{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["يناير","فبراير","مارس","ابريل","مايو","يونية","يوليو","اغسطس","سبتمبر","اكتوبر","نوفمبر","ديسمبر","اجمالي","Final"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":39,"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":"يناير","index":0,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[127,20,127,26],[126,20,126,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,"Ahmed","ACC","Financial","123456A",5000,{"$f":"F5-Q5","v":5000},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":4000},{"$f":"K5*18.75/100","v":750},{"$f":"F5+H5+I5+J5","v":5000},{"$f":"L5","v":750},{"$f":"K5*0.11","v":440},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":440},{"$f":"M5-O5-Q5","v":4560},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":3810},{"$f":"X5*12","v":45720},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":165.25},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":4394.75},{"$f":"AA5*0.01","v":43.947499999999998},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":2.5},{"$f":"AA5-AB5-AC5","v":4348.3024999999998}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":2},"Ali","ACC","Financial",null,6000,6000,null,null,null,4800,900,6000,900,528,null,0,null,null,null,528,{"$f":"M6-O6-Q6","v":5472},750,4722,56664,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":302.05},5169.95,{"$f":"AA6*0.01","v":51.6995},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":3},{"$f":"AA6-AB6-AC6","v":5115.2505000000001}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":3},"ali",null,null,null,2000,2000,null,null,null,1600,300,2000,300,176,null,0,null,null,null,176,1824,750,1074,12888,0,1824,18.240000000000002,0,1805.76]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":3},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":3},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":3},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":3},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":3},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":3},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":3},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":3},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":3},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":3},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":3},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":3},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":3},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":3},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":3},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":3},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":3},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":3},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":3},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":3},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":3},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":3},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":3},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":3},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":3},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":13000},13000,0,0,0,10400,1950,13000,1950,1144,8,0,0,0,0,1144,11856,90000,9606,115272,467.3,{"$f":"SUM(AA5:AA124)","v":11388.7},{"$f":"SUM(AB5:AB124)","v":113.887},5.5,11269.313]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"فبراير","index":1,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"مارس","index":2,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