{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Tracker","VF","VF Sample","SC Blank","Blank Sheet","Sample","NMD Plan","NMD Inc Sample","SSC Inc Sample","SSC 1","NMD Inc & Clubs","Master List Don't delete","Activity","Headers","PB Sample","Cust Sample","Ex 12 Mo","MJ Next Steps","Dream Team","PB (KPI Report) ","Cust Report","Sheet2"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":228,"comments":3,"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":"Tracker","index":0,"n_rows":253,"n_cols":74,"rows_kept":253,"cut":false,"hidden":false,"merged":[[82,73,83,73],[94,73,96,73],[70,72,71,72],[82,72,83,72],[94,72,96,72],[107,15,108,15],[107,12,108,12],[107,13,108,13],[107,14,108,14],[107,10,108,10],[94,10,96,10],[94,11,96,11],[94,12,96,12],[94,13,96,13],[107,11,108,11],[1,0,5,0],[1,2,1,3],[1,4,2,6],[1,7,3,8],[3,4,3,5],[4,4,4,5],[4,7,5,7],[5,4,5,5],[107,16,108,16],[107,17,108,17],[0,1,0,6],[82,10,83,10],[82,11,83,11],[82,12,83,12],[82,13,83,13],[94,14,96,14],[104,0,104,8],[70,15,71,15],[70,16,71,16],[70,10,71,10],[70,11,71,11],[70,12,71,12],[70,13,71,13],[70,14,71,14],[82,14,83,14],[82,71,83,71],[94,15,96,15],[94,16,96,16],[94,17,96,17],[94,71,96,71],[82,15,83,15],[82,16,83,16],[82,17,83,17],[66,68,67,68],[78,68,79,68],[5,12,5,13],[52,75,53,75],[5,15,5,16],[30,68,31,68],[70,71,71,71],[70,17,71,17],[42,68,43,68],[54,68,55,68],[6,20,6,29],[70,73,71,73]]}
[null,{"$f":"IF(OR(D2=\"\",D3=\"\"),\"Enter your Name, FIN, and Start Date below...\",\"Juice Plus+  10-1-10  Tracker for \"&D2)","v":"Enter your Name, FIN, and Start Date below..."},null,null,null,null,null,null,null,null,null,{"$f":"\" \"&TEXT(TODAY(),\"mmmm\")","v":" July"},"Column 6 Increase","Column 4 Increase","TB Bonuses","# of Orders","Retail Profit","Promotional  PVC",null,null,19,20,21,22,23,24,null,25,26,27,28,29,30,31,32,33,34,35,36,null,null,37,null,null,null,null,null,null,null,38,39,40,null,41,42,43,44,45,46,null,null,47,48,49,50,50,51]
["To use this tracker, simply enter your  information in the soft-yellow cells. \nEverything else is calculated for you.","Your Name:",null,null,"Keep going - You can make it !!!",null,null,{"$f":"IF(I6<999,\"You only need \n\"&ROUND(1000-I6,0)&\" Posted PVC \nto be qualified.\",\"Congratulations! \nYou're now a \nQualified Business!\")","v":"You only need \n1000 Posted PVC \nto be qualified."},null,null,null,"Set Monthly Goal",null,null,{"$f":"MONTH(TODAY())","v":7},null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col Y - Cond 4 if's ",null,null,null,"Column for",null,null,"Total Units","Formula",null,null,"Col AN","Col AN","Col AM ","Col AM ","Formula","Col E"]
[null,"Your FIN:",null,null,null,null,null,null,null,null,null,"Your Customers",{"$f":"SUM(BG8:BG104)","v":0},{"$f":"SUM(BG8:BG104)","v":0},"FT $300 / $600",{"$f":"SUM(BF8:BF104)","v":0},{"$f":"SUM(BJ8:BJ104)","v":0},{"$f":"SUM(BH8:BH104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Based on Conditions",null,null,null,"6 MO Sumary",null,null,"All Months","For ",null,null,"x Col F","x Col H","x Col F","x Col H","For ","Retail",null,"Dawn",null,null,null,null,null,null,null,null,null,null,"Col AL # Units"]
[null,"Type in Official Start Date:",{"$f":"TODAY()","v":"2018-07-18"},null,"60 Day Target PVC:",null,2000,null,null,null,null,"Dist Customers",null,{"$f":"SUM(BM8:BM104)","v":0},"You + 2 = $100",{"$f":"SUM(BL8:BL104)","v":0},{"$f":"SUM(BO8:BO104)","v":0},{"$f":"SUM(BN8:BN104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table",null,null,null,"Blanks","Col A ","Col A ","Your Units","Your Units","Dist ","Dist ","Blanks","Profit","Your ","2012-12-12"]
[null,"30-day HLP Bonus ($100):",{"$f":"C4+30","v":"2018-08-17"},{"$f":"C5-TODAY()&\" day 500/3 Households = $100 bonus\"","v":"30 day 500/3 Households = $100 bonus"},"Your Curent Total PVC:",null,{"$f":"MAX(G8:G104)","v":0},"Goal 1000 PVC Col 4 PBQ ","Monthly Total:",null,null,"Column Totals",{"$f":"SUM(M3:M4)","v":0},{"$f":"SUM(N3:N4)","v":0},null,{"$f":"SUM(P3:P4)","v":0},null,{"$f":"SUM(R3:R4)","v":0},null,null,null,null,null,null,null,"Col H","Col F","All Retail Profit","# Units","Retail P by Month",null,"Total Products","Col C",null,"Like Col S","Total Orders",null,null,null,"Can","Dist Units","Your ","time","time","Units","Units","Can","No","Retail","All Monthly","All Monthly","All Monthly","All Monthly","All Monthly ","Your PVC","Your R Profit ","Your  Monthly","Your  Monthly","Your Monthly ","Your Monthly ","Your All Months","Your Monthly ","Dist Monthly","Dist Monthly","Dist Monthly","Dist Monthly","Dist Retail P"]
[null," 30-60-day Bonus ($300):",{"$f":"C4+60","v":"2018-09-16"},{"$f":"C6-TODAY()&\" day 2000+/8 Households = $300 bonus\"","v":"60 day 2000+/8 Households = $300 bonus"},"Remaining PVC Needed: ",null,{"$f":"IF(G4-G5<0,\"You Did It!\",G4-G5)","v":2000},null,{"$f":"SUM(H8:H104)+(D4)","v":0},null,null,{"$f":"IF(AND(Q5>249),\"Congratulations!\",IF(AND(Q5<250),\"You Can Do It!\"))","v":"You Can Do It!"},{"$f":"IF(AND(M3>125,M4>125,M5<500),\"Great Customers and a New DD!!!\",IF(AND(N3>10,N4>10,N5<500),\"Both Cust and Dist!\",IF(AND(N4>250,N3<125),\"Great Dist Launch!\",IF(AND(N3>249,N4<125),\"Great Customer Aquisition!\",IF(AND(N5>500),\"You Doubled your Goal…\",IF(AND(N5<250),\" \"))))))","v":" "},null,null,{"$f":"IF(AND(N3>125,N4>125,N5<500),\"Great Customers and a New DD!!!\",IF(AND(N3>10,N4>10,N5<500),\"Both Cust and Dist!\",IF(AND(N4>250,N3<125),\"Great Dist Launch!\",IF(AND(N3>249,N4<125),\"Great Customer Aquisition!\",IF(AND(N5>500),\"You Doubled your Goal…\",IF(AND(Q5<250),\" \"))))))","v":" "},null,null,null,null,"All Products","Dist. Lister","Dist. Products","List Data","Months"," Post PVC","Promo PVC","Col E","by Mo","Sum = Cell 2P",null,"Every Month","Text",null,"For all Months","No Blanks",null,null,"Total Units","Use","Using","Units","Promo PVC","Posted PVC","Promo","Posted","Use","Blanks","Profit","Products","Units","PVC","Promo PVC","Retail Profit","WRONG","Wrong","Products","Units","PVC","Promo PVC","Promo PVC","Retail Profit","Products","Units","PVC","PVC","Retail Profit"]
["Each Month List Name of New Dist & List Customer","Customer Name\n(the more the better!)","Order\nDate","Product Ordered\n(click to select options)","Estimated\nRetail Profit","Promo\nPVC","Cumulative Promo PVC","Mo Installment\nPosted PVC ","Cumulative\nPosted Mo PVC",null,"Product","Promo\nPVC","Posted\nPVC","Installment\nPosted PVC","Product Count","Retail\nProfit","Mo Installment   Unless Pay in Full","Offset Your Cost with Bonuses",null,null,"DO NOT CHANGE ANYTHING IN ANY OF THESE COLUMNS",null,null,null,null,null,null,null,null,null,null,"Total TBB # of Products (Trio =2) ",null,null,null,"Total TBB # of Products (Trio =2) ","Product","Each 5-1 Count = 1","Total # Oders Entered ( Trio=1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not change anything here either ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Don’t Delete Used for FT SC Vo"]
[null,null,null,null,{"$f":"IF(D8=\"\",0,INDEX($K$8:$P$68,MATCH(D8,product,0),6))","v":0},{"$f":"IF(D8=\"\",0,INDEX($K$8:$P$68,MATCH(D8,product,0),2))","v":0},{"$f":"IF(D8=\"\",0,F8)","v":0},{"$f":"IF(D8=\"\",0,INDEX($K$8:$P452,MATCH($D$8,product,0),3))","v":0},{"$f":"IF(D8=\"\",0,INDEX($K$8:$P452,MATCH($D$8,product,0),4))","v":0},null,"Section I: Installment Orders",null,null,null,null,null,"Add TBB for Monthly Income Total ",{"$f":"SUM(R9:R68)","v":0},null,null,{"$f":"IF(C8=\"\",0,IF(MONTH(C8)=$O$2,INDEX($K$8:$O$68,MATCH($D8,product,0),5),0))","v":0},{"$f":"IF(AND(A8=\"\",E8=\"\"),0,IF(MONTH(C8)=$O$2,A8,0))","v":0},{"$f":"IF(V8=0,0,IF(MONTH(C8)=$O$2,INDEX($K$8:$O$68,MATCH($D8,product,0),5),0))","v":0},"January",1,{"$f":"SUM(H8*AC8)","v":0},{"$f":"SUM(F8*AC8)","v":0},{"$f":"SUM(E8)","v":0},{"$f":"SUM(U8>1-1)","v":0},{"$f":"SUM(AB8*AC8)","v":0},null,{"$f":"IF(D8=\"\",0,INDEX($K$8:$O$68,MATCH($D8,product,0),5))","v":0},{"$f":"TEXT(C8,\"mmmm\")","v":"January"},{"$f":"SUMIFS(AJ$8:AJ$104,AG$8:AG$104,\"October\")","v":0},null,{"$f":"AF8","v":0},null,null,{"$f":"SUM(AF8>1-1)","v":0},{"$f":"COUNTBLANK(A8)","v":1},{"$f":"COUNTIF(A8,\"*\")","v":0},{"$f":"SUM(AM8-AO8)","v":0},{"$f":"SUM(F8*AP8)","v":0},{"$f":"SUM(H8*AP8)","v":0},{"$f":"SUM(F8*AO8)","v":0},{"$f":"SUM(H8*AO8)","v":0},{"$f":"COUNTBLANK(E8)","v":0},{"$f":"SUM(AU8=1-1)","v":1},{"$f":"SUM(AB8*AP8)","v":0},{"$f":"U8","v":0},{"$f":"SUM(AX8>1-1)","v":0},{"$f":"SUM(AC8*Z8)","v":0},{"$f":"SUM(AC8*AA8)","v":0},{"$f":"SUM(AC8*AD8)","v":0},{"$f":"SUM(Z8-AZ8)","v":0},{"$f":"SUM(AD8-BB8)","v":0},{"$f":"SUM(AX8-BK8)","v":0},{"$f":"SUM(BE8>1-1)","v":0},{"$f":"SUM(BF8*AZ8)","v":0},{"$f":"SUM(BF8*BA8)","v":0},null,{"$f":"SUM(BF8*BB8)","v":0},{"$f":"SUM(W8)","v":0},{"$f":"SUM(BK8>1-1)","v":0},{"$f":"SUM(BL8*AZ8)","v":0},{"$f":"SUM(BL8*BA8)","v":0},{"$f":"SUM(BL8*BB8)","v":0}]
[null,null,null,null,{"$f":"IF(D9=\"\",\"\",INDEX($K$8:$P$68,MATCH(D9,product,0),6))","v":""},0,{"$f":"IF(D9=\"\",0,MAX($G$8:$G8)+F9)","v":0},{"$f":"IF(D9=\"\",0,INDEX($K$8:$P68,MATCH($D9,product,0),3))","v":0},{"$f":"IF(D9=\"\",0,INDEX($K$8:$P68,MATCH($D9,product,0),4)+MAX($I$8:$I8))","v":0},null," ----- Bundled Capsule Orders -----",null,null,null,null,null,null,"Add TBB $$ below",null,null,0,0,0,"February",2,0,0,0,0,{"$f":"SUM(AB9*AC9)","v":0},null,0,"January",null,null,{"$f":"AF9","v":0},"Trio Caps & Complete (CCH/JPT)",3,0,1,0,{"$f":"SUM(AM9-AO9)","v":0},{"$f":"SUM(F9*AP9)","v":0},{"$f":"SUM(H9*AP9)","v":0},{"$f":"SUM(F9*AO9)","v":0},{"$f":"SUM(H9*AO9)","v":0},1,{"$f":"SUM(AU9=1-1)","v":0},0,0,{"$f":"SUM(AX9>1-1)","v":0},0,0,0,0,0,0,{"$f":"SUM(BE9>1-1)","v":0},0,{"$f":"SUM(BF9*BA9)","v":0},null,0,0,{"$f":"SUM(BK9>1-1)","v":0},0,{"$f":"SUM(BL9*BA9)","v":0},{"$f":"SUM(BL9*BB9)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D10=\"\",0,MAX($G$8:$G9)+F10)","v":0},{"$f":"IF(D10=\"\",0,INDEX($K$8:$P68,MATCH($D10,product,0),3))","v":0},{"$f":"IF(D10=\"\",0,INDEX($K$8:$P68,MATCH($D10,product,0),4)+MAX($I$8:$I9))","v":0},null,"#1) Trio Capsules ( F,V,B)",169.5,42.38,{"$f":"M10","v":42.38},2,39,-71.25,{"$f":"Q3","v":0},null,null,0,0,0,"March",3,0,0,0,0,0,null,0,"January",null,null,0,"Trio Capsules",2,0,1,0,0,{"$f":"SUM(F10*AP10)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D11=\"\",0,MAX($G$8:$G10)+F11)","v":0},{"$f":"IF(D11=\"\",0,INDEX($K$8:$P68,MATCH($D11,product,0),3))","v":0},{"$f":"IF(D11=\"\",0,INDEX($K$8:$P68,MATCH($D11,product,0),4)+MAX($I$8:$I10))","v":0},null,"#2) Trio / Shakes 4 Bags  (F,V,B,S)  ",240,60.01,{"$f":"M11","v":60.01},3,55,-102,null,null,null,0,0,0,"April",4,0,0,0,0,0,null,0,"January",null,null,0,"Orchard/Garden Capsules  ",1,0,1,0,0,{"$f":"SUM(F11*AP11)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D12=\"\",0,MAX($G$8:$G11)+F12)","v":0},{"$f":"IF(D12=\"\",0,INDEX($K$8:$P68,MATCH($D12,product,0),3))","v":0},{"$f":"IF(D12=\"\",0,INDEX($K$8:$P68,MATCH($D12,product,0),4)+MAX($I$8:$I11))","v":0},null,"#3) Trio / Shakes 60 Singles (F,V,B,S)  ",246.75,61.69,{"$f":"M12","v":61.69},3,56,-104.5,null,null,null,0,0,0,"May",5,0,0,0,0,0,null,0,"January",null,null,0,"Vineyard Capsules  ",1,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D13=\"\",0,MAX($G$8:$G12)+F13)","v":0},{"$f":"IF(D13=\"\",0,INDEX($K$8:$P68,MATCH($D13,product,0),3))","v":0},{"$f":"IF(D13=\"\",0,INDEX($K$8:$P68,MATCH($D13,product,0),4)+MAX($I$8:$I12))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,"June",6,0,0,0,0,0,null,0,"January",null,null,0,"Trio Adult Chewables",2,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D14=\"\",0,MAX($G$8:$G13)+F14)","v":0},{"$f":"IF(D14=\"\",0,INDEX($K$8:$P70,MATCH($D14,product,0),3))","v":0},{"$f":"IF(D14=\"\",0,INDEX($K$8:$P70,MATCH($D14,product,0),4)+MAX($I$8:$I13))","v":0},null,"#4) Quad Capsules  (F,V,B,O)",247.5,61.88,{"$f":"M14","v":61.88},3,55,-104.5,null,null,null,0,0,0,"July",7,0,0,0,0,0,null,0,"January",null,null,0,"Adult Order Chewables",1,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D15=\"\",0,MAX($G$8:$G14)+F15)","v":0},{"$f":"IF(D15=\"\",0,INDEX($K$8:$P71,MATCH($D15,product,0),3))","v":0},{"$f":"IF(D15=\"\",0,INDEX($K$8:$P71,MATCH($D15,product,0),4)+MAX($I$8:$I14))","v":0},null,"#5) Quad / Shakes 4 Bags  (F,V,B,O,S)  ",318,79.510000000000005,{"$f":"M15","v":79.510000000000005},4,71,-135.25,null,null,null,0,0,0,"August",8,0,0,0,0,0,null,0,"January",null,null,0,"Child Order Chewables",1,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D16=\"\",0,MAX($G$8:$G15)+F16)","v":0},{"$f":"IF(D16=\"\",0,INDEX($K$8:$P72,MATCH($D16,product,0),3))","v":0},{"$f":"IF(D16=\"\",0,INDEX($K$8:$P72,MATCH($D16,product,0),4)+MAX($I$8:$I15))","v":0},null,"#6) Quad / Shakes 60 Singles (F,V,B,O,S)  ",324.75,81.19,{"$f":"M16","v":81.19},4,72,-137.75,null,null,null,0,0,0,"September",9,0,0,0,0,0,null,0,"January",null,null,0,"Vineyard Chewables",1,0,1,0,0,0,0,{"$f":"SUM(F16*AO16)","v":0},{"$f":"SUM(H16*AO16)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D17=\"\",0,MAX($G$8:$G16)+F17)","v":0},{"$f":"IF(D17=\"\",0,INDEX($K$8:$P73,MATCH($D17,product,0),3))","v":0},{"$f":"IF(D17=\"\",0,INDEX($K$8:$P73,MATCH($D17,product,0),4)+MAX($I$8:$I16))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,"October",10,0,0,0,0,0,null,0,"January",null,null,0,"Complete (4 Pouches)  ",1,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D18=\"\",0,MAX($G$8:$G17)+F18)","v":0},{"$f":"IF(D18=\"\",0,INDEX($K$8:$P74,MATCH($D18,product,0),3))","v":0},{"$f":"IF(D18=\"\",0,INDEX($K$8:$P74,MATCH($D18,product,0),4)+MAX($I$8:$I17))","v":0},null," ----- Capsule Options -----",null,null,null,null,null,null,null,null,null,0,0,0,"November",11,0,0,0,0,0,null,0,"January",null,null,0,"Tower Garden (TG)",1,0,1,0,0,0,0,{"$f":"SUM(F18*AO18)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(BL18*AZ18)","v":0},0,0]
[null,null,null,null,"",0,{"$f":"IF(D19=\"\",0,MAX($G$8:$G18)+F19)","v":0},{"$f":"IF(D19=\"\",0,INDEX($K$8:$P75,MATCH($D19,product,0),3))","v":0},{"$f":"IF(D19=\"\",0,INDEX($K$8:$P75,MATCH($D19,product,0),4)+MAX($I$8:$I18))","v":0},null,"#7) Duo Capsules (F,V)",106.5,26.63,{"$f":"M19","v":26.63},1,23,-44.5,"Other Calculations",null,null,0,0,0,"December",12,0,0,0,0,0,null,0,"January",null,null,0,"Tower Tonic (Bulk Size)  ",0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D20=\"\",0,MAX($G$8:$G19)+F20)","v":0},{"$f":"IF(D20=\"\",0,INDEX($K$8:$P76,MATCH($D20,product,0),3))","v":0},{"$f":"IF(D20=\"\",0,INDEX($K$8:$P76,MATCH($D20,product,0),4)+MAX($I$8:$I19))","v":0},null,"#8) Berry Capsules  (B)",63,15.75,{"$f":"M20","v":15.75},1,16,-28.25,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,"TG Extention Kit  ",0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D21=\"\",0,MAX($G$8:$G20)+F21)","v":0},{"$f":"IF(D21=\"\",0,INDEX($K$8:$P77,MATCH($D21,product,0),3))","v":0},{"$f":"IF(D21=\"\",0,INDEX($K$8:$P77,MATCH($D21,product,0),4)+MAX($I$8:$I20))","v":0},null,"#9) Omega Capsules (O)",78,19.5,19.5,1,16,-33.25,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,"TG Tomato  Cage",0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D22=\"\",0,MAX($G$8:$G21)+F22)","v":0},{"$f":"IF(D22=\"\",0,INDEX($K$8:$P78,MATCH($D22,product,0),3))","v":0},{"$f":"IF(D22=\"\",0,INDEX($K$8:$P78,MATCH($D22,product,0),4)+MAX($I$8:$I21))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,"Yes",null,0,0,0,0,0,null,0,"January",null,null,0,"TG + ALL (3) Accessories",1,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D23=\"\",0,MAX($G$8:$G22)+F23)","v":0},{"$f":"IF(D23=\"\",0,INDEX($K$8:$P79,MATCH($D23,product,0),3))","v":0},{"$f":"IF(D23=\"\",0,INDEX($K$8:$P79,MATCH($D23,product,0),4)+MAX($I$8:$I22))","v":0},null," ---- Chewable Options ----",null,null,null,null,null,null,null,null,null,0,0,0,null,null,{"$f":"SUM(H23*AC23)","v":0},{"$f":"SUM(F23*AC23)","v":0},{"$f":"SUM(E23)","v":0},0,0,null,0,"January",null,null,0,"Bars",0,0,1,0,0,{"$f":"SUM(F23*AP23)","v":0},{"$f":"SUM(H23*AP23)","v":0},{"$f":"SUM(F23*AO23)","v":0},{"$f":"SUM(H23*AO23)","v":0},{"$f":"COUNTBLANK(E23)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D24=\"\",0,MAX($G$8:$G23)+F24)","v":0},{"$f":"IF(D24=\"\",0,INDEX($K$8:$P80,MATCH($D24,product,0),3))","v":0},{"$f":"IF(D24=\"\",0,INDEX($K$8:$P80,MATCH($D24,product,0),4)+MAX($I$8:$I23))","v":0},null,"#10) Trio Chewables Adults ( F,V,B)",181.5,45.38,{"$f":"M24","v":45.38},2,38,-76.75,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,"Complete (4 Bags Pay in Full)",1,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D25=\"\",0,MAX($G$8:$G24)+F25)","v":0},{"$f":"IF(D25=\"\",0,INDEX($K$8:$P81,MATCH($D25,product,0),3))","v":0},{"$f":"IF(D25=\"\",0,INDEX($K$8:$P81,MATCH($D25,product,0),4)+MAX($I$8:$I24))","v":0},null,"#11) Duo Chewables Adult ( F,V)",111,27.75,{"$f":"M25","v":27.75},1,22,-47.5,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,"Sample Bags",0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D26=\"\",0,MAX($G$8:$G25)+F26)","v":0},{"$f":"IF(D26=\"\",0,INDEX($K$8:$P81,MATCH($D26,product,0),3))","v":0},{"$f":"IF(D26=\"\",0,INDEX($K$8:$P81,MATCH($D26,product,0),4)+MAX($I$8:$I25))","v":0},null,"#12) Duo Chewables Child ( F,V)",55.5,13.88,{"$f":"M26","v":13.88},1,11,-24.5,null,null,null,0,0,0,"1) DD FT",null,0,0,0,0,0,null,0,"January",null,null,0,null,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D27=\"\",0,MAX($G$8:$G26)+F27)","v":0},{"$f":"IF(D27=\"\",0,INDEX($K$8:$P82,MATCH($D27,product,0),3))","v":0},{"$f":"IF(D27=\"\",0,INDEX($K$8:$P82,MATCH($D27,product,0),4)+MAX($I$8:$I26))","v":0},null,"#13) Berry Chewables Adult  (B)",70.5,17.63,{"$f":"M27","v":17.63},1,16,-30.75,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D28=\"\",0,MAX($G$8:$G27)+F28)","v":0},{"$f":"IF(D28=\"\",0,INDEX($K$8:$P83,MATCH($D28,product,0),3))","v":0},{"$f":"IF(D28=\"\",0,INDEX($K$8:$P83,MATCH($D28,product,0),4)+MAX($I$8:$I27))","v":0},null,"#14) Berry Chewables Child (B)","TBA","TBA","TBA",1,"TBA","TBA",null,null,null,0,0,0,"2) VF FT",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,{"$f":"SUM(AM28-AO28)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D29=\"\",0,MAX($G$8:$G28)+F29)","v":0},{"$f":"IF(D29=\"\",0,INDEX($K$8:$P84,MATCH($D29,product,0),3))","v":0},{"$f":"IF(D29=\"\",0,INDEX($K$8:$P84,MATCH($D29,product,0),4)+MAX($I$8:$I28))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,"3) Col 4 = 1,000",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D30=\"\",0,MAX($G$8:$G29)+F30)","v":0},{"$f":"IF(D30=\"\",0,INDEX($K$8:$P85,MATCH($D30,product,0),3))","v":0},{"$f":"IF(D30=\"\",0,INDEX($K$8:$P85,MATCH($D30,product,0),4)+MAX($I$8:$I29))","v":0},null," ---- Complete Options ---",null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D31=\"\",0,MAX($G$8:$G30)+F31)","v":0},{"$f":"IF(D31=\"\",0,INDEX($K$8:$P86,MATCH($D31,product,0),3))","v":0},{"$f":"IF(D31=\"\",0,INDEX($K$8:$P86,MATCH($D31,product,0),4)+MAX($I$8:$I30))","v":0},null,"#15) Shakes (4 bags)",70.5,17.63,{"$f":"M31","v":17.63},1,16,-30.75,null,null,null,0,0,0,"4) SC Leg  FT ",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"Personal  Promo PVC      ",null," "]
