","v":0},{"$f":"Y183*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S183-Z183)","v":0},{"$f":"LT!$H$80*(W183-AA183)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-13",null,null,{"$f":"'Timp Creek'!C184","v":0},{"$f":"'Timp Creek'!E184+'Timp Creek'!F184","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D184","v":0},{"$f":"(K184+L184)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,14)","v":0},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,15)","v":0},{"$f":"$N184*VLOOKUP(MONTH($B184),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E184=0,0,(IF(AQ184=\"YES\",IF('Planning-All Farms'!R184>'Planning-All Farms'!N184,'Planning-All Farms'!N184,'Planning-All Farms'!R184),'Planning-All Farms'!R184)))*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R184-T184-$N184*(VLOOKUP(MONTH($B184),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2)<0,R184-T184,$N184*(VLOOKUP(MONTH($B184),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E184=0,0,ROUND(IF(AQ184=\"YES\",IF('Planning-All Farms'!V184>'Planning-All Farms'!N184,'Planning-All Farms'!N184,'Planning-All Farms'!V184),'Planning-All Farms'!R184),2))*VLOOKUP(MONTH($B184),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U184*LT!$H$79","v":0},{"$f":"Y184*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S184-Z184)","v":0},{"$f":"LT!$H$80*(W184-AA184)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-14",null,null,{"$f":"'Timp Creek'!C185","v":0},{"$f":"'Timp Creek'!E185+'Timp Creek'!F185","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D185","v":0},{"$f":"(K185+L185)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,14)","v":0},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,15)","v":0},{"$f":"$N185*VLOOKUP(MONTH($B185),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E185=0,0,(IF(AQ185=\"YES\",IF('Planning-All Farms'!R185>'Planning-All Farms'!N185,'Planning-All Farms'!N185,'Planning-All Farms'!R185),'Planning-All Farms'!R185)))*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R185-T185-$N185*(VLOOKUP(MONTH($B185),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2)<0,R185-T185,$N185*(VLOOKUP(MONTH($B185),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E185=0,0,ROUND(IF(AQ185=\"YES\",IF('Planning-All Farms'!V185>'Planning-All Farms'!N185,'Planning-All Farms'!N185,'Planning-All Farms'!V185),'Planning-All Farms'!R185),2))*VLOOKUP(MONTH($B185),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U185*LT!$H$79","v":0},{"$f":"Y185*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S185-Z185)","v":0},{"$f":"LT!$H$80*(W185-AA185)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-15",null,null,{"$f":"'Timp Creek'!C186","v":0},{"$f":"'Timp Creek'!E186+'Timp Creek'!F186","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D186","v":0},{"$f":"(K186+L186)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,14)","v":0},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,15)","v":0},{"$f":"$N186*VLOOKUP(MONTH($B186),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E186=0,0,(IF(AQ186=\"YES\",IF('Planning-All Farms'!R186>'Planning-All Farms'!N186,'Planning-All Farms'!N186,'Planning-All Farms'!R186),'Planning-All Farms'!R186)))*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R186-T186-$N186*(VLOOKUP(MONTH($B186),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2)<0,R186-T186,$N186*(VLOOKUP(MONTH($B186),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E186=0,0,ROUND(IF(AQ186=\"YES\",IF('Planning-All Farms'!V186>'Planning-All Farms'!N186,'Planning-All Farms'!N186,'Planning-All Farms'!V186),'Planning-All Farms'!R186),2))*VLOOKUP(MONTH($B186),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U186*LT!$H$79","v":0},{"$f":"Y186*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S186-Z186)","v":0},{"$f":"LT!$H$80*(W186-AA186)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-16",null,null,{"$f":"'Timp Creek'!C187","v":0},{"$f":"'Timp Creek'!E187+'Timp Creek'!F187","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D187","v":0},{"$f":"(K187+L187)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,14)","v":0},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,15)","v":0},{"$f":"$N187*VLOOKUP(MONTH($B187),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E187=0,0,(IF(AQ187=\"YES\",IF('Planning-All Farms'!R187>'Planning-All Farms'!N187,'Planning-All Farms'!N187,'Planning-All Farms'!R187),'Planning-All Farms'!R187)))*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R187-T187-$N187*(VLOOKUP(MONTH($B187),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2)<0,R187-T187,$N187*(VLOOKUP(MONTH($B187),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E187=0,0,ROUND(IF(AQ187=\"YES\",IF('Planning-All Farms'!V187>'Planning-All Farms'!N187,'Planning-All Farms'!N187,'Planning-All Farms'!V187),'Planning-All Farms'!R187),2))*VLOOKUP(MONTH($B187),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U187*LT!$H$79","v":0},{"$f":"Y187*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S187-Z187)","v":0},{"$f":"LT!$H$80*(W187-AA187)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-17",null,null,{"$f":"'Timp Creek'!C188","v":0},{"$f":"'Timp Creek'!E188+'Timp Creek'!F188","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D188","v":0},{"$f":"(K188+L188)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,14)","v":0},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,15)","v":0},{"$f":"$N188*VLOOKUP(MONTH($B188),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E188=0,0,(IF(AQ188=\"YES\",IF('Planning-All Farms'!R188>'Planning-All Farms'!N188,'Planning-All Farms'!N188,'Planning-All Farms'!R188),'Planning-All Farms'!R188)))*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R188-T188-$N188*(VLOOKUP(MONTH($B188),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2)<0,R188-T188,$N188*(VLOOKUP(MONTH($B188),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E188=0,0,ROUND(IF(AQ188=\"YES\",IF('Planning-All Farms'!V188>'Planning-All Farms'!N188,'Planning-All Farms'!N188,'Planning-All Farms'!V188),'Planning-All Farms'!R188),2))*VLOOKUP(MONTH($B188),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U188*LT!$H$79","v":0},{"$f":"Y188*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S188-Z188)","v":0},{"$f":"LT!$H$80*(W188-AA188)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-18",null,null,{"$f":"'Timp Creek'!C189","v":0},{"$f":"'Timp Creek'!E189+'Timp Creek'!F189","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D189","v":0},{"$f":"(K189+L189)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,14)","v":0},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,15)","v":0},{"$f":"$N189*VLOOKUP(MONTH($B189),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E189=0,0,(IF(AQ189=\"YES\",IF('Planning-All Farms'!R189>'Planning-All Farms'!N189,'Planning-All Farms'!N189,'Planning-All Farms'!R189),'Planning-All Farms'!R189)))*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R189-T189-$N189*(VLOOKUP(MONTH($B189),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2)<0,R189-T189,$N189*(VLOOKUP(MONTH($B189),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E189=0,0,ROUND(IF(AQ189=\"YES\",IF('Planning-All Farms'!V189>'Planning-All Farms'!N189,'Planning-All Farms'!N189,'Planning-All Farms'!V189),'Planning-All Farms'!R189),2))*VLOOKUP(MONTH($B189),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U189*LT!$H$79","v":0},{"$f":"Y189*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S189-Z189)","v":0},{"$f":"LT!$H$80*(W189-AA189)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-19",null,null,{"$f":"'Timp Creek'!C190","v":0},{"$f":"'Timp Creek'!E190+'Timp Creek'!F190","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D190","v":0},{"$f":"(K190+L190)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,14)","v":0},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,15)","v":0},{"$f":"$N190*VLOOKUP(MONTH($B190),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E190=0,0,(IF(AQ190=\"YES\",IF('Planning-All Farms'!R190>'Planning-All Farms'!N190,'Planning-All Farms'!N190,'Planning-All Farms'!R190),'Planning-All Farms'!R190)))*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R190-T190-$N190*(VLOOKUP(MONTH($B190),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2)<0,R190-T190,$N190*(VLOOKUP(MONTH($B190),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E190=0,0,ROUND(IF(AQ190=\"YES\",IF('Planning-All Farms'!V190>'Planning-All Farms'!N190,'Planning-All Farms'!N190,'Planning-All Farms'!V190),'Planning-All Farms'!R190),2))*VLOOKUP(MONTH($B190),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U190*LT!$H$79","v":0},{"$f":"Y190*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S190-Z190)","v":0},{"$f":"LT!$H$80*(W190-AA190)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-20",null,null,{"$f":"'Timp Creek'!C191","v":0},{"$f":"'Timp Creek'!E191+'Timp Creek'!F191","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D191","v":0},{"$f":"(K191+L191)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,14)","v":0},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,15)","v":0},{"$f":"$N191*VLOOKUP(MONTH($B191),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E191=0,0,(IF(AQ191=\"YES\",IF('Planning-All Farms'!R191>'Planning-All Farms'!N191,'Planning-All Farms'!N191,'Planning-All Farms'!R191),'Planning-All Farms'!R191)))*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R191-T191-$N191*(VLOOKUP(MONTH($B191),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2)<0,R191-T191,$N191*(VLOOKUP(MONTH($B191),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E191=0,0,ROUND(IF(AQ191=\"YES\",IF('Planning-All Farms'!V191>'Planning-All Farms'!N191,'Planning-All Farms'!N191,'Planning-All Farms'!V191),'Planning-All Farms'!R191),2))*VLOOKUP(MONTH($B191),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U191*LT!$H$79","v":0},{"$f":"Y191*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S191-Z191)","v":0},{"$f":"LT!$H$80*(W191-AA191)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-21",null,null,{"$f":"'Timp Creek'!C192","v":0},{"$f":"'Timp Creek'!E192+'Timp Creek'!F192","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D192","v":0},{"$f":"(K192+L192)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,14)","v":0},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,15)","v":0},{"$f":"$N192*VLOOKUP(MONTH($B192),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E192=0,0,(IF(AQ192=\"YES\",IF('Planning-All Farms'!R192>'Planning-All Farms'!N192,'Planning-All Farms'!N192,'Planning-All Farms'!R192),'Planning-All Farms'!R192)))*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R192-T192-$N192*(VLOOKUP(MONTH($B192),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2)<0,R192-T192,$N192*(VLOOKUP(MONTH($B192),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E192=0,0,ROUND(IF(AQ192=\"YES\",IF('Planning-All Farms'!V192>'Planning-All Farms'!N192,'Planning-All Farms'!N192,'Planning-All Farms'!V192),'Planning-All Farms'!R192),2))*VLOOKUP(MONTH($B192),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U192*LT!$H$79","v":0},{"$f":"Y192*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S192-Z192)","v":0},{"$f":"LT!$H$80*(W192-AA192)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-22",null,null,{"$f":"'Timp Creek'!C193","v":0},{"$f":"'Timp Creek'!E193+'Timp Creek'!F193","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D193","v":0},{"$f":"(K193+L193)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,14)","v":0},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,15)","v":0},{"$f":"$N193*VLOOKUP(MONTH($B193),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E193=0,0,(IF(AQ193=\"YES\",IF('Planning-All Farms'!R193>'Planning-All Farms'!N193,'Planning-All Farms'!N193,'Planning-All Farms'!R193),'Planning-All Farms'!R193)))*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R193-T193-$N193*(VLOOKUP(MONTH($B193),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2)<0,R193-T193,$N193*(VLOOKUP(MONTH($B193),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E193=0,0,ROUND(IF(AQ193=\"YES\",IF('Planning-All Farms'!V193>'Planning-All Farms'!N193,'Planning-All Farms'!N193,'Planning-All Farms'!V193),'Planning-All Farms'!R193),2))*VLOOKUP(MONTH($B193),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U193*LT!$H$79","v":0},{"$f":"Y193*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S193-Z193)","v":0},{"$f":"LT!$H$80*(W193-AA193)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-23",null,null,{"$f":"'Timp Creek'!C194","v":0},{"$f":"'Timp Creek'!E194+'Timp Creek'!F194","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D194","v":0},{"$f":"(K194+L194)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,14)","v":0},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,15)","v":0},{"$f":"$N194*VLOOKUP(MONTH($B194),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E194=0,0,(IF(AQ194=\"YES\",IF('Planning-All Farms'!R194>'Planning-All Farms'!N194,'Planning-All Farms'!N194,'Planning-All Farms'!R194),'Planning-All Farms'!R194)))*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R194-T194-$N194*(VLOOKUP(MONTH($B194),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2)<0,R194-T194,$N194*(VLOOKUP(MONTH($B194),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E194=0,0,ROUND(IF(AQ194=\"YES\",IF('Planning-All Farms'!V194>'Planning-All Farms'!N194,'Planning-All Farms'!N194,'Planning-All Farms'!V194),'Planning-All Farms'!R194),2))*VLOOKUP(MONTH($B194),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U194*LT!$H$79","v":0},{"$f":"Y194*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S194-Z194)","v":0},{"$f":"LT!$H$80*(W194-AA194)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-24",null,null,{"$f":"'Timp Creek'!C195","v":0},{"$f":"'Timp Creek'!E195+'Timp Creek'!F195","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D195","v":0},{"$f":"(K195+L195)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,14)","v":0},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,15)","v":0},{"$f":"$N195*VLOOKUP(MONTH($B195),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E195=0,0,(IF(AQ195=\"YES\",IF('Planning-All Farms'!R195>'Planning-All Farms'!N195,'Planning-All Farms'!N195,'Planning-All Farms'!R195),'Planning-All Farms'!R195)))*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R195-T195-$N195*(VLOOKUP(MONTH($B195),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2)<0,R195-T195,$N195*(VLOOKUP(MONTH($B195),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E195=0,0,ROUND(IF(AQ195=\"YES\",IF('Planning-All Farms'!V195>'Planning-All Farms'!N195,'Planning-All Farms'!N195,'Planning-All Farms'!V195),'Planning-All Farms'!R195),2))*VLOOKUP(MONTH($B195),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U195*LT!$H$79","v":0},{"$f":"Y195*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S195-Z195)","v":0},{"$f":"LT!$H$80*(W195-AA195)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-25",null,null,{"$f":"'Timp Creek'!C196","v":0},{"$f":"'Timp Creek'!E196+'Timp Creek'!F196","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D196","v":0},{"$f":"(K196+L196)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,14)","v":0},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,15)","v":0},{"$f":"$N196*VLOOKUP(MONTH($B196),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E196=0,0,(IF(AQ196=\"YES\",IF('Planning-All Farms'!R196>'Planning-All Farms'!N196,'Planning-All Farms'!N196,'Planning-All Farms'!R196),'Planning-All Farms'!R196)))*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R196-T196-$N196*(VLOOKUP(MONTH($B196),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2)<0,R196-T196,$N196*(VLOOKUP(MONTH($B196),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E196=0,0,ROUND(IF(AQ196=\"YES\",IF('Planning-All Farms'!V196>'Planning-All Farms'!N196,'Planning-All Farms'!N196,'Planning-All Farms'!V196),'Planning-All Farms'!R196),2))*VLOOKUP(MONTH($B196),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U196*LT!$H$79","v":0},{"$f":"Y196*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S196-Z196)","v":0},{"$f":"LT!$H$80*(W196-AA196)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-26",null,null,{"$f":"'Timp Creek'!C197","v":0},{"$f":"'Timp Creek'!E197+'Timp Creek'!F197","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D197","v":0},{"$f":"(K197+L197)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,14)","v":0},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,15)","v":0},{"$f":"$N197*VLOOKUP(MONTH($B197),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E197=0,0,(IF(AQ197=\"YES\",IF('Planning-All Farms'!R197>'Planning-All Farms'!N197,'Planning-All Farms'!N197,'Planning-All Farms'!R197),'Planning-All Farms'!R197)))*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R197-T197-$N197*(VLOOKUP(MONTH($B197),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2)<0,R197-T197,$N197*(VLOOKUP(MONTH($B197),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E197=0,0,ROUND(IF(AQ197=\"YES\",IF('Planning-All Farms'!V197>'Planning-All Farms'!N197,'Planning-All Farms'!N197,'Planning-All Farms'!V197),'Planning-All Farms'!R197),2))*VLOOKUP(MONTH($B197),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U197*LT!$H$79","v":0},{"$f":"Y197*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S197-Z197)","v":0},{"$f":"LT!$H$80*(W197-AA197)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-27",null,null,{"$f":"'Timp Creek'!C198","v":0},{"$f":"'Timp Creek'!E198+'Timp Creek'!F198","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D198","v":0},{"$f":"(K198+L198)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,14)","v":0},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,15)","v":0},{"$f":"$N198*VLOOKUP(MONTH($B198),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E198=0,0,(IF(AQ198=\"YES\",IF('Planning-All Farms'!R198>'Planning-All Farms'!N198,'Planning-All Farms'!N198,'Planning-All Farms'!R198),'Planning-All Farms'!R198)))*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R198-T198-$N198*(VLOOKUP(MONTH($B198),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2)<0,R198-T198,$N198*(VLOOKUP(MONTH($B198),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E198=0,0,ROUND(IF(AQ198=\"YES\",IF('Planning-All Farms'!V198>'Planning-All Farms'!N198,'Planning-All Farms'!N198,'Planning-All Farms'!V198),'Planning-All Farms'!R198),2))*VLOOKUP(MONTH($B198),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U198*LT!$H$79","v":0},{"$f":"Y198*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S198-Z198)","v":0},{"$f":"LT!$H$80*(W198-AA198)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-28",null,null,{"$f":"'Timp Creek'!C199","v":0},{"$f":"'Timp Creek'!E199+'Timp Creek'!F199","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D199","v":0},{"$f":"(K199+L199)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,14)","v":0},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,15)","v":0},{"$f":"$N199*VLOOKUP(MONTH($B199),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E199=0,0,(IF(AQ199=\"YES\",IF('Planning-All Farms'!R199>'Planning-All Farms'!N199,'Planning-All Farms'!N199,'Planning-All Farms'!R199),'Planning-All Farms'!R199)))*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R199-T199-$N199*(VLOOKUP(MONTH($B199),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2)<0,R199-T199,$N199*(VLOOKUP(MONTH($B199),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E199=0,0,ROUND(IF(AQ199=\"YES\",IF('Planning-All Farms'!V199>'Planning-All Farms'!N199,'Planning-All Farms'!N199,'Planning-All Farms'!V199),'Planning-All Farms'!R199),2))*VLOOKUP(MONTH($B199),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U199*LT!$H$79","v":0},{"$f":"Y199*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S199-Z199)","v":0},{"$f":"LT!$H$80*(W199-AA199)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-29",null,null,{"$f":"'Timp Creek'!C200","v":0},{"$f":"'Timp Creek'!E200+'Timp Creek'!F200","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D200","v":0},{"$f":"(K200+L200)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,14)","v":0},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,15)","v":0},{"$f":"$N200*VLOOKUP(MONTH($B200),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E200=0,0,(IF(AQ200=\"YES\",IF('Planning-All Farms'!R200>'Planning-All Farms'!N200,'Planning-All Farms'!N200,'Planning-All Farms'!R200),'Planning-All Farms'!R200)))*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R200-T200-$N200*(VLOOKUP(MONTH($B200),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2)<0,R200-T200,$N200*(VLOOKUP(MONTH($B200),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E200=0,0,ROUND(IF(AQ200=\"YES\",IF('Planning-All Farms'!V200>'Planning-All Farms'!N200,'Planning-All Farms'!N200,'Planning-All Farms'!V200),'Planning-All Farms'!R200),2))*VLOOKUP(MONTH($B200),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U200*LT!$H$79","v":0},{"$f":"Y200*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S200-Z200)","v":0},{"$f":"LT!$H$80*(W200-AA200)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-30",null,null,{"$f":"'Timp Creek'!C201","v":0},{"$f":"'Timp Creek'!E201+'Timp Creek'!F201","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D201","v":0},{"$f":"(K201+L201)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,14)","v":0},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,15)","v":0},{"$f":"$N201*VLOOKUP(MONTH($B201),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E201=0,0,(IF(AQ201=\"YES\",IF('Planning-All Farms'!R201>'Planning-All Farms'!N201,'Planning-All Farms'!N201,'Planning-All Farms'!R201),'Planning-All Farms'!R201)))*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R201-T201-$N201*(VLOOKUP(MONTH($B201),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2)<0,R201-T201,$N201*(VLOOKUP(MONTH($B201),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E201=0,0,ROUND(IF(AQ201=\"YES\",IF('Planning-All Farms'!V201>'Planning-All Farms'!N201,'Planning-All Farms'!N201,'Planning-All Farms'!V201),'Planning-All Farms'!R201),2))*VLOOKUP(MONTH($B201),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U201*LT!$H$79","v":0},{"$f":"Y201*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S201-Z201)","v":0},{"$f":"LT!$H$80*(W201-AA201)","v":0},0,0,0,1,0,0,null,"NO",0]
[8,"2019-08-31",null,null,{"$f":"'Timp Creek'!C202","v":0},{"$f":"'Timp Creek'!E202+'Timp Creek'!F202","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D202","v":0},{"$f":"(K202+L202)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,14)","v":0},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,15)","v":0},{"$f":"$N202*VLOOKUP(MONTH($B202),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E202=0,0,(IF(AQ202=\"YES\",IF('Planning-All Farms'!R202>'Planning-All Farms'!N202,'Planning-All Farms'!N202,'Planning-All Farms'!R202),'Planning-All Farms'!R202)))*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R202-T202-$N202*(VLOOKUP(MONTH($B202),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2)<0,R202-T202,$N202*(VLOOKUP(MONTH($B202),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E202=0,0,ROUND(IF(AQ202=\"YES\",IF('Planning-All Farms'!V202>'Planning-All Farms'!N202,'Planning-All Farms'!N202,'Planning-All Farms'!V202),'Planning-All Farms'!R202),2))*VLOOKUP(MONTH($B202),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U202*LT!$H$79","v":0},{"$f":"Y202*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S202-Z202)","v":0},{"$f":"LT!$H$80*(W202-AA202)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-01",null,null,{"$f":"'Timp Creek'!C203","v":0},{"$f":"'Timp Creek'!E203+'Timp Creek'!F203","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D203","v":0},{"$f":"(K203+L203)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,14)","v":0},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,15)","v":0},{"$f":"$N203*VLOOKUP(MONTH($B203),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E203=0,0,(IF(AQ203=\"YES\",IF('Planning-All Farms'!R203>'Planning-All Farms'!N203,'Planning-All Farms'!N203,'Planning-All Farms'!R203),'Planning-All Farms'!R203)))*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R203-T203-$N203*(VLOOKUP(MONTH($B203),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2)<0,R203-T203,$N203*(VLOOKUP(MONTH($B203),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E203=0,0,ROUND(IF(AQ203=\"YES\",IF('Planning-All Farms'!V203>'Planning-All Farms'!N203,'Planning-All Farms'!N203,'Planning-All Farms'!V203),'Planning-All Farms'!R203),2))*VLOOKUP(MONTH($B203),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U203*LT!$H$79","v":0},{"$f":"Y203*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S203-Z203)","v":0},{"$f":"LT!$H$80*(W203-AA203)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-02",null,null,{"$f":"'Timp Creek'!C204","v":0},{"$f":"'Timp Creek'!E204+'Timp Creek'!F204","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D204","v":0},{"$f":"(K204+L204)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,14)","v":0},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,15)","v":0},{"$f":"$N204*VLOOKUP(MONTH($B204),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E204=0,0,(IF(AQ204=\"YES\",IF('Planning-All Farms'!R204>'Planning-All Farms'!N204,'Planning-All Farms'!N204,'Planning-All Farms'!R204),'Planning-All Farms'!R204)))*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R204-T204-$N204*(VLOOKUP(MONTH($B204),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2)<0,R204-T204,$N204*(VLOOKUP(MONTH($B204),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E204=0,0,ROUND(IF(AQ204=\"YES\",IF('Planning-All Farms'!V204>'Planning-All Farms'!N204,'Planning-All Farms'!N204,'Planning-All Farms'!V204),'Planning-All Farms'!R204),2))*VLOOKUP(MONTH($B204),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U204*LT!$H$79","v":0},{"$f":"Y204*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S204-Z204)","v":0},{"$f":"LT!$H$80*(W204-AA204)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-03",null,null,{"$f":"'Timp Creek'!C205","v":0},{"$f":"'Timp Creek'!E205+'Timp Creek'!F205","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D205","v":0},{"$f":"(K205+L205)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,14)","v":0},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,15)","v":0},{"$f":"$N205*VLOOKUP(MONTH($B205),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E205=0,0,(IF(AQ205=\"YES\",IF('Planning-All Farms'!R205>'Planning-All Farms'!N205,'Planning-All Farms'!N205,'Planning-All Farms'!R205),'Planning-All Farms'!R205)))*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R205-T205-$N205*(VLOOKUP(MONTH($B205),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2)<0,R205-T205,$N205*(VLOOKUP(MONTH($B205),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E205=0,0,ROUND(IF(AQ205=\"YES\",IF('Planning-All Farms'!V205>'Planning-All Farms'!N205,'Planning-All Farms'!N205,'Planning-All Farms'!V205),'Planning-All Farms'!R205),2))*VLOOKUP(MONTH($B205),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U205*LT!$H$79","v":0},{"$f":"Y205*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S205-Z205)","v":0},{"$f":"LT!$H$80*(W205-AA205)","v":0},0,0,0,1,0,0,null,"NO",{"$f":"AN205","v":0}]
[9,"2019-09-04",null,null,{"$f":"'Timp Creek'!C206","v":0},{"$f":"'Timp Creek'!E206+'Timp Creek'!F206","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D206","v":0},{"$f":"(K206+L206)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,14)","v":0},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,15)","v":0},{"$f":"$N206*VLOOKUP(MONTH($B206),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E206=0,0,(IF(AQ206=\"YES\",IF('Planning-All Farms'!R206>'Planning-All Farms'!N206,'Planning-All Farms'!N206,'Planning-All Farms'!R206),'Planning-All Farms'!R206)))*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R206-T206-$N206*(VLOOKUP(MONTH($B206),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2)<0,R206-T206,$N206*(VLOOKUP(MONTH($B206),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E206=0,0,ROUND(IF(AQ206=\"YES\",IF('Planning-All Farms'!V206>'Planning-All Farms'!N206,'Planning-All Farms'!N206,'Planning-All Farms'!V206),'Planning-All Farms'!R206),2))*VLOOKUP(MONTH($B206),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U206*LT!$H$79","v":0},{"$f":"Y206*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S206-Z206)","v":0},{"$f":"LT!$H$80*(W206-AA206)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-05",null,null,{"$f":"'Timp Creek'!C207","v":0},{"$f":"'Timp Creek'!E207+'Timp Creek'!F207","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D207","v":0},{"$f":"(K207+L207)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,14)","v":0},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,15)","v":0},{"$f":"$N207*VLOOKUP(MONTH($B207),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E207=0,0,(IF(AQ207=\"YES\",IF('Planning-All Farms'!R207>'Planning-All Farms'!N207,'Planning-All Farms'!N207,'Planning-All Farms'!R207),'Planning-All Farms'!R207)))*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R207-T207-$N207*(VLOOKUP(MONTH($B207),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2)<0,R207-T207,$N207*(VLOOKUP(MONTH($B207),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E207=0,0,ROUND(IF(AQ207=\"YES\",IF('Planning-All Farms'!V207>'Planning-All Farms'!N207,'Planning-All Farms'!N207,'Planning-All Farms'!V207),'Planning-All Farms'!R207),2))*VLOOKUP(MONTH($B207),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U207*LT!$H$79","v":0},{"$f":"Y207*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S207-Z207)","v":0},{"$f":"LT!$H$80*(W207-AA207)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-06",null,null,{"$f":"'Timp Creek'!C208","v":0},{"$f":"'Timp Creek'!E208+'Timp Creek'!F208","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D208","v":0},{"$f":"(K208+L208)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,14)","v":0},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,15)","v":0},{"$f":"$N208*VLOOKUP(MONTH($B208),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E208=0,0,(IF(AQ208=\"YES\",IF('Planning-All Farms'!R208>'Planning-All Farms'!N208,'Planning-All Farms'!N208,'Planning-All Farms'!R208),'Planning-All Farms'!R208)))*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R208-T208-$N208*(VLOOKUP(MONTH($B208),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2)<0,R208-T208,$N208*(VLOOKUP(MONTH($B208),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E208=0,0,ROUND(IF(AQ208=\"YES\",IF('Planning-All Farms'!V208>'Planning-All Farms'!N208,'Planning-All Farms'!N208,'Planning-All Farms'!V208),'Planning-All Farms'!R208),2))*VLOOKUP(MONTH($B208),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U208*LT!$H$79","v":0},{"$f":"Y208*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S208-Z208)","v":0},{"$f":"LT!$H$80*(W208-AA208)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-07",null,null,{"$f":"'Timp Creek'!C209","v":0},{"$f":"'Timp Creek'!E209+'Timp Creek'!F209","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D209","v":0},{"$f":"(K209+L209)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,14)","v":0},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,15)","v":0},{"$f":"$N209*VLOOKUP(MONTH($B209),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E209=0,0,(IF(AQ209=\"YES\",IF('Planning-All Farms'!R209>'Planning-All Farms'!N209,'Planning-All Farms'!N209,'Planning-All Farms'!R209),'Planning-All Farms'!R209)))*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R209-T209-$N209*(VLOOKUP(MONTH($B209),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2)<0,R209-T209,$N209*(VLOOKUP(MONTH($B209),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E209=0,0,ROUND(IF(AQ209=\"YES\",IF('Planning-All Farms'!V209>'Planning-All Farms'!N209,'Planning-All Farms'!N209,'Planning-All Farms'!V209),'Planning-All Farms'!R209),2))*VLOOKUP(MONTH($B209),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U209*LT!$H$79","v":0},{"$f":"Y209*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S209-Z209)","v":0},{"$f":"LT!$H$80*(W209-AA209)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-08",null,null,{"$f":"'Timp Creek'!C210","v":0},{"$f":"'Timp Creek'!E210+'Timp Creek'!F210","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D210","v":0},{"$f":"(K210+L210)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,14)","v":0},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,15)","v":0},{"$f":"$N210*VLOOKUP(MONTH($B210),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E210=0,0,(IF(AQ210=\"YES\",IF('Planning-All Farms'!R210>'Planning-All Farms'!N210,'Planning-All Farms'!N210,'Planning-All Farms'!R210),'Planning-All Farms'!R210)))*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R210-T210-$N210*(VLOOKUP(MONTH($B210),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2)<0,R210-T210,$N210*(VLOOKUP(MONTH($B210),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E210=0,0,ROUND(IF(AQ210=\"YES\",IF('Planning-All Farms'!V210>'Planning-All Farms'!N210,'Planning-All Farms'!N210,'Planning-All Farms'!V210),'Planning-All Farms'!R210),2))*VLOOKUP(MONTH($B210),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U210*LT!$H$79","v":0},{"$f":"Y210*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S210-Z210)","v":0},{"$f":"LT!$H$80*(W210-AA210)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-09",null,null,{"$f":"'Timp Creek'!C211","v":0},{"$f":"'Timp Creek'!E211+'Timp Creek'!F211","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D211","v":0},{"$f":"(K211+L211)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,14)","v":0},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,15)","v":0},{"$f":"$N211*VLOOKUP(MONTH($B211),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E211=0,0,(IF(AQ211=\"YES\",IF('Planning-All Farms'!R211>'Planning-All Farms'!N211,'Planning-All Farms'!N211,'Planning-All Farms'!R211),'Planning-All Farms'!R211)))*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R211-T211-$N211*(VLOOKUP(MONTH($B211),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2)<0,R211-T211,$N211*(VLOOKUP(MONTH($B211),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E211=0,0,ROUND(IF(AQ211=\"YES\",IF('Planning-All Farms'!V211>'Planning-All Farms'!N211,'Planning-All Farms'!N211,'Planning-All Farms'!V211),'Planning-All Farms'!R211),2))*VLOOKUP(MONTH($B211),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U211*LT!$H$79","v":0},{"$f":"Y211*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S211-Z211)","v":0},{"$f":"LT!$H$80*(W211-AA211)","v":0},0,0,0,1,0,0,null,"NO",0]
[{"$f":"MONTH(B212)","v":9},{"$f":"B211+1","v":"2019-09-10"},null,null,{"$f":"'Timp Creek'!C212","v":0},{"$f":"'Timp Creek'!E212+'Timp Creek'!F212","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D212","v":0},{"$f":"(K212+L212)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,14)","v":0},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,15)","v":0},{"$f":"$N212*VLOOKUP(MONTH($B212),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E212=0,0,(IF(AQ212=\"YES\",IF('Planning-All Farms'!R212>'Planning-All Farms'!N212,'Planning-All Farms'!N212,'Planning-All Farms'!R212),'Planning-All Farms'!R212)))*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R212-T212-$N212*(VLOOKUP(MONTH($B212),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2)<0,R212-T212,$N212*(VLOOKUP(MONTH($B212),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E212=0,0,ROUND(IF(AQ212=\"YES\",IF('Planning-All Farms'!V212>'Planning-All Farms'!N212,'Planning-All Farms'!N212,'Planning-All Farms'!V212),'Planning-All Farms'!R212),2))*VLOOKUP(MONTH($B212),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U212*LT!$H$79","v":0},{"$f":"Y212*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S212-Z212)","v":0},{"$f":"LT!$H$80*(W212-AA212)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-11",null,null,{"$f":"'Timp Creek'!C213","v":0},{"$f":"'Timp Creek'!E213+'Timp Creek'!F213","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D213","v":0},{"$f":"(K213+L213)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,14)","v":0},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,15)","v":0},{"$f":"$N213*VLOOKUP(MONTH($B213),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E213=0,0,(IF(AQ213=\"YES\",IF('Planning-All Farms'!R213>'Planning-All Farms'!N213,'Planning-All Farms'!N213,'Planning-All Farms'!R213),'Planning-All Farms'!R213)))*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R213-T213-$N213*(VLOOKUP(MONTH($B213),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2)<0,R213-T213,$N213*(VLOOKUP(MONTH($B213),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E213=0,0,ROUND(IF(AQ213=\"YES\",IF('Planning-All Farms'!V213>'Planning-All Farms'!N213,'Planning-All Farms'!N213,'Planning-All Farms'!V213),'Planning-All Farms'!R213),2))*VLOOKUP(MONTH($B213),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U213*LT!$H$79","v":0},{"$f":"Y213*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S213-Z213)","v":0},{"$f":"LT!$H$80*(W213-AA213)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-12",null,null,{"$f":"'Timp Creek'!C214","v":0},{"$f":"'Timp Creek'!E214+'Timp Creek'!F214","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D214","v":0},{"$f":"(K214+L214)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,14)","v":0},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,15)","v":0},{"$f":"$N214*VLOOKUP(MONTH($B214),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E214=0,0,(IF(AQ214=\"YES\",IF('Planning-All Farms'!R214>'Planning-All Farms'!N214,'Planning-All Farms'!N214,'Planning-All Farms'!R214),'Planning-All Farms'!R214)))*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R214-T214-$N214*(VLOOKUP(MONTH($B214),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2)<0,R214-T214,$N214*(VLOOKUP(MONTH($B214),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E214=0,0,ROUND(IF(AQ214=\"YES\",IF('Planning-All Farms'!V214>'Planning-All Farms'!N214,'Planning-All Farms'!N214,'Planning-All Farms'!V214),'Planning-All Farms'!R214),2))*VLOOKUP(MONTH($B214),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U214*LT!$H$79","v":0},{"$f":"Y214*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S214-Z214)","v":0},{"$f":"LT!$H$80*(W214-AA214)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-13",null,null,{"$f":"'Timp Creek'!C215","v":0},{"$f":"'Timp Creek'!E215+'Timp Creek'!F215","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D215","v":0},{"$f":"(K215+L215)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,14)","v":0},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,15)","v":0},{"$f":"$N215*VLOOKUP(MONTH($B215),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E215=0,0,(IF(AQ215=\"YES\",IF('Planning-All Farms'!R215>'Planning-All Farms'!N215,'Planning-All Farms'!N215,'Planning-All Farms'!R215),'Planning-All Farms'!R215)))*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R215-T215-$N215*(VLOOKUP(MONTH($B215),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2)<0,R215-T215,$N215*(VLOOKUP(MONTH($B215),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E215=0,0,ROUND(IF(AQ215=\"YES\",IF('Planning-All Farms'!V215>'Planning-All Farms'!N215,'Planning-All Farms'!N215,'Planning-All Farms'!V215),'Planning-All Farms'!R215),2))*VLOOKUP(MONTH($B215),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U215*LT!$H$79","v":0},{"$f":"Y215*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S215-Z215)","v":0},{"$f":"LT!$H$80*(W215-AA215)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-14",null,null,{"$f":"'Timp Creek'!C216","v":0},{"$f":"'Timp Creek'!E216+'Timp Creek'!F216","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D216","v":0},{"$f":"(K216+L216)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,14)","v":0},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,15)","v":0},{"$f":"$N216*VLOOKUP(MONTH($B216),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E216=0,0,(IF(AQ216=\"YES\",IF('Planning-All Farms'!R216>'Planning-All Farms'!N216,'Planning-All Farms'!N216,'Planning-All Farms'!R216),'Planning-All Farms'!R216)))*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R216-T216-$N216*(VLOOKUP(MONTH($B216),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2)<0,R216-T216,$N216*(VLOOKUP(MONTH($B216),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E216=0,0,ROUND(IF(AQ216=\"YES\",IF('Planning-All Farms'!V216>'Planning-All Farms'!N216,'Planning-All Farms'!N216,'Planning-All Farms'!V216),'Planning-All Farms'!R216),2))*VLOOKUP(MONTH($B216),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U216*LT!$H$79","v":0},{"$f":"Y216*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S216-Z216)","v":0},{"$f":"LT!$H$80*(W216-AA216)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-15",null,null,{"$f":"'Timp Creek'!C217","v":0},{"$f":"'Timp Creek'!E217+'Timp Creek'!F217","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D217","v":0},{"$f":"(K217+L217)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,14)","v":0},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,15)","v":0},{"$f":"$N217*VLOOKUP(MONTH($B217),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E217=0,0,(IF(AQ217=\"YES\",IF('Planning-All Farms'!R217>'Planning-All Farms'!N217,'Planning-All Farms'!N217,'Planning-All Farms'!R217),'Planning-All Farms'!R217)))*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R217-T217-$N217*(VLOOKUP(MONTH($B217),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2)<0,R217-T217,$N217*(VLOOKUP(MONTH($B217),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E217=0,0,ROUND(IF(AQ217=\"YES\",IF('Planning-All Farms'!V217>'Planning-All Farms'!N217,'Planning-All Farms'!N217,'Planning-All Farms'!V217),'Planning-All Farms'!R217),2))*VLOOKUP(MONTH($B217),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U217*LT!$H$79","v":0},{"$f":"Y217*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S217-Z217)","v":0},{"$f":"LT!$H$80*(W217-AA217)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-16",null,null,{"$f":"'Timp Creek'!C218","v":0},{"$f":"'Timp Creek'!E218+'Timp Creek'!F218","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D218","v":0},{"$f":"(K218+L218)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,14)","v":0},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,15)","v":0},{"$f":"$N218*VLOOKUP(MONTH($B218),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E218=0,0,(IF(AQ218=\"YES\",IF('Planning-All Farms'!R218>'Planning-All Farms'!N218,'Planning-All Farms'!N218,'Planning-All Farms'!R218),'Planning-All Farms'!R218)))*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R218-T218-$N218*(VLOOKUP(MONTH($B218),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2)<0,R218-T218,$N218*(VLOOKUP(MONTH($B218),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E218=0,0,ROUND(IF(AQ218=\"YES\",IF('Planning-All Farms'!V218>'Planning-All Farms'!N218,'Planning-All Farms'!N218,'Planning-All Farms'!V218),'Planning-All Farms'!R218),2))*VLOOKUP(MONTH($B218),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U218*LT!$H$79","v":0},{"$f":"Y218*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S218-Z218)","v":0},{"$f":"LT!$H$80*(W218-AA218)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-17",null,null,{"$f":"'Timp Creek'!C219","v":0},{"$f":"'Timp Creek'!E219+'Timp Creek'!F219","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D219","v":0},{"$f":"(K219+L219)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,14)","v":0},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,15)","v":0},{"$f":"$N219*VLOOKUP(MONTH($B219),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E219=0,0,(IF(AQ219=\"YES\",IF('Planning-All Farms'!R219>'Planning-All Farms'!N219,'Planning-All Farms'!N219,'Planning-All Farms'!R219),'Planning-All Farms'!R219)))*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R219-T219-$N219*(VLOOKUP(MONTH($B219),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2)<0,R219-T219,$N219*(VLOOKUP(MONTH($B219),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E219=0,0,ROUND(IF(AQ219=\"YES\",IF('Planning-All Farms'!V219>'Planning-All Farms'!N219,'Planning-All Farms'!N219,'Planning-All Farms'!V219),'Planning-All Farms'!R219),2))*VLOOKUP(MONTH($B219),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U219*LT!$H$79","v":0},{"$f":"Y219*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S219-Z219)","v":0},{"$f":"LT!$H$80*(W219-AA219)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-18",null,null,{"$f":"'Timp Creek'!C220","v":0},{"$f":"'Timp Creek'!E220+'Timp Creek'!F220","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D220","v":0},{"$f":"(K220+L220)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,14)","v":0},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,15)","v":0},{"$f":"$N220*VLOOKUP(MONTH($B220),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E220=0,0,(IF(AQ220=\"YES\",IF('Planning-All Farms'!R220>'Planning-All Farms'!N220,'Planning-All Farms'!N220,'Planning-All Farms'!R220),'Planning-All Farms'!R220)))*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R220-T220-$N220*(VLOOKUP(MONTH($B220),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2)<0,R220-T220,$N220*(VLOOKUP(MONTH($B220),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E220=0,0,ROUND(IF(AQ220=\"YES\",IF('Planning-All Farms'!V220>'Planning-All Farms'!N220,'Planning-All Farms'!N220,'Planning-All Farms'!V220),'Planning-All Farms'!R220),2))*VLOOKUP(MONTH($B220),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U220*LT!$H$79","v":0},{"$f":"Y220*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S220-Z220)","v":0},{"$f":"LT!$H$80*(W220-AA220)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-19",null,null,{"$f":"'Timp Creek'!C221","v":0},{"$f":"'Timp Creek'!E221+'Timp Creek'!F221","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D221","v":0},{"$f":"(K221+L221)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,14)","v":0},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,15)","v":0},{"$f":"$N221*VLOOKUP(MONTH($B221),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E221=0,0,(IF(AQ221=\"YES\",IF('Planning-All Farms'!R221>'Planning-All Farms'!N221,'Planning-All Farms'!N221,'Planning-All Farms'!R221),'Planning-All Farms'!R221)))*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R221-T221-$N221*(VLOOKUP(MONTH($B221),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2)<0,R221-T221,$N221*(VLOOKUP(MONTH($B221),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E221=0,0,ROUND(IF(AQ221=\"YES\",IF('Planning-All Farms'!V221>'Planning-All Farms'!N221,'Planning-All Farms'!N221,'Planning-All Farms'!V221),'Planning-All Farms'!R221),2))*VLOOKUP(MONTH($B221),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U221*LT!$H$79","v":0},{"$f":"Y221*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S221-Z221)","v":0},{"$f":"LT!$H$80*(W221-AA221)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-20",null,null,{"$f":"'Timp Creek'!C222","v":0},{"$f":"'Timp Creek'!E222+'Timp Creek'!F222","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D222","v":0},{"$f":"(K222+L222)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,14)","v":0},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,15)","v":0},{"$f":"$N222*VLOOKUP(MONTH($B222),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E222=0,0,(IF(AQ222=\"YES\",IF('Planning-All Farms'!R222>'Planning-All Farms'!N222,'Planning-All Farms'!N222,'Planning-All Farms'!R222),'Planning-All Farms'!R222)))*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R222-T222-$N222*(VLOOKUP(MONTH($B222),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2)<0,R222-T222,$N222*(VLOOKUP(MONTH($B222),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E222=0,0,ROUND(IF(AQ222=\"YES\",IF('Planning-All Farms'!V222>'Planning-All Farms'!N222,'Planning-All Farms'!N222,'Planning-All Farms'!V222),'Planning-All Farms'!R222),2))*VLOOKUP(MONTH($B222),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U222*LT!$H$79","v":0},{"$f":"Y222*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S222-Z222)","v":0},{"$f":"LT!$H$80*(W222-AA222)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-21",null,null,{"$f":"'Timp Creek'!C223","v":0},{"$f":"'Timp Creek'!E223+'Timp Creek'!F223","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D223","v":0},{"$f":"(K223+L223)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,14)","v":0},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,15)","v":0},{"$f":"$N223*VLOOKUP(MONTH($B223),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E223=0,0,(IF(AQ223=\"YES\",IF('Planning-All Farms'!R223>'Planning-All Farms'!N223,'Planning-All Farms'!N223,'Planning-All Farms'!R223),'Planning-All Farms'!R223)))*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R223-T223-$N223*(VLOOKUP(MONTH($B223),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2)<0,R223-T223,$N223*(VLOOKUP(MONTH($B223),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E223=0,0,ROUND(IF(AQ223=\"YES\",IF('Planning-All Farms'!V223>'Planning-All Farms'!N223,'Planning-All Farms'!N223,'Planning-All Farms'!V223),'Planning-All Farms'!R223),2))*VLOOKUP(MONTH($B223),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U223*LT!$H$79","v":0},{"$f":"Y223*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S223-Z223)","v":0},{"$f":"LT!$H$80*(W223-AA223)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-22",null,null,{"$f":"'Timp Creek'!C224","v":0},{"$f":"'Timp Creek'!E224+'Timp Creek'!F224","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D224","v":0},{"$f":"(K224+L224)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,14)","v":0},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,15)","v":0},{"$f":"$N224*VLOOKUP(MONTH($B224),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E224=0,0,(IF(AQ224=\"YES\",IF('Planning-All Farms'!R224>'Planning-All Farms'!N224,'Planning-All Farms'!N224,'Planning-All Farms'!R224),'Planning-All Farms'!R224)))*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R224-T224-$N224*(VLOOKUP(MONTH($B224),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2)<0,R224-T224,$N224*(VLOOKUP(MONTH($B224),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E224=0,0,ROUND(IF(AQ224=\"YES\",IF('Planning-All Farms'!V224>'Planning-All Farms'!N224,'Planning-All Farms'!N224,'Planning-All Farms'!V224),'Planning-All Farms'!R224),2))*VLOOKUP(MONTH($B224),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U224*LT!$H$79","v":0},{"$f":"Y224*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S224-Z224)","v":0},{"$f":"LT!$H$80*(W224-AA224)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-23",null,null,{"$f":"'Timp Creek'!C225","v":0},{"$f":"'Timp Creek'!E225+'Timp Creek'!F225","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D225","v":0},{"$f":"(K225+L225)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,14)","v":0},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,15)","v":0},{"$f":"$N225*VLOOKUP(MONTH($B225),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E225=0,0,(IF(AQ225=\"YES\",IF('Planning-All Farms'!R225>'Planning-All Farms'!N225,'Planning-All Farms'!N225,'Planning-All Farms'!R225),'Planning-All Farms'!R225)))*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)","v":0},0,{"$f":"IF(R225>0,MIN(P225,R225),\"0\")+AP225","v":0},{"$f":"IF(R225-T225-$N225*(VLOOKUP(MONTH($B225),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2)<0,R225-T225,$N225*(VLOOKUP(MONTH($B225),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E225=0,0,ROUND(IF(AQ225=\"YES\",IF('Planning-All Farms'!V225>'Planning-All Farms'!N225,'Planning-All Farms'!N225,'Planning-All Farms'!V225),'Planning-All Farms'!R225),2))*VLOOKUP(MONTH($B225),LT!$A$50:$C$58,3)","v":0},0,{"$f":"IF(P225-T225>V225,V225,IF(P225-T225>0,P225-T225,0))","v":0},0,{"$f":"U225*LT!$H$79","v":0},{"$f":"Y225*LT!$H$80","v":0},0,0,0,{"$f":"P225+Q225","v":0},0,0,{"$f":"LT!$H$79*(S225-Z225)","v":0},{"$f":"LT!$H$80*(W225-AA225)","v":0},0,0,0,1,{"$f":"AJ225*AM225","v":0},{"$f":"AK225*AM225","v":0},null,"NO",0]