"ابريل","index":3,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"مايو","index":4,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"يونية","index":5,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"يوليو","index":6,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"اغسطس","index":7,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"سبتمبر","index":8,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"اكتوبر","index":9,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"نوفمبر","index":10,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"ديسمبر","index":11,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,null,null,null,null,null,{"$f":"F5-Q5","v":0},0,0,0,{"$f":"IF(F5>8100,8100,F5*0.8)","v":0},{"$f":"K5*18.75/100","v":0},{"$f":"F5+H5+I5+J5","v":0},{"$f":"L5","v":0},{"$f":"K5*0.11","v":0},null,{"$f":"P5*F5/30","v":0},null,null,null,{"$f":"Q5+S5+T5+O5+R5","v":0},{"$f":"M5-O5-Q5","v":0},750,{"$f":"IF((V5+J5)>W5,(V5+J5)-W5,0)","v":0},{"$f":"X5*12","v":0},{"$f":"IF((Y5<=15000),(Y5*0%),IF((Y5<=30000),(Y5*2.5%)-375,IF((Y5<=45000),(Y5*10%)-2625,IF((Y5<=60000),(Y5*15%)-4875,IF((Y5<=200000),(Y5*20%)-7875,IF((Y5<=400000),(Y5*22.5%)-12875,IF((Y5<=600000),(Y5*25%)-22875,IF((Y5<=700000),(Y5*25%)-22500,IF((Y5<=800000),(Y5*25%)-20250,IF((Y5<=900000),(Y5*25%)-18000,IF((Y5<=1000000),(Y5*25%)-15000,IF((Y5>=1000000),(Y5*25%)-10000)))))))))))/12)","v":0},{"$f":"M5-Q5-S5-T5-Z5-O5-R5","v":0},{"$f":"AA5*0.01","v":0},{"$f":"IF(M5<=2000,0,M5*0.0005)","v":0},{"$f":"AA5-AB5-AC5","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B6)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,{"$f":"M6-O6-Q6","v":0},750,0,0,{"$f":"IF((Y6<=15000),(Y6*0%),IF((Y6<=30000),(Y6*2.5%)-375,IF((Y6<=45000),(Y6*10%)-2625,IF((Y6<=60000),(Y6*15%)-4875,IF((Y6<=200000),(Y6*20%)-7875,IF((Y6<=400000),(Y6*22.5%)-12875,IF((Y6<=600000),(Y6*25%)-22875,IF((Y6<=700000),(Y6*25%)-22500,IF((Y6<=800000),(Y6*25%)-20250,IF((Y6<=900000),(Y6*25%)-18000,IF((Y6<=1000000),(Y6*25%)-15000,IF((Y6>=1000000),(Y6*25%)-10000)))))))))))/12)","v":0},0,{"$f":"AA6*0.01","v":0},{"$f":"IF(M6<=2000,0,M6*0.0005)","v":0},{"$f":"AA6-AB6-AC6","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B7)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B8)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B9)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B10)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B11)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,8,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B12)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B13)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B14)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B15)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B16)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B17)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B18)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B19)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B20)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B21)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B22)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B23)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B24)","v":0},null,null,null,null,null,{"$f":"F24-Q24","v":0},null,null,null,{"$f":"IF(F24>8100,8100,F24*0.8)","v":0},{"$f":"K24*18.75/100","v":0},{"$f":"F24+H24+I24+J24","v":0},{"$f":"L24","v":0},{"$f":"K24*0.11","v":0},null,{"$f":"P24*F24/30","v":0},null,null,null,{"$f":"Q24+S24+T24+O24+R24","v":0},{"$f":"M24-O24-Q24","v":0},750,{"$f":"IF((V24+J24)>W24,(V24