| STATEMENT OF ACCOUNT |
|---|
|
| From | Corvane Packaging LLC | | | | | Statement date | | 31 Oct 2026 | |
| Address | 2200 Foundry Lane, Columbus, OH 43215 | | | | | Period from | | 1 Aug 2026 | |
| Contact | ar@corvanepack.example · +1 614 555 0182 | | | | | Period to | | 31 Oct 2026 | |
| To (customer) | Tallis Creek Foods Inc. | | | | | Currency | | USD | |
| Address | 48 Mill Pond Road, Lancaster, PA 17601 | | | | | Payment terms | | Net 30 days | |
| Account no. | TCF-0418 | | | | | Opening balance | | 18,640.00 | |
| Remit to | ACH or wire to the account on your vendor file; quote invoice numbers | | | | | Opening balance due | | 10 Aug 2026 | |
|
| Opening balance | Debits | Credits | Closing balance | |
| N(I8) | SUM($G$19:$G$68)-N(G19) | SUM($H$19:$H$68)-N(H19) | A12+B12-C12 | |
|
| Current | 1–30 days | 31–60 days | 61–90 days | Over 90 days | Unapplied credits | Total due | Check |
| SUMIFS($J$19:$J$68,$L$19:$L$68,"Current") | SUMIFS($J$19:$J$68,$L$19:$L$68,"1-30") | SUMIFS($J$19:$J$68,$L$19:$L$68,"31-60") | SUMIFS($J$19:$J$68,$L$19:$L$68,"61-90") | SUMIFS($J$19:$J$68,$L$19:$L$68,"Over 90") | SUMIFS($H$19:$H$68,$M$19:$M$68,"Unapplied") | SUM(A15:E15)-F15 | IF(ABS(G15-D12)<0.005,"OK","Aging total does not equal the closing balance — check Applies to") | | |
| Aging is counted in days past the due date at the statement date. Unapplied credits are payments or credits not matched to an open invoice. |
|
| Date | Type | Reference | Description | Applies to | Due date | Debit | Credit | Balance | Open amount | Days past due | Aging | Credit status |
| 1 Aug 2026 | Opening balance | Opening balance | Balance brought forward | | 10 Aug 2026 | IF(N(I8)>0,I8,"") | IF(N(I8)<0,-I8,"") | IF(AND(G19="",H19=""),"",SUM($G$19:G19)-SUM($H$19:H19)) | IF(N(G19)>0,IF(C19="",G19,G19-SUMIFS($H$19:$H$68,$E$19:$E$68,C19)),"") | IF(N(J19)>0.004,MAX(0,IF(F19="",$I$3-A19,$I$3-F19)),"") | IF(K19="","",IF(K19<=0,"Current",IF(K19<=30,"1-30",IF(K19<=60,"31-60",IF(K19<=90,"61-90","Over 90"))))) | IF(N(H19)>0,IF(E19="","Unapplied",IF(OR(E19="Opening balance",COUNTIF($C$19:$C$68,E19)>0),"Applied","Unapplied")),"") |
| 4 Aug 2026 | Invoice | INV-50211 | Corrugated cartons, PO 7781 | | 3 Sep 2026 | 9,860.00 | | IF(AND(G20="",H20=""),"",SUM($G$19:G20)-SUM($H$19:H20)) | IF(N(G20)>0,IF(C20="",G20,G20-SUMIFS($H$19:$H$68,$E$19:$E$68,C20)),"") | IF(N(J20)>0.004,MAX(0,IF(F20="",$I$3-A20,$I$3-F20)),"") | IF(K20="","",IF(K20<=0,"Current",IF(K20<=30,"1-30",IF(K20<=60,"31-60",IF(K20<=90,"61-90","Over 90"))))) | IF(N(H20)>0,IF(E20="","Unapplied",IF(OR(E20="Opening balance",COUNTIF($C$19:$C$68,E20)>0),"Applied","Unapplied")),"") |