[9,"2019-09-24",null,null,{"$f":"'Timp Creek'!C226","v":0},{"$f":"'Timp Creek'!E226+'Timp Creek'!F226","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D226","v":0},{"$f":"(K226+L226)*LT!$G$7/LT!$A$7","v":0},{"$f":"R226+V226","v":0},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,14)","v":0},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,15)","v":0},{"$f":"$N226*VLOOKUP(MONTH($B226),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E226=0,0,(IF(AQ226=\"YES\",IF('Planning-All Farms'!R226>'Planning-All Farms'!N226,'Planning-All Farms'!N226,'Planning-All Farms'!R226),'Planning-All Farms'!R226)))*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)","v":0},{"$f":"MIN(O226,R226-T226-U226)","v":0},0,{"$f":"IF(R226-T226-$N226*(VLOOKUP(MONTH($B226),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2)<0,R226-T226,$N226*(VLOOKUP(MONTH($B226),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E226=0,0,ROUND(IF(AQ226=\"YES\",IF('Planning-All Farms'!V226>'Planning-All Farms'!N226,'Planning-All Farms'!N226,'Planning-All Farms'!V226),'Planning-All Farms'!R226),2))*VLOOKUP(MONTH($B226),LT!$A$50:$C$58,3)","v":0},{"$f":"MIN(V226-X226,O226-S226)","v":0},0,0,{"$f":"U226*LT!$H$79","v":0},{"$f":"Y226*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S226-Z226)","v":0},{"$f":"LT!$H$80*(W226-AA226)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-25",null,null,{"$f":"'Timp Creek'!C227","v":0},{"$f":"'Timp Creek'!E227+'Timp Creek'!F227","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D227","v":0},{"$f":"(K227+L227)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,14)","v":0},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,15)","v":0},{"$f":"$N227*VLOOKUP(MONTH($B227),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E227=0,0,(IF(AQ227=\"YES\",IF('Planning-All Farms'!R227>'Planning-All Farms'!N227,'Planning-All Farms'!N227,'Planning-All Farms'!R227),'Planning-All Farms'!R227)))*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R227-T227-$N227*(VLOOKUP(MONTH($B227),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2)<0,R227-T227,$N227*(VLOOKUP(MONTH($B227),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E227=0,0,ROUND(IF(AQ227=\"YES\",IF('Planning-All Farms'!V227>'Planning-All Farms'!N227,'Planning-All Farms'!N227,'Planning-All Farms'!V227),'Planning-All Farms'!R227),2))*VLOOKUP(MONTH($B227),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U227*LT!$H$79","v":0},{"$f":"Y227*LT!$H$80","v":0},0,0,0,0,{"$f":"SUM(T227,AC227,X227,AD227)","v":0},0,{"$f":"LT!$H$79*(S227-Z227)","v":0},{"$f":"LT!$H$80*(W227-AA227)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-26",null,null,{"$f":"'Timp Creek'!C228","v":0},{"$f":"'Timp Creek'!E228+'Timp Creek'!F228","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D228","v":0},{"$f":"(K228+L228)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,14)","v":0},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,15)","v":0},{"$f":"$N228*VLOOKUP(MONTH($B228),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E228=0,0,(IF(AQ228=\"YES\",IF('Planning-All Farms'!R228>'Planning-All Farms'!N228,'Planning-All Farms'!N228,'Planning-All Farms'!R228),'Planning-All Farms'!R228)))*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R228-T228-$N228*(VLOOKUP(MONTH($B228),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2)<0,R228-T228,$N228*(VLOOKUP(MONTH($B228),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E228=0,0,ROUND(IF(AQ228=\"YES\",IF('Planning-All Farms'!V228>'Planning-All Farms'!N228,'Planning-All Farms'!N228,'Planning-All Farms'!V228),'Planning-All Farms'!R228),2))*VLOOKUP(MONTH($B228),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U228*LT!$H$79","v":0},{"$f":"Y228*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S228-Z228)","v":0},{"$f":"LT!$H$80*(W228-AA228)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-27",null,null,{"$f":"'Timp Creek'!C229","v":0},{"$f":"'Timp Creek'!E229+'Timp Creek'!F229","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D229","v":0},{"$f":"(K229+L229)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,14)","v":0},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,15)","v":0},{"$f":"$N229*VLOOKUP(MONTH($B229),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E229=0,0,(IF(AQ229=\"YES\",IF('Planning-All Farms'!R229>'Planning-All Farms'!N229,'Planning-All Farms'!N229,'Planning-All Farms'!R229),'Planning-All Farms'!R229)))*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R229-T229-$N229*(VLOOKUP(MONTH($B229),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2)<0,R229-T229,$N229*(VLOOKUP(MONTH($B229),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E229=0,0,ROUND(IF(AQ229=\"YES\",IF('Planning-All Farms'!V229>'Planning-All Farms'!N229,'Planning-All Farms'!N229,'Planning-All Farms'!V229),'Planning-All Farms'!R229),2))*VLOOKUP(MONTH($B229),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U229*LT!$H$79","v":0},{"$f":"Y229*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S229-Z229)","v":0},{"$f":"LT!$H$80*(W229-AA229)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-28",null,null,{"$f":"'Timp Creek'!C230","v":0},{"$f":"'Timp Creek'!E230+'Timp Creek'!F230","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D230","v":0},{"$f":"(K230+L230)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,14)","v":0},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,15)","v":0},{"$f":"$N230*VLOOKUP(MONTH($B230),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E230=0,0,(IF(AQ230=\"YES\",IF('Planning-All Farms'!R230>'Planning-All Farms'!N230,'Planning-All Farms'!N230,'Planning-All Farms'!R230),'Planning-All Farms'!R230)))*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R230-T230-$N230*(VLOOKUP(MONTH($B230),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2)<0,R230-T230,$N230*(VLOOKUP(MONTH($B230),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E230=0,0,ROUND(IF(AQ230=\"YES\",IF('Planning-All Farms'!V230>'Planning-All Farms'!N230,'Planning-All Farms'!N230,'Planning-All Farms'!V230),'Planning-All Farms'!R230),2))*VLOOKUP(MONTH($B230),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U230*LT!$H$79","v":0},{"$f":"Y230*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S230-Z230)","v":0},{"$f":"LT!$H$80*(W230-AA230)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-29",null,null,{"$f":"'Timp Creek'!C231","v":0},{"$f":"'Timp Creek'!E231+'Timp Creek'!F231","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D231","v":0},{"$f":"(K231+L231)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,14)","v":0},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,15)","v":0},{"$f":"$N231*VLOOKUP(MONTH($B231),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E231=0,0,(IF(AQ231=\"YES\",IF('Planning-All Farms'!R231>'Planning-All Farms'!N231,'Planning-All Farms'!N231,'Planning-All Farms'!R231),'Planning-All Farms'!R231)))*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R231-T231-$N231*(VLOOKUP(MONTH($B231),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2)<0,R231-T231,$N231*(VLOOKUP(MONTH($B231),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E231=0,0,ROUND(IF(AQ231=\"YES\",IF('Planning-All Farms'!V231>'Planning-All Farms'!N231,'Planning-All Farms'!N231,'Planning-All Farms'!V231),'Planning-All Farms'!R231),2))*VLOOKUP(MONTH($B231),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U231*LT!$H$79","v":0},{"$f":"Y231*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S231-Z231)","v":0},{"$f":"LT!$H$80*(W231-AA231)","v":0},0,0,0,1,0,0,null,"NO",0]
[9,"2019-09-30",null,null,{"$f":"'Timp Creek'!C232","v":0},{"$f":"'Timp Creek'!E232+'Timp Creek'!F232","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D232","v":0},{"$f":"(K232+L232)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,14)","v":0},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,15)","v":0},{"$f":"$N232*VLOOKUP(MONTH($B232),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E232=0,0,(IF(AQ232=\"YES\",IF('Planning-All Farms'!R232>'Planning-All Farms'!N232,'Planning-All Farms'!N232,'Planning-All Farms'!R232),'Planning-All Farms'!R232)))*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R232-T232-$N232*(VLOOKUP(MONTH($B232),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2)<0,R232-T232,$N232*(VLOOKUP(MONTH($B232),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E232=0,0,ROUND(IF(AQ232=\"YES\",IF('Planning-All Farms'!V232>'Planning-All Farms'!N232,'Planning-All Farms'!N232,'Planning-All Farms'!V232),'Planning-All Farms'!R232),2))*VLOOKUP(MONTH($B232),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U232*LT!$H$79","v":0},{"$f":"Y232*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S232-Z232)","v":0},{"$f":"LT!$H$80*(W232-AA232)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-01",null,null,{"$f":"'Timp Creek'!C233","v":0},{"$f":"'Timp Creek'!E233+'Timp Creek'!F233","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D233","v":0},{"$f":"(K233+L233)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,14)","v":0},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,15)","v":0},{"$f":"$N233*VLOOKUP(MONTH($B233),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E233=0,0,(IF(AQ233=\"YES\",IF('Planning-All Farms'!R233>'Planning-All Farms'!N233,'Planning-All Farms'!N233,'Planning-All Farms'!R233),'Planning-All Farms'!R233)))*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R233-T233-$N233*(VLOOKUP(MONTH($B233),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2)<0,R233-T233,$N233*(VLOOKUP(MONTH($B233),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E233=0,0,ROUND(IF(AQ233=\"YES\",IF('Planning-All Farms'!V233>'Planning-All Farms'!N233,'Planning-All Farms'!N233,'Planning-All Farms'!V233),'Planning-All Farms'!R233),2))*VLOOKUP(MONTH($B233),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U233*LT!$H$79","v":0},{"$f":"Y233*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S233-Z233)","v":0},{"$f":"LT!$H$80*(W233-AA233)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-02",null,null,{"$f":"'Timp Creek'!C234","v":0},{"$f":"'Timp Creek'!E234+'Timp Creek'!F234","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D234","v":0},{"$f":"(K234+L234)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,14)","v":0},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,15)","v":0},{"$f":"$N234*VLOOKUP(MONTH($B234),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E234=0,0,(IF(AQ234=\"YES\",IF('Planning-All Farms'!R234>'Planning-All Farms'!N234,'Planning-All Farms'!N234,'Planning-All Farms'!R234),'Planning-All Farms'!R234)))*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R234-T234-$N234*(VLOOKUP(MONTH($B234),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2)<0,R234-T234,$N234*(VLOOKUP(MONTH($B234),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E234=0,0,ROUND(IF(AQ234=\"YES\",IF('Planning-All Farms'!V234>'Planning-All Farms'!N234,'Planning-All Farms'!N234,'Planning-All Farms'!V234),'Planning-All Farms'!R234),2))*VLOOKUP(MONTH($B234),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U234*LT!$H$79","v":0},{"$f":"Y234*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S234-Z234)","v":0},{"$f":"LT!$H$80*(W234-AA234)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-03",null,null,{"$f":"'Timp Creek'!C235","v":0},{"$f":"'Timp Creek'!E235+'Timp Creek'!F235","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D235","v":0},{"$f":"(K235+L235)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,14)","v":0},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,15)","v":0},{"$f":"$N235*VLOOKUP(MONTH($B235),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E235=0,0,(IF(AQ235=\"YES\",IF('Planning-All Farms'!R235>'Planning-All Farms'!N235,'Planning-All Farms'!N235,'Planning-All Farms'!R235),'Planning-All Farms'!R235)))*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R235-T235-$N235*(VLOOKUP(MONTH($B235),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2)<0,R235-T235,$N235*(VLOOKUP(MONTH($B235),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E235=0,0,ROUND(IF(AQ235=\"YES\",IF('Planning-All Farms'!V235>'Planning-All Farms'!N235,'Planning-All Farms'!N235,'Planning-All Farms'!V235),'Planning-All Farms'!R235),2))*VLOOKUP(MONTH($B235),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U235*LT!$H$79","v":0},{"$f":"Y235*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S235-Z235)","v":0},{"$f":"LT!$H$80*(W235-AA235)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-04",null,null,{"$f":"'Timp Creek'!C236","v":0},{"$f":"'Timp Creek'!E236+'Timp Creek'!F236","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D236","v":0},{"$f":"(K236+L236)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,14)","v":0},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,15)","v":0},{"$f":"$N236*VLOOKUP(MONTH($B236),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E236=0,0,(IF(AQ236=\"YES\",IF('Planning-All Farms'!R236>'Planning-All Farms'!N236,'Planning-All Farms'!N236,'Planning-All Farms'!R236),'Planning-All Farms'!R236)))*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R236-T236-$N236*(VLOOKUP(MONTH($B236),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2)<0,R236-T236,$N236*(VLOOKUP(MONTH($B236),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E236=0,0,ROUND(IF(AQ236=\"YES\",IF('Planning-All Farms'!V236>'Planning-All Farms'!N236,'Planning-All Farms'!N236,'Planning-All Farms'!V236),'Planning-All Farms'!R236),2))*VLOOKUP(MONTH($B236),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U236*LT!$H$79","v":0},{"$f":"Y236*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S236-Z236)","v":0},{"$f":"LT!$H$80*(W236-AA236)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-05",null,null,{"$f":"'Timp Creek'!C237","v":0},{"$f":"'Timp Creek'!E237+'Timp Creek'!F237","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D237","v":0},{"$f":"(K237+L237)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,14)","v":0},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,15)","v":0},{"$f":"$N237*VLOOKUP(MONTH($B237),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E237=0,0,(IF(AQ237=\"YES\",IF('Planning-All Farms'!R237>'Planning-All Farms'!N237,'Planning-All Farms'!N237,'Planning-All Farms'!R237),'Planning-All Farms'!R237)))*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R237-T237-$N237*(VLOOKUP(MONTH($B237),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2)<0,R237-T237,$N237*(VLOOKUP(MONTH($B237),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E237=0,0,ROUND(IF(AQ237=\"YES\",IF('Planning-All Farms'!V237>'Planning-All Farms'!N237,'Planning-All Farms'!N237,'Planning-All Farms'!V237),'Planning-All Farms'!R237),2))*VLOOKUP(MONTH($B237),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U237*LT!$H$79","v":0},{"$f":"Y237*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S237-Z237)","v":0},{"$f":"LT!$H$80*(W237-AA237)","v":0},0,0,0,1,0,0,null,"NO",{"$f":"AN237","v":0}]
[10,"2019-10-06",null,null,{"$f":"'Timp Creek'!C238","v":0},{"$f":"'Timp Creek'!E238+'Timp Creek'!F238","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D238","v":0},{"$f":"(K238+L238)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,14)","v":0},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,15)","v":0},{"$f":"$N238*VLOOKUP(MONTH($B238),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E238=0,0,(IF(AQ238=\"YES\",IF('Planning-All Farms'!R238>'Planning-All Farms'!N238,'Planning-All Farms'!N238,'Planning-All Farms'!R238),'Planning-All Farms'!R238)))*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R238-T238-$N238*(VLOOKUP(MONTH($B238),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2)<0,R238-T238,$N238*(VLOOKUP(MONTH($B238),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E238=0,0,ROUND(IF(AQ238=\"YES\",IF('Planning-All Farms'!V238>'Planning-All Farms'!N238,'Planning-All Farms'!N238,'Planning-All Farms'!V238),'Planning-All Farms'!R238),2))*VLOOKUP(MONTH($B238),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U238*LT!$H$79","v":0},{"$f":"Y238*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S238-Z238)","v":0},{"$f":"LT!$H$80*(W238-AA238)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-07",null,null,{"$f":"'Timp Creek'!C239","v":0},{"$f":"'Timp Creek'!E239+'Timp Creek'!F239","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D239","v":0},{"$f":"(K239+L239)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,14)","v":0},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,15)","v":0},{"$f":"$N239*VLOOKUP(MONTH($B239),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E239=0,0,(IF(AQ239=\"YES\",IF('Planning-All Farms'!R239>'Planning-All Farms'!N239,'Planning-All Farms'!N239,'Planning-All Farms'!R239),'Planning-All Farms'!R239)))*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R239-T239-$N239*(VLOOKUP(MONTH($B239),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2)<0,R239-T239,$N239*(VLOOKUP(MONTH($B239),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E239=0,0,ROUND(IF(AQ239=\"YES\",IF('Planning-All Farms'!V239>'Planning-All Farms'!N239,'Planning-All Farms'!N239,'Planning-All Farms'!V239),'Planning-All Farms'!R239),2))*VLOOKUP(MONTH($B239),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U239*LT!$H$79","v":0},{"$f":"Y239*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S239-Z239)","v":0},{"$f":"LT!$H$80*(W239-AA239)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-08",null,null,{"$f":"'Timp Creek'!C240","v":0},{"$f":"'Timp Creek'!E240+'Timp Creek'!F240","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D240","v":0},{"$f":"(K240+L240)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,14)","v":0},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,15)","v":0},{"$f":"$N240*VLOOKUP(MONTH($B240),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E240=0,0,(IF(AQ240=\"YES\",IF('Planning-All Farms'!R240>'Planning-All Farms'!N240,'Planning-All Farms'!N240,'Planning-All Farms'!R240),'Planning-All Farms'!R240)))*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R240-T240-$N240*(VLOOKUP(MONTH($B240),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2)<0,R240-T240,$N240*(VLOOKUP(MONTH($B240),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E240=0,0,ROUND(IF(AQ240=\"YES\",IF('Planning-All Farms'!V240>'Planning-All Farms'!N240,'Planning-All Farms'!N240,'Planning-All Farms'!V240),'Planning-All Farms'!R240),2))*VLOOKUP(MONTH($B240),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U240*LT!$H$79","v":0},{"$f":"Y240*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S240-Z240)","v":0},{"$f":"LT!$H$80*(W240-AA240)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-09",null,null,{"$f":"'Timp Creek'!C241","v":0},{"$f":"'Timp Creek'!E241+'Timp Creek'!F241","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D241","v":0},{"$f":"(K241+L241)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,14)","v":0},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,15)","v":0},{"$f":"$N241*VLOOKUP(MONTH($B241),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E241=0,0,(IF(AQ241=\"YES\",IF('Planning-All Farms'!R241>'Planning-All Farms'!N241,'Planning-All Farms'!N241,'Planning-All Farms'!R241),'Planning-All Farms'!R241)))*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R241-T241-$N241*(VLOOKUP(MONTH($B241),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2)<0,R241-T241,$N241*(VLOOKUP(MONTH($B241),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E241=0,0,ROUND(IF(AQ241=\"YES\",IF('Planning-All Farms'!V241>'Planning-All Farms'!N241,'Planning-All Farms'!N241,'Planning-All Farms'!V241),'Planning-All Farms'!R241),2))*VLOOKUP(MONTH($B241),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U241*LT!$H$79","v":0},{"$f":"Y241*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S241-Z241)","v":0},{"$f":"LT!$H$80*(W241-AA241)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-10",null,null,{"$f":"'Timp Creek'!C242","v":0},{"$f":"'Timp Creek'!E242+'Timp Creek'!F242","v":0},{"$f":"E242-F242-L242","v":0},{"$f":"IF(G242<22,G242,22)","v":0},{"$f":"IF(AND(G242>22,G242<=248),G242-22,IF(G242>248,226,0))","v":0},{"$f":"IF(AND(G242>248,G242<=345),G242-248,IF(G242>345,97,0))","v":0},{"$f":"H242+I242+J242","v":0},{"$f":"'Timp Creek'!D242","v":0},{"$f":"(K242+L242)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,14)","v":0},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,15)","v":0},{"$f":"$N242*VLOOKUP(MONTH($B242),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E242=0,0,(IF(AQ242=\"YES\",IF('Planning-All Farms'!R242>'Planning-All Farms'!N242,'Planning-All Farms'!N242,'Planning-All Farms'!R242),'Planning-All Farms'!R242)))*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R242-T242-$N242*(VLOOKUP(MONTH($B242),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2)<0,R242-T242,$N242*(VLOOKUP(MONTH($B242),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E242=0,0,ROUND(IF(AQ242=\"YES\",IF('Planning-All Farms'!V242>'Planning-All Farms'!N242,'Planning-All Farms'!N242,'Planning-All Farms'!V242),'Planning-All Farms'!R242),2))*VLOOKUP(MONTH($B242),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U242*LT!$H$79","v":0},{"$f":"Y242*LT!$H$80","v":0},{"$f":"SUM(Z242:AA242)","v":0},{"$f":"U242","v":0},{"$f":"Y242","v":0},0,0,{"$f":"AF242+AB242-AE242","v":0},{"$f":"LT!$H$79*(S242-Z242)","v":0},{"$f":"LT!$H$80*(W242-AA242)","v":0},{"$f":"S242-AH242-Z242","v":0},{"$f":"W242-AI242-AA242","v":0},{"$f":"AJ242+AK242","v":0},1,0,0,null,"NO",0]
[10,"2019-10-11",null,null,{"$f":"'Timp Creek'!C243","v":0},{"$f":"'Timp Creek'!E243+'Timp Creek'!F243","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D243","v":0},{"$f":"(K243+L243)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,14)","v":0},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,15)","v":0},{"$f":"$N243*VLOOKUP(MONTH($B243),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E243=0,0,(IF(AQ243=\"YES\",IF('Planning-All Farms'!R243>'Planning-All Farms'!N243,'Planning-All Farms'!N243,'Planning-All Farms'!R243),'Planning-All Farms'!R243)))*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R243-T243-$N243*(VLOOKUP(MONTH($B243),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2)<0,R243-T243,$N243*(VLOOKUP(MONTH($B243),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E243=0,0,ROUND(IF(AQ243=\"YES\",IF('Planning-All Farms'!V243>'Planning-All Farms'!N243,'Planning-All Farms'!N243,'Planning-All Farms'!V243),'Planning-All Farms'!R243),2))*VLOOKUP(MONTH($B243),LT!$A$50:$C$58,3)","v":0},0,0,{"$f":"V243-W243-X243","v":0},{"$f":"U243*LT!$H$79","v":0},{"$f":"Y243*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S243-Z243)","v":0},{"$f":"LT!$H$80*(W243-AA243)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-12",null,null,{"$f":"'Timp Creek'!C244","v":0},{"$f":"'Timp Creek'!E244+'Timp Creek'!F244","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D244","v":0},{"$f":"(K244+L244)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,14)","v":0},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,15)","v":0},{"$f":"$N244*VLOOKUP(MONTH($B244),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E244=0,0,(IF(AQ244=\"YES\",IF('Planning-All Farms'!R244>'Planning-All Farms'!N244,'Planning-All Farms'!N244,'Planning-All Farms'!R244),'Planning-All Farms'!R244)))*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R244-T244-$N244*(VLOOKUP(MONTH($B244),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2)<0,R244-T244,$N244*(VLOOKUP(MONTH($B244),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E244=0,0,ROUND(IF(AQ244=\"YES\",IF('Planning-All Farms'!V244>'Planning-All Farms'!N244,'Planning-All Farms'!N244,'Planning-All Farms'!V244),'Planning-All Farms'!R244),2))*VLOOKUP(MONTH($B244),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U244*LT!$H$79","v":0},{"$f":"Y244*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S244-Z244)","v":0},{"$f":"LT!$H$80*(W244-AA244)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-13",null,null,{"$f":"'Timp Creek'!C245","v":0},{"$f":"'Timp Creek'!E245+'Timp Creek'!F245","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D245","v":0},{"$f":"(K245+L245)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,14)","v":0},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,15)","v":0},{"$f":"$N245*VLOOKUP(MONTH($B245),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E245=0,0,(IF(AQ245=\"YES\",IF('Planning-All Farms'!R245>'Planning-All Farms'!N245,'Planning-All Farms'!N245,'Planning-All Farms'!R245),'Planning-All Farms'!R245)))*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R245-T245-$N245*(VLOOKUP(MONTH($B245),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2)<0,R245-T245,$N245*(VLOOKUP(MONTH($B245),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E245=0,0,ROUND(IF(AQ245=\"YES\",IF('Planning-All Farms'!V245>'Planning-All Farms'!N245,'Planning-All Farms'!N245,'Planning-All Farms'!V245),'Planning-All Farms'!R245),2))*VLOOKUP(MONTH($B245),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U245*LT!$H$79","v":0},{"$f":"Y245*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S245-Z245)","v":0},{"$f":"LT!$H$80*(W245-AA245)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-14",null,null,{"$f":"'Timp Creek'!C246","v":0},{"$f":"'Timp Creek'!E246+'Timp Creek'!F246","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D246","v":0},{"$f":"(K246+L246)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,14)","v":0},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,15)","v":0},{"$f":"$N246*VLOOKUP(MONTH($B246),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E246=0,0,(IF(AQ246=\"YES\",IF('Planning-All Farms'!R246>'Planning-All Farms'!N246,'Planning-All Farms'!N246,'Planning-All Farms'!R246),'Planning-All Farms'!R246)))*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R246-T246-$N246*(VLOOKUP(MONTH($B246),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2)<0,R246-T246,$N246*(VLOOKUP(MONTH($B246),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E246=0,0,ROUND(IF(AQ246=\"YES\",IF('Planning-All Farms'!V246>'Planning-All Farms'!N246,'Planning-All Farms'!N246,'Planning-All Farms'!V246),'Planning-All Farms'!R246),2))*VLOOKUP(MONTH($B246),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U246*LT!$H$79","v":0},{"$f":"Y246*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S246-Z246)","v":0},{"$f":"LT!$H$80*(W246-AA246)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-15",null,null,{"$f":"'Timp Creek'!C247","v":0},{"$f":"'Timp Creek'!E247+'Timp Creek'!F247","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D247","v":0},{"$f":"(K247+L247)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,14)","v":0},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,15)","v":0},{"$f":"$N247*VLOOKUP(MONTH($B247),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E247=0,0,(IF(AQ247=\"YES\",IF('Planning-All Farms'!R247>'Planning-All Farms'!N247,'Planning-All Farms'!N247,'Planning-All Farms'!R247),'Planning-All Farms'!R247)))*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R247-T247-$N247*(VLOOKUP(MONTH($B247),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2)<0,R247-T247,$N247*(VLOOKUP(MONTH($B247),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E247=0,0,ROUND(IF(AQ247=\"YES\",IF('Planning-All Farms'!V247>'Planning-All Farms'!N247,'Planning-All Farms'!N247,'Planning-All Farms'!V247),'Planning-All Farms'!R247),2))*VLOOKUP(MONTH($B247),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U247*LT!$H$79","v":0},{"$f":"Y247*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S247-Z247)","v":0},{"$f":"LT!$H$80*(W247-AA247)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-16",null,null,{"$f":"'Timp Creek'!C248","v":0},{"$f":"'Timp Creek'!E248+'Timp Creek'!F248","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D248","v":0},{"$f":"(K248+L248)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,14)","v":0},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,15)","v":0},{"$f":"$N248*VLOOKUP(MONTH($B248),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E248=0,0,(IF(AQ248=\"YES\",IF('Planning-All Farms'!R248>'Planning-All Farms'!N248,'Planning-All Farms'!N248,'Planning-All Farms'!R248),'Planning-All Farms'!R248)))*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R248-T248-$N248*(VLOOKUP(MONTH($B248),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2)<0,R248-T248,$N248*(VLOOKUP(MONTH($B248),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E248=0,0,ROUND(IF(AQ248=\"YES\",IF('Planning-All Farms'!V248>'Planning-All Farms'!N248,'Planning-All Farms'!N248,'Planning-All Farms'!V248),'Planning-All Farms'!R248),2))*VLOOKUP(MONTH($B248),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U248*LT!$H$79","v":0},{"$f":"Y248*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S248-Z248)","v":0},{"$f":"LT!$H$80*(W248-AA248)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-17",null,null,{"$f":"'Timp Creek'!C249","v":0},{"$f":"'Timp Creek'!E249+'Timp Creek'!F249","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D249","v":0},{"$f":"(K249+L249)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,14)","v":0},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,15)","v":0},{"$f":"$N249*VLOOKUP(MONTH($B249),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E249=0,0,(IF(AQ249=\"YES\",IF('Planning-All Farms'!R249>'Planning-All Farms'!N249,'Planning-All Farms'!N249,'Planning-All Farms'!R249),'Planning-All Farms'!R249)))*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R249-T249-$N249*(VLOOKUP(MONTH($B249),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2)<0,R249-T249,$N249*(VLOOKUP(MONTH($B249),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E249=0,0,ROUND(IF(AQ249=\"YES\",IF('Planning-All Farms'!V249>'Planning-All Farms'!N249,'Planning-All Farms'!N249,'Planning-All Farms'!V249),'Planning-All Farms'!R249),2))*VLOOKUP(MONTH($B249),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U249*LT!$H$79","v":0},{"$f":"Y249*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S249-Z249)","v":0},{"$f":"LT!$H$80*(W249-AA249)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-18",null,null,{"$f":"'Timp Creek'!C250","v":0},{"$f":"'Timp Creek'!E250+'Timp Creek'!F250","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D250","v":0},{"$f":"(K250+L250)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,14)","v":0},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,15)","v":0},{"$f":"$N250*VLOOKUP(MONTH($B250),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E250=0,0,(IF(AQ250=\"YES\",IF('Planning-All Farms'!R250>'Planning-All Farms'!N250,'Planning-All Farms'!N250,'Planning-All Farms'!R250),'Planning-All Farms'!R250)))*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R250-T250-$N250*(VLOOKUP(MONTH($B250),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2)<0,R250-T250,$N250*(VLOOKUP(MONTH($B250),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E250=0,0,ROUND(IF(AQ250=\"YES\",IF('Planning-All Farms'!V250>'Planning-All Farms'!N250,'Planning-All Farms'!N250,'Planning-All Farms'!V250),'Planning-All Farms'!R250),2))*VLOOKUP(MONTH($B250),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U250*LT!$H$79","v":0},{"$f":"Y250*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S250-Z250)","v":0},{"$f":"LT!$H$80*(W250-AA250)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-19",null,null,{"$f":"'Timp Creek'!C251","v":0},{"$f":"'Timp Creek'!E251+'Timp Creek'!F251","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D251","v":0},{"$f":"(K251+L251)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,14)","v":0},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,15)","v":0},{"$f":"$N251*VLOOKUP(MONTH($B251),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E251=0,0,(IF(AQ251=\"YES\",IF('Planning-All Farms'!R251>'Planning-All Farms'!N251,'Planning-All Farms'!N251,'Planning-All Farms'!R251),'Planning-All Farms'!R251)))*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R251-T251-$N251*(VLOOKUP(MONTH($B251),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2)<0,R251-T251,$N251*(VLOOKUP(MONTH($B251),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E251=0,0,ROUND(IF(AQ251=\"YES\",IF('Planning-All Farms'!V251>'Planning-All Farms'!N251,'Planning-All Farms'!N251,'Planning-All Farms'!V251),'Planning-All Farms'!R251),2))*VLOOKUP(MONTH($B251),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U251*LT!$H$79","v":0},{"$f":"Y251*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S251-Z251)","v":0},{"$f":"LT!$H$80*(W251-AA251)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-20",null,null,{"$f":"'Timp Creek'!C252","v":0},{"$f":"'Timp Creek'!E252+'Timp Creek'!F252","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D252","v":0},{"$f":"(K252+L252)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,14)","v":0},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,15)","v":0},{"$f":"$N252*VLOOKUP(MONTH($B252),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E252=0,0,(IF(AQ252=\"YES\",IF('Planning-All Farms'!R252>'Planning-All Farms'!N252,'Planning-All Farms'!N252,'Planning-All Farms'!R252),'Planning-All Farms'!R252)))*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R252-T252-$N252*(VLOOKUP(MONTH($B252),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2)<0,R252-T252,$N252*(VLOOKUP(MONTH($B252),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E252=0,0,ROUND(IF(AQ252=\"YES\",IF('Planning-All Farms'!V252>'Planning-All Farms'!N252,'Planning-All Farms'!N252,'Planning-All Farms'!V252),'Planning-All Farms'!R252),2))*VLOOKUP(MONTH($B252),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U252*LT!$H$79","v":0},{"$f":"Y252*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S252-Z252)","v":0},{"$f":"LT!$H$80*(W252-AA252)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-21",null,null,{"$f":"'Timp Creek'!C253","v":0},{"$f":"'Timp Creek'!E253+'Timp Creek'!F253","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D253","v":0},{"$f":"(K253+L253)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,14)","v":0},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,15)","v":0},{"$f":"$N253*VLOOKUP(MONTH($B253),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E253=0,0,(IF(AQ253=\"YES\",IF('Planning-All Farms'!R253>'Planning-All Farms'!N253,'Planning-All Farms'!N253,'Planning-All Farms'!R253),'Planning-All Farms'!R253)))*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R253-T253-$N253*(VLOOKUP(MONTH($B253),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2)<0,R253-T253,$N253*(VLOOKUP(MONTH($B253),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E253=0,0,ROUND(IF(AQ253=\"YES\",IF('Planning-All Farms'!V253>'Planning-All Farms'!N253,'Planning-All Farms'!N253,'Planning-All Farms'!V253),'Planning-All Farms'!R253),2))*VLOOKUP(MONTH($B253),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U253*LT!$H$79","v":0},{"$f":"Y253*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S253-Z253)","v":0},{"$f":"LT!$H$80*(W253-AA253)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-22",null,null,{"$f":"'Timp Creek'!C254","v":0},{"$f":"'Timp Creek'!E254+'Timp Creek'!F254","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D254","v":0},{"$f":"(K254+L254)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,14)","v":0},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,15)","v":0},{"$f":"$N254*VLOOKUP(MONTH($B254),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E254=0,0,(IF(AQ254=\"YES\",IF('Planning-All Farms'!R254>'Planning-All Farms'!N254,'Planning-All Farms'!N254,'Planning-All Farms'!R254),'Planning-All Farms'!R254)))*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R254-T254-$N254*(VLOOKUP(MONTH($B254),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2)<0,R254-T254,$N254*(VLOOKUP(MONTH($B254),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E254=0,0,ROUND(IF(AQ254=\"YES\",IF('Planning-All Farms'!V254>'Planning-All Farms'!N254,'Planning-All Farms'!N254,'Planning-All Farms'!V254),'Planning-All Farms'!R254),2))*VLOOKUP(MONTH($B254),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U254*LT!$H$79","v":0},{"$f":"Y254*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S254-Z254)","v":0},{"$f":"LT!$H$80*(W254-AA254)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-23",null,null,{"$f":"'Timp Creek'!C255","v":0},{"$f":"'Timp Creek'!E255+'Timp Creek'!F255","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D255","v":0},{"$f":"(K255+L255)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,14)","v":0},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,15)","v":0},{"$f":"$N255*VLOOKUP(MONTH($B255),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E255=0,0,(IF(AQ255=\"YES\",IF('Planning-All Farms'!R255>'Planning-All Farms'!N255,'Planning-All Farms'!N255,'Planning-All Farms'!R255),'Planning-All Farms'!R255)))*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R255-T255-$N255*(VLOOKUP(MONTH($B255),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2)<0,R255-T255,$N255*(VLOOKUP(MONTH($B255),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E255=0,0,ROUND(IF(AQ255=\"YES\",IF('Planning-All Farms'!V255>'Planning-All Farms'!N255,'Planning-All Farms'!N255,'Planning-All Farms'!V255),'Planning-All Farms'!R255),2))*VLOOKUP(MONTH($B255),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U255*LT!$H$79","v":0},{"$f":"Y255*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S255-Z255)","v":0},{"$f":"LT!$H$80*(W255-AA255)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-24",null,null,{"$f":"'Timp Creek'!C256","v":0},{"$f":"'Timp Creek'!E256+'Timp Creek'!F256","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D256","v":0},{"$f":"(K256+L256)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,14)","v":0},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,15)","v":0},{"$f":"$N256*VLOOKUP(MONTH($B256),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E256=0,0,(IF(AQ256=\"YES\",IF('Planning-All Farms'!R256>'Planning-All Farms'!N256,'Planning-All Farms'!N256,'Planning-All Farms'!R256),'Planning-All Farms'!R256)))*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R256-T256-$N256*(VLOOKUP(MONTH($B256),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2)<0,R256-T256,$N256*(VLOOKUP(MONTH($B256),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E256=0,0,ROUND(IF(AQ256=\"YES\",IF('Planning-All Farms'!V256>'Planning-All Farms'!N256,'Planning-All Farms'!N256,'Planning-All Farms'!V256),'Planning-All Farms'!R256),2))*VLOOKUP(MONTH($B256),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U256*LT!$H$79","v":0},{"$f":"Y256*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S256-Z256)","v":0},{"$f":"LT!$H$80*(W256-AA256)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-25",null,null,{"$f":"'Timp Creek'!C257","v":0},{"$f":"'Timp Creek'!E257+'Timp Creek'!F257","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D257","v":0},{"$f":"(K257+L257)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,14)","v":0},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,15)","v":0},{"$f":"$N257*VLOOKUP(MONTH($B257),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E257=0,0,(IF(AQ257=\"YES\",IF('Planning-All Farms'!R257>'Planning-All Farms'!N257,'Planning-All Farms'!N257,'Planning-All Farms'!R257),'Planning-All Farms'!R257)))*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R257-T257-$N257*(VLOOKUP(MONTH($B257),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2)<0,R257-T257,$N257*(VLOOKUP(MONTH($B257),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E257=0,0,ROUND(IF(AQ257=\"YES\",IF('Planning-All Farms'!V257>'Planning-All Farms'!N257,'Planning-All Farms'!N257,'Planning-All Farms'!V257),'Planning-All Farms'!R257),2))*VLOOKUP(MONTH($B257),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U257*LT!$H$79","v":0},{"$f":"Y257*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S257-Z257)","v":0},{"$f":"LT!$H$80*(W257-AA257)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-26",null,null,{"$f":"'Timp Creek'!C258","v":0},{"$f":"'Timp Creek'!E258+'Timp Creek'!F258","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D258","v":0},{"$f":"(K258+L258)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,14)","v":0},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,15)","v":0},{"$f":"$N258*VLOOKUP(MONTH($B258),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E258=0,0,(IF(AQ258=\"YES\",IF('Planning-All Farms'!R258>'Planning-All Farms'!N258,'Planning-All Farms'!N258,'Planning-All Farms'!R258),'Planning-All Farms'!R258)))*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R258-T258-$N258*(VLOOKUP(MONTH($B258),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2)<0,R258-T258,$N258*(VLOOKUP(MONTH($B258),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E258=0,0,ROUND(IF(AQ258=\"YES\",IF('Planning-All Farms'!V258>'Planning-All Farms'!N258,'Planning-All Farms'!N258,'Planning-All Farms'!V258),'Planning-All Farms'!R258),2))*VLOOKUP(MONTH($B258),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U258*LT!$H$79","v":0},{"$f":"Y258*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S258-Z258)","v":0},{"$f":"LT!$H$80*(W258-AA258)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-27",null,null,{"$f":"'Timp Creek'!C259","v":0},{"$f":"'Timp Creek'!E259+'Timp Creek'!F259","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D259","v":0},{"$f":"(K259+L259)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,14)","v":0},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,15)","v":0},{"$f":"$N259*VLOOKUP(MONTH($B259),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E259=0,0,(IF(AQ259=\"YES\",IF('Planning-All Farms'!R259>'Planning-All Farms'!N259,'Planning-All Farms'!N259,'Planning-All Farms'!R259),'Planning-All Farms'!R259)))*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R259-T259-$N259*(VLOOKUP(MONTH($B259),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2)<0,R259-T259,$N259*(VLOOKUP(MONTH($B259),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E259=0,0,ROUND(IF(AQ259=\"YES\",IF('Planning-All Farms'!V259>'Planning-All Farms'!N259,'Planning-All Farms'!N259,'Planning-All Farms'!V259),'Planning-All Farms'!R259),2))*VLOOKUP(MONTH($B259),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U259*LT!$H$79","v":0},{"$f":"Y259*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S259-Z259)","v":0},{"$f":"LT!$H$80*(W259-AA259)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-28",null,null,{"$f":"'Timp Creek'!C260","v":0},{"$f":"'Timp Creek'!E260+'Timp Creek'!F260","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D260","v":0},{"$f":"(K260+L260)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,14)","v":0},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,15)","v":0},{"$f":"$N260*VLOOKUP(MONTH($B260),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E260=0,0,(IF(AQ260=\"YES\",IF('Planning-All Farms'!R260>'Planning-All Farms'!N260,'Planning-All Farms'!N260,'Planning-All Farms'!R260),'Planning-All Farms'!R260)))*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R260-T260-$N260*(VLOOKUP(MONTH($B260),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2)<0,R260-T260,$N260*(VLOOKUP(MONTH($B260),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E260=0,0,ROUND(IF(AQ260=\"YES\",IF('Planning-All Farms'!V260>'Planning-All Farms'!N260,'Planning-All Farms'!N260,'Planning-All Farms'!V260),'Planning-All Farms'!R260),2))*VLOOKUP(MONTH($B260),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U260*LT!$H$79","v":0},{"$f":"Y260*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S260-Z260)","v":0},{"$f":"LT!$H$80*(W260-AA260)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-29",null,null,{"$f":"'Timp Creek'!C261","v":0},{"$f":"'Timp Creek'!E261+'Timp Creek'!F261","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D261","v":0},{"$f":"(K261+L261)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,14)","v":0},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,15)","v":0},{"$f":"$N261*VLOOKUP(MONTH($B261),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E261=0,0,(IF(AQ261=\"YES\",IF('Planning-All Farms'!R261>'Planning-All Farms'!N261,'Planning-All Farms'!N261,'Planning-All Farms'!R261),'Planning-All Farms'!R261)))*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R261-T261-$N261*(VLOOKUP(MONTH($B261),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2)<0,R261-T261,$N261*(VLOOKUP(MONTH($B261),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E261=0,0,ROUND(IF(AQ261=\"YES\",IF('Planning-All Farms'!V261>'Planning-All Farms'!N261,'Planning-All Farms'!N261,'Planning-All Farms'!V261),'Planning-All Farms'!R261),2))*VLOOKUP(MONTH($B261),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U261*LT!$H$79","v":0},{"$f":"Y261*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S261-Z261)","v":0},{"$f":"LT!$H$80*(W261-AA261)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-30",null,null,{"$f":"'Timp Creek'!C262","v":0},{"$f":"'Timp Creek'!E262+'Timp Creek'!F262","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D262","v":0},{"$f":"(K262+L262)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,14)","v":0},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,15)","v":0},{"$f":"$N262*VLOOKUP(MONTH($B262),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E262=0,0,(IF(AQ262=\"YES\",IF('Planning-All Farms'!R262>'Planning-All Farms'!N262,'Planning-All Farms'!N262,'Planning-All Farms'!R262),'Planning-All Farms'!R262)))*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R262-T262-$N262*(VLOOKUP(MONTH($B262),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2)<0,R262-T262,$N262*(VLOOKUP(MONTH($B262),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E262=0,0,ROUND(IF(AQ262=\"YES\",IF('Planning-All Farms'!V262>'Planning-All Farms'!N262,'Planning-All Farms'!N262,'Planning-All Farms'!V262),'Planning-All Farms'!R262),2))*VLOOKUP(MONTH($B262),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U262*LT!$H$79","v":0},{"$f":"Y262*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S262-Z262)","v":0},{"$f":"LT!$H$80*(W262-AA262)","v":0},0,0,0,1,0,0,null,"NO",0]
[10,"2019-10-31",null,null,{"$f":"'Timp Creek'!C263","v":0},{"$f":"'Timp Creek'!E263+'Timp Creek'!F263","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D263","v":0},{"$f":"(K263+L263)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,14)","v":0},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,15)","v":0},{"$f":"$N263*VLOOKUP(MONTH($B263),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E263=0,0,(IF(AQ263=\"YES\",IF('Planning-All Farms'!R263>'Planning-All Farms'!N263,'Planning-All Farms'!N263,'Planning-All Farms'!R263),'Planning-All Farms'!R263)))*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R263-T263-$N263*(VLOOKUP(MONTH($B263),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2)<0,R263-T263,$N263*(VLOOKUP(MONTH($B263),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E263=0,0,ROUND(IF(AQ263=\"YES\",IF('Planning-All Farms'!V263>'Planning-All Farms'!N263,'Planning-All Farms'!N263,'Planning-All Farms'!V263),'Planning-All Farms'!R263),2))*VLOOKUP(MONTH($B263),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U263*LT!$H$79","v":0},{"$f":"Y263*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S263-Z263)","v":0},{"$f":"LT!$H$80*(W263-AA263)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-01",null,null,{"$f":"'Timp Creek'!C264","v":0},{"$f":"'Timp Creek'!E264+'Timp Creek'!F264","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D264","v":0},{"$f":"(K264+L264)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,14)","v":0},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,15)","v":0},{"$f":"$N264*VLOOKUP(MONTH($B264),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E264=0,0,(IF(AQ264=\"YES\",IF('Planning-All Farms'!R264>'Planning-All Farms'!N264,'Planning-All Farms'!N264,'Planning-All Farms'!R264),'Planning-All Farms'!R264)))*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R264-T264-$N264*(VLOOKUP(MONTH($B264),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2)<0,R264-T264,$N264*(VLOOKUP(MONTH($B264),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E264=0,0,ROUND(IF(AQ264=\"YES\",IF('Planning-All Farms'!V264>'Planning-All Farms'!N264,'Planning-All Farms'!N264,'Planning-All Farms'!V264),'Planning-All Farms'!R264),2))*VLOOKUP(MONTH($B264),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U264*LT!$H$79","v":0},{"$f":"Y264*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S264-Z264)","v":0},{"$f":"LT!$H$80*(W264-AA264)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-02",null,null,{"$f":"'Timp Creek'!C265","v":0},{"$f":"'Timp Creek'!E265+'Timp Creek'!F265","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D265","v":0},{"$f":"(K265+L265)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,14)","v":0},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,15)","v":0},{"$f":"$N265*VLOOKUP(MONTH($B265),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E265=0,0,(IF(AQ265=\"YES\",IF('Planning-All Farms'!R265>'Planning-All Farms'!N265,'Planning-All Farms'!N265,'Planning-All Farms'!R265),'Planning-All Farms'!R265)))*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R265-T265-$N265*(VLOOKUP(MONTH($B265),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2)<0,R265-T265,$N265*(VLOOKUP(MONTH($B265),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E265=0,0,ROUND(IF(AQ265=\"YES\",IF('Planning-All Farms'!V265>'Planning-All Farms'!N265,'Planning-All Farms'!N265,'Planning-All Farms'!V265),'Planning-All Farms'!R265),2))*VLOOKUP(MONTH($B265),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U265*LT!$H$79","v":0},{"$f":"Y265*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S265-Z265)","v":0},{"$f":"LT!$H$80*(W265-AA265)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-03",null,null,{"$f":"'Timp Creek'!C266","v":0},{"$f":"'Timp Creek'!E266+'Timp Creek'!F266","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D266","v":0},{"$f":"(K266+L266)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,14)","v":0},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,15)","v":0},{"$f":"$N266*VLOOKUP(MONTH($B266),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E266=0,0,(IF(AQ266=\"YES\",IF('Planning-All Farms'!R266>'Planning-All Farms'!N266,'Planning-All Farms'!N266,'Planning-All Farms'!R266),'Planning-All Farms'!R266)))*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R266-T266-$N266*(VLOOKUP(MONTH($B266),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2)<0,R266-T266,$N266*(VLOOKUP(MONTH($B266),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E266=0,0,ROUND(IF(AQ266=\"YES\",IF('Planning-All Farms'!V266>'Planning-All Farms'!N266,'Planning-All Farms'!N266,'Planning-All Farms'!V266),'Planning-All Farms'!R266),2))*VLOOKUP(MONTH($B266),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U266*LT!$H$79","v":0},{"$f":"Y266*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S266-Z266)","v":0},{"$f":"LT!$H$80*(W266-AA266)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-04",null,null,{"$f":"'Timp Creek'!C267","v":0},{"$f":"'Timp Creek'!E267+'Timp Creek'!F267","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D267","v":0},{"$f":"(K267+L267)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,14)","v":0},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,15)","v":0},{"$f":"$N267*VLOOKUP(MONTH($B267),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E267=0,0,(IF(AQ267=\"YES\",IF('Planning-All Farms'!R267>'Planning-All Farms'!N267,'Planning-All Farms'!N267,'Planning-All Farms'!R267),'Planning-All Farms'!R267)))*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R267-T267-$N267*(VLOOKUP(MONTH($B267),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2)<0,R267-T267,$N267*(VLOOKUP(MONTH($B267),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E267=0,0,ROUND(IF(AQ267=\"YES\",IF('Planning-All Farms'!V267>'Planning-All Farms'!N267,'Planning-All Farms'!N267,'Planning-All Farms'!V267),'Planning-All Farms'!R267),2))*VLOOKUP(MONTH($B267),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U267*LT!$H$79","v":0},{"$f":"Y267*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S267-Z267)","v":0},{"$f":"LT!$H$80*(W267-AA267)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-05",null,null,{"$f":"'Timp Creek'!C268","v":0},{"$f":"'Timp Creek'!E268+'Timp Creek'!F268","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D268","v":0},{"$f":"(K268+L268)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,14)","v":0},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,15)","v":0},{"$f":"$N268*VLOOKUP(MONTH($B268),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E268=0,0,(IF(AQ268=\"YES\",IF('Planning-All Farms'!R268>'Planning-All Farms'!N268,'Planning-All Farms'!N268,'Planning-All Farms'!R268),'Planning-All Farms'!R268)))*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R268-T268-$N268*(VLOOKUP(MONTH($B268),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2)<0,R268-T268,$N268*(VLOOKUP(MONTH($B268),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E268=0,0,ROUND(IF(AQ268=\"YES\",IF('Planning-All Farms'!V268>'Planning-All Farms'!N268,'Planning-All Farms'!N268,'Planning-All Farms'!V268),'Planning-All Farms'!R268),2))*VLOOKUP(MONTH($B268),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U268*LT!$H$79","v":0},{"$f":"Y268*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S268-Z268)","v":0},{"$f":"LT!$H$80*(W268-AA268)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-06",null,null,{"$f":"'Timp Creek'!C269","v":0},{"$f":"'Timp Creek'!E269+'Timp Creek'!F269","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D269","v":0},{"$f":"(K269+L269)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,14)","v":0},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,15)","v":0},{"$f":"$N269*VLOOKUP(MONTH($B269),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E269=0,0,(IF(AQ269=\"YES\",IF('Planning-All Farms'!R269>'Planning-All Farms'!N269,'Planning-All Farms'!N269,'Planning-All Farms'!R269),'Planning-All Farms'!R269)))*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R269-T269-$N269*(VLOOKUP(MONTH($B269),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2)<0,R269-T269,$N269*(VLOOKUP(MONTH($B269),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E269=0,0,ROUND(IF(AQ269=\"YES\",IF('Planning-All Farms'!V269>'Planning-All Farms'!N269,'Planning-All Farms'!N269,'Planning-All Farms'!V269),'Planning-All Farms'!R269),2))*VLOOKUP(MONTH($B269),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U269*LT!$H$79","v":0},{"$f":"Y269*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S269-Z269)","v":0},{"$f":"LT!$H$80*(W269-AA269)","v":0},0,0,0,1,0,0,null,"NO",{"$f":"AN269","v":0}]
