{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Calculation","Parameter","Calendar","Disclaimer"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":69,"comments":0,"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":"Calculation","index":0,"n_rows":510,"n_cols":13,"rows_kept":510,"cut":false,"hidden":false,"merged":[[5,3,5,4],[4,3,4,7]]}
[]
[]
[null,null,null,null,null,null,"With Holiday Adjustment?","YES","standard: YES"]
[]
[null,null,null,"IMSM Margin Calculator Example V 3.2.2"]
[null,null,null,"valid from: 2025-03-06"]
[]
[]
[]
["Date","Exposure","T0Exposure",{"$f":"\"Exposure > \" & minIMSM & \" EUR\"","v":"Exposure > 0 EUR"},{"$f":"\"T0Exposure > \" & minIMSM & \" EUR\"","v":"T0Exposure > 0 EUR"},"Mean","Standard Deviation (SD)","Number of datapoints","Mean + alpha * SD","beta * Max (T-30 to T)","Scaling Factor\n(Holiday Adjustment)","IMSM Requirement"]
[{"$f":"IF($A$12=\"\",\"\",OFFSET(Calendar!$A$1,VLOOKUP(Calculation!$A$12,Calendar!$A$2:$C$1825,2,FALSE)+1,0))","v":"2025-10-02"},null,null,null,{"$f":"IF(C11>minIMSM,C11,\"\")","v":""},{"$f":"IF($A11=\"\",\"\",IFERROR((AVERAGE(E12,INDIRECT(\"D\" & ROW(A13) & \":D\" &  ROW(A13) + window_size-2))),0))","v":883471.36915887846},563305.9666573432,214,{"$f":"IF($A11=\"\",\"\",F11+alpha*G11)","v":1897422.1091420962},{"$f":"IF($A11=\"\",\"\",beta*MAX(E12,INDIRECT(\"B\" & ROW(A13) & \":B\" &  ROW(A13) + window_size_max-2)))","v":4444297.6000000006},{"$f":"IF($A12=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A12,M11,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A12=\"\",\"\",IF(VLOOKUP(A11,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K11*CEILING(MAX(OFFSET(J11,M11,0),OFFSET(I11,M11,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A11,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A11,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-10-01",323440,240947,{"$f":"IF(B12>minIMSM,B12,\"\")","v":323440},240947,{"$f":"IF($A12=\"\",\"\",IFERROR((AVERAGE(E13,INDIRECT(\"D\" & ROW(A14) & \":D\" &  ROW(A14) + window_size-2))),0))","v":882945.80841121497},564454.88230294641,214,1898964.5965565187,4444297.6000000006,{"$f":"IF($A13=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A13,M12,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A13=\"\",\"\",IF(VLOOKUP(A12,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K12*CEILING(MAX(OFFSET(J12,M12,0),OFFSET(I12,M12,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A12,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A12,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-30",566967,326020,566967,326020,886098.13084112154,567824.86169251997,214,1908182.8818876576,4444297.6000000006,{"$f":"IF($A14=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A14,M13,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A14=\"\",\"\",IF(VLOOKUP(A13,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K13*CEILING(MAX(OFFSET(J13,M13,0),OFFSET(I13,M13,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A13,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A13,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-29",340789,56745,340789,56745,887080.98139534879,567655.77741018299,215,1908861.3807336781,4444297.6000000006,{"$f":"IF($A15=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A15,M14,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A15=\"\",\"\",IF(VLOOKUP(A14,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K14*CEILING(MAX(OFFSET(J14,M14,0),OFFSET(I14,M14,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A14,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A14,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-26",-3109,40545,"",40545,888625.07441860461,563442.80349904834,215,1902822.1207168917,4444297.6000000006,{"$f":"IF($A16=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A16,M15,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A16=\"\",\"\",IF(VLOOKUP(A15,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K15*CEILING(MAX(OFFSET(J15,M15,0),OFFSET(I15,M15,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A15,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A15,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-25",1015000,1029335,1015000,1029335,881563.49302325584,570761.72444685607,215,1908934.5970275968,4444297.6000000006,{"$f":"IF($A17=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A17,M16,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A17=\"\",\"\",IF(VLOOKUP(A16,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K16*CEILING(MAX(OFFSET(J16,M16,0),OFFSET(I16,M16,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A16,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A16,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-24",1121777,252812,1121777,252812,881088.97209302324,567297.91476235515,215,1902225.2186652627,4444297.6000000006,{"$f":"IF($A18=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A18,M17,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A18=\"\",\"\",IF(VLOOKUP(A17,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K17*CEILING(MAX(OFFSET(J17,M17,0),OFFSET(I17,M17,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A17,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A17,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-23",2167612,2048958,2167612,2048958,865846.07441860461,520192.51223230507,215,1802192.5964367539,2520105.6,{"$f":"IF($A19=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A19,M18,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A19=\"\",\"\",IF(VLOOKUP(A18,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K18*CEILING(MAX(OFFSET(J18,M18,0),OFFSET(I18,M18,0)),roundto),roundto)+add_margin))","v":2580000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A18,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A18,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-22",2777686,861622,2777686,861622,861613.36279069772,524586.040625002,215,1805868.2359157014,2783016,{"$f":"IF($A20=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A20,M19,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A20=\"\",\"\",IF(VLOOKUP(A19,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K19*CEILING(MAX(OFFSET(J19,M19,0),OFFSET(I19,M19,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A19,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A19,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-19",1149197,421528,1149197,421528,861285.72558139532,523582.20445731631,215,1803733.6936045648,2783016,{"$f":"IF($A21=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A21,M20,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A21=\"\",\"\",IF(VLOOKUP(A20,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K20*CEILING(MAX(OFFSET(J20,M20,0),OFFSET(I20,M20,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A20,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A20,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-18",1257405,935896,1257405,935896,856982.76744186052,525662.72500511503,215,1803175.6724510677,2783016,{"$f":"IF($A22=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A22,M21,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A22=\"\",\"\",IF(VLOOKUP(A21,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K21*CEILING(MAX(OFFSET(J21,M21,0),OFFSET(I21,M21,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A21,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A21,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-17",1248066,628424,1248066,628424,852287.02790697676,529210.43425764481,215,1804865.8095707374,2783016,{"$f":"IF($A23=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A23,M22,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A23=\"\",\"\",IF(VLOOKUP(A22,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K22*CEILING(MAX(OFFSET(J22,M22,0),OFFSET(I22,M22,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A22,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A22,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-16",1102410,548039,{"$f":"IF(B23>minIMSM,B23,\"\")","v":1102410},548039,848978.56279069767,537321.84085751954,215,1816157.8763342327,2783016,{"$f":"IF($A24=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A24,M23,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A24=\"\",\"\",IF(VLOOKUP(A23,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K23*CEILING(MAX(OFFSET(J23,M23,0),OFFSET(I23,M23,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A23,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A23,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-15",453305,19400,453305,19400,851415.93488372094,531557.51870538178,215,1808219.468553408,2783016,{"$f":"IF($A25=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A25,M24,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A25=\"\",\"\",IF(VLOOKUP(A24,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K24*CEILING(MAX(OFFSET(J24,M24,0),OFFSET(I24,M24,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A24,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A24,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-12",293583,388371,293583,388371,850887.40930232557,533607.52574178728,215,1811380.9556375425,2783016,{"$f":"IF($A26=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A26,M25,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A26=\"\",\"\",IF(VLOOKUP(A25,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K25*CEILING(MAX(OFFSET(J25,M25,0),OFFSET(I25,M25,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A25,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A25,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-11",651970,432616,651970,432616,850236.93488372094,535345.08796060295,215,1813858.0932128062,2783016,{"$f":"IF($A27=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A27,M26,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A27=\"\",\"\",IF(VLOOKUP(A26,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K26*CEILING(MAX(OFFSET(J26,M26,0),OFFSET(I26,M26,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A26,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A26,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-10",862497,588877,862497,588877,845683.01860465121,537015.61022572138,215,1812311.1170109496,2783016,{"$f":"IF($A28=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A28,M27,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A28=\"\",\"\",IF(VLOOKUP(A27,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K27*CEILING(MAX(OFFSET(J27,M27,0),OFFSET(I27,M27,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A27,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A27,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-09",1253310,741357,1253310,741357,843432.72558139532,540121.50798905781,215,1815651.4399616993,2783016,{"$f":"IF($A29=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A29,M28,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A29=\"\",\"\",IF(VLOOKUP(A28,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K28*CEILING(MAX(OFFSET(J28,M28,0),OFFSET(I28,M28,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A28,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A28,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-08",1123881,533563,1123881,533563,845044.54883720935,542871.49112467642,215,1822213.2328616269,2783016,{"$f":"IF($A30=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A30,M29,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A30=\"\",\"\",IF(VLOOKUP(A29,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K29*CEILING(MAX(OFFSET(J29,M29,0),OFFSET(I29,M29,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A29,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A29,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-05",695014,474965,695014,474965,843933.88837209297,545118.2309128975,215,1825146.7040153085,2783016,{"$f":"IF($A31=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A31,M30,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A31=\"\",\"\",IF(VLOOKUP(A30,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K30*CEILING(MAX(OFFSET(J30,M30,0),OFFSET(I30,M30,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A30,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A30,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-04",884049,587569,884049,587569,843160.63255813951,546527.61727552593,215,1826910.3436540863,2783016,{"$f":"IF($A32=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A32,M31,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A32=\"\",\"\",IF(VLOOKUP(A31,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K31*CEILING(MAX(OFFSET(J31,M31,0),OFFSET(I31,M31,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A31,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A31,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-03",1144105,715273,1144105,715273,840939.96744186047,544389.04538012017,215,1820840.2491260767,2783016,{"$f":"IF($A33=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A33,M32,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A33=\"\",\"\",IF(VLOOKUP(A32,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K32*CEILING(MAX(OFFSET(J32,M32,0),OFFSET(I32,M32,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A32,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A32,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-02",1575066,1063504,1575066,1063504,837869.6744186047,548696.37929159775,215,1825523.1571434806,3581795.2,{"$f":"IF($A34=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A34,M33,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A34=\"\",\"\",IF(VLOOKUP(A33,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K33*CEILING(MAX(OFFSET(J33,M33,0),OFFSET(I33,M33,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A33,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A33,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-09-01",1217077,310029,1217077,310029,840061.5953488372,549364.10450215847,215,1828916.9834527224,3581795.2,{"$f":"IF($A35=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A35,M34,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A35=\"\",\"\",IF(VLOOKUP(A34,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K34*CEILING(MAX(OFFSET(J34,M34,0),OFFSET(I34,M34,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A34,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A34,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-29",410225,301574,410225,301574,839145.61860465119,550507.1870122212,215,1830058.5552266494,3581795.2,{"$f":"IF($A36=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A36,M35,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A36=\"\",\"\",IF(VLOOKUP(A35,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K35*CEILING(MAX(OFFSET(J35,M35,0),OFFSET(I35,M35,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A35,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A35,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-28",626020,483621,626020,483621,836444.35348837206,554846.79771223827,215,1835168.5893704011,3581795.2,{"$f":"IF($A37=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A37,M36,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A37=\"\",\"\",IF(VLOOKUP(A36,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K36*CEILING(MAX(OFFSET(J36,M36,0),OFFSET(I36,M36,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A36,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A36,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-27",580668,333994,580668,333994,835488.02790697676,555965.04421545996,215,1836225.1074948045,3581795.2,{"$f":"IF($A38=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A38,M37,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A38=\"\",\"\",IF(VLOOKUP(A37,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K37*CEILING(MAX(OFFSET(J37,M37,0),OFFSET(I37,M37,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A37,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A37,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-26",743322,628866,743322,628866,832089.69767441857,562266.93738186522,215,1844170.184961776,3581795.2,{"$f":"IF($A39=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A39,M38,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A39=\"\",\"\",IF(VLOOKUP(A38,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K38*CEILING(MAX(OFFSET(J38,M38,0),OFFSET(I38,M38,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A38,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A38,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-25",656513,254069,656513,254069,831369.4790697674,563624.58238725213,215,1845893.7273668214,3581795.2,{"$f":"IF($A40=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A40,M39,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A40=\"\",\"\",IF(VLOOKUP(A39,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K39*CEILING(MAX(OFFSET(J39,M39,0),OFFSET(I39,M39,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A39,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