[null,null,null,null,"",0,{"$f":"IF(D32=\"\",0,MAX($G$8:$G31)+F32)","v":0},{"$f":"IF(D32=\"\",0,INDEX($K$8:$P87,MATCH($D32,product,0),3))","v":0},{"$f":"IF(D32=\"\",0,INDEX($K$8:$P87,MATCH($D32,product,0),4)+MAX($I$8:$I31))","v":0},{"$f":"MATCH(K74,months,0)-1","v":4},"#16) Shakes (60 Singles)",77.25,19.309999999999999,{"$f":"M32","v":19.309999999999999},1,17,-33.25,null,null,null,0,0,0,"5) Col 5 = 3,000",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D33=\"\",0,MAX($G$8:$G32)+F33)","v":0},{"$f":"IF(D33=\"\",0,INDEX($K$8:$P88,MATCH($D33,product,0),3))","v":0},{"$f":"IF(D33=\"\",0,INDEX($K$8:$P88,MATCH($D33,product,0),4)+MAX($I$8:$I32))","v":0},null,"#17) Bars (60 bars)",70.5,{"$f":"SUM(L33/4)","v":17.625},{"$f":"M33","v":17.625},1,16,-32.5,null,null,null,0,0,0,"6) SC- B/Partner",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"You"]
[null,null,null,null,"",0,{"$f":"IF(D34=\"\",0,MAX($G$8:$G33)+F34)","v":0},{"$f":"IF(D34=\"\",0,INDEX($K$8:$P89,MATCH($D34,product,0),3))","v":0},{"$f":"IF(D34=\"\",0,INDEX($K$8:$P89,MATCH($D34,product,0),4)+MAX($I$8:$I33))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUMIFS(AQ$8:AQ$104,AG$8:AG$104,K74)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D35=\"\",0,MAX($G$8:$G34)+F35)","v":0},{"$f":"IF(D35=\"\",0,INDEX($K$8:$P90,MATCH($D35,product,0),3))","v":0},{"$f":"IF(D35=\"\",0,INDEX($K$8:$P90,MATCH($D35,product,0),4)+MAX($I$8:$I34))","v":0},null," ---- Chewable Pocket Packs ----",null,null,null,null,null,null,null,null,null,0,0,0,"7) SSC  Leg",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D36=\"\",0,MAX($G$8:$G35)+F36)","v":0},{"$f":"IF(D36=\"\",0,INDEX($K$8:$P91,MATCH($D36,product,0),3))","v":0},{"$f":"IF(D36=\"\",0,INDEX($K$8:$P91,MATCH($D36,product,0),4)+MAX($I$8:$I35))","v":0},null,"#18) Duo Pocket Packs (120)",63,15.75,{"$f":"M36","v":15.75},1,11,-27,null,null,null,0,0,0,"8) QNMD  Leg",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D37=\"\",0,MAX($G$8:$G36)+F37)","v":0},{"$f":"IF(D37=\"\",0,INDEX($K$8:$P92,MATCH($D37,product,0),3))","v":0},{"$f":"IF(D37=\"\",0,INDEX($K$8:$P92,MATCH($D37,product,0),4)+MAX($I$8:$I36))","v":0},null,"#19) Berry Pocket Pacls (120)",42,10.5,{"$f":"M37","v":10.5},1,8,-19.25,null,null,null,0,0,0,"9) NMD Leg",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D38=\"\",0,MAX($G$8:$G37)+F38)","v":0},{"$f":"IF(D38=\"\",0,INDEX($K$8:$P93,MATCH($D38,product,0),3))","v":0},{"$f":"IF(D38=\"\",0,INDEX($K$8:$P93,MATCH($D38,product,0),4)+MAX($I$8:$I37))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D39=\"\",0,MAX($G$8:$G38)+F39)","v":0},{"$f":"IF(D39=\"\",0,INDEX($K$8:$P93,MATCH($D39,product,0),3))","v":0},{"$f":"IF(D39=\"\",0,INDEX($K$8:$P93,MATCH($D39,product,0),4)+MAX($I$8:$I38))","v":0},null," --- Pay in Full Auto Ship - Watch 1 Time Orders",null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",{"$f":"IF(D40=\"\",0,INDEX($K$8:$P$68,MATCH(D40,product,0),2))","v":0},{"$f":"IF(D40=\"\",0,MAX($G$8:$G39)+F40)","v":0},{"$f":"IF(D40=\"\",0,INDEX($K$8:$P94,MATCH($D40,product,0),3))","v":0},{"$f":"IF(D40=\"\",0,INDEX($K$8:$P94,MATCH($D40,product,0),4)+MAX($I$8:$I39))","v":0},null,"#1) Trio Capsules  (PIF 1M)",169.5,{"$f":"L40","v":169.5},{"$f":"L40","v":169.5},2,39,-71.25,null,null,null,{"$f":"IF(C40=\"\",0,IF(MONTH(C40)=$O$2,INDEX($K$8:$O$68,MATCH($D40,product,0),5),0))","v":0},{"$f":"IF(AND(A40=\"\",E40=\"\"),0,IF(MONTH(C40)=$O$2,A40,0))","v":0},{"$f":"IF(V40=0,0,IF(MONTH(C40)=$O$2,INDEX($K$8:$O$68,MATCH($D40,product,0),5),0))","v":0},null,null,{"$f":"SUM(H40*AC40)","v":0},{"$f":"SUM(F40*AC40)","v":0},{"$f":"SUM(E40)","v":0},0,0,null,{"$f":"IF(D40=\"\",0,INDEX($K$8:$O$68,MATCH($D40,product,0),5))","v":0},{"$f":"TEXT(C40,\"mmmm\")","v":"January"},null,null,0,null,null,{"$f":"SUM(AF40>1-1)","v":0},{"$f":"COUNTBLANK(A40)","v":1},{"$f":"COUNTIF(A40,\"*\")","v":0},0,{"$f":"SUM(F40*AP40)","v":0},0,0,0,{"$f":"COUNTBLANK(E40)","v":1},0,{"$f":"SUM(AB40*AP40)","v":0},{"$f":"U40","v":0},0,{"$f":"SUM(AC40*Z40)","v":0},{"$f":"SUM(AC40*AA40)","v":0},{"$f":"SUM(AC40*AD40)","v":0},{"$f":"SUM(Z40-AZ40)","v":0},{"$f":"SUM(AD40-BB40)","v":0},{"$f":"SUM(AX40-BK40)","v":0},0,{"$f":"SUM(BF40*AZ40)","v":0},0,null,0,{"$f":"SUM(W40)","v":0},0,{"$f":"SUM(BL40*AZ40)","v":0},0,0,null,{"$f":"SUM(BQ34:BQ39)","v":0}]
[null,null,null,null,{"$f":"IF(D41=\"\",\"\",INDEX($K$8:$P$68,MATCH(D41,product,0),6))","v":""},0,{"$f":"IF(D41=\"\",0,MAX($G$8:$G40)+F41)","v":0},{"$f":"IF(D41=\"\",0,INDEX($K$8:$P94,MATCH($D41,product,0),3))","v":0},{"$f":"IF(D41=\"\",0,INDEX($K$8:$P94,MATCH($D41,product,0),4)+MAX($I$8:$I40))","v":0},null,"#2) Trio / Shakes 4 Bags   (PIF 1M) ",240,{"$f":"L41","v":240},{"$f":"L41","v":240},3,55,-102,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D42=\"\",0,MAX($G$8:$G41)+F42)","v":0},{"$f":"IF(D42=\"\",0,INDEX($K$8:$P94,MATCH($D42,product,0),3))","v":0},{"$f":"IF(D42=\"\",0,INDEX($K$8:$P94,MATCH($D42,product,0),4)+MAX($I$8:$I41))","v":0},null,"#3) Trio / Shakes 60 Singles (PIF 1M)",246.75,{"$f":"L42","v":246.75},{"$f":"L42","v":246.75},3,56,-104.5,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D43=\"\",0,MAX($G$8:$G42)+F43)","v":0},{"$f":"IF(D43=\"\",0,INDEX($K$8:$P98,MATCH($D43,product,0),3))","v":0},{"$f":"IF(D43=\"\",0,INDEX($K$8:$P98,MATCH($D43,product,0),4)+MAX($I$8:$I42))","v":0},null,"#4) Quad Capsules  (PIF 1M)",247.5,{"$f":"L43","v":247.5},{"$f":"L43","v":247.5},3,55,-104.5,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"Personal PVC               * Column 6"]
[null,null,null,null,"",0,{"$f":"IF(D44=\"\",0,MAX($G$8:$G43)+F44)","v":0},{"$f":"IF(D44=\"\",0,INDEX($K$8:$P99,MATCH($D44,product,0),3))","v":0},{"$f":"IF(D44=\"\",0,INDEX($K$8:$P99,MATCH($D44,product,0),4)+MAX($I$8:$I43))","v":0},null,"#5) Quad / Shakes 4 Bags  (PIF 1M)",318,318,318,4,71,-135.25,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D45=\"\",0,MAX($G$8:$G44)+F45)","v":0},{"$f":"IF(D45=\"\",0,INDEX($K$8:$P100,MATCH($D45,product,0),3))","v":0},{"$f":"IF(D45=\"\",0,INDEX($K$8:$P100,MATCH($D45,product,0),4)+MAX($I$8:$I44))","v":0},{"$f":"MATCH(K86,months,0)-1","v":4},"#6) Quad / Shakes 60 Singles (PIF 1M)",324.75,324.75,324.75,4,72,-137.75,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"Goal 125-200"]
[null,null,null,null,"",0,{"$f":"IF(D46=\"\",0,MAX($G$8:$G45)+F46)","v":0},{"$f":"IF(D46=\"\",0,INDEX($K$8:$P101,MATCH($D46,product,0),3))","v":0},{"$f":"IF(D46=\"\",0,INDEX($K$8:$P101,MATCH($D46,product,0),4)+MAX($I$8:$I45))","v":0},null,"#7) Duo Capsules    (PIF 1M)",106.5,{"$f":"L46","v":106.5},{"$f":"L46","v":106.5},1,23,-44.5,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUMIFS(AR$8:AR$104,AG$8:AG$104,K74)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D47=\"\",0,MAX($G$8:$G46)+F47)","v":0},{"$f":"IF(D47=\"\",0,INDEX($K$8:$P102,MATCH($D47,product,0),3))","v":0},{"$f":"IF(D47=\"\",0,INDEX($K$8:$P102,MATCH($D47,product,0),4)+MAX($I$8:$I46))","v":0},null,"#8) Berry Capsules   (PIF 1M)",63,{"$f":"L47","v":63},63,1,16,-28.25,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D48=\"\",0,MAX($G$8:$G47)+F48)","v":0},{"$f":"IF(D48=\"\",0,INDEX($K$8:$P103,MATCH($D48,product,0),3))","v":0},{"$f":"IF(D48=\"\",0,INDEX($K$8:$P103,MATCH($D48,product,0),4)+MAX($I$8:$I47))","v":0},null,"#9) Omega Capsules (PIF 1M)",78,{"$f":"L48","v":78},78,1,16,-33.25,null,null,null,0,0,0,"Conference",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D49=\"\",0,MAX($G$8:$G48)+F49)","v":0},{"$f":"IF(D49=\"\",0,INDEX($K$8:$P104,MATCH($D49,product,0),3))","v":0},{"$f":"IF(D49=\"\",0,INDEX($K$8:$P104,MATCH($D49,product,0),4)+MAX($I$8:$I48))","v":0},null,"#10) Trio Chewables Adults  (PIF 1M)",181.5,{"$f":"L49","v":181.5},181.5,2,38,-76.75,null,null,null,0,0,0,"Boot Camp",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D50=\"\",0,MAX($G$8:$G49)+F50)","v":0},{"$f":"IF(D50=\"\",0,INDEX($K$8:$P106,MATCH($D50,product,0),3))","v":0},{"$f":"IF(D50=\"\",0,INDEX($K$8:$P106,MATCH($D50,product,0),4)+MAX($I$8:$I49))","v":0},null,"#11) Duo Chewables Adult  (PIF 1M)",111,{"$f":"L50","v":111},111,1,22,-47.5,null,null,null,0,0,0,"Regional",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D51=\"\",0,MAX($G$8:$G50)+F51)","v":0},{"$f":"IF(D51=\"\",0,INDEX($K$8:$P106,MATCH($D51,product,0),3))","v":0},{"$f":"IF(D51=\"\",0,INDEX($K$8:$P106,MATCH($D51,product,0),4)+MAX($I$8:$I50))","v":0},null,"#12) Duo Chewables Child  (PIF 1M)",55.5,55.5,55.5,1,11,-24.5,null,null,null,0,0,0,"Super Saturday",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D52=\"\",0,MAX($G$8:$G51)+F52)","v":0},{"$f":"IF(D52=\"\",0,INDEX($K$8:$P106,MATCH($D52,product,0),3))","v":0},{"$f":"IF(D52=\"\",0,INDEX($K$8:$P106,MATCH($D52,product,0),4)+MAX($I$8:$I51))","v":0},null,"#13) Berry Chewables Adult   (PIF 1M)",70.5,70.5,70.5,1,16,-30.75,null,null,null,0,0,0,"Recruit/Vision Event",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUM(BQ46:BQ51)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D53=\"\",0,MAX($G$8:$G52)+F53)","v":0},{"$f":"IF(D53=\"\",0,INDEX($K$8:$P106,MATCH($D53,product,0),3))","v":0},{"$f":"IF(D53=\"\",0,INDEX($K$8:$P106,MATCH($D53,product,0),4)+MAX($I$8:$I52))","v":0},4,"#14) Berry Chewables Child  (PIF 1M)","TBA","TBA",{"$f":"M53","v":"TBA"},1,"TBA","TBA",null,null,null,0,0,0,"Local Bus Event",null,{"$f":"SUM(H53*AC53)","v":0},{"$f":"SUM(F53*AC53)","v":0},{"$f":"SUM(E53)","v":0},{"$f":"SUM(U53>1-1)","v":0},{"$f":"SUM(AB53*AC53)","v":0},null,0,"January",null,null,{"$f":"AF53","v":0},null,null,{"$f":"SUM(AF53>1-1)","v":0},1,0,0,{"$f":"SUM(F53*AP53)","v":0},0,0,0,1,{"$f":"SUM(AU53=1-1)","v":0},0,0,{"$f":"SUM(AX53>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX53-BK53)","v":0},{"$f":"SUM(BE53>1-1)","v":0},{"$f":"SUM(BF53*AZ53)","v":0},{"$f":"SUM(BF53*BA53)","v":0},null,{"$f":"SUM(BF53*BB53)","v":0},0,{"$f":"SUM(BK53>1-1)","v":0},{"$f":"SUM(BL53*AZ53)","v":0},0,{"$f":"SUM(BL53*BB53)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D54=\"\",0,MAX($G$8:$G53)+F54)","v":0},{"$f":"IF(D54=\"\",0,INDEX($K$8:$P106,MATCH($D54,product,0),3))","v":0},{"$f":"IF(D54=\"\",0,INDEX($K$8:$P106,MATCH($D54,product,0),4)+MAX($I$8:$I53))","v":0},5,"#15) Shakes 4 bags (PIF 1M)",70.5,{"$f":"L54","v":70.5},{"$f":"L54","v":70.5},1,16,-30.75,null,null,null,0,0,0,"Local PPL",null,{"$f":"SUM(H54*AC54)","v":0},{"$f":"SUM(F54*AC54)","v":0},{"$f":"SUM(E54)","v":0},{"$f":"SUM(U54>1-1)","v":0},{"$f":"SUM(AB54*AC54)","v":0},null,0,"January",null,null,{"$f":"AF54","v":0},null,null,{"$f":"SUM(AF54>1-1)","v":0},1,0,0,{"$f":"SUM(F54*AP54)","v":0},0,0,0,1,{"$f":"SUM(AU54=1-1)","v":0},0,0,{"$f":"SUM(AX54>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX54-BK54)","v":0},{"$f":"SUM(BE54>1-1)","v":0},{"$f":"SUM(BF54*AZ54)","v":0},{"$f":"SUM(BF54*BA54)","v":0},null,{"$f":"SUM(BF54*BB54)","v":0},0,{"$f":"SUM(BK54>1-1)","v":0},{"$f":"SUM(BL54*AZ54)","v":0},0,{"$f":"SUM(BL54*BB54)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D55=\"\",0,MAX($G$8:$G54)+F55)","v":0},{"$f":"IF(D55=\"\",0,INDEX($K$8:$P106,MATCH($D55,product,0),3))","v":0},{"$f":"IF(D55=\"\",0,INDEX($K$8:$P106,MATCH($D55,product,0),4)+MAX($I$8:$I54))","v":0},null,"#16) Shakes 60 Singles (PIF 1M)",77.25,77.25,77.25,1,17,-33.5,null,null,null,0,0,0,"IMAGE",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"New Distributor  Promo PVC only"]
[null,null,null,null,"",0,{"$f":"IF(D56=\"\",0,MAX($G$8:$G55)+F56)","v":0},{"$f":"IF(D56=\"\",0,INDEX($K$8:$P106,MATCH($D56,product,0),3))","v":0},{"$f":"IF(D56=\"\",0,INDEX($K$8:$P106,MATCH($D56,product,0),4)+MAX($I$8:$I55))","v":0},null,"#17) Bars 60 bars (PIF 1M)",70.5,70.5,70.5,1,16,-32.5,null,null,null,0,0,0,"Other",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D57=\"\",0,MAX($G$8:$G56)+F57)","v":0},{"$f":"IF(D57=\"\",0,INDEX($K$8:$P106,MATCH($D57,product,0),3))","v":0},{"$f":"IF(D57=\"\",0,INDEX($K$8:$P106,MATCH($D57,product,0),4)+MAX($I$8:$I56))","v":0},null,"#18) Duo Pocket Packs 120 (PIF 1M)",63,{"$f":"L57","v":63},{"$f":"L57","v":63},1,11,-27,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"Goal DD = 500 pvc"]
[null,null,null,null,"",0,{"$f":"IF(D58=\"\",0,MAX($G$8:$G57)+F58)","v":0},{"$f":"IF(D58=\"\",0,INDEX($K$8:$P107,MATCH($D58,product,0),3))","v":0},{"$f":"IF(D58=\"\",0,INDEX($K$8:$P107,MATCH($D58,product,0),4)+MAX($I$8:$I57))","v":0},{"$f":"MATCH(K99,months,0)-1","v":4},"#19) Berry Pocket Pacls 120 (PIF 1M)",42,42,42,1,8,-19.25,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUMIFS(AS$8:AS$104,AG$8:AG$104,K74)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D59=\"\",0,MAX($G$8:$G58)+F59)","v":0},{"$f":"IF(D59=\"\",0,INDEX($K$8:$P108,MATCH($D59,product,0),3))","v":0},{"$f":"IF(D59=\"\",0,INDEX($K$8:$P108,MATCH($D59,product,0),4)+MAX($I$8:$I58))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D60=\"\",0,MAX($G$8:$G59)+F60)","v":0},{"$f":"IF(D60=\"\",0,INDEX($K$8:$P109,MATCH($D60,product,0),3))","v":0},{"$f":"IF(D60=\"\",0,INDEX($K$8:$P109,MATCH($D60,product,0),4)+MAX($I$8:$I59))","v":0},null," ---- Tower Garden. ----",null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D61=\"\",0,MAX($G$8:$G60)+F61)","v":0},{"$f":"IF(D61=\"\",0,INDEX($K$8:$P110,MATCH($D61,product,0),3))","v":0},{"$f":"IF(D61=\"\",0,INDEX($K$8:$P110,MATCH($D61,product,0),4)+MAX($I$8:$I60))","v":0},null,"TG  1 Tower ( Installments) ",352.5,{"$f":"SUM(L61/12)","v":29.375},{"$f":"M61","v":29.375},1,55,-45.25,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D62=\"\",0,MAX($G$8:$G61)+F62)","v":0},{"$f":"IF(D62=\"\",0,INDEX($K$8:$P111,MATCH($D62,product,0),3))","v":0},{"$f":"IF(D62=\"\",0,INDEX($K$8:$P111,MATCH($D62,product,0),4)+MAX($I$8:$I61))","v":0},null,"TG 1 Tower  (Pay in Full) ",352.5,0,0,1,55,0,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D63=\"\",0,MAX($G$8:$G62)+F63)","v":0},{"$f":"IF(D63=\"\",0,INDEX($K$8:$P112,MATCH($D63,product,0),3))","v":0},{"$f":"IF(D63=\"\",0,INDEX($K$8:$P112,MATCH($D63,product,0),4)+MAX($I$8:$I62))","v":0},null,"TG Family  (3 TG's) ( Installments)",1132.5,{"$f":"SUM(L63/12)","v":94.375},{"$f":"M63","v":94.375},3,180,-142.33000000000001,null,null,null,0,0,0,"New 3 Club",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0]
[null,null,null,null,"",0,{"$f":"IF(D64=\"\",0,MAX($G$8:$G63)+F64)","v":0},{"$f":"IF(D64=\"\",0,INDEX($K$8:$P113,MATCH($D64,product,0),3))","v":0},{"$f":"IF(D64=\"\",0,INDEX($K$8:$P113,MATCH($D64,product,0),4)+MAX($I$8:$I63))","v":0},{"$f":"MATCH(K105,months,0)-1","v":{"$error":"#N/A"}},"TG Family  (3 TG's)  (Pay in Full)",1132.5,0,0,3,180,0,null,null,null,0,0,0,"New 6 Club",null,{"$f":"SUM(H64*AC64)","v":0},{"$f":"SUM(F64*AC64)","v":0},{"$f":"SUM(E64)","v":0},{"$f":"SUM(U64>1-1)","v":0},{"$f":"SUM(AB64*AC64)","v":0},null,0,"January",null,null,{"$f":"AF64","v":0},null,null,{"$f":"SUM(AF64>1-1)","v":0},1,0,0,{"$f":"SUM(F64*AP64)","v":0},0,0,0,1,{"$f":"SUM(AU64=1-1)","v":0},0,0,{"$f":"SUM(AX64>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX64-BK64)","v":0},{"$f":"SUM(BE64>1-1)","v":0},{"$f":"SUM(BF64*AZ64)","v":0},{"$f":"SUM(BF64*BA64)","v":0},null,{"$f":"SUM(BF64*BB64)","v":0},0,{"$f":"SUM(BK64>1-1)","v":0},{"$f":"SUM(BL64*AZ64)","v":0},0,{"$f":"SUM(BL64*BB64)","v":0},null,{"$f":"SUM(BQ58:BQ63)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D65=\"\",0,MAX($G$8:$G64)+F65)","v":0},{"$f":"IF(D65=\"\",0,INDEX($K$8:$P114,MATCH($D65,product,0),3))","v":0},{"$f":"IF(D65=\"\",0,INDEX($K$8:$P114,MATCH($D65,product,0),4)+MAX($I$8:$I64))","v":0},null,"TG Minerals (A and B) ",20,0,0,0,0,"40 +ship",null,null,null,0,0,0,"New 12 Club",null,{"$f":"SUM(H65*AC65)","v":0},{"$f":"SUM(F65*AC65)","v":0},{"$f":"SUM(E65)","v":0},{"$f":"SUM(U65>1-1)","v":0},{"$f":"SUM(AB65*AC65)","v":0},null,0,"January",null,null,{"$f":"AF65","v":0},null,null,{"$f":"SUM(AF65>1-1)","v":0},1,0,0,{"$f":"SUM(F65*AP65)","v":0},0,0,0,1,{"$f":"SUM(AU65=1-1)","v":0},0,0,{"$f":"SUM(AX65>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX65-BK65)","v":0},{"$f":"SUM(BE65>1-1)","v":0},{"$f":"SUM(BF65*AZ65)","v":0},{"$f":"SUM(BF65*BA65)","v":0},null,{"$f":"SUM(BF65*BB65)","v":0},0,{"$f":"SUM(BK65>1-1)","v":0},{"$f":"SUM(BL65*AZ65)","v":0},0,{"$f":"SUM(BL65*BB65)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D66=\"\",0,MAX($G$8:$G65)+F66)","v":0},{"$f":"IF(D66=\"\",0,INDEX($K$8:$P113,MATCH($D66,product,0),3))","v":0},{"$f":"IF(D66=\"\",0,INDEX($K$8:$P113,MATCH($D66,product,0),4)+MAX($I$8:$I63))","v":0},{"$f":"MATCH(K99,months,0)-1","v":4},"TG Extension Kit    ($19) ",35,0,0,0,0,"70+ship",null,null,null,0,0,0,"New 24 Club",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D67=\"\",0,MAX($G$8:$G66)+F67)","v":0},{"$f":"IF(D67=\"\",0,INDEX($K$8:$P114,MATCH($D67,product,0),3))","v":0},{"$f":"IF(D67=\"\",0,INDEX($K$8:$P114,MATCH($D67,product,0),4)+MAX($I$8:$I66))","v":0},null,"TG Tomato  Cage  ($19) ",30,0,0,0,0,"60+ship",null,null,null,0,0,0,"New 39 Club",null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"New Dist PVC          * in Column 4               "]
[null,null,null,null,"",0,{"$f":"IF(D68=\"\",0,MAX($G$8:$G67)+F68)","v":0},{"$f":"IF(D68=\"\",0,INDEX($K$8:$P115,MATCH($D68,product,0),3))","v":0},{"$f":"IF(D68=\"\",0,INDEX($K$8:$P115,MATCH($D68,product,0),4)+MAX($I$8:$I67))","v":0},null,"TG Grow Lights",109.5,0,0,0,0,"219+Ship",null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D69=\"\",0,MAX($G$8:$G68)+F69)","v":0},{"$f":"IF(D69=\"\",0,INDEX($K$8:$P116,MATCH($D69,product,0),3))","v":0},{"$f":"IF(D69=\"\",0,INDEX($K$8:$P116,MATCH($D69,product,0),4)+MAX($I$8:$I68))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null," Goal 125-200"]
[null,null,null,null,"",0,{"$f":"IF(D70=\"\",0,MAX($G$8:$G69)+F70)","v":0},{"$f":"IF(D70=\"\",0,INDEX($K$8:$P118,MATCH($D70,product,0),3))","v":0},{"$f":"IF(D70=\"\",0,INDEX($K$8:$P118,MATCH($D70,product,0),4)+MAX($I$8:$I69))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUMIFS(AT$8:AT$104,AG$8:AG$104,K74)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D71=\"\",0,MAX($G$8:$G70)+F71)","v":0},{"$f":"IF(D71=\"\",0,INDEX($K$8:$P118,MATCH($D71,product,0),3))","v":0},{"$f":"IF(D71=\"\",0,INDEX($K$8:$P118,MATCH($D71,product,0),4)+MAX($I$8:$I70))","v":0},null,"Fast Track Sales Coordinator       Business Summary","Order Count                 ","Your Orders       ","Personal PVC               * Column 6","Personal  Promo PVC      ","Retail Profit","Your Combined        Promo PVC            ","New Distributor  Promo PVC only",null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,"Team Building Bonus Check","Monthly Check Total","Total Bonus & Monthly Check"]
[null,null,null,null,"",{"$f":"IF(D72=\"\",0,INDEX($K$8:$P$68,MATCH(D72,product,0),2))","v":0},{"$f":"IF(D72=\"\",0,MAX($G$8:$G71)+F72)","v":0},{"$f":"IF(D72=\"\",0,INDEX($K$8:$P118,MATCH($D72,product,0),3))","v":0},{"$f":"IF(D72=\"\",0,INDEX($K$8:$P118,MATCH($D72,product,0),4)+MAX($I$8:$I71))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C72=\"\",0,IF(MONTH(C72)=$O$2,INDEX($K$8:$O$68,MATCH($D72,product,0),5),0))","v":0},{"$f":"IF(AND(A72=\"\",E72=\"\"),0,IF(MONTH(C72)=$O$2,A72,0))","v":0},{"$f":"IF(V72=0,0,IF(MONTH(C72)=$O$2,INDEX($K$8:$O$68,MATCH($D72,product,0),5),0))","v":0},null,null,0,0,0,0,0,null,{"$f":"IF(D72=\"\",0,INDEX($K$8:$O$68,MATCH($D72,product,0),5))","v":0},{"$f":"TEXT(C72,\"mmmm\")","v":"January"},null,null,0,null,null,0,{"$f":"COUNTBLANK(A72)","v":1},{"$f":"COUNTIF(A72,\"*\")","v":0},0,0,0,0,0,{"$f":"COUNTBLANK(E72)","v":1},0,{"$f":"SUM(AB72*AP72)","v":0},{"$f":"U72","v":0},0,{"$f":"SUM(AC72*Z72)","v":0},{"$f":"SUM(AC72*AA72)","v":0},{"$f":"SUM(AC72*AD72)","v":0},{"$f":"SUM(Z72-AZ72)","v":0},{"$f":"SUM(AD72-BB72)","v":0},0,0,0,0,null,0,{"$f":"SUM(W72)","v":0},0,0,0,0,null,0]