+J24)-W24,0)","v":0},{"$f":"X24*12","v":0},{"$f":"IF((Y24<=15000),(Y24*0%),IF((Y24<=30000),(Y24*2.5%)-375,IF((Y24<=45000),(Y24*10%)-2625,IF((Y24<=60000),(Y24*15%)-4875,IF((Y24<=200000),(Y24*20%)-7875,IF((Y24<=400000),(Y24*22.5%)-12875,IF((Y24<=600000),(Y24*25%)-22875,IF((Y24<=700000),(Y24*25%)-22500,IF((Y24<=800000),(Y24*25%)-20250,IF((Y24<=900000),(Y24*25%)-18000,IF((Y24<=1000000),(Y24*25%)-15000,IF((Y24>=1000000),(Y24*25%)-10000)))))))))))/12)","v":0},{"$f":"M24-Q24-S24-T24-Z24-O24-R24","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B25)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B26)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B27)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B28)","v":0},null,null,null,null,null,{"$f":"F28-Q28","v":0},null,null,null,{"$f":"IF(F28>8100,8100,F28*0.8)","v":0},{"$f":"K28*18.75/100","v":0},{"$f":"F28+H28+I28+J28","v":0},{"$f":"L28","v":0},{"$f":"K28*0.11","v":0},null,{"$f":"P28*F28/30","v":0},null,null,null,{"$f":"Q28+S28+T28+O28+R28","v":0},0,750,{"$f":"IF((V28+J28)>W28,(V28+J28)-W28,0)","v":0},{"$f":"X28*12","v":0},{"$f":"IF((Y28<=15000),(Y28*0%),IF((Y28<=30000),(Y28*2.5%)-375,IF((Y28<=45000),(Y28*10%)-2625,IF((Y28<=60000),(Y28*15%)-4875,IF((Y28<=200000),(Y28*20%)-7875,IF((Y28<=400000),(Y28*22.5%)-12875,IF((Y28<=600000),(Y28*25%)-22875,IF((Y28<=700000),(Y28*25%)-22500,IF((Y28<=800000),(Y28*25%)-20250,IF((Y28<=900000),(Y28*25%)-18000,IF((Y28<=1000000),(Y28*25%)-15000,IF((Y28>=1000000),(Y28*25%)-10000)))))))))))/12)","v":0},{"$f":"M28-Q28-S28-T28-Z28-O28-R28","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B29)","v":0},null,null,null,null,null,{"$f":"F29-Q29","v":0},null,null,null,{"$f":"IF(F29>8100,8100,F29*0.8)","v":0},{"$f":"K29*18.75/100","v":0},{"$f":"F29+H29+I29+J29","v":0},{"$f":"L29","v":0},{"$f":"K29*0.11","v":0},null,{"$f":"P29*F29/30","v":0},null,null,null,{"$f":"Q29+S29+T29+O29+R29","v":0},{"$f":"M29-O29-Q29","v":0},750,{"$f":"IF((V29+J29)>W29,(V29+J29)-W29,0)","v":0},{"$f":"X29*12","v":0},{"$f":"IF((Y29<=15000),(Y29*0%),IF((Y29<=30000),(Y29*2.5%)-375,IF((Y29<=45000),(Y29*10%)-2625,IF((Y29<=60000),(Y29*15%)-4875,IF((Y29<=200000),(Y29*20%)-7875,IF((Y29<=400000),(Y29*22.5%)-12875,IF((Y29<=600000),(Y29*25%)-22875,IF((Y29<=700000),(Y29*25%)-22500,IF((Y29<=800000),(Y29*25%)-20250,IF((Y29<=900000),(Y29*25%)-18000,IF((Y29<=1000000),(Y29*25%)-15000,IF((Y29>=1000000),(Y29*25%)-10000)))))))))))/12)","v":0},{"$f":"M29-Q29-S29-T29-Z29-O29-R29","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B30)","v":0},null,null,null,null,null,{"$f":"F30-Q30","v":0},null,null,null,{"$f":"IF(F30>8100,8100,F30*0.8)","v":0},{"$f":"K30*18.75/100","v":0},{"$f":"F30+H30+I30+J30","v":0},{"$f":"L30","v":0},{"$f":"K30*0.11","v":0},null,{"$f":"P30*F30/30","v":0},null,null,null,{"$f":"Q30+S30+T30+O30+R30","v":0},{"$f":"M30-O30-Q30","v":0},750,{"$f":"IF((V30+J30)>W30,(V30+J30)-W30,0)","v":0},{"$f":"X30*12","v":0},{"$f":"IF((Y30<=15000),(Y30*0%),IF((Y30<=30000),(Y30*2.5%)-375,IF((Y30<=45000),(Y30*10%)-2625,IF((Y30<=60000),(Y30*15%)-4875,IF((Y30<=200000),(Y30*20%)-7875,IF((Y30<=400000),(Y30*22.5%)-12875,IF((Y30<=600000),(Y30*25%)-22875,IF((Y30<=700000),(Y30*25%)-22500,IF((Y30<=800000),(Y30*25%)-20250,IF((Y30<=900000),(Y30*25%)-18000,IF((Y30<=1000000),(Y30*25%)-15000,IF((Y30>=1000000),(Y30*25%)-10000)))))))))))/12)","v":0},{"$f":"M30-Q30-S30-T30-Z30-O30-R30","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B31)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B32)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B33)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0,8393,null,{"$f":"AA33-AE33","v":-8393}]
