Correct.
If I read it correctly, column D give you the maximum coin there is if the budget is fully used. Let's take D12 and D13. D13-D12 = 725708. It's the number of coins to be created between 2019 and 2020. Divide it by 10, it gives you the annual budget, then by 12, gives you the monthly...