[null,null,null,null,{"$f":"IF(D73=\"\",\"\",INDEX($K$8:$P$68,MATCH(D73,product,0),6))","v":""},0,{"$f":"IF(D73=\"\",0,MAX($G$8:$G72)+F73)","v":0},{"$f":"IF(D73=\"\",0,INDEX($K$8:$P118,MATCH($D73,product,0),3))","v":0},{"$f":"IF(D73=\"\",0,INDEX($K$8:$P118,MATCH($D73,product,0),4)+MAX($I$8:$I72))","v":0},null,"Select Start Month ( FT - SC )","You + New Dist","Your Customers","Goal 125-200","You","Your Customers","Goal 2,000","Goal DD = 500 pvc",null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,{"$f":"SUM(H73*AP73)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(BL73*BA73)","v":0},0,null,0,null,null,"Mo TBB Check","Reg Mo Check","Total Mo Inc"]
[null,null,null,null,"",0,{"$f":"IF(D74=\"\",0,MAX($G$8:$G73)+F74)","v":0},{"$f":"IF(D74=\"\",0,INDEX($K$8:$P118,MATCH($D74,product,0),3))","v":0},{"$f":"IF(D74=\"\",0,INDEX($K$8:$P118,MATCH($D74,product,0),4)+MAX($I$8:$I73))","v":0},null,"May",{"$f":"SUMIFS(AM$8:AM$104,AG$8:AG$104,K74)","v":0},{"$f":"SUMIFS(AP$8:AP$104,AG$8:AG$104,K74)","v":0},{"$f":"SUMIFS(AR$8:AR$104,AG$8:AG$104,K74)","v":0},{"$f":"SUMIFS(AQ$8:AQ$104,AG$8:AG$104,K74)","v":0},{"$f":"SUMIFS(AW$8:AW$104,AG$8:AG$104,K74)","v":0},{"$f":"SUMIFS(F$8:F$104,AG$8:AG$104,K74)","v":0},{"$f":"SUMIFS(AS$8:AS$104,AG$8:AG$104,K74)","v":0},null,null,0,0,0,null,null,{"$f":"SUM(H74*AC74)","v":0},{"$f":"SUM(F74*AC74)","v":0},{"$f":"SUM(E74)","v":0},{"$f":"SUM(U74>1-1)","v":0},0,null,0,"January",null,null,0,null,null,0,1,0,0,{"$f":"SUM(F74*AP74)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,{"$f":"SUMIFS(BT$99:BT$106,K$99:K$106,K74)","v":0},{"$f":"SUMIFS(BU$99:BU$106,I$99:I$106,I74)","v":0},{"$f":"SUM(BR74:BT74)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D75=\"\",0,MAX($G$8:$G74)+F75)","v":0},{"$f":"IF(D75=\"\",0,INDEX($K$8:$P118,MATCH($D75,product,0),3))","v":0},{"$f":"IF(D75=\"\",0,INDEX($K$8:$P118,MATCH($D75,product,0),4)+MAX($I$8:$I74))","v":0},null,{"$f":"INDEX(months,MOD($J$32+ROWS($K$74:K74),12)+1)","v":"June"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,{"$f":"SUM(AB75*AC75)","v":0},null,0,"January",null,null,{"$f":"AF75","v":0},null,null,{"$f":"SUM(AF75>1-1)","v":0},1,0,0,0,0,0,0,1,{"$f":"SUM(AU75=1-1)","v":0},0,0,{"$f":"SUM(AX75>1-1)","v":0},0,0,0,0,0,0,{"$f":"SUM(BE75>1-1)","v":0},0,{"$f":"SUM(BF75*BA75)","v":0},null,{"$f":"SUM(BF75*BB75)","v":0},0,{"$f":"SUM(BK75>1-1)","v":0},0,0,{"$f":"SUM(BL75*BB75)","v":0},null,0,null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D76=\"\",0,MAX($G$8:$G75)+F76)","v":0},{"$f":"IF(D76=\"\",0,INDEX($K$8:$P118,MATCH($D76,product,0),3))","v":0},{"$f":"IF(D76=\"\",0,INDEX($K$8:$P118,MATCH($D76,product,0),4)+MAX($I$8:$I75))","v":0},null,{"$f":"INDEX(months,MOD($J$32+ROWS($K$74:K75),12)+1)","v":"July"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUM(BQ70:BQ75)","v":0},null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D77=\"\",0,MAX($G$8:$G76)+F77)","v":0},{"$f":"IF(D77=\"\",0,INDEX($K$8:$P118,MATCH($D77,product,0),3))","v":0},{"$f":"IF(D77=\"\",0,INDEX($K$8:$P118,MATCH($D77,product,0),4)+MAX($I$8:$I76))","v":0},null,{"$f":"INDEX(months,MOD($J$32+ROWS($K$74:K76),12)+1)","v":"August"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D78=\"\",0,MAX($G$8:$G77)+F78)","v":0},{"$f":"IF(D78=\"\",0,INDEX($K$8:$P119,MATCH($D78,product,0),3))","v":0},{"$f":"IF(D78=\"\",0,INDEX($K$8:$P119,MATCH($D78,product,0),4)+MAX($I$8:$I77))","v":0},{"$f":"MATCH(K111,months,0)-1","v":{"$error":"#N/A"}},{"$f":"INDEX(months,MOD($J$32+ROWS($K$74:K77),12)+1)","v":"September"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D79=\"\",0,MAX($G$8:$G78)+F79)","v":0},{"$f":"IF(D79=\"\",0,INDEX($K$8:$P120,MATCH($D79,product,0),3))","v":0},{"$f":"IF(D79=\"\",0,INDEX($K$8:$P120,MATCH($D79,product,0),4)+MAX($I$8:$I78))","v":0},null,{"$f":"INDEX(months,MOD($J$32+ROWS($K$74:K78),12)+1)","v":"October"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"Combined  PVC             * Column 4 (PBQ)",null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D80=\"\",0,MAX($G$8:$G79)+F80)","v":0},{"$f":"IF(D80=\"\",0,INDEX($K$8:$P121,MATCH($D80,product,0),3))","v":0},{"$f":"IF(D80=\"\",0,INDEX($K$8:$P121,MATCH($D80,product,0),4)+MAX($I$8:$I79))","v":0},null,"Total Counts:",{"$f":"SUM(L74:L79)","v":0},0,0,0,{"$f":"SUM(P74:P79)","v":0},{"$f":"SUM(Q74:Q79)","v":0},0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,{"$f":"SUM(F80*AO80)","v":0},{"$f":"SUM(H80*AO80)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(BT74:BT79)","v":0},{"$f":"SUM(BU74:BU79)","v":0},{"$f":"SUM(BV74:BV79)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D81=\"\",0,MAX($G$8:$G80)+F81)","v":0},{"$f":"IF(D81=\"\",0,INDEX($K$8:$P122,MATCH($D81,product,0),3))","v":0},{"$f":"IF(D81=\"\",0,INDEX($K$8:$P122,MATCH($D81,product,0),4)+MAX($I$8:$I80))","v":0},{"$f":"MATCH(P111,months,0)-1","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,"Goal 250-400"]
[null,null,null,null,"",0,{"$f":"IF(D82=\"\",0,MAX($G$8:$G81)+F82)","v":0},{"$f":"IF(D82=\"\",0,INDEX($K$8:$P123,MATCH($D82,product,0),3))","v":0},{"$f":"IF(D82=\"\",0,INDEX($K$8:$P123,MATCH($D82,product,0),4)+MAX($I$8:$I81))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUMIFS(H$8:H$104,AG$8:AG$104,K74)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D83=\"\",0,MAX($G$8:$G82)+F83)","v":0},{"$f":"IF(D83=\"\",0,INDEX($K$8:$P124,MATCH($D83,product,0),3))","v":0},{"$f":"IF(D83=\"\",0,INDEX($K$8:$P124,MATCH($D83,product,0),4)+MAX($I$8:$I82))","v":0},null,"Conference to Conference  Business Summary ","New Orders","Your Orders       ","Retail Profit","New Dist PVC          * in Column 4               ","Personal PVC               * Column 6","Combined  PVC             * Column 4 (PBQ)","New Distributor Promo PVC ",null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,"Team Building Bonus Check","Monthly Check Total","Total Bonus & Monthly Check"]
[null,null,null,null,"",0,{"$f":"IF(D84=\"\",0,MAX($G$8:$G83)+F84)","v":0},{"$f":"IF(D84=\"\",0,INDEX($K$8:$P123,MATCH($D84,product,0),3))","v":0},{"$f":"IF(D84=\"\",0,INDEX($K$8:$P123,MATCH($D84,product,0),4)+MAX($I$8:$I83))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,{"$f":"SUM(H84*AC84)","v":0},{"$f":"SUM(F84*AC84)","v":0},{"$f":"SUM(E84)","v":0},{"$f":"SUM(U84>1-1)","v":0},{"$f":"SUM(AB84*AC84)","v":0},null,0,"January",null,null,{"$f":"AF84","v":0},null,null,{"$f":"SUM(AF84>1-1)","v":0},1,0,0,{"$f":"SUM(F84*AP84)","v":0},0,0,0,1,{"$f":"SUM(AU84=1-1)","v":0},0,0,{"$f":"SUM(AX84>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX84-BK84)","v":0},{"$f":"SUM(BE84>1-1)","v":0},{"$f":"SUM(BF84*AZ84)","v":0},{"$f":"SUM(BF84*BA84)","v":0},null,{"$f":"SUM(BF84*BB84)","v":0},0,{"$f":"SUM(BK84>1-1)","v":0},{"$f":"SUM(BL84*AZ84)","v":0},0,{"$f":"SUM(BL84*BB84)","v":0},null,0]
[null,null,null,null,"",0,{"$f":"IF(D85=\"\",0,MAX($G$8:$G84)+F85)","v":0},{"$f":"IF(D85=\"\",0,INDEX($K$8:$P124,MATCH($D85,product,0),3))","v":0},{"$f":"IF(D85=\"\",0,INDEX($K$8:$P124,MATCH($D85,product,0),4)+MAX($I$8:$I84))","v":0},null,"Select Start Month ","You + New Dist","Your Customers","Your Customers"," Goal 125-200","Goal 125-200","Goal 250-400","DD = 500 pvc",null,null,0,0,0,null,null,{"$f":"SUM(H85*AC85)","v":0},{"$f":"SUM(F85*AC85)","v":0},{"$f":"SUM(E85)","v":0},{"$f":"SUM(U85>1-1)","v":0},{"$f":"SUM(AB85*AC85)","v":0},null,0,"January",null,null,{"$f":"AF85","v":0},null,null,{"$f":"SUM(AF85>1-1)","v":0},1,0,0,{"$f":"SUM(F85*AP85)","v":0},0,0,0,1,{"$f":"SUM(AU85=1-1)","v":0},0,0,{"$f":"SUM(AX85>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX85-BK85)","v":0},{"$f":"SUM(BE85>1-1)","v":0},{"$f":"SUM(BF85*AZ85)","v":0},{"$f":"SUM(BF85*BA85)","v":0},null,{"$f":"SUM(BF85*BB85)","v":0},0,{"$f":"SUM(BK85>1-1)","v":0},{"$f":"SUM(BL85*AZ85)","v":0},0,{"$f":"SUM(BL85*BB85)","v":0},null,0,null,null,"Mo TBB Check","Reg Mo Check","Total Mo Inc"]
[null,null,null,null,"",0,{"$f":"IF(D86=\"\",0,MAX($G$8:$G85)+F86)","v":0},{"$f":"IF(D86=\"\",0,INDEX($K$8:$P125,MATCH($D86,product,0),3))","v":0},{"$f":"IF(D86=\"\",0,INDEX($K$8:$P125,MATCH($D86,product,0),4)+MAX($I$8:$I83))","v":0},null,"May",{"$f":"SUMIFS(AM$8:AM$104,AG$8:AG$104,K86)","v":0},{"$f":"SUMIFS(AP$8:AP$104,AG$8:AG$104,K86)","v":0},{"$f":"SUMIFS(AW$8:AW$104,AG$8:AG$104,K86)","v":0},{"$f":"SUMIFS(AT$8:AT$104,AG$8:AG$104,K86)","v":0},{"$f":"SUMIFS(AR$8:AR$104,AG$8:AG$104,K86)","v":0},{"$f":"SUMIFS(H$8:H$104,AG$8:AG$104,K86)","v":0},{"$f":"SUMIFS(AS$8:AS$104,AG$8:AG$104,K86)","v":0},null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,{"$f":"SUMIFS(BT$99:BT$106,K$99:K$106,K86)","v":0},{"$f":"SUMIFS(BU$99:BU$106,I$99:I$106,I86)","v":0},{"$f":"SUM(BR86:BT86)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D87=\"\",0,MAX($G$8:$G86)+F87)","v":0},{"$f":"IF(D87=\"\",0,INDEX($K$8:$P126,MATCH($D87,product,0),3))","v":0},{"$f":"IF(D87=\"\",0,INDEX($K$8:$P126,MATCH($D87,product,0),4)+MAX($I$8:$I86))","v":0},null,{"$f":"INDEX(months,MOD($J$45+ROWS($K$86:K86),12)+1)","v":"June"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D88=\"\",0,MAX($G$8:$G87)+F88)","v":0},{"$f":"IF(D88=\"\",0,INDEX($K$8:$P127,MATCH($D88,product,0),3))","v":0},{"$f":"IF(D88=\"\",0,INDEX($K$8:$P127,MATCH($D88,product,0),4)+MAX($I$8:$I87))","v":0},null,{"$f":"INDEX(months,MOD($J$45+ROWS($K$86:K87),12)+1)","v":"July"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"SUM(BQ82:BQ87)","v":0},null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D89=\"\",0,MAX($G$8:$G88)+F89)","v":0},{"$f":"IF(D89=\"\",0,INDEX($K$8:$P128,MATCH($D89,product,0),3))","v":0},{"$f":"IF(D89=\"\",0,INDEX($K$8:$P128,MATCH($D89,product,0),4)+MAX($I$8:$I88))","v":0},null,{"$f":"INDEX(months,MOD($J$45+ROWS($K$86:K88),12)+1)","v":"August"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D90=\"\",0,MAX($G$8:$G89)+F90)","v":0},{"$f":"IF(D90=\"\",0,INDEX($K$8:$P129,MATCH($D90,product,0),3))","v":0},{"$f":"IF(D90=\"\",0,INDEX($K$8:$P129,MATCH($D90,product,0),4)+MAX($I$8:$I89))","v":0},null,{"$f":"INDEX(months,MOD($J$45+ROWS($K$86:K89),12)+1)","v":"September"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D91=\"\",0,MAX($G$8:$G90)+F91)","v":0},{"$f":"IF(D91=\"\",0,INDEX($K$8:$P130,MATCH($D91,product,0),3))","v":0},{"$f":"IF(D91=\"\",0,INDEX($K$8:$P130,MATCH($D91,product,0),4)+MAX($I$8:$I90))","v":0},null,{"$f":"INDEX(months,MOD($J$45+ROWS($K$86:K90),12)+1)","v":"October"},0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D92=\"\",0,MAX($G$8:$G91)+F92)","v":0},{"$f":"IF(D92=\"\",0,INDEX($K$8:$P131,MATCH($D92,product,0),3))","v":0},{"$f":"IF(D92=\"\",0,INDEX($K$8:$P131,MATCH($D92,product,0),4)+MAX($I$8:$I91))","v":0},null,"Total Counts:",{"$f":"SUM(L86:L91)","v":0},0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,{"$f":"SUM(AM92-AO92)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(BT86:BT91)","v":0},{"$f":"SUM(BU86:BU91)","v":0},{"$f":"SUM(BV86:BV91)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D93=\"\",0,MAX($G$8:$G92)+F93)","v":0},{"$f":"IF(D93=\"\",0,INDEX($K$8:$P132,MATCH($D93,product,0),3))","v":0},{"$f":"IF(D93=\"\",0,INDEX($K$8:$P132,MATCH($D93,product,0),4)+MAX($I$8:$I92))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D94=\"\",0,MAX($G$8:$G93)+F94)","v":0},{"$f":"IF(D94=\"\",0,INDEX($K$8:$P133,MATCH($D94,product,0),3))","v":0},{"$f":"IF(D94=\"\",0,INDEX($K$8:$P133,MATCH($D94,product,0),4)+MAX($I$8:$I93))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D95=\"\",0,MAX($G$8:$G94)+F95)","v":0},{"$f":"IF(D95=\"\",0,INDEX($K$8:$P134,MATCH($D95,product,0),3))","v":0},{"$f":"IF(D95=\"\",0,INDEX($K$8:$P134,MATCH($D95,product,0),4)+MAX($I$8:$I94))","v":0},null,"Chart 1:                                                Track Monthly Targets to     Increase Monthly Income  ","Did you meet your   Col 4 Goal?                    ","Plan & Track Customer Growth","Plan & Track Your Column 4 Growth ","Plan & Track Your Column 5 Growth","1) New HLP/ DD     Yourself / or Leg    ","2) New 2000+/ VF  Yourself / or Leg        ","3)  New Qualifier  Youself / or Leg   ",null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,"Enter Team Building Bonus Check"," Enter Your Regular Monthly Check","Total Bonus & Regular Monthly Check"]
[null,null,null,null,"",0,{"$f":"IF(D96=\"\",0,MAX($G$8:$G95)+F96)","v":0},{"$f":"IF(D96=\"\",0,INDEX($K$8:$P135,MATCH($D96,product,0),3))","v":0},{"$f":"IF(D96=\"\",0,INDEX($K$8:$P135,MATCH($D96,product,0),4)+MAX($I$8:$I95))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D97=\"\",0,MAX($G$8:$G96)+F97)","v":0},{"$f":"IF(D97=\"\",0,INDEX($K$8:$P136,MATCH($D97,product,0),3))","v":0},{"$f":"IF(D97=\"\",0,INDEX($K$8:$P136,MATCH($D97,product,0),4)+MAX($I$8:$I96))","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,"",0,{"$f":"IF(D98=\"\",0,MAX($G$8:$G97)+F98)","v":0},{"$f":"IF(D98=\"\",0,INDEX($K$8:$P137,MATCH($D98,product,0),3))","v":0},{"$f":"IF(D98=\"\",0,INDEX($K$8:$P137,MATCH($D98,product,0),4)+MAX($I$8:$I97))","v":0},null,"12 Month Snapshot ","Yes (Blank = No)","Track Col 6","Track Col 4","Track Col 5","List Name","List Name","List Name",null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null," VO/12 mo","VO/12 mo","Auto Cal Total"]
[null,null,null,null,"",0,{"$f":"IF(D99=\"\",0,MAX($G$8:$G98)+F99)","v":0},{"$f":"IF(D99=\"\",0,INDEX($K$8:$P138,MATCH($D99,product,0),3))","v":0},{"$f":"IF(D99=\"\",0,INDEX($K$8:$P138,MATCH($D99,product,0),4)+MAX($I$8:$I98))","v":0},null,"May",null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"0+SUM(BR99:BT99)","v":0}]
[null,null,null,null,"",0,{"$f":"IF(D100=\"\",0,MAX($G$8:$G99)+F100)","v":0},{"$f":"IF(D100=\"\",0,INDEX($K$8:$P139,MATCH($D100,product,0),3))","v":0},{"$f":"IF(D100=\"\",0,INDEX($K$8:$P139,MATCH($D100,product,0),4)+MAX($I$8:$I99))","v":0},null,{"$f":"INDEX(months,MOD($J$66+ROWS($K99:K$99),12)+1)","v":"June"},null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,"",0,{"$f":"IF(D101=\"\",0,MAX($G$8:$G100)+F101)","v":0},{"$f":"IF(D101=\"\",0,INDEX($K$8:$P140,MATCH($D101,product,0),3))","v":0},{"$f":"IF(D101=\"\",0,INDEX($K$8:$P140,MATCH($D101,product,0),4)+MAX($I$8:$I100))","v":0},null,{"$f":"INDEX(months,MOD($J$66+ROWS($K$99:K100),12)+1)","v":"July"},null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,"",0,{"$f":"IF(D102=\"\",0,MAX($G$8:$G101)+F102)","v":0},{"$f":"IF(D102=\"\",0,INDEX($K$8:$P141,MATCH($D102,product,0),3))","v":0},{"$f":"IF(D102=\"\",0,INDEX($K$8:$P141,MATCH($D102,product,0),4)+MAX($I$8:$I101))","v":0},null,{"$f":"INDEX(months,MOD($J$66+ROWS($K$99:K101),12)+1)","v":"August"},null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,"",0,{"$f":"IF(D103=\"\",0,MAX($G$8:$G102)+F103)","v":0},{"$f":"IF(D103=\"\",0,INDEX($K$8:$P142,MATCH($D103,product,0),3))","v":0},{"$f":"IF(D103=\"\",0,INDEX($K$8:$P142,MATCH($D103,product,0),4)+MAX($I$8:$I102))","v":0},null,{"$f":"INDEX(months,MOD($J$66+ROWS($K$99:K102),12)+1)","v":"September"},null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,null,null,null,"",0,{"$f":"IF(D104=\"\",0,MAX($G$8:$G103)+F104)","v":0},{"$f":"IF(D104=\"\",0,INDEX($K$8:$P143,MATCH($D104,product,0),3))","v":0},{"$f":"IF(D104=\"\",0,INDEX($K$8:$P143,MATCH($D104,product,0),4)+MAX($I$8:$I103))","v":0},null,{"$f":"INDEX(months,MOD($J$66+ROWS($K$99:K103),12)+1)","v":"October"},null,null,null,null,null,null,null,null,null,{"$f":"IF(C104=\"\",0,IF(MONTH(C104)=$O$2,INDEX($K$8:$O$68,MATCH($D104,product,0),5),0))","v":0},{"$f":"IF(AND(A104=\"\",E104=\"\"),0,IF(MONTH(C104)=$O$2,A104,0))","v":0},{"$f":"IF(V104=0,0,IF(MONTH(C104)=$O$2,INDEX($K$8:$O$68,MATCH($D104,product,0),5),0))","v":0},null,null,0,0,0,0,0,null,{"$f":"IF(D104=\"\",0,INDEX($K$8:$O$68,MATCH($D104,product,0),5))","v":0},{"$f":"TEXT(C104,\"mmmm\")","v":"January"},null,null,0,null,null,0,1,{"$f":"COUNTIF(A104,\"*\")","v":0},0,0,0,0,0,{"$f":"COUNTBLANK(E104)","v":1},0,{"$f":"SUM(AB104*AP104)","v":0},{"$f":"U104","v":0},0,{"$f":"SUM(AC104*Z104)","v":0},{"$f":"SUM(AC104*AA104)","v":0},{"$f":"SUM(AC104*AD104)","v":0},{"$f":"SUM(Z104-AZ104)","v":0},{"$f":"SUM(AD104-BB104)","v":0},0,0,0,0,null,0,{"$f":"SUM(W104)","v":0},0,0,0,0,null,null,null,null,null,null,0]
["End of Data Range. Do not enter data below this line.",null,null,null,null,null,null,null,null,null,"6 Mo Total ",{"$f":"COUNTIF(L99:L104,\"?*\")","v":0},"Enter Goal","Enter Goal","Enter Goal",{"$f":"COUNTIF(P99:P104,\"?*\")","v":0},{"$f":"COUNTIF(Q99:Q104,\"?*\")","v":0},{"$f":"COUNTIF(R99:R104,\"?*\")","v":0},null,null,0,0,0,null,null,{"$f":"SUM(H105*AC105)","v":0},{"$f":"SUM(F105*AC105)","v":0},{"$f":"SUM(E105)","v":0},{"$f":"SUM(U105>1-1)","v":0},{"$f":"SUM(AB105*AC105)","v":0},null,0,"January",null,null,{"$f":"AF105","v":0},null,null,{"$f":"SUM(AF105>1-1)","v":0},0,1,-1,{"$f":"SUM(F105*AP105)","v":0},0,0,0,1,{"$f":"SUM(AU105=1-1)","v":0},0,0,{"$f":"SUM(AX105>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX105-BK105)","v":0},{"$f":"SUM(BE105>1-1)","v":0},{"$f":"SUM(BF105*AZ105)","v":0},{"$f":"SUM(BF105*BA105)","v":0},null,{"$f":"SUM(BF105*BB105)","v":0},0,{"$f":"SUM(BK105>1-1)","v":0},{"$f":"SUM(BL105*AZ105)","v":0},0,{"$f":"SUM(BL105*BB105)","v":0},null,null,null,null,{"$f":"0+SUM(BT99:BT104)","v":0},{"$f":"0+SUM(BU99:BU104)","v":0},{"$f":"0+SUM(BV99:BV104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Created by Dawn Rathmann",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,{"$f":"COUNTBLANK(B107)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Special thanks to Kevin & Erinn Lynam for their expert help in excel programming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,{"$f":"COUNTBLANK(B108)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Latest Revision: 