A39,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-22",248557,144410,248557,144410,831170.25581395347,563926.23370681005,215,1846237.4764862116,3581795.2,{"$f":"IF($A41=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A41,M40,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A41=\"\",\"\",IF(VLOOKUP(A40,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K40*CEILING(MAX(OFFSET(J40,M40,0),OFFSET(I40,M40,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A40,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A40,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-21",165393,44105,165393,44105,832233.34883720928,560874.96521725075,215,1841808.2862282605,3581795.2,{"$f":"IF($A42=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A42,M41,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A42=\"\",\"\",IF(VLOOKUP(A41,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K41*CEILING(MAX(OFFSET(J41,M41,0),OFFSET(I41,M41,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A41,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A41,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-20",123163,106375,123163,106375,833384.60465116275,558372.67272880382,215,1838455.4155630097,3581795.2,{"$f":"IF($A43=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A43,M42,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A43=\"\",\"\",IF(VLOOKUP(A42,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K42*CEILING(MAX(OFFSET(J42,M42,0),OFFSET(I42,M42,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A42,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A42,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-19",713075,711429,713075,711429,833963.13023255812,563441.98213696212,215,1848158.6980790901,3581795.2,{"$f":"IF($A44=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A44,M43,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A44=\"\",\"\",IF(VLOOKUP(A43,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K43*CEILING(MAX(OFFSET(J43,M43,0),OFFSET(I43,M43,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A43,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A43,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-18",972766,357968,972766,357968,838211.9627906977,564598.39572444884,215,1854489.0750947057,3581795.2,{"$f":"IF($A45=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A45,M44,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A45=\"\",\"\",IF(VLOOKUP(A44,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K44*CEILING(MAX(OFFSET(J44,M44,0),OFFSET(I44,M44,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A44,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A44,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-15",428502,309315,428502,309315,837879.00930232555,566351.79655513016,215,1857312.2431015598,3581795.2,{"$f":"IF($A46=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A46,M45,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A46=\"\",\"\",IF(VLOOKUP(A45,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K45*CEILING(MAX(OFFSET(J45,M45,0),OFFSET(I45,M45,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A45,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A45,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-14",615845,391934,615845,391934,837739.89302325586,568886.05818949186,215,1861734.7977643413,3581795.2,{"$f":"IF($A47=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A47,M46,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A47=\"\",\"\",IF(VLOOKUP(A46,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K46*CEILING(MAX(OFFSET(J46,M46,0),OFFSET(I46,M46,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A46,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A46,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-13",695085,411384,695085,411384,836292.12093023257,568796.47306865116,215,1860125.7724538047,3581795.2,{"$f":"IF($A48=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A48,M47,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A48=\"\",\"\",IF(VLOOKUP(A47,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K47*CEILING(MAX(OFFSET(J47,M47,0),OFFSET(I47,M47,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A47,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A47,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-12",1300802,1041538,1300802,1041538,832405.85581395344,564003.26068327029,215,1847611.72504384,3581795.2,{"$f":"IF($A49=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A49,M48,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A49=\"\",\"\",IF(VLOOKUP(A48,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K48*CEILING(MAX(OFFSET(J48,M48,0),OFFSET(I48,M48,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A48,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A48,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-11",1739385,825822,1739385,825822,835561.14883720933,563682.64903891773,215,1850189.9171072613,3581795.2,{"$f":"IF($A50=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A50,M49,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A50=\"\",\"\",IF(VLOOKUP(A49,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K49*CEILING(MAX(OFFSET(J49,M49,0),OFFSET(I49,M49,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A49,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A49,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-08",1495665,996898,1495665,996898,832489.89767441864,569634.74371199717,215,1857832.4363560136,3581795.2,{"$f":"IF($A51=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A51,M50,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A51=\"\",\"\",IF(VLOOKUP(A50,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K50*CEILING(MAX(OFFSET(J50,M50,0),OFFSET(I50,M50,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A50,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A50,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-07",920419,299301,920419,299301,834671.93488372094,569350.19547578751,215,1859502.2867401384,3581795.2,{"$f":"IF($A52=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A52,M51,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A52=\"\",\"\",IF(VLOOKUP(A51,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K51*CEILING(MAX(OFFSET(J51,M51,0),OFFSET(I51,M51,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A51,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A51,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-06",506366,489028,506366,489028,834080.85581395344,568353.95438740565,215,1857117.9737112836,3581795.2,{"$f":"IF($A53=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A53,M52,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A53=\"\",\"\",IF(VLOOKUP(A52,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K52*CEILING(MAX(OFFSET(J52,M52,0),OFFSET(I52,M52,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A52,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A52,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-05",1508966,1245077,1508966,1245077,829224.18604651163,572457.09557590319,215,1859646.9580831374,3581795.2,{"$f":"IF($A54=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A54,M53,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A54=\"\",\"\",IF(VLOOKUP(A53,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K53*CEILING(MAX(OFFSET(J53,M53,0),OFFSET(I53,M53,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A53,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A53,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-04",1090451,314357,1090451,314357,832571.8,573669.42537678557,215,1865176.7656782141,3581795.2,{"$f":"IF($A55=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A55,M54,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A55=\"\",\"\",IF(VLOOKUP(A54,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K54*CEILING(MAX(OFFSET(J54,M54,0),OFFSET(I54,M54,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A54,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A54,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-08-01",298362,171660,298362,171660,833119.89302325586,572958.86151979642,215,1864445.8437588895,3581795.2,{"$f":"IF($A56=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A56,M55,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A56=\"\",\"\",IF(VLOOKUP(A55,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K55*CEILING(MAX(OFFSET(J55,M55,0),OFFSET(I55,M55,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A55,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A55,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-31",493521,412646,493521,412646,832790.07441860461,573903.53484482924,215,1865816.4371392974,3581795.2,{"$f":"IF($A57=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A57,M56,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A57=\"\",\"\",IF(VLOOKUP(A56,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K56*CEILING(MAX(OFFSET(J56,M56,0),OFFSET(I56,M56,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A56,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A56,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-30",1025796,760015,1025796,760015,829113.18139534886,578212.23396468419,215,1869895.2025317806,3581795.2,{"$f":"IF($A58=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A58,M57,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A58=\"\",\"\",IF(VLOOKUP(A57,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K57*CEILING(MAX(OFFSET(J57,M57,0),OFFSET(I57,M57,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A57,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A57,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-29",1064666,487404,1064666,487404,827349.63255813951,582064.53942159994,215,1875065.8035170194,3936224,{"$f":"IF($A59=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A59,M58,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A59=\"\",\"\",IF(VLOOKUP(A58,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K58*CEILING(MAX(OFFSET(J58,M58,0),OFFSET(I58,M58,0)),roundto),roundto)+add_margin))","v":3990000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A58,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A58,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-28",776991,423471,776991,423471,832236.06511627906,583171.49162888259,215,1881944.7500482677,3953004.8000000003,{"$f":"IF($A60=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A60,M59,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A60=\"\",\"\",IF(VLOOKUP(A59,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K59*CEILING(MAX(OFFSET(J59,M59,0),OFFSET(I59,M59,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A59,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A59,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-25",734205,654561,734205,654561,832747.06046511629,586569.06121540081,215,1888571.3706528377,3953004.8000000003,{"$f":"IF($A61=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A61,M60,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A61=\"\",\"\",IF(VLOOKUP(A60,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K60*CEILING(MAX(OFFSET(J60,M60,0),OFFSET(I60,M60,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A60,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A60,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-24",902164,540256,902164,540256,834509.27441860468,587285.13063881372,215,1891622.5095684696,3953004.8000000003,{"$f":"IF($A62=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A62,M61,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A62=\"\",\"\",IF(VLOOKUP(A61,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K61*CEILING(MAX(OFFSET(J61,M61,0),OFFSET(I61,M61,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A61,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A61,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-23",1333530,1202454,1333530,1202454,830294.6744186047,576492.90071557357,215,1867981.8957066373,3953004.8000000003,{"$f":"IF($A63=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A63,M62,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A63=\"\",\"\",IF(VLOOKUP(A62,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K62*CEILING(MAX(OFFSET(J62,M62,0),OFFSET(I62,M62,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A62,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A62,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-22",2238622,1611184,2238622,1611184,822744.77209302329,570476.80150425609,215,1849603.0148006843,3953004.8000000003,{"$f":"IF($A64=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A64,M63,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A64=\"\",\"\",IF(VLOOKUP(A63,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K63*CEILING(MAX(OFFSET(J63,M63,0),OFFSET(I63,M63,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A63,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A63,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-21",1637678,373375,1637678,373375,827611.74883720931,572927.26607546827,215,1858880.8277730523,3953004.8000000003,{"$f":"IF($A65=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A65,M64,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A65=\"\",\"\",IF(VLOOKUP(A64,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K64*CEILING(MAX(OFFSET(J64,M64,0),OFFSET(I64,M64,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A64,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A64,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-18",489865,286974,489865,286974,831349.21395348839,573363.85690148396,215,1863404.1563761595,3953004.8000000003,{"$f":"IF($A66=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A66,M65,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A66=\"\",\"\",IF(VLOOKUP(A65,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K65*CEILING(MAX(OFFSET(J65,M65,0),OFFSET(I65,M65,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A65,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A65,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-17",245244,162842,245244,162842,837038.49302325584,570839.79780374945,215,1864550.1290700049,3953004.8000000003,{"$f":"IF($A67=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A67,M66,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A67=\"\",\"\",IF(VLOOKUP(A66,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K66*CEILING(MAX(OFFSET(J66,M66,0),OFFSET(I66,M66,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A66,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A66,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-16",576536,612163,576536,612163,838182.89302325586,573112.80703439459,215,1869785.9456851662,3953004.8000000003,{"$f":"IF($A68=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A68,M67,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A68=\"\",\"\",IF(VLOOKUP(A67,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K67*CEILING(MAX(OFFSET(J67,M67,0),OFFSET(I67,M67,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A67,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A67,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-15",920563,976776,920563,976776,834978.60930232552,577336.24270599417,215,1874183.8461731151,3953004.8000000003,{"$f":"IF($A69=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A69,M68,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A69=\"\",\"\",IF(VLOOKUP(A68,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K68*CEILING(MAX(OFFSET(J68,M68,0),OFFSET(I68,M68,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A68,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A68,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-14",1106078,430946,1106078,430946,835497.34883720928,578623.57164244098,215,1877019.777793603,3953004.8000000003,{"$f":"IF($A70=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A70,M69,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A70=\"\",\"\",IF(VLOOKUP(A69,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K69*CEILING(MAX(OFFSET(J69,M69,0),OFFSET(I69,M69,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A69,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A69,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-11",502617,504279,502617,504279,836134.93457943923,581411.80117079604,214,1882676.1766868723,3953004.8000000003,{"$f":"IF($A71=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A71,M70,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A71=\"\",\"\",IF(VLOOKUP(A70,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K70*CEILING(MAX(OFFSET(J70,M70,0),OFFSET(I70,M70,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A70,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A70,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-10",749778,555003,749778,555003,834015.79906542052,585494.23404809926,214,1887905.4203519993,3953004.8000000003,{"$f":"IF($A72=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A72,M71,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A72=\"\",\"\",IF(VLOOKUP(A71,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K71*CEILING(MAX(OFFSET(J71,M71,0),OFFSET(I71,M71,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A71,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A71,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-09",530542,379485,530542,379485,833140.37383177574,587667.79785531154,214,1890942.4099713366,3953004.8000000003,{"$f":"IF($A73=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A73,M72,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A73=\"\",\"\",IF(VLOOKUP(A72,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K72*CEILING(MAX(OFFSET(J72,M72,0),OFFSET(I72,M72,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A72,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A72,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-08",1303974,1356436,1303974,1356436,823276.5747663551,583844.86339286121,214,1874197.3288735054,3953004.8000000003,{"$f":"IF($A74=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A74,M73,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A74=\"\",\"\",IF(VLOOKUP(A73,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K73*CEILING(MAX(OFFSET(J73,M73,0),OFFSET(I73,M73,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A73,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A73,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-07",1668819,639812,1668819,639812,821574.48130841122,587323.99913637585,214,1878757.6797538879,3953004.8000000003,{"$f":"IF($A75=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A75,M74,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A75=\"\",\"\",IF(VLOOKUP(A74,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K74*CEILING(MAX(OFFSET(J74,M74,0),OFFSET(I74,M74,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A74,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A74,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-04",859618,611591,859618,{"$f":"IF(C75>minIMSM,C75,\"\")","v":611591},{"$f":"IF($A75=\"\",\"\",IFERROR((AVERAGE(E76,INDIRECT(\"D\" & ROW(A77) & \":D\" &  