| 11 Aug 2026 | Payment | PMT-1012 | Payment received, thank you | Opening balance | | | 18,640.00 | IF(AND(G21="",H21=""),"",SUM($G$19:G21)-SUM($H$19:H21)) | IF(N(G21)>0,IF(C21="",G21,G21-SUMIFS($H$19:$H$68,$E$19:$E$68,C21)),"") | IF(N(J21)>0.004,MAX(0,IF(F21="",$I$3-A21,$I$3-F21)),"") | IF(K21="","",IF(K21<=0,"Current",IF(K21<=30,"1-30",IF(K21<=60,"31-60",IF(K21<=90,"61-90","Over 90"))))) | IF(N(H21)>0,IF(E21="","Unapplied",IF(OR(E21="Opening balance",COUNTIF($C$19:$C$68,E21)>0),"Applied","Unapplied")),"") |
| 14 Aug 2026 | Invoice | INV-50224 | Shrink film rolls, PO 7795 | | 13 Sep 2026 | 7,425.50 | | IF(AND(G22="",H22=""),"",SUM($G$19:G22)-SUM($H$19:H22)) | IF(N(G22)>0,IF(C22="",G22,G22-SUMIFS($H$19:$H$68,$E$19:$E$68,C22)),"") | IF(N(J22)>0.004,MAX(0,IF(F22="",$I$3-A22,$I$3-F22)),"") | IF(K22="","",IF(K22<=0,"Current",IF(K22<=30,"1-30",IF(K22<=60,"31-60",IF(K22<=90,"61-90","Over 90"))))) | IF(N(H22)>0,IF(E22="","Unapplied",IF(OR(E22="Opening balance",COUNTIF($C$19:$C$68,E22)>0),"Applied","Unapplied")),"") |
| 22 Aug 2026 | Invoice | INV-50238 | Printed trays, PO 7802 | | 21 Sep 2026 | 12,180.00 | | IF(AND(G23="",H23=""),"",SUM($G$19:G23)-SUM($H$19:H23)) | IF(N(G23)>0,IF(C23="",G23,G23-SUMIFS($H$19:$H$68,$E$19:$E$68,C23)),"") | IF(N(J23)>0.004,MAX(0,IF(F23="",$I$3-A23,$I$3-F23)),"") | IF(K23="","",IF(K23<=0,"Current",IF(K23<=30,"1-30",IF(K23<=60,"31-60",IF(K23<=90,"61-90","Over 90"))))) | IF(N(H23)>0,IF(E23="","Unapplied",IF(OR(E23="Opening balance",COUNTIF($C$19:$C$68,E23)>0),"Applied","Unapplied")),"") |
| 28 Aug 2026 | Debit note | DN-0412 | Expedited freight, PO 7802 | | 27 Sep 2026 | 385.00 | | IF(AND(G24="",H24=""),"",SUM($G$19:G24)-SUM($H$19:H24)) | IF(N(G24)>0,IF(C24="",G24,G24-SUMIFS($H$19:$H$68,$E$19:$E$68,C24)),"") | IF(N(J24)>0.004,MAX(0,IF(F24="",$I$3-A24,$I$3-F24)),"") | IF(K24="","",IF(K24<=0,"Current",IF(K24<=30,"1-30",IF(K24<=60,"31-60",IF(K24<=90,"61-90","Over 90"))))) | IF(N(H24)>0,IF(E24="","Unapplied",IF(OR(E24="Opening balance",COUNTIF($C$19:$C$68,E24)>0),"Applied","Unapplied")),"") |
| 29 Aug 2026 | Credit note | CN-2189 | Short delivery on INV-50224 | INV-50224 | | | 612.00 | IF(AND(G25="",H25=""),"",SUM($G$19:G25)-SUM($H$19:H25)) | IF(N(G25)>0,IF(C25="",G25,G25-SUMIFS($H$19:$H$68,$E$19:$E$68,C25)),"") | IF(N(J25)>0.004,MAX(0,IF(F25="",$I$3-A25,$I$3-F25)),"") | IF(K25="","",IF(K25<=0,"Current",IF(K25<=30,"1-30",IF(K25<=60,"31-60",IF(K25<=90,"61-90","Over 90"))))) | IF(N(H25)>0,IF(E25="","Unapplied",IF(OR(E25="Opening balance",COUNTIF($C$19:$C$68,E25)>0),"Applied","Unapplied")),"") |
| 3 Sep 2026 | Payment | PMT-1021 | Payment received, thank you | INV-50211 | | | 9,860.00 | IF(AND(G26="",H26=""),"",SUM($G$19:G26)-SUM($H$19:H26)) | IF(N(G26)>0,IF(C26="",G26,G26-SUMIFS($H$19:$H$68,$E$19:$E$68,C26)),"") | IF(N(J26)>0.004,MAX(0,IF(F26="",$I$3-A26,$I$3-F26)),"") | IF(K26="","",IF(K26<=0,"Current",IF(K26<=30,"1-30",IF(K26<=60,"31-60",IF(K26<=90,"61-90","Over 90"))))) | IF(N(H26)>0,IF(E26="","Unapplied",IF(OR(E26="Opening balance",COUNTIF($C$19:$C$68,E26)>0),"Applied","Unapplied")),"") |