[11,"2019-11-07",null,null,{"$f":"'Timp Creek'!C270","v":0},{"$f":"'Timp Creek'!E270+'Timp Creek'!F270","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D270","v":0},{"$f":"(K270+L270)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,14)","v":0},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,15)","v":0},{"$f":"$N270*VLOOKUP(MONTH($B270),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E270=0,0,(IF(AQ270=\"YES\",IF('Planning-All Farms'!R270>'Planning-All Farms'!N270,'Planning-All Farms'!N270,'Planning-All Farms'!R270),'Planning-All Farms'!R270)))*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R270-T270-$N270*(VLOOKUP(MONTH($B270),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2)<0,R270-T270,$N270*(VLOOKUP(MONTH($B270),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E270=0,0,ROUND(IF(AQ270=\"YES\",IF('Planning-All Farms'!V270>'Planning-All Farms'!N270,'Planning-All Farms'!N270,'Planning-All Farms'!V270),'Planning-All Farms'!R270),2))*VLOOKUP(MONTH($B270),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U270*LT!$H$79","v":0},{"$f":"Y270*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S270-Z270)","v":0},{"$f":"LT!$H$80*(W270-AA270)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-08",null,null,{"$f":"'Timp Creek'!C271","v":0},{"$f":"'Timp Creek'!E271+'Timp Creek'!F271","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D271","v":0},{"$f":"(K271+L271)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,14)","v":0},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,15)","v":0},{"$f":"$N271*VLOOKUP(MONTH($B271),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E271=0,0,(IF(AQ271=\"YES\",IF('Planning-All Farms'!R271>'Planning-All Farms'!N271,'Planning-All Farms'!N271,'Planning-All Farms'!R271),'Planning-All Farms'!R271)))*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R271-T271-$N271*(VLOOKUP(MONTH($B271),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2)<0,R271-T271,$N271*(VLOOKUP(MONTH($B271),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E271=0,0,ROUND(IF(AQ271=\"YES\",IF('Planning-All Farms'!V271>'Planning-All Farms'!N271,'Planning-All Farms'!N271,'Planning-All Farms'!V271),'Planning-All Farms'!R271),2))*VLOOKUP(MONTH($B271),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U271*LT!$H$79","v":0},{"$f":"Y271*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S271-Z271)","v":0},{"$f":"LT!$H$80*(W271-AA271)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-09",null,null,{"$f":"'Timp Creek'!C272","v":0},{"$f":"'Timp Creek'!E272+'Timp Creek'!F272","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D272","v":0},{"$f":"(K272+L272)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,14)","v":0},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,15)","v":0},{"$f":"$N272*VLOOKUP(MONTH($B272),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E272=0,0,(IF(AQ272=\"YES\",IF('Planning-All Farms'!R272>'Planning-All Farms'!N272,'Planning-All Farms'!N272,'Planning-All Farms'!R272),'Planning-All Farms'!R272)))*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R272-T272-$N272*(VLOOKUP(MONTH($B272),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2)<0,R272-T272,$N272*(VLOOKUP(MONTH($B272),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E272=0,0,ROUND(IF(AQ272=\"YES\",IF('Planning-All Farms'!V272>'Planning-All Farms'!N272,'Planning-All Farms'!N272,'Planning-All Farms'!V272),'Planning-All Farms'!R272),2))*VLOOKUP(MONTH($B272),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U272*LT!$H$79","v":0},{"$f":"Y272*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S272-Z272)","v":0},{"$f":"LT!$H$80*(W272-AA272)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-10",null,null,{"$f":"'Timp Creek'!C273","v":0},{"$f":"'Timp Creek'!E273+'Timp Creek'!F273","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D273","v":0},{"$f":"(K273+L273)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,14)","v":0},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,15)","v":0},{"$f":"$N273*VLOOKUP(MONTH($B273),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E273=0,0,(IF(AQ273=\"YES\",IF('Planning-All Farms'!R273>'Planning-All Farms'!N273,'Planning-All Farms'!N273,'Planning-All Farms'!R273),'Planning-All Farms'!R273)))*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R273-T273-$N273*(VLOOKUP(MONTH($B273),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2)<0,R273-T273,$N273*(VLOOKUP(MONTH($B273),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E273=0,0,ROUND(IF(AQ273=\"YES\",IF('Planning-All Farms'!V273>'Planning-All Farms'!N273,'Planning-All Farms'!N273,'Planning-All Farms'!V273),'Planning-All Farms'!R273),2))*VLOOKUP(MONTH($B273),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U273*LT!$H$79","v":0},{"$f":"Y273*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S273-Z273)","v":0},{"$f":"LT!$H$80*(W273-AA273)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-11",null,null,{"$f":"'Timp Creek'!C274","v":0},{"$f":"'Timp Creek'!E274+'Timp Creek'!F274","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D274","v":0},{"$f":"(K274+L274)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,14)","v":0},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,15)","v":0},{"$f":"$N274*VLOOKUP(MONTH($B274),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E274=0,0,(IF(AQ274=\"YES\",IF('Planning-All Farms'!R274>'Planning-All Farms'!N274,'Planning-All Farms'!N274,'Planning-All Farms'!R274),'Planning-All Farms'!R274)))*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R274-T274-$N274*(VLOOKUP(MONTH($B274),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2)<0,R274-T274,$N274*(VLOOKUP(MONTH($B274),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E274=0,0,ROUND(IF(AQ274=\"YES\",IF('Planning-All Farms'!V274>'Planning-All Farms'!N274,'Planning-All Farms'!N274,'Planning-All Farms'!V274),'Planning-All Farms'!R274),2))*VLOOKUP(MONTH($B274),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U274*LT!$H$79","v":0},{"$f":"Y274*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S274-Z274)","v":0},{"$f":"LT!$H$80*(W274-AA274)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-12",null,null,{"$f":"'Timp Creek'!C275","v":0},{"$f":"'Timp Creek'!E275+'Timp Creek'!F275","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D275","v":0},{"$f":"(K275+L275)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,14)","v":0},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,15)","v":0},{"$f":"$N275*VLOOKUP(MONTH($B275),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E275=0,0,(IF(AQ275=\"YES\",IF('Planning-All Farms'!R275>'Planning-All Farms'!N275,'Planning-All Farms'!N275,'Planning-All Farms'!R275),'Planning-All Farms'!R275)))*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R275-T275-$N275*(VLOOKUP(MONTH($B275),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2)<0,R275-T275,$N275*(VLOOKUP(MONTH($B275),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E275=0,0,ROUND(IF(AQ275=\"YES\",IF('Planning-All Farms'!V275>'Planning-All Farms'!N275,'Planning-All Farms'!N275,'Planning-All Farms'!V275),'Planning-All Farms'!R275),2))*VLOOKUP(MONTH($B275),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U275*LT!$H$79","v":0},{"$f":"Y275*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S275-Z275)","v":0},{"$f":"LT!$H$80*(W275-AA275)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,{"$f":"B275+1","v":"2019-11-13"},null,null,{"$f":"'Timp Creek'!C276","v":0},{"$f":"'Timp Creek'!E276+'Timp Creek'!F276","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D276","v":0},{"$f":"(K276+L276)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,14)","v":0},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,15)","v":0},{"$f":"$N276*VLOOKUP(MONTH($B276),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E276=0,0,(IF(AQ276=\"YES\",IF('Planning-All Farms'!R276>'Planning-All Farms'!N276,'Planning-All Farms'!N276,'Planning-All Farms'!R276),'Planning-All Farms'!R276)))*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R276-T276-$N276*(VLOOKUP(MONTH($B276),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2)<0,R276-T276,$N276*(VLOOKUP(MONTH($B276),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E276=0,0,ROUND(IF(AQ276=\"YES\",IF('Planning-All Farms'!V276>'Planning-All Farms'!N276,'Planning-All Farms'!N276,'Planning-All Farms'!V276),'Planning-All Farms'!R276),2))*VLOOKUP(MONTH($B276),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U276*LT!$H$79","v":0},{"$f":"Y276*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S276-Z276)","v":0},{"$f":"LT!$H$80*(W276-AA276)","v":0},0,0,0,1,0,0,null,"NO",0]
[11,"2019-11-14",null,null,{"$f":"'Timp Creek'!C277","v":0},{"$f":"'Timp Creek'!E277+'Timp Creek'!F277","v":0},0,0,0,0,0,{"$f":"'Timp Creek'!D277","v":0},{"$f":"(K277+L277)*LT!$G$7/LT!$A$7","v":0},0,{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,14)","v":0},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,15)","v":0},{"$f":"$N277*VLOOKUP(MONTH($B277),LT!$A$13:$S$21,16)","v":0},{"$f":"IF(E277=0,0,(IF(AQ277=\"YES\",IF('Planning-All Farms'!R277>'Planning-All Farms'!N277,'Planning-All Farms'!N277,'Planning-All Farms'!R277),'Planning-All Farms'!R277)))*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)","v":0},0,0,{"$f":"IF(R277-T277-$N277*(VLOOKUP(MONTH($B277),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2)<0,R277-T277,$N277*(VLOOKUP(MONTH($B277),LT!$A$27:$W$35,12))/LT!$G$7*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,2))","v":0},{"$f":"IF(E277=0,0,ROUND(IF(AQ277=\"YES\",IF('Planning-All Farms'!V277>'Planning-All Farms'!N277,'Planning-All Farms'!N277,'Planning-All Farms'!V277),'Planning-All Farms'!R277),2))*VLOOKUP(MONTH($B277),LT!$A$50:$C$58,3)","v":0},0,0,0,{"$f":"U277*LT!$H$79","v":0},{"$f":"Y277*LT!$H$80","v":0},0,0,0,0,0,0,{"$f":"LT!$H$79*(S277-Z277)","v":0},{"$f":"LT!$H$80*(W277-AA277)","v":0},0,0,0,1,0,0,null,"NO",0]
[{"$f":"MONTH(B278)","v":11},"2019-11-15","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E278=0,0,(IF(AQ278=\"YES\",IF('Planning-All Farms'!R278>'Planning-All Farms'!N278,'Planning-All Farms'!N278,'Planning-All Farms'!R278),'Planning-All Farms'!R278)))*VLOOKUP(MONTH($B278),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E278=0,0,ROUND(IF(AQ278=\"YES\",IF('Planning-All Farms'!V278>'Planning-All Farms'!N278,'Planning-All Farms'!N278,'Planning-All Farms'!V278),'Planning-All Farms'!R278),2))*VLOOKUP(MONTH($B278),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-16","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E279=0,0,(IF(AQ279=\"YES\",IF('Planning-All Farms'!R279>'Planning-All Farms'!N279,'Planning-All Farms'!N279,'Planning-All Farms'!R279),'Planning-All Farms'!R279)))*VLOOKUP(MONTH($B279),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E279=0,0,ROUND(IF(AQ279=\"YES\",IF('Planning-All Farms'!V279>'Planning-All Farms'!N279,'Planning-All Farms'!N279,'Planning-All Farms'!V279),'Planning-All Farms'!R279),2))*VLOOKUP(MONTH($B279),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-17","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E280=0,0,(IF(AQ280=\"YES\",IF('Planning-All Farms'!R280>'Planning-All Farms'!N280,'Planning-All Farms'!N280,'Planning-All Farms'!R280),'Planning-All Farms'!R280)))*VLOOKUP(MONTH($B280),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E280=0,0,ROUND(IF(AQ280=\"YES\",IF('Planning-All Farms'!V280>'Planning-All Farms'!N280,'Planning-All Farms'!N280,'Planning-All Farms'!V280),'Planning-All Farms'!R280),2))*VLOOKUP(MONTH($B280),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-18","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E281=0,0,(IF(AQ281=\"YES\",IF('Planning-All Farms'!R281>'Planning-All Farms'!N281,'Planning-All Farms'!N281,'Planning-All Farms'!R281),'Planning-All Farms'!R281)))*VLOOKUP(MONTH($B281),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E281=0,0,ROUND(IF(AQ281=\"YES\",IF('Planning-All Farms'!V281>'Planning-All Farms'!N281,'Planning-All Farms'!N281,'Planning-All Farms'!V281),'Planning-All Farms'!R281),2))*VLOOKUP(MONTH($B281),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-19","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E282=0,0,(IF(AQ282=\"YES\",IF('Planning-All Farms'!R282>'Planning-All Farms'!N282,'Planning-All Farms'!N282,'Planning-All Farms'!R282),'Planning-All Farms'!R282)))*VLOOKUP(MONTH($B282),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E282=0,0,ROUND(IF(AQ282=\"YES\",IF('Planning-All Farms'!V282>'Planning-All Farms'!N282,'Planning-All Farms'!N282,'Planning-All Farms'!V282),'Planning-All Farms'!R282),2))*VLOOKUP(MONTH($B282),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-20","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E283=0,0,(IF(AQ283=\"YES\",IF('Planning-All Farms'!R283>'Planning-All Farms'!N283,'Planning-All Farms'!N283,'Planning-All Farms'!R283),'Planning-All Farms'!R283)))*VLOOKUP(MONTH($B283),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E283=0,0,ROUND(IF(AQ283=\"YES\",IF('Planning-All Farms'!V283>'Planning-All Farms'!N283,'Planning-All Farms'!N283,'Planning-All Farms'!V283),'Planning-All Farms'!R283),2))*VLOOKUP(MONTH($B283),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-21","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E284=0,0,(IF(AQ284=\"YES\",IF('Planning-All Farms'!R284>'Planning-All Farms'!N284,'Planning-All Farms'!N284,'Planning-All Farms'!R284),'Planning-All Farms'!R284)))*VLOOKUP(MONTH($B284),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E284=0,0,ROUND(IF(AQ284=\"YES\",IF('Planning-All Farms'!V284>'Planning-All Farms'!N284,'Planning-All Farms'!N284,'Planning-All Farms'!V284),'Planning-All Farms'!R284),2))*VLOOKUP(MONTH($B284),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-22","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E285=0,0,(IF(AQ285=\"YES\",IF('Planning-All Farms'!R285>'Planning-All Farms'!N285,'Planning-All Farms'!N285,'Planning-All Farms'!R285),'Planning-All Farms'!R285)))*VLOOKUP(MONTH($B285),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E285=0,0,ROUND(IF(AQ285=\"YES\",IF('Planning-All Farms'!V285>'Planning-All Farms'!N285,'Planning-All Farms'!N285,'Planning-All Farms'!V285),'Planning-All Farms'!R285),2))*VLOOKUP(MONTH($B285),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-23","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E286=0,0,(IF(AQ286=\"YES\",IF('Planning-All Farms'!R286>'Planning-All Farms'!N286,'Planning-All Farms'!N286,'Planning-All Farms'!R286),'Planning-All Farms'!R286)))*VLOOKUP(MONTH($B286),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E286=0,0,ROUND(IF(AQ286=\"YES\",IF('Planning-All Farms'!V286>'Planning-All Farms'!N286,'Planning-All Farms'!N286,'Planning-All Farms'!V286),'Planning-All Farms'!R286),2))*VLOOKUP(MONTH($B286),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-24","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E287=0,0,(IF(AQ287=\"YES\",IF('Planning-All Farms'!R287>'Planning-All Farms'!N287,'Planning-All Farms'!N287,'Planning-All Farms'!R287),'Planning-All Farms'!R287)))*VLOOKUP(MONTH($B287),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E287=0,0,ROUND(IF(AQ287=\"YES\",IF('Planning-All Farms'!V287>'Planning-All Farms'!N287,'Planning-All Farms'!N287,'Planning-All Farms'!V287),'Planning-All Farms'!R287),2))*VLOOKUP(MONTH($B287),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-25","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E288=0,0,(IF(AQ288=\"YES\",IF('Planning-All Farms'!R288>'Planning-All Farms'!N288,'Planning-All Farms'!N288,'Planning-All Farms'!R288),'Planning-All Farms'!R288)))*VLOOKUP(MONTH($B288),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E288=0,0,ROUND(IF(AQ288=\"YES\",IF('Planning-All Farms'!V288>'Planning-All Farms'!N288,'Planning-All Farms'!N288,'Planning-All Farms'!V288),'Planning-All Farms'!R288),2))*VLOOKUP(MONTH($B288),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-26","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E289=0,0,(IF(AQ289=\"YES\",IF('Planning-All Farms'!R289>'Planning-All Farms'!N289,'Planning-All Farms'!N289,'Planning-All Farms'!R289),'Planning-All Farms'!R289)))*VLOOKUP(MONTH($B289),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E289=0,0,ROUND(IF(AQ289=\"YES\",IF('Planning-All Farms'!V289>'Planning-All Farms'!N289,'Planning-All Farms'!N289,'Planning-All Farms'!V289),'Planning-All Farms'!R289),2))*VLOOKUP(MONTH($B289),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-27","-","-","-","-","-","-","-","-","-","-","-",{"$f":"R290+V290","v":{"$error":"#VALUE!"}},"-","-","-",{"$f":"IF(E290=0,0,(IF(AQ290=\"YES\",IF('Planning-All Farms'!R290>'Planning-All Farms'!N290,'Planning-All Farms'!N290,'Planning-All Farms'!R290),'Planning-All Farms'!R290)))*VLOOKUP(MONTH($B290),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$f":"MIN(O290,R290-T290-U290)","v":{"$error":"#VALUE!"}},"-","-",{"$f":"IF(E290=0,0,ROUND(IF(AQ290=\"YES\",IF('Planning-All Farms'!V290>'Planning-All Farms'!N290,'Planning-All Farms'!N290,'Planning-All Farms'!V290),'Planning-All Farms'!R290),2))*VLOOKUP(MONTH($B290),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$f":"MIN(V290-X290,O290-S290)","v":{"$error":"#VALUE!"}},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-28","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E291=0,0,(IF(AQ291=\"YES\",IF('Planning-All Farms'!R291>'Planning-All Farms'!N291,'Planning-All Farms'!N291,'Planning-All Farms'!R291),'Planning-All Farms'!R291)))*VLOOKUP(MONTH($B291),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E291=0,0,ROUND(IF(AQ291=\"YES\",IF('Planning-All Farms'!V291>'Planning-All Farms'!N291,'Planning-All Farms'!N291,'Planning-All Farms'!V291),'Planning-All Farms'!R291),2))*VLOOKUP(MONTH($B291),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",{"$f":"SUM(T291,AC291,X291,AD291)","v":0},"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-29","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E292=0,0,(IF(AQ292=\"YES\",IF('Planning-All Farms'!R292>'Planning-All Farms'!N292,'Planning-All Farms'!N292,'Planning-All Farms'!R292),'Planning-All Farms'!R292)))*VLOOKUP(MONTH($B292),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E292=0,0,ROUND(IF(AQ292=\"YES\",IF('Planning-All Farms'!V292>'Planning-All Farms'!N292,'Planning-All Farms'!N292,'Planning-All Farms'!V292),'Planning-All Farms'!R292),2))*VLOOKUP(MONTH($B292),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[11,"2019-11-30","-","-","-","-","-","-","-","-","-","-","-",{"$error":"#VALUE!"},"-","-","-",{"$f":"IF(E293=0,0,(IF(AQ293=\"YES\",IF('Planning-All Farms'!R293>'Planning-All Farms'!N293,'Planning-All Farms'!N293,'Planning-All Farms'!R293),'Planning-All Farms'!R293)))*VLOOKUP(MONTH($B293),LT!$A$50:$C$58,2)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-",{"$f":"IF(E293=0,0,ROUND(IF(AQ293=\"YES\",IF('Planning-All Farms'!V293>'Planning-All Farms'!N293,'Planning-All Farms'!N293,'Planning-All Farms'!V293),'Planning-All Farms'!R293),2))*VLOOKUP(MONTH($B293),LT!$A$50:$C$58,3)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"-","-","-","-","-","-","-","-",0,"-","-","-","-","-","-","-","-","-","-",null,"-"]
[]
[null,"Monthly Totals"]
[3,"March","-","-",{"$f":"SUMIFS(E$19:E$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(F$19:F$293,$A$19:$A$293,$A296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",{"$f":"SUMIFS(AN$19:AN$293,$A$19:$A$293,$A296)","v":0},0,"-"]
[4,"April","-","-",{"$f":"SUMIFS(E$19:E$293,$A$19:$A$293,$A297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[5,"May","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[6,"June","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[7,"July","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[8,"August","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[9,"September","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[10,"October","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[11,"November","-","-",0,0,0,0,0,0,0,{"$f":"SUMIFS(L$19:L$293,$A$19:$A$293,$A304)","v":0},0,{"$f":"SUM(N264:N277)","v":0},0,0,0,{"$f":"SUM(R264:R277)","v":0},{"$f":"SUM(S264:S277)","v":0},0,0,{"$f":"SUM(V264:V277)","v":0},{"$f":"SUM(W264:W277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[]
[null,"Total",null,null,{"$f":"SUM(E296:E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",{"$f":"SUM(AN296:AN304)","v":0},{"$f":"SUM(AO296:AO304)","v":0},"-"]
[null,"Total (acre-feet)",null,null,{"$f":"E306*1.9835","v":0},{"$f":"F306*1.9835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z306*1.9835","v":0},{"$f":"AA306*1.9835","v":0},0,0,0,0,0,0,0,0,0,0,0,"-",0,0,"-"]
[]
[null,"Pale yellow highlight indicates data entry needed (typically a measured value)"]

{"sheet":"LT","index":3,"n_rows":98,"n_cols":34,"rows_kept":98,"cut":false,"hidden":false,"merged":[[90,0,90,13],[81,0,81,5],[77,0,77,5],[82,0,82,5],[78,0,78,5],[79,0,79,5],[84,0,84,5],[85,0,85,5],[86,0,86,5],[87,0,87,5],[10,6,10,10],[10,1,10,5],[10,11,10,15],[10,16,10,19],[76,0,76,5],[24,1,24,5],[24,6,24,10],[24,16,24,20],[46,0,46,1],[10,20,10,25],[24,30,24,33],[83,0,83,5],[24,11,24,15],[24,21,24,23],[24,26,24,27],[24,28,24,29],[80,0,80,5]]}
["Month-Year","Colorado Springs Utilities Pilot Project"]
[{"$f":"'Actual Accting'!B2","v":"2019-03-01"}]
[]
["Shares"]
[-1,-2,-3,-4,-5,{"$f":"E5-1","v":-6},{"$f":"F5-1","v":-7}]
[" Total for the Catlin Canal ","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Total"]
[18660,450,30,60,60,35,{"$f":"SUM(LT!B7:F7)","v":635}]
[]
["Factor Table"]
[-1,-2,-3,-4,-5,{"$f":"E10-1","v":-6},{"$f":"F10-1","v":-7},-8,-9,-10,-11,-12,-13,-14,-15,-16,-17,-18,-19,-20]
[null,"FHG CU%",null,null,null,null,"SWRF Factor",null,null,null,null,"GWRF Factor",null,null,null,null,"Combined Factors",null,null,null,"Irr Season URF"]
["Month","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","CU","SWRF","GWRF","Sum","Month","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel"]
[3,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A13)","v":0.18778991232639261},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A13)","v":0.30055059032148196},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A13)","v":0.55000000000000004},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A13)","v":0.43042072743328769},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A13)","v":0.22651019622610075},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A13)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A13)","v":9.6499999999999989E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A13)","v":9.6500000000000044E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A13)","v":9.6499999999999961E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A13)","v":9.6499999999999989E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A13)","v":0.71571008767360755},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A13)","v":0.60294940967851796},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A13)","v":0.35350000000000004},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A13)","v":0.47307927256671195},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A13)","v":0.67698980377389906},{"$f":"SUMPRODUCT(B13:F13,$B$7:$F$7)/$G$7","v":0.25240169885107394},{"$f":"SUMPRODUCT(G13:K13,$B$7:$F$7)/$G$7","v":9.6500000000000016E-2},{"$f":"SUMPRODUCT(L13:P13,$B$7:$F$7)/$G$7","v":0.6510983011489262},{"$f":"SUM(Q13:S13)","v":1.0000000000000002},9,3.5587975243147656E-2,null,3.8167938931297718E-2,1.7180616740088108E-2]
[4,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A14)","v":0.23411311656822803},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A14)","v":0.2992742681469423},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A14)","v":0.48874155766615329},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A14)","v":0.38917610229864491},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A14)","v":0.2630691994327421},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A14)","v":9.6499999999999975E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A14)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A14)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A14)","v":9.6499999999999947E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A14)","v":9.650000000000003E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A14)","v":0.66938688343177166},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A14)","v":0.60422573185305772},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A14)","v":0.41475844233384679},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A14)","v":0.51432389770135467},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A14)","v":0.64043080056725799},{"$f":"SUMPRODUCT(B14:F14,$B$7:$F$7)/$G$7","v":0.27749860169786572},{"$f":"SUMPRODUCT(G14:K14,$B$7:$F$7)/$G$7","v":9.6499999999999989E-2},{"$f":"SUMPRODUCT(L14:P14,$B$7:$F$7)/$G$7","v":0.62600139830213397},{"$f":"SUM(Q14:S14)","v":0.99999999999999967},8,4.0008841732979666E-2,null,3.7614780396061524E-2,1.9713656387665198E-2]
[5,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A15)","v":0.38356968722938906},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A15)","v":0.45625545875986379},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A15)","v":0.51590264977004352},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A15)","v":0.48907344272103626},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A15)","v":0.42193463472713999},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A15)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A15)","v":9.650000000000003E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A15)","v":9.650000000000003E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A15)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A15)","v":9.6500000000000016E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A15)","v":0.51993031277061097},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A15)","v":0.44724454124013646},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A15)","v":0.38759735022995673},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A15)","v":0.41442655727896399},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A15)","v":0.48156536527286031},0.41159102485186716,9.6500000000000002E-2,0.49190897514813281,1,7,4.6087533156498675E-2,null,3.5734041376258442E-2,2.2797356828193834E-2]
[6,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A16)","v":0.4917903725003625},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A16)","v":0.5388261166659688},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A16)","v":0.54999999999999982},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A16)","v":0.54847838893408718},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A16)","v":0.52166297246504412},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A16)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A16)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A16)","v":9.6499999999999975E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A16)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A16)","v":9.650000000000003E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A16)","v":0.41170962749963752},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A16)","v":0.36467388333403117},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A16)","v":0.35349999999999976},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A16)","v":0.3550216110659129},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A16)","v":0.38183702753495613},0.50651552519285659,9.6500000000000002E-2,0.39698447480714338,1,6,5.4708222811671085E-2,null,3.1972563336652292E-2,2.6762114537444936E-2]
[7,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A17)","v":0.48695281711869493},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A17)","v":0.54742664791065854},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A17)","v":0.54999999999999993},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A17)","v":0.54999999999999993},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A17)","v":0.52746754470444668},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A17)","v":9.650000000000003E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A17)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A17)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A17)","v":9.6499999999999975E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A17)","v":9.650000000000003E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A17)","v":0.41654718288130499},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A17)","v":0.35607335208934143},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A17)","v":0.35349999999999981},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A17)","v":0.35349999999999993},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A17)","v":0.37603245529555362},0.50395737197698909,9.650000000000003E-2,0.39954262802301072,0.99999999999999978,5,6.70866489832007E-2,null,2.5777187742006866E-2,3.3039647577092511E-2]
[8,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A18)","v":0.47180702059253138},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A18)","v":0.54757647245152807},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A18)","v":0.55000000000000016},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A18)","v":0.54999999999999993},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A18)","v":0.52696198861312671},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A18)","v":9.6499999999999975E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A18)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A18)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A18)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A18)","v":9.6499999999999975E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A18)","v":0.4316929794074682},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A18)","v":0.35592352754847195},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A18)","v":0.35350000000000004},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A18)","v":0.35349999999999987},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A18)","v":0.37653801138687321},0.49320334337266836,9.6499999999999989E-2,0.41029665662733145,0.99999999999999978,4,8.4328028293545534E-2,8.4054113994233751E-2,1.6705387764133203E-2,4.5704845814977982E-2,5.2608975735452E-2]
[9,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A19)","v":0.42777657582491474},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A19)","v":0.53570824880332701},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A19)","v":0.55000000000000016},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A19)","v":0.55000000000000004},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A19)","v":0.4817779321364502},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A19)","v":9.6500000000000058E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A19)","v":9.650000000000003E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A19)","v":9.6499999999999989E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A19)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A19)","v":9.6499999999999989E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A19)","v":0.47572342417508529},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A19)","v":0.36779175119667323},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A19)","v":0.35349999999999998},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A19)","v":0.35349999999999998},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A19)","v":0.42172206786354977},0.45894950269305068,9.6500000000000044E-2,0.44455049730694934,1,3,0.10212201591511935,0.14925704147261032,6.4166390087399055E-3,8.1387665198237882E-2,9.0831007086106919E-2]
[10,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A20)","v":0.16709506141240854},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A20)","v":0.41159122385746083},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A20)","v":0.55000000000000027},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A20)","v":0.50802097226459908},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A20)","v":0.24693295043446417},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A20)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A20)","v":9.6500000000000044E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A20)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A20)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A20)","v":9.6499999999999989E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A20)","v":0.73640493858759137},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A20)","v":0.49190877614253942},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A20)","v":0.35350000000000004},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A20)","v":0.395479027735401},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A20)","v":0.65656704956553569},0.25144004086990529,9.6500000000000002E-2,0.65205995913009462,0.99999999999999989,2,7.7033598585322716E-2,0.34730538922155685,6.6379024228343847E-4,0.28876651982378854,0.257139789564097]
[11,{"$f":"INDEX('[3]Diamond A'!$B$43:$M$43,1,$A21)","v":0.16627069346041956},{"$f":"INDEX([3]Schweizer!$B$43:$M$43,1,$A21)","v":0.32677561917722525},{"$f":"INDEX([3]Mameda!$B$43:$M$43,1,$A21)","v":0.55000000000000004},{"$f":"INDEX([3]Groves!$B$43:$M$43,1,$A21)","v":0.49007273468299933},{"$f":"INDEX([3]Mayhoffer!$B$43:$M$43,1,$A21)","v":0.28114633103195513},{"$f":"INDEX('[3]Diamond A'!$B$44:$M$44,1,$A21)","v":9.6499999999999975E-2},{"$f":"INDEX([3]Schweizer!$B$44:$M$44,1,$A21)","v":9.6500000000000016E-2},{"$f":"INDEX([3]Mameda!$B$44:$M$44,1,$A21)","v":9.6500000000000002E-2},{"$f":"INDEX([3]Groves!$B$44:$M$44,1,$A21)","v":9.6499999999999961E-2},{"$f":"INDEX([3]Mayhoffer!$B$44:$M$44,1,$A21)","v":9.6499999999999989E-2},{"$f":"INDEX('[3]Diamond A'!$B$45:$M$45,1,$A21)","v":0.73722930653958041},{"$f":"INDEX([3]Schweizer!$B$45:$M$45,1,$A21)","v":0.57672438082277477},{"$f":"INDEX([3]Mameda!$B$45:$M$45,1,$A21)","v":0.35349999999999993},{"$f":"INDEX([3]Groves!$B$45:$M$45,1,$A21)","v":0.41342726531700041},{"$f":"INDEX([3]Mayhoffer!$B$45:$M$45,1,$A21)","v":0.62235366896804478},0.2470386870859905,9.6499999999999989E-2,0.65646131291400944,1,1,7.6259946949602114E-3,0.41938345531159898,0,0.44977973568281943,0.59942022761434399]
[]
["Share Distribution Table"]
[-1,-2,-3,-4,-5,{"$f":"E24-1","v":-6},{"$f":"F24-1","v":-7},-8,-9,-10,-11,-12,-13,-14,-15,-16,-17,-18,-19,-20,-21,-22,-23,-24,-25,-26,-27,-28,-29,-30,-31,-32,-33,-34]
[null,"FHG CU Shares",null,null,null,null,"SWRFShares",null,null,null,null,"GWRFShares",null,null,null,null,"Total Shares",null,null,null,null,"Deep Perc Share Deliveries",null,null,"SWRF","CU","SWRF + CU",null,"CU  ",null,"Shares"]
["Month","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Timpas Creek Aug Station","Crooked Arroyo Aug Station","Total","Total","Total Remaining","Timpas Creek Aug Station","Crooked Arroyo Aug Station","Based on Total Remaining","Based on HCU Analysis","FHG CU","Aug Station Tailwater","Deep Perc","Total"]
[3,{"$f":"B13*B$7","v":84.505460546876677},9.0165177096444591,33,25.825243645997261,7.9278568679135262,{"$f":"G13*B$7","v":43.425000000000004},{"$f":"H13*C$7","v":2.8949999999999996},{"$f":"I13*D$7","v":5.7900000000000027},{"$f":"J13*E$7","v":5.7899999999999974},{"$f":"K13*F$7","v":3.3774999999999995},{"$f":"L13*B$7","v":322.06953945312341},{"$f":"M13*C$7","v":18.08848229035554},21.21,28.384756354002718,23.694643132086465,{"$f":"B27+G27+L27","v":450.00000000000011},{"$f":"C27+H27+M27","v":30},60.000000000000007,59.999999999999979,34.999999999999993,{"$f":"SUMPRODUCT(L27:P27,$V$21:$Z$21)","v":37.012047393350265},0,{"$f":"SUM(V27:W27)","v":37.012047393350265},{"$f":"SUM(G27:K27)","v":61.277500000000011},{"$f":"$G$7-X27-Y27","v":536.71045260664971},{"$f":"Y27+Z27","v":597.98795260664974},0,{"$f":"Z27/$G$7","v":0.84521331119157439},{"$f":"AE27/$G$7","v":0.25240169885107394},{"$f":"SUM(B27:F27)","v":160.27507877043195},{"$f":"SUM(G27:K27)","v":61.277500000000011},{"$f":"SUM(L27:P27)","v":413.44742122956814},{"$f":"SUM(AE27:AG27)","v":635.00000000000011}]
[4,105.35090245570261,8.9782280444082687,29.324493459969197,23.350566137918694,9.2074219801459734,43.42499999999999,2.895,5.7900000000000009,{"$f":"J14*E$7","v":5.7899999999999965},{"$f":"K14*F$7","v":3.3775000000000013},{"$f":"L14*B$7","v":301.22409754429725},{"$f":"M14*C$7","v":18.126771955591732},{"$f":"N14*D$7","v":24.885506540030807},{"$f":"O14*E$7","v":30.859433862081282},{"$f":"P14*F$7","v":22.415078019854029},{"$f":"B28+G28+L28","v":449.99999999999989},{"$f":"C28+H28+M28","v":30},{"$f":"D28+I28+N28","v":60},{"$f":"E28+J28+O28","v":59.999999999999972},{"$f":"F28+K28+P28","v":35},{"$f":"SUMPRODUCT(L28:P28,$V$21:$Z$21)","v":37.215200800710988},0,37.215200800710988,{"$f":"SUM(G28:K28)","v":61.277499999999989},{"$f":"$G$7-X28-Y28","v":536.50729919928892},{"$f":"Y28+Z28","v":597.78479919928895},0,0.84489338456580931,0.27749860169786572,{"$f":"SUM(B28:F28)","v":176.21161207814473},{"$f":"SUM(G28:K28)","v":61.277499999999989},{"$f":"SUM(L28:P28)","v":397.5108879218551},{"$f":"SUM(AE28:AG28)","v":634.99999999999977}]
[5,172.60635925322507,13.687663762795914,30.954158986202611,29.344406563262176,14.767712215449899,43.425000000000004,2.8950000000000009,5.7900000000000018,5.7900000000000009,3.3775000000000004,233.96864074677492,13.417336237204093,23.255841013797404,24.865593436737839,16.854787784550112,450,30.000000000000007,60.000000000000014,60.000000000000014,35.000000000000014,28.698393219137024,0,28.698393219137024,61.277500000000003,545.02410678086289,{"$f":"Y29+Z29","v":606.30160678086293},0,0.85830567996986284,0.41159102485186716,{"$f":"SUM(B29:F29)","v":261.36030078093563},61.277500000000003,312.36219921906434,{"$f":"SUM(AE29:AG29)","v":635}]
[6,{"$f":"B16*B$7","v":221.30566762516312},16.164783499979062,32.999999999999986,32.908703336045228,18.258204036276545,43.425000000000004,2.8950000000000005,5.7899999999999983,5.79,3.3775000000000013,185.26933237483689,10.940216500020934,21.209999999999987,21.301296663954773,13.364295963723464,450,29.999999999999996,59.999999999999972,60,35.000000000000014,23.592729655160554,0,23.592729655160554,61.277500000000003,550.12977034483936,611.40727034483939,0,0.86634609503124305,0.50651552519285659,321.63735849746394,61.277500000000003,252.08514150253603,635]
[7,219.12876770341271,{"$f":"C17*C$7","v":16.422799437319757},{"$f":"D17*D$7","v":32.999999999999993},32.999999999999993,18.461364064655633,43.425000000000011,2.895,5.79,5.7899999999999983,3.3775000000000013,187.44623229658725,10.682200562680244,21.20999999999999,21.209999999999994,13.161135935344376,450,30,59.999999999999986,59.999999999999986,35.000000000000014,23.338281447252449,0,23.338281447252449,61.277500000000018,550.38421855274748,611.66171855274752,0,0.86674680087046851,0.50395737197698909,320.0129312053881,61.277500000000018,253.70956879461181,635]
[8,212.31315926663913,16.427294173545842,33.000000000000007,32.999999999999993,18.443669601459433,43.42499999999999,2.8950000000000005,5.7900000000000009,5.79,3.3774999999999991,194.26184073336069,10.677705826454158,21.21,21.209999999999994,13.178830398540562,449.99999999999977,30,60.000000000000007,59.999999999999986,34.999999999999993,23.398978642181568,0,23.398978642181568,61.277499999999989,550.32352135781844,611.60102135781847,0,0.86665121473672191,0.49320334337266836,313.1841230416444,61.277499999999989,260.53837695835546,634.99999999999977]
[9,192.49945912121163,16.071247464099809,33.000000000000007,33,16.862227624775755,43.425000000000026,2.8950000000000009,5.7899999999999991,5.79,3.3774999999999995,214.07554087878839,11.033752535900197,21.209999999999997,21.209999999999997,14.760272375224242,450.00000000000006,30.000000000000007,60,60,34.999999999999993,24.647346223260548,0,24.647346223260548,61.277500000000025,549.0751537767394,610.35265377673943,0,0.86468528153817226,0.45894950269305068,291.43293421008718,61.277500000000025,282.28956578991284,635]
[10,75.192777635583838,12.347736715723824,33.000000000000014,30.481258335875946,8.6426532652062455,43.425000000000004,2.8950000000000014,5.7900000000000009,5.79,3.3774999999999995,331.38222236441612,14.757263284276183,21.21,23.728741664124058,22.97984673479375,450,30.000000000000007,60.000000000000014,60.000000000000007,34.999999999999993,33.163363250946333,0,33.163363250946333,61.277500000000003,540.55913674905366,601.8366367490537,0,0.85127423110087186,0.25144004086990529,159.66442595238985,61.277500000000003,414.05807404761009,635]
[11,74.821812057188808,9.803268575316757,33,29.40436408097996,9.8401215861184301,43.42499999999999,2.8950000000000005,5.79,5.7899999999999974,3.3774999999999995,331.75318794281117,17.301731424683243,21.209999999999994,24.805635919020023,21.782378413881567,450,30,59.999999999999993,59.999999999999986,35,33.999878552976689,0,33.999878552976689,61.277499999999989,539.72262144702324,601.00012144702328,0,0.84995688416854054,0.2470386870859905,156.86956629960397,61.277499999999989,416.85293370039597,635]
[]
[]
["Ditch Losses"]
[-1,-2,-3,-4,-5,-6]
["Losses","Diamond A Parcel","Schweizer Parcel","Mameda Parcel","Groves Parcel","Mayhoffer Parcel","Combined"]
["Ditch",0.10430866627761692,0.10430866627761692,0.10430866627761692,0.10430866627761692,0.10430866627761692,"-"]
["Off Farm Lateral",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,"-"]
["On Farm Lateral",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,"-"]
["Total",{"$f":"SUM(B41:B43)","v":0.17430866627761693},{"$f":"SUM(C41:C43)","v":0.17430866627761693},{"$f":"SUM(D41:D43)","v":0.17430866627761693},{"$f":"SUM(E41:E43)","v":0.17430866627761693},{"$f":"SUM(F41:F43)","v":0.17430866627761693},{"$f":"SUMPRODUCT(B7:F7,B44:F44)/G7","v":0.17430866627761693}]
[]
[]
["Fraction of Deliveries"]
[-1,-2,-3]
["Month","Timpas Creek Aug Station","Crooked Arroyo Aug Station"]
[3,1,0]
[4,1,0]
[5,1,0]
[6,1,0]
[7,1,0]
[8,1,0]
[9,1,0]
[10,1,0]
[11,1,0]
[]
[]
["Month","Number of Days"]
[1,{"$f":"DAY(EOMONTH(DATE(2019,A62,1),0))","v":31}]
[{"$f":"A62+1","v":2},28]
[3,31]
[4,30]
[5,31]
[6,30]
[7,31]
[8,31]
[9,30]
[10,31]
[11,30]
[12,31]
[]
[]
["Transit Losses"]
["Description",null,null,null,null,null,"River Distance (mi)","Transit Loss"]
["Timpas Creek Creek/Arkansas River Confl. to Crooked Arroyo/Arkansas River Confl.",null,null,null,null,null,3.9429924242424241,5.1848402135798539E-3]
["Timpas Creek Aug to Timpas Creek/Arkansas River Confluence",null,null,null,null,null,9.5060606060606059,1.2500000000000001E-2]
["Crooked Arroyo Aug to Crooked Arroyo/Arkansas River Confluence",null,null,null,null,null,5.7346590909090907,9.4999999999999998E-3]
["Timpas Creek/Arkansas River Confluence to Fort Lyon Headgate",null,null,null,null,null,3.0808712121212123,4.0511934172776549E-3]
["Fort Lyon Headgate to Crooked Arroyo/Arkansas River Confluence",null,null,null,null,null,{"$f":"G78-G81","v":0.86212121212121184},{"$f":"H78-H81","v":1.133646796302199E-3}]
["CSU Replacements from Pueblo Res to Fort Lyon Headgate",null,null,null,null,null,{"$f":"203.08-113.91","v":89.170000000000016},{"$f":"G83*$H$78/$G$78","v":0.11725414408670708}]
["CSU Replacements from Fountain Creek Confl. to Fort Lyon Headgate",null,null,null,null,null,{"$f":"193.0248-113.91","v":79.114800000000002},{"$f":"G84*$H$78/$G$78","v":0.1040320529167995}]
["CSU Replacements from Lake Meredith Outlet to Fort Lyon Canal Headgate",null,null,null,null,null,{"$f":"127.96-113.91","v":14.049999999999997},{"$f":"G85*$H$78/$G$78","v":1.8475055785782596E-2}]
["Diamond A Point of Depletion to Fort Lyon",null,null,null,null,null,{"$f":"G81+6.05","v":9.1308712121212121},{"$f":"G86*$H$78/$G$78","v":1.2006644485176923E-2}]
["Patterson Gulch/Ark Confluence to Fort Lyon",null,null,null,null,null,{"$f":"G86+7.22","v":16.350871212121213},{"$f":"G87*$H$78/$G$78","v":2.1500587743066631E-2}]
["Mameda Point of Depletion to Fort Lyon",null,null,null,null,null,{"$f":"G87+0.75","v":17.100871212121213},2.2486800685368191E-2]
[]
[]
["Catlin Canal Diversions"]
[null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual"]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
["Avg Monthly (af)",0,22.479666666666667,5628.835666666665,9937.0806111111124,11815.21683333333,14407.12311111111,13228.931222222223,11330.422277777781,7366.572944444446,7633.7551111111115,4139.2079444444444,0,85509.62538888886]
["Avg Daily (cfs)","-","-",{"$f":"D94/1.9835/INDEX($B$62:$B$73,D$93,1)","v":91.542900976063251},166.99572491574006,192.15327798423004,242.11617697859188,215.14480304808581,184.26896538015697,123.79754549104186,124.14931428008671,69.560674639852849,"-","-"]
[]
["Notes:"]
["- Summarized from default LFT HI Model diversions."]

{"sheet":"Limits","index":4,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Month-Year","Monthly and Annual Limits"]
[{"$f":"'Actual Accting'!B2","v":"2019-03-01"},"Colorado Springs Utilities Pilot Project"]
[]
[]
["Month","CU \nLimit","CU\nActual","Farm Headgate Delivery Limit","Delivery Actual",null,"Municipal Delivery CU Actual","Planning  Delivery CU","Over/ Under-delivery"]
[null,"(ac-ft)","(ac-ft)","(ac-ft)","(ac-ft)",null,"(ac-ft)","(ac-ft)","(ac-ft)"]
["2019-03-01",{"$f":"D47","v":85.441211095821998},{"$f":"('Actual Accting'!S296+'Actual Accting'!W296+'Actual Accting'!AB296)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N296)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN296,'Actual Accting'!AO296))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O296>B7)*1.9835,B7,('Planning-All Farms'!O296)*1.9835)","v":0},{"$f":"C7-H7","v":0}]
["2019-04-01",{"$f":"E47","v":176.43788887896494},{"$f":"('Actual Accting'!S297+'Actual Accting'!W297+'Actual Accting'!AB297)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N297)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN297,'Actual Accting'!AO297))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O297>B8)*1.9835,B8,('Planning-All Farms'!O297)*1.9835)","v":0},0]
["2019-05-01",{"$f":"F47","v":240.93970683349619},{"$f":"('Actual Accting'!S298+'Actual Accting'!W298+'Actual Accting'!AB298)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N298)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN298,'Actual Accting'!AO298))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O298>B9)*1.9835,B9,('Planning-All Farms'!O298)*1.9835)","v":0},0]
["2019-06-01",{"$f":"G47","v":293.6664831873689},{"$f":"('Actual Accting'!S299+'Actual Accting'!W299+'Actual Accting'!AB299)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N299)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN299,'Actual Accting'!AO299))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O299>B10)*1.9835,B10,('Planning-All Farms'!O299)*1.9835)","v":0},0]
["2019-07-01",{"$f":"H47","v":291.59394468419896},{"$f":"('Actual Accting'!S300+'Actual Accting'!W300+'Actual Accting'!AB300)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N300)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN300,'Actual Accting'!AO300))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O300>B11)*1.9835,B11,('Planning-All Farms'!O300)*1.9835)","v":0},0]
["2019-08-01",{"$f":"I47","v":274.50253926794454},{"$f":"('Actual Accting'!S301+'Actual Accting'!W301+'Actual Accting'!AB301)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N301)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN301,'Actual Accting'!AO301))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O301>B12)*1.9835,B12,('Planning-All Farms'!O301)*1.9835)","v":0},0]
["2019-09-01",{"$f":"J47","v":199.27348354132951},{"$f":"('Actual Accting'!S302+'Actual Accting'!W302+'Actual Accting'!AB302)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N302)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN302,'Actual Accting'!AO302))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O302>B13)*1.9835,B13,('Planning-All Farms'!O302)*1.9835)","v":0},0]
["2019-10-01",{"$f":"K47","v":169.49241945531904},{"$f":"('Actual Accting'!S303+'Actual Accting'!W303+'Actual Accting'!AB303)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N303)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN303,'Actual Accting'!AO303))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O303>B14)*1.9835,B14,('Planning-All Farms'!O303)*1.9835)","v":0},0]
["2019-11-01",{"$f":"L47","v":89.730965809830721},{"$f":"('Actual Accting'!S304+'Actual Accting'!W304+'Actual Accting'!AB304)*1.9835","v":0},"-",{"$f":"('Actual Accting'!N304)*1.9835","v":0},null,{"$f":"(SUM('Actual Accting'!AN304,'Actual Accting'!AO304))*1.9835","v":0},{"$f":"IF(('Planning-All Farms'!O304>B15)*1.9835,B15,('Planning-All Farms'!O304)*1.9835)","v":0},0]
["2019-12-01","-","-","-","-",null,"-","-","-"]
["2020-01-01","-","-","-","-",null,"-","-","-"]
["2020-02-01","-","-","-","-",null,"-","-","-"]
["Total",{"$f":"N38","v":3566.4028599770941},{"$f":"SUM(C7:C15)","v":0},{"$f":"B29","v":9421.6940453757707},{"$f":"SUM(E7:E15)","v":0},null,{"$f":"SUM(G7:G15)","v":0},{"$f":"SUM(H7:H15)","v":0},{"$f":"SUM(I7:I15)","v":0}]
[]
["IWSA Limits (in acre-feet, unless otherwise specified)"]
[]
["Farm","Annual Farm Headgate Delivery Volumetric Limit (ac-ft)","Annual Farm Headgate Delivery for Fallowed Shares\n(ac-ft)","Actual Delivery Running Total      (ac-ft)"]
["Diamond A",{"$f":"[4]Diamond_A_Sv2!$O$16","v":6511.926199645658},{"$f":"B24*O42/O33","v":2695.8048130564998},{"$f":"D$29*O42/$O$47","v":0}]
["Schweizer",{"$f":"[4]Schweizer_Sv3!$O$16","v":1171.0336480822941},{"$f":"B25*O43/O34","v":179.72032087043331},{"$f":"D$29*O43/$O$47","v":0}]
["Mameda",{"$f":"[4]Mameda_Sv4!$O$16","v":593.07705887243003},359.44064174086668,0]
["Groves",{"$f":"[4]Groves_Sv5!$O$16","v":935.98343109321672},359.44064174086662,0]
["Mayhoffer",{"$f":"[4]Mayhoffer_Sv6!$O$16","v":209.67370768217228},209.67370768217228,0]
["Total",{"$f":"SUM(B24:B28)","v":9421.6940453757707},{"$f":"SUM(C24:C28)","v":3804.0801250908389},{"$f":"'Actual Accting'!M307","v":0},858.40182260236895]
[]
["Historical Consumptive Use Limits, for all shares on each farm. Based on the average of the three highest monthly and annual amounts."]
["Farm","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","Shares"]
["Diamond A",{"$f":"'[3]Max 3'!B3","v":0},{"$f":"'[3]Max 3'!C3","v":0},{"$f":"'[3]Max 3'!D3","v":108.7561283495328},{"$f":"'[3]Max 3'!E3","v":261.15181682126268},{"$f":"'[3]Max 3'!F3","v":401.94675276933981},{"$f":"'[3]Max 3'!G3","v":495.51369432712016},{"$f":"'[3]Max 3'!H3","v":485.48758232117274},{"$f":"'[3]Max 3'!I3","v":456.92696862091083},{"$f":"'[3]Max 3'!J3","v":323.63200152294809},{"$f":"'[3]Max 3'!K3","v":270.84048598713144},{"$f":"'[3]Max 3'!L3","v":143.51557732676619},{"$f":"'[3]Max 3'!M3","v":0},{"$f":"'[3]Max 3'!N3","v":2277.9703144197792},1087.01]
["Schweizer",{"$f":"'[3]Max 3'!B4","v":0},{"$f":"'[3]Max 3'!C4","v":0},{"$f":"'[3]Max 3'!D4","v":33.277190538007069},{"$f":"'[3]Max 3'!E4","v":58.051311332064337},{"$f":"'[3]Max 3'!F4","v":77.208514175571722},{"$f":"'[3]Max 3'!G4","v":93.137500776550254},{"$f":"'[3]Max 3'!H4","v":96.528079302255108},{"$f":"'[3]Max 3'!I4","v":90.886210403995747},{"$f":"'[3]Max 3'!J4","v":68.1753188730397},{"$f":"'[3]Max 3'!K4","v":58.063772755489744},{"$f":"'[3]Max 3'!L4","v":32.035283008052915},{"$f":"'[3]Max 3'!M4","v":0},{"$f":"'[3]Max 3'!N4","v":481.73312750769247},195.476]
["Mameda",{"$f":"'[3]Max 3'!B5","v":0},{"$f":"'[3]Max 3'!C5","v":0},{"$f":"'[3]Max 3'!D5","v":29.475394227429039},{"$f":"'[3]Max 3'!E5","v":43.868598541660155},{"$f":"'[3]Max 3'!F5","v":41.046525764333985},{"$f":"'[3]Max 3'!G5","v":47.66289165150036},{"$f":"'[3]Max 3'!H5","v":48.887228360122243},{"$f":"'[3]Max 3'!I5","v":46.029869804966239},{"$f":"'[3]Max 3'!J5","v":36.187903792241165},{"$f":"'[3]Max 3'!K5","v":32.152719886850669},{"$f":"'[3]Max 3'!L5","v":16.224462429133187},{"$f":"'[3]Max 3'!M5","v":0},{"$f":"'[3]Max 3'!N5","v":300.19953929705412},99]
["Groves",{"$f":"'[3]Max 3'!B6","v":0},{"$f":"'[3]Max 3'!C6","v":0},{"$f":"'[3]Max 3'!D6","v":34.130870058769766},{"$f":"'[3]Max 3'!E6","v":61.515487349793993},{"$f":"'[3]Max 3'!F6","v":62.82899770192531},{"$f":"'[3]Max 3'!G6","v":75.220709006367841},{"$f":"'[3]Max 3'!H6","v":77.152934939247459},{"$f":"'[3]Max 3'!I6","v":72.643503619473975},{"$f":"'[3]Max 3'!J6","v":57.111091803027854},{"$f":"'[3]Max 3'!K6","v":49.165076151425787},{"$f":"'[3]Max 3'!L6","v":25.605151615432003},{"$f":"'[3]Max 3'!M6","v":0},{"$f":"'[3]Max 3'!N6","v":426.89366829648702},156.24]
["Mayhoffer",{"$f":"'[3]Max 3'!B7","v":0},{"$f":"'[3]Max 3'!C7","v":0},{"$f":"'[3]Max 3'!D7","v":4.3403196260178438},{"$f":"'[3]Max 3'!E7","v":9.2066440079321232},{"$f":"'[3]Max 3'!F7","v":13.688067889739557},{"$f":"'[3]Max 3'!G7","v":16.466749892706655},{"$f":"'[3]Max 3'!H7","v":16.540415794797934},{"$f":"'[3]Max 3'!I7","v":15.601853877819812},{"$f":"'[3]Max 3'!J7","v":10.969330555983658},{"$f":"'[3]Max 3'!K7","v":10.091744374176036},{"$f":"'[3]Max 3'!L7","v":5.7359210608046611},{"$f":"'[3]Max 3'!M7","v":0},{"$f":"'[3]Max 3'!N7","v":79.606210456080859},35]
["Total",{"$f":"SUM(B33:B37)","v":0},{"$f":"SUM(C33:C37)","v":0},209.97990279975653,433.79385805271335,596.71885830091037,728.00154565424521,724.59624071759538,682.08840632716669,496.07564654724052,420.3137991550737,223.11639544018894,0,3566.4028599770941,{"$f":"SUM(O33:O37)","v":1572.7259999999999}]
[]
["Historical Consumptive Use Limits for Fallowed Shares on Each Farm"]
["Farm","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","Shares"]
["Diamond A",{"$f":"B33*$O42/$O33","v":0},0,45.022822013863497,108.1115330765754,166.39776887627798,205.13257692864286,200.98197076800372,189.15845841290317,133.9770569592981,112.12244477438952,59.412525917006093,0,943.03331293079236,{"$f":"LT!B7","v":450}]
["Schweizer",{"$f":"B34*$O43/$O34","v":0},0,5.1071012100729094,8.9092233315697591,11.849308484249482,14.29395436420076,14.814311624279469,13.948445395444312,10.462970217270616,8.9111358052379437,4.916503766403995,0,73.932318163000957,{"$f":"LT!C7","v":30}]
["Mameda",{"$f":"B35*$O44/$O35","v":0},0,17.863875289350933,26.587029419187974,24.876682281414539,28.886601000909309,29.628623248558938,27.89689079088863,21.932062904388584,19.486496901121619,9.8330075328079918,0,181.93911472548734,{"$f":"LT!D7","v":60}]
["Groves",{"$f":"B36*$O45/$O36","v":0},0,13.107092956516807,23.62345904369969,24.127879301814634,28.886601000909309,29.628623248558931,27.896890790888623,21.932062904388577,18.880597600393926,9.8330075328079882,0,163.93766063613174,{"$f":"LT!E7","v":60}]
["Mayhoffer",{"$f":"B37*$O46/$O37","v":0},0,4.3403196260178438,9.2066440079321232,13.688067889739557,16.466749892706655,16.540415794797934,15.601853877819813,10.969330555983658,10.091744374176036,5.7359210608046611,0,79.606210456080859,{"$f":"LT!F7","v":35}]
