{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Return Form","Instructions","Due Date","Discount","PenaltyOver5","PenaltyUnder5","Interest"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Return Form","index":0,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[[5,1,5,4],[4,10,4,13],[0,0,0,14],[170,0,170,2],[170,6,170,8],[170,12,170,14],[8,0,9,14],[3,1,3,4],[4,1,4,4],[2,1,2,4],[2,10,2,13],[3,10,3,13]]}
["Important: This return must be filed and taxes paid by the 20th day of the month following the month in which the tax is collected."]
[]
["For Month Ending:",null,null,null,null,null,null,null,null,"Date Filed:"]
["Due No Later Than:",{"$f":"IF(ISBLANK(B3),\"\",VLOOKUP(EOMONTH(B3,0),'Due Date'!A1:B144,2))","v":""},null,null,null,null,null,null,null,"Phone:"]
["Business Name:",null,null,null,null,null,null,null,null,"City Tax No:"]
["Mailing Address:"]
[]
[]
["This return includes all excise taxes collected for the City of Savannah on charges to the public for lodging accommodations during the above stated month. Please refer to the instructions sheet for more information regarding this electronic document."]
[]
[]
[null,null,1,2,3,null,4,5,6,7,8,9,10,11,12]
["Property Address","STVR Number","Total Charges Lod./Mtg.","Third Party Stay Deductions","Over 30 Days Deductions","Meeting Rooms Deductions","Government Deductions","Fire/ Casualty Deductions","Net Taxable Lodging","City Tax Lodging","3% Discount if not delinquent","Tax After Discount (if applies)","Late Payment Penalty","Late Interest if applies","TOTAL AMOUNT DUE","Under 5","MAX","Over 5","MAX","INT"]
["123 Main Street NW Suite",1234567,100,2,3,4,5,6,{"$f":"C14-SUM(D14:H14)","v":80},{"$f":"I14*0.08","v":6.4},{"$f":"ROUND(J14*$A$175,2)","v":{"$error":"#N/A"}},{"$f":"J14-K14","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C14),0,IF($R$14<P14,Q14,S14))","v":{"$error":"#N/A"}},{"$f":"IF(R14+T14<0,0,T14)","v":0},{"$f":"SUM(L14:N14)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},{"$f":"IF(P14<=25,P14,25)","v":0},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L14))","v":0},{"$f":"IF(R14<=L14*0.25,R14,L14*0.25)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L14))","v":0}]
[null,null,null,0,0,0,0,0,{"$f":"C15-SUM(D15:H15)","v":0},{"$f":"I15*0.08","v":0},{"$f":"ROUND(J15*$A$175,2)","v":{"$error":"#N/A"}},{"$f":"J15-K15","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C15),0,IF($R$14<P15,Q15,S15))","v":0},{"$f":"IF(R15+T15<0,0,T15)","v":0},{"$f":"SUM(L15:N15)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},{"$f":"IF(P15<=25,P15,25)","v":0},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L15))","v":0},{"$f":"IF(R15<=L15*0.25,R15,L15*0.25)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L15))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L16))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L16))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L17))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L17))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L18))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L18))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J19-K19","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C19),0,IF($R$14<P19,Q19,S19))","v":0},{"$f":"IF(R19+T19<0,0,T19)","v":0},{"$f":"SUM(L19:N19)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L19))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L19))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L20))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L20))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L21))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L21))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L22))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L22))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L23))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L23))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L24))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L24))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L25))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L25))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L26))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L26))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L27))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L27))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J28-K28","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C28),0,IF($R$14<P28,Q28,S28))","v":0},{"$f":"IF(R28+T28<0,0,T28)","v":0},{"$f":"SUM(L28:N28)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L28))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L28))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L29))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L29))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L30))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L30))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L31))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L31))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L32))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L32))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L33))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L33))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L34))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L34))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L35))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L35))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L36))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L36))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L37))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L37))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L38))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L38))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L39))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L39))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L40))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L40))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L41))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L41))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L42))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L42))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L43))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L43))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L44))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L44))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L45))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L45))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(J46*$A$175,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L46))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L46))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L47))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L47))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L48))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L48))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L49))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L49))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L50))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L50))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L51))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L51))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L52))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L52))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J53-K53","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C53),0,IF($R$14<P53,Q53,S53))","v":0},{"$f":"IF(R53+T53<0,0,T53)","v":0},{"$f":"SUM(L53:N53)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L53))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L53))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L54))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L54))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L55))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L55))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L56))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L56))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L57))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L57))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L58))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L58))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L59))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L59))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L60))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L60))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L61))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L61))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L62))