| 9 Sep 2026 | Invoice | INV-50259 | Corrugated cartons, PO 7830 | | 9 Oct 2026 | 6,940.00 | | IF(AND(G27="",H27=""),"",SUM($G$19:G27)-SUM($H$19:H27)) | IF(N(G27)>0,IF(C27="",G27,G27-SUMIFS($H$19:$H$68,$E$19:$E$68,C27)),"") | IF(N(J27)>0.004,MAX(0,IF(F27="",$I$3-A27,$I$3-F27)),"") | IF(K27="","",IF(K27<=0,"Current",IF(K27<=30,"1-30",IF(K27<=60,"31-60",IF(K27<=90,"61-90","Over 90"))))) | IF(N(H27)>0,IF(E27="","Unapplied",IF(OR(E27="Opening balance",COUNTIF($C$19:$C$68,E27)>0),"Applied","Unapplied")),"") |
| 15 Sep 2026 | Payment | PMT-1027 | Payment received, thank you | INV-50224 | | | 6,813.50 | IF(AND(G28="",H28=""),"",SUM($G$19:G28)-SUM($H$19:H28)) | IF(N(G28)>0,IF(C28="",G28,G28-SUMIFS($H$19:$H$68,$E$19:$E$68,C28)),"") | IF(N(J28)>0.004,MAX(0,IF(F28="",$I$3-A28,$I$3-F28)),"") | IF(K28="","",IF(K28<=0,"Current",IF(K28<=30,"1-30",IF(K28<=60,"31-60",IF(K28<=90,"61-90","Over 90"))))) | IF(N(H28)>0,IF(E28="","Unapplied",IF(OR(E28="Opening balance",COUNTIF($C$19:$C$68,E28)>0),"Applied","Unapplied")),"") |
| 18 Sep 2026 | Invoice | INV-50267 | Labels and tape, PO 7841 | | 18 Oct 2026 | 11,275.00 | | IF(AND(G29="",H29=""),"",SUM($G$19:G29)-SUM($H$19:H29)) | IF(N(G29)>0,IF(C29="",G29,G29-SUMIFS($H$19:$H$68,$E$19:$E$68,C29)),"") | IF(N(J29)>0.004,MAX(0,IF(F29="",$I$3-A29,$I$3-F29)),"") | IF(K29="","",IF(K29<=0,"Current",IF(K29<=30,"1-30",IF(K29<=60,"31-60",IF(K29<=90,"61-90","Over 90"))))) | IF(N(H29)>0,IF(E29="","Unapplied",IF(OR(E29="Opening balance",COUNTIF($C$19:$C$68,E29)>0),"Applied","Unapplied")),"") |
| 30 Sep 2026 | Invoice | INV-50281 | Printed trays, PO 7856 | | 30 Oct 2026 | 8,050.00 | | IF(AND(G30="",H30=""),"",SUM($G$19:G30)-SUM($H$19:H30)) | IF(N(G30)>0,IF(C30="",G30,G30-SUMIFS($H$19:$H$68,$E$19:$E$68,C30)),"") | IF(N(J30)>0.004,MAX(0,IF(F30="",$I$3-A30,$I$3-F30)),"") | IF(K30="","",IF(K30<=0,"Current",IF(K30<=30,"1-30",IF(K30<=60,"31-60",IF(K30<=90,"61-90","Over 90"))))) | IF(N(H30)>0,IF(E30="","Unapplied",IF(OR(E30="Opening balance",COUNTIF($C$19:$C$68,E30)>0),"Applied","Unapplied")),"") |
| 6 Oct 2026 | Payment | PMT-1036 | Payment received, thank you | INV-50238 | | | 12,161.60 | IF(AND(G31="",H31=""),"",SUM($G$19:G31)-SUM($H$19:H31)) | IF(N(G31)>0,IF(C31="",G31,G31-SUMIFS($H$19:$H$68,$E$19:$E$68,C31)),"") | IF(N(J31)>0.004,MAX(0,IF(F31="",$I$3-A31,$I$3-F31)),"") | IF(K31="","",IF(K31<=0,"Current",IF(K31<=30,"1-30",IF(K31<=60,"31-60",IF(K31<=90,"61-90","Over 90"))))) | IF(N(H31)>0,IF(E31="","Unapplied",IF(OR(E31="Opening balance",COUNTIF($C$19:$C$68,E31)>0),"Applied","Unapplied")),"") |
| 6 Oct 2026 | Adjustment | ADJ-0077 | Bank charge on PMT-1036 written off | INV-50238 | | | 18.40 | IF(AND(G32="",H32=""),"",SUM($G$19:G32)-SUM($H$19:H32)) | IF(N(G32)>0,IF(C32="",G32,G32-SUMIFS($H$19:$H$68,$E$19:$E$68,C32)),"") | IF(N(J32)>0.004,MAX(0,IF(F32="",$I$3-A32,$I$3-F32)),"") | IF(K32="","",IF(K32<=0,"Current",IF(K32<=30,"1-30",IF(K32<=60,"31-60",IF(K32<=90,"61-90","Over 90"))))) | IF(N(H32)>0,IF(E32="","Unapplied",IF(OR(E32="Opening balance",COUNTIF($C$19:$C$68,E32)>0),"Applied","Unapplied")),"") |