["Total",{"$f":"SUM(B42:B46)","v":0},{"$f":"SUM(C42:C46)","v":0},85.441211095821998,176.43788887896494,240.93970683349619,293.6664831873689,291.59394468419896,274.50253926794454,199.27348354132951,169.49241945531904,89.730965809830721,0,1442.4486169114932,{"$f":"SUM(O42:O46)","v":635}]

{"sheet":"Timp Creek","index":5,"n_rows":307,"n_cols":35,"rows_kept":307,"cut":false,"hidden":false,"merged":[[0,3,0,8],[16,33,17,33],[16,34,17,34],[16,30,17,30],[16,31,17,31],[16,32,17,32],[16,0,17,0],[16,1,17,1],[16,7,17,7],[16,8,17,8],[16,28,17,28]]}
[null,"Month-Year",null,"Direct Flow Share Allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Colorado Springs Utilities Pilot Project"]
[null,{"$f":"'Actual Accting'!B2","v":"2019-03-01"},null,"Month","RF","CAA","CPP","IWSA","CSUPP","Total","Total Shares","WW Shares"]
[null,null,null,3,150,674.37,107.7494815312902,88.15,{"$f":"(LT!Z27)","v":536.71045260664971},{"$f":"SUM(E3:I3)","v":1556.9799341379398},18660,18510]
[null,null,null,4,150,674.37,113.85241603629164,102.76,{"$f":"(LT!Z28)","v":536.50729919928892},{"$f":"SUM(E4:I4)","v":1577.4897152355807}]
[null,null,null,5,150,674.37,134.26774049105984,120.5,{"$f":"(LT!Z29)","v":545.02410678086289},1624.1618472719229]
[null,null,null,6,150,674.37,170.95009344194321,136.12,{"$f":"(LT!Z30)","v":550.12977034483936},1681.5698637867827]
[null,null,null,7,150,674.37,173.47186430253024,136.86000000000001,{"$f":"(LT!Z31)","v":550.38421855274748},{"$f":"SUM(E7:I7)","v":1685.0860828552777}]
[null,null,null,8,150,674.37,171.99118590353103,132.80000000000001,{"$f":"(LT!Z32)","v":550.32352135781844},1679.4847072613495]
[null,null,null,9,150,674.37,149.9254514539162,130.46,{"$f":"(LT!Z33)","v":549.0751537767394},1653.8306052306557]
[null,null,null,10,150,674.37,119.70723711663334,105.05000000000001,{"$f":"(LT!Z34)","v":540.55913674905366},1589.6863738656871]
[null,null,null,11,150,674.37,116.48396424997571,89.43,{"$f":"(LT!Z35)","v":539.72262144702324},1570.0065856969991]
[null,null,null,null,null,null,null,null,{"$f":"(LT!Z36-LT!V36)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"(LT!#REF!-LT!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"(LT!#REF!-LT!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"(LT!#REF!-LT!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timpas Creek",null,"Catlin Canal"]
["Month","Day","Catlin Canal","Winter Water","Recharge","Fry-Ark Project ","Native","WW %","Native %","Timpas Creek","Timp Native","Timp WW","CAA Native","CAA Winter","RF Native","CPP Native","CPP Winter","IWSA Native","IWSA Winter","CSUPP Native","CSUPP Winter","Timpas Total","CAA Actual","RF Actual","CPP Actual","IWSA Actual","CSUPP Actual","Timp Check","Check",null,"Day","DISCHRG2 (cfs)","GAGE_HT2 (ft)","DISCHRG2 (cfs)","GAGE_HT2 (ft)"]
[null,null,"(cfs)","(cfs)","(cfs)","(cfs)","(cfs)",null,null,"(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)","(cfs)"]
[{"$f":"MONTH(B19)","v":3},{"$f":"'Actual Accting'!B19","v":"2019-03-01"},{"$f":"'Actual Accting'!E19","v":"-"},{"$f":"'Actual Accting'!L19","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B19","v":"2019-03-01"},"-","-","-","-"]
[{"$f":"MONTH(B20)","v":3},{"$f":"'Actual Accting'!B20","v":"2019-03-02"},{"$f":"'Actual Accting'!E20","v":"-"},{"$f":"'Actual Accting'!L20","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B20","v":"2019-03-02"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B21","v":"2019-03-03"},{"$f":"'Actual Accting'!E21","v":"-"},{"$f":"'Actual Accting'!L21","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B21","v":"2019-03-03"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B22","v":"2019-03-04"},{"$f":"'Actual Accting'!E22","v":"-"},{"$f":"'Actual Accting'!L22","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B22","v":"2019-03-04"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B23","v":"2019-03-05"},{"$f":"'Actual Accting'!E23","v":"-"},{"$f":"'Actual Accting'!L23","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B23","v":"2019-03-05"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B24","v":"2019-03-06"},{"$f":"'Actual Accting'!E24","v":"-"},{"$f":"'Actual Accting'!L24","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B24","v":"2019-03-06"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B25","v":"2019-03-07"},{"$f":"'Actual Accting'!E25","v":"-"},{"$f":"'Actual Accting'!L25","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B25","v":"2019-03-07"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B26","v":"2019-03-08"},{"$f":"'Actual Accting'!E26","v":"-"},{"$f":"'Actual Accting'!L26","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B26","v":"2019-03-08"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B27","v":"2019-03-09"},{"$f":"'Actual Accting'!E27","v":"-"},{"$f":"'Actual Accting'!L27","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B27","v":"2019-03-09"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B28","v":"2019-03-10"},{"$f":"'Actual Accting'!E28","v":"-"},{"$f":"'Actual Accting'!L28","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B28","v":"2019-03-10"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B29","v":"2019-03-11"},{"$f":"'Actual Accting'!E29","v":"-"},{"$f":"'Actual Accting'!L29","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B29","v":"2019-03-11"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B30","v":"2019-03-12"},{"$f":"'Actual Accting'!E30","v":"-"},{"$f":"'Actual Accting'!L30","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B30","v":"2019-03-12"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B31","v":"2019-03-13"},{"$f":"'Actual Accting'!E31","v":"-"},{"$f":"'Actual Accting'!L31","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B31","v":"2019-03-13"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B32","v":"2019-03-14"},{"$f":"'Actual Accting'!E32","v":"-"},{"$f":"'Actual Accting'!L32","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B32","v":"2019-03-14"},"-","-","-","-"]
[3,{"$f":"'Actual Accting'!B33","v":"2019-03-15"},{"$f":"AH33","v":0},null,null,null,{"$f":"C33-D33-E33-F33","v":0},{"$f":"IF(D33=0,0,D33/$L$3)","v":0},{"$f":"IF(G33=0,0,G33/$K$3)","v":0},{"$f":"ROUND(AF33,1)","v":0},{"$f":"J33-L33","v":0},{"$f":"IF(G33=0,0,J33*D33/(C33-E33-F33))","v":0},{"$f":"I33*VLOOKUP(MONTH($B33),$D$2:$H$11,3)","v":0},{"$f":"H33*VLOOKUP(MONTH($B33),$D$2:$H$11,3)","v":0},{"$f":"I33*VLOOKUP(MONTH($B33),$D$2:$H$11,2)","v":0},{"$f":"I33*VLOOKUP(MONTH($B33),$D$2:$H$11,4)","v":0},{"$f":"H33*VLOOKUP(MONTH($B33),$D$2:$H$11,4)","v":0},{"$f":"I33*VLOOKUP(MONTH($B33),$D$2:$H$11,5)","v":0},{"$f":"H33*VLOOKUP(MONTH($B33),$D$2:$H$11,5)","v":0},{"$f":"I33*VLOOKUP(MONTH($B33),$D$2:$I$11,6)","v":0},{"$f":"H33*VLOOKUP(MONTH($B33),$D$2:$I$11,6)","v":0},{"$f":"SUM(M33:U33)","v":0},{"$f":"IF(V33>J33,(K33*VLOOKUP(MONTH($B33),$D$2:$H$11,3)/VLOOKUP(MONTH($B33),$D$2:$J$11,7))+L33*(VLOOKUP(MONTH($B33),$D$2:$H$11,3)/(VLOOKUP(MONTH($B33),$D$2:$H$11,3)+VLOOKUP(MONTH($B33),$D$2:$H$11,4)+VLOOKUP(MONTH($B33),$D$2:$H$11,5)+VLOOKUP(MONTH($B33),$D$2:$I$11,6))),M33+N33)","v":0},{"$f":"IF(V33>J33,(K33*VLOOKUP(MONTH($B33),$D$2:$H$11,2)/VLOOKUP(MONTH($B33),$D$2:$J$11,7)),O33)","v":0},{"$f":"ROUND(IF(V33>J33,(K33*VLOOKUP(MONTH($B33),$D$2:$H$11,4)/VLOOKUP(MONTH($B33),$D$2:$J$11,7))+(L33*VLOOKUP(MONTH($B33),$D$2:$H$11,4)/(VLOOKUP(MONTH($B33),$D$2:$H$11,3)+VLOOKUP(MONTH($B33),$D$2:$H$11,4)+VLOOKUP(MONTH($B33),$D$2:$H$11,5)+VLOOKUP(MONTH($B33),$D$2:$I$11,6))),P33+Q33),2)","v":0},{"$f":"ROUND(IF(V33>J33,(K33*VLOOKUP(MONTH($B33),$D$2:$H$11,5)/VLOOKUP(MONTH($B33),$D$2:$J$11,7))+(L33*VLOOKUP(MONTH($B33),$D$2:$H$11,5)/(VLOOKUP(MONTH($B33),$D$2:$H$11,3)+VLOOKUP(MONTH($B33),$D$2:$H$11,4)+VLOOKUP(MONTH($B33),$D$2:$H$11,5)+VLOOKUP(MONTH($B33),$D$2:$I$11,6))),R33+S33),2)","v":0},{"$f":"ROUND(IF(V33>J33,(K33*VLOOKUP(MONTH($B33),$D$2:$I$11,6)/VLOOKUP(MONTH($B33),$D$2:$J$11,7))+(L33*VLOOKUP(MONTH($B33),$D$2:$H$11,5)/(VLOOKUP(MONTH($B33),$D$2:$H$11,3)+VLOOKUP(MONTH($B33),$D$2:$H$11,4)+VLOOKUP(MONTH($B33),$D$2:$H$11,5)+VLOOKUP(MONTH($B33),$D$2:$I$11,6))),T33+U33),2)","v":0},{"$f":"IF(Y33>'Actual Accting'!R33,'Actual Accting'!R33,Z33)","v":0},{"$f":"IF(AB33<=Z33,0,1)","v":0},null,{"$f":"'Actual Accting'!B33","v":"2019-03-15"}]
[3,{"$f":"'Actual Accting'!B34","v":"2019-03-16"},{"$f":"AH34","v":0},null,null,null,0,0,0,0,0,0,{"$f":"I34*VLOOKUP(MONTH($B34),$D$2:$H$11,3)","v":0},{"$f":"H34*VLOOKUP(MONTH($B34),$D$2:$H$11,3)","v":0},{"$f":"I34*VLOOKUP(MONTH($B34),$D$2:$H$11,2)","v":0},{"$f":"I34*VLOOKUP(MONTH($B34),$D$2:$H$11,4)","v":0},{"$f":"H34*VLOOKUP(MONTH($B34),$D$2:$H$11,4)","v":0},{"$f":"I34*VLOOKUP(MONTH($B34),$D$2:$H$11,5)","v":0},{"$f":"H34*VLOOKUP(MONTH($B34),$D$2:$H$11,5)","v":0},{"$f":"I34*VLOOKUP(MONTH($B34),$D$2:$I$11,6)","v":0},{"$f":"H34*VLOOKUP(MONTH($B34),$D$2:$I$11,6)","v":0},{"$f":"SUM(M34:U34)","v":0},{"$f":"IF(V34>J34,(K34*VLOOKUP(MONTH($B34),$D$2:$H$11,3)/VLOOKUP(MONTH($B34),$D$2:$J$11,7))+L34*(VLOOKUP(MONTH($B34),$D$2:$H$11,3)/(VLOOKUP(MONTH($B34),$D$2:$H$11,3)+VLOOKUP(MONTH($B34),$D$2:$H$11,4)+VLOOKUP(MONTH($B34),$D$2:$H$11,5)+VLOOKUP(MONTH($B34),$D$2:$I$11,6))),M34+N34)","v":0},{"$f":"IF(V34>J34,(K34*VLOOKUP(MONTH($B34),$D$2:$H$11,2)/VLOOKUP(MONTH($B34),$D$2:$J$11,7)),O34)","v":0},{"$f":"ROUND(IF(V34>J34,(K34*VLOOKUP(MONTH($B34),$D$2:$H$11,4)/VLOOKUP(MONTH($B34),$D$2:$J$11,7))+(L34*VLOOKUP(MONTH($B34),$D$2:$H$11,4)/(VLOOKUP(MONTH($B34),$D$2:$H$11,3)+VLOOKUP(MONTH($B34),$D$2:$H$11,4)+VLOOKUP(MONTH($B34),$D$2:$H$11,5)+VLOOKUP(MONTH($B34),$D$2:$I$11,6))),P34+Q34),2)","v":0},{"$f":"ROUND(IF(V34>J34,(K34*VLOOKUP(MONTH($B34),$D$2:$H$11,5)/VLOOKUP(MONTH($B34),$D$2:$J$11,7))+(L34*VLOOKUP(MONTH($B34),$D$2:$H$11,5)/(VLOOKUP(MONTH($B34),$D$2:$H$11,3)+VLOOKUP(MONTH($B34),$D$2:$H$11,4)+VLOOKUP(MONTH($B34),$D$2:$H$11,5)+VLOOKUP(MONTH($B34),$D$2:$I$11,6))),R34+S34),2)","v":0},{"$f":"ROUND(IF(V34>J34,(K34*VLOOKUP(MONTH($B34),$D$2:$I$11,6)/VLOOKUP(MONTH($B34),$D$2:$J$11,7))+(L34*VLOOKUP(MONTH($B34),$D$2:$H$11,5)/(VLOOKUP(MONTH($B34),$D$2:$H$11,3)+VLOOKUP(MONTH($B34),$D$2:$H$11,4)+VLOOKUP(MONTH($B34),$D$2:$H$11,5)+VLOOKUP(MONTH($B34),$D$2:$I$11,6))),T34+U34),2)","v":0},{"$f":"IF(Y34>'Actual Accting'!R34,'Actual Accting'!R34,Z34)","v":0},{"$f":"IF(AB34<=Z34,0,1)","v":0},null,{"$f":"'Actual Accting'!B34","v":"2019-03-16"}]
[3,{"$f":"'Actual Accting'!B35","v":"2019-03-17"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y35>'Actual Accting'!R35,'Actual Accting'!R35,Z35)","v":0},0,null,{"$f":"'Actual Accting'!B35","v":"2019-03-17"}]
[3,{"$f":"'Actual Accting'!B36","v":"2019-03-18"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y36>'Actual Accting'!R36,'Actual Accting'!R36,Z36)","v":0},{"$f":"IF(AB36<=Z36,0,1)","v":0},null,{"$f":"'Actual Accting'!B36","v":"2019-03-18"}]
[3,{"$f":"'Actual Accting'!B37","v":"2019-03-19"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y37>'Actual Accting'!R37,'Actual Accting'!R37,Z37)","v":0},0,null,{"$f":"'Actual Accting'!B37","v":"2019-03-19"}]
[3,{"$f":"'Actual Accting'!B38","v":"2019-03-20"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y38>'Actual Accting'!R38,'Actual Accting'!R38,Z38)","v":0},0,null,{"$f":"'Actual Accting'!B38","v":"2019-03-20"}]
[3,{"$f":"'Actual Accting'!B39","v":"2019-03-21"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y39>'Actual Accting'!R39,'Actual Accting'!R39,Z39)","v":0},0,null,{"$f":"'Actual Accting'!B39","v":"2019-03-21"}]
[3,{"$f":"'Actual Accting'!B40","v":"2019-03-22"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y40>'Actual Accting'!R40,'Actual Accting'!R40,Z40)","v":0},0,null,{"$f":"'Actual Accting'!B40","v":"2019-03-22"}]
[3,{"$f":"'Actual Accting'!B41","v":"2019-03-23"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y41>'Actual Accting'!R41,'Actual Accting'!R41,Z41)","v":0},0,null,{"$f":"'Actual Accting'!B41","v":"2019-03-23"}]
[3,{"$f":"'Actual Accting'!B42","v":"2019-03-24"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y42>'Actual Accting'!R42,'Actual Accting'!R42,Z42)","v":0},0,null,{"$f":"'Actual Accting'!B42","v":"2019-03-24"}]
[3,{"$f":"'Actual Accting'!B43","v":"2019-03-25"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y43>'Actual Accting'!R43,'Actual Accting'!R43,Z43)","v":0},0,null,{"$f":"'Actual Accting'!B43","v":"2019-03-25"}]
[3,{"$f":"'Actual Accting'!B44","v":"2019-03-26"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y44>'Actual Accting'!R44,'Actual Accting'!R44,Z44)","v":0},0,null,{"$f":"'Actual Accting'!B44","v":"2019-03-26"}]
[3,{"$f":"'Actual Accting'!B45","v":"2019-03-27"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y45>'Actual Accting'!R45,'Actual Accting'!R45,Z45)","v":0},0,null,{"$f":"'Actual Accting'!B45","v":"2019-03-27"}]
[3,{"$f":"'Actual Accting'!B46","v":"2019-03-28"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y46>'Actual Accting'!R46,'Actual Accting'!R46,Z46)","v":0},0,null,{"$f":"'Actual Accting'!B46","v":"2019-03-28"}]
[3,{"$f":"'Actual Accting'!B47","v":"2019-03-29"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y47>'Actual Accting'!R47,'Actual Accting'!R47,Z47)","v":0},0,null,{"$f":"'Actual Accting'!B47","v":"2019-03-29"}]
[3,{"$f":"'Actual Accting'!B48","v":"2019-03-30"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y48>'Actual Accting'!R48,'Actual Accting'!R48,Z48)","v":0},0,null,{"$f":"'Actual Accting'!B48","v":"2019-03-30"}]
[3,{"$f":"'Actual Accting'!B49","v":"2019-03-31"},0,null,null,null,0,0,0,0,{"$f":"J49-L49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y49>'Actual Accting'!R49,'Actual Accting'!R49,Z49)","v":0},0,null,{"$f":"'Actual Accting'!B49","v":"2019-03-31"}]
[4,{"$f":"'Actual Accting'!B50","v":"2019-04-01"},{"$f":"AH50","v":0},null,null,null,{"$f":"C50-D50-E50-F50","v":0},0,0,{"$f":"ROUND(AF50,1)","v":0},{"$f":"J50-L50","v":0},{"$f":"IF(G50=0,0,J50*D50/(C50-E50-F50))","v":0},{"$f":"I50*VLOOKUP(MONTH($B50),$D$2:$H$11,3)","v":0},{"$f":"H50*VLOOKUP(MONTH($B50),$D$2:$H$11,3)","v":0},{"$f":"I50*VLOOKUP(MONTH($B50),$D$2:$H$11,2)","v":0},{"$f":"I50*VLOOKUP(MONTH($B50),$D$2:$H$11,4)","v":0},{"$f":"H50*VLOOKUP(MONTH($B50),$D$2:$H$11,4)","v":0},{"$f":"I50*VLOOKUP(MONTH($B50),$D$2:$H$11,5)","v":0},{"$f":"H50*VLOOKUP(MONTH($B50),$D$2:$H$11,5)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Y50>'Actual Accting'!R50,'Actual Accting'!R50,Z50)","v":0},0,null,{"$f":"'Actual Accting'!B50","v":"2019-04-01"}]
[4,{"$f":"'Actual Accting'!B51","v":"2019-04-02"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y51>'Actual Accting'!R51,'Actual Accting'!R51,Z51)","v":0},0,null,{"$f":"'Actual Accting'!B51","v":"2019-04-02"}]
[4,{"$f":"'Actual Accting'!B52","v":"2019-04-03"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y52>'Actual Accting'!R52,'Actual Accting'!R52,Z52)","v":0},0,null,{"$f":"'Actual Accting'!B52","v":"2019-04-03"}]
[4,{"$f":"'Actual Accting'!B53","v":"2019-04-04"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y53>'Actual Accting'!R53,'Actual Accting'!R53,Z53)","v":0},0,null,{"$f":"'Actual Accting'!B53","v":"2019-04-04"}]
[4,{"$f":"'Actual Accting'!B54","v":"2019-04-05"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y54>'Actual Accting'!R54,'Actual Accting'!R54,Z54)","v":0},0,null,{"$f":"'Actual Accting'!B54","v":"2019-04-05"}]
[4,{"$f":"'Actual Accting'!B55","v":"2019-04-06"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y55>'Actual Accting'!R55,'Actual Accting'!R55,Z55)","v":0},0,null,{"$f":"'Actual Accting'!B55","v":"2019-04-06"}]
[4,{"$f":"'Actual Accting'!B56","v":"2019-04-07"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y56>'Actual Accting'!R56,'Actual Accting'!R56,Z56)","v":0},0,null,{"$f":"'Actual Accting'!B56","v":"2019-04-07"}]
[4,{"$f":"'Actual Accting'!B57","v":"2019-04-08"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y57>'Actual Accting'!R57,'Actual Accting'!R57,Z57)","v":0},0,null,{"$f":"'Actual Accting'!B57","v":"2019-04-08"}]
[4,{"$f":"'Actual Accting'!B58","v":"2019-04-09"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y58>'Actual Accting'!R58,'Actual Accting'!R58,Z58)","v":0},0,null,{"$f":"'Actual Accting'!B58","v":"2019-04-09"}]
[4,{"$f":"'Actual Accting'!B59","v":"2019-04-10"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y59>'Actual Accting'!R59,'Actual Accting'!R59,Z59)","v":0},0,null,{"$f":"'Actual Accting'!B59","v":"2019-04-10"}]
[4,{"$f":"'Actual Accting'!B60","v":"2019-04-11"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y60>'Actual Accting'!R60,'Actual Accting'!R60,Z60)","v":0},0,null,{"$f":"'Actual Accting'!B60","v":"2019-04-11"}]
[4,{"$f":"'Actual Accting'!B61","v":"2019-04-12"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y61>'Actual Accting'!R61,'Actual Accting'!R61,Z61)","v":0},0,null,{"$f":"'Actual Accting'!B61","v":"2019-04-12"}]
[4,{"$f":"'Actual Accting'!B62","v":"2019-04-13"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y62>'Actual Accting'!R62,'Actual Accting'!R62,Z62)","v":0},0,null,{"$f":"'Actual Accting'!B62","v":"2019-04-13"}]
[4,{"$f":"'Actual Accting'!B63","v":"2019-04-14"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y63>'Actual Accting'!R63,'Actual Accting'!R63,Z63)","v":0},0,null,{"$f":"'Actual Accting'!B63","v":"2019-04-14"}]
[4,{"$f":"'Actual Accting'!B64","v":"2019-04-15"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y64>'Actual Accting'!R64,'Actual Accting'!R64,Z64)","v":0},0,null,{"$f":"'Actual Accting'!B64","v":"2019-04-15"}]
[4,{"$f":"'Actual Accting'!B65","v":"2019-04-16"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y65>'Actual Accting'!R65,'Actual Accting'!R65,Z65)","v":0},0,null,{"$f":"'Actual Accting'!B65","v":"2019-04-16"}]
[4,{"$f":"'Actual Accting'!B66","v":"2019-04-17"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y66>'Actual Accting'!R66,'Actual Accting'!R66,Z66)","v":0},0,null,{"$f":"'Actual Accting'!B66","v":"2019-04-17"}]
[4,{"$f":"'Actual Accting'!B67","v":"2019-04-18"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y67>'Actual Accting'!R67,'Actual Accting'!R67,Z67)","v":0},0,null,{"$f":"'Actual Accting'!B67","v":"2019-04-18"}]
[4,{"$f":"'Actual Accting'!B68","v":"2019-04-19"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y68>'Actual Accting'!R68,'Actual Accting'!R68,Z68)","v":0},0,null,{"$f":"'Actual Accting'!B68","v":"2019-04-19"}]
[4,{"$f":"'Actual Accting'!B69","v":"2019-04-20"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y69>'Actual Accting'!R69,'Actual Accting'!R69,Z69)","v":0},0,null,{"$f":"'Actual Accting'!B69","v":"2019-04-20"}]
[4,{"$f":"'Actual Accting'!B70","v":"2019-04-21"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y70>'Actual Accting'!R70,'Actual Accting'!R70,Z70)","v":0},0,null,{"$f":"'Actual Accting'!B70","v":"2019-04-21"}]
[4,{"$f":"'Actual Accting'!B71","v":"2019-04-22"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y71>'Actual Accting'!R71,'Actual Accting'!R71,Z71)","v":0},0,null,{"$f":"'Actual Accting'!B71","v":"2019-04-22"}]
[4,{"$f":"'Actual Accting'!B72","v":"2019-04-23"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y72>'Actual Accting'!R72,'Actual Accting'!R72,Z72)","v":0},0,null,{"$f":"'Actual Accting'!B72","v":"2019-04-23"}]
[4,{"$f":"'Actual Accting'!B73","v":"2019-04-24"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y73>'Actual Accting'!R73,'Actual Accting'!R73,Z73)","v":0},0,null,{"$f":"'Actual Accting'!B73","v":"2019-04-24"}]
[4,{"$f":"'Actual Accting'!B74","v":"2019-04-25"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y74>'Actual Accting'!R74,'Actual Accting'!R74,Z74)","v":0},0,null,{"$f":"'Actual Accting'!B74","v":"2019-04-25"}]
[4,{"$f":"'Actual Accting'!B75","v":"2019-04-26"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y75>'Actual Accting'!R75,'Actual Accting'!R75,Z75)","v":0},0,null,{"$f":"'Actual Accting'!B75","v":"2019-04-26"}]
[4,{"$f":"'Actual Accting'!B76","v":"2019-04-27"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y76>'Actual Accting'!R76,'Actual Accting'!R76,Z76)","v":0},0,null,{"$f":"'Actual Accting'!B76","v":"2019-04-27"}]
[4,{"$f":"'Actual Accting'!B77","v":"2019-04-28"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y77>'Actual Accting'!R77,'Actual Accting'!R77,Z77)","v":0},0,null,{"$f":"'Actual Accting'!B77","v":"2019-04-28"}]
[4,{"$f":"'Actual Accting'!B78","v":"2019-04-29"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y78>'Actual Accting'!R78,'Actual Accting'!R78,Z78)","v":0},0,null,{"$f":"'Actual Accting'!B78","v":"2019-04-29"}]
[4,{"$f":"'Actual Accting'!B79","v":"2019-04-30"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y79>'Actual Accting'!R79,'Actual Accting'!R79,Z79)","v":0},0,null,{"$f":"'Actual Accting'!B79","v":"2019-04-30"}]
[5,{"$f":"'Actual Accting'!B80","v":"2019-05-01"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y80>'Actual Accting'!R80,'Actual Accting'!R80,Z80)","v":0},0,null,{"$f":"'Actual Accting'!B80","v":"2019-05-01"}]
[5,{"$f":"'Actual Accting'!B81","v":"2019-05-02"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y81>'Actual Accting'!R81,'Actual Accting'!R81,Z81)","v":0},0,null,{"$f":"'Actual Accting'!B81","v":"2019-05-02"}]
[5,{"$f":"'Actual Accting'!B82","v":"2019-05-03"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y82>'Actual Accting'!R82,'Actual Accting'!R82,Z82)","v":0},0,null,{"$f":"'Actual Accting'!B82","v":"2019-05-03"}]
[5,{"$f":"'Actual Accting'!B83","v":"2019-05-04"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y83>'Actual Accting'!R83,'Actual Accting'!R83,Z83)","v":0},0,null,{"$f":"'Actual Accting'!B83","v":"2019-05-04"}]
[{"$f":"MONTH(B84)","v":5},{"$f":"'Actual Accting'!B84","v":"2019-05-05"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y84>'Actual Accting'!R84,'Actual Accting'!R84,Z84)","v":0},0,null,{"$f":"'Actual Accting'!B84","v":"2019-05-05"}]
[5,{"$f":"'Actual Accting'!B85","v":"2019-05-06"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y85>'Actual Accting'!R85,'Actual Accting'!R85,Z85)","v":0},0,null,{"$f":"'Actual Accting'!B85","v":"2019-05-06"}]
[5,{"$f":"'Actual Accting'!B86","v":"2019-05-07"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y86>'Actual Accting'!R86,'Actual Accting'!R86,Z86)","v":0},0,null,{"$f":"'Actual Accting'!B86","v":"2019-05-07"}]
[5,{"$f":"'Actual Accting'!B87","v":"2019-05-08"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y87>'Actual Accting'!R87,'Actual Accting'!R87,Z87)","v":0},0,null,{"$f":"'Actual Accting'!B87","v":"2019-05-08"}]
[5,{"$f":"'Actual Accting'!B88","v":"2019-05-09"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y88>'Actual Accting'!R88,'Actual Accting'!R88,Z88)","v":0},0,null,{"$f":"'Actual Accting'!B88","v":"2019-05-09"}]
[5,{"$f":"'Actual Accting'!B89","v":"2019-05-10"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y89>'Actual Accting'!R89,'Actual Accting'!R89,Z89)","v":0},0,null,{"$f":"'Actual Accting'!B89","v":"2019-05-10"}]
[5,{"$f":"'Actual Accting'!B90","v":"2019-05-11"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y90>'Actual Accting'!R90,'Actual Accting'!R90,Z90)","v":0},0,null,{"$f":"'Actual Accting'!B90","v":"2019-05-11"}]
[5,{"$f":"'Actual Accting'!B91","v":"2019-05-12"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y91>'Actual Accting'!R91,'Actual Accting'!R91,Z91)","v":0},0,null,{"$f":"'Actual Accting'!B91","v":"2019-05-12"}]
[5,{"$f":"'Actual Accting'!B92","v":"2019-05-13"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y92>'Actual Accting'!R92,'Actual Accting'!R92,Z92)","v":0},0,null,{"$f":"'Actual Accting'!B92","v":"2019-05-13"}]
[5,{"$f":"'Actual Accting'!B93","v":"2019-05-14"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y93>'Actual Accting'!R93,'Actual Accting'!R93,Z93)","v":0},0,null,{"$f":"'Actual Accting'!B93","v":"2019-05-14"}]
[5,{"$f":"'Actual Accting'!B94","v":"2019-05-15"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y94>'Actual Accting'!R94,'Actual Accting'!R94,Z94)","v":0},0,null,{"$f":"'Actual Accting'!B94","v":"2019-05-15"}]
[5,{"$f":"'Actual Accting'!B95","v":"2019-05-16"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y95>'Actual Accting'!R95,'Actual Accting'!R95,Z95)","v":0},0,null,{"$f":"'Actual Accting'!B95","v":"2019-05-16"}]
[5,{"$f":"'Actual Accting'!B96","v":"2019-05-17"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y96>'Actual Accting'!R96,'Actual Accting'!R96,Z96)","v":0},0,null,{"$f":"'Actual Accting'!B96","v":"2019-05-17"}]
[5,{"$f":"'Actual Accting'!B97","v":"2019-05-18"},0,null,null,null,0,{"$f":"IF(D97=0,0,D97/$L$3)","v":0},{"$f":"IF(G97=0,0,G97/$K$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y97>'Actual Accting'!R97,'Actual Accting'!R97,Z97)","v":0},{"$f":"IF(AB97<=Z97,0,1)","v":0},null,{"$f":"'Actual Accting'!B97","v":"2019-05-18"}]
[5,{"$f":"'Actual Accting'!B98","v":"2019-05-19"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"I98*VLOOKUP(MONTH($B98),$D$2:$I$11,6)","v":0},{"$f":"H98*VLOOKUP(MONTH($B98),$D$2:$I$11,6)","v":0},{"$f":"SUM(M98:U98)","v":0},{"$f":"IF(V98>J98,(K98*VLOOKUP(MONTH($B98),$D$2:$H$11,3)/VLOOKUP(MONTH($B98),$D$2:$J$11,7))+L98*(VLOOKUP(MONTH($B98),$D$2:$H$11,3)/(VLOOKUP(MONTH($B98),$D$2:$H$11,3)+VLOOKUP(MONTH($B98),$D$2:$H$11,4)+VLOOKUP(MONTH($B98),$D$2:$H$11,5)+VLOOKUP(MONTH($B98),$D$2:$I$11,6))),M98+N98)","v":0},{"$f":"IF(V98>J98,(K98*VLOOKUP(MONTH($B98),$D$2:$H$11,2)/VLOOKUP(MONTH($B98),$D$2:$J$11,7)),O98)","v":0},{"$f":"ROUND(IF(V98>J98,(K98*VLOOKUP(MONTH($B98),$D$2:$H$11,4)/VLOOKUP(MONTH($B98),$D$2:$J$11,7))+(L98*VLOOKUP(MONTH($B98),$D$2:$H$11,4)/(VLOOKUP(MONTH($B98),$D$2:$H$11,3)+VLOOKUP(MONTH($B98),$D$2:$H$11,4)+VLOOKUP(MONTH($B98),$D$2:$H$11,5)+VLOOKUP(MONTH($B98),$D$2:$I$11,6))),P98+Q98),2)","v":0},{"$f":"ROUND(IF(V98>J98,(K98*VLOOKUP(MONTH($B98),$D$2:$H$11,5)/VLOOKUP(MONTH($B98),$D$2:$J$11,7))+(L98*VLOOKUP(MONTH($B98),$D$2:$H$11,5)/(VLOOKUP(MONTH($B98),$D$2:$H$11,3)+VLOOKUP(MONTH($B98),$D$2:$H$11,4)+VLOOKUP(MONTH($B98),$D$2:$H$11,5)+VLOOKUP(MONTH($B98),$D$2:$I$11,6))),R98+S98),2)","v":0},{"$f":"ROUND(IF(V98>J98,(K98*VLOOKUP(MONTH($B98),$D$2:$I$11,6)/VLOOKUP(MONTH($B98),$D$2:$J$11,7))+(L98*VLOOKUP(MONTH($B98),$D$2:$H$11,5)/(VLOOKUP(MONTH($B98),$D$2:$H$11,3)+VLOOKUP(MONTH($B98),$D$2:$H$11,4)+VLOOKUP(MONTH($B98),$D$2:$H$11,5)+VLOOKUP(MONTH($B98),$D$2:$I$11,6))),T98+U98),2)","v":0},{"$f":"IF(Y98>'Actual Accting'!R98,'Actual Accting'!R98,Z98)","v":0},0,null,{"$f":"'Actual Accting'!B98","v":"2019-05-19"}]
[5,{"$f":"'Actual Accting'!B99","v":"2019-05-20"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y99>'Actual Accting'!R99,'Actual Accting'!R99,Z99)","v":0},0,null,{"$f":"'Actual Accting'!B99","v":"2019-05-20"}]
[5,{"$f":"'Actual Accting'!B100","v":"2019-05-21"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y100>'Actual Accting'!R100,'Actual Accting'!R100,Z100)","v":0},0,null,{"$f":"'Actual Accting'!B100","v":"2019-05-21"}]
[5,{"$f":"'Actual Accting'!B101","v":"2019-05-22"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y101>'Actual Accting'!R101,'Actual Accting'!R101,Z101)","v":0},0,null,{"$f":"'Actual Accting'!B101","v":"2019-05-22"}]
[5,{"$f":"'Actual Accting'!B102","v":"2019-05-23"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y102>'Actual Accting'!R102,'Actual Accting'!R102,Z102)","v":0},0,null,{"$f":"'Actual Accting'!B102","v":"2019-05-23"}]
[5,{"$f":"'Actual Accting'!B103","v":"2019-05-24"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y103>'Actual Accting'!R103,'Actual Accting'!R103,Z103)","v":0},0,null,{"$f":"'Actual Accting'!B103","v":"2019-05-24"}]
[5,{"$f":"'Actual Accting'!B104","v":"2019-05-25"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y104>'Actual Accting'!R104,'Actual Accting'!R104,Z104)","v":0},0,null,{"$f":"'Actual Accting'!B104","v":"2019-05-25"}]
[5,{"$f":"'Actual Accting'!B105","v":"2019-05-26"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y105>'Actual Accting'!R105,'Actual Accting'!R105,Z105)","v":0},0,null,{"$f":"'Actual Accting'!B105","v":"2019-05-26"}]
[5,{"$f":"'Actual Accting'!B106","v":"2019-05-27"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y106>'Actual Accting'!R106,'Actual Accting'!R106,Z106)","v":0},0,null,{"$f":"'Actual Accting'!B106","v":"2019-05-27"}]
[5,{"$f":"'Actual Accting'!B107","v":"2019-05-28"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y107>'Actual Accting'!R107,'Actual Accting'!R107,Z107)","v":0},0,null,{"$f":"'Actual Accting'!B107","v":"2019-05-28"}]
[5,{"$f":"'Actual Accting'!B108","v":"2019-05-29"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y108>'Actual Accting'!R108,'Actual Accting'!R108,Z108)","v":0},0,null,{"$f":"'Actual Accting'!B108","v":"2019-05-29"}]
[5,{"$f":"'Actual Accting'!B109","v":"2019-05-30"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y109>'Actual Accting'!R109,'Actual Accting'!R109,Z109)","v":0},0,null,{"$f":"'Actual Accting'!B109","v":"2019-05-30"}]
[5,{"$f":"'Actual Accting'!B110","v":"2019-05-31"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y110>'Actual Accting'!R110,'Actual Accting'!R110,Z110)","v":0},0,null,{"$f":"'Actual Accting'!B110","v":"2019-05-31"}]
[6,{"$f":"'Actual Accting'!B111","v":"2019-06-01"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y111>'Actual Accting'!R111,'Actual Accting'!R111,Z111)","v":0},0,null,{"$f":"'Actual Accting'!B111","v":"2019-06-01"}]
[6,{"$f":"'Actual Accting'!B112","v":"2019-06-02"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y112>'Actual Accting'!R112,'Actual Accting'!R112,Z112)","v":0},0,null,{"$f":"'Actual Accting'!B112","v":"2019-06-02"}]
[6,{"$f":"'Actual Accting'!B113","v":"2019-06-03"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y113>'Actual Accting'!R113,'Actual Accting'!R113,Z113)","v":0},0,null,{"$f":"'Actual Accting'!B113","v":"2019-06-03"}]
[6,{"$f":"'Actual Accting'!B114","v":"2019-06-04"},{"$f":"AH114","v":0},null,null,null,{"$f":"C114-D114-E114-F114","v":0},0,0,{"$f":"ROUND(AF114,1)","v":0},{"$f":"J114-L114","v":0},{"$f":"IF(G114=0,0,J114*D114/(C114-E114-F114))","v":0},{"$f":"I114*VLOOKUP(MONTH($B114),$D$2:$H$11,3)","v":0},{"$f":"H114*VLOOKUP(MONTH($B114),$D$2:$H$11,3)","v":0},{"$f":"I114*VLOOKUP(MONTH($B114),$D$2:$H$11,2)","v":0},{"$f":"I114*VLOOKUP(MONTH($B114),$D$2:$H$11,4)","v":0},{"$f":"H114*VLOOKUP(MONTH($B114),$D$2:$H$11,4)","v":0},{"$f":"I114*VLOOKUP(MONTH($B114),$D$2:$H$11,5)","v":0},{"$f":"H114*VLOOKUP(MONTH($B114),$D$2:$H$11,5)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Y114>'Actual Accting'!R114,'Actual Accting'!R114,Z114)","v":0},0,null,{"$f":"'Actual Accting'!B114","v":"2019-06-04"}]
[6,{"$f":"'Actual Accting'!B115","v":"2019-06-05"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y115>'Actual Accting'!R115,'Actual Accting'!R115,Z115)","v":0},0,null,{"$f":"'Actual Accting'!B115","v":"2019-06-05"}]
[6,{"$f":"'Actual Accting'!B116","v":"2019-06-06"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y116>'Actual Accting'!R116,'Actual Accting'!R116,Z116)","v":0},0,null,{"$f":"'Actual Accting'!B116","v":"2019-06-06"}]
[6,{"$f":"'Actual Accting'!B117","v":"2019-06-07"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y117>'Actual Accting'!R117,'Actual Accting'!R117,Z117)","v":0},0,null,{"$f":"'Actual Accting'!B117","v":"2019-06-07"}]
[6,{"$f":"'Actual Accting'!B118","v":"2019-06-08"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y118>'Actual Accting'!R118,'Actual Accting'!R118,Z118)","v":0},0,null,{"$f":"'Actual Accting'!B118","v":"2019-06-08"}]
[6,{"$f":"'Actual Accting'!B119","v":"2019-06-09"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y119>'Actual Accting'!R119,'Actual Accting'!R119,Z119)","v":0},0,null,{"$f":"'Actual Accting'!B119","v":"2019-06-09"}]
[6,{"$f":"'Actual Accting'!B120","v":"2019-06-10"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y120>'Actual Accting'!R120,'Actual Accting'!R120,Z120)","v":0},0,null,{"$f":"'Actual Accting'!B120","v":"2019-06-10"}]
[6,{"$f":"'Actual Accting'!B121","v":"2019-06-11"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y121>'Actual Accting'!R121,'Actual Accting'!R121,Z121)","v":0},0,null,{"$f":"'Actual Accting'!B121","v":"2019-06-11"}]
[6,{"$f":"'Actual Accting'!B122","v":"2019-06-12"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y122>'Actual Accting'!R122,'Actual Accting'!R122,Z122)","v":0},0,null,{"$f":"'Actual Accting'!B122","v":"2019-06-12"}]
[6,{"$f":"'Actual Accting'!B123","v":"2019-06-13"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y123>'Actual Accting'!R123,'Actual Accting'!R123,Z123)","v":0},0,null,{"$f":"'Actual Accting'!B123","v":"2019-06-13"}]
[6,{"$f":"'Actual Accting'!B124","v":"2019-06-14"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y124>'Actual Accting'!R124,'Actual Accting'!R124,Z124)","v":0},0,null,{"$f":"'Actual Accting'!B124","v":"2019-06-14"}]
[6,{"$f":"'Actual Accting'!B125","v":"2019-06-15"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y125>'Actual Accting'!R125,'Actual Accting'!R125,Z125)","v":0},0,null,{"$f":"'Actual Accting'!B125","v":"2019-06-15"}]
[6,{"$f":"'Actual Accting'!B126","v":"2019-06-16"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y126>'Actual Accting'!R126,'Actual Accting'!R126,Z126)","v":0},0,null,{"$f":"'Actual Accting'!B126","v":"2019-06-16"}]
[6,{"$f":"'Actual Accting'!B127","v":"2019-06-17"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y127>'Actual Accting'!R127,'Actual Accting'!R127,Z127)","v":0},0,null,{"$f":"'Actual Accting'!B127","v":"2019-06-17"}]
[6,{"$f":"'Actual Accting'!B128","v":"2019-06-18"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y128>'Actual Accting'!R128,'Actual Accting'!R128,Z128)","v":0},0,null,{"$f":"'Actual Accting'!B128","v":"2019-06-18"}]
[6,{"$f":"'Actual Accting'!B129","v":"2019-06-19"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y129>'Actual Accting'!R129,'Actual Accting'!R129,Z129)","v":0},0,null,{"$f":"'Actual Accting'!B129","v":"2019-06-19"}]
[6,{"$f":"'Actual Accting'!B130","v":"2019-06-20"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y130>'Actual Accting'!R130,'Actual Accting'!R130,Z130)","v":0},0,null,{"$f":"'Actual Accting'!B130","v":"2019-06-20"}]
[6,{"$f":"'Actual Accting'!B131","v":"2019-06-21"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y131>'Actual Accting'!R131,'Actual Accting'!R131,Z131)","v":0},0,null,{"$f":"'Actual Accting'!B131","v":"2019-06-21"}]
[6,{"$f":"'Actual Accting'!B132","v":"2019-06-22"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y132>'Actual Accting'!R132,'Actual Accting'!R132,Z132)","v":0},0,null,{"$f":"'Actual Accting'!B132","v":"2019-06-22"}]
[6,{"$f":"'Actual Accting'!B133","v":"2019-06-23"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y133>'Actual Accting'!R133,'Actual Accting'!R133,Z133)","v":0},0,null,{"$f":"'Actual Accting'!B133","v":"2019-06-23"}]
[6,{"$f":"'Actual Accting'!B134","v":"2019-06-24"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y134>'Actual Accting'!R134,'Actual Accting'!R134,Z134)","v":0},0,null,{"$f":"'Actual Accting'!B134","v":"2019-06-24"}]
[6,{"$f":"'Actual Accting'!B135","v":"2019-06-25"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y135>'Actual Accting'!R135,'Actual Accting'!R135,Z135)","v":0},0,null,{"$f":"'Actual Accting'!B135","v":"2019-06-25"}]
[6,{"$f":"'Actual Accting'!B136","v":"2019-06-26"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y136>'Actual Accting'!R136,'Actual Accting'!R136,Z136)","v":0},0,null,{"$f":"'Actual Accting'!B136","v":"2019-06-26"}]
[6,{"$f":"'Actual Accting'!B137","v":"2019-06-27"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y137>'Actual Accting'!R137,'Actual Accting'!R137,Z137)","v":0},0,null,{"$f":"'Actual Accting'!B137","v":"2019-06-27"}]
[6,{"$f":"'Actual Accting'!B138","v":"2019-06-28"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y138>'Actual Accting'!R138,'Actual Accting'!R138,Z138)","v":0},0,null,{"$f":"'Actual Accting'!B138","v":"2019-06-28"}]
[6,{"$f":"'Actual Accting'!B139","v":"2019-06-29"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y139>'Actual Accting'!R139,'Actual Accting'!R139,Z139)","v":0},0,null,{"$f":"'Actual Accting'!B139","v":"2019-06-29"}]
[6,{"$f":"'Actual Accting'!B140","v":"2019-06-30"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y140>'Actual Accting'!R140,'Actual Accting'!R140,Z140)","v":0},0,null,{"$f":"'Actual Accting'!B140","v":"2019-06-30"}]
[7,{"$f":"'Actual Accting'!B141","v":"2019-07-01"},0,0,0,0,0,0,0,{"$f":"ROUND(AF141,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y141>'Actual Accting'!R141,'Actual Accting'!R141,Z141)","v":0},0,null,{"$f":"'Actual Accting'!B141","v":"2019-07-01"}]
[7,{"$f":"'Actual Accting'!B142","v":"2019-07-02"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y142>'Actual Accting'!R142,'Actual Accting'!R142,Z142)","v":0},0,null,{"$f":"'Actual Accting'!B142","v":"2019-07-02"}]
[7,{"$f":"'Actual Accting'!B143","v":"2019-07-03"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y143>'Actual Accting'!R143,'Actual Accting'!R143,Z143)","v":0},0,null,{"$f":"'Actual Accting'!B143","v":"2019-07-03"}]
[7,{"$f":"'Actual Accting'!B144","v":"2019-07-04"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y144>'Actual Accting'!R144,'Actual Accting'!R144,Z144)","v":0},0,null,{"$f":"'Actual Accting'!B144","v":"2019-07-04"}]
[7,{"$f":"'Actual Accting'!B145","v":"2019-07-05"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y145>'Actual Accting'!R145,'Actual Accting'!R145,Z145)","v":0},0,null,{"$f":"'Actual Accting'!B145","v":"2019-07-05"}]
[7,{"$f":"'Actual Accting'!B146","v":"2019-07-06"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y146>'Actual Accting'!R146,'Actual Accting'!R146,Z146)","v":0},0,null,{"$f":"'Actual Accting'!B146","v":"2019-07-06"}]
[7,{"$f":"'Actual Accting'!B147","v":"2019-07-07"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y147>'Actual Accting'!R147,'Actual Accting'!R147,Z147)","v":0},0,null,{"$f":"'Actual Accting'!B147","v":"2019-07-07"}]
[{"$f":"MONTH(B148)","v":7},{"$f":"'Actual Accting'!B148","v":"2019-07-08"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y148>'Actual Accting'!R148,'Actual Accting'!R148,Z148)","v":0},0,null,{"$f":"'Actual Accting'!B148","v":"2019-07-08"}]
[7,{"$f":"'Actual Accting'!B149","v":"2019-07-09"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y149>'Actual Accting'!R149,'Actual Accting'!R149,Z149)","v":0},0,null,{"$f":"'Actual Accting'!B149","v":"2019-07-09"}]
[7,{"$f":"'Actual Accting'!B150","v":"2019-07-10"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y150>'Actual Accting'!R150,'Actual Accting'!R150,Z150)","v":0},0,null,{"$f":"'Actual Accting'!B150","v":"2019-07-10"}]
[7,{"$f":"'Actual Accting'!B151","v":"2019-07-11"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y151>'Actual Accting'!R151,'Actual Accting'!R151,Z151)","v":0},0,null,{"$f":"'Actual Accting'!B151","v":"2019-07-11"}]
[7,{"$f":"'Actual Accting'!B152","v":"2019-07-12"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y152>'Actual Accting'!R152,'Actual Accting'!R152,Z152)","v":0},0,null,{"$f":"'Actual Accting'!B152","v":"2019-07-12"}]
[7,{"$f":"'Actual Accting'!B153","v":"2019-07-13"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y153>'Actual Accting'!R153,'Actual Accting'!R153,Z153)","v":0},0,null,{"$f":"'Actual Accting'!B153","v":"2019-07-13"}]
[7,{"$f":"'Actual Accting'!B154","v":"2019-07-14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y154>'Actual Accting'!R154,'Actual Accting'!R154,Z154)","v":0},0,null,{"$f":"'Actual Accting'!B154","v":"2019-07-14"}]
[7,{"$f":"'Actual Accting'!B155","v":"2019-07-15"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y155>'Actual Accting'!R155,'Actual Accting'!R155,Z155)","v":0},0,null,{"$f":"'Actual Accting'!B155","v":"2019-07-15"}]
[7,{"$f":"'Actual Accting'!B156","v":"2019-07-16"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y156>'Actual Accting'!R156,'Actual Accting'!R156,Z156)","v":0},0,null,{"$f":"'Actual Accting'!B156","v":"2019-07-16"}]
[7,{"$f":"'Actual Accting'!B157","v":"2019-07-17"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y157>'Actual Accting'!R157,'Actual Accting'!R157,Z157)","v":0},0,null,{"$f":"'Actual Accting'!B157","v":"2019-07-17"}]
[7,{"$f":"'Actual Accting'!B158","v":"2019-07-18"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y158>'Actual Accting'!R158,'Actual Accting'!R158,Z158)","v":0},0,null,{"$f":"'Actual Accting'!B158","v":"2019-07-18"}]
[7,{"$f":"'Actual Accting'!B159","v":"2019-07-19"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y159>'Actual Accting'!R159,'Actual Accting'!R159,Z159)","v":0},0,null,{"$f":"'Actual Accting'!B159","v":"2019-07-19"}]
[7,{"$f":"'Actual Accting'!B160","v":"2019-07-20"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y160>'Actual Accting'!R160,'Actual Accting'!R160,Z160)","v":0},0,null,{"$f":"'Actual Accting'!B160","v":"2019-07-20"}]
[7,{"$f":"'Actual Accting'!B161","v":"2019-07-21"},0,0,0,0,0,{"$f":"IF(D161=0,0,D161/$L$3)","v":0},{"$f":"IF(G161=0,0,G161/$K$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y161>'Actual Accting'!R161,'Actual Accting'!R161,Z161)","v":0},{"$f":"IF(AB161<=Z161,0,1)","v":0},null,{"$f":"'Actual Accting'!B161","v":"2019-07-21"}]
[7,{"$f":"'Actual Accting'!B162","v":"2019-07-22"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"I162*VLOOKUP(MONTH($B162),$D$2:$I$11,6)","v":0},{"$f":"H162*VLOOKUP(MONTH($B162),$D$2:$I$11,6)","v":0},{"$f":"SUM(M162:U162)","v":0},{"$f":"IF(V162>J162,(K162*VLOOKUP(MONTH($B162),$D$2:$H$11,3)/VLOOKUP(MONTH($B162),$D$2:$J$11,7))+L162*(VLOOKUP(MONTH($B162),$D$2:$H$11,3)/(VLOOKUP(MONTH($B162),$D$2:$H$11,3)+VLOOKUP(MONTH($B162),$D$2:$H$11,4)+VLOOKUP(MONTH($B162),$D$2:$H$11,5)+VLOOKUP(MONTH($B162),$D$2:$I$11,6))),M162+N162)","v":0},{"$f":"IF(V162>J162,(K162*VLOOKUP(MONTH($B162),$D$2:$H$11,2)/VLOOKUP(MONTH($B162),$D$2:$J$11,7)),O162)","v":0},{"$f":"ROUND(IF(V162>J162,(K162*VLOOKUP(MONTH($B162),$D$2:$H$11,4)/VLOOKUP(MONTH($B162),$D$2:$J$11,7))+(L162*VLOOKUP(MONTH($B162),$D$2:$H$11,4)/(VLOOKUP(MONTH($B162),$D$2:$H$11,3)+VLOOKUP(MONTH($B162),$D$2:$H$11,4)+VLOOKUP(MONTH($B162),$D$2:$H$11,5)+VLOOKUP(MONTH($B162),$D$2:$I$11,6))),P162+Q162),2)","v":0},{"$f":"ROUND(IF(V162>J162,(K162*VLOOKUP(MONTH($B162),$D$2:$H$11,5)/VLOOKUP(MONTH($B162),$D$2:$J$11,7))+(L162*VLOOKUP(MONTH($B162),$D$2:$H$11,5)/(VLOOKUP(MONTH($B162),$D$2:$H$11,3)+VLOOKUP(MONTH($B162),$D$2:$H$11,4)+VLOOKUP(MONTH($B162),$D$2:$H$11,5)+VLOOKUP(MONTH($B162),$D$2:$I$11,6))),R162+S162),2)","v":0},{"$f":"ROUND(IF(V162>J162,(K162*VLOOKUP(MONTH($B162),$D$2:$I$11,6)/VLOOKUP(MONTH($B162),$D$2:$J$11,7))+(L162*VLOOKUP(MONTH($B162),$D$2:$H$11,5)/(VLOOKUP(MONTH($B162),$D$2:$H$11,3)+VLOOKUP(MONTH($B162),$D$2:$H$11,4)+VLOOKUP(MONTH($B162),$D$2:$H$11,5)+VLOOKUP(MONTH($B162),$D$2:$I$11,6))),T162+U162),2)","v":0},{"$f":"IF(Y162>'Actual Accting'!R162,'Actual Accting'!R162,Z162)","v":0},0,null,{"$f":"'Actual Accting'!B162","v":"2019-07-22"}]
[7,{"$f":"'Actual Accting'!B163","v":"2019-07-23"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y163>'Actual Accting'!R163,'Actual Accting'!R163,Z163)","v":0},0,null,{"$f":"'Actual Accting'!B163","v":"2019-07-23"}]
[7,{"$f":"'Actual Accting'!B164","v":"2019-07-24"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y164>'Actual Accting'!R164,'Actual Accting'!R164,Z164)","v":0},0,null,{"$f":"'Actual Accting'!B164","v":"2019-07-24"}]
[7,{"$f":"'Actual Accting'!B165","v":"2019-07-25"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y165>'Actual Accting'!R165,'Actual Accting'!R165,Z165)","v":0},0,null,{"$f":"'Actual Accting'!B165","v":"2019-07-25"}]
[7,{"$f":"'Actual Accting'!B166","v":"2019-07-26"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y166>'Actual Accting'!R166,'Actual Accting'!R166,Z166)","v":0},0,null,{"$f":"'Actual Accting'!B166","v":"2019-07-26"}]
[7,{"$f":"'Actual Accting'!B167","v":"2019-07-27"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y167>'Actual Accting'!R167,'Actual Accting'!R167,Z167)","v":0},0,null,{"$f":"'Actual Accting'!B167","v":"2019-07-27"}]
[7,{"$f":"'Actual Accting'!B168","v":"2019-07-28"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y168>'Actual Accting'!R168,'Actual Accting'!R168,Z168)","v":0},0,null,{"$f":"'Actual Accting'!B168","v":"2019-07-28"}]
[7,{"$f":"'Actual Accting'!B169","v":"2019-07-29"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y169>'Actual Accting'!R169,'Actual Accting'!R169,Z169)","v":0},0,null,{"$f":"'Actual Accting'!B169","v":"2019-07-29"}]
[7,{"$f":"'Actual Accting'!B170","v":"2019-07-30"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y170>'Actual Accting'!R170,'Actual Accting'!R170,Z170)","v":0},0,null,{"$f":"'Actual Accting'!B170","v":"2019-07-30"}]
[7,{"$f":"'Actual Accting'!B171","v":"2019-07-31"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y171>'Actual Accting'!R171,'Actual Accting'!R171,Z171)","v":0},0,null,{"$f":"'Actual Accting'!B171","v":"2019-07-31"}]
[8,{"$f":"'Actual Accting'!B172","v":"2019-08-01"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y172>'Actual Accting'!R172,'Actual Accting'!R172,Z172)","v":0},0,null,{"$f":"'Actual Accting'!B172","v":"2019-08-01"}]
[8,{"$f":"'Actual Accting'!B173","v":"2019-08-02"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y173>'Actual Accting'!R173,'Actual Accting'!R173,Z173)","v":0},0,null,{"$f":"'Actual Accting'!B173","v":"2019-08-02"}]
[8,{"$f":"'Actual Accting'!B174","v":"2019-08-03"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y174>'Actual Accting'!R174,'Actual Accting'!R174,Z174)","v":0},0,null,{"$f":"'Actual Accting'!B174","v":"2019-08-03"}]
[8,{"$f":"'Actual Accting'!B175","v":"2019-08-04"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y175>'Actual Accting'!R175,'Actual Accting'!R175,Z175)","v":0},0,null,{"$f":"'Actual Accting'!B175","v":"2019-08-04"}]
[8,{"$f":"'Actual Accting'!B176","v":"2019-08-05"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y176>'Actual Accting'!R176,'Actual Accting'!R176,Z176)","v":0},0,null,{"$f":"'Actual Accting'!B176","v":"2019-08-05"}]
[8,{"$f":"'Actual Accting'!B177","v":"2019-08-06"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y177>'Actual Accting'!R177,'Actual Accting'!R177,Z177)","v":0},0,null,{"$f":"'Actual Accting'!B177","v":"2019-08-06"}]
[8,{"$f":"'Actual Accting'!B178","v":"2019-08-07"},{"$f":"AH178","v":0},null,null,null,{"$f":"C178-D178-E178-F178","v":0},0,0,{"$f":"ROUND(AF178,1)","v":0},{"$f":"J178-L178","v":0},{"$f":"IF(G178=0,0,J178*D178/(C178-E178-F178))","v":0},{"$f":"I178*VLOOKUP(MONTH($B178),$D$2:$H$11,3)","v":0},{"$f":"H178*VLOOKUP(MONTH($B178),$D$2:$H$11,3)","v":0},{"$f":"I178*VLOOKUP(MONTH($B178),$D$2:$H$11,2)","v":0},{"$f":"I178*VLOOKUP(MONTH($B178),$D$2:$H$11,4)","v":0},{"$f":"H178*VLOOKUP(MONTH($B178),$D$2:$H$11,4)","v":0},{"$f":"I178*VLOOKUP(MONTH($B178),$D$2:$H$11,5)","v":0},{"$f":"H178*VLOOKUP(MONTH($B178),$D$2:$H$11,5)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Y178>'Actual Accting'!R178,'Actual Accting'!R178,Z178)","v":0},0,null,{"$f":"'Actual Accting'!B178","v":"2019-08-07"}]
[8,{"$f":"'Actual Accting'!B179","v":"2019-08-08"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y179>'Actual Accting'!R179,'Actual Accting'!R179,Z179)","v":0},0,null,{"$f":"'Actual Accting'!B179","v":"2019-08-08"}]
[8,{"$f":"'Actual Accting'!B180","v":"2019-08-09"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y180>'Actual Accting'!R180,'Actual Accting'!R180,Z180)","v":0},0,null,{"$f":"'Actual Accting'!B180","v":"2019-08-09"}]
[8,{"$f":"'Actual Accting'!B181","v":"2019-08-10"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y181>'Actual Accting'!R181,'Actual Accting'!R181,Z181)","v":0},0,null,{"$f":"'Actual Accting'!B181","v":"2019-08-10"}]
[8,{"$f":"'Actual Accting'!B182","v":"2019-08-11"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y182>'Actual Accting'!R182,'Actual Accting'!R182,Z182)","v":0},0,null,{"$f":"'Actual Accting'!B182","v":"2019-08-11"}]
[8,{"$f":"'Actual Accting'!B183","v":"2019-08-12"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y183>'Actual Accting'!R183,'Actual Accting'!R183,Z183)","v":0},0,null,{"$f":"'Actual Accting'!B183","v":"2019-08-12"}]
[8,{"$f":"'Actual Accting'!B184","v":"2019-08-13"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y184>'Actual Accting'!R184,'Actual Accting'!R184,Z184)","v":0},0,null,{"$f":"'Actual Accting'!B184","v":"2019-08-13"}]
[8,{"$f":"'Actual Accting'!B185","v":"2019-08-14"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y185>'Actual Accting'!R185,'Actual Accting'!R185,Z185)","v":0},0,null,{"$f":"'Actual Accting'!B185","v":"2019-08-14"}]
[8,{"$f":"'Actual Accting'!B186","v":"2019-08-15"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y186>'Actual Accting'!R186,'Actual Accting'!R186,Z186)","v":0},0,null,{"$f":"'Actual Accting'!B186","v":"2019-08-15"}]
[8,{"$f":"'Actual Accting'!B187","v":"2019-08-16"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y187>'Actual Accting'!R187,'Actual Accting'!R187,Z187)","v":0},0,null,{"$f":"'Actual Accting'!B187","v":"2019-08-16"}]
[8,{"$f":"'Actual Accting'!B188","v":"2019-08-17"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y188>'Actual Accting'!R188,'Actual Accting'!R188,Z188)","v":0},0,null,{"$f":"'Actual Accting'!B188","v":"2019-08-17"}]
[8,{"$f":"'Actual Accting'!B189","v":"2019-08-18"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y189>'Actual Accting'!R189,'Actual Accting'!R189,Z189)","v":0},0,null,{"$f":"'Actual Accting'!B189","v":"2019-08-18"}]
[8,{"$f":"'Actual Accting'!B190","v":"2019-08-19"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y190>'Actual Accting'!R190,'Actual Accting'!R190,Z190)","v":0},0,null,{"$f":"'Actual Accting'!B190","v":"2019-08-19"}]
[8,{"$f":"'Actual Accting'!B191","v":"2019-08-20"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y191>'Actual Accting'!R191,'Actual Accting'!R191,Z191)","v":0},0,null,{"$f":"'Actual Accting'!B191","v":"2019-08-20"}]
[8,{"$f":"'Actual Accting'!B192","v":"2019-08-21"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y192>'Actual Accting'!R192,'Actual Accting'!R192,Z192)","v":0},0,null,{"$f":"'Actual Accting'!B192","v":"2019-08-21"}]
[8,{"$f":"'Actual Accting'!B193","v":"2019-08-22"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y193>'Actual Accting'!R193,'Actual Accting'!R193,Z193)","v":0},0,null,{"$f":"'Actual Accting'!B193","v":"2019-08-22"}]
[8,{"$f":"'Actual Accting'!B194","v":"2019-08-23"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y194>'Actual Accting'!R194,'Actual Accting'!R194,Z194)","v":0},0,null,{"$f":"'Actual Accting'!B194","v":"2019-08-23"}]
[8,{"$f":"'Actual Accting'!B195","v":"2019-08-24"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y195>'Actual Accting'!R195,'Actual Accting'!R195,Z195)","v":0},0,null,{"$f":"'Actual Accting'!B195","v":"2019-08-24"}]
[8,{"$f":"'Actual Accting'!B196","v":"2019-08-25"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y196>'Actual Accting'!R196,'Actual Accting'!R196,Z196)","v":0},0,null,{"$f":"'Actual Accting'!B196","v":"2019-08-25"}]
[8,{"$f":"'Actual Accting'!B197","v":"2019-08-26"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y197>'Actual Accting'!R197,'Actual Accting'!R197,Z197)","v":0},0,null,{"$f":"'Actual Accting'!B197","v":"2019-08-26"}]
[8,{"$f":"'Actual Accting'!B198","v":"2019-08-27"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y198>'Actual Accting'!R198,'Actual Accting'!R198,Z198)","v":0},0,null,{"$f":"'Actual Accting'!B198","v":"2019-08-27"}]
[8,{"$f":"'Actual Accting'!B199","v":"2019-08-28"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y199>'Actual Accting'!R199,'Actual Accting'!R199,Z199)","v":0},0,null,{"$f":"'Actual Accting'!B199","v":"2019-08-28"}]
[8,{"$f":"'Actual Accting'!B200","v":"2019-08-29"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y200>'Actual Accting'!R200,'Actual Accting'!R200,Z200)","v":0},0,null,{"$f":"'Actual Accting'!B200","v":"2019-08-29"}]
[8,{"$f":"'Actual Accting'!B201","v":"2019-08-30"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y201>'Actual Accting'!R201,'Actual Accting'!R201,Z201)","v":0},0,null,{"$f":"'Actual Accting'!B201","v":"2019-08-30"}]
[8,{"$f":"'Actual Accting'!B202","v":"2019-08-31"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y202>'Actual Accting'!R202,'Actual Accting'!R202,Z202)","v":0},0,null,{"$f":"'Actual Accting'!B202","v":"2019-08-31"}]
[9,{"$f":"'Actual Accting'!B203","v":"2019-09-01"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y203>'Actual Accting'!R203,'Actual Accting'!R203,Z203)","v":0},0,null,{"$f":"'Actual Accting'!B203","v":"2019-09-01"}]
[9,{"$f":"'Actual Accting'!B204","v":"2019-09-02"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y204>'Actual Accting'!R204,'Actual Accting'!R204,Z204)","v":0},0,null,{"$f":"'Actual Accting'!B204","v":"2019-09-02"}]
[9,{"$f":"'Actual Accting'!B205","v":"2019-09-03"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y205>'Actual Accting'!R205,'Actual Accting'!R205,Z205)","v":0},0,null,{"$f":"'Actual Accting'!B205","v":"2019-09-03"}]
[9,{"$f":"'Actual Accting'!B206","v":"2019-09-04"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y206>'Actual Accting'!R206,'Actual Accting'!R206,Z206)","v":0},0,null,{"$f":"'Actual Accting'!B206","v":"2019-09-04"}]
[9,{"$f":"'Actual Accting'!B207","v":"2019-09-05"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y207>'Actual Accting'!R207,'Actual Accting'!R207,Z207)","v":0},0,null,{"$f":"'Actual Accting'!B207","v":"2019-09-05"}]
[9,{"$f":"'Actual Accting'!B208","v":"2019-09-06"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y208>'Actual Accting'!R208,'Actual Accting'!R208,Z208)","v":0},0,null,{"$f":"'Actual Accting'!B208","v":"2019-09-06"}]
[9,{"$f":"'Actual Accting'!B209","v":"2019-09-07"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y209>'Actual Accting'!R209,'Actual Accting'!R209,Z209)","v":0},0,null,{"$f":"'Actual Accting'!B209","v":"2019-09-07"}]
[9,{"$f":"'Actual Accting'!B210","v":"2019-09-08"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y210>'Actual Accting'!R210,'Actual Accting'!R210,Z210)","v":0},0,null,{"$f":"'Actual Accting'!B210","v":"2019-09-08"}]
[9,{"$f":"'Actual Accting'!B211","v":"2019-09-09"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y211>'Actual Accting'!R211,'Actual Accting'!R211,Z211)","v":0},0,null,{"$f":"'Actual Accting'!B211","v":"2019-09-09"}]