7/19/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,{"$f":"COUNTBLANK(B109)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,{"$f":"COUNTBLANK(A110)","v":1},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C136=\"\",0,IF(MONTH(C136)=$O$2,INDEX($K$8:$O$68,MATCH($D136,product,0),5),0))","v":0},{"$f":"IF(AND(A136=\"\",E136=\"\"),0,IF(MONTH(C136)=$O$2,A136,0))","v":0},{"$f":"IF(V136=0,0,IF(MONTH(C136)=$O$2,INDEX($K$8:$O$68,MATCH($D136,product,0),5),0))","v":0},null,null,0,0,0,0,0,null,{"$f":"IF(D136=\"\",0,INDEX($K$8:$O$68,MATCH($D136,product,0),5))","v":0},{"$f":"TEXT(C136,\"mmmm\")","v":"January"},null,null,0,null,null,0,1,{"$f":"COUNTIF(A136,\"*\")","v":0},0,0,0,0,0,{"$f":"COUNTBLANK(E136)","v":1},0,{"$f":"SUM(AB136*AP136)","v":0},{"$f":"U136","v":0},0,{"$f":"SUM(AC136*Z136)","v":0},{"$f":"SUM(AC136*AA136)","v":0},{"$f":"SUM(AC136*AD136)","v":0},{"$f":"SUM(Z136-AZ136)","v":0},{"$f":"SUM(AD136-BB136)","v":0},0,0,0,0,null,0,{"$f":"SUM(W136)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,{"$f":"SUM(H137*AP137)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(BL137*BA137)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,{"$f":"COUNTBLANK(A142)","v":1},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,{"$f":"SUM(F144*AO144)","v":0},{"$f":"SUM(H144*AO144)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,{"$f":"SUM(AM156-AO156)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C168=\"\",0,IF(MONTH(C168)=$O$2,INDEX($K$8:$O$68,MATCH($D168,product,0),5),0))","v":0},{"$f":"IF(AND(A168=\"\",E168=\"\"),0,IF(MONTH(C168)=$O$2,A168,0))","v":0},{"$f":"IF(V168=0,0,IF(MONTH(C168)=$O$2,INDEX($K$8:$O$68,MATCH($D168,product,0),5),0))","v":0},null,null,0,0,0,0,0,null,{"$f":"IF(D168=\"\",0,INDEX($K$8:$O$68,MATCH($D168,product,0),5))","v":0},{"$f":"TEXT(C168,\"mmmm\")","v":"January"},null,null,0,null,null,0,1,{"$f":"COUNTIF(A168,\"*\")","v":0},0,0,0,0,0,{"$f":"COUNTBLANK(E168)","v":1},0,{"$f":"SUM(AB168*AP168)","v":0},{"$f":"U168","v":0},0,{"$f":"SUM(AC168*Z168)","v":0},{"$f":"SUM(AC168*AA168)","v":0},{"$f":"SUM(AC168*AD168)","v":0},{"$f":"SUM(Z168-AZ168)","v":0},{"$f":"SUM(AD168-BB168)","v":0},0,0,0,0,null,0,{"$f":"SUM(W168)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,{"$f":"SUM(H169*AC169)","v":0},{"$f":"SUM(F169*AC169)","v":0},{"$f":"SUM(E169)","v":0},{"$f":"SUM(U169>1-1)","v":0},{"$f":"SUM(AB169*AC169)","v":0},null,0,"January",null,null,{"$f":"AF169","v":0},null,null,{"$f":"SUM(AF169>1-1)","v":0},1,0,0,{"$f":"SUM(F169*AP169)","v":0},0,0,0,1,{"$f":"SUM(AU169=1-1)","v":0},0,0,{"$f":"SUM(AX169>1-1)","v":0},0,0,0,0,0,{"$f":"SUM(AX169-BK169)","v":0},{"$f":"SUM(BE169>1-1)","v":0},{"$f":"SUM(BF169*AZ169)","v":0},{"$f":"SUM(BF169*BA169)","v":0},null,{"$f":"SUM(BF169*BB169)","v":0},0,{"$f":"SUM(BK169>1-1)","v":0},{"$f":"SUM(BL169*AZ169)","v":0},0,{"$f":"SUM(BL169*BB169)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,{"$f":"COUNTBLANK(A174)","v":1},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,0,0,null,0,"January",null,null,0,null,null,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL201*BA201)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"VF","index":1,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[14,20,14,21],[13,2,13,3],[16,1,16,6],[20,15,20,16],[20,17,20,18],[20,20,20,25],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[56,30,56,32],[57,22,57,25],[58,22,58,25],[20,26,20,27],[20,30,20,36],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[62,7,62,9],[63,1,64,2],[63,8,63,9],[64,8,64,9],[65,8,65,9],[66,8,66,9],[54,22,54,25],[55,23,55,25],[56,23,56,25],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[78,8,78,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[72,8,72,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[90,8,90,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[84,8,84,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[96,8,96,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[114,8,114,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[108,8,108,9],[125,11,125,15],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,0,129,2],[129,7,129,8],[129,11,129,15],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[125,1,125,2],[125,3,125,4],[125,7,125,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[141,7,141,8],[131,7,131,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":156}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,4,{"$f":"SUM(V16*W16)","v":156}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,null,{"$f":"SUM(J17*K17)","v":0},null,null,"=",{"$f":"SUM(L17+M17+N17)","v":0},{"$f":"G58","v":0},{"$f":"N58","v":0},{"$f":"SUM(P17:R17)","v":0},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,null,null,null,null,null,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":""},null,"Your Col  6",null,0,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":0},null,null,null,null,null,null,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":""},null,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":""},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":0},{"$f":"F57","v":0},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":0},null,null,null,null,null,null,"",null,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":""},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":0},{"$f":"M57","v":0},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":0},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,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":""},null,"Pay in Full",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":0},{"$f":"SUM(R23:R26)","v":0},{"$f":"SUM(Q27+R27)","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},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," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,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,"Enter Other",0,0,0,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,"Enter Other",0,0,0,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,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Bus Growth","Last Month","New","Category",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"by Category","12 Mo Report","This Month","Total",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},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,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# POB Legs",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":0},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":0},"Team",{"$f":"SUM(AB23:AB53)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":0},{"$f":"R27","v":0},{"$f":"SUM(S27)","v":0},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AB54:AB55)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":0},{"$f":"SUM(F23:F56)","v":0},{"$f":"SUM(G23:G56)","v":0},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":0},{"$f":"SUM(M23:M56)","v":0},{"$f":"SUM(N23:N56)","v":0},null," SC  Col 5",{"$f":"X54","v":0},{"$f":"Y54","v":0},{"$f":"Z54","v":0},null,null,null,null,"Business Incentive Bonus",null,null,null,{"$f":"SUM(AB56*AA57)","v":0},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":0},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":0},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":0},{"$f":"SUM(R27+R57)","v":0},{"$f":"SUM(Q58+R58)","v":0},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":0},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":0}]
[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,{"$f":"SUM(AB59*12)","v":0},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"VF Sample","index":2,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[13,2,13,3],[16,1,16,6],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[14,20,14,21],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[56,30,56,32],[57,22,57,25],[58,22,58,25],[20,26,20,27],[20,30,20,36],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[20,15,20,16],[20,17,20,18],[20,20,20,25],[62,7,62,9],[63,1,64,2],[63,8,63,9],[64,8,64,9],[65,8,65,9],[66,8,66,9],[54,22,54,25],[55,23,55,25],[56,23,56,25],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[78,8,78,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[72,8,72,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[90,8,90,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[84,8,84,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[96,8,96,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[114,8,114,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[108,8,108,9],[125,11,125,15],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,0,129,2],[129,7,129,8],[129,11,129,15],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[125,1,125,2],[125,3,125,4],[125,7,125,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[141,7,141,8],[131,7,131,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":195}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,5,{"$f":"SUM(V16*W16)","v":195}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,1695,{"$f":"SUM(J17*K17)","v":372.9},390,null,"=",{"$f":"SUM(L17+M17+N17)","v":762.9},{"$f":"G58","v":357},{"$f":"N58","v":417.69},{"$f":"SUM(P17:R17)","v":1537.5900000000001},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,1,"DD","Rep 1       (4 Trios)",170,0,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":170},null,1,"VF","Rep 1         24 Trios",500,500,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":1000},null,"Your Col  6",1695,0,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":1695},null,null,null,null,null,null,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":""},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,1,"DD","Rep 2",170,0,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":170},null,1,"VF","Rep 2",500,500,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":1000},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":3395},{"$f":"F57","v":0},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":3395},null,null,null,null,null,null,"",null,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,1,"DD","Rep 3",170,0,170,null,1,"VF","Rep 3        12 Trios",500,0,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":500},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":5608},{"$f":"M57","v":1000},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":6608},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 4",170,0,170,null,1,"VF","Rep 4",500,0,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":500},null,"Pay in Full",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 4",170,0,170,null,1,"VF","Rep 5         5 Trios",213,0,213,null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":5608},{"$f":"SUM(R23:R26)","v":1000},{"$f":"SUM(Q27+R27)","v":6608},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 5",170,0,170,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,"Rep 7",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,"Rep 8",null,null,"",null,null,null,null,null,null,"",null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 9",null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 10",null,null,"",null,null,null,null,null,null,"",null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 11",null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 12",null,null,"",null,null,null,null,null,null,"",null," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 13",null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 14",null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 15",null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 16",null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 17",null,null,"",null,null,null,null,null,null,"",null,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 18",null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 19",null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 20",null,null,"",null,null,null,null,null,null,"",null,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 21",null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 22",null,null,"",null,null,null,null,null,null,"",null,"Bus Growth","Last Month","New","Category",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 23",null,null,"",null,null,null,null,null,null,"",null,"by Category","12 Mo Report","This Month","Total",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 24",null,null,"",null,null,null,null,null,null,"",null," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 25",null,null,"",null,null,null,null,null,null,"",null,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 26",null,null,"",null,null,null,null,null,null,"",null,"# POB Legs",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 27",null,null,"",null,null,null,null,null,null,"",null,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 28",null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 29",null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,"Rep 30",null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 6",170,0,170,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 7",170,0,170,null,null,null,null,null,null,"",null,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":0},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":0},"Team",{"$f":"SUM(AB23:AB53)","v":0},null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 8",170,0,170,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":1147.5899999999999},null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 9",170,0,170,null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":5608},{"$f":"R27","v":1000},{"$f":"SUM(S27)","v":6608},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AA54:AB55)","v":1147.5899999999999},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":1700},{"$f":"SUM(F23:F56)","v":0},{"$f":"SUM(G23:G56)","v":1700},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":2213},{"$f":"SUM(M23:M56)","v":1000},{"$f":"SUM(N23:N56)","v":3213},null," SC  Col 5",{"$f":"X54","v":0},{"$f":"Y54","v":0},{"$f":"Z54","v":0},null,null,null,null,"Business Incentive Bonus",null,null,null,{"$f":"SUM(AB56*AA57)","v":0},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":357},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":417.69},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":5608},{"$f":"SUM(R27+R57)","v":1000},{"$f":"SUM(Q58+R58)","v":6608},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":390},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":1537.59}]
[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,{"$f":"SUM(AB59*12)","v":18451.079999999998},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"SC Blank","index":3,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[13,2,13,3],[125,1,125,2],[125,3,125,4],[138,7,138,8],[139,7,139,8],[140,7,140,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[84,8,84,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[77,8,77,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[63,8,63,9],[64,8,64,9],[65,8,65,9],[16,1,16,6],[20,15,20,16],[20,17,20,18],[20,20,20,25],[14,20,14,21],[125,11,125,15],[129,0,129,2],[129,7,129,8],[129,11,129,15],[54,22,54,25],[55,23,55,25],[56,23,56,25],[57,22,57,25],[58,22,58,25],[62,7,62,9],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[63,1,64,2],[131,7,131,8],[141,7,141,8],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[56,30,56,32],[20,26,20,27],[20,30,20,36],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":156}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,4,{"$f":"SUM(V16*W16)","v":156}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,null,{"$f":"SUM(J17*K17)","v":0},null,null,"=",{"$f":"SUM(L17+M17+N17)","v":0},{"$f":"G58","v":0},{"$f":"N58","v":0},{"$f":"SUM(P17:R17)","v":0},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,null,null,null,null,null,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":""},null,"Your Col  6",null,null,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":""},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":0},{"$f":"F57","v":0},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":0},null,null,null,null,null,null,"",null,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":0},{"$f":"M57","v":0},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Pay in Full",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":0},{"$f":"SUM(R23:R26)","v":0},{"$f":"SUM(Q27+R27)","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,{"$f":"IF(M29<>\"\",L29+M29,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},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," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," O/G",25.63,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F38<>\"\",E38+F38,\"\")","v":""},null,null,null,null,null,null,"",null,"Enter Other",0,0,0,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,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Bus Growth","Last Month","New","Category",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"by Category","12 Mo Report","This Month","Total",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},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,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# POB Legs",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":0},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":0},"Team",{"$f":"SUM(AB23:AB53)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":0},{"$f":"R27","v":0},{"$f":"SUM(S27)","v":0},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AB54:AB55)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":0},{"$f":"SUM(F23:F56)","v":0},{"$f":"SUM(G23:G56)","v":0},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":0},{"$f":"SUM(M23:M56)","v":0},{"$f":"SUM(N23:N56)","v":0},null," SC  Col 5",{"$f":"X54","v":0},{"$f":"Y54","v":0},{"$f":"SUM(Q57+R57)","v":0},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":0},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":0},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":0},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":0},{"$f":"SUM(R27+R57)","v":0},{"$f":"SUM(Q58+R58)","v":0},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":0},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":0}]
[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,{"$f":"SUM(AB59*12)","v":0},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"Blank Sheet","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sample","index":5,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[72,8,72,9],[57,22,57,25],[62,7,62,9],[63,1,64,2],[58,22,58,25],[63,8,63,9],[64,8,64,9],[65,8,65,9],[66,8,66,9],[67,8,67,9],[20,20,20,25],[14,20,14,21],[56,30,56,32],[20,26,20,27],[20,30,20,36],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[54,22,54,25],[55,23,55,25],[56,23,56,25],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[13,2,13,3],[16,1,16,6],[20,15,20,16],[20,17,20,18],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[84,8,84,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[125,1,125,2],[125,3,125,4],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,0,129,2],[129,7,129,8],[141,7,141,8],[125,11,125,15],[129,11,129,15],[131,7,131,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[138,7,138,8],[139,7,139,8],[140,7,140,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":211}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,5,{"$f":"SUM(V16*W16)","v":195}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,1695,{"$f":"SUM(J17*K17)","v":372.9},390,null,"=",{"$f":"SUM(L17+M17+N17)","v":762.9},{"$f":"G58","v":357},{"$f":"N58","v":417.69},{"$f":"SUM(P17:R17)","v":1537.5900000000001},null,"Shake",16,1,{"$f":"SUM(V17*W17)","v":16}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,1,"DD","Rep 1       (4 Trios)",170,0,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":170},null,1,"VF","Rep 1         24 Trios",500,500,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":1000},null,"Your Col  6",1695,0,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":1695},null,null,null,null,null,null,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":""},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,1,"DD","Rep 2",170,0,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":170},null,1,"VF","Rep 2",500,500,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":1000},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":3395},{"$f":"F57","v":0},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":3395},null,null,null,null,null,null,"",null,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,1,"DD","Rep 3",170,0,170,null,1,"VF","Rep 3        12 Trios",500,0,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":500},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":5608},{"$f":"M57","v":1000},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":6608},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 4",170,0,170,null,1,"VF","Rep 4",500,0,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":500},null,"Pay in Full",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 4",170,0,170,null,1,"VF","Rep 5         5 Trios",213,0,213,null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":5608},{"$f":"SUM(R23:R26)","v":1000},{"$f":"SUM(Q27+R27)","v":6608},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 5",170,0,170,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},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," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,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,"Enter Other",0,0,0,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,"Enter Other",0,0,0,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,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Bus Growth","Last Month","New","Category",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"by Category","12 Mo Report","This Month","Total",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},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,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# POB Legs",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 6",170,0,170,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 7",170,0,170,null,null,null,null,null,null,"",null,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":0},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":0},"Team",{"$f":"SUM(AB23:AB53)","v":0},null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 8",170,0,170,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":1147.5899999999999},null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 9",170,0,170,null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":5608},{"$f":"R27","v":1000},{"$f":"SUM(S27)","v":6608},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AA54:AB55)","v":1147.5899999999999},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":1700},{"$f":"SUM(F23:F56)","v":0},{"$f":"SUM(G23:G56)","v":1700},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":2213},{"$f":"SUM(M23:M56)","v":1000},{"$f":"SUM(N23:N56)","v":3213},null," SC  Col 5",{"$f":"X54","v":0},{"$f":"Y54","v":0},{"$f":"Z54","v":0},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":229.518},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":357},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":417.69},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":5608},{"$f":"SUM(R27+R57)","v":1000},{"$f":"SUM(Q58+R58)","v":6608},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":390},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":1767.1079999999999}]