| 8 Oct 2026 | Invoice | INV-50291 | Shrink film rolls, PO 7870 | | 7 Nov 2026 | 3,960.00 | | IF(AND(G33="",H33=""),"",SUM($G$19:G33)-SUM($H$19:H33)) | IF(N(G33)>0,IF(C33="",G33,G33-SUMIFS($H$19:$H$68,$E$19:$E$68,C33)),"") | IF(N(J33)>0.004,MAX(0,IF(F33="",$I$3-A33,$I$3-F33)),"") | IF(K33="","",IF(K33<=0,"Current",IF(K33<=30,"1-30",IF(K33<=60,"31-60",IF(K33<=90,"61-90","Over 90"))))) | IF(N(H33)>0,IF(E33="","Unapplied",IF(OR(E33="Opening balance",COUNTIF($C$19:$C$68,E33)>0),"Applied","Unapplied")),"") |
| 14 Oct 2026 | Invoice | INV-50303 | Corrugated cartons, PO 7882 | | 13 Nov 2026 | 10,415.00 | | IF(AND(G34="",H34=""),"",SUM($G$19:G34)-SUM($H$19:H34)) | IF(N(G34)>0,IF(C34="",G34,G34-SUMIFS($H$19:$H$68,$E$19:$E$68,C34)),"") | IF(N(J34)>0.004,MAX(0,IF(F34="",$I$3-A34,$I$3-F34)),"") | IF(K34="","",IF(K34<=0,"Current",IF(K34<=30,"1-30",IF(K34<=60,"31-60",IF(K34<=90,"61-90","Over 90"))))) | IF(N(H34)>0,IF(E34="","Unapplied",IF(OR(E34="Opening balance",COUNTIF($C$19:$C$68,E34)>0),"Applied","Unapplied")),"") |
| 17 Oct 2026 | Payment | PMT-1041 | Payment received, thank you | INV-50259 | | | 6,940.00 | IF(AND(G35="",H35=""),"",SUM($G$19:G35)-SUM($H$19:H35)) | IF(N(G35)>0,IF(C35="",G35,G35-SUMIFS($H$19:$H$68,$E$19:$E$68,C35)),"") | IF(N(J35)>0.004,MAX(0,IF(F35="",$I$3-A35,$I$3-F35)),"") | IF(K35="","",IF(K35<=0,"Current",IF(K35<=30,"1-30",IF(K35<=60,"31-60",IF(K35<=90,"61-90","Over 90"))))) | IF(N(H35)>0,IF(E35="","Unapplied",IF(OR(E35="Opening balance",COUNTIF($C$19:$C$68,E35)>0),"Applied","Unapplied")),"") |
| 21 Oct 2026 | Invoice | INV-50318 | Printed trays, PO 7894 | | 20 Nov 2026 | 8,712.00 | | IF(AND(G36="",H36=""),"",SUM($G$19:G36)-SUM($H$19:H36)) | IF(N(G36)>0,IF(C36="",G36,G36-SUMIFS($H$19:$H$68,$E$19:$E$68,C36)),"") | IF(N(J36)>0.004,MAX(0,IF(F36="",$I$3-A36,$I$3-F36)),"") | IF(K36="","",IF(K36<=0,"Current",IF(K36<=30,"1-30",IF(K36<=60,"31-60",IF(K36<=90,"61-90","Over 90"))))) | IF(N(H36)>0,IF(E36="","Unapplied",IF(OR(E36="Opening balance",COUNTIF($C$19:$C$68,E36)>0),"Applied","Unapplied")),"") |
| 27 Oct 2026 | Credit note | CN-2207 | Damaged pallets on INV-50303 | INV-50303 | | | 1,240.00 | IF(AND(G37="",H37=""),"",SUM($G$19:G37)-SUM($H$19:H37)) | IF(N(G37)>0,IF(C37="",G37,G37-SUMIFS($H$19:$H$68,$E$19:$E$68,C37)),"") | IF(N(J37)>0.004,MAX(0,IF(F37="",$I$3-A37,$I$3-F37)),"") | IF(K37="","",IF(K37<=0,"Current",IF(K37<=30,"1-30",IF(K37<=60,"31-60",IF(K37<=90,"61-90","Over 90"))))) | IF(N(H37)>0,IF(E37="","Unapplied",IF(OR(E37="Opening balance",COUNTIF($C$19:$C$68,E37)>0),"Applied","Unapplied")),"") |