[{"$f":"MONTH(B212)","v":9},{"$f":"'Actual Accting'!B212","v":"2019-09-10"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y212>'Actual Accting'!R212,'Actual Accting'!R212,Z212)","v":0},0,null,{"$f":"'Actual Accting'!B212","v":"2019-09-10"}]
[9,{"$f":"'Actual Accting'!B213","v":"2019-09-11"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y213>'Actual Accting'!R213,'Actual Accting'!R213,Z213)","v":0},0,null,{"$f":"'Actual Accting'!B213","v":"2019-09-11"}]
[9,{"$f":"'Actual Accting'!B214","v":"2019-09-12"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y214>'Actual Accting'!R214,'Actual Accting'!R214,Z214)","v":0},0,null,{"$f":"'Actual Accting'!B214","v":"2019-09-12"}]
[9,{"$f":"'Actual Accting'!B215","v":"2019-09-13"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y215>'Actual Accting'!R215,'Actual Accting'!R215,Z215)","v":0},0,null,{"$f":"'Actual Accting'!B215","v":"2019-09-13"}]
[9,{"$f":"'Actual Accting'!B216","v":"2019-09-14"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y216>'Actual Accting'!R216,'Actual Accting'!R216,Z216)","v":0},0,null,{"$f":"'Actual Accting'!B216","v":"2019-09-14"}]
[9,{"$f":"'Actual Accting'!B217","v":"2019-09-15"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y217>'Actual Accting'!R217,'Actual Accting'!R217,Z217)","v":0},0,null,{"$f":"'Actual Accting'!B217","v":"2019-09-15"}]
[9,{"$f":"'Actual Accting'!B218","v":"2019-09-16"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y218>'Actual Accting'!R218,'Actual Accting'!R218,Z218)","v":0},0,null,{"$f":"'Actual Accting'!B218","v":"2019-09-16"}]
[9,{"$f":"'Actual Accting'!B219","v":"2019-09-17"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y219>'Actual Accting'!R219,'Actual Accting'!R219,Z219)","v":0},0,null,{"$f":"'Actual Accting'!B219","v":"2019-09-17"}]
[9,{"$f":"'Actual Accting'!B220","v":"2019-09-18"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y220>'Actual Accting'!R220,'Actual Accting'!R220,Z220)","v":0},0,null,{"$f":"'Actual Accting'!B220","v":"2019-09-18"}]
[9,{"$f":"'Actual Accting'!B221","v":"2019-09-19"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y221>'Actual Accting'!R221,'Actual Accting'!R221,Z221)","v":0},0,null,{"$f":"'Actual Accting'!B221","v":"2019-09-19"}]
[9,{"$f":"'Actual Accting'!B222","v":"2019-09-20"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y222>'Actual Accting'!R222,'Actual Accting'!R222,Z222)","v":0},0,null,{"$f":"'Actual Accting'!B222","v":"2019-09-20"}]
[9,{"$f":"'Actual Accting'!B223","v":"2019-09-21"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y223>'Actual Accting'!R223,'Actual Accting'!R223,Z223)","v":0},0,null,{"$f":"'Actual Accting'!B223","v":"2019-09-21"}]
[9,{"$f":"'Actual Accting'!B224","v":"2019-09-22"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y224>'Actual Accting'!R224,'Actual Accting'!R224,Z224)","v":0},0,null,{"$f":"'Actual Accting'!B224","v":"2019-09-22"}]
[9,{"$f":"'Actual Accting'!B225","v":"2019-09-23"},0,null,null,null,0,{"$f":"IF(D225=0,0,D225/$L$3)","v":0},{"$f":"IF(G225=0,0,G225/$K$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y225>'Actual Accting'!R225,'Actual Accting'!R225,Z225)","v":0},{"$f":"IF(AB225<=Z225,0,1)","v":0},null,{"$f":"'Actual Accting'!B225","v":"2019-09-23"}]
[9,{"$f":"'Actual Accting'!B226","v":"2019-09-24"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"I226*VLOOKUP(MONTH($B226),$D$2:$I$11,6)","v":0},{"$f":"H226*VLOOKUP(MONTH($B226),$D$2:$I$11,6)","v":0},{"$f":"SUM(M226:U226)","v":0},{"$f":"IF(V226>J226,(K226*VLOOKUP(MONTH($B226),$D$2:$H$11,3)/VLOOKUP(MONTH($B226),$D$2:$J$11,7))+L226*(VLOOKUP(MONTH($B226),$D$2:$H$11,3)/(VLOOKUP(MONTH($B226),$D$2:$H$11,3)+VLOOKUP(MONTH($B226),$D$2:$H$11,4)+VLOOKUP(MONTH($B226),$D$2:$H$11,5)+VLOOKUP(MONTH($B226),$D$2:$I$11,6))),M226+N226)","v":0},{"$f":"IF(V226>J226,(K226*VLOOKUP(MONTH($B226),$D$2:$H$11,2)/VLOOKUP(MONTH($B226),$D$2:$J$11,7)),O226)","v":0},{"$f":"ROUND(IF(V226>J226,(K226*VLOOKUP(MONTH($B226),$D$2:$H$11,4)/VLOOKUP(MONTH($B226),$D$2:$J$11,7))+(L226*VLOOKUP(MONTH($B226),$D$2:$H$11,4)/(VLOOKUP(MONTH($B226),$D$2:$H$11,3)+VLOOKUP(MONTH($B226),$D$2:$H$11,4)+VLOOKUP(MONTH($B226),$D$2:$H$11,5)+VLOOKUP(MONTH($B226),$D$2:$I$11,6))),P226+Q226),2)","v":0},{"$f":"ROUND(IF(V226>J226,(K226*VLOOKUP(MONTH($B226),$D$2:$H$11,5)/VLOOKUP(MONTH($B226),$D$2:$J$11,7))+(L226*VLOOKUP(MONTH($B226),$D$2:$H$11,5)/(VLOOKUP(MONTH($B226),$D$2:$H$11,3)+VLOOKUP(MONTH($B226),$D$2:$H$11,4)+VLOOKUP(MONTH($B226),$D$2:$H$11,5)+VLOOKUP(MONTH($B226),$D$2:$I$11,6))),R226+S226),2)","v":0},{"$f":"ROUND(IF(V226>J226,(K226*VLOOKUP(MONTH($B226),$D$2:$I$11,6)/VLOOKUP(MONTH($B226),$D$2:$J$11,7))+(L226*VLOOKUP(MONTH($B226),$D$2:$H$11,5)/(VLOOKUP(MONTH($B226),$D$2:$H$11,3)+VLOOKUP(MONTH($B226),$D$2:$H$11,4)+VLOOKUP(MONTH($B226),$D$2:$H$11,5)+VLOOKUP(MONTH($B226),$D$2:$I$11,6))),T226+U226),2)","v":0},{"$f":"IF(Y226>'Actual Accting'!R226,'Actual Accting'!R226,Z226)","v":0},0,null,{"$f":"'Actual Accting'!B226","v":"2019-09-24"}]
[9,{"$f":"'Actual Accting'!B227","v":"2019-09-25"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y227>'Actual Accting'!R227,'Actual Accting'!R227,Z227)","v":0},0,null,{"$f":"'Actual Accting'!B227","v":"2019-09-25"}]
[9,{"$f":"'Actual Accting'!B228","v":"2019-09-26"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y228>'Actual Accting'!R228,'Actual Accting'!R228,Z228)","v":0},0,null,{"$f":"'Actual Accting'!B228","v":"2019-09-26"}]
[9,{"$f":"'Actual Accting'!B229","v":"2019-09-27"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y229>'Actual Accting'!R229,'Actual Accting'!R229,Z229)","v":0},0,null,{"$f":"'Actual Accting'!B229","v":"2019-09-27"}]
[9,{"$f":"'Actual Accting'!B230","v":"2019-09-28"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y230>'Actual Accting'!R230,'Actual Accting'!R230,Z230)","v":0},0,null,{"$f":"'Actual Accting'!B230","v":"2019-09-28"}]
[9,{"$f":"'Actual Accting'!B231","v":"2019-09-29"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y231>'Actual Accting'!R231,'Actual Accting'!R231,Z231)","v":0},0,null,{"$f":"'Actual Accting'!B231","v":"2019-09-29"}]
[9,{"$f":"'Actual Accting'!B232","v":"2019-09-30"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y232>'Actual Accting'!R232,'Actual Accting'!R232,Z232)","v":0},0,null,{"$f":"'Actual Accting'!B232","v":"2019-09-30"}]
[10,{"$f":"'Actual Accting'!B233","v":"2019-10-01"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y233>'Actual Accting'!R233,'Actual Accting'!R233,Z233)","v":0},0,null,{"$f":"'Actual Accting'!B233","v":"2019-10-01"}]
[10,{"$f":"'Actual Accting'!B234","v":"2019-10-02"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y234>'Actual Accting'!R234,'Actual Accting'!R234,Z234)","v":0},0,null,{"$f":"'Actual Accting'!B234","v":"2019-10-02"}]
[10,{"$f":"'Actual Accting'!B235","v":"2019-10-03"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y235>'Actual Accting'!R235,'Actual Accting'!R235,Z235)","v":0},0,null,{"$f":"'Actual Accting'!B235","v":"2019-10-03"}]
[10,{"$f":"'Actual Accting'!B236","v":"2019-10-04"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y236>'Actual Accting'!R236,'Actual Accting'!R236,Z236)","v":0},0,null,{"$f":"'Actual Accting'!B236","v":"2019-10-04"}]
[10,{"$f":"'Actual Accting'!B237","v":"2019-10-05"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y237>'Actual Accting'!R237,'Actual Accting'!R237,Z237)","v":0},0,null,{"$f":"'Actual Accting'!B237","v":"2019-10-05"}]
[10,{"$f":"'Actual Accting'!B238","v":"2019-10-06"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y238>'Actual Accting'!R238,'Actual Accting'!R238,Z238)","v":0},0,null,{"$f":"'Actual Accting'!B238","v":"2019-10-06"}]
[10,{"$f":"'Actual Accting'!B239","v":"2019-10-07"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y239>'Actual Accting'!R239,'Actual Accting'!R239,Z239)","v":0},0,null,{"$f":"'Actual Accting'!B239","v":"2019-10-07"}]
[10,{"$f":"'Actual Accting'!B240","v":"2019-10-08"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y240>'Actual Accting'!R240,'Actual Accting'!R240,Z240)","v":0},0,null,{"$f":"'Actual Accting'!B240","v":"2019-10-08"}]
[10,{"$f":"'Actual Accting'!B241","v":"2019-10-09"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y241>'Actual Accting'!R241,'Actual Accting'!R241,Z241)","v":0},0,null,{"$f":"'Actual Accting'!B241","v":"2019-10-09"}]
[10,{"$f":"'Actual Accting'!B242","v":"2019-10-10"},{"$f":"AH242","v":0},null,null,null,{"$f":"C242-D242-E242-F242","v":0},0,0,{"$f":"ROUND(AF242,1)","v":0},{"$f":"J242-L242","v":0},{"$f":"IF(G242=0,0,J242*D242/(C242-E242-F242))","v":0},{"$f":"I242*VLOOKUP(MONTH($B242),$D$2:$H$11,3)","v":0},{"$f":"H242*VLOOKUP(MONTH($B242),$D$2:$H$11,3)","v":0},{"$f":"I242*VLOOKUP(MONTH($B242),$D$2:$H$11,2)","v":0},{"$f":"I242*VLOOKUP(MONTH($B242),$D$2:$H$11,4)","v":0},{"$f":"H242*VLOOKUP(MONTH($B242),$D$2:$H$11,4)","v":0},{"$f":"I242*VLOOKUP(MONTH($B242),$D$2:$H$11,5)","v":0},{"$f":"H242*VLOOKUP(MONTH($B242),$D$2:$H$11,5)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Y242>'Actual Accting'!R242,'Actual Accting'!R242,Z242)","v":0},0,null,{"$f":"'Actual Accting'!B242","v":"2019-10-10"}]
[10,{"$f":"'Actual Accting'!B243","v":"2019-10-11"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y243>'Actual Accting'!R243,'Actual Accting'!R243,Z243)","v":0},0,null,{"$f":"'Actual Accting'!B243","v":"2019-10-11"}]
[10,{"$f":"'Actual Accting'!B244","v":"2019-10-12"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y244>'Actual Accting'!R244,'Actual Accting'!R244,Z244)","v":0},0,null,{"$f":"'Actual Accting'!B244","v":"2019-10-12"}]
[10,{"$f":"'Actual Accting'!B245","v":"2019-10-13"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y245>'Actual Accting'!R245,'Actual Accting'!R245,Z245)","v":0},0,null,{"$f":"'Actual Accting'!B245","v":"2019-10-13"}]
[10,{"$f":"'Actual Accting'!B246","v":"2019-10-14"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y246>'Actual Accting'!R246,'Actual Accting'!R246,Z246)","v":0},0,null,{"$f":"'Actual Accting'!B246","v":"2019-10-14"}]
[10,{"$f":"'Actual Accting'!B247","v":"2019-10-15"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y247>'Actual Accting'!R247,'Actual Accting'!R247,Z247)","v":0},0,null,{"$f":"'Actual Accting'!B247","v":"2019-10-15"}]
[10,{"$f":"'Actual Accting'!B248","v":"2019-10-16"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y248>'Actual Accting'!R248,'Actual Accting'!R248,Z248)","v":0},0,null,{"$f":"'Actual Accting'!B248","v":"2019-10-16"}]
[10,{"$f":"'Actual Accting'!B249","v":"2019-10-17"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y249>'Actual Accting'!R249,'Actual Accting'!R249,Z249)","v":0},0,null,{"$f":"'Actual Accting'!B249","v":"2019-10-17"}]
[10,{"$f":"'Actual Accting'!B250","v":"2019-10-18"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y250>'Actual Accting'!R250,'Actual Accting'!R250,Z250)","v":0},0,null,{"$f":"'Actual Accting'!B250","v":"2019-10-18"}]
[10,{"$f":"'Actual Accting'!B251","v":"2019-10-19"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y251>'Actual Accting'!R251,'Actual Accting'!R251,Z251)","v":0},0,null,{"$f":"'Actual Accting'!B251","v":"2019-10-19"}]
[10,{"$f":"'Actual Accting'!B252","v":"2019-10-20"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y252>'Actual Accting'!R252,'Actual Accting'!R252,Z252)","v":0},0,null,{"$f":"'Actual Accting'!B252","v":"2019-10-20"}]
[10,{"$f":"'Actual Accting'!B253","v":"2019-10-21"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y253>'Actual Accting'!R253,'Actual Accting'!R253,Z253)","v":0},0,null,{"$f":"'Actual Accting'!B253","v":"2019-10-21"}]
[10,{"$f":"'Actual Accting'!B254","v":"2019-10-22"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y254>'Actual Accting'!R254,'Actual Accting'!R254,Z254)","v":0},0,null,{"$f":"'Actual Accting'!B254","v":"2019-10-22"}]
[10,{"$f":"'Actual Accting'!B255","v":"2019-10-23"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y255>'Actual Accting'!R255,'Actual Accting'!R255,Z255)","v":0},0,null,{"$f":"'Actual Accting'!B255","v":"2019-10-23"}]
[10,{"$f":"'Actual Accting'!B256","v":"2019-10-24"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y256>'Actual Accting'!R256,'Actual Accting'!R256,Z256)","v":0},0,null,{"$f":"'Actual Accting'!B256","v":"2019-10-24"}]
[10,{"$f":"'Actual Accting'!B257","v":"2019-10-25"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y257>'Actual Accting'!R257,'Actual Accting'!R257,Z257)","v":0},0,null,{"$f":"'Actual Accting'!B257","v":"2019-10-25"}]
[10,{"$f":"'Actual Accting'!B258","v":"2019-10-26"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y258>'Actual Accting'!R258,'Actual Accting'!R258,Z258)","v":0},0,null,{"$f":"'Actual Accting'!B258","v":"2019-10-26"}]
[10,{"$f":"'Actual Accting'!B259","v":"2019-10-27"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y259>'Actual Accting'!R259,'Actual Accting'!R259,Z259)","v":0},0,null,{"$f":"'Actual Accting'!B259","v":"2019-10-27"}]
[10,{"$f":"'Actual Accting'!B260","v":"2019-10-28"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y260>'Actual Accting'!R260,'Actual Accting'!R260,Z260)","v":0},0,null,{"$f":"'Actual Accting'!B260","v":"2019-10-28"}]
[10,{"$f":"'Actual Accting'!B261","v":"2019-10-29"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y261>'Actual Accting'!R261,'Actual Accting'!R261,Z261)","v":0},0,null,{"$f":"'Actual Accting'!B261","v":"2019-10-29"}]
[10,{"$f":"'Actual Accting'!B262","v":"2019-10-30"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y262>'Actual Accting'!R262,'Actual Accting'!R262,Z262)","v":0},0,null,{"$f":"'Actual Accting'!B262","v":"2019-10-30"}]
[10,{"$f":"'Actual Accting'!B263","v":"2019-10-31"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y263>'Actual Accting'!R263,'Actual Accting'!R263,Z263)","v":0},0,null,{"$f":"'Actual Accting'!B263","v":"2019-10-31"}]
[11,{"$f":"'Actual Accting'!B264","v":"2019-11-01"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y264>'Actual Accting'!R264,'Actual Accting'!R264,Z264)","v":0},0,null,{"$f":"'Actual Accting'!B264","v":"2019-11-01"}]
[11,{"$f":"'Actual Accting'!B265","v":"2019-11-02"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y265>'Actual Accting'!R265,'Actual Accting'!R265,Z265)","v":0},0,null,{"$f":"'Actual Accting'!B265","v":"2019-11-02"}]
[11,{"$f":"'Actual Accting'!B266","v":"2019-11-03"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y266>'Actual Accting'!R266,'Actual Accting'!R266,Z266)","v":0},0,null,{"$f":"'Actual Accting'!B266","v":"2019-11-03"}]
[11,{"$f":"'Actual Accting'!B267","v":"2019-11-04"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y267>'Actual Accting'!R267,'Actual Accting'!R267,Z267)","v":0},0,null,{"$f":"'Actual Accting'!B267","v":"2019-11-04"}]
[11,{"$f":"'Actual Accting'!B268","v":"2019-11-05"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y268>'Actual Accting'!R268,'Actual Accting'!R268,Z268)","v":0},0,null,{"$f":"'Actual Accting'!B268","v":"2019-11-05"}]
[11,{"$f":"'Actual Accting'!B269","v":"2019-11-06"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y269>'Actual Accting'!R269,'Actual Accting'!R269,Z269)","v":0},0,null,{"$f":"'Actual Accting'!B269","v":"2019-11-06"}]
[11,{"$f":"'Actual Accting'!B270","v":"2019-11-07"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y270>'Actual Accting'!R270,'Actual Accting'!R270,Z270)","v":0},0,null,{"$f":"'Actual Accting'!B270","v":"2019-11-07"}]
[11,{"$f":"'Actual Accting'!B271","v":"2019-11-08"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y271>'Actual Accting'!R271,'Actual Accting'!R271,Z271)","v":0},0,null,{"$f":"'Actual Accting'!B271","v":"2019-11-08"}]
[11,{"$f":"'Actual Accting'!B272","v":"2019-11-09"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y272>'Actual Accting'!R272,'Actual Accting'!R272,Z272)","v":0},0,null,{"$f":"'Actual Accting'!B272","v":"2019-11-09"}]
[11,{"$f":"'Actual Accting'!B273","v":"2019-11-10"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y273>'Actual Accting'!R273,'Actual Accting'!R273,Z273)","v":0},0,null,{"$f":"'Actual Accting'!B273","v":"2019-11-10"}]
[11,{"$f":"'Actual Accting'!B274","v":"2019-11-11"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y274>'Actual Accting'!R274,'Actual Accting'!R274,Z274)","v":0},0,null,{"$f":"'Actual Accting'!B274","v":"2019-11-11"}]
[11,{"$f":"'Actual Accting'!B275","v":"2019-11-12"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y275>'Actual Accting'!R275,'Actual Accting'!R275,Z275)","v":0},0,null,{"$f":"'Actual Accting'!B275","v":"2019-11-12"}]
[{"$f":"MONTH(B276)","v":11},{"$f":"'Actual Accting'!B276","v":"2019-11-13"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y276>'Actual Accting'!R276,'Actual Accting'!R276,Z276)","v":0},0,null,{"$f":"'Actual Accting'!B276","v":"2019-11-13"}]
[11,{"$f":"'Actual Accting'!B277","v":"2019-11-14"},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y277>'Actual Accting'!R277,'Actual Accting'!R277,Z277)","v":0},0,null,{"$f":"'Actual Accting'!B277","v":"2019-11-14"}]
[11,{"$f":"'Actual Accting'!B278","v":"2019-11-15"},{"$f":"'Actual Accting'!E278","v":"-"},{"$f":"'Actual Accting'!L278","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B278","v":"2019-11-15"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B279","v":"2019-11-16"},{"$f":"'Actual Accting'!E279","v":"-"},{"$f":"'Actual Accting'!L279","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B279","v":"2019-11-16"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B280","v":"2019-11-17"},{"$f":"'Actual Accting'!E280","v":"-"},{"$f":"'Actual Accting'!L280","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B280","v":"2019-11-17"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B281","v":"2019-11-18"},{"$f":"'Actual Accting'!E281","v":"-"},{"$f":"'Actual Accting'!L281","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B281","v":"2019-11-18"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B282","v":"2019-11-19"},{"$f":"'Actual Accting'!E282","v":"-"},{"$f":"'Actual Accting'!L282","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B282","v":"2019-11-19"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B283","v":"2019-11-20"},{"$f":"'Actual Accting'!E283","v":"-"},{"$f":"'Actual Accting'!L283","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B283","v":"2019-11-20"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B284","v":"2019-11-21"},{"$f":"'Actual Accting'!E284","v":"-"},{"$f":"'Actual Accting'!L284","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B284","v":"2019-11-21"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B285","v":"2019-11-22"},{"$f":"'Actual Accting'!E285","v":"-"},{"$f":"'Actual Accting'!L285","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B285","v":"2019-11-22"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B286","v":"2019-11-23"},{"$f":"'Actual Accting'!E286","v":"-"},{"$f":"'Actual Accting'!L286","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B286","v":"2019-11-23"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B287","v":"2019-11-24"},{"$f":"'Actual Accting'!E287","v":"-"},{"$f":"'Actual Accting'!L287","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B287","v":"2019-11-24"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B288","v":"2019-11-25"},{"$f":"'Actual Accting'!E288","v":"-"},{"$f":"'Actual Accting'!L288","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B288","v":"2019-11-25"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B289","v":"2019-11-26"},{"$f":"'Actual Accting'!E289","v":"-"},{"$f":"'Actual Accting'!L289","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B289","v":"2019-11-26"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B290","v":"2019-11-27"},{"$f":"'Actual Accting'!E290","v":"-"},{"$f":"'Actual Accting'!L290","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B290","v":"2019-11-27"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B291","v":"2019-11-28"},{"$f":"'Actual Accting'!E291","v":"-"},{"$f":"'Actual Accting'!L291","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B291","v":"2019-11-28"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B292","v":"2019-11-29"},{"$f":"'Actual Accting'!E292","v":"-"},{"$f":"'Actual Accting'!L292","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B292","v":"2019-11-29"},"-","-","-","-"]
[11,{"$f":"'Actual Accting'!B293","v":"2019-11-30"},{"$f":"'Actual Accting'!E293","v":"-"},{"$f":"'Actual Accting'!L293","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,{"$f":"'Actual Accting'!B293","v":"2019-11-30"},"-","-","-","-"]
[]
[null,"Monthly Totals"]
[3,"March",{"$f":"SUMIFS(C$19:C$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(D$19:D$293,$A$19:$A$293,$A296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"March",{"$f":"SUMIFS(AF$19:AF$293,$A$19:$A$293,$A296)","v":0},0,0,0]
[4,"April",{"$f":"SUMIFS(C$19:C$293,$A$19:$A$293,$A297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"April",0,0,0,0]
[5,"May",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"May",0,0,0,0]
[6,"June",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"June",0,0,0,0]
[7,"July",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"July",0,0,0,0]
[8,"August",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"August",0,0,0,0]
[9,"September",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"September",0,0,0,0]
[10,"October",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AA$19:AA$293,$A$19:$A$293,$A303)","v":0},0,0,null,"October",0,0,0,0]
[11,"November",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"November",0,0,0,0]
[]
[null,"Total",null,{"$f":"SUM(D296:D304)","v":0},{"$f":"SUM(E296:E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T296:T304)","v":0},0,0,0,0,0,0,0,0,0,null,"Total",{"$f":"SUM(AF296:AF304)","v":0},0,0,0]
[null,"Total (acre-feet)",null,{"$f":"D306*1.9835","v":0},{"$f":"E306*1.9835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T306*1.9835","v":0},0,0,0,0,0,0,0,0,0,null,"Total (acre-feet)",{"$f":"AF306*1.9835","v":0},0,0,0]

{"sheet":"Exchange Accounting","index":6,"n_rows":307,"n_cols":33,"rows_kept":307,"cut":false,"hidden":false,"merged":[[14,9,15,9],[13,5,13,9],[14,5,14,7],[13,0,15,0],[13,19,13,23],[14,19,14,21],[14,23,15,23],[13,10,13,18],[14,10,14,12],[14,14,15,14],[14,15,15,15],[14,18,15,18],[14,24,14,26],[14,28,15,28],[14,32,15,32],[13,24,13,32],[14,29,15,29]]}
[null,"Month-Year",null,"Accounting form will be modified if additional Exchange To locations are available to Super Ditch."]
[null,{"$f":"'Actual Accting'!B2","v":"2019-03-01"},null,"Accounting for Case No. 10CW04 will be also be used as appropriate."]
[null,null,"Colorado Springs Utilities Pilot Project"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Month",null,null,null,null,"10CW04 Exchanges",null,null,null,null,"10CW04 Step Exchanges",null,null,null,null,null,null,null,null,"CSUPP Exchanges",null,null,null,null,"CSUPP Step Exchanges"]
[null,null,null,null,null,"Exchange From",null,null,"Exchange To","Adequate Exchange Potential, per DE/WC?","Exchange From",null,null,"Exchange To","Adequate Exchange Potential, per DE/WC?","BOD Volume in Lake Meredith from CSUPP","Exchange From","Exchange To","Adequate Exchange Potential, per DE/WC?","Exchange From",null,null,"Exchange To","Adequate Exchange Potential, per DE/WC?","Exchange From",null,null,"Exchange To","Adequate Exchange Potential, per DE/WC?","BOD Volume in Lake Meredith from CSUPP","Exchange From","Exchange To","Adequate Exchange Potential, per DE/WC?"]
[null,"Day","River Call","Location of Call","Date/Time of DE/WC Notice","Timpas Creek and Ark River Confluence","Crooked Arroyo and Ark River Confluence","Total Exchange","Pueblo Reservoir Account",null,"Timpas Creek and Ark River Confluence","Crooked Arroyo and Ark River Confluence","Total Exchange","Lake Meredith Reservoir Account",null,null,"Lake Meredith Release","Pueblo Reservoir Account",null,"Timpas Creek and Ark River Confluence","Crooked Arroyo and Ark River Confluence","Total Exchange","Pueblo Reservoir Account",null,"Timpas Creek and Ark River Confluence","Crooked Arroyo and Ark River Confluence","Total Exchange","Lake Meredith Reservoir Account",null,null,"Lake Meredith Release","Pueblo Reservoir Account"]
[null,null,null,null,null,"cfs","cfs","cfs","cfs","Yes/No","cfs","cfs","cfs","cfs","Yes/No","af","cfs","cfs","Yes/No","cfs","cfs","cfs","cfs","Yes/No","cfs","cfs","cfs","cfs","Yes/No","af","cfs","cfs","Yes/No"]
[null,-1,-2,-3,-4,-5,-6,{"$f":"G18-1","v":-7},{"$f":"H18-1","v":-8},{"$f":"I18-1","v":-9},{"$f":"J18-1","v":-10},{"$f":"K18-1","v":-11},{"$f":"L18-1","v":-12},{"$f":"M18-1","v":-13},{"$f":"N18-1","v":-14},{"$f":"O18-1","v":-15},{"$f":"P18-1","v":-16},{"$f":"Q18-1","v":-17},{"$f":"R18-1","v":-18},{"$f":"S18-1","v":-19},{"$f":"T18-1","v":-20},-21,-22,-23,-24,-25,-26,-27,-28,-29,-30,-31,-32]
[{"$f":"MONTH(B19)","v":3},{"$f":"'Actual Accting'!B19","v":"2019-03-01"},{"$f":"'Actual Accting'!C19","v":"-"},{"$f":"'Actual Accting'!D19","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"MONTH(B20)","v":3},{"$f":"'Actual Accting'!B20","v":"2019-03-02"},{"$f":"'Actual Accting'!C20","v":"-"},{"$f":"'Actual Accting'!D20","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B21","v":"2019-03-03"},{"$f":"'Actual Accting'!C21","v":"-"},{"$f":"'Actual Accting'!D21","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B22","v":"2019-03-04"},{"$f":"'Actual Accting'!C22","v":"-"},{"$f":"'Actual Accting'!D22","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B23","v":"2019-03-05"},{"$f":"'Actual Accting'!C23","v":"-"},{"$f":"'Actual Accting'!D23","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B24","v":"2019-03-06"},{"$f":"'Actual Accting'!C24","v":"-"},{"$f":"'Actual Accting'!D24","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B25","v":"2019-03-07"},{"$f":"'Actual Accting'!C25","v":"-"},{"$f":"'Actual Accting'!D25","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B26","v":"2019-03-08"},{"$f":"'Actual Accting'!C26","v":"-"},{"$f":"'Actual Accting'!D26","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B27","v":"2019-03-09"},{"$f":"'Actual Accting'!C27","v":"-"},{"$f":"'Actual Accting'!D27","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B28","v":"2019-03-10"},{"$f":"'Actual Accting'!C28","v":"-"},{"$f":"'Actual Accting'!D28","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B29","v":"2019-03-11"},{"$f":"'Actual Accting'!C29","v":"-"},{"$f":"'Actual Accting'!D29","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B30","v":"2019-03-12"},{"$f":"'Actual Accting'!C30","v":"-"},{"$f":"'Actual Accting'!D30","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B31","v":"2019-03-13"},{"$f":"'Actual Accting'!C31","v":"-"},{"$f":"'Actual Accting'!D31","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B32","v":"2019-03-14"},{"$f":"'Actual Accting'!C32","v":"-"},{"$f":"'Actual Accting'!D32","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[3,{"$f":"'Actual Accting'!B33","v":"2019-03-15"},{"$f":"'Actual Accting'!C33","v":0},{"$f":"'Actual Accting'!D33","v":0},null,{"$f":"'Actual Accting'!AN33","v":0},{"$f":"'Actual Accting'!AO33","v":0},{"$f":"SUM(F33:G33)","v":0},null,null,{"$f":"'Actual Accting'!Z33","v":0},{"$f":"'Actual Accting'!AA33","v":0},{"$f":"SUM(K33:L33)","v":0},null,null,null,null,null,null,{"$f":"'Actual Accting'!AN33","v":0},{"$f":"'Actual Accting'!AO33","v":0},{"$f":"SUM(T33:U33)","v":0},null,null,{"$f":"'Actual Accting'!AN33","v":0},{"$f":"'Actual Accting'!AO33","v":0},{"$f":"SUM(Y33:Z33)","v":0},null,null,{"$f":"P33","v":0}]
[3,{"$f":"'Actual Accting'!B34","v":"2019-03-16"},{"$f":"'Actual Accting'!C34","v":0},{"$f":"'Actual Accting'!D34","v":0},null,{"$f":"'Actual Accting'!AN34","v":0},{"$f":"'Actual Accting'!AO34","v":0},0,null,null,{"$f":"'Actual Accting'!Z34","v":0},{"$f":"'Actual Accting'!AA34","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN34","v":0},{"$f":"'Actual Accting'!AO34","v":0},0,null,null,{"$f":"'Actual Accting'!AN34","v":0},{"$f":"'Actual Accting'!AO34","v":0},0,null,null,{"$f":"P34","v":0}]
[3,{"$f":"'Actual Accting'!B35","v":"2019-03-17"},{"$f":"'Actual Accting'!C35","v":0},{"$f":"'Actual Accting'!D35","v":0},null,{"$f":"'Actual Accting'!AN35","v":0},{"$f":"'Actual Accting'!AO35","v":0},0,null,null,{"$f":"'Actual Accting'!Z35","v":0},{"$f":"'Actual Accting'!AA35","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN35","v":0},{"$f":"'Actual Accting'!AO35","v":0},0,null,null,{"$f":"'Actual Accting'!AN35","v":0},{"$f":"'Actual Accting'!AO35","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B36","v":"2019-03-18"},{"$f":"'Actual Accting'!C36","v":0},{"$f":"'Actual Accting'!D36","v":0},null,{"$f":"'Actual Accting'!AN36","v":0},{"$f":"'Actual Accting'!AO36","v":0},0,null,null,{"$f":"'Actual Accting'!Z36","v":0},{"$f":"'Actual Accting'!AA36","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN36","v":0},{"$f":"'Actual Accting'!AO36","v":0},0,null,null,{"$f":"'Actual Accting'!AN36","v":0},{"$f":"'Actual Accting'!AO36","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B37","v":"2019-03-19"},{"$f":"'Actual Accting'!C37","v":0},{"$f":"'Actual Accting'!D37","v":0},null,{"$f":"'Actual Accting'!AN37","v":0},{"$f":"'Actual Accting'!AO37","v":0},0,null,null,{"$f":"'Actual Accting'!Z37","v":0},{"$f":"'Actual Accting'!AA37","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN37","v":0},{"$f":"'Actual Accting'!AO37","v":0},0,null,null,{"$f":"'Actual Accting'!AN37","v":0},{"$f":"'Actual Accting'!AO37","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B38","v":"2019-03-20"},{"$f":"'Actual Accting'!C38","v":0},{"$f":"'Actual Accting'!D38","v":0},null,{"$f":"'Actual Accting'!AN38","v":0},{"$f":"'Actual Accting'!AO38","v":0},0,null,null,{"$f":"'Actual Accting'!Z38","v":0},{"$f":"'Actual Accting'!AA38","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN38","v":0},{"$f":"'Actual Accting'!AO38","v":0},0,null,null,{"$f":"'Actual Accting'!AN38","v":0},{"$f":"'Actual Accting'!AO38","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B39","v":"2019-03-21"},{"$f":"'Actual Accting'!C39","v":0},{"$f":"'Actual Accting'!D39","v":0},null,{"$f":"'Actual Accting'!AN39","v":0},{"$f":"'Actual Accting'!AO39","v":0},0,null,null,{"$f":"'Actual Accting'!Z39","v":0},{"$f":"'Actual Accting'!AA39","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN39","v":0},{"$f":"'Actual Accting'!AO39","v":0},0,null,null,{"$f":"'Actual Accting'!AN39","v":0},{"$f":"'Actual Accting'!AO39","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B40","v":"2019-03-22"},{"$f":"'Actual Accting'!C40","v":0},{"$f":"'Actual Accting'!D40","v":0},null,{"$f":"'Actual Accting'!AN40","v":0},{"$f":"'Actual Accting'!AO40","v":0},0,null,null,{"$f":"'Actual Accting'!Z40","v":0},{"$f":"'Actual Accting'!AA40","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN40","v":0},{"$f":"'Actual Accting'!AO40","v":0},0,null,null,{"$f":"'Actual Accting'!AN40","v":0},{"$f":"'Actual Accting'!AO40","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B41","v":"2019-03-23"},{"$f":"'Actual Accting'!C41","v":0},{"$f":"'Actual Accting'!D41","v":0},null,{"$f":"'Actual Accting'!AN41","v":0},{"$f":"'Actual Accting'!AO41","v":0},0,null,null,{"$f":"'Actual Accting'!Z41","v":0},{"$f":"'Actual Accting'!AA41","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN41","v":0},{"$f":"'Actual Accting'!AO41","v":0},0,null,null,{"$f":"'Actual Accting'!AN41","v":0},{"$f":"'Actual Accting'!AO41","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B42","v":"2019-03-24"},{"$f":"'Actual Accting'!C42","v":0},{"$f":"'Actual Accting'!D42","v":0},null,{"$f":"'Actual Accting'!AN42","v":0},{"$f":"'Actual Accting'!AO42","v":0},0,null,null,{"$f":"'Actual Accting'!Z42","v":0},{"$f":"'Actual Accting'!AA42","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN42","v":0},{"$f":"'Actual Accting'!AO42","v":0},0,null,null,{"$f":"'Actual Accting'!AN42","v":0},{"$f":"'Actual Accting'!AO42","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B43","v":"2019-03-25"},{"$f":"'Actual Accting'!C43","v":0},{"$f":"'Actual Accting'!D43","v":0},null,{"$f":"'Actual Accting'!AN43","v":0},{"$f":"'Actual Accting'!AO43","v":0},0,null,null,{"$f":"'Actual Accting'!Z43","v":0},{"$f":"'Actual Accting'!AA43","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN43","v":0},{"$f":"'Actual Accting'!AO43","v":0},0,null,null,{"$f":"'Actual Accting'!AN43","v":0},{"$f":"'Actual Accting'!AO43","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B44","v":"2019-03-26"},{"$f":"'Actual Accting'!C44","v":0},{"$f":"'Actual Accting'!D44","v":0},null,{"$f":"'Actual Accting'!AN44","v":0},{"$f":"'Actual Accting'!AO44","v":0},0,null,null,{"$f":"'Actual Accting'!Z44","v":0},{"$f":"'Actual Accting'!AA44","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN44","v":0},{"$f":"'Actual Accting'!AO44","v":0},0,null,null,{"$f":"'Actual Accting'!AN44","v":0},{"$f":"'Actual Accting'!AO44","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B45","v":"2019-03-27"},{"$f":"'Actual Accting'!C45","v":0},{"$f":"'Actual Accting'!D45","v":0},null,{"$f":"'Actual Accting'!AN45","v":0},{"$f":"'Actual Accting'!AO45","v":0},0,null,null,{"$f":"'Actual Accting'!Z45","v":0},{"$f":"'Actual Accting'!AA45","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN45","v":0},{"$f":"'Actual Accting'!AO45","v":0},0,null,null,{"$f":"'Actual Accting'!AN45","v":0},{"$f":"'Actual Accting'!AO45","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B46","v":"2019-03-28"},{"$f":"'Actual Accting'!C46","v":0},{"$f":"'Actual Accting'!D46","v":0},null,{"$f":"'Actual Accting'!AN46","v":0},{"$f":"'Actual Accting'!AO46","v":0},0,null,null,{"$f":"'Actual Accting'!Z46","v":0},{"$f":"'Actual Accting'!AA46","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN46","v":0},{"$f":"'Actual Accting'!AO46","v":0},0,null,null,{"$f":"'Actual Accting'!AN46","v":0},{"$f":"'Actual Accting'!AO46","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B47","v":"2019-03-29"},{"$f":"'Actual Accting'!C47","v":0},{"$f":"'Actual Accting'!D47","v":0},null,{"$f":"'Actual Accting'!AN47","v":0},{"$f":"'Actual Accting'!AO47","v":0},0,null,null,{"$f":"'Actual Accting'!Z47","v":0},{"$f":"'Actual Accting'!AA47","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN47","v":0},{"$f":"'Actual Accting'!AO47","v":0},0,null,null,{"$f":"'Actual Accting'!AN47","v":0},{"$f":"'Actual Accting'!AO47","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B48","v":"2019-03-30"},{"$f":"'Actual Accting'!C48","v":0},{"$f":"'Actual Accting'!D48","v":0},null,{"$f":"'Actual Accting'!AN48","v":0},{"$f":"'Actual Accting'!AO48","v":0},0,null,null,{"$f":"'Actual Accting'!Z48","v":0},{"$f":"'Actual Accting'!AA48","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN48","v":0},{"$f":"'Actual Accting'!AO48","v":0},0,null,null,{"$f":"'Actual Accting'!AN48","v":0},{"$f":"'Actual Accting'!AO48","v":0},0,null,null,0]
[3,{"$f":"'Actual Accting'!B49","v":"2019-03-31"},{"$f":"'Actual Accting'!C49","v":0},{"$f":"'Actual Accting'!D49","v":0},null,{"$f":"'Actual Accting'!AN49","v":0},{"$f":"'Actual Accting'!AO49","v":0},0,null,null,{"$f":"'Actual Accting'!Z49","v":0},{"$f":"'Actual Accting'!AA49","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN49","v":0},{"$f":"'Actual Accting'!AO49","v":0},0,null,null,{"$f":"'Actual Accting'!AN49","v":0},{"$f":"'Actual Accting'!AO49","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B50","v":"2019-04-01"},{"$f":"'Actual Accting'!C50","v":0},{"$f":"'Actual Accting'!D50","v":0},null,{"$f":"'Actual Accting'!AN50","v":0},{"$f":"'Actual Accting'!AO50","v":0},{"$f":"SUM(F50:G50)","v":0},null,null,{"$f":"'Actual Accting'!Z50","v":0},{"$f":"'Actual Accting'!AA50","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN50","v":0},{"$f":"'Actual Accting'!AO50","v":0},{"$f":"SUM(T50:U50)","v":0},null,null,{"$f":"'Actual Accting'!AN50","v":0},{"$f":"'Actual Accting'!AO50","v":0},{"$f":"SUM(Y50:Z50)","v":0},null,null,0]
[4,{"$f":"'Actual Accting'!B51","v":"2019-04-02"},{"$f":"'Actual Accting'!C51","v":0},{"$f":"'Actual Accting'!D51","v":0},null,{"$f":"'Actual Accting'!AN51","v":0},{"$f":"'Actual Accting'!AO51","v":0},0,null,null,{"$f":"'Actual Accting'!Z51","v":0},{"$f":"'Actual Accting'!AA51","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN51","v":0},{"$f":"'Actual Accting'!AO51","v":0},0,null,null,{"$f":"'Actual Accting'!AN51","v":0},{"$f":"'Actual Accting'!AO51","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B52","v":"2019-04-03"},{"$f":"'Actual Accting'!C52","v":0},{"$f":"'Actual Accting'!D52","v":0},null,{"$f":"'Actual Accting'!AN52","v":0},{"$f":"'Actual Accting'!AO52","v":0},0,null,null,{"$f":"'Actual Accting'!Z52","v":0},{"$f":"'Actual Accting'!AA52","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN52","v":0},{"$f":"'Actual Accting'!AO52","v":0},0,null,null,{"$f":"'Actual Accting'!AN52","v":0},{"$f":"'Actual Accting'!AO52","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B53","v":"2019-04-04"},{"$f":"'Actual Accting'!C53","v":0},{"$f":"'Actual Accting'!D53","v":0},null,{"$f":"'Actual Accting'!AN53","v":0},{"$f":"'Actual Accting'!AO53","v":0},0,null,null,{"$f":"'Actual Accting'!Z53","v":0},{"$f":"'Actual Accting'!AA53","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN53","v":0},{"$f":"'Actual Accting'!AO53","v":0},0,null,null,{"$f":"'Actual Accting'!AN53","v":0},{"$f":"'Actual Accting'!AO53","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B54","v":"2019-04-05"},{"$f":"'Actual Accting'!C54","v":0},{"$f":"'Actual Accting'!D54","v":0},null,{"$f":"'Actual Accting'!AN54","v":0},{"$f":"'Actual Accting'!AO54","v":0},0,null,null,{"$f":"'Actual Accting'!Z54","v":0},{"$f":"'Actual Accting'!AA54","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN54","v":0},{"$f":"'Actual Accting'!AO54","v":0},0,null,null,{"$f":"'Actual Accting'!AN54","v":0},{"$f":"'Actual Accting'!AO54","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B55","v":"2019-04-06"},{"$f":"'Actual Accting'!C55","v":0},{"$f":"'Actual Accting'!D55","v":0},null,{"$f":"'Actual Accting'!AN55","v":0},{"$f":"'Actual Accting'!AO55","v":0},0,null,null,{"$f":"'Actual Accting'!Z55","v":0},{"$f":"'Actual Accting'!AA55","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN55","v":0},{"$f":"'Actual Accting'!AO55","v":0},0,null,null,{"$f":"'Actual Accting'!AN55","v":0},{"$f":"'Actual Accting'!AO55","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B56","v":"2019-04-07"},{"$f":"'Actual Accting'!C56","v":0},{"$f":"'Actual Accting'!D56","v":0},null,{"$f":"'Actual Accting'!AN56","v":0},{"$f":"'Actual Accting'!AO56","v":0},0,null,null,{"$f":"'Actual Accting'!Z56","v":0},{"$f":"'Actual Accting'!AA56","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN56","v":0},{"$f":"'Actual Accting'!AO56","v":0},0,null,null,{"$f":"'Actual Accting'!AN56","v":0},{"$f":"'Actual Accting'!AO56","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B57","v":"2019-04-08"},{"$f":"'Actual Accting'!C57","v":0},{"$f":"'Actual Accting'!D57","v":0},null,{"$f":"'Actual Accting'!AN57","v":0},{"$f":"'Actual Accting'!AO57","v":0},0,null,null,{"$f":"'Actual Accting'!Z57","v":0},{"$f":"'Actual Accting'!AA57","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN57","v":0},{"$f":"'Actual Accting'!AO57","v":0},0,null,null,{"$f":"'Actual Accting'!AN57","v":0},{"$f":"'Actual Accting'!AO57","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B58","v":"2019-04-09"},{"$f":"'Actual Accting'!C58","v":0},{"$f":"'Actual Accting'!D58","v":0},null,{"$f":"'Actual Accting'!AN58","v":0},{"$f":"'Actual Accting'!AO58","v":0},0,null,null,{"$f":"'Actual Accting'!Z58","v":0},{"$f":"'Actual Accting'!AA58","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN58","v":0},{"$f":"'Actual Accting'!AO58","v":0},0,null,null,{"$f":"'Actual Accting'!AN58","v":0},{"$f":"'Actual Accting'!AO58","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B59","v":"2019-04-10"},{"$f":"'Actual Accting'!C59","v":0},{"$f":"'Actual Accting'!D59","v":0},null,{"$f":"'Actual Accting'!AN59","v":0},{"$f":"'Actual Accting'!AO59","v":0},0,null,null,{"$f":"'Actual Accting'!Z59","v":0},{"$f":"'Actual Accting'!AA59","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN59","v":0},{"$f":"'Actual Accting'!AO59","v":0},0,null,null,{"$f":"'Actual Accting'!AN59","v":0},{"$f":"'Actual Accting'!AO59","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B60","v":"2019-04-11"},{"$f":"'Actual Accting'!C60","v":0},{"$f":"'Actual Accting'!D60","v":0},null,{"$f":"'Actual Accting'!AN60","v":0},{"$f":"'Actual Accting'!AO60","v":0},0,null,null,{"$f":"'Actual Accting'!Z60","v":0},{"$f":"'Actual Accting'!AA60","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN60","v":0},{"$f":"'Actual Accting'!AO60","v":0},0,null,null,{"$f":"'Actual Accting'!AN60","v":0},{"$f":"'Actual Accting'!AO60","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B61","v":"2019-04-12"},{"$f":"'Actual Accting'!C61","v":0},{"$f":"'Actual Accting'!D61","v":0},null,{"$f":"'Actual Accting'!AN61","v":0},{"$f":"'Actual Accting'!AO61","v":0},0,null,null,{"$f":"'Actual Accting'!Z61","v":0},{"$f":"'Actual Accting'!AA61","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN61","v":0},{"$f":"'Actual Accting'!AO61","v":0},0,null,null,{"$f":"'Actual Accting'!AN61","v":0},{"$f":"'Actual Accting'!AO61","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B62","v":"2019-04-13"},{"$f":"'Actual Accting'!C62","v":0},{"$f":"'Actual Accting'!D62","v":0},null,{"$f":"'Actual Accting'!AN62","v":0},{"$f":"'Actual Accting'!AO62","v":0},0,null,null,{"$f":"'Actual Accting'!Z62","v":0},{"$f":"'Actual Accting'!AA62","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN62","v":0},{"$f":"'Actual Accting'!AO62","v":0},0,null,null,{"$f":"'Actual Accting'!AN62","v":0},{"$f":"'Actual Accting'!AO62","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B63","v":"2019-04-14"},{"$f":"'Actual Accting'!C63","v":0},{"$f":"'Actual Accting'!D63","v":0},null,{"$f":"'Actual Accting'!AN63","v":0},{"$f":"'Actual Accting'!AO63","v":0},0,null,null,{"$f":"'Actual Accting'!Z63","v":0},{"$f":"'Actual Accting'!AA63","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN63","v":0},{"$f":"'Actual Accting'!AO63","v":0},0,null,null,{"$f":"'Actual Accting'!AN63","v":0},{"$f":"'Actual Accting'!AO63","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B64","v":"2019-04-15"},{"$f":"'Actual Accting'!C64","v":0},{"$f":"'Actual Accting'!D64","v":0},null,{"$f":"'Actual Accting'!AN64","v":0},{"$f":"'Actual Accting'!AO64","v":0},0,null,null,{"$f":"'Actual Accting'!Z64","v":0},{"$f":"'Actual Accting'!AA64","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN64","v":0},{"$f":"'Actual Accting'!AO64","v":0},0,null,null,{"$f":"'Actual Accting'!AN64","v":0},{"$f":"'Actual Accting'!AO64","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B65","v":"2019-04-16"},{"$f":"'Actual Accting'!C65","v":0},{"$f":"'Actual Accting'!D65","v":0},null,{"$f":"'Actual Accting'!AN65","v":0},{"$f":"'Actual Accting'!AO65","v":0},0,null,null,{"$f":"'Actual Accting'!Z65","v":0},{"$f":"'Actual Accting'!AA65","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN65","v":0},{"$f":"'Actual Accting'!AO65","v":0},0,null,null,{"$f":"'Actual Accting'!AN65","v":0},{"$f":"'Actual Accting'!AO65","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B66","v":"2019-04-17"},{"$f":"'Actual Accting'!C66","v":0},{"$f":"'Actual Accting'!D66","v":0},null,{"$f":"'Actual Accting'!AN66","v":0},{"$f":"'Actual Accting'!AO66","v":0},0,null,null,{"$f":"'Actual Accting'!Z66","v":0},{"$f":"'Actual Accting'!AA66","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN66","v":0},{"$f":"'Actual Accting'!AO66","v":0},0,null,null,{"$f":"'Actual Accting'!AN66","v":0},{"$f":"'Actual Accting'!AO66","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B67","v":"2019-04-18"},{"$f":"'Actual Accting'!C67","v":0},{"$f":"'Actual Accting'!D67","v":0},null,{"$f":"'Actual Accting'!AN67","v":0},{"$f":"'Actual Accting'!AO67","v":0},0,null,null,{"$f":"'Actual Accting'!Z67","v":0},{"$f":"'Actual Accting'!AA67","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN67","v":0},{"$f":"'Actual Accting'!AO67","v":0},0,null,null,{"$f":"'Actual Accting'!AN67","v":0},{"$f":"'Actual Accting'!AO67","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B68","v":"2019-04-19"},{"$f":"'Actual Accting'!C68","v":0},{"$f":"'Actual Accting'!D68","v":0},null,{"$f":"'Actual Accting'!AN68","v":0},{"$f":"'Actual Accting'!AO68","v":0},0,null,null,{"$f":"'Actual Accting'!Z68","v":0},{"$f":"'Actual Accting'!AA68","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN68","v":0},{"$f":"'Actual Accting'!AO68","v":0},0,null,null,{"$f":"'Actual Accting'!AN68","v":0},{"$f":"'Actual Accting'!AO68","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B69","v":"2019-04-20"},{"$f":"'Actual Accting'!C69","v":0},{"$f":"'Actual Accting'!D69","v":0},null,{"$f":"'Actual Accting'!AN69","v":0},{"$f":"'Actual Accting'!AO69","v":0},0,null,null,{"$f":"'Actual Accting'!Z69","v":0},{"$f":"'Actual Accting'!AA69","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN69","v":0},{"$f":"'Actual Accting'!AO69","v":0},0,null,null,{"$f":"'Actual Accting'!AN69","v":0},{"$f":"'Actual Accting'!AO69","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B70","v":"2019-04-21"},{"$f":"'Actual Accting'!C70","v":0},{"$f":"'Actual Accting'!D70","v":0},null,{"$f":"'Actual Accting'!AN70","v":0},{"$f":"'Actual Accting'!AO70","v":0},0,null,null,{"$f":"'Actual Accting'!Z70","v":0},{"$f":"'Actual Accting'!AA70","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN70","v":0},{"$f":"'Actual Accting'!AO70","v":0},0,null,null,{"$f":"'Actual Accting'!AN70","v":0},{"$f":"'Actual Accting'!AO70","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B71","v":"2019-04-22"},{"$f":"'Actual Accting'!C71","v":0},{"$f":"'Actual Accting'!D71","v":0},null,{"$f":"'Actual Accting'!AN71","v":0},{"$f":"'Actual Accting'!AO71","v":0},0,null,null,{"$f":"'Actual Accting'!Z71","v":0},{"$f":"'Actual Accting'!AA71","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN71","v":0},{"$f":"'Actual Accting'!AO71","v":0},0,null,null,{"$f":"'Actual Accting'!AN71","v":0},{"$f":"'Actual Accting'!AO71","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B72","v":"2019-04-23"},{"$f":"'Actual Accting'!C72","v":0},{"$f":"'Actual Accting'!D72","v":0},null,{"$f":"'Actual Accting'!AN72","v":0},{"$f":"'Actual Accting'!AO72","v":0},0,null,null,{"$f":"'Actual Accting'!Z72","v":0},{"$f":"'Actual Accting'!AA72","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN72","v":0},{"$f":"'Actual Accting'!AO72","v":0},0,null,null,{"$f":"'Actual Accting'!AN72","v":0},{"$f":"'Actual Accting'!AO72","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B73","v":"2019-04-24"},{"$f":"'Actual Accting'!C73","v":0},{"$f":"'Actual Accting'!D73","v":0},null,{"$f":"'Actual Accting'!AN73","v":0},{"$f":"'Actual Accting'!AO73","v":0},0,null,null,{"$f":"'Actual Accting'!Z73","v":0},{"$f":"'Actual Accting'!AA73","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN73","v":0},{"$f":"'Actual Accting'!AO73","v":0},0,null,null,{"$f":"'Actual Accting'!AN73","v":0},{"$f":"'Actual Accting'!AO73","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B74","v":"2019-04-25"},{"$f":"'Actual Accting'!C74","v":0},{"$f":"'Actual Accting'!D74","v":0},null,{"$f":"'Actual Accting'!AN74","v":0},{"$f":"'Actual Accting'!AO74","v":0},0,null,null,{"$f":"'Actual Accting'!Z74","v":0},{"$f":"'Actual Accting'!AA74","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN74","v":0},{"$f":"'Actual Accting'!AO74","v":0},0,null,null,{"$f":"'Actual Accting'!AN74","v":0},{"$f":"'Actual Accting'!AO74","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B75","v":"2019-04-26"},{"$f":"'Actual Accting'!C75","v":0},{"$f":"'Actual Accting'!D75","v":0},null,{"$f":"'Actual Accting'!AN75","v":0},{"$f":"'Actual Accting'!AO75","v":0},0,null,null,{"$f":"'Actual Accting'!Z75","v":0},{"$f":"'Actual Accting'!AA75","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN75","v":0},{"$f":"'Actual Accting'!AO75","v":0},0,null,null,{"$f":"'Actual Accting'!AN75","v":0},{"$f":"'Actual Accting'!AO75","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B76","v":"2019-04-27"},{"$f":"'Actual Accting'!C76","v":0},{"$f":"'Actual Accting'!D76","v":0},null,{"$f":"'Actual Accting'!AN76","v":0},{"$f":"'Actual Accting'!AO76","v":0},0,null,null,{"$f":"'Actual Accting'!Z76","v":0},{"$f":"'Actual Accting'!AA76","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN76","v":0},{"$f":"'Actual Accting'!AO76","v":0},0,null,null,{"$f":"'Actual Accting'!AN76","v":0},{"$f":"'Actual Accting'!AO76","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B77","v":"2019-04-28"},{"$f":"'Actual Accting'!C77","v":0},{"$f":"'Actual Accting'!D77","v":0},null,{"$f":"'Actual Accting'!AN77","v":0},{"$f":"'Actual Accting'!AO77","v":0},0,null,null,{"$f":"'Actual Accting'!Z77","v":0},{"$f":"'Actual Accting'!AA77","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN77","v":0},{"$f":"'Actual Accting'!AO77","v":0},0,null,null,{"$f":"'Actual Accting'!AN77","v":0},{"$f":"'Actual Accting'!AO77","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B78","v":"2019-04-29"},{"$f":"'Actual Accting'!C78","v":0},{"$f":"'Actual Accting'!D78","v":0},null,{"$f":"'Actual Accting'!AN78","v":0},{"$f":"'Actual Accting'!AO78","v":0},0,null,null,{"$f":"'Actual Accting'!Z78","v":0},{"$f":"'Actual Accting'!AA78","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN78","v":0},{"$f":"'Actual Accting'!AO78","v":0},0,null,null,{"$f":"'Actual Accting'!AN78","v":0},{"$f":"'Actual Accting'!AO78","v":0},0,null,null,0]
[4,{"$f":"'Actual Accting'!B79","v":"2019-04-30"},{"$f":"'Actual Accting'!C79","v":0},{"$f":"'Actual Accting'!D79","v":0},null,{"$f":"'Actual Accting'!AN79","v":0},{"$f":"'Actual Accting'!AO79","v":0},0,null,null,{"$f":"'Actual Accting'!Z79","v":0},{"$f":"'Actual Accting'!AA79","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN79","v":0},{"$f":"'Actual Accting'!AO79","v":0},0,null,null,{"$f":"'Actual Accting'!AN79","v":0},{"$f":"'Actual Accting'!AO79","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B80","v":"2019-05-01"},{"$f":"'Actual Accting'!C80","v":0},{"$f":"'Actual Accting'!D80","v":0},null,{"$f":"'Actual Accting'!AN80","v":0},{"$f":"'Actual Accting'!AO80","v":0},0,null,null,{"$f":"'Actual Accting'!Z80","v":0},{"$f":"'Actual Accting'!AA80","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN80","v":0},{"$f":"'Actual Accting'!AO80","v":0},0,null,null,{"$f":"'Actual Accting'!AN80","v":0},{"$f":"'Actual Accting'!AO80","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B81","v":"2019-05-02"},{"$f":"'Actual Accting'!C81","v":0},{"$f":"'Actual Accting'!D81","v":0},null,{"$f":"'Actual Accting'!AN81","v":0},{"$f":"'Actual Accting'!AO81","v":0},0,null,null,{"$f":"'Actual Accting'!Z81","v":0},{"$f":"'Actual Accting'!AA81","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN81","v":0},{"$f":"'Actual Accting'!AO81","v":0},0,null,null,{"$f":"'Actual Accting'!AN81","v":0},{"$f":"'Actual Accting'!AO81","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B82","v":"2019-05-03"},{"$f":"'Actual Accting'!C82","v":0},{"$f":"'Actual Accting'!D82","v":0},null,{"$f":"'Actual Accting'!AN82","v":0},{"$f":"'Actual Accting'!AO82","v":0},0,null,null,{"$f":"'Actual Accting'!Z82","v":0},{"$f":"'Actual Accting'!AA82","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN82","v":0},{"$f":"'Actual Accting'!AO82","v":0},0,null,null,{"$f":"'Actual Accting'!AN82","v":0},{"$f":"'Actual Accting'!AO82","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B83","v":"2019-05-04"},{"$f":"'Actual Accting'!C83","v":0},{"$f":"'Actual Accting'!D83","v":0},null,{"$f":"'Actual Accting'!AN83","v":0},{"$f":"'Actual Accting'!AO83","v":0},0,null,null,{"$f":"'Actual Accting'!Z83","v":0},{"$f":"'Actual Accting'!AA83","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN83","v":0},{"$f":"'Actual Accting'!AO83","v":0},0,null,null,{"$f":"'Actual Accting'!AN83","v":0},{"$f":"'Actual Accting'!AO83","v":0},0,null,null,0]