[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,{"$f":"SUM(AB59*12)","v":21205.295999999998},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"NMD Plan","index":6,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[13,2,13,3],[139,7,139,8],[140,7,140,8],[141,7,141,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[138,7,138,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[129,0,129,2],[129,7,129,8],[131,7,131,8],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[125,1,125,2],[125,3,125,4],[125,7,125,8],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[114,8,114,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[108,8,108,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[96,8,96,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[90,8,90,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[84,8,84,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[78,8,78,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[72,8,72,9],[63,1,64,2],[63,8,63,9],[64,8,64,9],[65,8,65,9],[66,8,66,9],[54,22,54,25],[55,23,55,25],[56,23,56,25],[57,22,57,25],[58,22,58,25],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[62,7,62,9],[16,1,16,6],[20,15,20,16],[125,11,125,15],[129,11,129,15],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[20,17,20,18],[20,20,20,25],[14,20,14,21],[56,30,56,32],[20,26,20,27],[20,30,20,36]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,4,{"$f":"SUM(V5*W5)","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":459.89}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":211}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,5,{"$f":"SUM(V16*W16)","v":195}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,1695,{"$f":"SUM(J17*K17)","v":372.9},390,null,"=",{"$f":"SUM(L17+M17+N17)","v":762.9},{"$f":"G58","v":337.28730000000002},{"$f":"N58","v":420.81},{"$f":"SUM(P17:R17)","v":1520.9973},null,"Shake",16,1,{"$f":"SUM(V17*W17)","v":16}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,1,"DD","Dist 1            (4 Trios)",250,169.5,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":419.5},null,1,"VF","Dist 1         Goal:  5 Trios  (212 )",789,212,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":1001},null,"Your Col  6",{"$f":"K17","v":1695},170,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":1865},null,1,"SC","Rep Leg 1",3200,3200,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":6400},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":576},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,1,"DD","Dist 2            (4 Trios)",169.5,169.5,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":339},null,null,null,null,null,null,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":""},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":2623},{"$f":"F57","v":678.13},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":3471.13},null,null,null,null,null,null,"",null,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,1,"DD","Dist 3            (3 Trios)",169.5,127.13,296.63,null,1,"VF","Dist 2         Goal:   4 Trios (169)",710,297,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":1007},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":5054},{"$f":"M57","v":806},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":6708.13},null,1,"SC","Rep Leg 2",3200,3200,6400,0.09,576,null,null,null,null,null,null,null,""]
[null,1,"DD","Dist 4            (2 Trios)",169.5,85,254.5,null,null,null,"                   Goal:   4 Trios ( 169)  HLP",null,null,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":""},null,"Pay in Full",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Dist 5            ( HLP )",169.5,127,296.5,null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":5054},{"$f":"SUM(R23:R26)","v":1654.13},{"$f":"SUM(Q27+R27)","v":6708.13},null,1,"SC","Rep Leg 3",3200,3200,6400,0.09,576,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,1,"VF","Dist 3         Goal:  4 Trios",424,170,594,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,1,"SC","Rep Leg 4",3200,3200,6400,0.09,576,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,1,"VF","Dist 4          Goal:  3 Trios",508,127,635,null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(M31<>\"\",L31+M31,\"\")","v":""},null,null,null,null,null,null,1,"SC","Rep Leg 5",3200,3200,6400,0.09,576,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,5,{"$f":"SUM(Q33*R33)","v":212.5},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," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,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,"Enter Other",0,0,0,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,"Enter Other",0,0,0,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,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":228.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Bus Growth","Last Month","New","Category",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"by Category","12 Mo Report","This Month","Total",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},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,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# POB Legs",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":16000},{"$f":"SUM(Y23:Y53)","v":16000},{"$f":"SUM(Z23:Z53)","v":32000},"Team",{"$f":"SUM(AB23:AB53)","v":2880},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":1130.9973},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":5054},{"$f":"R27","v":1654.13},{"$f":"SUM(S27)","v":6708.13},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AA54:AB55)","v":4010.9973},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":928},{"$f":"SUM(F23:F56)","v":678.13},{"$f":"SUM(G23:G56)","v":1606.13},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":2431},{"$f":"SUM(M23:M56)","v":806},{"$f":"SUM(N23:N56)","v":3237},null," SC  Col 5",{"$f":"X54","v":16000},{"$f":"Y54","v":16000},{"$f":"SUM(Q57+R57)","v":32000},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":802.19946000000004},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":337.28730000000002},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":420.81},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":21054},{"$f":"SUM(R27+R57)","v":17654.13},{"$f":"SUM(Q58+R58)","v":38708.130000000005},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":390},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":5203.1967599999998}]
[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,{"$f":"SUM(AB59*12)","v":62438.361120000001},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",3500,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":65938.361120000001},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"NMD Inc Sample","index":7,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[13,2,13,3],[16,1,16,6],[125,1,125,2],[125,3,125,4],[138,7,138,8],[139,7,139,8],[140,7,140,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[63,1,64,2],[63,8,63,9],[64,8,64,9],[129,0,129,2],[129,7,129,8],[129,11,129,15],[54,22,54,25],[55,23,55,25],[56,23,56,25],[57,22,57,25],[58,22,58,25],[62,7,62,9],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[65,8,65,9],[84,8,84,9],[85,8,85,9],[131,7,131,8],[141,7,141,8],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[20,15,20,16],[20,17,20,18],[20,20,20,25],[14,20,14,21],[125,11,125,15],[56,30,56,32],[20,26,20,27],[20,30,20,36]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":156}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,4,{"$f":"SUM(V16*W16)","v":156}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,1696,{"$f":"SUM(J17*K17)","v":373.12},390,null,"=",{"$f":"SUM(L17+M17+N17)","v":763.12},{"$f":"G58","v":357},{"$f":"N58","v":417.69},{"$f":"SUM(P17:R17)","v":1537.81},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,1,"DD","Rep 1       (4 Trios)",170,0,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":170},null,1,"VF","Rep 1         24 Trios",500,500,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":1000},null,"Your Col  6",1696,0,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":1696},null,1,"SC","Name Rep 1",3200,3200,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":6400},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":576},null,null,1,"SC","Name Qualifier 1",405,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,1,"DD","Rep 2",170,0,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":170},null,1,"VF","Rep 2",500,500,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":1000},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":2886},{"$f":"F57","v":510},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":3396},null,1,"SC","Name Rep 2",3200,3200,6400,0.09,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":576},null,null,null,"2 VF","Name Qualifier 2",1345,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""},1]
[null,1,"DD","Rep 3",170,0,170,null,1,"VF","Rep 3        12 Trios",500,0,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":500},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":5099},{"$f":"M57","v":1000},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":6609},null,1,"SC","Name Rep 3",3200,3200,6400,0.09,576,null,null,null,"2 VF","Name Qualifier 3",null,null,""]
[null,1,"DD","Rep 4",170,0,170,null,1,"VF","Rep 4",500,0,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":500},null,"Pay in Full",null,null,null,null,1,"SC","Name Rep 4",3200,3200,6400,0.09,576,null,null,1,"SC","Name Qualifier 4",1091,null,"",1]
[null,1,"DD","Rep 4",170,0,170,null,1,"VF","Rep 5         5 Trios",213,0,213,null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":5099},{"$f":"SUM(R23:R26)","v":1510},{"$f":"SUM(Q27+R27)","v":6609},null,1,"SC","Name Rep 5",3200,3200,6400,0.09,576,null,null,null,"2 VF","Name Qualifier 5",null,null,""]
[null,1,"DD","Rep 5",170,0,170,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,"3 VF","Name Qualifier 6",null,null,""]
[null,1,"DD","Rep 6",170,0,170,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,"2 VF","Name Qualifier 7",null,null,""]
[null,1,"DD","Rep 7   ",null,170,170,null,null,null,null,null,null,"",null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,1,"SC","Name Qualifier 8",null,null,""]
[null,1,"DD","Rep 8",null,170,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":170},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,1,"SC","Name Qualifier 9",null,null,""]
[null,1,"DD","Rep 9",null,170,170,null,null,null,null,null,null,{"$f":"IF(M32<>\"\",L32+M32,\"\")","v":""},null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,"2 VF","Name Qualifier 10",null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},null,null,null,null,null,null,"",null,"",null,null,1,"VF","Name Qualifier 11",null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,null,null,null,null,"",null,"",null,null,null,"2 VF","Name Qualifier 12",null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,"An option to Plan & Track",null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,"people with Goal of ",null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,"Qualifying",null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,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,"Bus Growth","Last Month","New","Category",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,"by Category","12 Mo Report","This Month","Total",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," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},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,"# POB Legs",0,0,0,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,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":16000},{"$f":"SUM(Y23:Y53)","v":16000},{"$f":"SUM(Z23:Z53)","v":32000},"Team",{"$f":"SUM(AB23:AB53)","v":2880},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,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":1147.81},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":5099},{"$f":"R27","v":1510},{"$f":"SUM(S27)","v":6609},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AB54:AB55)","v":4027.81},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":1190},{"$f":"SUM(F23:F56)","v":510},{"$f":"SUM(G23:G56)","v":1700},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":2213},{"$f":"SUM(M23:M56)","v":1000},{"$f":"SUM(N23:N56)","v":3213},null," SC  Col 5",{"$f":"X54","v":16000},{"$f":"Y54","v":16000},{"$f":"SUM(Q57+R57)","v":32000},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":805.56200000000001},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":2841},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":357},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":417.69},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":21099},{"$f":"SUM(R27+R57)","v":17510},{"$f":"SUM(Q58+R58)","v":38609},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":390},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":5223.3720000000003}]
[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,{"$f":"SUM(AB59*12)","v":62680.464000000007},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"SSC Inc Sample","index":8,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[13,2,13,3],[125,1,125,2],[125,3,125,4],[138,7,138,8],[139,7,139,8],[140,7,140,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[84,8,84,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[77,8,77,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[63,8,63,9],[64,8,64,9],[65,8,65,9],[16,1,16,6],[20,15,20,16],[20,17,20,18],[20,20,20,25],[14,20,14,21],[125,11,125,15],[129,0,129,2],[129,7,129,8],[129,11,129,15],[54,22,54,25],[55,23,55,25],[56,23,56,25],[57,22,57,25],[58,22,58,25],[62,7,62,9],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[63,1,64,2],[131,7,131,8],[141,7,141,8],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[56,30,56,32],[20,26,20,27],[20,30,20,36],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":156}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,4,{"$f":"SUM(V16*W16)","v":156}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,1695,{"$f":"SUM(J17*K17)","v":372.9},390,null,"=",{"$f":"SUM(L17+M17+N17)","v":762.9},{"$f":"G58","v":410.34},{"$f":"N58","v":1072.5},{"$f":"SUM(P17:R17)","v":2245.7399999999998},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,1,"DD","Rep 1       (4 Trios)",170,0,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":170},null,1,"VF","Rep 1         24 Trios",1000,1000,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":2000},null,"Your Col  6",1695,128,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":1823},null,1,"SC","Name of 1st SC",6400,0,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":6400},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":576},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,1,"DD","Rep 2",170,0,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":170},null,1,"VF","Rep 2",1000,1000,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":2000},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":3395},{"$f":"F57","v":254},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":3777},null,null,null,null,null,null,"",null,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,1,"DD","Rep 3",170,0,170,null,1,"VF","Rep 3        12 Trios",500,500,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":1000},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":7895},{"$f":"M57","v":3750},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":12027},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 4",170,128,298,null,1,"VF","Rep 4",500,500,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":1000},null,"Pay in Full",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 4",170,0,170,null,1,"VF","Rep 5       ",500,250,750,null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":7895},{"$f":"SUM(R23:R26)","v":4132},{"$f":"SUM(Q27+R27)","v":12027},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 5",170,0,170,null,2,"VF","Rep 6        5 Trios",500,250,750,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},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," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,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,"Enter Other",0,0,0,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,"Enter Other",0,0,0,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,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Bus Growth","Last Month","New","Category",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"by Category","12 Mo Report","This Month","Total",null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},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,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# POB Legs",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 6",170,42,212,null,3,"VF","Rep 7       5 Trios",500,250,750,null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 7",170,0,170,null,null,null,null,null,null,"",null,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":6400},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":6400},"Team",{"$f":"SUM(AB23:AB53)","v":576},null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 8",170,84,254,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":1855.74},null,null,null,null,null,null,null,""]