| 28 Oct 2026 | Invoice | INV-50326 | Labels and tape, PO 7905 | | 27 Nov 2026 | 5,630.00 | | IF(AND(G38="",H38=""),"",SUM($G$19:G38)-SUM($H$19:H38)) | IF(N(G38)>0,IF(C38="",G38,G38-SUMIFS($H$19:$H$68,$E$19:$E$68,C38)),"") | IF(N(J38)>0.004,MAX(0,IF(F38="",$I$3-A38,$I$3-F38)),"") | IF(K38="","",IF(K38<=0,"Current",IF(K38<=30,"1-30",IF(K38<=60,"31-60",IF(K38<=90,"61-90","Over 90"))))) | IF(N(H38)>0,IF(E38="","Unapplied",IF(OR(E38="Opening balance",COUNTIF($C$19:$C$68,E38)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G39)>0,IF(C39="",G39,G39-SUMIFS($H$19:$H$68,$E$19:$E$68,C39)),"") | IF(N(J39)>0.004,MAX(0,IF(F39="",$I$3-A39,$I$3-F39)),"") | IF(K39="","",IF(K39<=0,"Current",IF(K39<=30,"1-30",IF(K39<=60,"31-60",IF(K39<=90,"61-90","Over 90"))))) | IF(N(H39)>0,IF(E39="","Unapplied",IF(OR(E39="Opening balance",COUNTIF($C$19:$C$68,E39)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G40)>0,IF(C40="",G40,G40-SUMIFS($H$19:$H$68,$E$19:$E$68,C40)),"") | IF(N(J40)>0.004,MAX(0,IF(F40="",$I$3-A40,$I$3-F40)),"") | IF(K40="","",IF(K40<=0,"Current",IF(K40<=30,"1-30",IF(K40<=60,"31-60",IF(K40<=90,"61-90","Over 90"))))) | IF(N(H40)>0,IF(E40="","Unapplied",IF(OR(E40="Opening balance",COUNTIF($C$19:$C$68,E40)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G41)>0,IF(C41="",G41,G41-SUMIFS($H$19:$H$68,$E$19:$E$68,C41)),"") | IF(N(J41)>0.004,MAX(0,IF(F41="",$I$3-A41,$I$3-F41)),"") | IF(K41="","",IF(K41<=0,"Current",IF(K41<=30,"1-30",IF(K41<=60,"31-60",IF(K41<=90,"61-90","Over 90"))))) | IF(N(H41)>0,IF(E41="","Unapplied",IF(OR(E41="Opening balance",COUNTIF($C$19:$C$68,E41)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G42)>0,IF(C42="",G42,G42-SUMIFS($H$19:$H$68,$E$19:$E$68,C42)),"") | IF(N(J42)>0.004,MAX(0,IF(F42="",$I$3-A42,$I$3-F42)),"") | IF(K42="","",IF(K42<=0,"Current",IF(K42<=30,"1-30",IF(K42<=60,"31-60",IF(K42<=90,"61-90","Over 90"))))) | IF(N(H42)>0,IF(E42="","Unapplied",IF(OR(E42="Opening balance",COUNTIF($C$19:$C$68,E42)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G43)>0,IF(C43="",G43,G43-SUMIFS($H$19:$H$68,$E$19:$E$68,C43)),"") | IF(N(J43)>0.004,MAX(0,IF(F43="",$I$3-A43,$I$3-F43)),"") | IF(K43="","",IF(K43<=0,"Current",IF(K43<=30,"1-30",IF(K43<=60,"31-60",IF(K43<=90,"61-90","Over 90"))))) | IF(N(H43)>0,IF(E43="","Unapplied",IF(OR(E43="Opening balance",COUNTIF($C$19:$C$68,E43)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G44)>0,IF(C44="",G44,G44-SUMIFS($H$19:$H$68,$E$19:$E$68,C44)),"") | IF(N(J44)>0.004,MAX(0,IF(F44="",$I$3-A44,$I$3-F44)),"") | IF(K44="","",IF(K44<=0,"Current",IF(K44<=30,"1-30",IF(K44<=60,"31-60",IF(K44<=90,"61-90","Over 90"))))) | IF(N(H44)>0,IF(E44="","Unapplied",IF(OR(E44="Opening balance",COUNTIF($C$19:$C$68,E44)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G45)>0,IF(C45="",G45,G45-SUMIFS($H$19:$H$68,$E$19:$E$68,C45)),"") | IF(N(J45)>0.004,MAX(0,IF(F45="",$I$3-A45,$I$3-F45)),"") | IF(K45="","",IF(K45<=0,"Current",IF(K45<=30,"1-30",IF(K45<=60,"31-60",IF(K45<=90,"61-90","Over 90"))))) | IF(N(H45)>0,IF(E45="","Unapplied",IF(OR(E45="Opening