[{"$f":"SUBTOTAL(3,$B$5:B34)","v":0},null,null,null,null,null,{"$f":"F34-Q34","v":0},null,null,null,{"$f":"IF(F34>8100,8100,F34*0.8)","v":0},{"$f":"K34*18.75/100","v":0},{"$f":"F34+H34+I34+J34","v":0},{"$f":"L34","v":0},{"$f":"K34*0.11","v":0},null,{"$f":"P34*F34/30","v":0},null,null,null,{"$f":"Q34+S34+T34+O34+R34","v":0},{"$f":"M34-O34-Q34","v":0},750,{"$f":"IF((V34+J34)>W34,(V34+J34)-W34,0)","v":0},{"$f":"X34*12","v":0},{"$f":"IF((Y34<=15000),(Y34*0%),IF((Y34<=30000),(Y34*2.5%)-375,IF((Y34<=45000),(Y34*10%)-2625,IF((Y34<=60000),(Y34*15%)-4875,IF((Y34<=200000),(Y34*20%)-7875,IF((Y34<=400000),(Y34*22.5%)-12875,IF((Y34<=600000),(Y34*25%)-22875,IF((Y34<=700000),(Y34*25%)-22500,IF((Y34<=800000),(Y34*25%)-20250,IF((Y34<=900000),(Y34*25%)-18000,IF((Y34<=1000000),(Y34*25%)-15000,IF((Y34>=1000000),(Y34*25%)-10000)))))))))))/12)","v":0},{"$f":"M34-Q34-S34-T34-Z34-O34-R34","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B35)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B36)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B37)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B38)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B39)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B40)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B41)","v":0},null,null,null,null,null,{"$f":"F41-Q41","v":0},null,null,null,{"$f":"IF(F41>8100,8100,F41*0.8)","v":0},{"$f":"K41*18.75/100","v":0},{"$f":"F41+H41+I41+J41","v":0},{"$f":"L41","v":0},{"$f":"K41*0.11","v":0},null,{"$f":"P41*F41/30","v":0},null,null,null,{"$f":"Q41+S41+T41+O41+R41","v":0},{"$f":"M41-O41-Q41","v":0},750,{"$f":"IF((V41+J41)>W41,(V41+J41)-W41,0)","v":0},{"$f":"X41*12","v":0},{"$f":"IF((Y41<=15000),(Y41*0%),IF((Y41<=30000),(Y41*2.5%)-375,IF((Y41<=45000),(Y41*10%)-2625,IF((Y41<=60000),(Y41*15%)-4875,IF((Y41<=200000),(Y41*20%)-7875,IF((Y41<=400000),(Y41*22.5%)-12875,IF((Y41<=600000),(Y41*25%)-22875,IF((Y41<=700000),(Y41*25%)-22500,IF((Y41<=800000),(Y41*25%)-20250,IF((Y41<=900000),(Y41*25%)-18000,IF((Y41<=1000000),(Y41*25%)-15000,IF((Y41>=1000000),(Y41*25%)-10000)))))))))))/12)","v":0},{"$f":"M41-Q41-S41-T41-Z41-O41-R41","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B42)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B43)","v":0},null,null,null,null,null,{"$f":"F43-Q43","v":0},null,null,null,{"$f":"IF(F43>8100,8100,F43*0.8)","v":0},{"$f":"K43*18.75/100","v":0},{"$f":"F43+H43+I43+J43","v":0},{"$f":"L43","v":0},{"$f":"K43*0.11","v":0},null,{"$f":"P43*F43/30","v":0},null,null,null,{"$f":"Q43+S43+T43+O43+R43","v":0},{"$f":"M43-O43-Q43","v":0},750,{"$f":"IF((V43+J43)>W43,(V43+J43)-W43,0)","v":0},{"$f":"X43*12","v":0},{"$f":"IF((Y43<=15000),(Y43*0%),IF((Y43<=30000),(Y43*2.5%)-375,IF((Y43<=45000),(Y43*10%)-2625,IF((Y43<=60000),(Y43*15%)-4875,IF((Y43<=200000),(Y43*20%)-7875,IF((Y43<=400000),(Y43*22.5%)-12875,IF((Y43<=600000),(Y43*25%)-22875,IF((Y43<=700000),(Y43*25%)-22500,IF((Y43<=800000),(Y43*25%)-20250,IF((Y43<=900000),(Y43*25%)-18000,IF((Y43<=1000000),(Y43*25%)-15000,IF((Y43>=1000000),(Y43*25%)-10000)))))))))))/12)","v":0},{"$f":"M43-Q43-S43-T43-Z43-O43-R43","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B44)","v":0},null,null,null,null,null,{"$f":"F44-Q44","v":0},null,null,null,{"$f":"IF(F44>8100,8100,F44*0.8)","v":0},{"$f":"K44*18.75/100","v":0},{"$f":"F44+H44+I44+J44","v":0},{"$f":"L44","v":0},{"$f":"K44*0.11","v":0},null,{"$f":"P44*F44/30","v":0},null,null,null,{"$f":"Q44+S44+T44+O44+R44","v":0},{"$f":"M44-O44-Q44","v":0},750,{"$f":"IF((V44+J44)>W44,(V44+J44)-W44,0)","v":0},{"$f":"X