[{"$f":"MONTH(B84)","v":5},{"$f":"'Actual Accting'!B84","v":"2019-05-05"},{"$f":"'Actual Accting'!C84","v":0},{"$f":"'Actual Accting'!D84","v":0},null,{"$f":"'Actual Accting'!AN84","v":0},{"$f":"'Actual Accting'!AO84","v":0},0,null,null,{"$f":"'Actual Accting'!Z84","v":0},{"$f":"'Actual Accting'!AA84","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN84","v":0},{"$f":"'Actual Accting'!AO84","v":0},0,null,null,{"$f":"'Actual Accting'!AN84","v":0},{"$f":"'Actual Accting'!AO84","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B85","v":"2019-05-06"},{"$f":"'Actual Accting'!C85","v":0},{"$f":"'Actual Accting'!D85","v":0},null,{"$f":"'Actual Accting'!AN85","v":0},{"$f":"'Actual Accting'!AO85","v":0},0,null,null,{"$f":"'Actual Accting'!Z85","v":0},{"$f":"'Actual Accting'!AA85","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN85","v":0},{"$f":"'Actual Accting'!AO85","v":0},0,null,null,{"$f":"'Actual Accting'!AN85","v":0},{"$f":"'Actual Accting'!AO85","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B86","v":"2019-05-07"},{"$f":"'Actual Accting'!C86","v":0},{"$f":"'Actual Accting'!D86","v":0},null,{"$f":"'Actual Accting'!AN86","v":0},{"$f":"'Actual Accting'!AO86","v":0},0,null,null,{"$f":"'Actual Accting'!Z86","v":0},{"$f":"'Actual Accting'!AA86","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN86","v":0},{"$f":"'Actual Accting'!AO86","v":0},0,null,null,{"$f":"'Actual Accting'!AN86","v":0},{"$f":"'Actual Accting'!AO86","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B87","v":"2019-05-08"},{"$f":"'Actual Accting'!C87","v":0},{"$f":"'Actual Accting'!D87","v":0},null,{"$f":"'Actual Accting'!AN87","v":0},{"$f":"'Actual Accting'!AO87","v":0},0,null,null,{"$f":"'Actual Accting'!Z87","v":0},{"$f":"'Actual Accting'!AA87","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN87","v":0},{"$f":"'Actual Accting'!AO87","v":0},0,null,null,{"$f":"'Actual Accting'!AN87","v":0},{"$f":"'Actual Accting'!AO87","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B88","v":"2019-05-09"},{"$f":"'Actual Accting'!C88","v":0},{"$f":"'Actual Accting'!D88","v":0},null,{"$f":"'Actual Accting'!AN88","v":0},{"$f":"'Actual Accting'!AO88","v":0},0,null,null,{"$f":"'Actual Accting'!Z88","v":0},{"$f":"'Actual Accting'!AA88","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN88","v":0},{"$f":"'Actual Accting'!AO88","v":0},0,null,null,{"$f":"'Actual Accting'!AN88","v":0},{"$f":"'Actual Accting'!AO88","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B89","v":"2019-05-10"},{"$f":"'Actual Accting'!C89","v":0},{"$f":"'Actual Accting'!D89","v":0},null,{"$f":"'Actual Accting'!AN89","v":0},{"$f":"'Actual Accting'!AO89","v":0},0,null,null,{"$f":"'Actual Accting'!Z89","v":0},{"$f":"'Actual Accting'!AA89","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN89","v":0},{"$f":"'Actual Accting'!AO89","v":0},0,null,null,{"$f":"'Actual Accting'!AN89","v":0},{"$f":"'Actual Accting'!AO89","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B90","v":"2019-05-11"},{"$f":"'Actual Accting'!C90","v":0},{"$f":"'Actual Accting'!D90","v":0},null,{"$f":"'Actual Accting'!AN90","v":0},{"$f":"'Actual Accting'!AO90","v":0},0,null,null,{"$f":"'Actual Accting'!Z90","v":0},{"$f":"'Actual Accting'!AA90","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN90","v":0},{"$f":"'Actual Accting'!AO90","v":0},0,null,null,{"$f":"'Actual Accting'!AN90","v":0},{"$f":"'Actual Accting'!AO90","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B91","v":"2019-05-12"},{"$f":"'Actual Accting'!C91","v":0},{"$f":"'Actual Accting'!D91","v":0},null,{"$f":"'Actual Accting'!AN91","v":0},{"$f":"'Actual Accting'!AO91","v":0},0,null,null,{"$f":"'Actual Accting'!Z91","v":0},{"$f":"'Actual Accting'!AA91","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN91","v":0},{"$f":"'Actual Accting'!AO91","v":0},0,null,null,{"$f":"'Actual Accting'!AN91","v":0},{"$f":"'Actual Accting'!AO91","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B92","v":"2019-05-13"},{"$f":"'Actual Accting'!C92","v":0},{"$f":"'Actual Accting'!D92","v":0},null,{"$f":"'Actual Accting'!AN92","v":0},{"$f":"'Actual Accting'!AO92","v":0},0,null,null,{"$f":"'Actual Accting'!Z92","v":0},{"$f":"'Actual Accting'!AA92","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN92","v":0},{"$f":"'Actual Accting'!AO92","v":0},0,null,null,{"$f":"'Actual Accting'!AN92","v":0},{"$f":"'Actual Accting'!AO92","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B93","v":"2019-05-14"},{"$f":"'Actual Accting'!C93","v":0},{"$f":"'Actual Accting'!D93","v":0},null,{"$f":"'Actual Accting'!AN93","v":0},{"$f":"'Actual Accting'!AO93","v":0},0,null,null,{"$f":"'Actual Accting'!Z93","v":0},{"$f":"'Actual Accting'!AA93","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN93","v":0},{"$f":"'Actual Accting'!AO93","v":0},0,null,null,{"$f":"'Actual Accting'!AN93","v":0},{"$f":"'Actual Accting'!AO93","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B94","v":"2019-05-15"},{"$f":"'Actual Accting'!C94","v":0},{"$f":"'Actual Accting'!D94","v":0},null,{"$f":"'Actual Accting'!AN94","v":0},{"$f":"'Actual Accting'!AO94","v":0},0,null,null,{"$f":"'Actual Accting'!Z94","v":0},{"$f":"'Actual Accting'!AA94","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN94","v":0},{"$f":"'Actual Accting'!AO94","v":0},0,null,null,{"$f":"'Actual Accting'!AN94","v":0},{"$f":"'Actual Accting'!AO94","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B95","v":"2019-05-16"},{"$f":"'Actual Accting'!C95","v":0},{"$f":"'Actual Accting'!D95","v":0},null,{"$f":"'Actual Accting'!AN95","v":0},{"$f":"'Actual Accting'!AO95","v":0},0,null,null,{"$f":"'Actual Accting'!Z95","v":0},{"$f":"'Actual Accting'!AA95","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN95","v":0},{"$f":"'Actual Accting'!AO95","v":0},0,null,null,{"$f":"'Actual Accting'!AN95","v":0},{"$f":"'Actual Accting'!AO95","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B96","v":"2019-05-17"},{"$f":"'Actual Accting'!C96","v":0},{"$f":"'Actual Accting'!D96","v":0},null,{"$f":"'Actual Accting'!AN96","v":0},{"$f":"'Actual Accting'!AO96","v":0},0,null,null,{"$f":"'Actual Accting'!Z96","v":0},{"$f":"'Actual Accting'!AA96","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN96","v":0},{"$f":"'Actual Accting'!AO96","v":0},0,null,null,{"$f":"'Actual Accting'!AN96","v":0},{"$f":"'Actual Accting'!AO96","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B97","v":"2019-05-18"},{"$f":"'Actual Accting'!C97","v":0},{"$f":"'Actual Accting'!D97","v":0},null,{"$f":"'Actual Accting'!AN97","v":0},{"$f":"'Actual Accting'!AO97","v":0},0,null,null,{"$f":"'Actual Accting'!Z97","v":0},{"$f":"'Actual Accting'!AA97","v":0},{"$f":"SUM(K97:L97)","v":0},null,null,null,null,null,null,{"$f":"'Actual Accting'!AN97","v":0},{"$f":"'Actual Accting'!AO97","v":0},0,null,null,{"$f":"'Actual Accting'!AN97","v":0},{"$f":"'Actual Accting'!AO97","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B98","v":"2019-05-19"},{"$f":"'Actual Accting'!C98","v":0},{"$f":"'Actual Accting'!D98","v":0},null,{"$f":"'Actual Accting'!AN98","v":0},{"$f":"'Actual Accting'!AO98","v":0},0,null,null,{"$f":"'Actual Accting'!Z98","v":0},{"$f":"'Actual Accting'!AA98","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN98","v":0},{"$f":"'Actual Accting'!AO98","v":0},0,null,null,{"$f":"'Actual Accting'!AN98","v":0},{"$f":"'Actual Accting'!AO98","v":0},0,null,null,{"$f":"P98","v":0}]
[5,{"$f":"'Actual Accting'!B99","v":"2019-05-20"},{"$f":"'Actual Accting'!C99","v":0},{"$f":"'Actual Accting'!D99","v":0},null,{"$f":"'Actual Accting'!AN99","v":0},{"$f":"'Actual Accting'!AO99","v":0},0,null,null,{"$f":"'Actual Accting'!Z99","v":0},{"$f":"'Actual Accting'!AA99","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN99","v":0},{"$f":"'Actual Accting'!AO99","v":0},0,null,null,{"$f":"'Actual Accting'!AN99","v":0},{"$f":"'Actual Accting'!AO99","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B100","v":"2019-05-21"},{"$f":"'Actual Accting'!C100","v":0},{"$f":"'Actual Accting'!D100","v":0},null,{"$f":"'Actual Accting'!AN100","v":0},{"$f":"'Actual Accting'!AO100","v":0},0,null,null,{"$f":"'Actual Accting'!Z100","v":0},{"$f":"'Actual Accting'!AA100","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN100","v":0},{"$f":"'Actual Accting'!AO100","v":0},0,null,null,{"$f":"'Actual Accting'!AN100","v":0},{"$f":"'Actual Accting'!AO100","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B101","v":"2019-05-22"},{"$f":"'Actual Accting'!C101","v":0},{"$f":"'Actual Accting'!D101","v":0},null,{"$f":"'Actual Accting'!AN101","v":0},{"$f":"'Actual Accting'!AO101","v":0},0,null,null,{"$f":"'Actual Accting'!Z101","v":0},{"$f":"'Actual Accting'!AA101","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN101","v":0},{"$f":"'Actual Accting'!AO101","v":0},0,null,null,{"$f":"'Actual Accting'!AN101","v":0},{"$f":"'Actual Accting'!AO101","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B102","v":"2019-05-23"},{"$f":"'Actual Accting'!C102","v":0},{"$f":"'Actual Accting'!D102","v":0},null,{"$f":"'Actual Accting'!AN102","v":0},{"$f":"'Actual Accting'!AO102","v":0},0,null,null,{"$f":"'Actual Accting'!Z102","v":0},{"$f":"'Actual Accting'!AA102","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN102","v":0},{"$f":"'Actual Accting'!AO102","v":0},0,null,null,{"$f":"'Actual Accting'!AN102","v":0},{"$f":"'Actual Accting'!AO102","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B103","v":"2019-05-24"},{"$f":"'Actual Accting'!C103","v":0},{"$f":"'Actual Accting'!D103","v":0},null,{"$f":"'Actual Accting'!AN103","v":0},{"$f":"'Actual Accting'!AO103","v":0},0,null,null,{"$f":"'Actual Accting'!Z103","v":0},{"$f":"'Actual Accting'!AA103","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN103","v":0},{"$f":"'Actual Accting'!AO103","v":0},0,null,null,{"$f":"'Actual Accting'!AN103","v":0},{"$f":"'Actual Accting'!AO103","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B104","v":"2019-05-25"},{"$f":"'Actual Accting'!C104","v":0},{"$f":"'Actual Accting'!D104","v":0},null,{"$f":"'Actual Accting'!AN104","v":0},{"$f":"'Actual Accting'!AO104","v":0},0,null,null,{"$f":"'Actual Accting'!Z104","v":0},{"$f":"'Actual Accting'!AA104","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN104","v":0},{"$f":"'Actual Accting'!AO104","v":0},0,null,null,{"$f":"'Actual Accting'!AN104","v":0},{"$f":"'Actual Accting'!AO104","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B105","v":"2019-05-26"},{"$f":"'Actual Accting'!C105","v":0},{"$f":"'Actual Accting'!D105","v":0},null,{"$f":"'Actual Accting'!AN105","v":0},{"$f":"'Actual Accting'!AO105","v":0},0,null,null,{"$f":"'Actual Accting'!Z105","v":0},{"$f":"'Actual Accting'!AA105","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN105","v":0},{"$f":"'Actual Accting'!AO105","v":0},0,null,null,{"$f":"'Actual Accting'!AN105","v":0},{"$f":"'Actual Accting'!AO105","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B106","v":"2019-05-27"},{"$f":"'Actual Accting'!C106","v":0},{"$f":"'Actual Accting'!D106","v":0},null,{"$f":"'Actual Accting'!AN106","v":0},{"$f":"'Actual Accting'!AO106","v":0},0,null,null,{"$f":"'Actual Accting'!Z106","v":0},{"$f":"'Actual Accting'!AA106","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN106","v":0},{"$f":"'Actual Accting'!AO106","v":0},0,null,null,{"$f":"'Actual Accting'!AN106","v":0},{"$f":"'Actual Accting'!AO106","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B107","v":"2019-05-28"},{"$f":"'Actual Accting'!C107","v":0},{"$f":"'Actual Accting'!D107","v":0},null,{"$f":"'Actual Accting'!AN107","v":0},{"$f":"'Actual Accting'!AO107","v":0},0,null,null,{"$f":"'Actual Accting'!Z107","v":0},{"$f":"'Actual Accting'!AA107","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN107","v":0},{"$f":"'Actual Accting'!AO107","v":0},0,null,null,{"$f":"'Actual Accting'!AN107","v":0},{"$f":"'Actual Accting'!AO107","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B108","v":"2019-05-29"},{"$f":"'Actual Accting'!C108","v":0},{"$f":"'Actual Accting'!D108","v":0},null,{"$f":"'Actual Accting'!AN108","v":0},{"$f":"'Actual Accting'!AO108","v":0},0,null,null,{"$f":"'Actual Accting'!Z108","v":0},{"$f":"'Actual Accting'!AA108","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN108","v":0},{"$f":"'Actual Accting'!AO108","v":0},0,null,null,{"$f":"'Actual Accting'!AN108","v":0},{"$f":"'Actual Accting'!AO108","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B109","v":"2019-05-30"},{"$f":"'Actual Accting'!C109","v":0},{"$f":"'Actual Accting'!D109","v":0},null,{"$f":"'Actual Accting'!AN109","v":0},{"$f":"'Actual Accting'!AO109","v":0},0,null,null,{"$f":"'Actual Accting'!Z109","v":0},{"$f":"'Actual Accting'!AA109","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN109","v":0},{"$f":"'Actual Accting'!AO109","v":0},0,null,null,{"$f":"'Actual Accting'!AN109","v":0},{"$f":"'Actual Accting'!AO109","v":0},0,null,null,0]
[5,{"$f":"'Actual Accting'!B110","v":"2019-05-31"},{"$f":"'Actual Accting'!C110","v":0},{"$f":"'Actual Accting'!D110","v":0},null,{"$f":"'Actual Accting'!AN110","v":0},{"$f":"'Actual Accting'!AO110","v":0},0,null,null,{"$f":"'Actual Accting'!Z110","v":0},{"$f":"'Actual Accting'!AA110","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN110","v":0},{"$f":"'Actual Accting'!AO110","v":0},0,null,null,{"$f":"'Actual Accting'!AN110","v":0},{"$f":"'Actual Accting'!AO110","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B111","v":"2019-06-01"},{"$f":"'Actual Accting'!C111","v":0},{"$f":"'Actual Accting'!D111","v":0},null,{"$f":"'Actual Accting'!AN111","v":0},{"$f":"'Actual Accting'!AO111","v":0},0,null,null,{"$f":"'Actual Accting'!Z111","v":0},{"$f":"'Actual Accting'!AA111","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN111","v":0},{"$f":"'Actual Accting'!AO111","v":0},0,null,null,{"$f":"'Actual Accting'!AN111","v":0},{"$f":"'Actual Accting'!AO111","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B112","v":"2019-06-02"},{"$f":"'Actual Accting'!C112","v":0},{"$f":"'Actual Accting'!D112","v":0},null,{"$f":"'Actual Accting'!AN112","v":0},{"$f":"'Actual Accting'!AO112","v":0},0,null,null,{"$f":"'Actual Accting'!Z112","v":0},{"$f":"'Actual Accting'!AA112","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN112","v":0},{"$f":"'Actual Accting'!AO112","v":0},0,null,null,{"$f":"'Actual Accting'!AN112","v":0},{"$f":"'Actual Accting'!AO112","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B113","v":"2019-06-03"},{"$f":"'Actual Accting'!C113","v":0},{"$f":"'Actual Accting'!D113","v":0},null,{"$f":"'Actual Accting'!AN113","v":0},{"$f":"'Actual Accting'!AO113","v":0},0,null,null,{"$f":"'Actual Accting'!Z113","v":0},{"$f":"'Actual Accting'!AA113","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN113","v":0},{"$f":"'Actual Accting'!AO113","v":0},0,null,null,{"$f":"'Actual Accting'!AN113","v":0},{"$f":"'Actual Accting'!AO113","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B114","v":"2019-06-04"},{"$f":"'Actual Accting'!C114","v":0},{"$f":"'Actual Accting'!D114","v":0},null,{"$f":"'Actual Accting'!AN114","v":0},{"$f":"'Actual Accting'!AO114","v":0},{"$f":"SUM(F114:G114)","v":0},null,null,{"$f":"'Actual Accting'!Z114","v":0},{"$f":"'Actual Accting'!AA114","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN114","v":0},{"$f":"'Actual Accting'!AO114","v":0},{"$f":"SUM(T114:U114)","v":0},null,null,{"$f":"'Actual Accting'!AN114","v":0},{"$f":"'Actual Accting'!AO114","v":0},{"$f":"SUM(Y114:Z114)","v":0},null,null,0]
[6,{"$f":"'Actual Accting'!B115","v":"2019-06-05"},{"$f":"'Actual Accting'!C115","v":0},{"$f":"'Actual Accting'!D115","v":0},null,{"$f":"'Actual Accting'!AN115","v":0},{"$f":"'Actual Accting'!AO115","v":0},0,null,null,{"$f":"'Actual Accting'!Z115","v":0},{"$f":"'Actual Accting'!AA115","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN115","v":0},{"$f":"'Actual Accting'!AO115","v":0},0,null,null,{"$f":"'Actual Accting'!AN115","v":0},{"$f":"'Actual Accting'!AO115","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B116","v":"2019-06-06"},{"$f":"'Actual Accting'!C116","v":0},{"$f":"'Actual Accting'!D116","v":0},null,{"$f":"'Actual Accting'!AN116","v":0},{"$f":"'Actual Accting'!AO116","v":0},0,null,null,{"$f":"'Actual Accting'!Z116","v":0},{"$f":"'Actual Accting'!AA116","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN116","v":0},{"$f":"'Actual Accting'!AO116","v":0},0,null,null,{"$f":"'Actual Accting'!AN116","v":0},{"$f":"'Actual Accting'!AO116","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B117","v":"2019-06-07"},{"$f":"'Actual Accting'!C117","v":0},{"$f":"'Actual Accting'!D117","v":0},null,{"$f":"'Actual Accting'!AN117","v":0},{"$f":"'Actual Accting'!AO117","v":0},0,null,null,{"$f":"'Actual Accting'!Z117","v":0},{"$f":"'Actual Accting'!AA117","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN117","v":0},{"$f":"'Actual Accting'!AO117","v":0},0,null,null,{"$f":"'Actual Accting'!AN117","v":0},{"$f":"'Actual Accting'!AO117","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B118","v":"2019-06-08"},{"$f":"'Actual Accting'!C118","v":0},{"$f":"'Actual Accting'!D118","v":0},null,{"$f":"'Actual Accting'!AN118","v":0},{"$f":"'Actual Accting'!AO118","v":0},0,null,null,{"$f":"'Actual Accting'!Z118","v":0},{"$f":"'Actual Accting'!AA118","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN118","v":0},{"$f":"'Actual Accting'!AO118","v":0},0,null,null,{"$f":"'Actual Accting'!AN118","v":0},{"$f":"'Actual Accting'!AO118","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B119","v":"2019-06-09"},{"$f":"'Actual Accting'!C119","v":0},{"$f":"'Actual Accting'!D119","v":0},null,{"$f":"'Actual Accting'!AN119","v":0},{"$f":"'Actual Accting'!AO119","v":0},0,null,null,{"$f":"'Actual Accting'!Z119","v":0},{"$f":"'Actual Accting'!AA119","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN119","v":0},{"$f":"'Actual Accting'!AO119","v":0},0,null,null,{"$f":"'Actual Accting'!AN119","v":0},{"$f":"'Actual Accting'!AO119","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B120","v":"2019-06-10"},{"$f":"'Actual Accting'!C120","v":0},{"$f":"'Actual Accting'!D120","v":0},null,{"$f":"'Actual Accting'!AN120","v":0},{"$f":"'Actual Accting'!AO120","v":0},0,null,null,{"$f":"'Actual Accting'!Z120","v":0},{"$f":"'Actual Accting'!AA120","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN120","v":0},{"$f":"'Actual Accting'!AO120","v":0},0,null,null,{"$f":"'Actual Accting'!AN120","v":0},{"$f":"'Actual Accting'!AO120","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B121","v":"2019-06-11"},{"$f":"'Actual Accting'!C121","v":0},{"$f":"'Actual Accting'!D121","v":0},null,{"$f":"'Actual Accting'!AN121","v":0},{"$f":"'Actual Accting'!AO121","v":0},0,null,null,{"$f":"'Actual Accting'!Z121","v":0},{"$f":"'Actual Accting'!AA121","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN121","v":0},{"$f":"'Actual Accting'!AO121","v":0},0,null,null,{"$f":"'Actual Accting'!AN121","v":0},{"$f":"'Actual Accting'!AO121","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B122","v":"2019-06-12"},{"$f":"'Actual Accting'!C122","v":0},{"$f":"'Actual Accting'!D122","v":0},null,{"$f":"'Actual Accting'!AN122","v":0},{"$f":"'Actual Accting'!AO122","v":0},0,null,null,{"$f":"'Actual Accting'!Z122","v":0},{"$f":"'Actual Accting'!AA122","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN122","v":0},{"$f":"'Actual Accting'!AO122","v":0},0,null,null,{"$f":"'Actual Accting'!AN122","v":0},{"$f":"'Actual Accting'!AO122","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B123","v":"2019-06-13"},{"$f":"'Actual Accting'!C123","v":0},{"$f":"'Actual Accting'!D123","v":0},null,{"$f":"'Actual Accting'!AN123","v":0},{"$f":"'Actual Accting'!AO123","v":0},0,null,null,{"$f":"'Actual Accting'!Z123","v":0},{"$f":"'Actual Accting'!AA123","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN123","v":0},{"$f":"'Actual Accting'!AO123","v":0},0,null,null,{"$f":"'Actual Accting'!AN123","v":0},{"$f":"'Actual Accting'!AO123","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B124","v":"2019-06-14"},{"$f":"'Actual Accting'!C124","v":0},{"$f":"'Actual Accting'!D124","v":0},null,{"$f":"'Actual Accting'!AN124","v":0},{"$f":"'Actual Accting'!AO124","v":0},0,null,null,{"$f":"'Actual Accting'!Z124","v":0},{"$f":"'Actual Accting'!AA124","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN124","v":0},{"$f":"'Actual Accting'!AO124","v":0},0,null,null,{"$f":"'Actual Accting'!AN124","v":0},{"$f":"'Actual Accting'!AO124","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B125","v":"2019-06-15"},{"$f":"'Actual Accting'!C125","v":0},{"$f":"'Actual Accting'!D125","v":0},null,{"$f":"'Actual Accting'!AN125","v":0},{"$f":"'Actual Accting'!AO125","v":0},0,null,null,{"$f":"'Actual Accting'!Z125","v":0},{"$f":"'Actual Accting'!AA125","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN125","v":0},{"$f":"'Actual Accting'!AO125","v":0},0,null,null,{"$f":"'Actual Accting'!AN125","v":0},{"$f":"'Actual Accting'!AO125","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B126","v":"2019-06-16"},{"$f":"'Actual Accting'!C126","v":0},{"$f":"'Actual Accting'!D126","v":0},null,{"$f":"'Actual Accting'!AN126","v":0},{"$f":"'Actual Accting'!AO126","v":0},0,null,null,{"$f":"'Actual Accting'!Z126","v":0},{"$f":"'Actual Accting'!AA126","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN126","v":0},{"$f":"'Actual Accting'!AO126","v":0},0,null,null,{"$f":"'Actual Accting'!AN126","v":0},{"$f":"'Actual Accting'!AO126","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B127","v":"2019-06-17"},{"$f":"'Actual Accting'!C127","v":0},{"$f":"'Actual Accting'!D127","v":0},null,{"$f":"'Actual Accting'!AN127","v":0},{"$f":"'Actual Accting'!AO127","v":0},0,null,null,{"$f":"'Actual Accting'!Z127","v":0},{"$f":"'Actual Accting'!AA127","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN127","v":0},{"$f":"'Actual Accting'!AO127","v":0},0,null,null,{"$f":"'Actual Accting'!AN127","v":0},{"$f":"'Actual Accting'!AO127","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B128","v":"2019-06-18"},{"$f":"'Actual Accting'!C128","v":0},{"$f":"'Actual Accting'!D128","v":0},null,{"$f":"'Actual Accting'!AN128","v":0},{"$f":"'Actual Accting'!AO128","v":0},0,null,null,{"$f":"'Actual Accting'!Z128","v":0},{"$f":"'Actual Accting'!AA128","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN128","v":0},{"$f":"'Actual Accting'!AO128","v":0},0,null,null,{"$f":"'Actual Accting'!AN128","v":0},{"$f":"'Actual Accting'!AO128","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B129","v":"2019-06-19"},{"$f":"'Actual Accting'!C129","v":0},{"$f":"'Actual Accting'!D129","v":0},null,{"$f":"'Actual Accting'!AN129","v":0},{"$f":"'Actual Accting'!AO129","v":0},0,null,null,{"$f":"'Actual Accting'!Z129","v":0},{"$f":"'Actual Accting'!AA129","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN129","v":0},{"$f":"'Actual Accting'!AO129","v":0},0,null,null,{"$f":"'Actual Accting'!AN129","v":0},{"$f":"'Actual Accting'!AO129","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B130","v":"2019-06-20"},{"$f":"'Actual Accting'!C130","v":0},{"$f":"'Actual Accting'!D130","v":0},null,{"$f":"'Actual Accting'!AN130","v":0},{"$f":"'Actual Accting'!AO130","v":0},0,null,null,{"$f":"'Actual Accting'!Z130","v":0},{"$f":"'Actual Accting'!AA130","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN130","v":0},{"$f":"'Actual Accting'!AO130","v":0},0,null,null,{"$f":"'Actual Accting'!AN130","v":0},{"$f":"'Actual Accting'!AO130","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B131","v":"2019-06-21"},{"$f":"'Actual Accting'!C131","v":0},{"$f":"'Actual Accting'!D131","v":0},null,{"$f":"'Actual Accting'!AN131","v":0},{"$f":"'Actual Accting'!AO131","v":0},0,null,null,{"$f":"'Actual Accting'!Z131","v":0},{"$f":"'Actual Accting'!AA131","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN131","v":0},{"$f":"'Actual Accting'!AO131","v":0},0,null,null,{"$f":"'Actual Accting'!AN131","v":0},{"$f":"'Actual Accting'!AO131","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B132","v":"2019-06-22"},{"$f":"'Actual Accting'!C132","v":0},{"$f":"'Actual Accting'!D132","v":0},null,{"$f":"'Actual Accting'!AN132","v":0},{"$f":"'Actual Accting'!AO132","v":0},0,null,null,{"$f":"'Actual Accting'!Z132","v":0},{"$f":"'Actual Accting'!AA132","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN132","v":0},{"$f":"'Actual Accting'!AO132","v":0},0,null,null,{"$f":"'Actual Accting'!AN132","v":0},{"$f":"'Actual Accting'!AO132","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B133","v":"2019-06-23"},{"$f":"'Actual Accting'!C133","v":0},{"$f":"'Actual Accting'!D133","v":0},null,{"$f":"'Actual Accting'!AN133","v":0},{"$f":"'Actual Accting'!AO133","v":0},0,null,null,{"$f":"'Actual Accting'!Z133","v":0},{"$f":"'Actual Accting'!AA133","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN133","v":0},{"$f":"'Actual Accting'!AO133","v":0},0,null,null,{"$f":"'Actual Accting'!AN133","v":0},{"$f":"'Actual Accting'!AO133","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B134","v":"2019-06-24"},{"$f":"'Actual Accting'!C134","v":0},{"$f":"'Actual Accting'!D134","v":0},null,{"$f":"'Actual Accting'!AN134","v":0},{"$f":"'Actual Accting'!AO134","v":0},0,null,null,{"$f":"'Actual Accting'!Z134","v":0},{"$f":"'Actual Accting'!AA134","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN134","v":0},{"$f":"'Actual Accting'!AO134","v":0},0,null,null,{"$f":"'Actual Accting'!AN134","v":0},{"$f":"'Actual Accting'!AO134","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B135","v":"2019-06-25"},{"$f":"'Actual Accting'!C135","v":0},{"$f":"'Actual Accting'!D135","v":0},null,{"$f":"'Actual Accting'!AN135","v":0},{"$f":"'Actual Accting'!AO135","v":0},0,null,null,{"$f":"'Actual Accting'!Z135","v":0},{"$f":"'Actual Accting'!AA135","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN135","v":0},{"$f":"'Actual Accting'!AO135","v":0},0,null,null,{"$f":"'Actual Accting'!AN135","v":0},{"$f":"'Actual Accting'!AO135","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B136","v":"2019-06-26"},{"$f":"'Actual Accting'!C136","v":0},{"$f":"'Actual Accting'!D136","v":0},null,{"$f":"'Actual Accting'!AN136","v":0},{"$f":"'Actual Accting'!AO136","v":0},0,null,null,{"$f":"'Actual Accting'!Z136","v":0},{"$f":"'Actual Accting'!AA136","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN136","v":0},{"$f":"'Actual Accting'!AO136","v":0},0,null,null,{"$f":"'Actual Accting'!AN136","v":0},{"$f":"'Actual Accting'!AO136","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B137","v":"2019-06-27"},{"$f":"'Actual Accting'!C137","v":0},{"$f":"'Actual Accting'!D137","v":0},null,{"$f":"'Actual Accting'!AN137","v":0},{"$f":"'Actual Accting'!AO137","v":0},0,null,null,{"$f":"'Actual Accting'!Z137","v":0},{"$f":"'Actual Accting'!AA137","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN137","v":0},{"$f":"'Actual Accting'!AO137","v":0},0,null,null,{"$f":"'Actual Accting'!AN137","v":0},{"$f":"'Actual Accting'!AO137","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B138","v":"2019-06-28"},{"$f":"'Actual Accting'!C138","v":0},{"$f":"'Actual Accting'!D138","v":0},null,{"$f":"'Actual Accting'!AN138","v":0},{"$f":"'Actual Accting'!AO138","v":0},0,null,null,{"$f":"'Actual Accting'!Z138","v":0},{"$f":"'Actual Accting'!AA138","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN138","v":0},{"$f":"'Actual Accting'!AO138","v":0},0,null,null,{"$f":"'Actual Accting'!AN138","v":0},{"$f":"'Actual Accting'!AO138","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B139","v":"2019-06-29"},{"$f":"'Actual Accting'!C139","v":0},{"$f":"'Actual Accting'!D139","v":0},null,{"$f":"'Actual Accting'!AN139","v":0},{"$f":"'Actual Accting'!AO139","v":0},0,null,null,{"$f":"'Actual Accting'!Z139","v":0},{"$f":"'Actual Accting'!AA139","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN139","v":0},{"$f":"'Actual Accting'!AO139","v":0},0,null,null,{"$f":"'Actual Accting'!AN139","v":0},{"$f":"'Actual Accting'!AO139","v":0},0,null,null,0]
[6,{"$f":"'Actual Accting'!B140","v":"2019-06-30"},{"$f":"'Actual Accting'!C140","v":0},{"$f":"'Actual Accting'!D140","v":0},null,{"$f":"'Actual Accting'!AN140","v":0},{"$f":"'Actual Accting'!AO140","v":0},0,null,null,{"$f":"'Actual Accting'!Z140","v":0},{"$f":"'Actual Accting'!AA140","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN140","v":0},{"$f":"'Actual Accting'!AO140","v":0},0,null,null,{"$f":"'Actual Accting'!AN140","v":0},{"$f":"'Actual Accting'!AO140","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B141","v":"2019-07-01"},{"$f":"'Actual Accting'!C141","v":0},{"$f":"'Actual Accting'!D141","v":0},null,{"$f":"'Actual Accting'!AN141","v":0},{"$f":"'Actual Accting'!AO141","v":0},0,null,null,{"$f":"'Actual Accting'!Z141","v":0},{"$f":"'Actual Accting'!AA141","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN141","v":0},{"$f":"'Actual Accting'!AO141","v":0},0,null,null,{"$f":"'Actual Accting'!AN141","v":0},{"$f":"'Actual Accting'!AO141","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B142","v":"2019-07-02"},{"$f":"'Actual Accting'!C142","v":0},{"$f":"'Actual Accting'!D142","v":0},null,{"$f":"'Actual Accting'!AN142","v":0},{"$f":"'Actual Accting'!AO142","v":0},0,null,null,{"$f":"'Actual Accting'!Z142","v":0},{"$f":"'Actual Accting'!AA142","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN142","v":0},{"$f":"'Actual Accting'!AO142","v":0},0,null,null,{"$f":"'Actual Accting'!AN142","v":0},{"$f":"'Actual Accting'!AO142","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B143","v":"2019-07-03"},{"$f":"'Actual Accting'!C143","v":0},{"$f":"'Actual Accting'!D143","v":0},null,{"$f":"'Actual Accting'!AN143","v":0},{"$f":"'Actual Accting'!AO143","v":0},0,null,null,{"$f":"'Actual Accting'!Z143","v":0},{"$f":"'Actual Accting'!AA143","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN143","v":0},{"$f":"'Actual Accting'!AO143","v":0},0,null,null,{"$f":"'Actual Accting'!AN143","v":0},{"$f":"'Actual Accting'!AO143","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B144","v":"2019-07-04"},{"$f":"'Actual Accting'!C144","v":0},{"$f":"'Actual Accting'!D144","v":0},null,{"$f":"'Actual Accting'!AN144","v":0},{"$f":"'Actual Accting'!AO144","v":0},0,null,null,{"$f":"'Actual Accting'!Z144","v":0},{"$f":"'Actual Accting'!AA144","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN144","v":0},{"$f":"'Actual Accting'!AO144","v":0},0,null,null,{"$f":"'Actual Accting'!AN144","v":0},{"$f":"'Actual Accting'!AO144","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B145","v":"2019-07-05"},{"$f":"'Actual Accting'!C145","v":0},{"$f":"'Actual Accting'!D145","v":0},null,{"$f":"'Actual Accting'!AN145","v":0},{"$f":"'Actual Accting'!AO145","v":0},0,null,null,{"$f":"'Actual Accting'!Z145","v":0},{"$f":"'Actual Accting'!AA145","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN145","v":0},{"$f":"'Actual Accting'!AO145","v":0},0,null,null,{"$f":"'Actual Accting'!AN145","v":0},{"$f":"'Actual Accting'!AO145","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B146","v":"2019-07-06"},{"$f":"'Actual Accting'!C146","v":0},{"$f":"'Actual Accting'!D146","v":0},null,{"$f":"'Actual Accting'!AN146","v":0},{"$f":"'Actual Accting'!AO146","v":0},0,null,null,{"$f":"'Actual Accting'!Z146","v":0},{"$f":"'Actual Accting'!AA146","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN146","v":0},{"$f":"'Actual Accting'!AO146","v":0},0,null,null,{"$f":"'Actual Accting'!AN146","v":0},{"$f":"'Actual Accting'!AO146","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B147","v":"2019-07-07"},{"$f":"'Actual Accting'!C147","v":0},{"$f":"'Actual Accting'!D147","v":0},null,{"$f":"'Actual Accting'!AN147","v":0},{"$f":"'Actual Accting'!AO147","v":0},0,null,null,{"$f":"'Actual Accting'!Z147","v":0},{"$f":"'Actual Accting'!AA147","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN147","v":0},{"$f":"'Actual Accting'!AO147","v":0},0,null,null,{"$f":"'Actual Accting'!AN147","v":0},{"$f":"'Actual Accting'!AO147","v":0},0,null,null,0]
[{"$f":"MONTH(B148)","v":7},{"$f":"'Actual Accting'!B148","v":"2019-07-08"},{"$f":"'Actual Accting'!C148","v":0},{"$f":"'Actual Accting'!D148","v":0},null,{"$f":"'Actual Accting'!AN148","v":0},{"$f":"'Actual Accting'!AO148","v":0},0,null,null,{"$f":"'Actual Accting'!Z148","v":0},{"$f":"'Actual Accting'!AA148","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN148","v":0},{"$f":"'Actual Accting'!AO148","v":0},0,null,null,{"$f":"'Actual Accting'!AN148","v":0},{"$f":"'Actual Accting'!AO148","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B149","v":"2019-07-09"},{"$f":"'Actual Accting'!C149","v":0},{"$f":"'Actual Accting'!D149","v":0},null,{"$f":"'Actual Accting'!AN149","v":0},{"$f":"'Actual Accting'!AO149","v":0},0,null,null,{"$f":"'Actual Accting'!Z149","v":0},{"$f":"'Actual Accting'!AA149","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN149","v":0},{"$f":"'Actual Accting'!AO149","v":0},0,null,null,{"$f":"'Actual Accting'!AN149","v":0},{"$f":"'Actual Accting'!AO149","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B150","v":"2019-07-10"},{"$f":"'Actual Accting'!C150","v":0},{"$f":"'Actual Accting'!D150","v":0},null,{"$f":"'Actual Accting'!AN150","v":0},{"$f":"'Actual Accting'!AO150","v":0},0,null,null,{"$f":"'Actual Accting'!Z150","v":0},{"$f":"'Actual Accting'!AA150","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN150","v":0},{"$f":"'Actual Accting'!AO150","v":0},0,null,null,{"$f":"'Actual Accting'!AN150","v":0},{"$f":"'Actual Accting'!AO150","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B151","v":"2019-07-11"},{"$f":"'Actual Accting'!C151","v":0},{"$f":"'Actual Accting'!D151","v":0},null,{"$f":"'Actual Accting'!AN151","v":0},{"$f":"'Actual Accting'!AO151","v":0},0,null,null,{"$f":"'Actual Accting'!Z151","v":0},{"$f":"'Actual Accting'!AA151","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN151","v":0},{"$f":"'Actual Accting'!AO151","v":0},0,null,null,{"$f":"'Actual Accting'!AN151","v":0},{"$f":"'Actual Accting'!AO151","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B152","v":"2019-07-12"},{"$f":"'Actual Accting'!C152","v":0},{"$f":"'Actual Accting'!D152","v":0},null,{"$f":"'Actual Accting'!AN152","v":0},{"$f":"'Actual Accting'!AO152","v":0},0,null,null,{"$f":"'Actual Accting'!Z152","v":0},{"$f":"'Actual Accting'!AA152","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN152","v":0},{"$f":"'Actual Accting'!AO152","v":0},0,null,null,{"$f":"'Actual Accting'!AN152","v":0},{"$f":"'Actual Accting'!AO152","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B153","v":"2019-07-13"},{"$f":"'Actual Accting'!C153","v":0},{"$f":"'Actual Accting'!D153","v":0},null,{"$f":"'Actual Accting'!AN153","v":0},{"$f":"'Actual Accting'!AO153","v":0},0,null,null,{"$f":"'Actual Accting'!Z153","v":0},{"$f":"'Actual Accting'!AA153","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN153","v":0},{"$f":"'Actual Accting'!AO153","v":0},0,null,null,{"$f":"'Actual Accting'!AN153","v":0},{"$f":"'Actual Accting'!AO153","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B154","v":"2019-07-14"},{"$f":"'Actual Accting'!C154","v":0},{"$f":"'Actual Accting'!D154","v":0},null,{"$f":"'Actual Accting'!AN154","v":0},{"$f":"'Actual Accting'!AO154","v":0},0,null,null,{"$f":"'Actual Accting'!Z154","v":0},{"$f":"'Actual Accting'!AA154","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN154","v":0},{"$f":"'Actual Accting'!AO154","v":0},0,null,null,{"$f":"'Actual Accting'!AN154","v":0},{"$f":"'Actual Accting'!AO154","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B155","v":"2019-07-15"},{"$f":"'Actual Accting'!C155","v":0},{"$f":"'Actual Accting'!D155","v":0},null,{"$f":"'Actual Accting'!AN155","v":0},{"$f":"'Actual Accting'!AO155","v":0},0,null,null,{"$f":"'Actual Accting'!Z155","v":0},{"$f":"'Actual Accting'!AA155","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN155","v":0},{"$f":"'Actual Accting'!AO155","v":0},0,null,null,{"$f":"'Actual Accting'!AN155","v":0},{"$f":"'Actual Accting'!AO155","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B156","v":"2019-07-16"},{"$f":"'Actual Accting'!C156","v":0},{"$f":"'Actual Accting'!D156","v":0},null,{"$f":"'Actual Accting'!AN156","v":0},{"$f":"'Actual Accting'!AO156","v":0},0,null,null,{"$f":"'Actual Accting'!Z156","v":0},{"$f":"'Actual Accting'!AA156","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN156","v":0},{"$f":"'Actual Accting'!AO156","v":0},0,null,null,{"$f":"'Actual Accting'!AN156","v":0},{"$f":"'Actual Accting'!AO156","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B157","v":"2019-07-17"},{"$f":"'Actual Accting'!C157","v":0},{"$f":"'Actual Accting'!D157","v":0},null,{"$f":"'Actual Accting'!AN157","v":0},{"$f":"'Actual Accting'!AO157","v":0},0,null,null,{"$f":"'Actual Accting'!Z157","v":0},{"$f":"'Actual Accting'!AA157","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN157","v":0},{"$f":"'Actual Accting'!AO157","v":0},0,null,null,{"$f":"'Actual Accting'!AN157","v":0},{"$f":"'Actual Accting'!AO157","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B158","v":"2019-07-18"},{"$f":"'Actual Accting'!C158","v":0},{"$f":"'Actual Accting'!D158","v":0},null,{"$f":"'Actual Accting'!AN158","v":0},{"$f":"'Actual Accting'!AO158","v":0},0,null,null,{"$f":"'Actual Accting'!Z158","v":0},{"$f":"'Actual Accting'!AA158","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN158","v":0},{"$f":"'Actual Accting'!AO158","v":0},0,null,null,{"$f":"'Actual Accting'!AN158","v":0},{"$f":"'Actual Accting'!AO158","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B159","v":"2019-07-19"},{"$f":"'Actual Accting'!C159","v":0},{"$f":"'Actual Accting'!D159","v":0},null,{"$f":"'Actual Accting'!AN159","v":0},{"$f":"'Actual Accting'!AO159","v":0},0,null,null,{"$f":"'Actual Accting'!Z159","v":0},{"$f":"'Actual Accting'!AA159","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN159","v":0},{"$f":"'Actual Accting'!AO159","v":0},0,null,null,{"$f":"'Actual Accting'!AN159","v":0},{"$f":"'Actual Accting'!AO159","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B160","v":"2019-07-20"},{"$f":"'Actual Accting'!C160","v":0},{"$f":"'Actual Accting'!D160","v":0},null,{"$f":"'Actual Accting'!AN160","v":0},{"$f":"'Actual Accting'!AO160","v":0},0,null,null,{"$f":"'Actual Accting'!Z160","v":0},{"$f":"'Actual Accting'!AA160","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN160","v":0},{"$f":"'Actual Accting'!AO160","v":0},0,null,null,{"$f":"'Actual Accting'!AN160","v":0},{"$f":"'Actual Accting'!AO160","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B161","v":"2019-07-21"},{"$f":"'Actual Accting'!C161","v":0},{"$f":"'Actual Accting'!D161","v":0},null,{"$f":"'Actual Accting'!AN161","v":0},{"$f":"'Actual Accting'!AO161","v":0},0,null,null,{"$f":"'Actual Accting'!Z161","v":0},{"$f":"'Actual Accting'!AA161","v":0},{"$f":"SUM(K161:L161)","v":0},null,null,null,null,null,null,{"$f":"'Actual Accting'!AN161","v":0},{"$f":"'Actual Accting'!AO161","v":0},0,null,null,{"$f":"'Actual Accting'!AN161","v":0},{"$f":"'Actual Accting'!AO161","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B162","v":"2019-07-22"},{"$f":"'Actual Accting'!C162","v":0},{"$f":"'Actual Accting'!D162","v":0},null,{"$f":"'Actual Accting'!AN162","v":0},{"$f":"'Actual Accting'!AO162","v":0},0,null,null,{"$f":"'Actual Accting'!Z162","v":0},{"$f":"'Actual Accting'!AA162","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN162","v":0},{"$f":"'Actual Accting'!AO162","v":0},0,null,null,{"$f":"'Actual Accting'!AN162","v":0},{"$f":"'Actual Accting'!AO162","v":0},0,null,null,{"$f":"P162","v":0}]
[7,{"$f":"'Actual Accting'!B163","v":"2019-07-23"},{"$f":"'Actual Accting'!C163","v":0},{"$f":"'Actual Accting'!D163","v":0},null,{"$f":"'Actual Accting'!AN163","v":0},{"$f":"'Actual Accting'!AO163","v":0},0,null,null,{"$f":"'Actual Accting'!Z163","v":0},{"$f":"'Actual Accting'!AA163","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN163","v":0},{"$f":"'Actual Accting'!AO163","v":0},0,null,null,{"$f":"'Actual Accting'!AN163","v":0},{"$f":"'Actual Accting'!AO163","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B164","v":"2019-07-24"},{"$f":"'Actual Accting'!C164","v":0},{"$f":"'Actual Accting'!D164","v":0},null,{"$f":"'Actual Accting'!AN164","v":0},{"$f":"'Actual Accting'!AO164","v":0},0,null,null,{"$f":"'Actual Accting'!Z164","v":0},{"$f":"'Actual Accting'!AA164","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN164","v":0},{"$f":"'Actual Accting'!AO164","v":0},0,null,null,{"$f":"'Actual Accting'!AN164","v":0},{"$f":"'Actual Accting'!AO164","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B165","v":"2019-07-25"},{"$f":"'Actual Accting'!C165","v":0},{"$f":"'Actual Accting'!D165","v":0},null,{"$f":"'Actual Accting'!AN165","v":0},{"$f":"'Actual Accting'!AO165","v":0},0,null,null,{"$f":"'Actual Accting'!Z165","v":0},{"$f":"'Actual Accting'!AA165","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN165","v":0},{"$f":"'Actual Accting'!AO165","v":0},0,null,null,{"$f":"'Actual Accting'!AN165","v":0},{"$f":"'Actual Accting'!AO165","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B166","v":"2019-07-26"},{"$f":"'Actual Accting'!C166","v":0},{"$f":"'Actual Accting'!D166","v":0},null,{"$f":"'Actual Accting'!AN166","v":0},{"$f":"'Actual Accting'!AO166","v":0},0,null,null,{"$f":"'Actual Accting'!Z166","v":0},{"$f":"'Actual Accting'!AA166","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN166","v":0},{"$f":"'Actual Accting'!AO166","v":0},0,null,null,{"$f":"'Actual Accting'!AN166","v":0},{"$f":"'Actual Accting'!AO166","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B167","v":"2019-07-27"},{"$f":"'Actual Accting'!C167","v":0},{"$f":"'Actual Accting'!D167","v":0},null,{"$f":"'Actual Accting'!AN167","v":0},{"$f":"'Actual Accting'!AO167","v":0},0,null,null,{"$f":"'Actual Accting'!Z167","v":0},{"$f":"'Actual Accting'!AA167","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN167","v":0},{"$f":"'Actual Accting'!AO167","v":0},0,null,null,{"$f":"'Actual Accting'!AN167","v":0},{"$f":"'Actual Accting'!AO167","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B168","v":"2019-07-28"},{"$f":"'Actual Accting'!C168","v":0},{"$f":"'Actual Accting'!D168","v":0},null,{"$f":"'Actual Accting'!AN168","v":0},{"$f":"'Actual Accting'!AO168","v":0},0,null,null,{"$f":"'Actual Accting'!Z168","v":0},{"$f":"'Actual Accting'!AA168","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN168","v":0},{"$f":"'Actual Accting'!AO168","v":0},0,null,null,{"$f":"'Actual Accting'!AN168","v":0},{"$f":"'Actual Accting'!AO168","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B169","v":"2019-07-29"},{"$f":"'Actual Accting'!C169","v":0},{"$f":"'Actual Accting'!D169","v":0},null,{"$f":"'Actual Accting'!AN169","v":0},{"$f":"'Actual Accting'!AO169","v":0},0,null,null,{"$f":"'Actual Accting'!Z169","v":0},{"$f":"'Actual Accting'!AA169","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN169","v":0},{"$f":"'Actual Accting'!AO169","v":0},0,null,null,{"$f":"'Actual Accting'!AN169","v":0},{"$f":"'Actual Accting'!AO169","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B170","v":"2019-07-30"},{"$f":"'Actual Accting'!C170","v":0},{"$f":"'Actual Accting'!D170","v":0},null,{"$f":"'Actual Accting'!AN170","v":0},{"$f":"'Actual Accting'!AO170","v":0},0,null,null,{"$f":"'Actual Accting'!Z170","v":0},{"$f":"'Actual Accting'!AA170","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN170","v":0},{"$f":"'Actual Accting'!AO170","v":0},0,null,null,{"$f":"'Actual Accting'!AN170","v":0},{"$f":"'Actual Accting'!AO170","v":0},0,null,null,0]
[7,{"$f":"'Actual Accting'!B171","v":"2019-07-31"},{"$f":"'Actual Accting'!C171","v":0},{"$f":"'Actual Accting'!D171","v":0},null,{"$f":"'Actual Accting'!AN171","v":0},{"$f":"'Actual Accting'!AO171","v":0},0,null,null,{"$f":"'Actual Accting'!Z171","v":0},{"$f":"'Actual Accting'!AA171","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN171","v":0},{"$f":"'Actual Accting'!AO171","v":0},0,null,null,{"$f":"'Actual Accting'!AN171","v":0},{"$f":"'Actual Accting'!AO171","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B172","v":"2019-08-01"},{"$f":"'Actual Accting'!C172","v":0},{"$f":"'Actual Accting'!D172","v":0},null,{"$f":"'Actual Accting'!AN172","v":0},{"$f":"'Actual Accting'!AO172","v":0},0,null,null,{"$f":"'Actual Accting'!Z172","v":0},{"$f":"'Actual Accting'!AA172","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN172","v":0},{"$f":"'Actual Accting'!AO172","v":0},0,null,null,{"$f":"'Actual Accting'!AN172","v":0},{"$f":"'Actual Accting'!AO172","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B173","v":"2019-08-02"},{"$f":"'Actual Accting'!C173","v":0},{"$f":"'Actual Accting'!D173","v":0},null,{"$f":"'Actual Accting'!AN173","v":0},{"$f":"'Actual Accting'!AO173","v":0},0,null,null,{"$f":"'Actual Accting'!Z173","v":0},{"$f":"'Actual Accting'!AA173","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN173","v":0},{"$f":"'Actual Accting'!AO173","v":0},0,null,null,{"$f":"'Actual Accting'!AN173","v":0},{"$f":"'Actual Accting'!AO173","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B174","v":"2019-08-03"},{"$f":"'Actual Accting'!C174","v":0},{"$f":"'Actual Accting'!D174","v":0},null,{"$f":"'Actual Accting'!AN174","v":0},{"$f":"'Actual Accting'!AO174","v":0},0,null,null,{"$f":"'Actual Accting'!Z174","v":0},{"$f":"'Actual Accting'!AA174","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN174","v":0},{"$f":"'Actual Accting'!AO174","v":0},0,null,null,{"$f":"'Actual Accting'!AN174","v":0},{"$f":"'Actual Accting'!AO174","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B175","v":"2019-08-04"},{"$f":"'Actual Accting'!C175","v":0},{"$f":"'Actual Accting'!D175","v":0},null,{"$f":"'Actual Accting'!AN175","v":0},{"$f":"'Actual Accting'!AO175","v":0},0,null,null,{"$f":"'Actual Accting'!Z175","v":0},{"$f":"'Actual Accting'!AA175","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN175","v":0},{"$f":"'Actual Accting'!AO175","v":0},0,null,null,{"$f":"'Actual Accting'!AN175","v":0},{"$f":"'Actual Accting'!AO175","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B176","v":"2019-08-05"},{"$f":"'Actual Accting'!C176","v":0},{"$f":"'Actual Accting'!D176","v":0},null,{"$f":"'Actual Accting'!AN176","v":0},{"$f":"'Actual Accting'!AO176","v":0},0,null,null,{"$f":"'Actual Accting'!Z176","v":0},{"$f":"'Actual Accting'!AA176","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN176","v":0},{"$f":"'Actual Accting'!AO176","v":0},0,null,null,{"$f":"'Actual Accting'!AN176","v":0},{"$f":"'Actual Accting'!AO176","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B177","v":"2019-08-06"},{"$f":"'Actual Accting'!C177","v":0},{"$f":"'Actual Accting'!D177","v":0},null,{"$f":"'Actual Accting'!AN177","v":0},{"$f":"'Actual Accting'!AO177","v":0},0,null,null,{"$f":"'Actual Accting'!Z177","v":0},{"$f":"'Actual Accting'!AA177","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN177","v":0},{"$f":"'Actual Accting'!AO177","v":0},0,null,null,{"$f":"'Actual Accting'!AN177","v":0},{"$f":"'Actual Accting'!AO177","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B178","v":"2019-08-07"},{"$f":"'Actual Accting'!C178","v":0},{"$f":"'Actual Accting'!D178","v":0},null,{"$f":"'Actual Accting'!AN178","v":0},{"$f":"'Actual Accting'!AO178","v":0},{"$f":"SUM(F178:G178)","v":0},null,null,{"$f":"'Actual Accting'!Z178","v":0},{"$f":"'Actual Accting'!AA178","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN178","v":0},{"$f":"'Actual Accting'!AO178","v":0},{"$f":"SUM(T178:U178)","v":0},null,null,{"$f":"'Actual Accting'!AN178","v":0},{"$f":"'Actual Accting'!AO178","v":0},{"$f":"SUM(Y178:Z178)","v":0},null,null,0]
[8,{"$f":"'Actual Accting'!B179","v":"2019-08-08"},{"$f":"'Actual Accting'!C179","v":0},{"$f":"'Actual Accting'!D179","v":0},null,{"$f":"'Actual Accting'!AN179","v":0},{"$f":"'Actual Accting'!AO179","v":0},0,null,null,{"$f":"'Actual Accting'!Z179","v":0},{"$f":"'Actual Accting'!AA179","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN179","v":0},{"$f":"'Actual Accting'!AO179","v":0},0,null,null,{"$f":"'Actual Accting'!AN179","v":0},{"$f":"'Actual Accting'!AO179","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B180","v":"2019-08-09"},{"$f":"'Actual Accting'!C180","v":0},{"$f":"'Actual Accting'!D180","v":0},null,{"$f":"'Actual Accting'!AN180","v":0},{"$f":"'Actual Accting'!AO180","v":0},0,null,null,{"$f":"'Actual Accting'!Z180","v":0},{"$f":"'Actual Accting'!AA180","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN180","v":0},{"$f":"'Actual Accting'!AO180","v":0},0,null,null,{"$f":"'Actual Accting'!AN180","v":0},{"$f":"'Actual Accting'!AO180","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B181","v":"2019-08-10"},{"$f":"'Actual Accting'!C181","v":0},{"$f":"'Actual Accting'!D181","v":0},null,{"$f":"'Actual Accting'!AN181","v":0},{"$f":"'Actual Accting'!AO181","v":0},0,null,null,{"$f":"'Actual Accting'!Z181","v":0},{"$f":"'Actual Accting'!AA181","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN181","v":0},{"$f":"'Actual Accting'!AO181","v":0},0,null,null,{"$f":"'Actual Accting'!AN181","v":0},{"$f":"'Actual Accting'!AO181","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B182","v":"2019-08-11"},{"$f":"'Actual Accting'!C182","v":0},{"$f":"'Actual Accting'!D182","v":0},null,{"$f":"'Actual Accting'!AN182","v":0},{"$f":"'Actual Accting'!AO182","v":0},0,null,null,{"$f":"'Actual Accting'!Z182","v":0},{"$f":"'Actual Accting'!AA182","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN182","v":0},{"$f":"'Actual Accting'!AO182","v":0},0,null,null,{"$f":"'Actual Accting'!AN182","v":0},{"$f":"'Actual Accting'!AO182","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B183","v":"2019-08-12"},{"$f":"'Actual Accting'!C183","v":0},{"$f":"'Actual Accting'!D183","v":0},null,{"$f":"'Actual Accting'!AN183","v":0},{"$f":"'Actual Accting'!AO183","v":0},0,null,null,{"$f":"'Actual Accting'!Z183","v":0},{"$f":"'Actual Accting'!AA183","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN183","v":0},{"$f":"'Actual Accting'!AO183","v":0},0,null,null,{"$f":"'Actual Accting'!AN183","v":0},{"$f":"'Actual Accting'!AO183","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B184","v":"2019-08-13"},{"$f":"'Actual Accting'!C184","v":0},{"$f":"'Actual Accting'!D184","v":0},null,{"$f":"'Actual Accting'!AN184","v":0},{"$f":"'Actual Accting'!AO184","v":0},0,null,null,{"$f":"'Actual Accting'!Z184","v":0},{"$f":"'Actual Accting'!AA184","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN184","v":0},{"$f":"'Actual Accting'!AO184","v":0},0,null,null,{"$f":"'Actual Accting'!AN184","v":0},{"$f":"'Actual Accting'!AO184","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B185","v":"2019-08-14"},{"$f":"'Actual Accting'!C185","v":0},{"$f":"'Actual Accting'!D185","v":0},null,{"$f":"'Actual Accting'!AN185","v":0},{"$f":"'Actual Accting'!AO185","v":0},0,null,null,{"$f":"'Actual Accting'!Z185","v":0},{"$f":"'Actual Accting'!AA185","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN185","v":0},{"$f":"'Actual Accting'!AO185","v":0},0,null,null,{"$f":"'Actual Accting'!AN185","v":0},{"$f":"'Actual Accting'!AO185","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B186","v":"2019-08-15"},{"$f":"'Actual Accting'!C186","v":0},{"$f":"'Actual Accting'!D186","v":0},null,{"$f":"'Actual Accting'!AN186","v":0},{"$f":"'Actual Accting'!AO186","v":0},0,null,null,{"$f":"'Actual Accting'!Z186","v":0},{"$f":"'Actual Accting'!AA186","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN186","v":0},{"$f":"'Actual Accting'!AO186","v":0},0,null,null,{"$f":"'Actual Accting'!AN186","v":0},{"$f":"'Actual Accting'!AO186","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B187","v":"2019-08-16"},{"$f":"'Actual Accting'!C187","v":0},{"$f":"'Actual Accting'!D187","v":0},null,{"$f":"'Actual Accting'!AN187","v":0},{"$f":"'Actual Accting'!AO187","v":0},0,null,null,{"$f":"'Actual Accting'!Z187","v":0},{"$f":"'Actual Accting'!AA187","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN187","v":0},{"$f":"'Actual Accting'!AO187","v":0},0,null,null,{"$f":"'Actual Accting'!AN187","v":0},{"$f":"'Actual Accting'!AO187","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B188","v":"2019-08-17"},{"$f":"'Actual Accting'!C188","v":0},{"$f":"'Actual Accting'!D188","v":0},null,{"$f":"'Actual Accting'!AN188","v":0},{"$f":"'Actual Accting'!AO188","v":0},0,null,null,{"$f":"'Actual Accting'!Z188","v":0},{"$f":"'Actual Accting'!AA188","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN188","v":0},{"$f":"'Actual Accting'!AO188","v":0},0,null,null,{"$f":"'Actual Accting'!AN188","v":0},{"$f":"'Actual Accting'!AO188","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B189","v":"2019-08-18"},{"$f":"'Actual Accting'!C189","v":0},{"$f":"'Actual Accting'!D189","v":0},null,{"$f":"'Actual Accting'!AN189","v":0},{"$f":"'Actual Accting'!AO189","v":0},0,null,null,{"$f":"'Actual Accting'!Z189","v":0},{"$f":"'Actual Accting'!AA189","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN189","v":0},{"$f":"'Actual Accting'!AO189","v":0},0,null,null,{"$f":"'Actual Accting'!AN189","v":0},{"$f":"'Actual Accting'!AO189","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B190","v":"2019-08-19"},{"$f":"'Actual Accting'!C190","v":0},{"$f":"'Actual Accting'!D190","v":0},null,{"$f":"'Actual Accting'!AN190","v":0},{"$f":"'Actual Accting'!AO190","v":0},0,null,null,{"$f":"'Actual Accting'!Z190","v":0},{"$f":"'Actual Accting'!AA190","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN190","v":0},{"$f":"'Actual Accting'!AO190","v":0},0,null,null,{"$f":"'Actual Accting'!AN190","v":0},{"$f":"'Actual Accting'!AO190","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B191","v":"2019-08-20"},{"$f":"'Actual Accting'!C191","v":0},{"$f":"'Actual Accting'!D191","v":0},null,{"$f":"'Actual Accting'!AN191","v":0},{"$f":"'Actual Accting'!AO191","v":0},0,null,null,{"$f":"'Actual Accting'!Z191","v":0},{"$f":"'Actual Accting'!AA191","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN191","v":0},{"$f":"'Actual Accting'!AO191","v":0},0,null,null,{"$f":"'Actual Accting'!AN191","v":0},{"$f":"'Actual Accting'!AO191","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B192","v":"2019-08-21"},{"$f":"'Actual Accting'!C192","v":0},{"$f":"'Actual Accting'!D192","v":0},null,{"$f":"'Actual Accting'!AN192","v":0},{"$f":"'Actual Accting'!AO192","v":0},0,null,null,{"$f":"'Actual Accting'!Z192","v":0},{"$f":"'Actual Accting'!AA192","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN192","v":0},{"$f":"'Actual Accting'!AO192","v":0},0,null,null,{"$f":"'Actual Accting'!AN192","v":0},{"$f":"'Actual Accting'!AO192","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B193","v":"2019-08-22"},{"$f":"'Actual Accting'!C193","v":0},{"$f":"'Actual Accting'!D193","v":0},null,{"$f":"'Actual Accting'!AN193","v":0},{"$f":"'Actual Accting'!AO193","v":0},0,null,null,{"$f":"'Actual Accting'!Z193","v":0},{"$f":"'Actual Accting'!AA193","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN193","v":0},{"$f":"'Actual Accting'!AO193","v":0},0,null,null,{"$f":"'Actual Accting'!AN193","v":0},{"$f":"'Actual Accting'!AO193","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B194","v":"2019-08-23"},{"$f":"'Actual Accting'!C194","v":0},{"$f":"'Actual Accting'!D194","v":0},null,{"$f":"'Actual Accting'!AN194","v":0},{"$f":"'Actual Accting'!AO194","v":0},0,null,null,{"$f":"'Actual Accting'!Z194","v":0},{"$f":"'Actual Accting'!AA194","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN194","v":0},{"$f":"'Actual Accting'!AO194","v":0},0,null,null,{"$f":"'Actual Accting'!AN194","v":0},{"$f":"'Actual Accting'!AO194","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B195","v":"2019-08-24"},{"$f":"'Actual Accting'!C195","v":0},{"$f":"'Actual Accting'!D195","v":0},null,{"$f":"'Actual Accting'!AN195","v":0},{"$f":"'Actual Accting'!AO195","v":0},0,null,null,{"$f":"'Actual Accting'!Z195","v":0},{"$f":"'Actual Accting'!AA195","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN195","v":0},{"$f":"'Actual Accting'!AO195","v":0},0,null,null,{"$f":"'Actual Accting'!AN195","v":0},{"$f":"'Actual Accting'!AO195","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B196","v":"2019-08-25"},{"$f":"'Actual Accting'!C196","v":0},{"$f":"'Actual Accting'!D196","v":0},null,{"$f":"'Actual Accting'!AN196","v":0},{"$f":"'Actual Accting'!AO196","v":0},0,null,null,{"$f":"'Actual Accting'!Z196","v":0},{"$f":"'Actual Accting'!AA196","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN196","v":0},{"$f":"'Actual Accting'!AO196","v":0},0,null,null,{"$f":"'Actual Accting'!AN196","v":0},{"$f":"'Actual Accting'!AO196","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B197","v":"2019-08-26"},{"$f":"'Actual Accting'!C197","v":0},{"$f":"'Actual Accting'!D197","v":0},null,{"$f":"'Actual Accting'!AN197","v":0},{"$f":"'Actual Accting'!AO197","v":0},0,null,null,{"$f":"'Actual Accting'!Z197","v":0},{"$f":"'Actual Accting'!AA197","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN197","v":0},{"$f":"'Actual Accting'!AO197","v":0},0,null,null,{"$f":"'Actual Accting'!AN197","v":0},{"$f":"'Actual Accting'!AO197","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B198","v":"2019-08-27"},{"$f":"'Actual Accting'!C198","v":0},{"$f":"'Actual Accting'!D198","v":0},null,{"$f":"'Actual Accting'!AN198","v":0},{"$f":"'Actual Accting'!AO198","v":0},0,null,null,{"$f":"'Actual Accting'!Z198","v":0},{"$f":"'Actual Accting'!AA198","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN198","v":0},{"$f":"'Actual Accting'!AO198","v":0},0,null,null,{"$f":"'Actual Accting'!AN198","v":0},{"$f":"'Actual Accting'!AO198","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B199","v":"2019-08-28"},{"$f":"'Actual Accting'!C199","v":0},{"$f":"'Actual Accting'!D199","v":0},null,{"$f":"'Actual Accting'!AN199","v":0},{"$f":"'Actual Accting'!AO199","v":0},0,null,null,{"$f":"'Actual Accting'!Z199","v":0},{"$f":"'Actual Accting'!AA199","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN199","v":0},{"$f":"'Actual Accting'!AO199","v":0},0,null,null,{"$f":"'Actual Accting'!AN199","v":0},{"$f":"'Actual Accting'!AO199","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B200","v":"2019-08-29"},{"$f":"'Actual Accting'!C200","v":0},{"$f":"'Actual Accting'!D200","v":0},null,{"$f":"'Actual Accting'!AN200","v":0},{"$f":"'Actual Accting'!AO200","v":0},0,null,null,{"$f":"'Actual Accting'!Z200","v":0},{"$f":"'Actual Accting'!AA200","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN200","v":0},{"$f":"'Actual Accting'!AO200","v":0},0,null,null,{"$f":"'Actual Accting'!AN200","v":0},{"$f":"'Actual Accting'!AO200","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B201","v":"2019-08-30"},{"$f":"'Actual Accting'!C201","v":0},{"$f":"'Actual Accting'!D201","v":0},null,{"$f":"'Actual Accting'!AN201","v":0},{"$f":"'Actual Accting'!AO201","v":0},0,null,null,{"$f":"'Actual Accting'!Z201","v":0},{"$f":"'Actual Accting'!AA201","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN201","v":0},{"$f":"'Actual Accting'!AO201","v":0},0,null,null,{"$f":"'Actual Accting'!AN201","v":0},{"$f":"'Actual Accting'!AO201","v":0},0,null,null,0]