balance",COUNTIF($C$19:$C$68,E45)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G46)>0,IF(C46="",G46,G46-SUMIFS($H$19:$H$68,$E$19:$E$68,C46)),"") | IF(N(J46)>0.004,MAX(0,IF(F46="",$I$3-A46,$I$3-F46)),"") | IF(K46="","",IF(K46<=0,"Current",IF(K46<=30,"1-30",IF(K46<=60,"31-60",IF(K46<=90,"61-90","Over 90"))))) | IF(N(H46)>0,IF(E46="","Unapplied",IF(OR(E46="Opening balance",COUNTIF($C$19:$C$68,E46)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G47)>0,IF(C47="",G47,G47-SUMIFS($H$19:$H$68,$E$19:$E$68,C47)),"") | IF(N(J47)>0.004,MAX(0,IF(F47="",$I$3-A47,$I$3-F47)),"") | IF(K47="","",IF(K47<=0,"Current",IF(K47<=30,"1-30",IF(K47<=60,"31-60",IF(K47<=90,"61-90","Over 90"))))) | IF(N(H47)>0,IF(E47="","Unapplied",IF(OR(E47="Opening balance",COUNTIF($C$19:$C$68,E47)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G48)>0,IF(C48="",G48,G48-SUMIFS($H$19:$H$68,$E$19:$E$68,C48)),"") | IF(N(J48)>0.004,MAX(0,IF(F48="",$I$3-A48,$I$3-F48)),"") | IF(K48="","",IF(K48<=0,"Current",IF(K48<=30,"1-30",IF(K48<=60,"31-60",IF(K48<=90,"61-90","Over 90"))))) | IF(N(H48)>0,IF(E48="","Unapplied",IF(OR(E48="Opening balance",COUNTIF($C$19:$C$68,E48)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G49)>0,IF(C49="",G49,G49-SUMIFS($H$19:$H$68,$E$19:$E$68,C49)),"") | IF(N(J49)>0.004,MAX(0,IF(F49="",$I$3-A49,$I$3-F49)),"") | IF(K49="","",IF(K49<=0,"Current",IF(K49<=30,"1-30",IF(K49<=60,"31-60",IF(K49<=90,"61-90","Over 90"))))) | IF(N(H49)>0,IF(E49="","Unapplied",IF(OR(E49="Opening balance",COUNTIF($C$19:$C$68,E49)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G50)>0,IF(C50="",G50,G50-SUMIFS($H$19:$H$68,$E$19:$E$68,C50)),"") | IF(N(J50)>0.004,MAX(0,IF(F50="",$I$3-A50,$I$3-F50)),"") | IF(K50="","",IF(K50<=0,"Current",IF(K50<=30,"1-30",IF(K50<=60,"31-60",IF(K50<=90,"61-90","Over 90"))))) | IF(N(H50)>0,IF(E50="","Unapplied",IF(OR(E50="Opening balance",COUNTIF($C$19:$C$68,E50)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G51)>0,IF(C51="",G51,G51-SUMIFS($H$19:$H$68,$E$19:$E$68,C51)),"") | IF(N(J51)>0.004,MAX(0,IF(F51="",$I$3-A51,$I$3-F51)),"") | IF(K51="","",IF(K51<=0,"Current",IF(K51<=30,"1-30",IF(K51<=60,"31-60",IF(K51<=90,"61-90","Over 90"))))) | IF(N(H51)>0,IF(E51="","Unapplied",IF(OR(E51="Opening balance",COUNTIF($C$19:$C$68,E51)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G52)>0,IF(C52="",G52,G52-SUMIFS($H$19:$H$68,$E$19:$E$68,C52)),"") | IF(N(J52)>0.004,MAX(0,IF(F52="",$I$3-A52,$I$3-F52)),"") | IF(K52="","",IF(K52<=0,"Current",IF(K52<=30,"1-30",IF(K52<=60,"31-60",IF(K52<=90,"61-90","Over 90"))))) | IF(N(H52)>0,IF(E52="","Unapplied",IF(OR(E52="Opening balance",COUNTIF($C$19:$C$68,E52)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G53)>0,IF(C53="",G53,G53-SUMIFS($H$19:$H$68,$E$19:$E$68,C53)),"") | IF(N(J53)>0.004,MAX(0,IF(F53="",$I$3-A53,$I$3-F53)),"") | IF(K53="","",IF(K53<=0,"Current",IF(K53<=30,"1-30",IF(K53<=60,"31-60",IF(K53<=90,"61-90","Over 