44*12","v":0},{"$f":"IF((Y44<=15000),(Y44*0%),IF((Y44<=30000),(Y44*2.5%)-375,IF((Y44<=45000),(Y44*10%)-2625,IF((Y44<=60000),(Y44*15%)-4875,IF((Y44<=200000),(Y44*20%)-7875,IF((Y44<=400000),(Y44*22.5%)-12875,IF((Y44<=600000),(Y44*25%)-22875,IF((Y44<=700000),(Y44*25%)-22500,IF((Y44<=800000),(Y44*25%)-20250,IF((Y44<=900000),(Y44*25%)-18000,IF((Y44<=1000000),(Y44*25%)-15000,IF((Y44>=1000000),(Y44*25%)-10000)))))))))))/12)","v":0},{"$f":"M44-Q44-S44-T44-Z44-O44-R44","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B45)","v":0},null,null,null,null,null,{"$f":"F45-Q45","v":0},null,null,null,{"$f":"IF(F45>8100,8100,F45*0.8)","v":0},{"$f":"K45*18.75/100","v":0},{"$f":"F45+H45+I45+J45","v":0},{"$f":"L45","v":0},{"$f":"K45*0.11","v":0},null,{"$f":"P45*F45/30","v":0},null,null,null,{"$f":"Q45+S45+T45+O45+R45","v":0},{"$f":"M45-O45-Q45","v":0},750,{"$f":"IF((V45+J45)>W45,(V45+J45)-W45,0)","v":0},{"$f":"X45*12","v":0},{"$f":"IF((Y45<=15000),(Y45*0%),IF((Y45<=30000),(Y45*2.5%)-375,IF((Y45<=45000),(Y45*10%)-2625,IF((Y45<=60000),(Y45*15%)-4875,IF((Y45<=200000),(Y45*20%)-7875,IF((Y45<=400000),(Y45*22.5%)-12875,IF((Y45<=600000),(Y45*25%)-22875,IF((Y45<=700000),(Y45*25%)-22500,IF((Y45<=800000),(Y45*25%)-20250,IF((Y45<=900000),(Y45*25%)-18000,IF((Y45<=1000000),(Y45*25%)-15000,IF((Y45>=1000000),(Y45*25%)-10000)))))))))))/12)","v":0},{"$f":"M45-Q45-S45-T45-Z45-O45-R45","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B46)","v":0},null,null,null,null,null,{"$f":"F46-Q46","v":0},null,null,null,{"$f":"IF(F46>8100,8100,F46*0.8)","v":0},{"$f":"K46*18.75/100","v":0},{"$f":"F46+H46+I46+J46","v":0},{"$f":"L46","v":0},{"$f":"K46*0.11","v":0},null,{"$f":"P46*F46/30","v":0},null,null,null,{"$f":"Q46+S46+T46+O46+R46","v":0},{"$f":"M46-O46-Q46","v":0},750,{"$f":"IF((V46+J46)>W46,(V46+J46)-W46,0)","v":0},{"$f":"X46*12","v":0},{"$f":"IF((Y46<=15000),(Y46*0%),IF((Y46<=30000),(Y46*2.5%)-375,IF((Y46<=45000),(Y46*10%)-2625,IF((Y46<=60000),(Y46*15%)-4875,IF((Y46<=200000),(Y46*20%)-7875,IF((Y46<=400000),(Y46*22.5%)-12875,IF((Y46<=600000),(Y46*25%)-22875,IF((Y46<=700000),(Y46*25%)-22500,IF((Y46<=800000),(Y46*25%)-20250,IF((Y46<=900000),(Y46*25%)-18000,IF((Y46<=1000000),(Y46*25%)-15000,IF((Y46>=1000000),(Y46*25%)-10000)))))))))))/12)","v":0},{"$f":"M46-Q46-S46-T46-Z46-O46-R46","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B47)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B48)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B49)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B50)","v":0},null,null,null,null,null,{"$f":"F50-Q50","v":0},null,null,null,{"$f":"IF(F50>8100,8100,F50*0.8)","v":0},{"$f":"K50*18.75/100","v":0},{"$f":"F50+H50+I50+J50","v":0},{"$f":"L50","v":0},{"$f":"K50*0.11","v":0},null,{"$f":"P50*F50/30","v":0},null,null,null,{"$f":"Q50+S50+T50+O50+R50","v":0},{"$f":"M50-O50-Q50","v":0},750,{"$f":"IF((V50+J50)>W50,(V50+J50)-W50,0)","v":0},{"$f":"X50*12","v":0},{"$f":"IF((Y50<=15000),(Y50*0%),IF((Y50<=30000),(Y50*2.5%)-375,IF((Y50<=45000),(Y50*10%)-2625,IF((Y50<=60000),(Y50*15%)-4875,IF((Y50<=200000),(Y50*20%)-7875,IF((Y50<=400000),(Y50*22.5%)-12875,IF((Y50<=600000),(Y50*25%)-22875,IF((Y50<=700000),(Y50*25%)-22500,IF((Y50<=800000),(Y50*25%)-20250,IF((Y50<=900000),(Y50*25%)-18000,IF((Y50<=1000000),(Y50*25%)-15000,IF((Y50>=1000000),(Y50*25%)-10000)))))))))))/12)","v":0},{"$f":"M50-Q50-S50-T50-Z50-O50-R50","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B51)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B52)","v":0},null,null,null,null,null,{"$f":"F52-Q52","v":0},null,null,null,{"$f":"IF(F52>8100,8100,F52*0.8)","v