[null,1,"DD","Rep 9",170,0,170,null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":7895},{"$f":"R27","v":4132},{"$f":"SUM(S27)","v":12027},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AB54:AB55)","v":2431.7399999999998},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":1700},{"$f":"SUM(F23:F56)","v":254},{"$f":"SUM(G23:G56)","v":1954},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":4500},{"$f":"SUM(M23:M56)","v":3750},{"$f":"SUM(N23:N56)","v":8250},null," SC  Col 5",{"$f":"X54","v":6400},{"$f":"Y54","v":0},{"$f":"SUM(Q57+R57)","v":6400},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":486.34799999999996},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":410.34},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":1072.5},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":14295},{"$f":"SUM(R27+R57)","v":4132},{"$f":"SUM(Q58+R58)","v":18427},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":390},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":3308.0879999999997}]
[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,{"$f":"SUM(AB59*12)","v":39697.055999999997},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"SSC 1","index":9,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[13,2,13,3],[16,1,16,6],[125,1,125,2],[125,3,125,4],[138,7,138,8],[139,7,139,8],[140,7,140,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[63,1,64,2],[63,8,63,9],[64,8,64,9],[129,0,129,2],[129,7,129,8],[129,11,129,15],[54,22,54,25],[55,23,55,25],[56,23,56,25],[57,22,57,25],[58,22,58,25],[62,7,62,9],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9],[77,8,77,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[65,8,65,9],[84,8,84,9],[85,8,85,9],[131,7,131,8],[141,7,141,8],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[20,15,20,16],[20,17,20,18],[20,20,20,25],[14,20,14,21],[125,11,125,15],[56,30,56,32],[20,26,20,27],[20,30,20,36]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,76.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":156}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,4,{"$f":"SUM(V16*W16)","v":156}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,null,{"$f":"SUM(J17*K17)","v":0},null,null,"=",{"$f":"SUM(L17+M17+N17)","v":0},{"$f":"G58","v":0},{"$f":"N58","v":0},{"$f":"SUM(P17:R17)","v":0},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,null,null,null,null,null,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":""},null,"Your Col  6",null,null,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":""},null,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":""},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":0},{"$f":"F57","v":0},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":0},null,null,null,null,null,null,"",null,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":""},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":0},{"$f":"M57","v":0},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":0},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,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":""},null,"Pay in Full",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":0},{"$f":"SUM(R23:R26)","v":0},{"$f":"SUM(Q27+R27)","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,{"$f":"IF(M32<>\"\",L32+M32,\"\")","v":""},null,"Product ","PVC","Quantity","Total PVC",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," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},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," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,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,"Bus Growth","Last Month","New","Category",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,"by Category","12 Mo Report","This Month","Total",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," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},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,"# POB Legs",0,0,0,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,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,"","`"]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":0},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":0},"Team",{"$f":"SUM(AB23:AB53)","v":0},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,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":0},{"$f":"R27","v":0},{"$f":"SUM(S27)","v":0},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AB54:AB55)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":0},{"$f":"SUM(F23:F56)","v":0},{"$f":"SUM(G23:G56)","v":0},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":0},{"$f":"SUM(M23:M56)","v":0},{"$f":"SUM(N23:N56)","v":0},null," SC  Col 5",{"$f":"X54","v":0},{"$f":"Y54","v":0},{"$f":"SUM(Q57+R57)","v":0},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":0},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":0},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":0},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":0},{"$f":"SUM(R27+R57)","v":0},{"$f":"SUM(Q58+R58)","v":0},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":0},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":0}]
[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,{"$f":"SUM(AB59*12)","v":0},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"NMD Inc & Clubs","index":10,"n_rows":142,"n_cols":37,"rows_kept":142,"cut":false,"hidden":true,"merged":[[13,2,13,3],[125,1,125,2],[125,3,125,4],[138,7,138,8],[139,7,139,8],[140,7,140,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[125,7,125,8],[126,7,126,8],[127,7,127,8],[128,7,128,8],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[118,8,118,9],[119,8,119,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[112,8,112,9],[113,8,113,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[106,8,106,9],[107,8,107,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[100,8,100,9],[101,8,101,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[94,8,94,9],[95,8,95,9],[84,8,84,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[88,8,88,9],[89,8,89,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[82,8,82,9],[83,8,83,9],[77,8,77,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[71,8,71,9],[63,8,63,9],[64,8,64,9],[65,8,65,9],[16,1,16,6],[20,15,20,16],[20,17,20,18],[20,20,20,25],[14,20,14,21],[125,11,125,15],[129,0,129,2],[129,7,129,8],[129,11,129,15],[54,22,54,25],[55,23,55,25],[56,23,56,25],[57,22,57,25],[58,22,58,25],[62,7,62,9],[29,15,30,18],[38,15,38,17],[41,15,42,18],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[63,1,64,2],[131,7,131,8],[141,7,141,8],[1,20,2,23],[3,20,3,21],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[13,20,13,23],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[56,30,56,32],[20,26,20,27],[20,30,20,36],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[76,8,76,9]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,4,{"$f":"SUM(V5*W5)","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,1,{"$f":"SUM(V6*W6)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,1,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,1,25.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":266.63}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":156}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,4,{"$f":"SUM(V16*W16)","v":156}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,1695,{"$f":"SUM(J17*K17)","v":372.9},390,null,"=",{"$f":"SUM(L17+M17+N17)","v":762.9},{"$f":"G58","v":337.28730000000002},{"$f":"N58","v":420.81},{"$f":"SUM(P17:R17)","v":1520.9973},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,1,"DD","Dist 1            (4 Trios)",250,169.5,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":419.5},null,1,"VF","Dist 1         Goal:  5 Trios  (212 )",789,212,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":1001},null,"Your Col  6",{"$f":"K17","v":1695},170,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":1865},null,1,"SC","Name 1",6400,0,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":6400},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":576},null,null,1,"SC","Qualifier 1",3200,0,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":3200},1]
[null,1,"DD","Dist 2            (4 Trios)",169.5,169.5,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":339},null,null,null,null,null,null,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":""},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":2623},{"$f":"F57","v":678.13},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":3471.13},null,null,"2 SC","Name 2",6400,0,6400,0.05,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":320},null,null,null,"2 SC","Qualifier 2",3200,0,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":3200},1]
[null,1,"DD","Dist 3            (3 Trios)",169.5,127.13,296.63,null,1,"VF","Dist 2         Goal:   4 Trios (169)",710,297,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":1007},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":5054},{"$f":"M57","v":806},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":6708.13},null,null,null,null,null,null,"",null,"",null,null,null,"2 VF ","Qualifier 3",3200,0,3200,1]
[null,1,"DD","Dist 4            (2 Trios)",169.5,85,254.5,null,null,null,"                   Goal:   4 Trios ( 169)  HLP",null,null,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":""},null,"Pay in Full",null,null,null,null,1,"SC","Name 3",6400,0,6400,0.09,576,null,null,null,"2 VF ","Qualifier 4",3200,0,3200,1]
[null,1,"DD","Dist 5            ( HLP )",169.5,127,296.5,null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":5054},{"$f":"SUM(R23:R26)","v":1654.13},{"$f":"SUM(Q27+R27)","v":6708.13},null,null,null,null,null,null,"",null,"",null,null,1,"SC","Qualifier 4",3200,0,3200,1]
[null,null,null,null,null,null,"",null,1,"VF","Dist 3         Goal:  4 Trios",424,170,594,null,null,null,null,null,null,1,"SC","Name 4",6400,0,6400,0.05,320,null,null,null,"2 SC","Qualifier 5",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,"2 VF ","Qualifier 6",3200,0,3200,1]
[null,null,null,null,null,null,"",null,1,"VF","Dist 4          Goal:  3 Trios",508,127,635,null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,1,"SC","Name 5",6400,0,6400,0.09,576,null,null,null,"2 VF ","Qualifier 7",3200,0,3200,1]
[null,null,null,null,null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(M31<>\"\",L31+M31,\"\")","v":""},null,null,null,null,null,null,null,"2 SC",null,6400,0,6400,0.05,320,null,null,1,"SC","Qualifier 7",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,{"$f":"IF(M32<>\"\",L32+M32,\"\")","v":""},null,"Product ","PVC","Quantity","Total PVC",null,null,null,null,null,null,"",null,"",null,null,null,"2 SC","Qualifier 8",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},null,1,"SSC","Name 7",6400,0,6400,0.09,576,null,null,null,"2 VF ","Qualifier 9",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,"2 SC","Name 8",6400,0,6400,0.05,320,null,null,null,"2 VF ","Qualifier 10",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,"",null,null,1,"SC","Qualifier 11",3200,0,3200,1]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,null,null,null,null,null,null,"",null,"",null,null,null,"2 SC","Qualifier 12",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,1,"SC","Qualifier 13",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Enter Other",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,"2 SC","Qualifier 15",3200,0,3200,1]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,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,"Bus Growth","Last Month","New","Category",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,"by Category","12 Mo Report","This Month","Total",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," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},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,"# POB Legs",0,0,0,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,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,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,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":51200},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":51200},"Team",{"$f":"SUM(AA23:AB53)","v":3584.5600000000004},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,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":1130.9973},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":5054},{"$f":"R27","v":1654.13},{"$f":"SUM(S27)","v":6708.13},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AA54:AB55)","v":4715.5573000000004},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":928},{"$f":"SUM(F23:F56)","v":678.13},{"$f":"SUM(G23:G56)","v":1606.13},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":2431},{"$f":"SUM(M23:M56)","v":806},{"$f":"SUM(N23:N56)","v":3237},null," SC  Col 5",{"$f":"X54","v":51200},{"$f":"Y54","v":0},{"$f":"SUM(Q57+R57)","v":51200},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":943.11146000000008},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AH23:AH56)","v":51200},{"$f":"SUM(AI23:AI56)","v":0},{"$f":"SUM(AJ23:AJ56)","v":51200}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":337.28730000000002},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":420.81},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":56254},{"$f":"SUM(R27+R57)","v":1654.13},{"$f":"SUM(Q58+R58)","v":57908.13},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":390},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":6048.6687600000005}]
[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,{"$f":"SUM(AB59*12)","v":72584.025120000006},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,1502]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,6400,0.09,576]
[null,2,"SC"," Level  1",6400,null,6400,0.09,576]
[null,3,"SC"," Level  1",6400,null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC"]
[null,6,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,6080]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,5760]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,1152]
[null,null,null,null,null,"Your Col 6",6400]
[null,null,null,"This is an approximate estimate of Income",null,null,102400,"Aprx",6912]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,2875]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,2240]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,1600,1544,3144,null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,12,6615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,6225,1245]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,7860,94320]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,320]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,960]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,1920]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,3840]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,7680]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",4029,null,null,null,null,null,null,null,"Mo Residual Income",null,46,14720]
[null,null,null,"BIB on Commissions",null,0.2,3639,728,null,null,null,null,null,null,null,"BIB on Commissions",0.2,14720,2944]
[null,null,null,null,null,null,null,4757,null,null,null,null,null,null,null,null,null,null,17664]

{"sheet":"Master List Don't delete","index":11,"n_rows":142,"n_cols":59,"rows_kept":142,"cut":false,"hidden":true,"merged":[[20,20,20,25],[29,15,30,18],[3,30,3,32],[5,30,5,32],[10,20,10,22],[13,8,13,11],[13,12,13,13],[13,15,13,18],[14,8,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[3,20,3,21],[13,2,13,3],[63,1,64,2],[4,39,4,41],[13,20,13,23],[1,20,2,23],[16,1,16,6],[38,15,38,17],[41,15,42,18],[58,22,58,25],[57,22,57,25],[56,23,56,25],[55,23,55,25],[54,22,54,25],[53,15,54,15],[53,16,54,16],[53,17,54,17],[53,18,54,18],[53,20,53,22],[56,30,56,32],[20,15,20,16],[20,17,20,18],[20,30,20,36],[20,26,20,27],[14,20,14,21],[70,8,70,9],[71,8,71,9],[72,8,72,9],[73,8,73,9],[74,8,74,9],[75,8,75,9],[62,7,62,9],[63,8,63,9],[64,8,64,9],[65,8,65,9],[66,8,66,9],[67,8,67,9],[68,8,68,9],[69,8,69,9],[82,8,82,9],[83,8,83,9],[84,8,84,9],[85,8,85,9],[86,8,86,9],[87,8,87,9],[76,8,76,9],[77,8,77,9],[78,8,78,9],[79,8,79,9],[80,8,80,9],[81,8,81,9],[94,8,94,9],[95,8,95,9],[96,8,96,9],[97,8,97,9],[98,8,98,9],[99,8,99,9],[88,8,88,9],[89,8,89,9],[90,8,90,9],[91,8,91,9],[92,8,92,9],[93,8,93,9],[106,8,106,9],[107,8,107,9],[108,8,108,9],[109,8,109,9],[110,8,110,9],[111,8,111,9],[100,8,100,9],[101,8,101,9],[102,8,102,9],[103,8,103,9],[104,8,104,9],[105,8,105,9],[118,8,118,9],[125,7,125,8],[119,8,119,9],[125,1,125,2],[125,3,125,4],[112,8,112,9],[113,8,113,9],[114,8,114,9],[115,8,115,9],[116,8,116,9],[117,8,117,9],[125,11,125,15],[129,0,129,2],[129,7,129,8],[129,11,129,15],[131,7,131,8],[141,7,141,8],[137,7,137,8],[138,7,138,8],[139,7,139,8],[140,7,140,8],[133,7,133,8],[134,7,134,8],[135,7,135,8],[136,7,136,8],[126,7,126,8],[127,7,127,8],[128,7,128,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for Calculating your Monthly PVC Goals ",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,"Title","Rate",null,"IncLevel","RateDD","SCStatus","RateVF",null,"POB","BIB"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product / PVC ",null,"Quantity","Total PVC",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,"DLR",0,null,"Rate",0.08,"Rate",0.05,null,0.09,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Trio",42.5,3,{"$f":"SUM(V5*W5)","v":127.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DD",0.06,null,"VF",0.13,"Q-VF",0.08,null,0.05,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Shake",16,3,{"$f":"SUM(V6*W6)","v":48},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,"VF",0.14000000000000001,null,"Q-VF",0.16,"SC",0.13,null,null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," TG",55,3,165,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,"SC",0.22,null,"SC",0.21,"Q-SC",null,null,null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," O/G",25.63,3,{"$f":"SUM(V8*W8)","v":76.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q-SC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter",0,0,{"$f":"SUM(V9*W9)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total  New Projected PVC",null,null,{"$f":"SUM(X5:X10)","v":417.39}]
[]
[]
[null,"A","Example Trio Cust's in Col 6",null,"PVC/$","# Cust","Col 6 PVC",null,"To Calculate Commission: Enter  Rate &  Col 6 PVC",null,null,null,"Retail Profit ",null,null,"Income from  6-4-5 Example",null,null,null,null," Retail Profit is paid right away on New Orders ",null,null,null,"Total"]