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L62))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L63))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L63))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L64))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L64))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L65))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L65))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L66))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L66))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L67))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L67))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L68))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L68))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L69))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L69))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L70))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L70))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L71))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L71))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L72))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L72))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L73))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L73))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L74))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L74))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L75))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L75))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L76))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L76))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L77))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L77))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(J78*$A$175,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L78))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L78))","v":0}]
[null,null,null,0,0,0,0,0,0,{"$f":"I79*0.08","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},{"$f":"IF(P79<=25,P79,25)","v":0},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L79))","v":0},{"$f":"IF(R79<=L79*0.25,R79,L79*0.25)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L79))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L80))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L80))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L81))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L81))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L82))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L82))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J83-K83","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C83),0,IF($R$14<P83,Q83,S83))","v":0},{"$f":"IF(R83+T83<0,0,T83)","v":0},{"$f":"SUM(L83:N83)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L83))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L83))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L84))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L84))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L85))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L85))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L86))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L86))","v":0}]
[null,null,null,0,0,0,0,0,{"$f":"C87-SUM(D87:H87)","v":0},0,{"$error":"#N/A"},{"$f":"J87-K87","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C87),0,IF($R$14<P87,Q87,S87))","v":0},{"$f":"IF(R87+T87<0,0,T87)","v":0},{"$f":"SUM(L87:N87)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L87))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L87))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L88))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L88))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L89))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L89))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L90))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L90))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L91))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L91))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L92))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L92))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L93))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L93))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L94))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L94))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L95))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L95))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L96))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L96))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L97))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L97))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L98))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L98))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L99))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L99))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L100))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L100))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L101))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L101))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L102))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L102))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L103))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L103))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L104))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L104))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L105))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L105))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L106))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L106))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L107))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L107))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L108))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L108))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L109))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L109))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(J110*$A$175,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L110))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L110))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L111))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L111))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L112))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L112))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L113))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L113))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L114))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L114))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L115))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L115))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L116))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L116))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L117))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L117))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L118))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L118))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L119))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L119))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L120))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L120))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L121))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L121))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L122))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L122))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L123))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L123))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L124))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L124))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L125))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L125))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L126))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L126))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L127))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L127))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L128))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L128))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L129))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L129))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L130))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L130))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L131))