[8,{"$f":"'Actual Accting'!B202","v":"2019-08-31"},{"$f":"'Actual Accting'!C202","v":0},{"$f":"'Actual Accting'!D202","v":0},null,{"$f":"'Actual Accting'!AN202","v":0},{"$f":"'Actual Accting'!AO202","v":0},0,null,null,{"$f":"'Actual Accting'!Z202","v":0},{"$f":"'Actual Accting'!AA202","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN202","v":0},{"$f":"'Actual Accting'!AO202","v":0},0,null,null,{"$f":"'Actual Accting'!AN202","v":0},{"$f":"'Actual Accting'!AO202","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B203","v":"2019-09-01"},{"$f":"'Actual Accting'!C203","v":0},{"$f":"'Actual Accting'!D203","v":0},null,{"$f":"'Actual Accting'!AN203","v":0},{"$f":"'Actual Accting'!AO203","v":0},0,null,null,{"$f":"'Actual Accting'!Z203","v":0},{"$f":"'Actual Accting'!AA203","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN203","v":0},{"$f":"'Actual Accting'!AO203","v":0},0,null,null,{"$f":"'Actual Accting'!AN203","v":0},{"$f":"'Actual Accting'!AO203","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B204","v":"2019-09-02"},{"$f":"'Actual Accting'!C204","v":0},{"$f":"'Actual Accting'!D204","v":0},null,{"$f":"'Actual Accting'!AN204","v":0},{"$f":"'Actual Accting'!AO204","v":0},0,null,null,{"$f":"'Actual Accting'!Z204","v":0},{"$f":"'Actual Accting'!AA204","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN204","v":0},{"$f":"'Actual Accting'!AO204","v":0},0,null,null,{"$f":"'Actual Accting'!AN204","v":0},{"$f":"'Actual Accting'!AO204","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B205","v":"2019-09-03"},{"$f":"'Actual Accting'!C205","v":0},{"$f":"'Actual Accting'!D205","v":0},null,{"$f":"'Actual Accting'!AN205","v":0},{"$f":"'Actual Accting'!AO205","v":0},0,null,null,{"$f":"'Actual Accting'!Z205","v":0},{"$f":"'Actual Accting'!AA205","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN205","v":0},{"$f":"'Actual Accting'!AO205","v":0},0,null,null,{"$f":"'Actual Accting'!AN205","v":0},{"$f":"'Actual Accting'!AO205","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B206","v":"2019-09-04"},{"$f":"'Actual Accting'!C206","v":0},{"$f":"'Actual Accting'!D206","v":0},null,{"$f":"'Actual Accting'!AN206","v":0},{"$f":"'Actual Accting'!AO206","v":0},0,null,null,{"$f":"'Actual Accting'!Z206","v":0},{"$f":"'Actual Accting'!AA206","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN206","v":0},{"$f":"'Actual Accting'!AO206","v":0},0,null,null,{"$f":"'Actual Accting'!AN206","v":0},{"$f":"'Actual Accting'!AO206","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B207","v":"2019-09-05"},{"$f":"'Actual Accting'!C207","v":0},{"$f":"'Actual Accting'!D207","v":0},null,{"$f":"'Actual Accting'!AN207","v":0},{"$f":"'Actual Accting'!AO207","v":0},0,null,null,{"$f":"'Actual Accting'!Z207","v":0},{"$f":"'Actual Accting'!AA207","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN207","v":0},{"$f":"'Actual Accting'!AO207","v":0},0,null,null,{"$f":"'Actual Accting'!AN207","v":0},{"$f":"'Actual Accting'!AO207","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B208","v":"2019-09-06"},{"$f":"'Actual Accting'!C208","v":0},{"$f":"'Actual Accting'!D208","v":0},null,{"$f":"'Actual Accting'!AN208","v":0},{"$f":"'Actual Accting'!AO208","v":0},0,null,null,{"$f":"'Actual Accting'!Z208","v":0},{"$f":"'Actual Accting'!AA208","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN208","v":0},{"$f":"'Actual Accting'!AO208","v":0},0,null,null,{"$f":"'Actual Accting'!AN208","v":0},{"$f":"'Actual Accting'!AO208","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B209","v":"2019-09-07"},{"$f":"'Actual Accting'!C209","v":0},{"$f":"'Actual Accting'!D209","v":0},null,{"$f":"'Actual Accting'!AN209","v":0},{"$f":"'Actual Accting'!AO209","v":0},0,null,null,{"$f":"'Actual Accting'!Z209","v":0},{"$f":"'Actual Accting'!AA209","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN209","v":0},{"$f":"'Actual Accting'!AO209","v":0},0,null,null,{"$f":"'Actual Accting'!AN209","v":0},{"$f":"'Actual Accting'!AO209","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B210","v":"2019-09-08"},{"$f":"'Actual Accting'!C210","v":0},{"$f":"'Actual Accting'!D210","v":0},null,{"$f":"'Actual Accting'!AN210","v":0},{"$f":"'Actual Accting'!AO210","v":0},0,null,null,{"$f":"'Actual Accting'!Z210","v":0},{"$f":"'Actual Accting'!AA210","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN210","v":0},{"$f":"'Actual Accting'!AO210","v":0},0,null,null,{"$f":"'Actual Accting'!AN210","v":0},{"$f":"'Actual Accting'!AO210","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B211","v":"2019-09-09"},{"$f":"'Actual Accting'!C211","v":0},{"$f":"'Actual Accting'!D211","v":0},null,{"$f":"'Actual Accting'!AN211","v":0},{"$f":"'Actual Accting'!AO211","v":0},0,null,null,{"$f":"'Actual Accting'!Z211","v":0},{"$f":"'Actual Accting'!AA211","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN211","v":0},{"$f":"'Actual Accting'!AO211","v":0},0,null,null,{"$f":"'Actual Accting'!AN211","v":0},{"$f":"'Actual Accting'!AO211","v":0},0,null,null,0]
[{"$f":"MONTH(B212)","v":9},{"$f":"'Actual Accting'!B212","v":"2019-09-10"},{"$f":"'Actual Accting'!C212","v":0},{"$f":"'Actual Accting'!D212","v":0},null,{"$f":"'Actual Accting'!AN212","v":0},{"$f":"'Actual Accting'!AO212","v":0},0,null,null,{"$f":"'Actual Accting'!Z212","v":0},{"$f":"'Actual Accting'!AA212","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN212","v":0},{"$f":"'Actual Accting'!AO212","v":0},0,null,null,{"$f":"'Actual Accting'!AN212","v":0},{"$f":"'Actual Accting'!AO212","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B213","v":"2019-09-11"},{"$f":"'Actual Accting'!C213","v":0},{"$f":"'Actual Accting'!D213","v":0},null,{"$f":"'Actual Accting'!AN213","v":0},{"$f":"'Actual Accting'!AO213","v":0},0,null,null,{"$f":"'Actual Accting'!Z213","v":0},{"$f":"'Actual Accting'!AA213","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN213","v":0},{"$f":"'Actual Accting'!AO213","v":0},0,null,null,{"$f":"'Actual Accting'!AN213","v":0},{"$f":"'Actual Accting'!AO213","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B214","v":"2019-09-12"},{"$f":"'Actual Accting'!C214","v":0},{"$f":"'Actual Accting'!D214","v":0},null,{"$f":"'Actual Accting'!AN214","v":0},{"$f":"'Actual Accting'!AO214","v":0},0,null,null,{"$f":"'Actual Accting'!Z214","v":0},{"$f":"'Actual Accting'!AA214","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN214","v":0},{"$f":"'Actual Accting'!AO214","v":0},0,null,null,{"$f":"'Actual Accting'!AN214","v":0},{"$f":"'Actual Accting'!AO214","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B215","v":"2019-09-13"},{"$f":"'Actual Accting'!C215","v":0},{"$f":"'Actual Accting'!D215","v":0},null,{"$f":"'Actual Accting'!AN215","v":0},{"$f":"'Actual Accting'!AO215","v":0},0,null,null,{"$f":"'Actual Accting'!Z215","v":0},{"$f":"'Actual Accting'!AA215","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN215","v":0},{"$f":"'Actual Accting'!AO215","v":0},0,null,null,{"$f":"'Actual Accting'!AN215","v":0},{"$f":"'Actual Accting'!AO215","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B216","v":"2019-09-14"},{"$f":"'Actual Accting'!C216","v":0},{"$f":"'Actual Accting'!D216","v":0},null,{"$f":"'Actual Accting'!AN216","v":0},{"$f":"'Actual Accting'!AO216","v":0},0,null,null,{"$f":"'Actual Accting'!Z216","v":0},{"$f":"'Actual Accting'!AA216","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN216","v":0},{"$f":"'Actual Accting'!AO216","v":0},0,null,null,{"$f":"'Actual Accting'!AN216","v":0},{"$f":"'Actual Accting'!AO216","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B217","v":"2019-09-15"},{"$f":"'Actual Accting'!C217","v":0},{"$f":"'Actual Accting'!D217","v":0},null,{"$f":"'Actual Accting'!AN217","v":0},{"$f":"'Actual Accting'!AO217","v":0},0,null,null,{"$f":"'Actual Accting'!Z217","v":0},{"$f":"'Actual Accting'!AA217","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN217","v":0},{"$f":"'Actual Accting'!AO217","v":0},0,null,null,{"$f":"'Actual Accting'!AN217","v":0},{"$f":"'Actual Accting'!AO217","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B218","v":"2019-09-16"},{"$f":"'Actual Accting'!C218","v":0},{"$f":"'Actual Accting'!D218","v":0},null,{"$f":"'Actual Accting'!AN218","v":0},{"$f":"'Actual Accting'!AO218","v":0},0,null,null,{"$f":"'Actual Accting'!Z218","v":0},{"$f":"'Actual Accting'!AA218","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN218","v":0},{"$f":"'Actual Accting'!AO218","v":0},0,null,null,{"$f":"'Actual Accting'!AN218","v":0},{"$f":"'Actual Accting'!AO218","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B219","v":"2019-09-17"},{"$f":"'Actual Accting'!C219","v":0},{"$f":"'Actual Accting'!D219","v":0},null,{"$f":"'Actual Accting'!AN219","v":0},{"$f":"'Actual Accting'!AO219","v":0},0,null,null,{"$f":"'Actual Accting'!Z219","v":0},{"$f":"'Actual Accting'!AA219","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN219","v":0},{"$f":"'Actual Accting'!AO219","v":0},0,null,null,{"$f":"'Actual Accting'!AN219","v":0},{"$f":"'Actual Accting'!AO219","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B220","v":"2019-09-18"},{"$f":"'Actual Accting'!C220","v":0},{"$f":"'Actual Accting'!D220","v":0},null,{"$f":"'Actual Accting'!AN220","v":0},{"$f":"'Actual Accting'!AO220","v":0},0,null,null,{"$f":"'Actual Accting'!Z220","v":0},{"$f":"'Actual Accting'!AA220","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN220","v":0},{"$f":"'Actual Accting'!AO220","v":0},0,null,null,{"$f":"'Actual Accting'!AN220","v":0},{"$f":"'Actual Accting'!AO220","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B221","v":"2019-09-19"},{"$f":"'Actual Accting'!C221","v":0},{"$f":"'Actual Accting'!D221","v":0},null,{"$f":"'Actual Accting'!AN221","v":0},{"$f":"'Actual Accting'!AO221","v":0},0,null,null,{"$f":"'Actual Accting'!Z221","v":0},{"$f":"'Actual Accting'!AA221","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN221","v":0},{"$f":"'Actual Accting'!AO221","v":0},0,null,null,{"$f":"'Actual Accting'!AN221","v":0},{"$f":"'Actual Accting'!AO221","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B222","v":"2019-09-20"},{"$f":"'Actual Accting'!C222","v":0},{"$f":"'Actual Accting'!D222","v":0},null,{"$f":"'Actual Accting'!AN222","v":0},{"$f":"'Actual Accting'!AO222","v":0},0,null,null,{"$f":"'Actual Accting'!Z222","v":0},{"$f":"'Actual Accting'!AA222","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN222","v":0},{"$f":"'Actual Accting'!AO222","v":0},0,null,null,{"$f":"'Actual Accting'!AN222","v":0},{"$f":"'Actual Accting'!AO222","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B223","v":"2019-09-21"},{"$f":"'Actual Accting'!C223","v":0},{"$f":"'Actual Accting'!D223","v":0},null,{"$f":"'Actual Accting'!AN223","v":0},{"$f":"'Actual Accting'!AO223","v":0},0,null,null,{"$f":"'Actual Accting'!Z223","v":0},{"$f":"'Actual Accting'!AA223","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN223","v":0},{"$f":"'Actual Accting'!AO223","v":0},0,null,null,{"$f":"'Actual Accting'!AN223","v":0},{"$f":"'Actual Accting'!AO223","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B224","v":"2019-09-22"},{"$f":"'Actual Accting'!C224","v":0},{"$f":"'Actual Accting'!D224","v":0},null,{"$f":"'Actual Accting'!AN224","v":0},{"$f":"'Actual Accting'!AO224","v":0},0,null,null,{"$f":"'Actual Accting'!Z224","v":0},{"$f":"'Actual Accting'!AA224","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN224","v":0},{"$f":"'Actual Accting'!AO224","v":0},0,null,null,{"$f":"'Actual Accting'!AN224","v":0},{"$f":"'Actual Accting'!AO224","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B225","v":"2019-09-23"},{"$f":"'Actual Accting'!C225","v":0},{"$f":"'Actual Accting'!D225","v":0},null,{"$f":"'Actual Accting'!AN225","v":0},{"$f":"'Actual Accting'!AO225","v":0},0,null,null,{"$f":"'Actual Accting'!Z225","v":0},{"$f":"'Actual Accting'!AA225","v":0},{"$f":"SUM(K225:L225)","v":0},null,null,null,null,null,null,{"$f":"'Actual Accting'!AN225","v":0},{"$f":"'Actual Accting'!AO225","v":0},0,null,null,{"$f":"'Actual Accting'!AN225","v":0},{"$f":"'Actual Accting'!AO225","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B226","v":"2019-09-24"},{"$f":"'Actual Accting'!C226","v":0},{"$f":"'Actual Accting'!D226","v":0},null,{"$f":"'Actual Accting'!AN226","v":0},{"$f":"'Actual Accting'!AO226","v":0},0,null,null,{"$f":"'Actual Accting'!Z226","v":0},{"$f":"'Actual Accting'!AA226","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN226","v":0},{"$f":"'Actual Accting'!AO226","v":0},0,null,null,{"$f":"'Actual Accting'!AN226","v":0},{"$f":"'Actual Accting'!AO226","v":0},0,null,null,{"$f":"P226","v":0}]
[9,{"$f":"'Actual Accting'!B227","v":"2019-09-25"},{"$f":"'Actual Accting'!C227","v":0},{"$f":"'Actual Accting'!D227","v":0},null,{"$f":"'Actual Accting'!AN227","v":0},{"$f":"'Actual Accting'!AO227","v":0},0,null,null,{"$f":"'Actual Accting'!Z227","v":0},{"$f":"'Actual Accting'!AA227","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN227","v":0},{"$f":"'Actual Accting'!AO227","v":0},0,null,null,{"$f":"'Actual Accting'!AN227","v":0},{"$f":"'Actual Accting'!AO227","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B228","v":"2019-09-26"},{"$f":"'Actual Accting'!C228","v":0},{"$f":"'Actual Accting'!D228","v":0},null,{"$f":"'Actual Accting'!AN228","v":0},{"$f":"'Actual Accting'!AO228","v":0},0,null,null,{"$f":"'Actual Accting'!Z228","v":0},{"$f":"'Actual Accting'!AA228","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN228","v":0},{"$f":"'Actual Accting'!AO228","v":0},0,null,null,{"$f":"'Actual Accting'!AN228","v":0},{"$f":"'Actual Accting'!AO228","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B229","v":"2019-09-27"},{"$f":"'Actual Accting'!C229","v":0},{"$f":"'Actual Accting'!D229","v":0},null,{"$f":"'Actual Accting'!AN229","v":0},{"$f":"'Actual Accting'!AO229","v":0},0,null,null,{"$f":"'Actual Accting'!Z229","v":0},{"$f":"'Actual Accting'!AA229","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN229","v":0},{"$f":"'Actual Accting'!AO229","v":0},0,null,null,{"$f":"'Actual Accting'!AN229","v":0},{"$f":"'Actual Accting'!AO229","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B230","v":"2019-09-28"},{"$f":"'Actual Accting'!C230","v":0},{"$f":"'Actual Accting'!D230","v":0},null,{"$f":"'Actual Accting'!AN230","v":0},{"$f":"'Actual Accting'!AO230","v":0},0,null,null,{"$f":"'Actual Accting'!Z230","v":0},{"$f":"'Actual Accting'!AA230","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN230","v":0},{"$f":"'Actual Accting'!AO230","v":0},0,null,null,{"$f":"'Actual Accting'!AN230","v":0},{"$f":"'Actual Accting'!AO230","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B231","v":"2019-09-29"},{"$f":"'Actual Accting'!C231","v":0},{"$f":"'Actual Accting'!D231","v":0},null,{"$f":"'Actual Accting'!AN231","v":0},{"$f":"'Actual Accting'!AO231","v":0},0,null,null,{"$f":"'Actual Accting'!Z231","v":0},{"$f":"'Actual Accting'!AA231","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN231","v":0},{"$f":"'Actual Accting'!AO231","v":0},0,null,null,{"$f":"'Actual Accting'!AN231","v":0},{"$f":"'Actual Accting'!AO231","v":0},0,null,null,0]
[9,{"$f":"'Actual Accting'!B232","v":"2019-09-30"},{"$f":"'Actual Accting'!C232","v":0},{"$f":"'Actual Accting'!D232","v":0},null,{"$f":"'Actual Accting'!AN232","v":0},{"$f":"'Actual Accting'!AO232","v":0},0,null,null,{"$f":"'Actual Accting'!Z232","v":0},{"$f":"'Actual Accting'!AA232","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN232","v":0},{"$f":"'Actual Accting'!AO232","v":0},0,null,null,{"$f":"'Actual Accting'!AN232","v":0},{"$f":"'Actual Accting'!AO232","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B233","v":"2019-10-01"},{"$f":"'Actual Accting'!C233","v":0},{"$f":"'Actual Accting'!D233","v":0},null,{"$f":"'Actual Accting'!AN233","v":0},{"$f":"'Actual Accting'!AO233","v":0},0,null,null,{"$f":"'Actual Accting'!Z233","v":0},{"$f":"'Actual Accting'!AA233","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN233","v":0},{"$f":"'Actual Accting'!AO233","v":0},0,null,null,{"$f":"'Actual Accting'!AN233","v":0},{"$f":"'Actual Accting'!AO233","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B234","v":"2019-10-02"},{"$f":"'Actual Accting'!C234","v":0},{"$f":"'Actual Accting'!D234","v":0},null,{"$f":"'Actual Accting'!AN234","v":0},{"$f":"'Actual Accting'!AO234","v":0},0,null,null,{"$f":"'Actual Accting'!Z234","v":0},{"$f":"'Actual Accting'!AA234","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN234","v":0},{"$f":"'Actual Accting'!AO234","v":0},0,null,null,{"$f":"'Actual Accting'!AN234","v":0},{"$f":"'Actual Accting'!AO234","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B235","v":"2019-10-03"},{"$f":"'Actual Accting'!C235","v":0},{"$f":"'Actual Accting'!D235","v":0},null,{"$f":"'Actual Accting'!AN235","v":0},{"$f":"'Actual Accting'!AO235","v":0},0,null,null,{"$f":"'Actual Accting'!Z235","v":0},{"$f":"'Actual Accting'!AA235","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN235","v":0},{"$f":"'Actual Accting'!AO235","v":0},0,null,null,{"$f":"'Actual Accting'!AN235","v":0},{"$f":"'Actual Accting'!AO235","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B236","v":"2019-10-04"},{"$f":"'Actual Accting'!C236","v":0},{"$f":"'Actual Accting'!D236","v":0},null,{"$f":"'Actual Accting'!AN236","v":0},{"$f":"'Actual Accting'!AO236","v":0},0,null,null,{"$f":"'Actual Accting'!Z236","v":0},{"$f":"'Actual Accting'!AA236","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN236","v":0},{"$f":"'Actual Accting'!AO236","v":0},0,null,null,{"$f":"'Actual Accting'!AN236","v":0},{"$f":"'Actual Accting'!AO236","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B237","v":"2019-10-05"},{"$f":"'Actual Accting'!C237","v":0},{"$f":"'Actual Accting'!D237","v":0},null,{"$f":"'Actual Accting'!AN237","v":0},{"$f":"'Actual Accting'!AO237","v":0},0,null,null,{"$f":"'Actual Accting'!Z237","v":0},{"$f":"'Actual Accting'!AA237","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN237","v":0},{"$f":"'Actual Accting'!AO237","v":0},0,null,null,{"$f":"'Actual Accting'!AN237","v":0},{"$f":"'Actual Accting'!AO237","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B238","v":"2019-10-06"},{"$f":"'Actual Accting'!C238","v":0},{"$f":"'Actual Accting'!D238","v":0},null,{"$f":"'Actual Accting'!AN238","v":0},{"$f":"'Actual Accting'!AO238","v":0},0,null,null,{"$f":"'Actual Accting'!Z238","v":0},{"$f":"'Actual Accting'!AA238","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN238","v":0},{"$f":"'Actual Accting'!AO238","v":0},0,null,null,{"$f":"'Actual Accting'!AN238","v":0},{"$f":"'Actual Accting'!AO238","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B239","v":"2019-10-07"},{"$f":"'Actual Accting'!C239","v":0},{"$f":"'Actual Accting'!D239","v":0},null,{"$f":"'Actual Accting'!AN239","v":0},{"$f":"'Actual Accting'!AO239","v":0},0,null,null,{"$f":"'Actual Accting'!Z239","v":0},{"$f":"'Actual Accting'!AA239","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN239","v":0},{"$f":"'Actual Accting'!AO239","v":0},0,null,null,{"$f":"'Actual Accting'!AN239","v":0},{"$f":"'Actual Accting'!AO239","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B240","v":"2019-10-08"},{"$f":"'Actual Accting'!C240","v":0},{"$f":"'Actual Accting'!D240","v":0},null,{"$f":"'Actual Accting'!AN240","v":0},{"$f":"'Actual Accting'!AO240","v":0},0,null,null,{"$f":"'Actual Accting'!Z240","v":0},{"$f":"'Actual Accting'!AA240","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN240","v":0},{"$f":"'Actual Accting'!AO240","v":0},0,null,null,{"$f":"'Actual Accting'!AN240","v":0},{"$f":"'Actual Accting'!AO240","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B241","v":"2019-10-09"},{"$f":"'Actual Accting'!C241","v":0},{"$f":"'Actual Accting'!D241","v":0},null,{"$f":"'Actual Accting'!AN241","v":0},{"$f":"'Actual Accting'!AO241","v":0},0,null,null,{"$f":"'Actual Accting'!Z241","v":0},{"$f":"'Actual Accting'!AA241","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN241","v":0},{"$f":"'Actual Accting'!AO241","v":0},0,null,null,{"$f":"'Actual Accting'!AN241","v":0},{"$f":"'Actual Accting'!AO241","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B242","v":"2019-10-10"},{"$f":"'Actual Accting'!C242","v":0},{"$f":"'Actual Accting'!D242","v":0},null,{"$f":"'Actual Accting'!AN242","v":0},{"$f":"'Actual Accting'!AO242","v":0},{"$f":"SUM(F242:G242)","v":0},null,null,{"$f":"'Actual Accting'!Z242","v":0},{"$f":"'Actual Accting'!AA242","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN242","v":0},{"$f":"'Actual Accting'!AO242","v":0},{"$f":"SUM(T242:U242)","v":0},null,null,{"$f":"'Actual Accting'!AN242","v":0},{"$f":"'Actual Accting'!AO242","v":0},{"$f":"SUM(Y242:Z242)","v":0},null,null,0]
[10,{"$f":"'Actual Accting'!B243","v":"2019-10-11"},{"$f":"'Actual Accting'!C243","v":0},{"$f":"'Actual Accting'!D243","v":0},null,{"$f":"'Actual Accting'!AN243","v":0},{"$f":"'Actual Accting'!AO243","v":0},0,null,null,{"$f":"'Actual Accting'!Z243","v":0},{"$f":"'Actual Accting'!AA243","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN243","v":0},{"$f":"'Actual Accting'!AO243","v":0},0,null,null,{"$f":"'Actual Accting'!AN243","v":0},{"$f":"'Actual Accting'!AO243","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B244","v":"2019-10-12"},{"$f":"'Actual Accting'!C244","v":0},{"$f":"'Actual Accting'!D244","v":0},null,{"$f":"'Actual Accting'!AN244","v":0},{"$f":"'Actual Accting'!AO244","v":0},0,null,null,{"$f":"'Actual Accting'!Z244","v":0},{"$f":"'Actual Accting'!AA244","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN244","v":0},{"$f":"'Actual Accting'!AO244","v":0},0,null,null,{"$f":"'Actual Accting'!AN244","v":0},{"$f":"'Actual Accting'!AO244","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B245","v":"2019-10-13"},{"$f":"'Actual Accting'!C245","v":0},{"$f":"'Actual Accting'!D245","v":0},null,{"$f":"'Actual Accting'!AN245","v":0},{"$f":"'Actual Accting'!AO245","v":0},0,null,null,{"$f":"'Actual Accting'!Z245","v":0},{"$f":"'Actual Accting'!AA245","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN245","v":0},{"$f":"'Actual Accting'!AO245","v":0},0,null,null,{"$f":"'Actual Accting'!AN245","v":0},{"$f":"'Actual Accting'!AO245","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B246","v":"2019-10-14"},{"$f":"'Actual Accting'!C246","v":0},{"$f":"'Actual Accting'!D246","v":0},null,{"$f":"'Actual Accting'!AN246","v":0},{"$f":"'Actual Accting'!AO246","v":0},0,null,null,{"$f":"'Actual Accting'!Z246","v":0},{"$f":"'Actual Accting'!AA246","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN246","v":0},{"$f":"'Actual Accting'!AO246","v":0},0,null,null,{"$f":"'Actual Accting'!AN246","v":0},{"$f":"'Actual Accting'!AO246","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B247","v":"2019-10-15"},{"$f":"'Actual Accting'!C247","v":0},{"$f":"'Actual Accting'!D247","v":0},null,{"$f":"'Actual Accting'!AN247","v":0},{"$f":"'Actual Accting'!AO247","v":0},0,null,null,{"$f":"'Actual Accting'!Z247","v":0},{"$f":"'Actual Accting'!AA247","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN247","v":0},{"$f":"'Actual Accting'!AO247","v":0},0,null,null,{"$f":"'Actual Accting'!AN247","v":0},{"$f":"'Actual Accting'!AO247","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B248","v":"2019-10-16"},{"$f":"'Actual Accting'!C248","v":0},{"$f":"'Actual Accting'!D248","v":0},null,{"$f":"'Actual Accting'!AN248","v":0},{"$f":"'Actual Accting'!AO248","v":0},0,null,null,{"$f":"'Actual Accting'!Z248","v":0},{"$f":"'Actual Accting'!AA248","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN248","v":0},{"$f":"'Actual Accting'!AO248","v":0},0,null,null,{"$f":"'Actual Accting'!AN248","v":0},{"$f":"'Actual Accting'!AO248","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B249","v":"2019-10-17"},{"$f":"'Actual Accting'!C249","v":0},{"$f":"'Actual Accting'!D249","v":0},null,{"$f":"'Actual Accting'!AN249","v":0},{"$f":"'Actual Accting'!AO249","v":0},0,null,null,{"$f":"'Actual Accting'!Z249","v":0},{"$f":"'Actual Accting'!AA249","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN249","v":0},{"$f":"'Actual Accting'!AO249","v":0},0,null,null,{"$f":"'Actual Accting'!AN249","v":0},{"$f":"'Actual Accting'!AO249","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B250","v":"2019-10-18"},{"$f":"'Actual Accting'!C250","v":0},{"$f":"'Actual Accting'!D250","v":0},null,{"$f":"'Actual Accting'!AN250","v":0},{"$f":"'Actual Accting'!AO250","v":0},0,null,null,{"$f":"'Actual Accting'!Z250","v":0},{"$f":"'Actual Accting'!AA250","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN250","v":0},{"$f":"'Actual Accting'!AO250","v":0},0,null,null,{"$f":"'Actual Accting'!AN250","v":0},{"$f":"'Actual Accting'!AO250","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B251","v":"2019-10-19"},{"$f":"'Actual Accting'!C251","v":0},{"$f":"'Actual Accting'!D251","v":0},null,{"$f":"'Actual Accting'!AN251","v":0},{"$f":"'Actual Accting'!AO251","v":0},0,null,null,{"$f":"'Actual Accting'!Z251","v":0},{"$f":"'Actual Accting'!AA251","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN251","v":0},{"$f":"'Actual Accting'!AO251","v":0},0,null,null,{"$f":"'Actual Accting'!AN251","v":0},{"$f":"'Actual Accting'!AO251","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B252","v":"2019-10-20"},{"$f":"'Actual Accting'!C252","v":0},{"$f":"'Actual Accting'!D252","v":0},null,{"$f":"'Actual Accting'!AN252","v":0},{"$f":"'Actual Accting'!AO252","v":0},0,null,null,{"$f":"'Actual Accting'!Z252","v":0},{"$f":"'Actual Accting'!AA252","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN252","v":0},{"$f":"'Actual Accting'!AO252","v":0},0,null,null,{"$f":"'Actual Accting'!AN252","v":0},{"$f":"'Actual Accting'!AO252","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B253","v":"2019-10-21"},{"$f":"'Actual Accting'!C253","v":0},{"$f":"'Actual Accting'!D253","v":0},null,{"$f":"'Actual Accting'!AN253","v":0},{"$f":"'Actual Accting'!AO253","v":0},0,null,null,{"$f":"'Actual Accting'!Z253","v":0},{"$f":"'Actual Accting'!AA253","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN253","v":0},{"$f":"'Actual Accting'!AO253","v":0},0,null,null,{"$f":"'Actual Accting'!AN253","v":0},{"$f":"'Actual Accting'!AO253","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B254","v":"2019-10-22"},{"$f":"'Actual Accting'!C254","v":0},{"$f":"'Actual Accting'!D254","v":0},null,{"$f":"'Actual Accting'!AN254","v":0},{"$f":"'Actual Accting'!AO254","v":0},0,null,null,{"$f":"'Actual Accting'!Z254","v":0},{"$f":"'Actual Accting'!AA254","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN254","v":0},{"$f":"'Actual Accting'!AO254","v":0},0,null,null,{"$f":"'Actual Accting'!AN254","v":0},{"$f":"'Actual Accting'!AO254","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B255","v":"2019-10-23"},{"$f":"'Actual Accting'!C255","v":0},{"$f":"'Actual Accting'!D255","v":0},null,{"$f":"'Actual Accting'!AN255","v":0},{"$f":"'Actual Accting'!AO255","v":0},0,null,null,{"$f":"'Actual Accting'!Z255","v":0},{"$f":"'Actual Accting'!AA255","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN255","v":0},{"$f":"'Actual Accting'!AO255","v":0},0,null,null,{"$f":"'Actual Accting'!AN255","v":0},{"$f":"'Actual Accting'!AO255","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B256","v":"2019-10-24"},{"$f":"'Actual Accting'!C256","v":0},{"$f":"'Actual Accting'!D256","v":0},null,{"$f":"'Actual Accting'!AN256","v":0},{"$f":"'Actual Accting'!AO256","v":0},0,null,null,{"$f":"'Actual Accting'!Z256","v":0},{"$f":"'Actual Accting'!AA256","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN256","v":0},{"$f":"'Actual Accting'!AO256","v":0},0,null,null,{"$f":"'Actual Accting'!AN256","v":0},{"$f":"'Actual Accting'!AO256","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B257","v":"2019-10-25"},{"$f":"'Actual Accting'!C257","v":0},{"$f":"'Actual Accting'!D257","v":0},null,{"$f":"'Actual Accting'!AN257","v":0},{"$f":"'Actual Accting'!AO257","v":0},0,null,null,{"$f":"'Actual Accting'!Z257","v":0},{"$f":"'Actual Accting'!AA257","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN257","v":0},{"$f":"'Actual Accting'!AO257","v":0},0,null,null,{"$f":"'Actual Accting'!AN257","v":0},{"$f":"'Actual Accting'!AO257","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B258","v":"2019-10-26"},{"$f":"'Actual Accting'!C258","v":0},{"$f":"'Actual Accting'!D258","v":0},null,{"$f":"'Actual Accting'!AN258","v":0},{"$f":"'Actual Accting'!AO258","v":0},0,null,null,{"$f":"'Actual Accting'!Z258","v":0},{"$f":"'Actual Accting'!AA258","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN258","v":0},{"$f":"'Actual Accting'!AO258","v":0},0,null,null,{"$f":"'Actual Accting'!AN258","v":0},{"$f":"'Actual Accting'!AO258","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B259","v":"2019-10-27"},{"$f":"'Actual Accting'!C259","v":0},{"$f":"'Actual Accting'!D259","v":0},null,{"$f":"'Actual Accting'!AN259","v":0},{"$f":"'Actual Accting'!AO259","v":0},0,null,null,{"$f":"'Actual Accting'!Z259","v":0},{"$f":"'Actual Accting'!AA259","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN259","v":0},{"$f":"'Actual Accting'!AO259","v":0},0,null,null,{"$f":"'Actual Accting'!AN259","v":0},{"$f":"'Actual Accting'!AO259","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B260","v":"2019-10-28"},{"$f":"'Actual Accting'!C260","v":0},{"$f":"'Actual Accting'!D260","v":0},null,{"$f":"'Actual Accting'!AN260","v":0},{"$f":"'Actual Accting'!AO260","v":0},0,null,null,{"$f":"'Actual Accting'!Z260","v":0},{"$f":"'Actual Accting'!AA260","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN260","v":0},{"$f":"'Actual Accting'!AO260","v":0},0,null,null,{"$f":"'Actual Accting'!AN260","v":0},{"$f":"'Actual Accting'!AO260","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B261","v":"2019-10-29"},{"$f":"'Actual Accting'!C261","v":0},{"$f":"'Actual Accting'!D261","v":0},null,{"$f":"'Actual Accting'!AN261","v":0},{"$f":"'Actual Accting'!AO261","v":0},0,null,null,{"$f":"'Actual Accting'!Z261","v":0},{"$f":"'Actual Accting'!AA261","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN261","v":0},{"$f":"'Actual Accting'!AO261","v":0},0,null,null,{"$f":"'Actual Accting'!AN261","v":0},{"$f":"'Actual Accting'!AO261","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B262","v":"2019-10-30"},{"$f":"'Actual Accting'!C262","v":0},{"$f":"'Actual Accting'!D262","v":0},null,{"$f":"'Actual Accting'!AN262","v":0},{"$f":"'Actual Accting'!AO262","v":0},0,null,null,{"$f":"'Actual Accting'!Z262","v":0},{"$f":"'Actual Accting'!AA262","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN262","v":0},{"$f":"'Actual Accting'!AO262","v":0},0,null,null,{"$f":"'Actual Accting'!AN262","v":0},{"$f":"'Actual Accting'!AO262","v":0},0,null,null,0]
[10,{"$f":"'Actual Accting'!B263","v":"2019-10-31"},{"$f":"'Actual Accting'!C263","v":0},{"$f":"'Actual Accting'!D263","v":0},null,{"$f":"'Actual Accting'!AN263","v":0},{"$f":"'Actual Accting'!AO263","v":0},0,null,null,{"$f":"'Actual Accting'!Z263","v":0},{"$f":"'Actual Accting'!AA263","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN263","v":0},{"$f":"'Actual Accting'!AO263","v":0},0,null,null,{"$f":"'Actual Accting'!AN263","v":0},{"$f":"'Actual Accting'!AO263","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B264","v":"2019-11-01"},{"$f":"'Actual Accting'!C264","v":0},{"$f":"'Actual Accting'!D264","v":0},null,{"$f":"'Actual Accting'!AN264","v":0},{"$f":"'Actual Accting'!AO264","v":0},0,null,null,{"$f":"'Actual Accting'!Z264","v":0},{"$f":"'Actual Accting'!AA264","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN264","v":0},{"$f":"'Actual Accting'!AO264","v":0},0,null,null,{"$f":"'Actual Accting'!AN264","v":0},{"$f":"'Actual Accting'!AO264","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B265","v":"2019-11-02"},{"$f":"'Actual Accting'!C265","v":0},{"$f":"'Actual Accting'!D265","v":0},null,{"$f":"'Actual Accting'!AN265","v":0},{"$f":"'Actual Accting'!AO265","v":0},0,null,null,{"$f":"'Actual Accting'!Z265","v":0},{"$f":"'Actual Accting'!AA265","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN265","v":0},{"$f":"'Actual Accting'!AO265","v":0},0,null,null,{"$f":"'Actual Accting'!AN265","v":0},{"$f":"'Actual Accting'!AO265","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B266","v":"2019-11-03"},{"$f":"'Actual Accting'!C266","v":0},{"$f":"'Actual Accting'!D266","v":0},null,{"$f":"'Actual Accting'!AN266","v":0},{"$f":"'Actual Accting'!AO266","v":0},0,null,null,{"$f":"'Actual Accting'!Z266","v":0},{"$f":"'Actual Accting'!AA266","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN266","v":0},{"$f":"'Actual Accting'!AO266","v":0},0,null,null,{"$f":"'Actual Accting'!AN266","v":0},{"$f":"'Actual Accting'!AO266","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B267","v":"2019-11-04"},{"$f":"'Actual Accting'!C267","v":0},{"$f":"'Actual Accting'!D267","v":0},null,{"$f":"'Actual Accting'!AN267","v":0},{"$f":"'Actual Accting'!AO267","v":0},0,null,null,{"$f":"'Actual Accting'!Z267","v":0},{"$f":"'Actual Accting'!AA267","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN267","v":0},{"$f":"'Actual Accting'!AO267","v":0},0,null,null,{"$f":"'Actual Accting'!AN267","v":0},{"$f":"'Actual Accting'!AO267","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B268","v":"2019-11-05"},{"$f":"'Actual Accting'!C268","v":0},{"$f":"'Actual Accting'!D268","v":0},null,{"$f":"'Actual Accting'!AN268","v":0},{"$f":"'Actual Accting'!AO268","v":0},0,null,null,{"$f":"'Actual Accting'!Z268","v":0},{"$f":"'Actual Accting'!AA268","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN268","v":0},{"$f":"'Actual Accting'!AO268","v":0},0,null,null,{"$f":"'Actual Accting'!AN268","v":0},{"$f":"'Actual Accting'!AO268","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B269","v":"2019-11-06"},{"$f":"'Actual Accting'!C269","v":0},{"$f":"'Actual Accting'!D269","v":0},null,{"$f":"'Actual Accting'!AN269","v":0},{"$f":"'Actual Accting'!AO269","v":0},0,null,null,{"$f":"'Actual Accting'!Z269","v":0},{"$f":"'Actual Accting'!AA269","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN269","v":0},{"$f":"'Actual Accting'!AO269","v":0},0,null,null,{"$f":"'Actual Accting'!AN269","v":0},{"$f":"'Actual Accting'!AO269","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B270","v":"2019-11-07"},{"$f":"'Actual Accting'!C270","v":0},{"$f":"'Actual Accting'!D270","v":0},null,{"$f":"'Actual Accting'!AN270","v":0},{"$f":"'Actual Accting'!AO270","v":0},0,null,null,{"$f":"'Actual Accting'!Z270","v":0},{"$f":"'Actual Accting'!AA270","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN270","v":0},{"$f":"'Actual Accting'!AO270","v":0},0,null,null,{"$f":"'Actual Accting'!AN270","v":0},{"$f":"'Actual Accting'!AO270","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B271","v":"2019-11-08"},{"$f":"'Actual Accting'!C271","v":0},{"$f":"'Actual Accting'!D271","v":0},null,{"$f":"'Actual Accting'!AN271","v":0},{"$f":"'Actual Accting'!AO271","v":0},0,null,null,{"$f":"'Actual Accting'!Z271","v":0},{"$f":"'Actual Accting'!AA271","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN271","v":0},{"$f":"'Actual Accting'!AO271","v":0},0,null,null,{"$f":"'Actual Accting'!AN271","v":0},{"$f":"'Actual Accting'!AO271","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B272","v":"2019-11-09"},{"$f":"'Actual Accting'!C272","v":0},{"$f":"'Actual Accting'!D272","v":0},null,{"$f":"'Actual Accting'!AN272","v":0},{"$f":"'Actual Accting'!AO272","v":0},0,null,null,{"$f":"'Actual Accting'!Z272","v":0},{"$f":"'Actual Accting'!AA272","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN272","v":0},{"$f":"'Actual Accting'!AO272","v":0},0,null,null,{"$f":"'Actual Accting'!AN272","v":0},{"$f":"'Actual Accting'!AO272","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B273","v":"2019-11-10"},{"$f":"'Actual Accting'!C273","v":0},{"$f":"'Actual Accting'!D273","v":0},null,{"$f":"'Actual Accting'!AN273","v":0},{"$f":"'Actual Accting'!AO273","v":0},0,null,null,{"$f":"'Actual Accting'!Z273","v":0},{"$f":"'Actual Accting'!AA273","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN273","v":0},{"$f":"'Actual Accting'!AO273","v":0},0,null,null,{"$f":"'Actual Accting'!AN273","v":0},{"$f":"'Actual Accting'!AO273","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B274","v":"2019-11-11"},{"$f":"'Actual Accting'!C274","v":0},{"$f":"'Actual Accting'!D274","v":0},null,{"$f":"'Actual Accting'!AN274","v":0},{"$f":"'Actual Accting'!AO274","v":0},0,null,null,{"$f":"'Actual Accting'!Z274","v":0},{"$f":"'Actual Accting'!AA274","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN274","v":0},{"$f":"'Actual Accting'!AO274","v":0},0,null,null,{"$f":"'Actual Accting'!AN274","v":0},{"$f":"'Actual Accting'!AO274","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B275","v":"2019-11-12"},{"$f":"'Actual Accting'!C275","v":0},{"$f":"'Actual Accting'!D275","v":0},null,{"$f":"'Actual Accting'!AN275","v":0},{"$f":"'Actual Accting'!AO275","v":0},0,null,null,{"$f":"'Actual Accting'!Z275","v":0},{"$f":"'Actual Accting'!AA275","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN275","v":0},{"$f":"'Actual Accting'!AO275","v":0},0,null,null,{"$f":"'Actual Accting'!AN275","v":0},{"$f":"'Actual Accting'!AO275","v":0},0,null,null,0]
[{"$f":"MONTH(B276)","v":11},{"$f":"'Actual Accting'!B276","v":"2019-11-13"},{"$f":"'Actual Accting'!C276","v":0},{"$f":"'Actual Accting'!D276","v":0},null,{"$f":"'Actual Accting'!AN276","v":0},{"$f":"'Actual Accting'!AO276","v":0},0,null,null,{"$f":"'Actual Accting'!Z276","v":0},{"$f":"'Actual Accting'!AA276","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN276","v":0},{"$f":"'Actual Accting'!AO276","v":0},0,null,null,{"$f":"'Actual Accting'!AN276","v":0},{"$f":"'Actual Accting'!AO276","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B277","v":"2019-11-14"},{"$f":"'Actual Accting'!C277","v":0},{"$f":"'Actual Accting'!D277","v":0},null,{"$f":"'Actual Accting'!AN277","v":0},{"$f":"'Actual Accting'!AO277","v":0},0,null,null,{"$f":"'Actual Accting'!Z277","v":0},{"$f":"'Actual Accting'!AA277","v":0},0,null,null,null,null,null,null,{"$f":"'Actual Accting'!AN277","v":0},{"$f":"'Actual Accting'!AO277","v":0},0,null,null,{"$f":"'Actual Accting'!AN277","v":0},{"$f":"'Actual Accting'!AO277","v":0},0,null,null,0]
[11,{"$f":"'Actual Accting'!B278","v":"2019-11-15"},{"$f":"'Actual Accting'!C278","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B279","v":"2019-11-16"},{"$f":"'Actual Accting'!C279","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B280","v":"2019-11-17"},{"$f":"'Actual Accting'!C280","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B281","v":"2019-11-18"},{"$f":"'Actual Accting'!C281","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B282","v":"2019-11-19"},{"$f":"'Actual Accting'!C282","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B283","v":"2019-11-20"},{"$f":"'Actual Accting'!C283","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B284","v":"2019-11-21"},{"$f":"'Actual Accting'!C284","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B285","v":"2019-11-22"},{"$f":"'Actual Accting'!C285","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B286","v":"2019-11-23"},{"$f":"'Actual Accting'!C286","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B287","v":"2019-11-24"},{"$f":"'Actual Accting'!C287","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B288","v":"2019-11-25"},{"$f":"'Actual Accting'!C288","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B289","v":"2019-11-26"},{"$f":"'Actual Accting'!C289","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B290","v":"2019-11-27"},{"$f":"'Actual Accting'!C290","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B291","v":"2019-11-28"},{"$f":"'Actual Accting'!C291","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B292","v":"2019-11-29"},{"$f":"'Actual Accting'!C292","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[11,{"$f":"'Actual Accting'!B293","v":"2019-11-30"},{"$f":"'Actual Accting'!C293","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,"Monthly Totals"]
[3,"March","-","-","-",{"$f":"SUMIFS(F$19:F$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(G$19:G$293,$A$19:$A$293,$A296)","v":0},0,0,"-",{"$f":"SUMIFS(K$19:K$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(L$19:L$293,$A$19:$A$293,$A296)","v":0},0,0,"-",0,{"$f":"SUMIFS(Q$19:Q$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(R$19:R$293,$A$19:$A$293,$A296)","v":0},"-",{"$f":"SUMIFS(T$19:T$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(U$19:U$293,$A$19:$A$293,$A296)","v":0},0,0,"-",{"$f":"SUMIFS(Y$19:Y$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(Z$19:Z$293,$A$19:$A$293,$A296)","v":0},0,0,"-",0,{"$f":"SUMIFS(AE$19:AE$293,$A$19:$A$293,$A296)","v":0},{"$f":"SUMIFS(AF$19:AF$293,$A$19:$A$293,$A296)","v":0},"-"]
[4,"April","-","-","-",{"$f":"SUMIFS(F$19:F$293,$A$19:$A$293,$A297)","v":0},0,0,0,"-",{"$f":"SUMIFS(K$19:K$293,$A$19:$A$293,$A297)","v":0},0,0,0,"-",0,0,0,"-",{"$f":"SUMIFS(T$19:T$293,$A$19:$A$293,$A297)","v":0},0,0,0,"-",{"$f":"SUMIFS(Y$19:Y$293,$A$19:$A$293,$A297)","v":0},0,0,0,"-",0,{"$f":"SUMIFS(AE$19:AE$293,$A$19:$A$293,$A297)","v":0},0,"-"]
[5,"May","-","-","-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-"]
[6,"June","-","-","-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-"]
[7,"July","-","-","-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-"]
[8,"August","-","-","-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-"]
[9,"September","-","-","-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-"]
[10,"October","-","-","-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-"]
[11,"November","-","-","-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-",0,0,0,0,"-",0,0,0,0,"-",0,0,0,"-"]
[]
[null,"Total","-","-","-",{"$f":"SUM(F296:F304)","v":0},{"$f":"SUM(G296:G304)","v":0},{"$f":"SUM(H296:H304)","v":0},{"$f":"SUM(I296:I304)","v":0},"-",{"$f":"SUM(K296:K304)","v":0},0,0,0,"-",{"$f":"SUM(P296:P304)","v":0},0,0,"-",{"$f":"SUM(T296:T304)","v":0},0,0,0,"-",{"$f":"SUM(Y296:Y304)","v":0},0,0,0,"-",{"$f":"SUM(AD296:AD304)","v":0},{"$f":"SUM(AE296:AE304)","v":0},0,"-"]
[null,"Total (acre-feet)","-","-","-",{"$f":"F306*1.9835","v":0},{"$f":"G306*1.9835","v":0},{"$f":"H306*1.9835","v":0},{"$f":"I306*1.9835","v":0},"-",{"$f":"K306*1.9835","v":0},0,0,0,"-",{"$f":"P306*1.9835","v":0},0,0,"-",{"$f":"T306*1.9835","v":0},0,0,0,"-",{"$f":"Y306*1.9835","v":0},0,0,0,"-",{"$f":"AD306*1.9835","v":0},{"$f":"AE306*1.9835","v":0},0,"-"]

{"sheet":"Lagged RFO Repl","index":7,"n_rows":201,"n_cols":27,"rows_kept":201,"cut":false,"hidden":false,"merged":[[0,2,0,26]]}
["Ops Year:",2019]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Month","Monthly Farm Headgate Delivery per Share","Diamond A Unlagged Groundwater Return Flow Obligations","Diamond A Lagged Groundwater Return Flow Obligations (Timpas Creek)","Schweizer Unlagged Groundwater Return Flow Obligations","Schweizer Lagged Groundwater Return Flow Obligations (Timpas Creek)","Mameda Unlagged Groundwater Return Flow Obligations","Mameda Lagged Groundwater Return Flow Obligations (Timpas Creek)","Groves Unlagged Groundwater Return Flow Obligations","Groves Lagged Groundwater Return Flow Obligations (Timpas Creek)","Mayhoffer Unlagged Groundwater Return Flow Obligations","Mayhoffer Lagged Groundwater Return Flow Obligations (Crooked Arroyo)","Total Depletions (at Fort Lyon Canal)","Depletions To Be Replaced by Timpas Creek Aug Station","Depletions To Be Replaced by Crooked Arroyo Aug Station","Replacements at Timaps Creek Aug Station","CSU Replacement Obligations (Above Fort Lyon Canal / Decreased for TL)","CSU Replacement Oblifations (Below Fort Lyon Canal - Mayhoffer Only / Increased for TL)","CSU Replacement Obligations at Fort Lyon","CSU Replacements at Pueblo Reservoir Outlet","CSU Replacements at Confluence of Fountain Creek and Arkansas River","CSU Replacements at Lake Mereditch Outlet","Total CSU Replacements (Above Fort Lyon Canal)","Debit / Credit (Above Fort Lyon Canal)","Debit / Credit (Below Fort Lyon Canal)","Amount Bypassed through Fort Lyon","Amount Bypassed through Fort Lyon"]
[null,"af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","af/mon","cfs"]
[null,"(1)","(2)",{"$f":"C137-1","v":-3},"(4)",-5,"(6)",-7,"(8)",-9,"(10)",-11,{"$f":"L137-1","v":-12},{"$f":"M137-1","v":-13},{"$f":"N137-1","v":-14},{"$f":"O137-1","v":-15},{"$f":"P137-1","v":-16},-17,{"$f":"R137-1","v":-18},-19,-20,-21,-22,-23,-24,-25,-26]
["2019-03-01",{"$f":"'Actual Accting'!N296*1.9835/LT!$G$7","v":0},{"$f":"$B138*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A138)-2)","v":0},{"$f":"SUMPRODUCT(C83:C138,URF!$B$3:$B$58)","v":0},{"$f":"$B138*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A138)-2)","v":0},{"$f":"SUMPRODUCT(E83:E138,URF!$C$3:$C$58)","v":0},{"$f":"$B138*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A138)-2)","v":0},{"$f":"SUMPRODUCT(G83:G138,URF!$D$3:$D$58)","v":0},{"$f":"$B138*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A138)-2)","v":0},{"$f":"SUMPRODUCT(I83:I138,URF!$E$3:$E$58)","v":0},{"$f":"$B138*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A138)-2)","v":0},{"$f":"SUMPRODUCT(K83:K138,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D138*(1-LT!$H$86),F138*(1-LT!$H$87),H138*(1-LT!$H$88),J138*(1-LT!$H$81),L138*(1+LT!$H$82))","v":0},{"$f":"-SUM(D138,F138,H138,J138,L138*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U296","v":0},0,0,{"$f":"SUM(Q138:R138)","v":0},null,null,null,{"$f":"SUM(T138*(1-LT!$H$83),U138*(1-LT!$H$84),V138*(1-LT!$H$85))","v":0},{"$f":"N138+P138+(L138*(1+LT!$H$78))","v":0},{"$f":"SUM(N138,P138)","v":0},{"$f":"MAX(0,MIN(X138,P138,L138*(1+LT!$H$82)))","v":0},{"$f":"Z138/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A138),1))","v":0}]
["2019-04-01",{"$f":"'Actual Accting'!N297*1.9835/LT!$G$7","v":0},{"$f":"$B139*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A139)-2)","v":0},{"$f":"SUMPRODUCT(C84:C139,URF!$B$3:$B$58)","v":0},{"$f":"$B139*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A139)-2)","v":0},{"$f":"SUMPRODUCT(E84:E139,URF!$C$3:$C$58)","v":0},{"$f":"$B139*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A139)-2)","v":0},{"$f":"SUMPRODUCT(G84:G139,URF!$D$3:$D$58)","v":0},{"$f":"$B139*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A139)-2)","v":0},{"$f":"SUMPRODUCT(I84:I139,URF!$E$3:$E$58)","v":0},{"$f":"$B139*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A139)-2)","v":0},{"$f":"SUMPRODUCT(K84:K139,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D139*(1-LT!$H$86),F139*(1-LT!$H$87),H139*(1-LT!$H$88),J139*(1-LT!$H$81),L139*(1+LT!$H$82))","v":0},{"$f":"-SUM(D139,F139,H139,J139,L139*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U297","v":0},0,0,0,null,null,null,{"$f":"SUM(T139*(1-LT!$H$83),U139*(1-LT!$H$84),V139*(1-LT!$H$85))","v":0},{"$f":"N139+P139+(L139*(1+LT!$H$78))","v":0},0,{"$f":"MAX(0,MIN(X139,P139,L139*(1+LT!$H$82)))","v":0},{"$f":"Z139/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A139),1))","v":0}]
["2019-05-01",{"$f":"'Actual Accting'!N298*1.9835/LT!$G$7","v":0},{"$f":"$B140*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A140)-2)","v":0},{"$f":"SUMPRODUCT(C85:C140,URF!$B$3:$B$58)","v":0},{"$f":"$B140*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A140)-2)","v":0},{"$f":"SUMPRODUCT(E85:E140,URF!$C$3:$C$58)","v":0},{"$f":"$B140*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A140)-2)","v":0},{"$f":"SUMPRODUCT(G85:G140,URF!$D$3:$D$58)","v":0},{"$f":"$B140*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A140)-2)","v":0},{"$f":"SUMPRODUCT(I85:I140,URF!$E$3:$E$58)","v":0},{"$f":"$B140*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A140)-2)","v":0},{"$f":"SUMPRODUCT(K85:K140,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D140*(1-LT!$H$86),F140*(1-LT!$H$87),H140*(1-LT!$H$88),J140*(1-LT!$H$81),L140*(1+LT!$H$82))","v":0},{"$f":"-SUM(D140,F140,H140,J140,L140*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U298","v":0},0,0,0,null,null,null,{"$f":"SUM(T140*(1-LT!$H$83),U140*(1-LT!$H$84),V140*(1-LT!$H$85))","v":0},{"$f":"N140+P140+(L140*(1+LT!$H$78))","v":0},0,{"$f":"MAX(0,MIN(X140,P140,L140*(1+LT!$H$82)))","v":0},{"$f":"Z140/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A140),1))","v":0}]
["2019-06-01",{"$f":"'Actual Accting'!N299*1.9835/LT!$G$7","v":0},{"$f":"$B141*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A141)-2)","v":0},{"$f":"SUMPRODUCT(C86:C141,URF!$B$3:$B$58)","v":0},{"$f":"$B141*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A141)-2)","v":0},{"$f":"SUMPRODUCT(E86:E141,URF!$C$3:$C$58)","v":0},{"$f":"$B141*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A141)-2)","v":0},{"$f":"SUMPRODUCT(G86:G141,URF!$D$3:$D$58)","v":0},{"$f":"$B141*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A141)-2)","v":0},{"$f":"SUMPRODUCT(I86:I141,URF!$E$3:$E$58)","v":0},{"$f":"$B141*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A141)-2)","v":0},{"$f":"SUMPRODUCT(K86:K141,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D141*(1-LT!$H$86),F141*(1-LT!$H$87),H141*(1-LT!$H$88),J141*(1-LT!$H$81),L141*(1+LT!$H$82))","v":0},{"$f":"-SUM(D141,F141,H141,J141,L141*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U299","v":0},0,0,0,null,null,null,{"$f":"SUM(T141*(1-LT!$H$83),U141*(1-LT!$H$84),V141*(1-LT!$H$85))","v":0},{"$f":"N141+P141+(L141*(1+LT!$H$78))","v":0},0,{"$f":"MAX(0,MIN(X141,P141,L141*(1+LT!$H$82)))","v":0},{"$f":"Z141/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A141),1))","v":0}]
["2019-07-01",{"$f":"'Actual Accting'!N300*1.9835/LT!$G$7","v":0},{"$f":"$B142*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A142)-2)","v":0},{"$f":"SUMPRODUCT(C87:C142,URF!$B$3:$B$58)","v":0},{"$f":"$B142*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A142)-2)","v":0},{"$f":"SUMPRODUCT(E87:E142,URF!$C$3:$C$58)","v":0},{"$f":"$B142*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A142)-2)","v":0},{"$f":"SUMPRODUCT(G87:G142,URF!$D$3:$D$58)","v":0},{"$f":"$B142*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A142)-2)","v":0},{"$f":"SUMPRODUCT(I87:I142,URF!$E$3:$E$58)","v":0},{"$f":"$B142*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A142)-2)","v":0},{"$f":"SUMPRODUCT(K87:K142,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D142*(1-LT!$H$86),F142*(1-LT!$H$87),H142*(1-LT!$H$88),J142*(1-LT!$H$81),L142*(1+LT!$H$82))","v":0},{"$f":"-SUM(D142,F142,H142,J142,L142*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U300","v":0},0,0,0,null,null,null,{"$f":"SUM(T142*(1-LT!$H$83),U142*(1-LT!$H$84),V142*(1-LT!$H$85))","v":0},{"$f":"N142+P142+(L142*(1+LT!$H$78))","v":0},0,{"$f":"MAX(0,MIN(X142,P142,L142*(1+LT!$H$82)))","v":0},{"$f":"Z142/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A142),1))","v":0}]