[null,"Monthly Trio  = 169.5 / 4 Mo Instm't",null,null,42.375,40,{"$f":"SUM(E15*F15)","v":1695},null,"% Rate",null,"Enter Col 6 PVC","Commission","Residual","New                    Orders",null,"A","B-1 ","B-2","Total",null,"Product ",null,"New Orders","SubTotal",{"$f":"SUM(X16:X17)","v":156}]
[null,"Monthly Retail Profit  ($39 /4)",null,null,9.75,40,{"$f":"SUM(E16*F16)","v":390},null,null,null,null,null,null,null,null," Col 6 Inc","Income","Income","Income",null," Trio",39,4,{"$f":"SUM(V16*W16)","v":156}]
[null,"                                      Experiment with (6-4-5) Income to right    ",null,null,null,null,null,"","SC",0.22,1695,{"$f":"SUM(J17*K17)","v":372.9},390,null,"=",{"$f":"SUM(L17+M17+N17)","v":762.9},{"$f":"G58","v":337.28730000000002},{"$f":"N58","v":420.81},{"$f":"SUM(P17:R17)","v":1520.9973},null,"Shake",16,null,{"$f":"SUM(V17*W17)","v":0}]
[]
[]
[]
[null,"B-1"," Dist ","Your Lev 1 DLR or DD's & any DLR or DD's below them",null,null,null,null,"B-2","VF","Track Col 4 of Your Level 1 VF's & any VF's below them",null,null,null,null,"Your Monthly Plan",null,"Must enter numbers       to auto calculate total",null,null,"List Level, Name, Col 5 PVC of all SC & above",null,null,null,null,null," Income Earned on your Team's Col 5",null,null,null,"List all VF & Above with 1,000 or moe in Col 4"]
[null,"Lev","Title","Your DLR & DD's Names","End Mo Col 6","New PVC ","Total Dist Col 6 PVC",null,"Lev","Title","Your VF's Names","End Mo Col 4","New      PVC ","Total VF      Col 4 PVC",null,"Your 6-4-5 ","End Mo        PVC","New PVC ","Total PVC ",null,"Lev","Title","Name of SC or Above","End Mo     Col 5 PVC","New Col 5  PVC ","Total Col 5  PVC  ","Bonus % ","PB & POB Income",null,null,"Lev","Title","Name","End Mo Col 4","New PVC ","Total          Col 4 ","Clubs"]
[null,1,"DD","Dist 1    (4 Trios)",250,169.5,{"$f":"IF(F23<>\"\",E23+F23,\"\")","v":419.5},null,1,"VF","Dist 1      Goal:  5 Trios  (212 )",789,212,{"$f":"IF(M23<>\"\",L23+M23,\"\")","v":1001},null,"Your Col  6",{"$f":"G16","v":390},170,{"$f":"IF(R23<>\"\",Q23+R23,\"\")","v":560},null,1,"SC","Name 1",6400,0,{"$f":"IF(Y23<>\"\",X23+Y23,\"\")","v":6400},0.09,{"$f":"IF(Z23<>\"\",Z23*AA23,\"\")","v":576},null,null,null,null,null,null,null,{"$f":"IF(AI23<>\"\",AH23+AI23,\"\")","v":""}]
[null,1,"DD","Dist 2    HLP (4 Trios)",169.5,169.5,{"$f":"IF(F24<>\"\",E24+F24,\"\")","v":339},null,null,null,null,null,null,{"$f":"IF(M24<>\"\",L24+M24,\"\")","v":""},null,"Your Col 4",{"$f":"SUM(Q23+E57)","v":1318},{"$f":"F57","v":678.13},{"$f":"IF(R24<>\"\",Q24+R23+R24,\"\")","v":2166.13},null,null,"2 SC","Name 2",6400,0,6400,0.05,{"$f":"IF(Z24<>\"\",Z24*AA24,\"\")","v":320},null,null,null,null,null,null,null,{"$f":"IF(AI24<>\"\",AH24+AI24,\"\")","v":""}]
[null,1,"DD","Dist 3     (Add 3 Trios)",169.5,127.13,296.63,null,1,"VF","Dist 2    Goal:   4 Trios (169)",710,297,{"$f":"IF(M25<>\"\",L25+M25,\"\")","v":1007},null,"Your Col 5",{"$f":"SUM(Q24+L57)","v":3749},{"$f":"M57","v":806},{"$f":"IF(R25<>\"\",Q25+R23+R24+R25,\"\")","v":5403.13},null,null,null,null,null,null,"",null,{"$f":"IF(Z25<>\"\",Z25*AA25,\"\")","v":""},null,null,null,null,null,null,null,""]
[null,1,"DD","Dist 4   ( Add 2 Trios)",169.5,85,254.5,null,null,null,"              Goal:   4 Trios ( 169)  HLP",null,null,{"$f":"IF(M26<>\"\",L26+M26,\"\")","v":""},null,"Pay in Full",null,null,null,null,1,"SC","Name 3",6400,0,6400,0.09,576,null,null,null,null,null,null,null,""]
[null,1,"DD","Dist 5   ( Add HLP )",169.5,127,296.5,null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"SUM(Q25:Q26)","v":3749},{"$f":"SUM(R23:R26)","v":1654.13},{"$f":"SUM(Q27+R27)","v":5403.13},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,1,"VF","Dist 3    Goal:  4 Trios",424,170,594,null,null,null,null,null,null,1,"SC","Name 4",6400,0,6400,0.05,320,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,1,"VF","Dist 4    Goal:  3 Trios",508,127,635,null,"Use to Calculate your Monthly PVC Goals ",null,null,null,null,1,"SC","Name 5",6400,0,6400,0.09,576,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F31<>\"\",E31+F31,\"\")","v":""},null,null,null,null,null,null,"",null,null,null,null,null,null,null,"2 SC",null,6400,0,6400,0.05,320,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,{"$f":"IF(M32<>\"\",L32+M32,\"\")","v":""},null,"Product ","PVC","Quantity","Total PVC",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," Trio",42.5,1,{"$f":"SUM(Q33*R33)","v":42.5},null,1,"SSC","Name 7",6400,0,6400,0.09,576,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," Shake",16,1,{"$f":"SUM(Q34*R34)","v":16},null,null,"2 SC","Name 8",6400,0,6400,0.05,320,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null," TG",55,0,0,null,null,null,null,null,null,"",null,{"$f":"IF(Z35<>\"\",Z35*AA35,\"\")","v":""},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(F36<>\"\",E36+F36,\"\")","v":""},null,null,null,null,null,null,"",null," O/G",25.63,0,0,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,"Enter Other",0,0,0,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,"Enter Other",0,0,0,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,"Total  New Projected PVC",null,null,{"$f":"SUM(S33:S38)","v":58.5},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Tracking Stucture & Club Levels",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(Z42<>\"\",Z42*AA42,\"\")","v":""},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Bus Growth","Last Month","New","Category",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,"by Category","12 Mo Report","This Month","Total",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," Club Level",0,0,{"$f":"IF(R46<>\"\",Q46+R46,\"\")","v":0},null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"# PB Legs",0,0,{"$f":"IF(R47<>\"\",Q47+R47,\"\")","v":0},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,"# POB Legs",0,0,0,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,"Payline PVC",0,0,0,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,"",null,null,null,null,null,null,null,{"$f":"IF(AI53<>\"\",AH53+AI53,\"\")","v":""}]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Team Totals","Last Mo","New PVC ","Total PVC ",null,"Column Totals from SC and Above ",null,null,{"$f":"SUM(X23:X53)","v":51200},{"$f":"SUM(Y23:Y53)","v":0},{"$f":"SUM(Z23:Z53)","v":51200},"Team",{"$f":"SUM(AB23:AB53)","v":3584},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"                                                Your 6-4-5 Commission Income",null,null,null,"You",{"$f":"SUM(L17+Q17+R17)","v":1130.9973},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"",null,null,null,null,null,null,"",null,"Your 6-4-5",{"$f":"Q27","v":3749},{"$f":"R27","v":1654.13},{"$f":"SUM(S27)","v":5403.13},null,null,null,null,"Total Commission Income",null,null,"  Com",{"$f":"SUM(AB54:AB55)","v":4714.9973},null,null,null,null,null,null,null,""]
[null,null,null,"Total PVC from your DLR's & DD's ",{"$f":"SUM(E23:E56)","v":928},{"$f":"SUM(F23:F56)","v":678.13},{"$f":"SUM(G23:G56)","v":1606.13},null,null,null,"Total PVC from your VF's ",{"$f":"SUM(L23:L56)","v":2431},{"$f":"SUM(M23:M56)","v":806},{"$f":"SUM(N23:N56)","v":3237},null," SC  Col 5",{"$f":"X54","v":51200},{"$f":"Y54","v":0},{"$f":"SUM(Q57+R57)","v":51200},null,null,null,null,"Business Incentive Bonus",null,null,0.2,{"$f":"SUM(AB56*AA57)","v":942.99946},null,null,"Planning  Col 4 Club Levels",null,null,{"$f":"SUM(AG23:AG56)","v":0},{"$f":"SUM(AH23:AH56)","v":0},{"$f":"SUM(AI23:AI56)","v":0}]
[null,"Goal",1600,"$ 1,600 x 21%  =  $336  ","Rate",0.21,{"$f":"SUM(G57 *F58)","v":337.28730000000002},null,"Goal",3200,"$ 3,200 x 13%  =  $416  ","Rate",0.13,{"$f":"SUM(N57 *M58)","v":420.81},null,"Team Total",{"$f":"SUM(Q27+Q57)","v":54949},{"$f":"SUM(R27+R57)","v":1654.13},{"$f":"SUM(Q58+R58)","v":56603.13},null,null,null,"            Retail Profit Only:  Consider Residual & New Orders",null,null,null,"RSP",{"$f":"SUM(M17:N17)","v":390},null,null,"Goal",null,null,null,null,"Clubs",{"$f":"SUM(AK23:AK57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Combined Income: Your 6-4-5 , PB, POB & BIB",null,null,null,"Total",{"$f":"SUM(AB56:AB58)","v":6047.99676}]
[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,{"$f":"SUM(AB59*12)","v":72575.961119999993},"Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remember to Add any Suppliment Bonus Checks, TBB's + Yr End Bonus",null,{"$f":"IF(AA61<>\"\",AB60+AA61,\"\")","v":""},"Total"]
[null,null,"Current Month  6-4-5"]
[null,"B-3",null,"Team Income Estimator","Your   Col 6","Your    Col 4","Your      Col 5","Income",null,null," Comments or Goals"]
[null,"Your 6-4-5 Data",null,"Your 6-4-5 ",1600,3200,6400]
[null,null,null,"Your 6-4-5 Income",750,336,416,null,{"$f":"SUM(E65:G65)","v":1502}]
[null,"Lev","Title","SC & Above Name","Current Col 5","New PVC","Total      Col 5","Rate","Income",null,"Comments & Next Steps"]
[null,1,"SC"," Level  1 ( 1st SC in Leg)",6400,null,{"$f":"SUM(E67+F67)","v":6400},0.09,{"$f":"IF(H67<>\"\",G67*H67,\"\")","v":576}]
[null,2,"SC"," Level  1",{"$f":"E67","v":6400},null,{"$f":"SUM(E68+F68)","v":6400},0.09,{"$f":"IF(H68<>\"\",G68*H68,\"\")","v":576}]
[null,3,"SC"," Level  1",{"$f":"E68","v":6400},null,6400,0.09,576]
[null,4,"SC"," Level  1",6400,null,6400,0.09,576]
[null,5,"SC"," Level  1",6400,null,6400,0.09,576]
[null,"SC under another another POB SC",null,null,null,null,null,null,""]
[null,6,"SC","Level 2 - 5 ",{"$f":"E71","v":6400},null,6400,0.05,320]
[null,7,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,8,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,9,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,10,"SC","Level 2 - 5  ",6400,null,6400,0.05,320]
[null,11,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,12,"SC","Level 2 - 5 ",6400,null,6400,0.05,320]
[null,13,"SC","Level 2 - 5  ",6400,null,6400,0.05,320,null," "]
[null,14,"SC","Level 2 - 6",6400,null,6400,0.05,320]
[null,15,"SC","Level 2 - 7",6400,null,6400,0.05,320]
[null,null,null,null,null,null,null,null,{"$f":"IF(H83<>\"\",G83*H83,\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(H84<>\"\",G84*H84,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,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,{"$f":"IF(H107<>\"\",G107*H107,\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotal before BIB is added if you qualify for that Bonus",null,{"$f":"SUM(I67:J114)","v":6080}]
[null,null,null,null,null,null,"Subtract your Retail Profit for subtotal to calculate BIB ",null,-320]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I115:I116)","v":5760}]
[null,null,null,null,null,null,"Enter Your BIB Rate",0.2,{"$f":"SUM(I117*H118)","v":1152}]
[null,null,null,null,null,"Your Col 6",{"$f":"G64","v":6400}]
[null,null,null,"This is an approximate estimate of Income",null,null,{"$f":"SUM(G67:G119)","v":102400},"Aprx",{"$f":"SUM(I117:I119)","v":6912}]
[]
[]
[]
[]
[]
[null,"Timeline",null,"Plan to Sales Coordinator",null,"Bonus","Column","Line Totals",null,null,null,"Position of SC in Team",null,null,null,null,"Inc","(6-4-5) SC","Income","Annual"]
["1st 30-60 Days",null,null," HLP & 2000+",null,350,"Col 6",750,null,null,null," Your"," (6-4-5) SC Position  (rounded)",null,null,null,750,750,1500]
["Months",null,"2 to 6","Sales Coordinator",null,500,"Col 4",353,null,null,null,"# of "," (6-4-5) SC Legs (structure wide)",null,null,null,575,5,{"$f":"SUM(Q128*R128)","v":2875}]
[null,null,null,"     3 (2000+) Sponsor Bonuses",null,750,"Col 5",441,null,null,null,"# of"," (6-4-5) SC's (under other SC's)",null,null,null,320,7,{"$f":"SUM(Q129*R129)","v":2240}]
["Total",null,null," (6 - 4- 5) Sales Coordinator",null,{"$f":"SUM(F127:F129)","v":1600},{"$f":"SUM(H127:H129)","v":1544},{"$f":"SUM(F130:G130)","v":3144},null,null,null,"Club Level & Mo Residual Inc",null,null,null,null,null,{"$f":"SUM(R128:R129)","v":12},{"$f":"SUM(S127:S129)","v":6615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"SUM(S130-390)","v":6225},{"$f":"SUM(R131*Q131)","v":1245}]
[" Months 6-12",null,null,"Sr Sales Coordinator",null,1000,"Payline",8000,null,null,null,null,null,"Example of a New NMD 12 Club",null,null,null,null,{"$f":"SUM(S130:S131)","v":7860},{"$f":"SUM(S132*12)","v":94320}]
[]
[null,"Years ","1 to 3","    SC Legs - Direct to You",null,null,null,"Income",null,null,null,"Yrs","1 to 3","   SC Legs - under SCs",null,null,"Inc","Club Level","Income"]
[null,null,null,"Duplicate 6-4-5 SC's",null,"1 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 1","     1  Club   (Example)",null,null,320,1,{"$f":"SUM(Q135*R135)","v":320}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"2 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 2","     3  Club   (Example)",null,null,320,3,{"$f":"SUM(Q136*R136)","v":960}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"3 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 3","     6  Club   (Example)",null,null,320,6,{"$f":"SUM(Q137*R137)","v":1920}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"4 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 4","    12  Club   (Example)",null,null,320,12,{"$f":"SUM(Q138*R138)","v":3840}]
[null,null,null,"Duplicate 6-4-5 SC's",null,"5 Leg","Level 1 SC",575,null,null,null,"Ex","Leg 5","    24  Club   (Example)",null,null,320,24,{"$f":"SUM(Q139*R139)","v":7680}]
[null,"You and 5  6 -4-5 Sales Coordinator Legs",null,null,null,null,"Mo Residual Inc",{"$f":"SUM(G130+H135+H136+H137+H138+H139-390)","v":4029},null,null,null,null,null,null,null,"Mo Residual Income",null,{"$f":"SUM(R135:R139)","v":46},{"$f":"SUM(S135:S139)","v":14720}]
[null,null,null,"BIB on Commissions",null,0.2,{"$f":"SUM(H140-390)","v":3639},{"$f":"SUM(G141*F141)","v":727.80000000000007},null,null,null,null,null,null,null,"BIB on Commissions",0.2,{"$f":"S140","v":14720},{"$f":"SUM(R141*Q141)","v":2944}]
[null,null,null,null,null,null,null,{"$f":"SUM(H140:H141)","v":4756.8},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S140:S141)","v":17664}]

{"sheet":"Activity","index":12,"n_rows":43,"n_cols":2,"rows_kept":43,"cut":false,"hidden":true,"merged":[[5,0,5,1],[6,0,6,1],[8,0,8,1],[7,0,7,1],[10,0,10,1],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[20,0,20,1],[27,0,27,1],[9,0,9,1],[19,0,19,1],[28,0,28,1],[11,0,11,1],[12,0,12,1],[13,0,13,1]]}
["Weekly Activity for Success: "]
["“Connections and Next Steps” with Prospects, Customers and Distributors"]
["1.      Review My Business and Team At-A-Glance from Virtual Office."]
["2.      Check Daily Planner/Calendar – Schedule 2x2x2x2x2 activity."]
["3.      Set Intention on adding customers, HLPs and 2000+ as your monthly goal. Record activity in your Tracer or Organizational Workbook. "]
["a.      Monthly Event Planner – Update event and invitation lists, print flyers, save to computer and INVITE, INVITE, INVITE"]
["b.      Prospect Care – Update Memory Jogger and Connection Record Forms"]
["c.      Customer Care – Print/Review Preferred Customer Genealogy (Virtual Office) and update Connection Record Forms "]
["d.      Distributor Care – Print and review End of Month Downline Growth and PVC Report (check V0 – Business At-A-Glance)"]
[]
["2 – Prospects: Connect with 2 new prospects for Juice Plus and/or the Virtual Franchise"]
[" Tell your story, share educations tools and Invite live or by phone to webwalks, WPs, PPLs and training events"]
[" Schedule follow-up appointments in daily planner/calendar with prospects"]
[" Seek upline support on voicecom and live connection calls for suggestions on “connections and next step thinking”"]
[1,6]
[2,7]
[3,8]
[4,9]
[5,10]
[]
["2 – Prospect Care: Follow up with those 2 prospects- Create series of educational and relationship building exposures"]
[1,6]
[2,7]
[3,8]
[4,9]
[5,10]
[]
["  2 – Customer Care: Check in with 2 customers"]
[" Fill out JP+ Effect Questionnaire, Send articles by mail/email, Invite “Raving Fans” to team, Schedule 3-way calls w/customer and upline"]
[1,6]
[2,7]
[3,8]
[4,9]
[5,10]
[]
["  2 – Distributor Care: Check in with 2 distributors","Review Connection Record sheets with team members"]
["Create and commit to attending events","Schedule 3-way calls for self & team members for “Invitation and Welcome "]
["Schedule trainings for team members to review Starter Guide","to the Team”, Congratulations and Coaching sessions"]
[1,1]
[2,7]
[3,8]
[4,9]
[5,10]

{"sheet":"Headers","index":13,"n_rows":51,"n_cols":10,"rows_kept":51,"cut":false,"hidden":true,"merged":[]}
["Level","FIN Number","First Name","Last Name","Title","Sales Order Number","Date Shipped","PVC Amount","Ship To Name","ARO Number"]
[]
["KPI PB Report "]
[]
["     This Header is found on the home page of your Virtual Office:  KPI's Reports... "]
[]
["        Run report at \"End of the Month\" to include all your \"PB\" or \"POB\" Customers"]
[]
["     ","This report can be helpful to check the accuracy of your Planner Tracker "]
[]
[]
[]
[]
[]
["ARO Number","First Name","Last Name","City","State","Phone","Status","Next Ship Date","Product Description"]
[]
[]
["This Header is for... ",null,"\"Customer Search & Follow Up Report\"  include \"Status Field\"  "]
[]
[]
[null,"Find Report go to  My Customers   - Then select Edit Customer Order Press run report  "]
[]
[null,"     Do not enter any names so you see all your orders"]
[]
["Copy Header on top of header after either Macro  AroCustSort 3"]
[]
["ARO Number","Customer First Name","Customer Last Name","Name","City","State","Phone","Status","Next Ship Date"]
[]
[]
["Copy Header on top of header after either Macro  AroCustSort 5"]
[]
["ARO Number","Customer First Name","Customer Last Name","Name","Name to be Copied","City","State","Phone","Status"]
[]
[]
[]
[]
[null,"On Home Page of Virtual Office"]
[null,null,"Paste your  Search and Follow up Customer  Report into the Advanced Planner Tracker"]
[]
[null,"Select","MY Customers  - on Home Page"]
[null,null,"To the lower right Select Customer Search & Follow Up"]
[null,"At the top","Leave the custromer First & Last Name Black "]
[null,"In the middle","Next Select \"Excel\"  in the drop down in middle"]
[null,"at the Bottom","Select format"]
[null,"To Format ","Check \"Status\"  if not already checked "]
[null,"Return back","At bottom Select \"Return to Next Step\" "]
[null,"Download Cust Report ","Select Run Report"]
[]
[null,null,"Your report should either open or was downloaded to your download folder "]
[null,null,"Open the file and select the entire contents "]
[null,null,"Past into a blank worksheet in your Advanced Planner Tracker"]

{"sheet":"PB Sample","index":14,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["Level","FIN Number","First Name","Last Name","Title","Sales Order Number","Date Shipped","PVC Amount","Ship To Name","ARO Number"]
[0,"USM0037569","Mary","Smith","SC","USO56456934","2016-01-02",26.62,"Jane Doe",891891]
[0,"USM0037569","Mary","Smith","SC","USO56456935","2016-01-03",15.75,"Jane Doe",892408]
[0,"USM0037570","Mary","Smith","SC","USO56456936","2016-01-04",42.37,"John Deer",915675]
[0,"USM0037571","Mary","Smith","SC","USO56456937","2016-01-05",42.37,"Kasey Mackey",915675]
[0,"USM0037572","Mary","Smith","SC","USO56456938","2016-02-04",42.37,"George Jetson",102456]