":0},{"$f":"K52*18.75/100","v":0},{"$f":"F52+H52+I52+J52","v":0},{"$f":"L52","v":0},{"$f":"K52*0.11","v":0},null,{"$f":"P52*F52/30","v":0},null,null,null,{"$f":"Q52+S52+T52+O52+R52","v":0},0,750,{"$f":"IF((V52+J52)>W52,(V52+J52)-W52,0)","v":0},{"$f":"X52*12","v":0},{"$f":"IF((Y52<=15000),(Y52*0%),IF((Y52<=30000),(Y52*2.5%)-375,IF((Y52<=45000),(Y52*10%)-2625,IF((Y52<=60000),(Y52*15%)-4875,IF((Y52<=200000),(Y52*20%)-7875,IF((Y52<=400000),(Y52*22.5%)-12875,IF((Y52<=600000),(Y52*25%)-22875,IF((Y52<=700000),(Y52*25%)-22500,IF((Y52<=800000),(Y52*25%)-20250,IF((Y52<=900000),(Y52*25%)-18000,IF((Y52<=1000000),(Y52*25%)-15000,IF((Y52>=1000000),(Y52*25%)-10000)))))))))))/12)","v":0},{"$f":"M52-Q52-S52-T52-Z52-O52-R52","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B53)","v":0},null,null,null,null,null,{"$f":"F53-Q53","v":0},null,null,null,{"$f":"IF(F53>8100,8100,F53*0.8)","v":0},{"$f":"K53*18.75/100","v":0},{"$f":"F53+H53+I53+J53","v":0},{"$f":"L53","v":0},{"$f":"K53*0.11","v":0},null,{"$f":"P53*F53/30","v":0},null,null,null,{"$f":"Q53+S53+T53+O53+R53","v":0},0,750,{"$f":"IF((V53+J53)>W53,(V53+J53)-W53,0)","v":0},{"$f":"X53*12","v":0},{"$f":"IF((Y53<=15000),(Y53*0%),IF((Y53<=30000),(Y53*2.5%)-375,IF((Y53<=45000),(Y53*10%)-2625,IF((Y53<=60000),(Y53*15%)-4875,IF((Y53<=200000),(Y53*20%)-7875,IF((Y53<=400000),(Y53*22.5%)-12875,IF((Y53<=600000),(Y53*25%)-22875,IF((Y53<=700000),(Y53*25%)-22500,IF((Y53<=800000),(Y53*25%)-20250,IF((Y53<=900000),(Y53*25%)-18000,IF((Y53<=1000000),(Y53*25%)-15000,IF((Y53>=1000000),(Y53*25%)-10000)))))))))))/12)","v":0},{"$f":"M53-Q53-S53-T53-Z53-O53-R53","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B54)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B55)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B56)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B57)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B58)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B59)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B60)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B61)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B62)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B63)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B64)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B65)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B66)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B67)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B68)","v":0},null,null,null,null,null,{"$f":"F68-Q68","v":0},null,null,null,{"$f":"IF(F68>8100,8100,F68*0.8)","v":0},{"$f":"K68*18.75/100","v":0},{"$f":"F68+H68+I68+J68","v":0},{"$f":"L68","v":0},{"$f":"K68*0.11","v":0},null,{"$f":"P68*F68/30","v":0},null,null,null,{"$f":"Q68+S68+T68+O68+R68","v":0},{"$f":"M68-O68-Q68","v":0},750,{"$f":"IF((V68+J68)>W68,(V68+J68)-W68,0)","v":0},{"$f":"X68*12","v":0},{"$f":"IF((Y68<=15000),(Y68*0%),IF((Y68<=30000),(Y68*2.5%)-375,IF((Y68<=45000),(Y68*10%)-2625,IF((Y68<=60000),(Y68*15%)-4875,IF((Y68<=200000),(Y68*20%)-7875,IF((Y68<=400000),(Y68*22.5%)-12875,IF((Y68<=600000),(Y68*25%)-22875,IF((Y68<=700000),(Y68*25%)-22500,IF((Y68<=800000),(Y68*25%)-20250,IF((Y68<=900000),(Y68*25%)-18000,IF((Y68<=1000000),(Y68*25%)-15000,IF((Y68>=1000000),(Y68*25%)-10000)))))))))))/12)","v":0},{"$f":"M68-Q68-S68-T68-Z68-O68-R68","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B69)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B70)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,{"$f":"AA70*0.01","v":0},{"$f":"IF(M70<=2000,0,M70*0.0005)","v":0},{"$f":"AA70-AB70-AC70","v":0}]