ROW(A77) + window_size-2))),0))","v":818307.63084112154},590956.24832956633,214,{"$f":"IF($A75=\"\",\"\",F75+alpha*G75)","v":1882028.877834341},{"$f":"IF($A75=\"\",\"\",beta*MAX(E76,INDIRECT(\"B\" & ROW(A77) & \":B\" &  ROW(A77) + window_size_max-2)))","v":3953004.8000000003},{"$f":"IF($A76=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A76,M75,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A76=\"\",\"\",IF(VLOOKUP(A75,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K75*CEILING(MAX(OFFSET(J75,M75,0),OFFSET(I75,M75,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A75,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A75,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-03",956969,740737,{"$f":"IF(B76>minIMSM,B76,\"\")","v":956969},740737,814969.22897196258,593338.5277085976,214,1882978.5788474383,3953004.8000000003,{"$f":"IF($A77=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A77,M76,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A77=\"\",\"\",IF(VLOOKUP(A76,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K76*CEILING(MAX(OFFSET(J76,M76,0),OFFSET(I76,M76,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A76,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A76,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-02",1200186,768569,1200186,768569,812805.02336448594,593810.77473241067,214,1881664.4178828252,3953004.8000000003,{"$f":"IF($A78=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A78,M77,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A78=\"\",\"\",IF(VLOOKUP(A77,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K77*CEILING(MAX(OFFSET(J77,M77,0),OFFSET(I77,M77,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A77,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A77,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-07-01",1552882,1292183,1552882,1292183,805066.00934579445,595643.86710173194,214,1877224.970128912,3953004.8000000003,{"$f":"IF($A79=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A79,M78,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A79=\"\",\"\",IF(VLOOKUP(A78,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K78*CEILING(MAX(OFFSET(J78,M78,0),OFFSET(I78,M78,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A78,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A78,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-30",1326920,347774,1326920,347774,805007.046728972,596912.22588416084,214,1879449.0533204614,3953004.8000000003,{"$f":"IF($A80=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A80,M79,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A80=\"\",\"\",IF(VLOOKUP(A79,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K79*CEILING(MAX(OFFSET(J79,M79,0),OFFSET(I79,M79,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A79,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A79,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-27",796063,703653,796063,703653,803453.37089201878,597202.09403221542,213,1878417.1401500066,3953004.8000000003,{"$f":"IF($A81=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A81,M80,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A81=\"\",\"\",IF(VLOOKUP(A80,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K80*CEILING(MAX(OFFSET(J80,M80,0),OFFSET(I80,M80,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A80,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A80,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-26",1427988,995701,1427988,995701,799637.57746478869,601174.12416856259,213,1881751.0009682013,3953004.8000000003,{"$f":"IF($A82=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A82,M81,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A82=\"\",\"\",IF(VLOOKUP(A81,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K81*CEILING(MAX(OFFSET(J81,M81,0),OFFSET(I81,M81,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A81,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A81,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-25",928174,538325,928174,538325,799086.60093896708,600311.67594142491,213,1879647.6176335318,3953004.8000000003,{"$f":"IF($A83=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A83,M82,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A83=\"\",\"\",IF(VLOOKUP(A82,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K82*CEILING(MAX(OFFSET(J82,M82,0),OFFSET(I82,M82,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A82,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A82,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-24",1902723,1724674,1902723,1724674,790995.99061032862,584233.49914938293,213,1842616.2890792177,3953004.8000000003,{"$f":"IF($A84=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A84,M83,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A84=\"\",\"\",IF(VLOOKUP(A83,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K83*CEILING(MAX(OFFSET(J83,M83,0),OFFSET(I83,M83,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A83,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A83,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-23",1955406,642623,1955406,642623,787730.1924882629,589617.05630506412,213,1849040.8938373784,3953004.8000000003,{"$f":"IF($A85=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A85,M84,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A85=\"\",\"\",IF(VLOOKUP(A84,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K84*CEILING(MAX(OFFSET(J84,M84,0),OFFSET(I84,M84,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A84,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A84,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-20",804904,345668,804904,345668,786609,591518.36936857214,213,1851342.0648634299,3953004.8000000003,{"$f":"IF($A86=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A86,M85,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A86=\"\",\"\",IF(VLOOKUP(A85,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K85*CEILING(MAX(OFFSET(J85,M85,0),OFFSET(I85,M85,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A85,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A85,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-19",699213,617360,699213,617360,785375.01886792458,594857.92648425815,212,1856119.2865395893,3953004.8000000003,{"$f":"IF($A87=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A87,M86,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A87=\"\",\"\",IF(VLOOKUP(A86,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K86*CEILING(MAX(OFFSET(J86,M86,0),OFFSET(I86,M86,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A86,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A86,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-18",1001213,570360,1001213,570360,784471.48341232224,586528.92817469849,211,1840223.5541267795,3953004.8000000003,{"$f":"IF($A88=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A88,M87,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A88=\"\",\"\",IF(VLOOKUP(A87,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K87*CEILING(MAX(OFFSET(J87,M87,0),OFFSET(I87,M87,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A87,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A87,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-17",2460140,2054479,2460140,2054479,767670.90995260666,547713.46940167644,211,1753555.1548756242,3861900.8000000003,{"$f":"IF($A89=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A89,M88,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A89=\"\",\"\",IF(VLOOKUP(A88,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K88*CEILING(MAX(OFFSET(J88,M88,0),OFFSET(I88,M88,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A88,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A88,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-16",2470628,761079,2470628,761079,762002.00473933644,550173.47548321506,211,1752314.2606091236,3861900.8000000003,{"$f":"IF($A90=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A90,M89,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A90=\"\",\"\",IF(VLOOKUP(A89,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K89*CEILING(MAX(OFFSET(J89,M89,0),OFFSET(I89,M89,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A89,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A89,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-13",1216464,546597,{"$f":"IF(B90>minIMSM,B90,\"\")","v":1216464},546597,760813.44285714289,549670.20230992837,210,1750219.8070150139,3861900.8000000003,{"$f":"IF($A91=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A91,M90,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A91=\"\",\"\",IF(VLOOKUP(A90,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K90*CEILING(MAX(OFFSET(J90,M90,0),OFFSET(I90,M90,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A90,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A90,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-12",1345630,880627,1345630,880627,754949.01904761908,546043.09935283253,210,1737826.5978827176,3861900.8000000003,{"$f":"IF($A92=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A92,M91,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A92=\"\",\"\",IF(VLOOKUP(A91,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K91*CEILING(MAX(OFFSET(J91,M91,0),OFFSET(I91,M91,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A91,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A91,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-11",1603548,834068,1603548,834068,752042.39234449761,534055.73377009423,209,1713342.7131306673,3569328,{"$f":"IF($A93=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A93,M92,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A93=\"\",\"\",IF(VLOOKUP(A92,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K92*CEILING(MAX(OFFSET(J92,M92,0),OFFSET(I92,M92,0)),roundto),roundto)+add_margin))","v":3620000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A92,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A92,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-10",2413688,1885322,2413688,1885322,737364.3509615385,502948.88258222607,208,1642672.3396095454,3999868.8000000003,{"$f":"IF($A94=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A94,M93,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A94=\"\",\"\",IF(VLOOKUP(A93,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K93*CEILING(MAX(OFFSET(J93,M93,0),OFFSET(I93,M93,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A93,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A93,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-09",2224344,304591,2224344,304591,738256.83574879228,503519.36068623734,207,1644591.6849840195,3999868.8000000003,{"$f":"IF($A95=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A95,M94,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A95=\"\",\"\",IF(VLOOKUP(A94,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K94*CEILING(MAX(OFFSET(J94,M94,0),OFFSET(I94,M94,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A94,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A94,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-06",872389,624360,872389,624360,736363.94174757286,502505.19920303044,206,1640873.3003130276,3999868.8000000003,{"$f":"IF($A96=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A96,M95,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A96=\"\",\"\",IF(VLOOKUP(A95,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K95*CEILING(MAX(OFFSET(J95,M95,0),OFFSET(I95,M95,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A95,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A95,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-05",1341073,837240,1341073,837240,732342.17560975614,507884.33312939852,205,1646533.9752426734,3999868.8000000003,{"$f":"IF($A97=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A97,M96,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A97=\"\",\"\",IF(VLOOKUP(A96,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K96*CEILING(MAX(OFFSET(J96,M96,0),OFFSET(I96,M96,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A96,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A96,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-04",968244,244658,968244,244658,734603.63725490193,507091.16511995607,204,1647367.7344708228,3999868.8000000003,{"$f":"IF($A98=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A98,M97,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A98=\"\",\"\",IF(VLOOKUP(A97,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K97*CEILING(MAX(OFFSET(J97,M97,0),OFFSET(I97,M97,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A97,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A97,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-03",1968512,1942166,1968512,1942166,719799.21674876846,468663.11268634687,203,1563392.8195841927,3999868.8000000003,{"$f":"IF($A99=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A99,M98,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A99=\"\",\"\",IF(VLOOKUP(A98,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K98*CEILING(MAX(OFFSET(J98,M98,0),OFFSET(I98,M98,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A98,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A98,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-06-02",2230830,433095,2230830,433095,720057.65841584164,469711.90247633599,202,1565539.0828732464,3999868.8000000003,{"$f":"IF($A100=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A100,M99,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A100=\"\",\"\",IF(VLOOKUP(A99,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K99*CEILING(MAX(OFFSET(J99,M99,0),OFFSET(I99,M99,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A99,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A99,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-30",946304,711805,946304,711805,717031.45273631846,468332.62895219517,201,1560030.1848502699,3999868.8000000003,{"$f":"IF($A101=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A101,M100,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A101=\"\",\"\",IF(VLOOKUP(A100,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K100*CEILING(MAX(OFFSET(J100,M100,0),OFFSET(I100,M100,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A100,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A100,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-29",1317770,701250,1317770,701250,715143.58499999996,472276.91515507823,200,1565242.0322791408,3999868.8000000003,{"$f":"IF($A102=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A102,M101,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A102=\"\",\"\",IF(VLOOKUP(A101,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K101*CEILING(MAX(OFFSET(J101,M101,0),OFFSET(I101,M101,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A101,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A101,