phasing savings across fiscal years

ajm

Well-known Member
Joined
Feb 5, 2003
Messages
2,014
Office Version
  1. 365
Platform
  1. Windows
By this I mean, equally spreading a $$ saving amount over the months to which it will be applied. As an example, say we have a saving of $12k on the 1st November 2013 and it applies to 6 months. that would mean that in the Fiscal Year FY13 box (fiscal year here is 1 July to 30 June each year), number "6" shows up. Now, say this same saving actually applied to 12 months. FY13 would show "7" and FY14 would show "5". all well and good so far. How about if the same saving was to be applied over 23 months? FY13 shows "7", FY14 shows "12", and FY15 holds "4".

This last step is killing me.

Data at hand: Saving Start Date and the number of months until contract end, and the total saving.

I have so far determined in which Fiscal year the saving starts. This identifies the box in which to place the first number.

Code:
<!-- Please do not remove this header -->
<!-- Table easily created from Excel with ASAP Utilities (http://www.asap-utilities.com)  -->
<table border="1" bordercolor="#C0C0C0" bordercolordark="#FFFFFF" cellspacing="0" cellpadding="2">
 <tr>
 <th bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">ThisFY</font></th>
 <th bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">FY14</font></th>
 <th bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 <th bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></th>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#FFFFFF">30/06/13</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#FFFFFF">30/06/14</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#FFFFFF">30/06/15</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#FFFFFF">30/06/16</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>Remainder of term</b></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>Total term Savings</b></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>Date Of Modification</b></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>END FIN YEAR</b></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>Contract End Date</b></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>New Rate start date</b></font></td>
 <td bgcolor="#000080" valign="middle" style="white-space: nowrap"><font face="Tahoma" size="2" color="#FFFFFF"><b>Benefit Start Date FY</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">Savings Months FY13</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">Savings Months FY14</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">Savings Months FY15</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">Savings Months FY16</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">8</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    9,511.68</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">25/07/2013</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">14-Dec-13</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">15-Apr-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY13</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>2</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>6</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">0</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">0</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">13</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    5,825.43</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9-Aug-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">10-Jul-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>12</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">0</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">36</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">17</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    2,737.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">19-Dec-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">20-Jul-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">18</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    2,718.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jan-15</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">31-Jul-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">18</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    2,718.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jan-15</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">31-Jul-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">4</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">-$      252.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9-Nov-13</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">10-Jul-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>12</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">0</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">36</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">6</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    3,156.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">14-Jan-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">15-Jul-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">12</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$  10,080.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">17-Aug-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">17-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>10</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">2</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">34</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">4</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    3,496.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">12</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    7,332.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">10</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    6,290.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">16-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">17-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>10</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">2</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">34</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">10</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    6,270.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">10-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    6,363.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">10-May-14</font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    6,318.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    6,354.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    4,626.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">-$    3,573.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">3</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    2,100.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$  11,924.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">9</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    5,274.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">4</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">-$    4,160.00</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY00</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b></b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">23</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    1,849.66</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">23</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    1,849.66</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">24</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    1,376.88</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">23</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    1,849.89</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">23</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$      443.67</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
 <tr>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">23</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">$    1,849.66</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">30-Jun-14</font></td>
 <td bgcolor="#FFFFFF" align="right" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"></font></td>
 <td bgcolor="#FFFFFF" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">11-Aug-13</font></td>
 <td bgcolor="#CCFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>FY14</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>0</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000"><b>11</b></font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">1</font></td>
 <td bgcolor="#FFFFFF" align="center" valign="bottom" style="white-space: nowrap"><font face="Tahoma" size="2" color="#000000">35</font></td>
 </tr>
</table>
 

Excel Facts

Back into an answer in Excel
Use Data, What-If Analysis, Goal Seek to find the correct input cell value to reach a desired result
MODS - can you delete this post? i need to type it up first and stuffed up the screen shot
 
Upvote 0

Forum statistics

Threads
1,216,037
Messages
6,128,439
Members
449,453
Latest member
jayeshw

We've detected that you are using an adblocker.

We have a great community of people providing Excel help here, but the hosting costs are enormous. You can help keep this site running by allowing ads on MrExcel.com.
Allow Ads at MrExcel

Which adblocker are you using?

Disable AdBlock

Follow these easy steps to disable AdBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the icon in the browser’s toolbar.
2)Click on the "Pause on this site" option.
Go back

Disable AdBlock Plus

Follow these easy steps to disable AdBlock Plus

1)Click on the icon in the browser’s toolbar.
2)Click on the toggle to disable it for "mrexcel.com".
Go back

Disable uBlock Origin

Follow these easy steps to disable uBlock Origin

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back

Disable uBlock

Follow these easy steps to disable uBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back
Back
Top