=A2&(ROUNDUP(((MID(A2,2,1)+MID(A2,4,1)
+MID(A2,6,1)+MID(A2,8,1)+MID(A2,10,1)+MID(A2,12,1))*3)
+(MID(A2,1,1)+MID(A2,3,1)+MID(A2,5,1)+MID(A2,7,1)
+MID(A2,9,1)+MID(A2,11,1)),-1)-(((MID(A2,2,1)+MID(A2,4,1)
+MID(A2,6,1)+MID(A2,8,1)+MID(A2,10,1)+MID(A2,12,1))*3)
+(MID(A2,1,1)+MID(A2,3,1)+MID(A2,5,1)+MID(A2,7,1)
+MID(A2,9,1)+MID(A2,11,1))))