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-28",803357,410002,803357,410002,715923.60804020101,472389.5496366421,199,1566224.7973861569,3999868.8000000003,{"$f":"IF($A103=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A103,M102,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A103=\"\",\"\",IF(VLOOKUP(A102,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K102*CEILING(MAX(OFFSET(J102,M102,0),OFFSET(I102,M102,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A102,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A102,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-27",1177722,1027805,1177722,1027805,711757.00505050505,477109.49582327105,198,1570554.0975323929,3999868.8000000003,{"$f":"IF($A104=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A104,M103,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A104=\"\",\"\",IF(VLOOKUP(A103,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K103*CEILING(MAX(OFFSET(J103,M103,0),OFFSET(I103,M103,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A103,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A103,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-26",729622,-211009,729622,"",708300.255,477891.85671363707,200,1568505.5970845467,3999868.8000000003,{"$f":"IF($A105=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A105,M104,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A105=\"\",\"\",IF(VLOOKUP(A104,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K104*CEILING(MAX(OFFSET(J104,M104,0),OFFSET(I104,M104,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A104,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A104,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-23",-37355,166244,"",166244,710345.26,477236.97326596669,200,1569371.8118787401,3999868.8000000003,{"$f":"IF($A106=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A106,M105,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A106=\"\",\"\",IF(VLOOKUP(A105,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K105*CEILING(MAX(OFFSET(J105,M105,0),OFFSET(I105,M105,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A105,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A105,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-22",526693,406053,526693,406053,708906.01500000001,479966.65514260443,200,1572845.994256688,3999868.8000000003,{"$f":"IF($A107=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A107,M106,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A107=\"\",\"\",IF(VLOOKUP(A106,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K106*CEILING(MAX(OFFSET(J106,M106,0),OFFSET(I106,M106,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A106,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A106,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-21",742408,389214,742408,389214,706266.89500000002,476296.27968185558,200,1563600.19842734,3999868.8000000003,{"$f":"IF($A108=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A108,M107,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A108=\"\",\"\",IF(VLOOKUP(A107,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K107*CEILING(MAX(OFFSET(J107,M107,0),OFFSET(I107,M107,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A107,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A107,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-20",1504967,1133773,1504967,1133773,705032.61,478174.32211736508,200,1565746.3898112571,3999868.8000000003,{"$f":"IF($A109=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A109,M108,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A109=\"\",\"\",IF(VLOOKUP(A108,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K108*CEILING(MAX(OFFSET(J108,M108,0),OFFSET(I108,M108,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A108,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A108,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-19",1277345,207172,1277345,207172,713675.32,479747.27688646002,200,1577220.418395628,3999868.8000000003,{"$f":"IF($A110=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A110,M109,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A110=\"\",\"\",IF(VLOOKUP(A109,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K109*CEILING(MAX(OFFSET(J109,M109,0),OFFSET(I109,M109,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A109,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A109,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-16",864398,716258,864398,716258,711714.76884422114,484867.98649317672,199,1584477.1445319392,3999868.8000000003,{"$f":"IF($A111=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A111,M110,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A111=\"\",\"\",IF(VLOOKUP(A110,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K110*CEILING(MAX(OFFSET(J110,M110,0),OFFSET(I110,M110,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A110,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A110,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-15",428758,-265008,428758,"",712893.54,483883.76862969156,200,1583884.3235334449,3999868.8000000003,{"$f":"IF($A112=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A112,M111,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A112=\"\",\"\",IF(VLOOKUP(A111,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K111*CEILING(MAX(OFFSET(J111,M111,0),OFFSET(I111,M111,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A111,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A111,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-14",459716,577096,459716,577096,710132.95,477589.35036600503,200,1569793.780658809,3999868.8000000003,{"$f":"IF($A113=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A113,M112,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A113=\"\",\"\",IF(VLOOKUP(A112,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K112*CEILING(MAX(OFFSET(J112,M112,0),OFFSET(I112,M112,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A112,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A112,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-13",1663896,1131865,1663896,1131865,703069.32,467944.61481122696,200,1545369.6266602085,3999868.8000000003,{"$f":"IF($A114=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A114,M113,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A114=\"\",\"\",IF(VLOOKUP(A113,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K113*CEILING(MAX(OFFSET(J113,M113,0),OFFSET(I113,M113,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A113,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A113,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-12",1638245,548429,1638245,548429,704100.72,469353.0955796956,200,1548936.2920434522,3999868.8000000003,{"$f":"IF($A115=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A115,M114,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A115=\"\",\"\",IF(VLOOKUP(A114,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K114*CEILING(MAX(OFFSET(J114,M114,0),OFFSET(I114,M114,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A114,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A114,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-09",952739,692556,952739,692556,698443.98,469706.13602637168,200,1543915.0248474691,3999868.8000000003,{"$f":"IF($A116=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A116,M115,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A116=\"\",\"\",IF(VLOOKUP(A115,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K115*CEILING(MAX(OFFSET(J115,M115,0),OFFSET(I115,M115,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A115,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A115,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-08",1187990,588159,1187990,588159,693687.73,471908.84153685096,200,1543123.6447663317,3999868.8000000003,{"$f":"IF($A117=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A117,M116,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A117=\"\",\"\",IF(VLOOKUP(A116,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K116*CEILING(MAX(OFFSET(J116,M116,0),OFFSET(I116,M116,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A116,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A116,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-07",1005080,511472,1005080,511472,689373.12,464546.22992243979,200,1525556.3338603918,3999868.8000000003,{"$f":"IF($A118=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A118,M117,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A118=\"\",\"\",IF(VLOOKUP(A117,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K117*CEILING(MAX(OFFSET(J117,M117,0),OFFSET(I117,M117,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A117,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A117,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-06",1878893,1455454,1878893,1455454,678079.91500000004,453659.87491066271,200,1494667.6898391929,3999868.8000000003,{"$f":"IF($A119=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A119,M118,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A119=\"\",\"\",IF(VLOOKUP(A118,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K118*CEILING(MAX(OFFSET(J118,M118,0),OFFSET(I118,M118,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A118,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A118,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-05",1553338,159177,1553338,159177,678165.375,452702.64090988325,200,1493030.1286377897,3999868.8000000003,{"$f":"IF($A120=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A120,M119,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A120=\"\",\"\",IF(VLOOKUP(A119,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K119*CEILING(MAX(OFFSET(J119,M119,0),OFFSET(I119,M119,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A119,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A119,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-05-02",749530,627048,749530,627048,675728.20603015076,449776.69590149709,199,1485326.2586528454,3999868.8000000003,{"$f":"IF($A121=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A121,M120,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A121=\"\",\"\",IF(VLOOKUP(A120,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K120*CEILING(MAX(OFFSET(J120,M120,0),OFFSET(I120,M120,0)),roundto),roundto)+add_margin))","v":5250000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A120,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A120,Calendar!A:A,0)-2),1,2))","v":1}]
["2025-05-01",1352378,816264,1352378,816264,668781.29145728645,444865.56154739531,199,1469539.302242598,3999868.8000000003,{"$f":"IF($A122=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A122,M121,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A122=\"\",\"\",IF(VLOOKUP(A121,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K121*CEILING(MAX(OFFSET(J121,M121,0),OFFSET(I121,M121,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A121,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A121,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-30",1438224,737263,1438224,737263,663156.70351758797,421296.27324128069,199,1421489.9953518934,3006888,{"$f":"IF($A123=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A123,M122,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A123=\"\",\"\",IF(VLOOKUP(A122,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K122*CEILING(MAX(OFFSET(J122,M122,0),OFFSET(I122,M122,0)),roundto),roundto)+add_margin))","v":3060000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A122,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A122,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-29",2499918,1851718,2499918,1851718,647188.20100502507,384867.60528866289,199,1339949.8905246183,1634692.8,{"$f":"IF($A124=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A124,M123,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A124=\"\",\"\",IF(VLOOKUP(A123,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K123*CEILING(MAX(OFFSET(J123,M123,0),OFFSET(I123,M123,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A123,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A123,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-28",1879305,140506,1879305,140506,647724.80402010051,383605.07107980526,199,1338213.9319637502,1634692.8,{"$f":"IF($A125=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A125,M124,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A125=\"\",\"\",IF(VLOOKUP(A124,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K124*CEILING(MAX(OFFSET(J124,M124,0),OFFSET(I124,M124,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A124,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A124,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-25",541524,437428,541524,437428,646664.01010101009,387503.99417967472,198,1344171.1996244246,1634692.8,{"$f":"IF($A126=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A126,M125,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A126=\"\",\"\",IF(VLOOKUP(A125,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K125*CEILING(MAX(OFFSET(J125,M125,0),OFFSET(I125,M125,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A125,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A125,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-24",669356,249022,669356,249022,647637.34010152286,386987.30086977803,197,1344214.4816671233,1634692.8,{"$f":"IF($A127=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A127,M126,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A127=\"\",\"\",IF(VLOOKUP(A126,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K126*CEILING(MAX(OFFSET(J126,M126,0),OFFSET(I126,M126,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A126,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A126,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-23",819458,613562,819458,613562,642205.95431472082,387582.85742961295,197,1339855.0976880242,1239851.2,{"$f":"IF($A128=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A128,M127,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A128=\"\",\"\",IF(VLOOKUP(A127,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K127*CEILING(MAX(OFFSET(J127,M127,0),OFFSET(I127,M127,0)),roundto),roundto)+add_margin))","v":1390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A127,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A127,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-22",1021683,514230,1021683,514230,640485.57360406092,393968.94684640784,197,1349629.6779275951,1239851.2,{"$f":"IF($A129=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A129,M128,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A129=\"\",\"\",IF(VLOOKUP(A128,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K128*CEILING(MAX(OFFSET(J128,M128,0),OFFSET(I128,M128,0)),roundto),roundto)+add_margin))","v":2210000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A128,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A128,Calendar!A:A,0)-2),1,2))","v":2}]
["2025-04-21",488945,55084,488945,55084,643492.24365482235,389293.47600253037,197,1344220.5004593772,1239851.2,{"$f":"IF($A130=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A130,M129,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A130=\"\",\"\",IF(VLOOKUP(A129,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K129*CEILING(MAX(OFFSET(J129,M129,0),OFFSET(I129,M129,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A129,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A129,Calendar!A:A,0)-2),1,2))","v":1}]