90"))))) | IF(N(H53)>0,IF(E53="","Unapplied",IF(OR(E53="Opening balance",COUNTIF($C$19:$C$68,E53)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G54)>0,IF(C54="",G54,G54-SUMIFS($H$19:$H$68,$E$19:$E$68,C54)),"") | IF(N(J54)>0.004,MAX(0,IF(F54="",$I$3-A54,$I$3-F54)),"") | IF(K54="","",IF(K54<=0,"Current",IF(K54<=30,"1-30",IF(K54<=60,"31-60",IF(K54<=90,"61-90","Over 90"))))) | IF(N(H54)>0,IF(E54="","Unapplied",IF(OR(E54="Opening balance",COUNTIF($C$19:$C$68,E54)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G55)>0,IF(C55="",G55,G55-SUMIFS($H$19:$H$68,$E$19:$E$68,C55)),"") | IF(N(J55)>0.004,MAX(0,IF(F55="",$I$3-A55,$I$3-F55)),"") | IF(K55="","",IF(K55<=0,"Current",IF(K55<=30,"1-30",IF(K55<=60,"31-60",IF(K55<=90,"61-90","Over 90"))))) | IF(N(H55)>0,IF(E55="","Unapplied",IF(OR(E55="Opening balance",COUNTIF($C$19:$C$68,E55)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G56)>0,IF(C56="",G56,G56-SUMIFS($H$19:$H$68,$E$19:$E$68,C56)),"") | IF(N(J56)>0.004,MAX(0,IF(F56="",$I$3-A56,$I$3-F56)),"") | IF(K56="","",IF(K56<=0,"Current",IF(K56<=30,"1-30",IF(K56<=60,"31-60",IF(K56<=90,"61-90","Over 90"))))) | IF(N(H56)>0,IF(E56="","Unapplied",IF(OR(E56="Opening balance",COUNTIF($C$19:$C$68,E56)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G57)>0,IF(C57="",G57,G57-SUMIFS($H$19:$H$68,$E$19:$E$68,C57)),"") | IF(N(J57)>0.004,MAX(0,IF(F57="",$I$3-A57,$I$3-F57)),"") | IF(K57="","",IF(K57<=0,"Current",IF(K57<=30,"1-30",IF(K57<=60,"31-60",IF(K57<=90,"61-90","Over 90"))))) | IF(N(H57)>0,IF(E57="","Unapplied",IF(OR(E57="Opening balance",COUNTIF($C$19:$C$68,E57)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G58)>0,IF(C58="",G58,G58-SUMIFS($H$19:$H$68,$E$19:$E$68,C58)),"") | IF(N(J58)>0.004,MAX(0,IF(F58="",$I$3-A58,$I$3-F58)),"") | IF(K58="","",IF(K58<=0,"Current",IF(K58<=30,"1-30",IF(K58<=60,"31-60",IF(K58<=90,"61-90","Over 90"))))) | IF(N(H58)>0,IF(E58="","Unapplied",IF(OR(E58="Opening balance",COUNTIF($C$19:$C$68,E58)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G59)>0,IF(C59="",G59,G59-SUMIFS($H$19:$H$68,$E$19:$E$68,C59)),"") | IF(N(J59)>0.004,MAX(0,IF(F59="",$I$3-A59,$I$3-F59)),"") | IF(K59="","",IF(K59<=0,"Current",IF(K59<=30,"1-30",IF(K59<=60,"31-60",IF(K59<=90,"61-90","Over 90"))))) | IF(N(H59)>0,IF(E59="","Unapplied",IF(OR(E59="Opening balance",COUNTIF($C$19:$C$68,E59)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G60)>0,IF(C60="",G60,G60-SUMIFS($H$19:$H$68,$E$19:$E$68,C60)),"") | IF(N(J60)>0.004,MAX(0,IF(F60="",$I$3-A60,$I$3-F60)),"") | IF(K60="","",IF(K60<=0,"Current",IF(K60<=30,"1-30",IF(K60<=60,"31-60",IF(K60<=90,"61-90","Over 90"))))) | IF(N(H60)>0,IF(E60="","Unapplied",IF(OR(E60="Opening balance",COUNTIF($C$19:$C$68,E60)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G61)>0,IF(C61="",G61,G61-SUMIFS($H$19:$H$68,$E$19:$E$68,C61)),"") | IF(N(J61)>0.004,MAX(0,IF(F61="",$I$3-A61,$I$3-F61)),"") | IF(K61="","",IF(K61<=0,"Current",IF(K61<=30,"1-30",IF(K61<=60,"31-60",IF(K61<=90,"61-90","Over 