[{"$f":"SUBTOTAL(3,$B$5:B71)","v":0},null,null,null,null,null,{"$f":"F71-Q71","v":0},null,null,null,null,{"$f":"K71*18.75/100","v":0},{"$f":"F71+H71+I71+J71","v":0},{"$f":"L71","v":0},{"$f":"K71*0.11","v":0},null,{"$f":"P71*F71/30","v":0},null,null,null,{"$f":"Q71+S71+T71+O71+R71","v":0},0,750,{"$f":"IF((V71+J71)>W71,(V71+J71)-W71,0)","v":0},{"$f":"X71*12","v":0},{"$f":"IF((Y71<=15000),(Y71*0%),IF((Y71<=30000),(Y71*2.5%)-375,IF((Y71<=45000),(Y71*10%)-2625,IF((Y71<=60000),(Y71*15%)-4875,IF((Y71<=200000),(Y71*20%)-7875,IF((Y71<=400000),(Y71*22.5%)-12875,IF((Y71<=600000),(Y71*25%)-22875,IF((Y71<=700000),(Y71*25%)-22500,IF((Y71<=800000),(Y71*25%)-20250,IF((Y71<=900000),(Y71*25%)-18000,IF((Y71<=1000000),(Y71*25%)-15000,IF((Y71>=1000000),(Y71*25%)-10000)))))))))))/12)","v":0},{"$f":"M71-Q71-S71-T71-Z71-O71-R71","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B72)","v":0},null,null,null,null,null,0,null,null,null,{"$f":"IF(F72>8100,8100,F72*0.8)","v":0},0,0,0,0,null,0,null,null,null,0,{"$f":"M72-O72-Q72","v":0},750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B73)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B74)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B75)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B76)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B77)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B78)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B79)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B80)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B81)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B82)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B83)","v":0},null,null,null,null,null,{"$f":"F83-Q83","v":0},null,null,null,{"$f":"IF(F83>8100,8100,F83*0.8)","v":0},{"$f":"K83*18.75/100","v":0},{"$f":"F83+H83+I83+J83","v":0},{"$f":"L83","v":0},{"$f":"K83*0.11","v":0},null,{"$f":"P83*F83/30","v":0},null,null,null,{"$f":"Q83+S83+T83+O83+R83","v":0},{"$f":"M83-O83-Q83","v":0},750,{"$f":"IF((V83+J83)>W83,(V83+J83)-W83,0)","v":0},{"$f":"X83*12","v":0},{"$f":"IF((Y83<=15000),(Y83*0%),IF((Y83<=30000),(Y83*2.5%)-375,IF((Y83<=45000),(Y83*10%)-2625,IF((Y83<=60000),(Y83*15%)-4875,IF((Y83<=200000),(Y83*20%)-7875,IF((Y83<=400000),(Y83*22.5%)-12875,IF((Y83<=600000),(Y83*25%)-22875,IF((Y83<=700000),(Y83*25%)-22500,IF((Y83<=800000),(Y83*25%)-20250,IF((Y83<=900000),(Y83*25%)-18000,IF((Y83<=1000000),(Y83*25%)-15000,IF((Y83>=1000000),(Y83*25%)-10000)))))))))))/12)","v":0},{"$f":"M83-Q83-S83-T83-Z83-O83-R83","v":0},0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B84)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B85)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B86)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B87)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B88)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B89)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B90)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B91)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B92)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B93)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B94)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B95)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B96)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B97)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B98)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B99)","v":0},null,null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B100)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B101)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