["2025-04-18",40017,141620,40017,141620,645656.43367346935,388924.58713479521,196,1345720.6905161007,1239851.2,{"$f":"IF($A131=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A131,M130,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A131=\"\",\"\",IF(VLOOKUP(A130,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K130*CEILING(MAX(OFFSET(J130,M130,0),OFFSET(I130,M130,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A130,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A130,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-17",210667,132976,210667,132976,648236.21538461535,387235.4118776957,195,1345259.9567644675,1224454.4000000001,{"$f":"IF($A132=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A132,M131,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A132=\"\",\"\",IF(VLOOKUP(A131,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K131*CEILING(MAX(OFFSET(J131,M131,0),OFFSET(I131,M131,0)),roundto),roundto)+add_margin))","v":2210000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A131,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A131,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-16",774907,765284,774907,765284,644659.5076923077,393806.16948789643,195,1353510.6127705213,556779.20000000007,{"$f":"IF($A133=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A133,M132,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A133=\"\",\"\",IF(VLOOKUP(A132,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K132*CEILING(MAX(OFFSET(J132,M132,0),OFFSET(I132,M132,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A132,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A132,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-15",388039,21629,388039,21629,652395.12371134025,390217.35104091227,194,1354786.3555849823,556779.20000000007,{"$f":"IF($A134=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A134,M133,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A134=\"\",\"\",IF(VLOOKUP(A133,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K133*CEILING(MAX(OFFSET(J133,M133,0),OFFSET(I133,M133,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A133,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A133,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-14",234630,-156649,234630,"",651740.97959183669,393180.69615623949,196,1359466.2326730678,556779.20000000007,{"$f":"IF($A135=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A135,M134,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A135=\"\",\"\",IF(VLOOKUP(A134,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K134*CEILING(MAX(OFFSET(J134,M134,0),OFFSET(I134,M134,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A134,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A134,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-11",-239525,65098,"",65098,650266.08629441622,393947.07576534455,197,1359370.8226720365,556779.20000000007,{"$f":"IF($A136=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A136,M135,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A136=\"\",\"\",IF(VLOOKUP(A135,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K135*CEILING(MAX(OFFSET(J135,M135,0),OFFSET(I135,M135,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A135,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A135,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-10",-24234,9461,"",9461,651545.24873096449,390130.69777639717,197,1353780.5047284793,556779.20000000007,{"$f":"IF($A137=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A137,M136,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A137=\"\",\"\",IF(VLOOKUP(A136,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K136*CEILING(MAX(OFFSET(J136,M136,0),OFFSET(I136,M136,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A136,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A136,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-09",-248581,-163220,"","",649754.75757575757,390061.13667113992,198,1351864.8035838094,556779.20000000007,{"$f":"IF($A138=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A138,M137,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A138=\"\",\"\",IF(VLOOKUP(A137,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K137*CEILING(MAX(OFFSET(J137,M137,0),OFFSET(I137,M137,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A137,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A137,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-08",-813705,-494548,"","",651524.44221105531,390016.56396478077,199,1353554.2573476606,556779.20000000007,{"$f":"IF($A139=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A139,M138,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A139=\"\",\"\",IF(VLOOKUP(A138,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K138*CEILING(MAX(OFFSET(J138,M138,0),OFFSET(I138,M138,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A138,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A138,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-07",-857441,-175671,"",{"$f":"IF(C139>minIMSM,C139,\"\")","v":""},{"$f":"IF($A139=\"\",\"\",IFERROR((AVERAGE(E140,INDIRECT(\"D\" & ROW(A141) & \":D\" &  ROW(A141) + window_size-2))),0))","v":651165.83499999996},389718.75077003159,200,{"$f":"IF($A139=\"\",\"\",F139+alpha*G139)","v":1352659.5863860568},{"$f":"IF($A139=\"\",\"\",beta*MAX(E140,INDIRECT(\"B\" & ROW(A141) & \":B\" &  ROW(A141) + window_size_max-2)))","v":556779.20000000007},{"$f":"IF($A140=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A140,M139,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A140=\"\",\"\",IF(VLOOKUP(A139,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K139*CEILING(MAX(OFFSET(J139,M139,0),OFFSET(I139,M139,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A139,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A139,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-04",-215246,-50624,"","",651165.83499999996,389718.75077003159,200,1352659.5863860568,556779.20000000007,{"$f":"IF($A141=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A141,M140,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A141=\"\",\"\",IF(VLOOKUP(A140,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K140*CEILING(MAX(OFFSET(J140,M140,0),OFFSET(I140,M140,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A140,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A140,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-03",-222707,-234024,"","",651165.83499999996,389718.75077003159,200,1352659.5863860568,556779.20000000007,{"$f":"IF($A142=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A142,M141,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A142=\"\",\"\",IF(VLOOKUP(A141,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K141*CEILING(MAX(OFFSET(J141,M141,0),OFFSET(I141,M141,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A141,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A141,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-02",-841585,-616735,"","",648170.99004975124,390114.1662488475,201,1350376.4892976768,781470.4,{"$f":"IF($A143=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A143,M142,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A143=\"\",\"\",IF(VLOOKUP(A142,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K142*CEILING(MAX(OFFSET(J142,M142,0),OFFSET(I142,M142,0)),roundto),roundto)+add_margin))","v":1410000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A142,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A142,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-04-01",-800707,-580127,"","",646234.24752475251,390111.24903122301,202,1348434.4957809539,781470.4,{"$f":"IF($A144=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A144,M143,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A144=\"\",\"\",IF(VLOOKUP(A143,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K143*CEILING(MAX(OFFSET(J143,M143,0),OFFSET(I143,M143,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A143,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A143,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-31",-452793,-8225,"","",644649.96059113299,390018.32943339337,203,1346682.9535712411,781470.4,{"$f":"IF($A145=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A145,M144,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A145=\"\",\"\",IF(VLOOKUP(A144,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K144*CEILING(MAX(OFFSET(J144,M144,0),OFFSET(I144,M144,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A144,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A144,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-28",-501367,-353042,"","",642966.70588235289,389959.23179817107,204,1344893.3231190608,781470.4,{"$f":"IF($A146=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A146,M145,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A146=\"\",\"\",IF(VLOOKUP(A145,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K145*CEILING(MAX(OFFSET(J145,M145,0),OFFSET(I145,M145,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A145,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A145,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-27",-747312,-323918,"","",641342.37073170731,389892.27154062514,205,1343148.4595048325,781470.4,{"$f":"IF($A147=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A147,M146,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A147=\"\",\"\",IF(VLOOKUP(A146,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K146*CEILING(MAX(OFFSET(J146,M146,0),OFFSET(I146,M146,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A146,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A146,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-26",-470684,-8284,"","",640374.18932038837,389691.35989755177,206,1341818.6371359816,866272,{"$f":"IF($A148=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A148,M147,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A148=\"\",\"\",IF(VLOOKUP(A147,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K147*CEILING(MAX(OFFSET(J147,M147,0),OFFSET(I147,M147,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A147,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A147,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-25",-729594,-632351,"","",638795.56038647343,389625.90353669226,207,1340122.1867525196,866272,{"$f":"IF($A149=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A149,M148,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A149=\"\",\"\",IF(VLOOKUP(A148,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K148*CEILING(MAX(OFFSET(J148,M148,0),OFFSET(I148,M148,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A148,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A148,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-24",-844047,-119433,"","",635777.9134615385,390113.48039408692,208,1337982.178170895,1643174.4000000001,{"$f":"IF($A150=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A150,M149,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A150=\"\",\"\",IF(VLOOKUP(A149,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K149*CEILING(MAX(OFFSET(J149,M149,0),OFFSET(I149,M149,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A149,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A149,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-21",-494151,-244280,"","",633328.77033492818,390360.78574420081,209,1335978.1846744898,1643174.4000000001,{"$f":"IF($A151=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A151,M150,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A151=\"\",\"\",IF(VLOOKUP(A150,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K150*CEILING(MAX(OFFSET(J150,M150,0),OFFSET(I150,M150,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A150,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A150,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-20",-777249,-478533,"","",631722.3952380952,390330.49823546613,210,1334317.2920619342,1643174.4000000001,{"$f":"IF($A152=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A152,M151,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A152=\"\",\"\",IF(VLOOKUP(A151,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K151*CEILING(MAX(OFFSET(J151,M151,0),OFFSET(I151,M151,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A151,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A151,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-19",-667214,-109515,"","",629793.23696682462,390406.1946830909,211,1332524.3873963882,1643174.4000000001,{"$f":"IF($A153=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A153,M152,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A153=\"\",\"\",IF(VLOOKUP(A152,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K152*CEILING(MAX(OFFSET(J152,M152,0),OFFSET(I152,M152,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A152,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A152,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-18",-988381,-810991,"","",629688.51886792458,390144.34300552442,212,1331948.3362778686,1643174.4000000001,{"$f":"IF($A154=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A154,M153,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A154=\"\",\"\",IF(VLOOKUP(A153,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K153*CEILING(MAX(OFFSET(J153,M153,0),OFFSET(I153,M153,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A153,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A153,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-17",-1067812,-244914,{"$f":"IF(B154>minIMSM,B154,\"\")","v":""},"",625876.09813084116,392820.63533835486,214,1332953.2417398798,1643174.4000000001,{"$f":"IF($A155=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A155,M154,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A155=\"\",\"\",IF(VLOOKUP(A154,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K154*CEILING(MAX(OFFSET(J154,M154,0),OFFSET(I154,M154,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A154,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A154,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-14",-405047,42484,"",42484,625908.88785046723,390406.34332973469,214,1328640.3058439898,1643174.4000000001,{"$f":"IF($A156=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A156,M155,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A156=\"\",\"\",IF(VLOOKUP(A155,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K155*CEILING(MAX(OFFSET(J155,M155,0),OFFSET(I155,M155,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A155,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A155,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-13",-204723,-50316,"","",625895.02325581398,388023.23843526735,215,1324336.8524392953,1643174.4000000001,{"$f":"IF($A157=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A157,M156,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A157=\"\",\"\",IF(VLOOKUP(A156,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K156*CEILING(MAX(OFFSET(J156,M156,0),OFFSET(I156,M156,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A156,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A156,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-12",24438,164435,24438,164435,626671.19534883718,386955.32486714859,215,1323190.7801097047,1643174.4000000001,{"$f":"IF($A158=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A158,M157,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A158=\"\",\"\",IF(VLOOKUP(A157,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K157*CEILING(MAX(OFFSET(J157,M157,0),OFFSET(I157,M157,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A157,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A157,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-11",-440352,-328512,"","",625076.23611111112,386986.51798107714,216,1321651.9684770498,1643174.4000000001,{"$f":"IF($A159=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A159,M158,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A159=\"\",\"\",IF(VLOOKUP(A158,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K158*CEILING(MAX(OFFSET(J158,M158,0),OFFSET(I158,M158,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A158,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A158,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-10",-976454,-403449,"","",622476.70642201835,385785.08669946255,218,1316889.8624810511,1643174.4000000001,{"$f":"IF($A160=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A160,M159,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A160=\"\",\"\",IF(VLOOKUP(A159,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K159*CEILING(MAX(OFFSET(J159,M159,0),OFFSET(I159,M159,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A159,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A159,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-07",-196979,371152,"",371152,620717.14678899082,388620.60357155529,218,1320234.2332177903,1643174.4000000001,{"$f":"IF($A161=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A161,M160,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A161=\"\",\"\",IF(VLOOKUP(A160,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K160*CEILING(MAX(OFFSET(J160,M160,0),OFFSET(I160,M160,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A160,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A160,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-06",347987,215979,347987,215979,621347.06880733941,387434.30947425083,218,1318728.8258609909,1643174.4000000001,{"$f":"IF($A162=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A162,M161,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A162=\"\",\"\",IF(VLOOKUP(A161,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K161*CEILING(MAX(OFFSET(J161,M161,0),OFFSET(I161,M161,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A161,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A161,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-05",124573,190731,124573,190731,622012.5,386748.11495986948,218,1318159.1069277651,1643174.4000000001,{"$f":"IF($A163=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A163,M162,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A163=\"\",\"\",IF(VLOOKUP(A162,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K162*CEILING(MAX(OFFSET(J162,M162,0),OFFSET(I162,M162,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A162,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A162,