["2019-08-01",{"$f":"'Actual Accting'!N301*1.9835/LT!$G$7","v":0},{"$f":"$B143*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A143)-2)","v":0},{"$f":"SUMPRODUCT(C88:C143,URF!$B$3:$B$58)","v":0},{"$f":"$B143*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A143)-2)","v":0},{"$f":"SUMPRODUCT(E88:E143,URF!$C$3:$C$58)","v":0},{"$f":"$B143*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A143)-2)","v":0},{"$f":"SUMPRODUCT(G88:G143,URF!$D$3:$D$58)","v":0},{"$f":"$B143*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A143)-2)","v":0},{"$f":"SUMPRODUCT(I88:I143,URF!$E$3:$E$58)","v":0},{"$f":"$B143*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A143)-2)","v":0},{"$f":"SUMPRODUCT(K88:K143,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D143*(1-LT!$H$86),F143*(1-LT!$H$87),H143*(1-LT!$H$88),J143*(1-LT!$H$81),L143*(1+LT!$H$82))","v":0},{"$f":"-SUM(D143,F143,H143,J143,L143*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U301","v":0},0,0,0,null,null,null,{"$f":"SUM(T143*(1-LT!$H$83),U143*(1-LT!$H$84),V143*(1-LT!$H$85))","v":0},{"$f":"N143+P143+(L143*(1+LT!$H$78))","v":0},0,{"$f":"MAX(0,MIN(X143,P143,L143*(1+LT!$H$82)))","v":0},{"$f":"Z143/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A143),1))","v":0}]
["2019-09-01",{"$f":"'Actual Accting'!N302*1.9835/LT!$G$7","v":0},{"$f":"$B144*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A144)-2)","v":0},{"$f":"SUMPRODUCT(C89:C144,URF!$B$3:$B$58)","v":0},{"$f":"$B144*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A144)-2)","v":0},{"$f":"SUMPRODUCT(E89:E144,URF!$C$3:$C$58)","v":0},{"$f":"$B144*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A144)-2)","v":0},{"$f":"SUMPRODUCT(G89:G144,URF!$D$3:$D$58)","v":0},{"$f":"$B144*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A144)-2)","v":0},{"$f":"SUMPRODUCT(I89:I144,URF!$E$3:$E$58)","v":0},{"$f":"$B144*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A144)-2)","v":0},{"$f":"SUMPRODUCT(K89:K144,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D144*(1-LT!$H$86),F144*(1-LT!$H$87),H144*(1-LT!$H$88),J144*(1-LT!$H$81),L144*(1+LT!$H$82))","v":0},{"$f":"-SUM(D144,F144,H144,J144,L144*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U302","v":0},0,0,0,null,null,null,{"$f":"SUM(T144*(1-LT!$H$83),U144*(1-LT!$H$84),V144*(1-LT!$H$85))","v":0},{"$f":"N144+P144+(L144*(1+LT!$H$78))","v":0},0,{"$f":"MAX(0,MIN(X144,P144,L144*(1+LT!$H$82)))","v":0},{"$f":"Z144/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A144),1))","v":0}]
["2019-10-01",{"$f":"'Actual Accting'!N303*1.9835/LT!$G$7","v":0},{"$f":"$B145*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A145)-2)","v":0},{"$f":"SUMPRODUCT(C90:C145,URF!$B$3:$B$58)","v":0},{"$f":"$B145*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A145)-2)","v":0},{"$f":"SUMPRODUCT(E90:E145,URF!$C$3:$C$58)","v":0},{"$f":"$B145*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A145)-2)","v":0},{"$f":"SUMPRODUCT(G90:G145,URF!$D$3:$D$58)","v":0},{"$f":"$B145*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A145)-2)","v":0},{"$f":"SUMPRODUCT(I90:I145,URF!$E$3:$E$58)","v":0},{"$f":"$B145*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A145)-2)","v":0},{"$f":"SUMPRODUCT(K90:K145,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D145*(1-LT!$H$86),F145*(1-LT!$H$87),H145*(1-LT!$H$88),J145*(1-LT!$H$81),L145*(1+LT!$H$82))","v":0},{"$f":"-SUM(D145,F145,H145,J145,L145*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U303","v":0},0,0,0,null,null,null,{"$f":"SUM(T145*(1-LT!$H$83),U145*(1-LT!$H$84),V145*(1-LT!$H$85))","v":0},{"$f":"N145+P145+(L145*(1+LT!$H$78))","v":0},0,{"$f":"MAX(0,MIN(X145,P145,L145*(1+LT!$H$82)))","v":0},{"$f":"Z145/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A145),1))","v":0}]
["2019-11-01",{"$f":"'Actual Accting'!N304*1.9835/LT!$G$7","v":0},{"$f":"$B146*LT!$B$7*INDEX(LT!$L$13:$L$21,MONTH('Lagged RFO Repl'!$A146)-2)","v":0},{"$f":"SUMPRODUCT(C91:C146,URF!$B$3:$B$58)","v":0},{"$f":"$B146*LT!$C$7*INDEX(LT!$M$13:$M$21,MONTH('Lagged RFO Repl'!$A146)-2)","v":0},{"$f":"SUMPRODUCT(E91:E146,URF!$C$3:$C$58)","v":0},{"$f":"$B146*LT!$D$7*INDEX(LT!$N$13:$N$21,MONTH('Lagged RFO Repl'!$A146)-2)","v":0},{"$f":"SUMPRODUCT(G91:G146,URF!$D$3:$D$58)","v":0},{"$f":"$B146*LT!$E$7*INDEX(LT!$O$13:$O$21,MONTH('Lagged RFO Repl'!$A146)-2)","v":0},{"$f":"SUMPRODUCT(I91:I146,URF!$E$3:$E$58)","v":0},{"$f":"$B146*LT!$F$7*INDEX(LT!$P$13:$P$21,MONTH('Lagged RFO Repl'!$A146)-2)","v":0},{"$f":"SUMPRODUCT(K91:K146,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D146*(1-LT!$H$86),F146*(1-LT!$H$87),H146*(1-LT!$H$88),J146*(1-LT!$H$81),L146*(1+LT!$H$82))","v":0},{"$f":"-SUM(D146,F146,H146,J146,L146*(1+LT!$H$78))","v":0},0,{"$f":"'Actual Accting'!U304","v":0},{"$f":"-SUM(D146*(1-LT!$H$86),F146*(1-LT!$H$87),H146*(1-LT!$H$88),J146*(1-LT!$H$81))/2","v":0},{"$f":"-L146/2","v":0},{"$f":"SUM(Q146:R146)","v":0},null,null,null,{"$f":"SUM(T146*(1-LT!$H$83),U146*(1-LT!$H$84),V146*(1-LT!$H$85))","v":0},{"$f":"N146+P146+(L146*(1+LT!$H$78))+Q146+W146","v":0},{"$f":"SUM(N146,P146)+R146+MAX(0,Q146+W146)","v":0},{"$f":"MAX(0,MIN(X146,P146,L146*(1+LT!$H$82)))+MAX(0,MIN(-R146,X146))","v":0},{"$f":"Z146/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A146),1))*2","v":0}]
["2019-12-01",null,null,{"$f":"SUMPRODUCT(C92:C147,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E92:E147,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G92:G147,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I92:I147,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K92:K147,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D147*(1-LT!$H$86),F147*(1-LT!$H$87),H147*(1-LT!$H$88),J147*(1-LT!$H$81),L147*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D147*(1-LT!$H$86),F147*(1-LT!$H$87),H147*(1-LT!$H$88),J147*(1-LT!$H$81))","v":0},{"$f":"-L147*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T147*(1-LT!$H$83),U147*(1-LT!$H$84),V147*(1-LT!$H$85))","v":0},{"$f":"Q147+W147","v":0},{"$f":"R147+MAX(0,Q147+W147)","v":0},{"$f":"MAX(0,MIN(-R147,X147))","v":0},{"$f":"Z147/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A147),1))","v":0}]
["2020-01-01",null,null,{"$f":"SUMPRODUCT(C93:C148,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E93:E148,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G93:G148,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I93:I148,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K93:K148,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D148*(1-LT!$H$86),F148*(1-LT!$H$87),H148*(1-LT!$H$88),J148*(1-LT!$H$81),L148*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D148*(1-LT!$H$86),F148*(1-LT!$H$87),H148*(1-LT!$H$88),J148*(1-LT!$H$81))","v":0},{"$f":"-L148*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T148*(1-LT!$H$83),U148*(1-LT!$H$84),V148*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z148/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A148),1))","v":0}]
["2020-02-01",null,null,{"$f":"SUMPRODUCT(C94:C149,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E94:E149,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G94:G149,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I94:I149,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K94:K149,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D149*(1-LT!$H$86),F149*(1-LT!$H$87),H149*(1-LT!$H$88),J149*(1-LT!$H$81),L149*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D149*(1-LT!$H$86),F149*(1-LT!$H$87),H149*(1-LT!$H$88),J149*(1-LT!$H$81))","v":0},{"$f":"-L149*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T149*(1-LT!$H$83),U149*(1-LT!$H$84),V149*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z149/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A149),1))","v":0}]
["2020-03-01",null,null,{"$f":"SUMPRODUCT(C95:C150,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E95:E150,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G95:G150,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I95:I150,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K95:K150,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D150*(1-LT!$H$86),F150*(1-LT!$H$87),H150*(1-LT!$H$88),J150*(1-LT!$H$81),L150*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D150*(1-LT!$H$86),F150*(1-LT!$H$87),H150*(1-LT!$H$88),J150*(1-LT!$H$81))","v":0},{"$f":"-L150*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T150*(1-LT!$H$83),U150*(1-LT!$H$84),V150*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z150/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A150),1))","v":0}]
["2020-04-01",null,null,{"$f":"SUMPRODUCT(C96:C151,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E96:E151,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G96:G151,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I96:I151,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K96:K151,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D151*(1-LT!$H$86),F151*(1-LT!$H$87),H151*(1-LT!$H$88),J151*(1-LT!$H$81),L151*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D151*(1-LT!$H$86),F151*(1-LT!$H$87),H151*(1-LT!$H$88),J151*(1-LT!$H$81))","v":0},{"$f":"-L151*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T151*(1-LT!$H$83),U151*(1-LT!$H$84),V151*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z151/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A151),1))","v":0}]
["2020-05-01",null,null,{"$f":"SUMPRODUCT(C97:C152,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E97:E152,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G97:G152,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I97:I152,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K97:K152,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D152*(1-LT!$H$86),F152*(1-LT!$H$87),H152*(1-LT!$H$88),J152*(1-LT!$H$81),L152*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D152*(1-LT!$H$86),F152*(1-LT!$H$87),H152*(1-LT!$H$88),J152*(1-LT!$H$81))","v":0},{"$f":"-L152*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T152*(1-LT!$H$83),U152*(1-LT!$H$84),V152*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z152/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A152),1))","v":0}]
["2020-06-01",null,null,{"$f":"SUMPRODUCT(C98:C153,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E98:E153,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G98:G153,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I98:I153,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K98:K153,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D153*(1-LT!$H$86),F153*(1-LT!$H$87),H153*(1-LT!$H$88),J153*(1-LT!$H$81),L153*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D153*(1-LT!$H$86),F153*(1-LT!$H$87),H153*(1-LT!$H$88),J153*(1-LT!$H$81))","v":0},{"$f":"-L153*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T153*(1-LT!$H$83),U153*(1-LT!$H$84),V153*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z153/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A153),1))","v":0}]
["2020-07-01",null,null,{"$f":"SUMPRODUCT(C99:C154,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E99:E154,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G99:G154,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I99:I154,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K99:K154,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D154*(1-LT!$H$86),F154*(1-LT!$H$87),H154*(1-LT!$H$88),J154*(1-LT!$H$81),L154*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D154*(1-LT!$H$86),F154*(1-LT!$H$87),H154*(1-LT!$H$88),J154*(1-LT!$H$81))","v":0},{"$f":"-L154*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T154*(1-LT!$H$83),U154*(1-LT!$H$84),V154*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z154/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A154),1))","v":0}]
["2020-08-01",null,null,{"$f":"SUMPRODUCT(C100:C155,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E100:E155,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G100:G155,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I100:I155,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K100:K155,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D155*(1-LT!$H$86),F155*(1-LT!$H$87),H155*(1-LT!$H$88),J155*(1-LT!$H$81),L155*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D155*(1-LT!$H$86),F155*(1-LT!$H$87),H155*(1-LT!$H$88),J155*(1-LT!$H$81))","v":0},{"$f":"-L155*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T155*(1-LT!$H$83),U155*(1-LT!$H$84),V155*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z155/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A155),1))","v":0}]
["2020-09-01",null,null,{"$f":"SUMPRODUCT(C101:C156,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E101:E156,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G101:G156,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I101:I156,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K101:K156,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D156*(1-LT!$H$86),F156*(1-LT!$H$87),H156*(1-LT!$H$88),J156*(1-LT!$H$81),L156*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D156*(1-LT!$H$86),F156*(1-LT!$H$87),H156*(1-LT!$H$88),J156*(1-LT!$H$81))","v":0},{"$f":"-L156*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T156*(1-LT!$H$83),U156*(1-LT!$H$84),V156*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z156/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A156),1))","v":0}]
["2020-10-01",null,null,{"$f":"SUMPRODUCT(C102:C157,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E102:E157,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G102:G157,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I102:I157,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K102:K157,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D157*(1-LT!$H$86),F157*(1-LT!$H$87),H157*(1-LT!$H$88),J157*(1-LT!$H$81),L157*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D157*(1-LT!$H$86),F157*(1-LT!$H$87),H157*(1-LT!$H$88),J157*(1-LT!$H$81))","v":0},{"$f":"-L157*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T157*(1-LT!$H$83),U157*(1-LT!$H$84),V157*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z157/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A157),1))","v":0}]
["2020-11-01",null,null,{"$f":"SUMPRODUCT(C103:C158,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E103:E158,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G103:G158,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I103:I158,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K103:K158,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D158*(1-LT!$H$86),F158*(1-LT!$H$87),H158*(1-LT!$H$88),J158*(1-LT!$H$81),L158*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D158*(1-LT!$H$86),F158*(1-LT!$H$87),H158*(1-LT!$H$88),J158*(1-LT!$H$81))","v":0},{"$f":"-L158*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T158*(1-LT!$H$83),U158*(1-LT!$H$84),V158*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z158/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A158),1))","v":0}]
["2020-12-01",null,null,{"$f":"SUMPRODUCT(C104:C159,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E104:E159,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G104:G159,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I104:I159,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K104:K159,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D159*(1-LT!$H$86),F159*(1-LT!$H$87),H159*(1-LT!$H$88),J159*(1-LT!$H$81),L159*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D159*(1-LT!$H$86),F159*(1-LT!$H$87),H159*(1-LT!$H$88),J159*(1-LT!$H$81))","v":0},{"$f":"-L159*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T159*(1-LT!$H$83),U159*(1-LT!$H$84),V159*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z159/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A159),1))","v":0}]
["2021-01-01",null,null,{"$f":"SUMPRODUCT(C105:C160,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E105:E160,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G105:G160,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I105:I160,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K105:K160,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D160*(1-LT!$H$86),F160*(1-LT!$H$87),H160*(1-LT!$H$88),J160*(1-LT!$H$81),L160*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D160*(1-LT!$H$86),F160*(1-LT!$H$87),H160*(1-LT!$H$88),J160*(1-LT!$H$81))","v":0},{"$f":"-L160*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T160*(1-LT!$H$83),U160*(1-LT!$H$84),V160*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z160/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A160),1))","v":0}]
["2021-02-01",null,null,{"$f":"SUMPRODUCT(C106:C161,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E106:E161,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G106:G161,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I106:I161,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K106:K161,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D161*(1-LT!$H$86),F161*(1-LT!$H$87),H161*(1-LT!$H$88),J161*(1-LT!$H$81),L161*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D161*(1-LT!$H$86),F161*(1-LT!$H$87),H161*(1-LT!$H$88),J161*(1-LT!$H$81))","v":0},{"$f":"-L161*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T161*(1-LT!$H$83),U161*(1-LT!$H$84),V161*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z161/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A161),1))","v":0}]
["2021-03-01",null,null,{"$f":"SUMPRODUCT(C107:C162,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E107:E162,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G107:G162,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I107:I162,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K107:K162,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D162*(1-LT!$H$86),F162*(1-LT!$H$87),H162*(1-LT!$H$88),J162*(1-LT!$H$81),L162*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D162*(1-LT!$H$86),F162*(1-LT!$H$87),H162*(1-LT!$H$88),J162*(1-LT!$H$81))","v":0},{"$f":"-L162*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T162*(1-LT!$H$83),U162*(1-LT!$H$84),V162*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z162/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A162),1))","v":0}]
["2021-04-01",null,null,{"$f":"SUMPRODUCT(C108:C163,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E108:E163,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G108:G163,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I108:I163,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K108:K163,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D163*(1-LT!$H$86),F163*(1-LT!$H$87),H163*(1-LT!$H$88),J163*(1-LT!$H$81),L163*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D163*(1-LT!$H$86),F163*(1-LT!$H$87),H163*(1-LT!$H$88),J163*(1-LT!$H$81))","v":0},{"$f":"-L163*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T163*(1-LT!$H$83),U163*(1-LT!$H$84),V163*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z163/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A163),1))","v":0}]
["2021-05-01",null,null,{"$f":"SUMPRODUCT(C109:C164,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E109:E164,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G109:G164,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I109:I164,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K109:K164,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D164*(1-LT!$H$86),F164*(1-LT!$H$87),H164*(1-LT!$H$88),J164*(1-LT!$H$81),L164*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D164*(1-LT!$H$86),F164*(1-LT!$H$87),H164*(1-LT!$H$88),J164*(1-LT!$H$81))","v":0},{"$f":"-L164*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T164*(1-LT!$H$83),U164*(1-LT!$H$84),V164*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z164/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A164),1))","v":0}]
["2021-06-01",null,null,{"$f":"SUMPRODUCT(C110:C165,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E110:E165,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G110:G165,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I110:I165,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K110:K165,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D165*(1-LT!$H$86),F165*(1-LT!$H$87),H165*(1-LT!$H$88),J165*(1-LT!$H$81),L165*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D165*(1-LT!$H$86),F165*(1-LT!$H$87),H165*(1-LT!$H$88),J165*(1-LT!$H$81))","v":0},{"$f":"-L165*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T165*(1-LT!$H$83),U165*(1-LT!$H$84),V165*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z165/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A165),1))","v":0}]
["2021-07-01",null,null,{"$f":"SUMPRODUCT(C111:C166,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E111:E166,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G111:G166,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I111:I166,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K111:K166,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D166*(1-LT!$H$86),F166*(1-LT!$H$87),H166*(1-LT!$H$88),J166*(1-LT!$H$81),L166*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D166*(1-LT!$H$86),F166*(1-LT!$H$87),H166*(1-LT!$H$88),J166*(1-LT!$H$81))","v":0},{"$f":"-L166*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T166*(1-LT!$H$83),U166*(1-LT!$H$84),V166*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z166/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A166),1))","v":0}]
["2021-08-01",null,null,{"$f":"SUMPRODUCT(C112:C167,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E112:E167,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G112:G167,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I112:I167,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K112:K167,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D167*(1-LT!$H$86),F167*(1-LT!$H$87),H167*(1-LT!$H$88),J167*(1-LT!$H$81),L167*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D167*(1-LT!$H$86),F167*(1-LT!$H$87),H167*(1-LT!$H$88),J167*(1-LT!$H$81))","v":0},{"$f":"-L167*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T167*(1-LT!$H$83),U167*(1-LT!$H$84),V167*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z167/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A167),1))","v":0}]
["2021-09-01",null,null,{"$f":"SUMPRODUCT(C113:C168,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E113:E168,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G113:G168,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I113:I168,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K113:K168,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D168*(1-LT!$H$86),F168*(1-LT!$H$87),H168*(1-LT!$H$88),J168*(1-LT!$H$81),L168*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D168*(1-LT!$H$86),F168*(1-LT!$H$87),H168*(1-LT!$H$88),J168*(1-LT!$H$81))","v":0},{"$f":"-L168*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T168*(1-LT!$H$83),U168*(1-LT!$H$84),V168*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z168/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A168),1))","v":0}]
["2021-10-01",null,null,{"$f":"SUMPRODUCT(C114:C169,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E114:E169,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G114:G169,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I114:I169,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K114:K169,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D169*(1-LT!$H$86),F169*(1-LT!$H$87),H169*(1-LT!$H$88),J169*(1-LT!$H$81),L169*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D169*(1-LT!$H$86),F169*(1-LT!$H$87),H169*(1-LT!$H$88),J169*(1-LT!$H$81))","v":0},{"$f":"-L169*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T169*(1-LT!$H$83),U169*(1-LT!$H$84),V169*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z169/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A169),1))","v":0}]
["2021-11-01",null,null,{"$f":"SUMPRODUCT(C115:C170,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E115:E170,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G115:G170,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I115:I170,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K115:K170,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D170*(1-LT!$H$86),F170*(1-LT!$H$87),H170*(1-LT!$H$88),J170*(1-LT!$H$81),L170*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D170*(1-LT!$H$86),F170*(1-LT!$H$87),H170*(1-LT!$H$88),J170*(1-LT!$H$81))","v":0},{"$f":"-L170*(1+LT!$H$82)","v":0},{"$f":"SUM(Q170:R170)","v":0},null,null,null,{"$f":"SUM(T170*(1-LT!$H$83),U170*(1-LT!$H$84),V170*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z170/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A170),1))","v":0}]
["2021-12-01",null,null,{"$f":"SUMPRODUCT(C116:C171,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E116:E171,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G116:G171,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I116:I171,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K116:K171,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D171*(1-LT!$H$86),F171*(1-LT!$H$87),H171*(1-LT!$H$88),J171*(1-LT!$H$81),L171*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D171*(1-LT!$H$86),F171*(1-LT!$H$87),H171*(1-LT!$H$88),J171*(1-LT!$H$81))","v":0},{"$f":"-L171*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T171*(1-LT!$H$83),U171*(1-LT!$H$84),V171*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z171/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A171),1))","v":0}]
["2022-01-01",null,null,{"$f":"SUMPRODUCT(C117:C172,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E117:E172,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G117:G172,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I117:I172,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K117:K172,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D172*(1-LT!$H$86),F172*(1-LT!$H$87),H172*(1-LT!$H$88),J172*(1-LT!$H$81),L172*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D172*(1-LT!$H$86),F172*(1-LT!$H$87),H172*(1-LT!$H$88),J172*(1-LT!$H$81))","v":0},{"$f":"-L172*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T172*(1-LT!$H$83),U172*(1-LT!$H$84),V172*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z172/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A172),1))","v":0}]
["2022-02-01",null,null,{"$f":"SUMPRODUCT(C118:C173,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E118:E173,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G118:G173,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I118:I173,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K118:K173,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D173*(1-LT!$H$86),F173*(1-LT!$H$87),H173*(1-LT!$H$88),J173*(1-LT!$H$81),L173*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D173*(1-LT!$H$86),F173*(1-LT!$H$87),H173*(1-LT!$H$88),J173*(1-LT!$H$81))","v":0},{"$f":"-L173*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T173*(1-LT!$H$83),U173*(1-LT!$H$84),V173*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z173/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A173),1))","v":0}]
["2022-03-01",null,null,{"$f":"SUMPRODUCT(C119:C174,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E119:E174,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G119:G174,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I119:I174,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K119:K174,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D174*(1-LT!$H$86),F174*(1-LT!$H$87),H174*(1-LT!$H$88),J174*(1-LT!$H$81),L174*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D174*(1-LT!$H$86),F174*(1-LT!$H$87),H174*(1-LT!$H$88),J174*(1-LT!$H$81))","v":0},{"$f":"-L174*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T174*(1-LT!$H$83),U174*(1-LT!$H$84),V174*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z174/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A174),1))","v":0}]
["2022-04-01",null,null,{"$f":"SUMPRODUCT(C120:C175,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E120:E175,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G120:G175,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I120:I175,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K120:K175,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D175*(1-LT!$H$86),F175*(1-LT!$H$87),H175*(1-LT!$H$88),J175*(1-LT!$H$81),L175*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D175*(1-LT!$H$86),F175*(1-LT!$H$87),H175*(1-LT!$H$88),J175*(1-LT!$H$81))","v":0},{"$f":"-L175*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T175*(1-LT!$H$83),U175*(1-LT!$H$84),V175*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z175/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A175),1))","v":0}]
["2022-05-01",null,null,{"$f":"SUMPRODUCT(C121:C176,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E121:E176,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G121:G176,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I121:I176,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K121:K176,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D176*(1-LT!$H$86),F176*(1-LT!$H$87),H176*(1-LT!$H$88),J176*(1-LT!$H$81),L176*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D176*(1-LT!$H$86),F176*(1-LT!$H$87),H176*(1-LT!$H$88),J176*(1-LT!$H$81))","v":0},{"$f":"-L176*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T176*(1-LT!$H$83),U176*(1-LT!$H$84),V176*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z176/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A176),1))","v":0}]
["2022-06-01",null,null,{"$f":"SUMPRODUCT(C122:C177,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E122:E177,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G122:G177,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I122:I177,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K122:K177,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D177*(1-LT!$H$86),F177*(1-LT!$H$87),H177*(1-LT!$H$88),J177*(1-LT!$H$81),L177*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D177*(1-LT!$H$86),F177*(1-LT!$H$87),H177*(1-LT!$H$88),J177*(1-LT!$H$81))","v":0},{"$f":"-L177*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T177*(1-LT!$H$83),U177*(1-LT!$H$84),V177*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z177/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A177),1))","v":0}]
["2022-07-01",null,null,{"$f":"SUMPRODUCT(C123:C178,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E123:E178,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G123:G178,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I123:I178,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K123:K178,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D178*(1-LT!$H$86),F178*(1-LT!$H$87),H178*(1-LT!$H$88),J178*(1-LT!$H$81),L178*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D178*(1-LT!$H$86),F178*(1-LT!$H$87),H178*(1-LT!$H$88),J178*(1-LT!$H$81))","v":0},{"$f":"-L178*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T178*(1-LT!$H$83),U178*(1-LT!$H$84),V178*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z178/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A178),1))","v":0}]
["2022-08-01",null,null,{"$f":"SUMPRODUCT(C124:C179,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E124:E179,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G124:G179,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I124:I179,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K124:K179,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D179*(1-LT!$H$86),F179*(1-LT!$H$87),H179*(1-LT!$H$88),J179*(1-LT!$H$81),L179*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D179*(1-LT!$H$86),F179*(1-LT!$H$87),H179*(1-LT!$H$88),J179*(1-LT!$H$81))","v":0},{"$f":"-L179*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T179*(1-LT!$H$83),U179*(1-LT!$H$84),V179*(1-LT!$H$85))","v":0},{"$f":"Q179+W179","v":0},{"$f":"R179+MAX(0,Q179+W179)","v":0},{"$f":"MAX(0,MIN(-R179,X179))","v":0},{"$f":"Z179/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A179),1))","v":0}]
["2022-09-01",null,null,{"$f":"SUMPRODUCT(C125:C180,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E125:E180,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G125:G180,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I125:I180,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K125:K180,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D180*(1-LT!$H$86),F180*(1-LT!$H$87),H180*(1-LT!$H$88),J180*(1-LT!$H$81),L180*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D180*(1-LT!$H$86),F180*(1-LT!$H$87),H180*(1-LT!$H$88),J180*(1-LT!$H$81))","v":0},{"$f":"-L180*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T180*(1-LT!$H$83),U180*(1-LT!$H$84),V180*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z180/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A180),1))","v":0}]
["2022-10-01",null,null,{"$f":"SUMPRODUCT(C126:C181,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E126:E181,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G126:G181,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I126:I181,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K126:K181,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D181*(1-LT!$H$86),F181*(1-LT!$H$87),H181*(1-LT!$H$88),J181*(1-LT!$H$81),L181*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D181*(1-LT!$H$86),F181*(1-LT!$H$87),H181*(1-LT!$H$88),J181*(1-LT!$H$81))","v":0},{"$f":"-L181*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T181*(1-LT!$H$83),U181*(1-LT!$H$84),V181*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z181/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A181),1))","v":0}]
["2022-11-01",null,null,{"$f":"SUMPRODUCT(C127:C182,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E127:E182,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G127:G182,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I127:I182,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K127:K182,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D182*(1-LT!$H$86),F182*(1-LT!$H$87),H182*(1-LT!$H$88),J182*(1-LT!$H$81),L182*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D182*(1-LT!$H$86),F182*(1-LT!$H$87),H182*(1-LT!$H$88),J182*(1-LT!$H$81))","v":0},{"$f":"-L182*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T182*(1-LT!$H$83),U182*(1-LT!$H$84),V182*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z182/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A182),1))","v":0}]
["2022-12-01",null,null,{"$f":"SUMPRODUCT(C128:C183,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E128:E183,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G128:G183,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I128:I183,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K128:K183,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D183*(1-LT!$H$86),F183*(1-LT!$H$87),H183*(1-LT!$H$88),J183*(1-LT!$H$81),L183*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D183*(1-LT!$H$86),F183*(1-LT!$H$87),H183*(1-LT!$H$88),J183*(1-LT!$H$81))","v":0},{"$f":"-L183*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T183*(1-LT!$H$83),U183*(1-LT!$H$84),V183*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z183/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A183),1))","v":0}]
["2023-01-01",null,null,{"$f":"SUMPRODUCT(C129:C184,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E129:E184,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G129:G184,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I129:I184,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K129:K184,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D184*(1-LT!$H$86),F184*(1-LT!$H$87),H184*(1-LT!$H$88),J184*(1-LT!$H$81),L184*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D184*(1-LT!$H$86),F184*(1-LT!$H$87),H184*(1-LT!$H$88),J184*(1-LT!$H$81))","v":0},{"$f":"-L184*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T184*(1-LT!$H$83),U184*(1-LT!$H$84),V184*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z184/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A184),1))","v":0}]
["2023-02-01",null,null,{"$f":"SUMPRODUCT(C130:C185,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E130:E185,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G130:G185,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I130:I185,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K130:K185,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D185*(1-LT!$H$86),F185*(1-LT!$H$87),H185*(1-LT!$H$88),J185*(1-LT!$H$81),L185*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D185*(1-LT!$H$86),F185*(1-LT!$H$87),H185*(1-LT!$H$88),J185*(1-LT!$H$81))","v":0},{"$f":"-L185*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T185*(1-LT!$H$83),U185*(1-LT!$H$84),V185*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z185/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A185),1))","v":0}]
["2023-03-01",null,null,{"$f":"SUMPRODUCT(C131:C186,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E131:E186,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G131:G186,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I131:I186,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K131:K186,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D186*(1-LT!$H$86),F186*(1-LT!$H$87),H186*(1-LT!$H$88),J186*(1-LT!$H$81),L186*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D186*(1-LT!$H$86),F186*(1-LT!$H$87),H186*(1-LT!$H$88),J186*(1-LT!$H$81))","v":0},{"$f":"-L186*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T186*(1-LT!$H$83),U186*(1-LT!$H$84),V186*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z186/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A186),1))","v":0}]
["2023-04-01",null,null,{"$f":"SUMPRODUCT(C132:C187,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E132:E187,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G132:G187,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I132:I187,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K132:K187,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D187*(1-LT!$H$86),F187*(1-LT!$H$87),H187*(1-LT!$H$88),J187*(1-LT!$H$81),L187*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D187*(1-LT!$H$86),F187*(1-LT!$H$87),H187*(1-LT!$H$88),J187*(1-LT!$H$81))","v":0},{"$f":"-L187*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T187*(1-LT!$H$83),U187*(1-LT!$H$84),V187*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z187/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A187),1))","v":0}]
["2023-05-01",null,null,{"$f":"SUMPRODUCT(C133:C188,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E133:E188,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G133:G188,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I133:I188,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K133:K188,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D188*(1-LT!$H$86),F188*(1-LT!$H$87),H188*(1-LT!$H$88),J188*(1-LT!$H$81),L188*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D188*(1-LT!$H$86),F188*(1-LT!$H$87),H188*(1-LT!$H$88),J188*(1-LT!$H$81))","v":0},{"$f":"-L188*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T188*(1-LT!$H$83),U188*(1-LT!$H$84),V188*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z188/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A188),1))","v":0}]
["2023-06-01",null,null,{"$f":"SUMPRODUCT(C134:C189,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E134:E189,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G134:G189,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I134:I189,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K134:K189,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D189*(1-LT!$H$86),F189*(1-LT!$H$87),H189*(1-LT!$H$88),J189*(1-LT!$H$81),L189*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D189*(1-LT!$H$86),F189*(1-LT!$H$87),H189*(1-LT!$H$88),J189*(1-LT!$H$81))","v":0},{"$f":"-L189*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T189*(1-LT!$H$83),U189*(1-LT!$H$84),V189*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z189/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A189),1))","v":0}]
["2023-07-01",null,null,{"$f":"SUMPRODUCT(C135:C190,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E135:E190,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G135:G190,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I135:I190,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K135:K190,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D190*(1-LT!$H$86),F190*(1-LT!$H$87),H190*(1-LT!$H$88),J190*(1-LT!$H$81),L190*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D190*(1-LT!$H$86),F190*(1-LT!$H$87),H190*(1-LT!$H$88),J190*(1-LT!$H$81))","v":0},{"$f":"-L190*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T190*(1-LT!$H$83),U190*(1-LT!$H$84),V190*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z190/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A190),1))","v":0}]
["2023-08-01",null,null,{"$f":"SUMPRODUCT(C136:C191,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E136:E191,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G136:G191,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I136:I191,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K136:K191,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D191*(1-LT!$H$86),F191*(1-LT!$H$87),H191*(1-LT!$H$88),J191*(1-LT!$H$81),L191*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D191*(1-LT!$H$86),F191*(1-LT!$H$87),H191*(1-LT!$H$88),J191*(1-LT!$H$81))","v":0},{"$f":"-L191*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T191*(1-LT!$H$83),U191*(1-LT!$H$84),V191*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z191/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A191),1))","v":0}]
["2023-09-01",null,null,{"$f":"SUMPRODUCT(C137:C192,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E137:E192,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G137:G192,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I137:I192,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K137:K192,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D192*(1-LT!$H$86),F192*(1-LT!$H$87),H192*(1-LT!$H$88),J192*(1-LT!$H$81),L192*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D192*(1-LT!$H$86),F192*(1-LT!$H$87),H192*(1-LT!$H$88),J192*(1-LT!$H$81))","v":0},{"$f":"-L192*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T192*(1-LT!$H$83),U192*(1-LT!$H$84),V192*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z192/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A192),1))","v":0}]
["2023-10-01",null,null,{"$f":"SUMPRODUCT(C138:C193,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E138:E193,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G138:G193,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I138:I193,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K138:K193,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D193*(1-LT!$H$86),F193*(1-LT!$H$87),H193*(1-LT!$H$88),J193*(1-LT!$H$81),L193*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D193*(1-LT!$H$86),F193*(1-LT!$H$87),H193*(1-LT!$H$88),J193*(1-LT!$H$81))","v":0},{"$f":"-L193*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T193*(1-LT!$H$83),U193*(1-LT!$H$84),V193*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z193/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A193),1))","v":0}]
["2023-11-01",null,null,{"$f":"SUMPRODUCT(C139:C194,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E139:E194,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G139:G194,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I139:I194,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K139:K194,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D194*(1-LT!$H$86),F194*(1-LT!$H$87),H194*(1-LT!$H$88),J194*(1-LT!$H$81),L194*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D194*(1-LT!$H$86),F194*(1-LT!$H$87),H194*(1-LT!$H$88),J194*(1-LT!$H$81))","v":0},{"$f":"-L194*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T194*(1-LT!$H$83),U194*(1-LT!$H$84),V194*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z194/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A194),1))","v":0}]
["2023-12-01",null,null,{"$f":"SUMPRODUCT(C140:C195,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E140:E195,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G140:G195,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I140:I195,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K140:K195,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D195*(1-LT!$H$86),F195*(1-LT!$H$87),H195*(1-LT!$H$88),J195*(1-LT!$H$81),L195*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D195*(1-LT!$H$86),F195*(1-LT!$H$87),H195*(1-LT!$H$88),J195*(1-LT!$H$81))","v":0},{"$f":"-L195*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T195*(1-LT!$H$83),U195*(1-LT!$H$84),V195*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z195/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A195),1))","v":0}]
["2024-01-01",null,null,{"$f":"SUMPRODUCT(C141:C196,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E141:E196,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G141:G196,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I141:I196,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K141:K196,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D196*(1-LT!$H$86),F196*(1-LT!$H$87),H196*(1-LT!$H$88),J196*(1-LT!$H$81),L196*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D196*(1-LT!$H$86),F196*(1-LT!$H$87),H196*(1-LT!$H$88),J196*(1-LT!$H$81))","v":0},{"$f":"-L196*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T196*(1-LT!$H$83),U196*(1-LT!$H$84),V196*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z196/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A196),1))","v":0}]
["2024-02-01",null,null,{"$f":"SUMPRODUCT(C142:C197,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E142:E197,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G142:G197,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I142:I197,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K142:K197,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D197*(1-LT!$H$86),F197*(1-LT!$H$87),H197*(1-LT!$H$88),J197*(1-LT!$H$81),L197*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D197*(1-LT!$H$86),F197*(1-LT!$H$87),H197*(1-LT!$H$88),J197*(1-LT!$H$81))","v":0},{"$f":"-L197*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T197*(1-LT!$H$83),U197*(1-LT!$H$84),V197*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z197/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A197),1))","v":0}]
["2024-03-01",null,null,{"$f":"SUMPRODUCT(C143:C198,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E143:E198,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G143:G198,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I143:I198,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K143:K198,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D198*(1-LT!$H$86),F198*(1-LT!$H$87),H198*(1-LT!$H$88),J198*(1-LT!$H$81),L198*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D198*(1-LT!$H$86),F198*(1-LT!$H$87),H198*(1-LT!$H$88),J198*(1-LT!$H$81))","v":0},{"$f":"-L198*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T198*(1-LT!$H$83),U198*(1-LT!$H$84),V198*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z198/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A198),1))","v":0}]
["2024-04-01",null,null,{"$f":"SUMPRODUCT(C144:C199,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E144:E199,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G144:G199,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I144:I199,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K144:K199,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D199*(1-LT!$H$86),F199*(1-LT!$H$87),H199*(1-LT!$H$88),J199*(1-LT!$H$81),L199*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D199*(1-LT!$H$86),F199*(1-LT!$H$87),H199*(1-LT!$H$88),J199*(1-LT!$H$81))","v":0},{"$f":"-L199*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T199*(1-LT!$H$83),U199*(1-LT!$H$84),V199*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z199/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A199),1))","v":0}]
["2024-05-01",null,null,{"$f":"SUMPRODUCT(C145:C200,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E145:E200,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G145:G200,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I145:I200,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K145:K200,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D200*(1-LT!$H$86),F200*(1-LT!$H$87),H200*(1-LT!$H$88),J200*(1-LT!$H$81),L200*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D200*(1-LT!$H$86),F200*(1-LT!$H$87),H200*(1-LT!$H$88),J200*(1-LT!$H$81))","v":0},{"$f":"-L200*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T200*(1-LT!$H$83),U200*(1-LT!$H$84),V200*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z200/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A200),1))","v":0}]
["2024-06-01",null,null,{"$f":"SUMPRODUCT(C146:C201,URF!$B$3:$B$58)","v":0},null,{"$f":"SUMPRODUCT(E146:E201,URF!$C$3:$C$58)","v":0},null,{"$f":"SUMPRODUCT(G146:G201,URF!$D$3:$D$58)","v":0},null,{"$f":"SUMPRODUCT(I146:I201,URF!$E$3:$E$58)","v":0},null,{"$f":"SUMPRODUCT(K146:K201,URF!$F$3:$F$58)","v":0},{"$f":"-SUM(D201*(1-LT!$H$86),F201*(1-LT!$H$87),H201*(1-LT!$H$88),J201*(1-LT!$H$81),L201*(1+LT!$H$82))","v":0},null,null,null,{"$f":"-SUM(D201*(1-LT!$H$86),F201*(1-LT!$H$87),H201*(1-LT!$H$88),J201*(1-LT!$H$81))","v":0},{"$f":"-L201*(1+LT!$H$82)","v":0},0,null,null,null,{"$f":"SUM(T201*(1-LT!$H$83),U201*(1-LT!$H$84),V201*(1-LT!$H$85))","v":0},0,0,0,{"$f":"Z201/(1.9835*INDEX(LT!$B$62:$B$73,MONTH(A201),1))","v":0}]

{"sheet":"URF","index":8,"n_rows":58,"n_cols":6,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,1,0,5],[0,0,1,0]]}
["Month","URFs in Reverse Order"]
[null,"Diamond A","Schweizer","Mameda","Groves","Mayhoffer"]
[56,null,null,4.9784268171257891E-3]
[{"$f":"A3-1","v":55},null,null,5.1996902312202694E-3]
[54,null,null,5.531585352361988E-3]
[53,null,null,5.7528487664564674E-3]
[52,null,null,5.9741121805509476E-3]
[51,null,null,6.3060073016926663E-3]
[50,null,null,6.6379024228343858E-3]
[49,null,null,6.8591658369288652E-3]
[48,null,null,7.1910609580705838E-3]
[47,null,null,7.5229560792123033E-3]
[46,null,null,7.9654829074012629E-3]
[45,null,null,8.2973780285429816E-3]
[44,null,null,8.7399048567319421E-3]
[43,null,null,9.0717999778736607E-3]
[42,5.6366047745358095E-3,null,9.5143268060626195E-3]
[41,5.8576480990274087E-3,null,9.9568536342515782E-3]
[40,6.1892130857648091E-3,null,1.0399380462440539E-2]
[39,6.5207780725022096E-3,null,1.0952538997676738E-2]
[38,6.8523430592396101E-3,null,1.1505697532912935E-2]
[37,7.294429708222811E-3,null,1.1948224361101895E-2]
[36,7.6259946949602114E-3,null,1.2612014603385333E-2]
[35,8.0680813439434132E-3,null,1.3165173138621533E-2]
[34,8.5101679929266132E-3,null,1.371833167385773E-2]
[33,8.9522546419098133E-3,null,1.4382121916141168E-2]
[32,9.394341290893015E-3,null,1.5045912158424607E-2]
[31,9.9469496021220138E-3,null,1.5820334107755286E-2]
[30,1.0389036251105217E-2,null,1.6594756057085963E-2]
[29,1.0941644562334218E-2,null,1.7369178006416641E-2]
[28,1.1604774535809019E-2,null,1.8143599955747321E-2]
[27,1.2157382847038017E-2,null,1.9028653612125239E-2]
[26,1.2820512820512818E-2,null,1.9913707268503156E-2]
[25,1.3483642793987621E-2,null,2.0798760924881077E-2]
[24,1.4257294429708222E-2,null,2.1794446288306232E-2]
[23,1.5030946065428822E-2,null,2.2790131651731393E-2]
[22,1.5804597701149423E-2,null,2.3896448722203791E-2]
[21,1.6688770999115827E-2,null,2.5002765792676185E-2]
[20,1.7572944297082227E-2,null,2.6109082863148583E-2]
[19,1.8567639257294429E-2,null,2.732603164066822E-2]
[18,1.9562334217506631E-2,null,2.8653612125235099E-2]
[17,2.055702917771883E-2,null,2.9870560902754736E-2]
[16,2.1772767462422633E-2,null,3.1198141387321611E-2]
[15,2.2988505747126433E-2,null,3.2525721871888486E-2]
[14,2.442528735632184E-2,null,3.3853302356455367E-2]
[13,2.597259062776304E-2,null,3.5180882841022248E-2]
[12,2.7740937223695843E-2,null,3.6397831618541883E-2]
[11,2.9840848806366047E-2,null,3.7393516981967037E-2]
[10,3.2382847038019448E-2,null,3.8057307224250478E-2,1.4867841409691631E-2]
[9,3.5587975243147656E-2,null,3.8167938931297718E-2,1.7180616740088108E-2]
[8,4.0008841732979666E-2,null,3.7614780396061524E-2,1.9713656387665198E-2]
[7,4.6087533156498675E-2,null,3.5734041376258442E-2,2.2797356828193834E-2]
[6,5.4708222811671085E-2,null,3.1972563336652292E-2,2.6762114537444936E-2]
[5,6.70866489832007E-2,null,2.5777187742006866E-2,3.3039647577092511E-2]
[4,8.4328028293545534E-2,8.4054113994233751E-2,1.6705387764133203E-2,4.5704845814977982E-2,5.2608975735452E-2]
[3,0.10212201591511935,0.14925704147261032,6.4166390087399055E-3,8.1387665198237882E-2,9.0831007086106919E-2]
[2,7.7033598585322716E-2,0.34730538922155685,6.6379024228343847E-4,0.28876651982378854,0.257139789564097]
[1,7.6259946949602114E-3,0.41938345531159898,0,0.44977973568281943,0.59942022761434399]

{"sheet":"Contacts","index":9,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["CONTACTS"]
["City of Fountain Interruptible Water Supply Agreement"]
[]
[]
[null,"PLAN ADMINISTRATOR"]
[null,"Mr. Goble tracks accounting on a daily basis and submits to Martin and Wood for review"]
[null,"Name:","Jack Goble"]
[null,"Company:","Lower Arkansas Water Conservancy District"]
[null,"Address:","801 Swink Avenue"]
[null,null,"Rocky Ford, CO 81067"]
[null,"Telephone:","719-254-5115"]
[null,"Fax:","719-254-5150"]
[null,"E-mail:","jgoble@centurytel.net"]
[]
[null,"PERSON SUBMITTING ACCOUNTING"]
[null,"Name:","Craig M. Lis"]
[null,"Company:","Martin and Wood Water Consultants, Inc."]
[null,"Address:","538 Commons Dr"]
[null,null,"Golden, CO  80401"]
[null,"Telephone:","(303) 526-2600"]
[null,"Fax:","(303) 526-2624"]
[null,"E-mail:","clis@martinandwood.com"]
[]
[null,"WATER ATTORNEY"]
[null,"Name:","Megan Guttwein"]
[null,"Company:","Berg, Hill, Greenleaf & Ruscitti"]
[null,"Address:","1712 Pearl St"]
[null,null,"Boulder, CO 80302"]
[null,"Telephone:","303-402-1600"]
[null,"Fax:","(303) 402-1601"]
[null,"E-mail:","mg@bhgrlaw.com"]