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L131))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L132))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L132))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L133))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L133))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L134))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L134))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J135-K135","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C135),0,IF($R$14<P135,Q135,S135))","v":0},{"$f":"IF(R135+T135<0,0,T135)","v":0},{"$f":"SUM(L135:N135)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L135))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L135))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L136))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L136))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L137))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L137))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L138))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L138))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L139))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L139))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J140-K140","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C140),0,IF($R$14<P140,Q140,S140))","v":0},{"$f":"IF(R140+T140<0,0,T140)","v":0},{"$f":"SUM(L140:N140)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L140))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L140))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L141))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L141))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(J142*$A$175,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L142))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L142))","v":0}]
[null,null,null,0,0,0,0,0,0,{"$f":"I143*0.08","v":0},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},{"$f":"IF(P143<=25,P143,25)","v":0},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L143))","v":0},{"$f":"IF(R143<=L143*0.25,R143,L143*0.25)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L143))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J144-K144","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C144),0,IF($R$14<P144,Q144,S144))","v":0},{"$f":"IF(R144+T144<0,0,T144)","v":0},{"$f":"SUM(L144:N144)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L144))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L144))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L145))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L145))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L146))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L146))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L147))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L147))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J148-K148","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C148),0,IF($R$14<P148,Q148,S148))","v":0},{"$f":"IF(R148+T148<0,0,T148)","v":0},{"$f":"SUM(L148:N148)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L148))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L148))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L149))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L149))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L150))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L150))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L151))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L151))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$f":"J152-K152","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(C152),0,IF($R$14<P152,Q152,S152))","v":0},{"$f":"IF(R152+T152<0,0,T152)","v":0},{"$f":"SUM(L152:N152)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L152))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L152))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L153))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L153))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(J154*$A$175,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L154))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L154))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L155))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L155))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L156))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L156))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L157))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L157))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L158))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L158))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L159))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L159))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L160))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L160))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L161))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L161))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L162))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L162))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L163))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L163))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L164))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L164))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L165))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L165))","v":0}]
[null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(J166*$A$175,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0,0,{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyUnder5!$B$1,MATCH($B$4,PenaltyUnder5!$A$1:$A$144),1):OFFSET(PenaltyUnder5!$A$1,MATCH($A$174,PenaltyUnder5!$A$1:$A$144)-1,1))))","v":0},0,{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(PenaltyOver5!$B$1,MATCH($B$4,PenaltyOver5!$A$1:$A$144),1):OFFSET(PenaltyOver5!$A$1,MATCH($A$174,PenaltyOver5!$A$1:$A$144)-1,1))*L166))","v":0},{"$error":"#N/A"},{"$f":"IF(ISBLANK($B$3),0,IF($B$4>=$K$3,0,SUM(OFFSET(Interest!$B$1,MATCH($B$4,Interest!$A$1:$A$144),1):OFFSET(Interest!$A$1,MATCH($A$174,Interest!$A$1:$A$144)-1,1))*L166))","v":0}]
["TOTAL",null,{"$f":"SUM(C14:C166)","v":100},{"$f":"SUM(D14:D166)","v":2},3,4,5,6,80,6.4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
[]
[]
[]
["Signature",null,null,null,null,null,"Print or Type Name",null,null,null,null,null,"Title"]
["                                                     Mail Return and Payment to:",null,null,null,null,null,"City of Savannah"]
[null,null,null,null,null,null,"Revenue Department"]
[{"$f":"IF(K3<=DATE(YEAR(K3),MONTH(K3),DAY(20)),DATE(YEAR(K3),MONTH(K3),DAY(20)),DATE(YEAR(K3),MONTH(K3)+1,DAY(20)))","v":"1900-01-20"},null,null,null,null,null,"P.O. Box 1228    "]
[{"$f":"VLOOKUP(IF(ISBLANK($C$13),NOW(),$B$3),Discount!B1:V146,IF(K3>B4,21,20))","v":{"$error":"#N/A"}},null,null,null,null,null,"Savannah, GA 31402-1228"]

{"sheet":"Instructions","index":1,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,1,2,12],[21,1,21,12],[13,1,13,12],[3,1,3,12],[4,1,5,12],[6,1,6,12],[10,1,10,12],[11,1,11,12],[12,1,12,12],[7,1,8,12],[9,1,9,12],[14,1,17,12],[18,1,20,12]]}
[]
[]
["COLUMN","DESCRIPTION"]
[1,"Total Charges for Lodgings & Meeting Rooms"]
[2,"Deduct charges for lodgings furnished for a period of more than 30 consecutive days. The tax is due for the first 30 days; do not deduct charges for lodging for days 1-30; deduct beginning on the 31st day."]
[]
[3,"Deduct charges for meeting rooms."]
[4,"Deduct charges for lodgings furnished to Federal, Georgia state or local government officials or employees when traveling on official business."]
[]
[5,"Deduct charges for lodgings furnished as the result of destruction of the occupant’s residence by fire or other casualty."]
[6,"Net taxable charges for lodging accommodations."]
[7,"City excise tax – 8% of Line 6."]
[8,"Deduct 3% of Line 7, provided the amount due is not delinquent when paid."]
[9,"Net tax payable to City of Savannah."]
[10,"Penalty for late payment: If return is postmarked after the 20th of the month in which payment is due, add 5% of Line 9 or $5.00, whichever is greater if the failure is not more than 30 days. An additional penalty of five percent or $5.00, whichever is greater, shall be charged for each additional 30 days or portion thereof during which the failure continues. The penalty for any single violation shall not exceed 25 percent or $25.00 in the aggregate, whichever is greater."]
[]
[]
[]
[11,"Interest for late payment of the tax due shall be charged in addition to the penalties levied in Line 10 at an\nannual rate equal to the Federal Reserve prime rate plus 3 percent from the date the tax is due until the date the tax is paid.                    This rate is subject to change annually."]