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-04",-142360,-181130,"","",621860.94520547939,386519.04873111326,219,1317595.2329214832,1643174.4000000001,{"$f":"IF($A164=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A164,M163,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A164=\"\",\"\",IF(VLOOKUP(A163,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K163*CEILING(MAX(OFFSET(J163,M163,0),OFFSET(I163,M163,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A163,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A163,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-03-03",-485112,-159767,"","",622259.65,386258.68932256952,220,1317525.2907806253,1737654.4000000001,{"$f":"IF($A165=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A165,M164,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A165=\"\",\"\",IF(VLOOKUP(A164,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K164*CEILING(MAX(OFFSET(J164,M164,0),OFFSET(I164,M164,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A164,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A164,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-28",-691785,-99808,"","",619922.42792792793,386103.10856372124,222,1314908.0233426262,1737654.4000000001,{"$f":"IF($A166=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A166,M165,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A166=\"\",\"\",IF(VLOOKUP(A165,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K165*CEILING(MAX(OFFSET(J165,M165,0),OFFSET(I165,M165,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A165,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A165,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-27",-227154,246891,"",246891,619620.11261261266,386344.50030986563,222,1315040.2131703708,1737654.4000000001,{"$f":"IF($A167=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A167,M166,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A167=\"\",\"\",IF(VLOOKUP(A166,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K166*CEILING(MAX(OFFSET(J166,M166,0),OFFSET(I166,M166,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A166,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A166,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-26",-580427,-852064,"","",618838.09417040355,386226.83036665595,223,1314046.3888303842,1737654.4000000001,{"$f":"IF($A168=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A168,M167,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A168=\"\",\"\",IF(VLOOKUP(A167,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K167*CEILING(MAX(OFFSET(J167,M167,0),OFFSET(I167,M167,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A167,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A167,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-25",-1257375,-400167,"","",618036.14222222217,384901.95935042412,225,1310859.6690529855,2149096,{"$f":"IF($A169=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A169,M168,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A169=\"\",\"\",IF(VLOOKUP(A168,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K168*CEILING(MAX(OFFSET(J168,M168,0),OFFSET(I168,M168,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A168,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A168,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-24",-11454,357592,"",357592,621902.6875,382647.75933282549,224,1310668.654299086,2149096,{"$f":"IF($A170=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A170,M169,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A170=\"\",\"\",IF(VLOOKUP(A169,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K169*CEILING(MAX(OFFSET(J169,M169,0),OFFSET(I169,M169,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A169,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A169,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-21",34976,-327035,34976,"",617372.65486725664,385535.3603608812,226,1311336.3035168429,2149096,{"$f":"IF($A171=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A171,M170,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A171=\"\",\"\",IF(VLOOKUP(A170,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K170*CEILING(MAX(OFFSET(J170,M170,0),OFFSET(I170,M170,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A170,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A170,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-20",-223907,63737,"",63737,618214.61061946908,383262.93058070447,226,1308087.8856647373,2149096,{"$f":"IF($A172=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A172,M171,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A172=\"\",\"\",IF(VLOOKUP(A171,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K171*CEILING(MAX(OFFSET(J171,M171,0),OFFSET(I171,M171,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A171,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A171,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-19",488419,442895,488419,442895,614696.63716814155,390503.86297601339,226,1317603.5905249657,2149096,{"$f":"IF($A173=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A173,M172,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A173=\"\",\"\",IF(VLOOKUP(A172,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K172*CEILING(MAX(OFFSET(J172,M172,0),OFFSET(I172,M172,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A172,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A172,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-18",471324,9046,471324,9046,616174.99557522126,387653.8867327983,226,1313951.9916942581,2149096,{"$f":"IF($A174=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A174,M173,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A174=\"\",\"\",IF(VLOOKUP(A173,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K173*CEILING(MAX(OFFSET(J173,M173,0),OFFSET(I173,M173,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A173,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A173,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-17",230442,181029,230442,181029,617038.99115044251,389411.53764884081,226,1317979.7589183562,2149096,{"$f":"IF($A175=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A175,M174,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A175=\"\",\"\",IF(VLOOKUP(A174,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K174*CEILING(MAX(OFFSET(J174,M174,0),OFFSET(I174,M174,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A174,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A174,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-14",253646,53828,253646,53828,617476.15486725664,388628.98385648517,226,1317008.32580893,2149096,{"$f":"IF($A176=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A176,M175,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A176=\"\",\"\",IF(VLOOKUP(A175,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K175*CEILING(MAX(OFFSET(J175,M175,0),OFFSET(I175,M175,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A175,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A175,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-13",323624,159708,323624,159708,616799.74778761063,388936.19681148999,226,1316884.9020482926,2149096,{"$f":"IF($A177=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A177,M176,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A177=\"\",\"\",IF(VLOOKUP(A176,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K176*CEILING(MAX(OFFSET(J176,M176,0),OFFSET(I176,M176,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A176,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A176,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-12",541420,337875,541420,337875,616709.44690265483,389919.67724351957,226,1318564.8659409899,2149096,{"$f":"IF($A178=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A178,M177,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A178=\"\",\"\",IF(VLOOKUP(A177,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K177*CEILING(MAX(OFFSET(J177,M177,0),OFFSET(I177,M177,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A177,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A177,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-11",518681,518938,518681,518938,614163.68141592923,390062.99341610825,226,1316277.0695649241,2149096,{"$f":"IF($A179=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A179,M178,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A179=\"\",\"\",IF(VLOOKUP(A178,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K178*CEILING(MAX(OFFSET(J178,M178,0),OFFSET(I178,M178,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A178,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A178,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-10",1026984,461645,1026984,461645,613613.74778761063,391718.06545429182,226,1318706.2656053361,2149096,{"$f":"IF($A180=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A180,M179,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A180=\"\",\"\",IF(VLOOKUP(A179,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K179*CEILING(MAX(OFFSET(J179,M179,0),OFFSET(I179,M179,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A179,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A179,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-07",775885,464850,775885,464850,611131,394443.41891193186,226,1321129.1540414775,2149096,{"$f":"IF($A181=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A181,M180,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A181=\"\",\"\",IF(VLOOKUP(A180,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K180*CEILING(MAX(OFFSET(J180,M180,0),OFFSET(I180,M180,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A180,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A180,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-06",827347,307247,827347,307247,609581.8495575221,398075.85877560655,226,1326118.3953536139,2149096,{"$f":"IF($A182=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A182,M181,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A182=\"\",\"\",IF(VLOOKUP(A181,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K181*CEILING(MAX(OFFSET(J181,M181,0),OFFSET(I181,M181,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A181,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A181,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-05",546345,173714,546345,173714,608470.69026548672,396390.95216841152,226,1321974.4041686275,2149096,{"$f":"IF($A183=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A183,M182,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A183=\"\",\"\",IF(VLOOKUP(A182,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K182*CEILING(MAX(OFFSET(J182,M182,0),OFFSET(I182,M182,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A182,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A182,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-04",920645,591439,920645,591439,605545.20796460181,402757.95423601178,226,1330509.525589423,2149096,{"$f":"IF($A184=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A184,M183,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A184=\"\",\"\",IF(VLOOKUP(A183,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K183*CEILING(MAX(OFFSET(J183,M183,0),OFFSET(I183,M183,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A183,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A183,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-02-03",672534,70044,672534,70044,606847.50442477874,400916.83862283611,226,1328497.8139458839,2149096,{"$f":"IF($A185=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A185,M184,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A185=\"\",\"\",IF(VLOOKUP(A184,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K184*CEILING(MAX(OFFSET(J184,M184,0),OFFSET(I184,M184,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A184,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A184,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-31",491604,421560,491604,421560,604751.5663716814,405639.47755242442,226,1334902.6259660455,2149096,{"$f":"IF($A186=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A186,M185,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A186=\"\",\"\",IF(VLOOKUP(A185,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K185*CEILING(MAX(OFFSET(J185,M185,0),OFFSET(I185,M185,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A185,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A185,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-30",265730,55893,265730,55893,604545.07964601775,405971.38738033618,226,1335293.576930623,2149096,{"$f":"IF($A187=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A187,M186,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A187=\"\",\"\",IF(VLOOKUP(A186,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K186*CEILING(MAX(OFFSET(J186,M186,0),OFFSET(I186,M186,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A186,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A186,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-29",210365,45093,210365,45093,603281,406580.29110159806,226,1335125.5239828764,2149096,{"$f":"IF($A188=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A188,M187,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A188=\"\",\"\",IF(VLOOKUP(A187,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K187*CEILING(MAX(OFFSET(J187,M187,0),OFFSET(I187,M187,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A187,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A187,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-28",418253,164411,418253,164411,604144.95132743358,406699.6324403914,226,1336204.2897201381,2197801.6,{"$f":"IF($A189=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A189,M188,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A189=\"\",\"\",IF(VLOOKUP(A188,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K188*CEILING(MAX(OFFSET(J188,M188,0),OFFSET(I188,M188,0)),roundto),roundto)+add_margin))","v":2250000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A188,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A188,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-27",662949,343262,662949,343262,603131.03982300882,408360.21739563328,226,1338179.4311351487,2572342.4000000004,{"$f":"IF($A190=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A190,M189,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A190=\"\",\"\",IF(VLOOKUP(A189,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K189*CEILING(MAX(OFFSET(J189,M189,0),OFFSET(I189,M189,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A189,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A189,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-24",754547,384051,754547,384051,602325.16814159288,410940.32171058032,226,1342017.7472206375,2572342.4000000004,{"$f":"IF($A191=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A191,M190,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A191=\"\",\"\",IF(VLOOKUP(A190,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K190*CEILING(MAX(OFFSET(J190,M190,0),OFFSET(I190,M190,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A190,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A190,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-23",513387,320346,513387,320346,601495.70796460181,412487.77977666719,226,1343973.7115626028,2572342.4000000004,{"$f":"IF($A192=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A192,M191,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A192=\"\",\"\",IF(VLOOKUP(A191,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K191*CEILING(MAX(OFFSET(J191,M191,0),OFFSET(I191,M191,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A191,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A191,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-22",673807,428044,673807,428044,600735.82743362826,413488.39837524248,226,1345014.9445090648,2572342.4000000004,{"$f":"IF($A193=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A193,M192,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A193=\"\",\"\",IF(VLOOKUP(A192,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K192*CEILING(MAX(OFFSET(J192,M192,0),OFFSET(I192,M192,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A192,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A192,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-21",1024299,935816,1024299,935816,597111.9336283186,412304.83317125682,226,1339260.6333365808,2572342.4000000004,{"$f":"IF($A194=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A194,M193,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A194=\"\",\"\",IF(VLOOKUP(A193,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K193*CEILING(MAX(OFFSET(J193,M193,0),OFFSET(I193,M193,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A193,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A193,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-20",1086034,364152,1086034,364152,596477.77876106196,416190.61032432405,226,1345