90"))))) | IF(N(H61)>0,IF(E61="","Unapplied",IF(OR(E61="Opening balance",COUNTIF($C$19:$C$68,E61)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G62)>0,IF(C62="",G62,G62-SUMIFS($H$19:$H$68,$E$19:$E$68,C62)),"") | IF(N(J62)>0.004,MAX(0,IF(F62="",$I$3-A62,$I$3-F62)),"") | IF(K62="","",IF(K62<=0,"Current",IF(K62<=30,"1-30",IF(K62<=60,"31-60",IF(K62<=90,"61-90","Over 90"))))) | IF(N(H62)>0,IF(E62="","Unapplied",IF(OR(E62="Opening balance",COUNTIF($C$19:$C$68,E62)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G63)>0,IF(C63="",G63,G63-SUMIFS($H$19:$H$68,$E$19:$E$68,C63)),"") | IF(N(J63)>0.004,MAX(0,IF(F63="",$I$3-A63,$I$3-F63)),"") | IF(K63="","",IF(K63<=0,"Current",IF(K63<=30,"1-30",IF(K63<=60,"31-60",IF(K63<=90,"61-90","Over 90"))))) | IF(N(H63)>0,IF(E63="","Unapplied",IF(OR(E63="Opening balance",COUNTIF($C$19:$C$68,E63)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G64)>0,IF(C64="",G64,G64-SUMIFS($H$19:$H$68,$E$19:$E$68,C64)),"") | IF(N(J64)>0.004,MAX(0,IF(F64="",$I$3-A64,$I$3-F64)),"") | IF(K64="","",IF(K64<=0,"Current",IF(K64<=30,"1-30",IF(K64<=60,"31-60",IF(K64<=90,"61-90","Over 90"))))) | IF(N(H64)>0,IF(E64="","Unapplied",IF(OR(E64="Opening balance",COUNTIF($C$19:$C$68,E64)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G65)>0,IF(C65="",G65,G65-SUMIFS($H$19:$H$68,$E$19:$E$68,C65)),"") | IF(N(J65)>0.004,MAX(0,IF(F65="",$I$3-A65,$I$3-F65)),"") | IF(K65="","",IF(K65<=0,"Current",IF(K65<=30,"1-30",IF(K65<=60,"31-60",IF(K65<=90,"61-90","Over 90"))))) | IF(N(H65)>0,IF(E65="","Unapplied",IF(OR(E65="Opening balance",COUNTIF($C$19:$C$68,E65)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G66)>0,IF(C66="",G66,G66-SUMIFS($H$19:$H$68,$E$19:$E$68,C66)),"") | IF(N(J66)>0.004,MAX(0,IF(F66="",$I$3-A66,$I$3-F66)),"") | IF(K66="","",IF(K66<=0,"Current",IF(K66<=30,"1-30",IF(K66<=60,"31-60",IF(K66<=90,"61-90","Over 90"))))) | IF(N(H66)>0,IF(E66="","Unapplied",IF(OR(E66="Opening balance",COUNTIF($C$19:$C$68,E66)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G67)>0,IF(C67="",G67,G67-SUMIFS($H$19:$H$68,$E$19:$E$68,C67)),"") | IF(N(J67)>0.004,MAX(0,IF(F67="",$I$3-A67,$I$3-F67)),"") | IF(K67="","",IF(K67<=0,"Current",IF(K67<=30,"1-30",IF(K67<=60,"31-60",IF(K67<=90,"61-90","Over 90"))))) | IF(N(H67)>0,IF(E67="","Unapplied",IF(OR(E67="Opening balance",COUNTIF($C$19:$C$68,E67)>0),"Applied","Unapplied")),"") |
| | | | | | | | | IF(N(G68)>0,IF(C68="",G68,G68-SUMIFS($H$19:$H$68,$E$19:$E$68,C68)),"") | IF(N(J68)>0.004,MAX(0,IF(F68="",$I$3-A68,$I$3-F68)),"") | IF(K68="","",IF(K68<=0,"Current",IF(K68<=30,"1-30",IF(K68<=60,"31-60",IF(K68<=90,"61-90","Over 90"))))) | IF(N(H68)>0,IF(E68="","Unapplied",IF(OR(E68="Opening balance",COUNTIF($C$19:$C$68,E68)>0),"Applied","Unapplied")),"") |