[]
[]
[12,"TOTAL AMOUNT REPORTED AND REMITTED TO THE CITY."]

{"sheet":"Due Date","index":2,"n_rows":144,"n_cols":2,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
["2015-01-31","2015-02-20"]
["2015-02-28","2015-03-20"]
["2015-03-31","2015-04-20"]
["2015-04-30","2015-05-20"]
["2015-05-31","2015-06-20"]
["2015-06-30","2015-07-20"]
["2015-07-31","2015-08-20"]
["2015-08-31","2015-09-20"]
["2015-09-30","2015-10-20"]
["2015-10-31","2015-11-20"]
["2015-11-30","2015-12-20"]
["2015-12-31","2016-01-20"]
["2016-01-31","2016-02-20"]
["2016-02-29","2016-03-20"]
["2016-03-31","2016-04-20"]
["2016-04-30","2016-05-20"]
["2016-05-31","2016-06-20"]
["2016-06-30","2016-07-20"]
["2016-07-31","2016-08-20"]
["2016-08-31","2016-09-20"]
["2016-09-30","2016-10-20"]
["2016-10-31","2016-11-20"]
["2016-11-30","2016-12-20"]
["2016-12-31","2017-01-20"]
["2017-01-31","2017-02-20"]
["2017-02-28","2017-03-20"]
["2017-03-31","2017-04-20"]
["2017-04-30","2017-05-20"]
["2017-05-31","2017-06-20"]
["2017-06-30","2017-07-20"]
["2017-07-31","2017-08-20"]
["2017-08-31","2017-09-20"]
["2017-09-30","2017-10-20"]
["2017-10-31","2017-11-20"]
["2017-11-30","2017-12-20"]
["2017-12-31","2018-01-20"]
["2018-01-31","2018-02-20"]
["2018-02-28","2018-03-20"]
["2018-03-31","2018-04-20"]
["2018-04-30","2018-05-20"]
["2018-05-31","2018-06-20"]
["2018-06-30","2018-07-20"]
["2018-07-31","2018-08-20"]
["2018-08-31","2018-09-20"]
["2018-09-30","2018-10-20"]
["2018-10-31","2018-11-20"]
["2018-11-30","2018-12-20"]
["2018-12-31","2019-01-20"]
["2019-01-31","2019-02-20"]
["2019-02-28","2019-03-20"]
["2019-03-31","2019-04-20"]
["2019-04-30","2019-05-20"]
["2019-05-31","2019-06-20"]
["2019-06-30","2019-07-20"]
["2019-07-31","2019-08-20"]
["2019-08-31","2019-09-20"]
["2019-09-30","2019-10-20"]
["2019-10-31","2019-11-20"]
["2019-11-30","2019-12-20"]
["2019-12-31","2020-01-20"]
["2020-01-31","2020-02-20"]
["2020-02-29","2020-03-20"]
["2020-03-31","2020-04-20"]
["2020-04-30","2020-05-20"]
["2020-05-31","2020-06-20"]
["2020-06-30","2020-07-20"]
["2020-07-31","2020-08-20"]
["2020-08-31","2020-09-20"]
["2020-09-30","2020-10-20"]
["2020-10-31","2020-11-20"]
["2020-11-30","2020-12-20"]
["2020-12-31","2021-01-20"]
["2021-01-31","2021-02-20"]
["2021-02-28","2021-03-20"]
["2021-03-31","2021-04-20"]
["2021-04-30","2021-05-20"]
["2021-05-31","2021-06-20"]
["2021-06-30","2021-07-20"]
["2021-07-31","2021-08-20"]
["2021-08-31","2021-09-20"]
["2021-09-30","2021-10-20"]
["2021-10-31","2021-11-20"]
["2021-11-30","2021-12-20"]
["2021-12-31","2022-01-20"]
["2022-01-31","2022-02-20"]
["2022-02-28","2022-03-20"]
["2022-03-31","2022-04-20"]
["2022-04-30","2022-05-20"]
["2022-05-31","2022-06-20"]
["2022-06-30","2022-07-20"]
["2022-07-31","2022-08-20"]
["2022-08-31","2022-09-20"]
["2022-09-30","2022-10-20"]
["2022-10-31","2022-11-20"]
["2022-11-30","2022-12-20"]
["2022-12-31","2023-01-20"]
["2023-01-31","2023-02-20"]
["2023-02-28","2023-03-20"]
["2023-03-31","2023-04-20"]
["2023-04-30","2023-05-20"]
["2023-05-31","2023-06-20"]