620.8773448453,2572342.4000000004,{"$f":"IF($A195=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A195,M194,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A195=\"\",\"\",IF(VLOOKUP(A194,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K194*CEILING(MAX(OFFSET(J194,M194,0),OFFSET(I194,M194,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A194,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A194,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-17",489950,157980,489950,157980,596405.84513274336,417287.89662954403,226,1347524.0590659226,2572342.4000000004,{"$f":"IF($A196=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A196,M195,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A196=\"\",\"\",IF(VLOOKUP(A195,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K195*CEILING(MAX(OFFSET(J195,M195,0),OFFSET(I195,M195,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A195,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A195,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-16",224279,101051,224279,101051,595173.47345132742,414751.08178760699,226,1341725.4206690202,2572342.4000000004,{"$f":"IF($A197=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A197,M196,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A197=\"\",\"\",IF(VLOOKUP(A196,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K196*CEILING(MAX(OFFSET(J196,M196,0),OFFSET(I196,M196,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A196,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A196,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-15",963462,609343,963462,609343,591995.87610619469,410971.03904323501,226,1331743.7463840176,2572342.4000000004,{"$f":"IF($A198=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A198,M197,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A198=\"\",\"\",IF(VLOOKUP(A197,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K197*CEILING(MAX(OFFSET(J197,M197,0),OFFSET(I197,M197,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A197,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A197,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-14",1343185,870921,1343185,870921,586606.26548672561,408474.46839726222,226,1321860.3086017976,2572342.4000000004,{"$f":"IF($A199=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A199,M198,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A199=\"\",\"\",IF(VLOOKUP(A198,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K198*CEILING(MAX(OFFSET(J198,M198,0),OFFSET(I198,M198,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A198,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A198,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-13",1183134,443927,1183134,443927,583616.60176991147,413341.79339009448,226,1327631.8298720815,3092462.4000000004,{"$f":"IF($A200=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A200,M199,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A200=\"\",\"\",IF(VLOOKUP(A199,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K199*CEILING(MAX(OFFSET(J199,M199,0),OFFSET(I199,M199,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A199,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A199,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-10",498189,170228,498189,170228,581536.0663716814,416491.66999864241,226,1331221.0723692379,3092462.4000000004,{"$f":"IF($A201=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A201,M200,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A201=\"\",\"\",IF(VLOOKUP(A200,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K200*CEILING(MAX(OFFSET(J200,M200,0),OFFSET(I200,M200,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A200,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A200,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-09",426838,120387,426838,120387,581752.02654867258,415902.13847219769,226,1330375.8757986284,3092462.4000000004,{"$f":"IF($A202=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A202,M201,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A202=\"\",\"\",IF(VLOOKUP(A201,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K201*CEILING(MAX(OFFSET(J201,M201,0),OFFSET(I201,M201,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A201,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A201,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-08",698006,694978,698006,694978,577985.15929203539,414692.60206600779,226,1324431.8430108493,3092462.4000000004,{"$f":"IF($A203=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A203,M202,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A203=\"\",\"\",IF(VLOOKUP(A202,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K202*CEILING(MAX(OFFSET(J202,M202,0),OFFSET(I202,M202,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A202,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A202,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-07",1129731,666572,1129731,{"$f":"IF(C203>minIMSM,C203,\"\")","v":666572},{"$f":"IF($A203=\"\",\"\",IFERROR((AVERAGE(E204,INDIRECT(\"D\" & ROW(A205) & \":D\" &  ROW(A205) + window_size-2))),0))","v":573677.86283185845},412559.01171913248,226,{"$f":"IF($A203=\"\",\"\",F203+alpha*G203)","v":1316284.0839262968},{"$f":"IF($A203=\"\",\"\",beta*MAX(E204,INDIRECT(\"B\" & ROW(A205) & \":B\" &  ROW(A205) + window_size_max-2)))","v":3092462.4000000004},{"$f":"IF($A204=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A204,M203,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A204=\"\",\"\",IF(VLOOKUP(A203,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K203*CEILING(MAX(OFFSET(J203,M203,0),OFFSET(I203,M203,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A203,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A203,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-06",1186026,565970,1186026,565970,570895.3495575221,413700.73311102891,226,1315556.6691573742,3092462.4000000004,{"$f":"IF($A205=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A205,M204,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A205=\"\",\"\",IF(VLOOKUP(A204,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K204*CEILING(MAX(OFFSET(J204,M204,0),OFFSET(I204,M204,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A204,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A204,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-03",971335,755741,971335,755741,567138.96460176993,417759.22253524512,226,1319105.5651652112,3092462.4000000004,{"$f":"IF($A206=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A206,M205,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A206=\"\",\"\",IF(VLOOKUP(A205,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K205*CEILING(MAX(OFFSET(J205,M205,0),OFFSET(I205,M205,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A205,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A205,Calendar!A:A,0)-2),1,2))","v":0}]
["2025-01-02",543916,221462,543916,221462,568522.81858407077,416791.37856784213,226,1318747.3000061866,3092462.4000000004,{"$f":"IF($A207=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A207,M206,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A207=\"\",\"\",IF(VLOOKUP(A206,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K206*CEILING(MAX(OFFSET(J206,M206,0),OFFSET(I206,M206,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A206,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A206,Calendar!A:A,0)-2),1,2))","v":1}]
["2025-01-01",235335,449960,235335,449960,566361.91150442476,417060.24104791874,226,1317070.3453906784,3092462.4000000004,{"$f":"IF($A208=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A208,M207,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A208=\"\",\"\",IF(VLOOKUP(A207,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K207*CEILING(MAX(OFFSET(J207,M207,0),OFFSET(I207,M207,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A207,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A207,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-31",1270898,1130986,1270898,1130986,560872.09777777782,414031.16965112759,225,1306128.2031498076,3092462.4000000004,{"$f":"IF($A209=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A209,M208,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A209=\"\",\"\",IF(VLOOKUP(A208,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K208*CEILING(MAX(OFFSET(J208,M208,0),OFFSET(I208,M208,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A208,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A208,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-30",1013002,342418,1013002,342418,559456.55111111107,416143.52531315136,225,1308514.8966747834,3092462.4000000004,{"$f":"IF($A210=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A210,M209,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A210=\"\",\"\",IF(VLOOKUP(A209,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K209*CEILING(MAX(OFFSET(J209,M209,0),OFFSET(I209,M209,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A209,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A209,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-27",160395,160082,160395,160082,559668.69777777779,416216.64602197788,225,1308858.660617338,3092462.4000000004,{"$f":"IF($A211=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A211,M210,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A211=\"\",\"\",IF(VLOOKUP(A210,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K210*CEILING(MAX(OFFSET(J210,M210,0),OFFSET(I210,M210,0)),roundto),roundto)+add_margin))","v":5010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A210,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A210,Calendar!A:A,0)-2),1,2))","v":2}]
["2024-12-26",-11339,-29647,"","",558575.60619469022,416038.67655077379,226,1307445.2239860832,3092462.4000000004,{"$f":"IF($A212=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A212,M211,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A212=\"\",\"\",IF(VLOOKUP(A211,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K211*CEILING(MAX(OFFSET(J211,M211,0),OFFSET(I211,M211,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A211,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A211,Calendar!A:A,0)-2),1,2))","v":1}]
["2024-12-25",190378,217616,190378,217616,558056.44247787609,416578.40516502038,226,1307897.5717749128,3092462.4000000004,{"$f":"IF($A213=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A213,M212,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A213=\"\",\"\",IF(VLOOKUP(A212,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K212*CEILING(MAX(OFFSET(J212,M212,0),OFFSET(I212,M212,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A212,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A212,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-24",715084,618931,715084,618931,553739.19026548672,420780.16498250887,226,1311143.4872340027,3092462.4000000004,{"$f":"IF($A214=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A214,M213,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A214=\"\",\"\",IF(VLOOKUP(A213,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K213*CEILING(MAX(OFFSET(J213,M213,0),OFFSET(I213,M213,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A213,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A213,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-23",756135,207515,756135,207515,552968.47345132742,422579.75219708588,226,1313612.027406082,3092462.4000000004,{"$f":"IF($A215=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A215,M214,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A215=\"\",\"\",IF(VLOOKUP(A214,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K214*CEILING(MAX(OFFSET(J214,M214,0),OFFSET(I214,M214,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A214,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A214,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-20",455484,265847,455484,265847,551443.48230088491,424093.88229061459,226,1314812.4704239913,3092462.4000000004,{"$f":"IF($A216=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A216,M215,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A216=\"\",\"\",IF(VLOOKUP(A215,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K215*CEILING(MAX(OFFSET(J215,M215,0),OFFSET(I215,M215,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A215,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A215,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-19",692793,418234,692793,418234,548170.05752212391,426865.5427445356,226,1316528.034462288,3092462.4000000004,{"$f":"IF($A217=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A217,M216,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A217=\"\",\"\",IF(VLOOKUP(A216,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K216*CEILING(MAX(OFFSET(J216,M216,0),OFFSET(I216,M216,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A216,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A216,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-18",778941,335408,778941,335408,546420.96017699118,422937.45369870315,226,1307708.3768346568,3092462.4000000004,{"$f":"IF($A218=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A218,M217,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A218=\"\",\"\",IF(VLOOKUP(A217,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K217*CEILING(MAX(OFFSET(J217,M217,0),OFFSET(I217,M217,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A217,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A217,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-17",1373626,1024785,{"$f":"IF(B218>minIMSM,B218,\"\")","v":1373626},1024785,539137.42920353985,408339.17608607991,226,1274147.9461584836,3092462.4000000004,{"$f":"IF($A219=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A219,M218,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A219=\"\",\"\",IF(VLOOKUP(A218,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K218*CEILING(MAX(OFFSET(J218,M218,0),OFFSET(I218,M218,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A218,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A218,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-16",1607714,583354,1607714,583354,536043.4336283186,411842.91944585205,226,1277360.6886308524,3092462.4000000004,{"$f":"IF($A220=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A220,M219,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A220=\"\",\"\",IF(VLOOKUP(A219,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K219*CEILING(MAX(OFFSET(J219,M219,0),OFFSET(I219,M219,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A219,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A219,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-13",637036,286439,637036,286439,534271.73893805314,413434.26587432402,226,1278453.4175118364,3092462.4000000004,{"$f":"IF($A221=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A221,M220,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A221=\"\",\"\",IF(VLOOKUP(A220,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K220*CEILING(MAX(OFFSET(J220,M220,0),OFFSET(I220,M220,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A220,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A220,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-12",688317,501250,688317,501250,531013.75663716812,415241.22163897613,226,1278447.9555873252,3092462.4000000004,{"$f":"IF($A222=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A222,M221,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A222=\"\",\"\",IF(VLOOKUP(A221,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K221*CEILING(MAX(OFFSET(J221,M221,0),OFFSET(I221,M221,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A221,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A221,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-11",843169,407126,843169,407126,528715.37610619469,411880.21360527404,226,1270099.7605956881,3092462.4000000004,{"$f":"IF($A223=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A223,M222,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A223=\"\",\"\",IF(VLOOKUP(A222,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K222*CEILING(MAX(OFFSET(J222,M222,0),OFFSET(I222,M222,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A222,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A222,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-10",1414244,1116731,1414244,1116731,519974.50442477874,401828.95631175744,226,1243266.6257859422,3092462.4000000004,{"$f":"IF($A224=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A224,M223,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A224=\"\",\"\",IF(VLOOKUP(A223,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K223*CEILING(MAX(OFFSET(J223,M223,0),OFFSET(I223,M223,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A223,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A223,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-09",1365687,336920,1365687,336920,518383.08407079644,402337.17864732462,226