B102)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B103)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B104)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B105)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B106)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B107)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B108)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B109)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B110)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B111)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B112)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B113)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B114)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B115)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B116)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B117)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B118)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B119)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B120)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B121)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B122)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B123)","v":0},null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[{"$f":"SUBTOTAL(3,$B$5:B124)","v":0},null,null,null,null,0,0,null,null,null,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,90000,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"اجمالي","index":12,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,20,126,26],[127,20,127,26]]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8393,null,{"$f":"AA33-AE33","v":-8393}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["الاجمالى",null,null,null,null,{"$f":"SUM(F5:F124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA5:AA124)","v":0},{"$f":"SUM(AB5:AB124)","v":0},0,0]
[]
[null,null,null,null,"الموارد البشرية",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"الرئيس التنفيذي للشركة\n\nد . عمرو العدل"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"د. عمرو العدل"]

{"sheet":"Final","index":13,"n_rows":18,"n_cols":42,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["م","الاسم","الوظيفة","الادارة","ATM","الاجر الاساسى","الاجر الاساسى بعد عدم الحضور","مكافأت","حافز\n بيع","اضافى","الاجر التامينى","المنشأة","اجمالي \nالاستحقاقات","المنشأة2","الموظف","عدم \nالحضور\n باليوم","عدم \nحضور\nبالجنيه","مصروف\n صيانه","سلف","جزاءات","اجمالي \nالاستقطاعات","قبل \nالضريبة "," اعفاء\n شخصى","الوعاء \nالضريبى","الوعاء الضريبى \nعلى اساس السنوى","الضريبة\nالمستحقة","الصافى","خصم تكافلي","خصم الشهيد","الصافي المستحق للصرف"]
[1,"Ahmed",null,"ACC","Financial","123456A",5000,5000,0,0,0,4000,750,5000,750,440,null,0,null,null,null,440,4560,750,3810,45720,165.25,4394.75,43.947499999999998,2.5,4348.3024999999998]
[2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[4,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[5,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[6,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[7,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[8,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[9,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[10,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[11,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,null,0,null,null,null,0,0,750,0,0,0,0,0,0,0]
[13]
[null,"الاجمالي",0,0,0,0,5000,5000,0,0,0,4000,750,5000,750,440,0,0,0,0,0,440,4560,9000,3810,45720,165.25,4394.75,43.947499999999998,2.5,4348.3024999999998,0,0,0,0,0,0,0,0,0,0,0]