["2023-06-30","2023-07-20"]
["2023-07-31","2023-08-20"]
["2023-08-31","2023-09-20"]
["2023-09-30","2023-10-20"]
["2023-10-31","2023-11-20"]
["2023-11-30","2023-12-20"]
["2023-12-31","2024-01-20"]
["2024-01-31","2024-02-20"]
["2024-02-29","2024-03-20"]
["2024-03-31","2024-04-20"]
["2024-04-30","2024-05-20"]
["2024-05-31","2024-06-20"]
["2024-06-30","2024-07-20"]
["2024-07-31","2024-08-20"]
["2024-08-31","2024-09-20"]
["2024-09-30","2024-10-20"]
["2024-10-31","2024-11-20"]
["2024-11-30","2024-12-20"]
["2024-12-31","2025-01-20"]
["2025-01-31","2025-02-20"]
["2025-02-28","2025-03-20"]
["2025-03-31","2025-04-20"]
["2025-04-30","2025-05-20"]
["2025-05-31","2025-06-20"]
["2025-06-30","2025-07-20"]
["2025-07-31","2025-08-20"]
["2025-08-31","2025-09-20"]
["2025-09-30","2025-10-20"]
["2025-10-31","2025-11-20"]
["2025-11-30","2025-12-20"]
["2025-12-31","2026-01-20"]
["2026-01-31","2026-02-20"]
["2026-02-28","2026-03-20"]
["2026-03-31","2026-04-20"]
["2026-04-30","2026-05-20"]
["2026-05-31","2026-06-20"]
["2026-06-30","2026-07-20"]
["2026-07-31","2026-08-20"]
["2026-08-31","2026-09-20"]
["2026-09-30","2026-10-20"]
["2026-10-31","2026-11-20"]
["2026-11-30","2026-12-20"]
["2026-12-31","2027-01-20"]

{"sheet":"Discount","index":3,"n_rows":146,"n_cols":22,"rows_kept":146,"cut":false,"hidden":true,"merged":[]}
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["2015-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2015-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2016-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2017-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2018-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2019-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2020-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2021-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2022-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2023-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2024-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2025-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-02-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-03-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-04-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-05-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-06-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-07-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-08-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-09-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-10-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-11-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2026-12-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]
["2027-01-01",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0]

{"sheet":"PenaltyOver5","index":4,"n_rows":144,"n_cols":2,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
["2015-01-31",0.05]
["2015-02-28",0.05]
["2015-03-31",0.05]
["2015-04-30",0.05]