[0,"USM0037573","Mary","Smith","SC","USO56456939","2016-02-05",42.37,"Jack Frost",102456]
[0,"USM0037574","Mary","Smith","SC","USO56456940","2016-02-06",42.37,"Forest Gump",102456]
[0,"USM0037575","Mary","Smith","SC","USO56456941","2016-02-07",181.5,"Jean Start",102456]
[0,"USM0037576","Mary","Smith","SC","USO56456942","2016-02-08",70.5,"Jask Pot",102456]
[0,"USM0037577","Mary","Smith","SC","USO56456943","2016-02-09",106.5,"Jack Be Nimble",102456]
[0,"USM0037578","Mary","Smith","SC","USO56456944","2016-02-10",106.5,"Orange Sherbert",102456]
[0,"USM0037579","Mary","Smith","SC","USO56456945","2016-02-11",70.5,"Wheates Cereai",102456]
[0,"USM0037580","Mary","Smith","SC","USO56456946","2016-03-04",70.5,"Michael Jackson",102456]
[0,"USM0037581","Mary","Smith","SC","USO56456947","2016-03-05",15.75,"Marie Osman",124567]
[0,"USM0037582","Mary","Smith","SC","USO56456948","2016-03-06",42.37,"Tina Turner",124567]
[0,"USM0037583","Mary","Smith","SC","USO56456949","2016-03-07",42.37,"Barry Bonds",124567]
[0,"USM0037584","Mary","Smith","SC","USO56456950","2016-03-08",42.37,"Michael Jordon",124567]
[0,"USM0037585","Mary","Smith","SC","USO56456951","2016-04-08",42.37,"Jean Frazier",124567]
[0,"USM0037586","Mary","Smith","SC","USO56456952","2016-04-09",42.37,"Morris Code",124567]
[0,"USM0037587","Mary","Smith","SC","USO56456953","2016-04-10",181.5,"Gordon jones",124567]
[0,"USM0037588","Mary","Smith","SC","USO56456954","2016-04-11",70.5,"Jay Martin",124567]
[0,"USM0037589","Mary","Smith","SC","USO56456955","2016-04-12",106.5,"Randy Matthews",124567]
[0,"USM0037590","Mary","Smith","SC","USO56456956","2016-04-13",106.5,"Jason LaChance",124567]
[0,"USM0037591","Mary","Smith","SC","USO56456957","2016-05-03",70.5,"Janet Black ",134765]
[0,"USM0037592","Mary","Smith","SC","USO56456958","2016-04-02",70.5,"Mike Cliffton",134765]
[null,null,null,null,null,null,null,"Total PV :1699.82"]
[]
[]
[]
["13 row(s) returned"]

{"sheet":"Cust Sample","index":15,"n_rows":97,"n_cols":13,"rows_kept":97,"cut":false,"hidden":true,"merged":[]}
["ARO Number","First Name","Last Name","Name","Name to be Copied","City","State","Phone","Status","Next Ship Date","Product Description"]
[134766,"Sally ","Bailey",{"$f":"CONCATENATE(B2,\" \",C2)","v":"Sally  Bailey"},"Sally  Bailey","Homtown","Missouri","314-545-7712","C","2016-05-25","(12)JP+ CHEWABLES (3 BLEND)",null,"1) Select drop down arrow to sort any column"]
[102456,"Sally ","Bailey","Sally  Bailey","Sally  Bailey","Homtown","Missouri","314-545-7698","O","2016-06-04","DARK CHOCOLATE + FIG"]
[124567,"Mary ","Jones","Mary  Jones","Mary  Jones","Homtown","Missouri","314-545-7701","O","2016-06-23","(12)JP+ CHEWABLES (3 BLEND)",null,"   2) Sort the Product Description Column "]
[134765,"Janet","Black","Janet Black","Janet Black","Homtown","Missouri","314-545-7710","O","2016-06-24","CHOCOLATE COMPLETE"]
[102456,"George","Bailey","George Bailey","George Bailey","Homtown","Missouri","314-545-7693","O","2016-06-24","JUICE PLUS+ CAPSULES",null,"       3) Then Delete the Two or Four Month Processing Rows"]
[124567,"Tom ","Hanks","Tom  Hanks","Tom  Hanks","Homtown","Missouri","314-545-7709","O","2016-06-24","VARIETY BAR DC+F(30)TC+H(30)"]
[892408,"Jane","Doe","Jane Doe","Jane Doe","Homtown","Missouri","314-545-7688","O","2016-06-25","JUICE PLUS+ CAPSULES"]
[102456,"George","Jetson","George Jetson","George Jetson","Homtown","Missouri","314-545-7691","O","2016-06-25","JUICE PLUS+ CAPSULES"]
[102456,"Jean","Start","Jean Start","Jean Start","Homtown","Missouri","314-545-7694","O","2016-07-01","ORCHARD (4) JP+ CAPS"]
[134765,"Mike ","Matheny","Mike  Matheny","Mike  Matheny","Homtown","Missouri","314-545-7711","O","2016-07-02","(12)JP+ CHEWABLES (3 BLEND)"]
[134769,"Chris","Carpenter","Chris Carpenter","Chris Carpenter","Homtown","Missouri","314-545-7715","O","2016-07-09","JUICE PLUS+ CAPSULES"]
[134768,"Matt","Adams","Matt Adams","Matt Adams","Homtown","Missouri","314-545-7714","O","2016-09-15","JUICE PLUS+ VINEYARD BLEND"]
[102456,"Joe ","Lehmann","Joe  Lehmann","Joe  Lehmann","Homtown","Missouri","314-545-7696","R","2016-09-23","(6) JP+ CAPSULES"]
[124567,"Marie","Osman","Marie Osman","Marie Osman","Homtown","Missouri","314-545-7700","O","2016-09-23","(6) JP+ CAPSULES"]
[124568,"Jean","Frazier","Jean Frazier","Jean Frazier","Homtown","Missouri","314-545-7704","I","2016-09-23","(6) JP+ CAPSULES"]
[124570,"Janet ","Jackson","Janet  Jackson","Janet  Jackson","Homtown","Missouri","314-545-7707","O","2016-09-23","(6) JP+ CAPSULES"]
[124571,"Janet ","Jackson",{"$f":"CONCATENATE(B18,\" \",C18)","v":"Janet  Jackson"},"Janet  Jackson","Homtown","Missouri","314-545-7707","O","2016-09-23","(6) JP+ CAPSULES"]
[102572,"Michele","Obama",{"$f":"CONCATENATE(B19,\" \",C19)","v":"Michele Obama"},"Michele Obama","Homtown","Missouri","314-545-7692","O","2016-09-24","JUICE PLUS+ CAPSULES"]
[102573,"John","Deer",{"$f":"CONCATENATE(B20,\" \",C20)","v":"John Deer"},"John Deer","Homtown","Missouri","314-545-7689","R","2016-09-24","JUICE PLUS+ VINEYARD BLEND"]
[102574,"Barry","Bonds","Barry Bonds","Barry Bonds","Homtown","Missouri","314-545-7702","C",42637,"VARIETY COMPLETE"]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null,{"$f":"CONCATENATE(B45,\" \",C45)","v":" "}," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null,{"$f":"CONCATENATE(B57,\" \",C57)","v":" "}," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[null,null,null," "," "]
[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," "]

{"sheet":"Ex 12 Mo","index":16,"n_rows":41,"n_cols":19,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Name","Month",null,null,"2017-04-16","2017-05-16","2017-06-16","2017-07-16","2017-08-16","2017-09-16","2017-10-16","2017-11-16","2017-12-16","2017-01-17","2017-02-17","2017-03-17"]
[null,null,"Month  Payout",null,"Month-end Payout",952,692,655,890,783,888,828,1302,1248,1223,1296,1535,{"$f":"Q3","v":1535},"Check"]
[null,null,"Supp Payout",null,"Supp Payout",0,0,0,0,0,250,0,0,0,0,0,0]
[null,null,"RSP",null,"RSP",454,281,184,228,280,377,231,518,344,423,371,485]
[null,"Earnings","Commissions","Earnings","Commissions",456,445,488,600,497,487,538,731,801,735,819,953]
[null,null,"PB",null,"PB",106,96,105,138,133,106,140,184,183,161,182,214]
[null,null,"POB",null,"POB",5,8,4,9,6,9,6,11,5,10,10,12]
[null,null,"Bonus",null,"Bonus",0,0,0,0,0,250,0,0,0,0,0,0]
[]
[null,null,"New Cust)",null,"Pers(New Cust)",350,172,0,126,178,76,82,181,37,206,252,220]
[null,"Col 6","Pers(Total)",null,"Pers(Total)",1071,1203,1163,1380,972,1181,939,1394,1440,1541,1773,1752,1752,"Col 6"]
[null,null,"Pers & DLRs",null,"Pers & DLRs",1309,1377,1465,1779,1295,1470,1394,2026,2277,2165,2281,2719]
[null,"Col 4","PBQ",null,"PBQ",1376,1404,1505,1820,1378,1553,1662,2169,2447,2377,2804,3117,3117,"Col 4"]
[null,"Col 5","POBQ(OPEN)",null,"POBQ(OPEN)",3571,3103,3459,4308,3802,3368,4107,5527,5806,5140,5687,6698,6698,"Col 5"]
[null,null,"PB1","Volume","PB1",1690,1799,1880,2031,2205,1873,1850,3101,3090,2831,3138,3468]
[null,null,"PB2",null,"PB2",434,127,212,728,452,238,955,577,561,392,508,803]
[null,"Volume","PB3",null,"PB3",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PB4",null,"PB4",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PB5",null,"PB5",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payline","Payline",null,"Payline",3500,3330,3596,4578,4036,3664,4240,5745,5996,5455,5969,7058,7058,"Payline"]
[]
[null,null,"PB Legs",null,"PB Legs",1,1,1,1,1,1,2,2,2,2,2,2]
[null,"Structure","POB Legs","Structure","POB Legs",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PB Qualifiers",null,"PB Qualifiers",1,1,1,1,1,1,2,2,2,2,2,2]
[null,null,"POB Qualifiers"]
[null,null,"Leg Balance%(top3)",null,"Leg Balance%(top3)","47 0 0","37 0 0","38 0 0","40 0 0","39 0 0","33 0 0","29 28 0","33 24 0","22 20 0","23 18 0","26 17 0","23 23 0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Conf to Conference -  6 Months"]
[null,null,"New DLRs",null,null,0,0,0,1,1,0,1,0,0,1,0,1,{"$f":"SUM(L30:Q30)","v":3},"New Reps"]
[null,null,"New DDs","Promotions","New DLRs",0,0,0,1,0,0,0,0,0,1,0,2,{"$f":"SUM(L31:Q31)","v":3},"HLP's"]
[null,"Promotions","New VFs",null,"New DDs",0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"SUM(L32:Q32)","v":1},"2000+"]
[null,null,"New SCs",null,"New VFs"]
[null,null,"New SSC"]
[null,null,"New QNMD"]
[null,null,"New NMD"]
[]
[null,null,"Cntry - % Avg PVC",null,null,"USA"]
[null,null,"Qualified Legs",null,"Cntry",1]
[null,null,"PB",null,"% Avg PVC","Mary Joe",0.2303,"Susie Smith",0.2329]
[null,null,"POB",null,"Qualified Legs"]

{"sheet":"MJ Next Steps","index":17,"n_rows":206,"n_cols":8,"rows_kept":206,"cut":false,"hidden":true,"merged":[[0,0,0,7],[2,0,2,1],[3,0,3,1],[4,0,4,1]]}
["             Memory Jogger - Next Steps Worksheet        "]
[]
["Hover curser pver title",null,1,2,3,4,5,"Revised 11/01/2013"]
["Develop skills by planning conversations",null,"Relational Next Step                       "," Educational Next Step   ","What           Educational Tool?       ","What        Story?               ","What       Event?           ","Have a Vision for Next Step & Record Result             "]
["Identify 10 People a Week from Memory Jogger",null,"  Discuss how and when to                            effectively \"Connect\" and  \"Invite\" them to learn more.                   "," Discuss where they are in their health journey.   Identify interests to determine best tool   ","Match the Educational tool with their Needs or Interests","Invite those 10  to an Event by sharing stories that relate ","Involve those 10 in community as they are being Educated","Imagine Conversation ahead of time.Close with a call to action - \"A Next Step\""]
[1,null,null," "]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122]
[123]
[124]
[125]
[126]
[127]
[128]
[129]
[130]
[131]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[null,"(Note: To learn more, hover over the column title)",null,null,null,null,null,"Print out and hole punch to keep in Organizational Notebook"]

{"sheet":"Dream Team","index":18,"n_rows":58,"n_cols":9,"rows_kept":58,"cut":false,"hidden":true,"merged":[[3,0,3,1],[4,0,4,1]]}
[null,null,null,null," Dream Team: Identify, Invite & Involve"]
[null,null,null,null,"         Our Philosophy: We Hire for Attitude and Train for Skill"]
["Hover Curser over column title for Training"]
["Identify",null,"F.O.R.M. ","S.I.G.N.","History with Your  Previous Ed Exposures","Best way to Connect","Invite ","Involve","Next Step Vision Record Result"]
["List 15 Dream Team  Sponsor models how to Pre-Qualify people with Criteria of 4 Characteristics",null,"General Information if known                Family / Friends  ……        Occupation……….                 Recreation……. Message/Money/Motivation","Specific Info if known Strengths……           Interests….                   Goals ……                  Needs…","What is Next Step? Relational or Eductional or Both?        Sponsor teaches \" 4 Step Success Formula\"","What Communication Setting or Tool is best?            Phone or in Person Online or Local Event","Match your Approach Tool and Story to their F.O.R.M. & S.I.G.N. ","What Event?               Involve them in our Community.  Utilize 3-way Connections                  ","Imagine Conversation ahead of time.Close with a call to action - \"A Next Step\""]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[]
[]
[null,"Print out and hole punch to keep in Organizational Notebook"]

{"sheet":"PB (KPI Report) ","index":19,"n_rows":57,"n_cols":10,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[]
[]
["<style>"]
["body table td {"]
[null,"vertical-align: top;"]
["}"]
[]
["body table {"]
[null,"height: auto;"]
["}"]
["</style>"]
["Performance Bonus (PB)"]
["Performance Bonus (PB)"]
["This report was run on May 24, 2016 10:54:19 PM CDT by SC Rep"]
["The information on this report is as of 2016-May-24 22:50"]
[]
[" Report Parameters:PVC Amount greater than: 0"]
[]
["****************************************************"]
["*** DUPLICATE SALES ORDER NUMBERS MAY APPEAR."]
["*** This is due to multiple products belonging to a single Sales Order Number."]
["*** If you want, you can change the report format to view product descriptions and show the differences between the Sales Order Numbers."]
["****************************************************"]
[]
[]
[]
["Level","FIN Number","First Name","Last Name","Title","Sales Order Number","Date Shipped","PVC Amount","Ship To Name","ARO Number"]
[0,"USM0037569","Mary","Smith","SC","USO56456934","2016-01-02",26.62,"Jane Doe",891891]
[0,"USM0037569","Mary","Smith","SC","USO56456935","2016-01-03",15.75,"Jane Doe",892408]
[0,"USM0037570","Mary","Smith","SC","USO56456936","2016-01-04",42.37,"John Deer",915675]
[0,"USM0037571","Mary","Smith","SC","USO56456937","2016-01-05",42.37,"Case Mackey",915675]
[0,"USM0037572","Mary","Smith","SC","USO56456938","2016-02-04",42.37,"George Jetson",102456]
[0,"USM0037573","Mary","Smith","SC","USO56456939","2016-02-05",42.37,"Jack Frost",102456]
[0,"USM0037574","Mary","Smith","SC","USO56456940","2016-02-06",42.37,"Forest Gump",102456]
[0,"USM0037575","Mary","Smith","SC","USO56456941","2016-02-07",181.5,"Jean Start",102456]
[0,"USM0037576","Mary","Smith","SC","USO56456942","2016-02-08",70.5,"Jask Pot",102456]
[0,"USM0037577","Mary","Smith","SC","USO56456943","2016-02-09",106.5,"Jack Be Nimble",102456]
[0,"USM0037578","Mary","Smith","SC","USO56456944","2016-02-10",106.5,"Orange Sherbert",102456]
[0,"USM0037579","Mary","Smith","SC","USO56456945","2016-02-11",70.5,"Wheates Cereai",102456]
[0,"USM0037580","Mary","Smith","SC","USO56456946","2016-03-04",70.5,"Michael Jackson",102456]
[0,"USM0037581","Mary","Smith","SC","USO56456947","2016-03-05",15.75,"Marie Osman",124567]
[0,"USM0037582","Mary","Smith","SC","USO56456948","2016-03-06",42.37,"Tina Turner",124567]
[0,"USM0037583","Mary","Smith","SC","USO56456949","2016-03-07",42.37,"Barry Bonds",124567]
[0,"USM0037584","Mary","Smith","SC","USO56456950","2016-03-08",42.37,"Michael Jordon",124567]
[0,"USM0037585","Mary","Smith","SC","USO56456951","2016-04-08",42.37,"Jean Frazier",124567]
[0,"USM0037586","Mary","Smith","SC","USO56456952","2016-04-09",42.37,"Morris Code",124567]
[0,"USM0037587","Mary","Smith","SC","USO56456953","2016-04-10",181.5,"Gordon jones",124567]
[0,"USM0037588","Mary","Smith","SC","USO56456954","2016-04-11",70.5,"Jay Martin",124567]
[0,"USM0037589","Mary","Smith","SC","USO56456955","2016-04-12",106.5,"Randy Matthews",124567]
[0,"USM0037590","Mary","Smith","SC","USO56456956","2016-04-13",106.5,"Jason LaChance",124567]
[0,"USM0037591","Mary","Smith","SC","USO56456957","2016-05-03",70.5,"Janet Black ",134765]
[0,"USM0037592","Mary","Smith","SC","USO56456958","2016-04-02",70.5,"Mike Cliffton",134765]
[null,null,null,null,null,null,null,"Total PV :1699.82"]
[]
[]
[]
["13 row(s) returned"]

{"sheet":"Cust Report","index":20,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[]
[]
["<style>"]
["body table td {"]
[null,"vertical-align: top;"]
["}"]
[]
["body table {"]
[null,"height: auto;"]
["}"]
["</style>"]
["Click on the ARO Number to make a change to that customers record"]
["Click on the ARO Number to make a change to that customers record"]
["This report was run on May 24, 2016 10:03:31 PM CDT by DAWN A"]
["The information on this report is as of 2016-May-24 21:52"]
[]
["****************************************************"]
["*** DUPLICATE SALES ORDER NUMBERS MAY APPEAR."]
["*** This is due to multiple products belonging to a single Sales Order Number."]
["*** If you want, you can change the report format to view product descriptions and show the differences between the Sales Order Numbers."]
["****************************************************"]
[]
["ARO Number","First Name","Last Name","City","State","Phone",null,"Status","Next Ship Date","Product Description"]
[891891,"Jane","Doe","Homtown","Missouri","314-545-7687",null,"O","2016-06-25","Four month processing fee"]
[892408,"Jane","Doe","Homtown","Missouri","314-545-7688",null,"O","2016-06-25","JUICE PLUS+ CAPSULES"]
[915675,"John","Deer","Homtown","Missouri","314-545-7689",null,"R","2016-09-24","JUICE PLUS+ VINEYARD BLEND"]
[915675,"Case","Mackey","Homtown","Missouri","314-545-7690",null,"O","2016-06-24","Four month processing fee"]
[102456,"George","Jetson","Homtown","Missouri","314-545-7691",null,"O","2016-06-25","JUICE PLUS+ CAPSULES"]
[102456,"Jack","Frost","Homtown","Missouri","314-545-7692",null,"O","2016-09-24","JUICE PLUS+ CAPSULES"]
[102456,"Forest","Gump","Homtown","Missouri","314-545-7693",null,"O","2016-06-24","JUICE PLUS+ CAPSULES"]
[102456,"Jean","Start","Homtown","Missouri","314-545-7694",null,"O","2016-07-01","ORCHARD (4) JP+ CAPS"]
[102456,"Jask","Pot","Homtown","Missouri","314-545-7695",null,"O","2016-07-01","Two month processing fee"]
[102456,"Jack","Nimble","Homtown","Missouri","314-545-7696",null,"R","2016-09-23","(6) JP+ CAPSULES"]
[102456,"Orange","Sherbert","Homtown","Missouri","314-545-7697",null,"C","2016-09-23","Four month processing fee"]
[102456,"Wheates","Cereai","Homtown","Missouri","314-545-7698",null,"O","2016-06-04","DARK CHOCOLATE + FIG"]
[102456,"Michael","Jackson","Homtown","Missouri","314-545-7699",null,"O","2016-09-23","Four month processing fee"]
[124567,"Marie","Osman","Homtown","Missouri","314-545-7700",null,"O","2016-09-23","(6) JP+ CAPSULES"]
[124567,"Tina","Turner","Homtown","Missouri","314-545-7701",null,"O","2016-06-23","(12)JP+ CHEWABLES (3 BLEND)"]
[124567,"Barry","Bonds","Homtown","Missouri","314-545-7702",null,"C","2016-09-24","VARIETY COMPLETE"]
[124567,"Michael","Jordon","Homtown","Missouri","314-545-7703",null,"O","2016-09-23","Four month processing fee"]
[124567,"Jean","Frazier","Homtown","Missouri","314-545-7704",null,"I","2016-09-23","(6) JP+ CAPSULES"]
[124567,"Morris","Code","Homtown","Missouri","314-545-7705",null,"O","2016-09-23","(6) JP+ CAPSULES"]
[124567,"Gordon","jones","Homtown","Missouri","314-545-7706",null,"O","2016-09-23","Four month processing fee"]
[124567,"Jay","Martin","Homtown","Missouri","314-545-7707",null,"O","2016-09-23","(6) JP+ CAPSULES"]
[124567,"Randy","Matthews","Homtown","Missouri","314-545-7708",null,"O","2016-09-23","Four month processing fee"]
[124567,"Jason","LaChance","Homtown","Missouri","314-545-7709",null,"O","2016-06-24","VARIETY BAR DC+F(30)TC+H(30)"]
[134765,"Janet","Black","Homtown","Missouri","314-545-7710",null,"O","2016-06-24","CHOCOLATE COMPLETE"]
[134765,"Mike ","Cliffton","Homtown","Missouri","314-545-7711",null,"O","2016-07-02","(12)JP+ CHEWABLES (3 BLEND)"]
[134766,"Trevor","Roe","Homtown","Missouri","314-545-7712",null,"C","2016-05-25","(12)JP+ CHEWABLES (3 BLEND)"]
[134767,"Trevor","Roe","Homtown","Missouri","314-545-7713",null,"I","2016-09-15","Four month processing fee"]
[134768,"Mat ","Holiday","Homtown","Missouri","314-545-7714",null,"O","2016-09-15","JUICE PLUS+ VINEYARD BLEND"]
[134769,"Mat","Carpenter","Homtown","Missouri","314-545-7715",null,"O","2016-07-09","JUICE PLUS+ CAPSULES"]
[134770,"Mat","Carpenter","Homtown","Missouri","314-545-7716",null,"O","2016-07-09","Four month processing fee"]

{"sheet":"Sheet2","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}