["2015-05-31",0.05]
["2015-06-30",0.05]
["2015-07-31",0.05]
["2015-08-31",0.05]
["2015-09-30",0.05]
["2015-10-31",0.05]
["2015-11-30",0.05]
["2015-12-31",0.05]
["2016-01-31",0.05]
["2016-02-29",0.05]
["2016-03-31",0.05]
["2016-04-30",0.05]
["2016-05-31",0.05]
["2016-06-30",0.05]
["2016-07-31",0.05]
["2016-08-31",0.05]
["2016-09-30",0.05]
["2016-10-31",0.05]
["2016-11-30",0.05]
["2016-12-31",0.05]
["2017-01-31",0.05]
["2017-02-28",0.05]
["2017-03-31",0.05]
["2017-04-30",0.05]
["2017-05-31",0.05]
["2017-06-30",0.05]
["2017-07-31",0.05]
["2017-08-31",0.05]
["2017-09-30",0.05]
["2017-10-31",0.05]
["2017-11-30",0.05]
["2017-12-31",0.05]
["2018-01-31",0.05]
["2018-02-28",0.05]
["2018-03-31",0.05]
["2018-04-30",0.05]
["2018-05-31",0.05]
["2018-06-30",0.05]
["2018-07-31",0.05]
["2018-08-31",0.05]
["2018-09-30",0.05]
["2018-10-31",0.05]
["2018-11-30",0.05]
["2018-12-31",0.05]
["2019-01-31",0.05]
["2019-02-28",0.05]
["2019-03-31",0.05]
["2019-04-30",0.05]
["2019-05-31",0.05]
["2019-06-30",0.05]
["2019-07-31",0.05]
["2019-08-31",0.05]
["2019-09-30",0.05]
["2019-10-31",0.05]
["2019-11-30",0.05]
["2019-12-31",0.05]
["2020-01-31",0.05]
["2020-02-29",0.05]
["2020-03-31",0.05]
["2020-04-30",0.05]
["2020-05-31",0.05]
["2020-06-30",0.05]
["2020-07-31",0.05]
["2020-08-31",0.05]
["2020-09-30",0.05]
["2020-10-31",0.05]
["2020-11-30",0.05]
["2020-12-31",0.05]
["2021-01-31",0.05]
["2021-02-28",0.05]
["2021-03-31",0.05]
["2021-04-30",0.05]
["2021-05-31",0.05]
["2021-06-30",0.05]
["2021-07-31",0.05]
["2021-08-31",0.05]
["2021-09-30",0.05]
["2021-10-31",0.05]
["2021-11-30",0.05]
["2021-12-31",0.05]
["2022-01-31",0.05]
["2022-02-28",0.05]
["2022-03-31",0.05]
["2022-04-30",0.05]
["2022-05-31",0.05]
["2022-06-30",0.05]
["2022-07-31",0.05]
["2022-08-31",0.05]
["2022-09-30",0.05]
["2022-10-31",0.05]
["2022-11-30",0.05]
["2022-12-31",0.05]
["2023-01-31",0.05]
["2023-02-28",0.05]
["2023-03-31",0.05]
["2023-04-30",0.05]
["2023-05-31",0.05]
["2023-06-30",0.05]
["2023-07-31",0.05]
["2023-08-31",0.05]
["2023-09-30",0.05]
["2023-10-31",0.05]
["2023-11-30",0.05]
["2023-12-31",0.05]
["2024-01-31",0.05]
["2024-02-29",0.05]
["2024-03-31",0.05]
["2024-04-30",0.05]
["2024-05-31",0.05]
["2024-06-30",0.05]
["2024-07-31",0.05]
["2024-08-31",0.05]
["2024-09-30",0.05]
["2024-10-31",0.05]
["2024-11-30",0.05]
["2024-12-31",0.05]
["2025-01-31",0.05]
["2025-02-28",0.05]
["2025-03-31",0.05]
["2025-04-30",0.05]
["2025-05-31",0.05]
["2025-06-30",0.05]
["2025-07-31",0.05]
["2025-08-31",0.05]
["2025-09-30",0.05]
["2025-10-31",0.05]
["2025-11-30",0.05]
["2025-12-31",0.05]
["2026-01-31",0.05]
["2026-02-28",0.05]
["2026-03-31",0.05]
["2026-04-30",0.05]
["2026-05-31",0.05]
["2026-06-30",0.05]
["2026-07-31",0.05]
["2026-08-31",0.05]
["2026-09-30",0.05]
["2026-10-31",0.05]
["2026-11-30",0.05]
["2026-12-31",0.05]

{"sheet":"PenaltyUnder5","index":5,"n_rows":144,"n_cols":2,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
["2015-01-31",5]
["2015-02-28",5]
["2015-03-31",5]
["2015-04-30",5]
["2015-05-31",5]
["2015-06-30",5]
["2015-07-31",5]
["2015-08-31",5]
["2015-09-30",5]
["2015-10-31",5]
["2015-11-30",5]
["2015-12-31",5]
["2016-01-31",5]
["2016-02-29",5]
["2016-03-31",5]
["2016-04-30",5]
["2016-05-31",5]
["2016-06-30",5]
["2016-07-31",5]
["2016-08-31",5]
["2016-09-30",5]
["2016-10-31",5]
["2016-11-30",5]
["2016-12-31",5]
["2017-01-31",5]
["2017-02-28",5]
["2017-03-31",5]
["2017-04-30",5]
["2017-05-31",5]
["2017-06-30",5]
["2017-07-31",5]
["2017-08-31",5]
["2017-09-30",5]
["2017-10-31",5]
["2017-11-30",5]
["2017-12-31",5]
["2018-01-31",5]
["2018-02-28",5]
["2018-03-31",5]
["2018-04-30",5]
["2018-05-31",5]
["2018-06-30",5]
["2018-07-31",5]
["2018-08-31",5]
["2018-09-30",5]
["2018-10-31",5]
["2018-11-30",5]
["2018-12-31",5]
["2019-01-31",5]
["2019-02-28",5]
["2019-03-31",5]
["2019-04-30",5]
["2019-05-31",5]
["2019-06-30",5]
["2019-07-31",5]
["2019-08-31",5]
["2019-09-30",5]
["2019-10-31",5]
["2019-11-30",5]
["2019-12-31",5]
["2020-01-31",5]
["2020-02-29",5]
["2020-03-31",5]
["2020-04-30",5]
["2020-05-31",5]
["2020-06-30",5]
["2020-07-31",5]
["2020-08-31",5]
["2020-09-30",5]
["2020-10-31",5]
["2020-11-30",5]
["2020-12-31",5]
["2021-01-31",5]
["2021-02-28",5]
["2021-03-31",5]
["2021-04-30",5]
["2021-05-31",5]
["2021-06-30",5]
["2021-07-31",5]
["2021-08-31",5]
["2021-09-30",5]
["2021-10-31",5]
["2021-11-30",5]
["2021-12-31",5]
["2022-01-31",5]
["2022-02-28",5]
["2022-03-31",5]
["2022-04-30",5]
["2022-05-31",5]
["2022-06-30",5]
["2022-07-31",5]
["2022-08-31",5]
["2022-09-30",5]
["2022-10-31",5]
["2022-11-30",5]
["2022-12-31",5]
["2023-01-31",5]
["2023-02-28",5]
["2023-03-31",5]
["2023-04-30",5]
["2023-05-31",5]
["2023-06-30",5]
["2023-07-31",5]
["2023-08-31",5]
["2023-09-30",5]
["2023-10-31",5]
["2023-11-30",5]
["2023-12-31",5]
["2024-01-31",5]
["2024-02-29",5]
["2024-03-31",5]
["2024-04-30",5]
["2024-05-31",5]
["2024-06-30",5]
["2024-07-31",5]
["2024-08-31",5]
["2024-09-30",5]
["2024-10-31",5]
["2024-11-30",5]
["2024-12-31",5]
["2025-01-31",5]
["2025-02-28",5]
["2025-03-31",5]
["2025-04-30",5]
["2025-05-31",5]
["2025-06-30",5]
["2025-07-31",5]
["2025-08-31",5]
["2025-09-30",5]
["2025-10-31",5]
["2025-11-30",5]
["2025-12-31",5]
["2026-01-31",5]
["2026-02-28",5]
["2026-03-31",5]
["2026-04-30",5]
["2026-05-31",5]
["2026-06-30",5]
["2026-07-31",5]
["2026-08-31",5]
["2026-09-30",5]
["2026-10-31",5]
["2026-11-30",5]
["2026-12-31",5]

{"sheet":"Interest","index":6,"n_rows":144,"n_cols":2,"rows_kept":144,"cut":false,"hidden":true,"merged":[]}
["2015-01-31",0.01]
["2015-02-28",0.01]
["2015-03-31",0.01]
["2015-04-30",0.01]
["2015-05-31",0.01]
["2015-06-30",0.01]
["2015-07-31",0.01]
["2015-08-31",0.01]
["2015-09-30",0.01]
["2015-10-31",0.01]
["2015-11-30",0.01]
["2015-12-31",0.01]
["2016-01-31",0.01]
["2016-02-29",0.01]
["2016-03-31",0.01]
["2016-04-30",0.01]
["2016-05-31",0.01]
["2016-06-30",0.01]
["2016-07-31",0.01]
["2016-08-31",0.01]
["2016-09-30",0.01]
["2016-10-31",0.01]
["2016-11-30",0.01]
["2016-12-31",0.01]
["2017-01-31",5.6249999999999998E-3]
["2017-02-28",5.6249999999999998E-3]
["2017-03-31",5.6249999999999998E-3]
["2017-04-30",5.6249999999999998E-3]
["2017-05-31",5.6249999999999998E-3]
["2017-06-30",5.6249999999999998E-3]
["2017-07-31",5.6249999999999998E-3]
["2017-08-31",5.6249999999999998E-3]
["2017-09-30",5.6249999999999998E-3]
["2017-10-31",5.6249999999999998E-3]
["2017-11-30",5.6249999999999998E-3]
["2017-12-31",5.6249999999999998E-3]
["2018-01-31",5.8329999999999996E-3]
["2018-02-28",5.8329999999999996E-3]
["2018-03-31",5.8329999999999996E-3]
["2018-04-30",5.8329999999999996E-3]
["2018-05-31",5.8329999999999996E-3]
["2018-06-30",5.8329999999999996E-3]
["2018-07-31",5.8329999999999996E-3]
["2018-08-31",5.8329999999999996E-3]
["2018-09-30",5.8329999999999996E-3]
["2018-10-31",5.8329999999999996E-3]
["2018-11-30",5.8329999999999996E-3]
["2018-12-31",5.8329999999999996E-3]
["2019-01-31",6.0419999999999996E-3]
["2019-02-28",6.0419999999999996E-3]
["2019-03-31",6.0419999999999996E-3]
["2019-04-30",6.0419999999999996E-3]
["2019-05-31",6.0419999999999996E-3]
["2019-06-30",6.0419999999999996E-3]
["2019-07-31",6.0419999999999996E-3]
["2019-08-31",6.0419999999999996E-3]
["2019-09-30",6.0419999999999996E-3]
["2019-10-31",6.0419999999999996E-3]
["2019-11-30",6.0419999999999996E-3]
["2019-12-31",6.0419999999999996E-3]
["2020-01-31",0.01]
["2020-02-29",0.01]
["2020-03-31",0.01]
["2020-04-30",0.01]
["2020-05-31",0.01]
["2020-06-30",0.01]
["2020-07-31",0.01]
["2020-08-31",0.01]
["2020-09-30",0.01]
["2020-10-31",0.01]
["2020-11-30",0.01]
["2020-12-31",0.01]
["2021-01-31",0.01]
["2021-02-28",0.01]
["2021-03-31",0.01]
["2021-04-30",0.01]
["2021-05-31",0.01]
["2021-06-30",0.01]
["2021-07-31",0.01]
["2021-08-31",0.01]
["2021-09-30",0.01]
["2021-10-31",0.01]
["2021-11-30",0.01]
["2021-12-31",0.01]
["2022-01-31",0.01]
["2022-02-28",0.01]
["2022-03-31",0.01]
["2022-04-30",0.01]
["2022-05-31",0.01]
["2022-06-30",0.01]
["2022-07-31",0.01]
["2022-08-31",0.01]
["2022-09-30",0.01]
["2022-10-31",0.01]
["2022-11-30",0.01]
["2022-12-31",0.01]
["2023-01-31",0.01]
["2023-02-28",0.01]
["2023-03-31",0.01]
["2023-04-30",0.01]
["2023-05-31",0.01]
["2023-06-30",0.01]
["2023-07-31",0.01]
["2023-08-31",0.01]
["2023-09-30",0.01]
["2023-10-31",0.01]
["2023-11-30",0.01]
["2023-12-31",0.01]
["2024-01-31",0.01]
["2024-02-29",0.01]
["2024-03-31",0.01]
["2024-04-30",0.01]
["2024-05-31",0.01]
["2024-06-30",0.01]
["2024-07-31",0.01]
["2024-08-31",0.01]
["2024-09-30",0.01]
["2024-10-31",0.01]
["2024-11-30",0.01]
["2024-12-31",0.01]
["2025-01-31",0.01]
["2025-02-28",0.01]
["2025-03-31",0.01]
["2025-04-30",0.01]
["2025-05-31",0.01]
["2025-06-30",0.01]
["2025-07-31",0.01]
["2025-08-31",0.01]
["2025-09-30",0.01]
["2025-10-31",0.01]
["2025-11-30",0.01]
["2025-12-31",0.01]
["2026-01-31",0.01]
["2026-02-28",0.01]
["2026-03-31",0.01]
["2026-04-30",0.01]
["2026-05-31",0.01]
["2026-06-30",0.01]
["2026-07-31",0.01]
["2026-08-31",0.01]
["2026-09-30",0.01]
["2026-10-31",0.01]
["2026-11-30",0.01]
["2026-12-31",0.01]