,1242590.0056359807,3092462.4000000004,{"$f":"IF($A225=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A225,M224,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A225=\"\",\"\",IF(VLOOKUP(A224,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K224*CEILING(MAX(OFFSET(J224,M224,0),OFFSET(I224,M224,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A224,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A224,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-06",849728,578874,849728,578874,514575.29646017699,402800.64588134736,226,1239616.4590466022,3092462.4000000004,{"$f":"IF($A226=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A226,M225,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A226=\"\",\"\",IF(VLOOKUP(A225,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K225*CEILING(MAX(OFFSET(J225,M225,0),OFFSET(I225,M225,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A225,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A225,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-05",935166,473238,935166,473238,512243.23893805308,405454.32681250037,226,1242061.0272005538,3092462.4000000004,{"$f":"IF($A227=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A227,M226,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A227=\"\",\"\",IF(VLOOKUP(A226,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K226*CEILING(MAX(OFFSET(J226,M226,0),OFFSET(I226,M226,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A226,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A226,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-04",664985,332974,664985,332974,510629.83185840707,403172.15537637379,226,1236339.7115358799,3092462.4000000004,{"$f":"IF($A228=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A228,M227,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A228=\"\",\"\",IF(VLOOKUP(A227,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K227*CEILING(MAX(OFFSET(J227,M227,0),OFFSET(I227,M227,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A227,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A227,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-03",1421793,1226811,1421793,1226811,501128.04867256636,371361.87723464635,226,1169579.4276949298,1756462.4000000001,{"$f":"IF($A229=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A229,M228,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A229=\"\",\"\",IF(VLOOKUP(A228,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K228*CEILING(MAX(OFFSET(J228,M228,0),OFFSET(I228,M228,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A228,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A228,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-12-02",1932789,778086,1932789,778086,496649.12831858406,373601.09161895851,226,1169131.0932327094,1756462.4000000001,{"$f":"IF($A230=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A230,M229,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A230=\"\",\"\",IF(VLOOKUP(A229,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K229*CEILING(MAX(OFFSET(J229,M229,0),OFFSET(I229,M229,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A229,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A229,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-29",660166,239604,660166,239604,495455.40265486727,375128.18669005926,226,1170686.1386969739,1756462.4000000001,{"$f":"IF($A231=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A231,M230,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A231=\"\",\"\",IF(VLOOKUP(A230,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K230*CEILING(MAX(OFFSET(J230,M230,0),OFFSET(I230,M230,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A230,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A230,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-28",492860,401352,492860,401352,493143.96902654867,376460.63649633137,226,1170773.114719945,1756462.4000000001,{"$f":"IF($A232=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A232,M231,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A232=\"\",\"\",IF(VLOOKUP(A231,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K231*CEILING(MAX(OFFSET(J231,M231,0),OFFSET(I231,M231,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A231,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A231,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-27",758545,498780,758545,498780,489792.48230088496,378376.3611682012,226,1170869.9324036471,1756462.4000000001,{"$f":"IF($A233=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A233,M232,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A233=\"\",\"\",IF(VLOOKUP(A232,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K232*CEILING(MAX(OFFSET(J232,M232,0),OFFSET(I232,M232,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A232,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A232,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-26",742636,420913,742636,420913,487792.12831858406,381529.35421093908,226,1174544.9658982744,2055457.6,{"$f":"IF($A234=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A234,M233,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A234=\"\",\"\",IF(VLOOKUP(A233,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K233*CEILING(MAX(OFFSET(J233,M233,0),OFFSET(I233,M233,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A233,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A233,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-25",487459,249130,487459,249130,488444.71238938055,382826.62405234925,226,1177532.6356836092,2055457.6,{"$f":"IF($A235=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A235,M234,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A235=\"\",\"\",IF(VLOOKUP(A234,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K234*CEILING(MAX(OFFSET(J234,M234,0),OFFSET(I234,M234,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A234,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A234,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-22",280557,231856,280557,231856,488294.23008849559,384181.94470150617,226,1179821.7305512067,2055457.6,{"$f":"IF($A236=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A236,M235,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A236=\"\",\"\",IF(VLOOKUP(A235,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K235*CEILING(MAX(OFFSET(J235,M235,0),OFFSET(I235,M235,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A235,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A235,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-21",313448,265994,313448,265994,487817.66371681413,386639.70143281616,226,1183769.1262958832,2055457.6,{"$f":"IF($A237=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A237,M236,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A237=\"\",\"\",IF(VLOOKUP(A236,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K236*CEILING(MAX(OFFSET(J236,M236,0),OFFSET(I236,M236,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A236,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A236,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-20",361286,182381,361286,182381,488117.56194690266,387082.57440577116,226,1184866.1958772908,2055457.6,{"$f":"IF($A238=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A238,M237,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A238=\"\",\"\",IF(VLOOKUP(A237,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K237*CEILING(MAX(OFFSET(J237,M237,0),OFFSET(I237,M237,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A237,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A237,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-19",636281,595879,636281,595879,486212.61504424777,388665.82126522477,226,1185811.0933216524,2055457.6,{"$f":"IF($A239=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A239,M238,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A239=\"\",\"\",IF(VLOOKUP(A238,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K238*CEILING(MAX(OFFSET(J238,M238,0),OFFSET(I238,M238,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A238,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A238,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-18",741315,331523,741315,331523,486489.82743362832,390351.81344310794,226,1189123.0916312225,2055457.6,{"$f":"IF($A240=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A240,M239,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A240=\"\",\"\",IF(VLOOKUP(A239,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K239*CEILING(MAX(OFFSET(J239,M239,0),OFFSET(I239,M239,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A239,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A239,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-15",211912,197221,211912,197221,485867.70353982301,391842.2076472303,226,1191183.6773048376,2055457.6,{"$f":"IF($A241=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A241,M240,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A241=\"\",\"\",IF(VLOOKUP(A240,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K240*CEILING(MAX(OFFSET(J240,M240,0),OFFSET(I240,M240,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A240,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A240,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-14",326081,252573,326081,252573,484965.42035398231,393821.33753352938,226,1193843.8279143353,2055457.6,{"$f":"IF($A242=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A242,M241,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A242=\"\",\"\",IF(VLOOKUP(A241,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K241*CEILING(MAX(OFFSET(J241,M241,0),OFFSET(I241,M241,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A241,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A241,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-13",371479,278977,371479,278977,483888.58849557524,396152.09099088941,226,1196962.3522791762,2055457.6,{"$f":"IF($A243=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A243,M242,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A243=\"\",\"\",IF(VLOOKUP(A242,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K242*CEILING(MAX(OFFSET(J242,M242,0),OFFSET(I242,M242,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A242,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A242,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-12",336191,239258,336191,239258,483289.84070796461,399285.99041676405,226,1202004.6234581401,2055457.6,{"$f":"IF($A244=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A244,M243,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A244=\"\",\"\",IF(VLOOKUP(A243,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K243*CEILING(MAX(OFFSET(J243,M243,0),OFFSET(I243,M243,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A243,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A243,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-11",456285,118808,456285,118808,483838.9292035398,399558.16217477177,226,1203043.621118129,2055457.6,{"$f":"IF($A245=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A245,M244,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A245=\"\",\"\",IF(VLOOKUP(A244,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K244*CEILING(MAX(OFFSET(J244,M244,0),OFFSET(I244,M244,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A244,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A244,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-08",303645,268970,303645,268970,482584.39380530972,400611.56386497238,226,1203685.2087622599,2055457.6,{"$f":"IF($A246=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A246,M245,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A246=\"\",\"\",IF(VLOOKUP(A245,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K245*CEILING(MAX(OFFSET(J245,M245,0),OFFSET(I245,M245,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A245,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A245,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-07",761250,626261,761250,626261,480086.35840707965,403463.47572279384,226,1206320.6147081086,2055457.6,{"$f":"IF($A247=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A247,M246,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A247=\"\",\"\",IF(VLOOKUP(A246,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K246*CEILING(MAX(OFFSET(J246,M246,0),OFFSET(I246,M246,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A246,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A246,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-06",467197,297111,467197,297111,478866.68584070797,402983.74204049446,226,1204237.4215135979,2055457.6,{"$f":"IF($A248=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A248,M247,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A248=\"\",\"\",IF(VLOOKUP(A247,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K247*CEILING(MAX(OFFSET(J247,M247,0),OFFSET(I247,M247,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A247,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A247,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-05",1097789,931736,1097789,931736,473545.94690265489,404698.89934123756,226,1202003.9657168826,2055457.6,{"$f":"IF($A249=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A249,M248,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A249=\"\",\"\",IF(VLOOKUP(A248,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K248*CEILING(MAX(OFFSET(J248,M248,0),OFFSET(I248,M248,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A248,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A248,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-04",678135,105679,678135,105679,475008.61061946902,404537.78246843111,226,1203176.6190626451,2055457.6,{"$f":"IF($A250=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A250,M249,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A250=\"\",\"\",IF(VLOOKUP(A249,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K249*CEILING(MAX(OFFSET(J249,M249,0),OFFSET(I249,M249,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A249,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A249,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-11-01",316145,313920,316145,313920,473763.88938053098,406970.73727069871,226,1206311.2164677887,2055457.6,{"$f":"IF($A251=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A251,M250,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A251=\"\",\"\",IF(VLOOKUP(A250,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K250*CEILING(MAX(OFFSET(J250,M250,0),OFFSET(I250,M250,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A250,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A250,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-31",437513,317519,437513,317519,472254.39823008847,409098.93297343503,226,1208632.4775822714,2055457.6,{"$f":"IF($A252=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A252,M251,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A252=\"\",\"\",IF(VLOOKUP(A251,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K251*CEILING(MAX(OFFSET(J251,M251,0),OFFSET(I251,M251,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A251,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A251,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-30",578289,406152,578289,406152,470447.75663716812,410446.93505738699,226,1209252.2397404648,2055457.6,{"$f":"IF($A253=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A253,M252,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A253=\"\",\"\",IF(VLOOKUP(A252,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K252*CEILING(MAX(OFFSET(J252,M252,0),OFFSET(I252,M252,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A252,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A252,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-29",760427,423730,760427,423730,469783.9292035398,411958.23831862939,226,1211308.7581770727,2096702.4000000001,{"$f":"IF($A254=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A254,M253,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A254=\"\",\"\",IF(VLOOKUP(A253,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K253*CEILING(MAX(OFFSET(J253,M253,0),OFFSET(I253,M253,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A253,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A253,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-28",694877,463893,694877,463893,468672.90707964601,415382.83403946459,226,1216362.0083506824,2096702.4000000001,{"$f":"IF($A255=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A255,M254,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A255=\"\",\"\",IF(VLOOKUP(A254,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K254*CEILING(MAX(OFFSET(J254,M254,0),OFFSET(I254,M254,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A254,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A254,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-25",331786,153595,331786,153595,467948.28761061945,415774.79586166772,226,1216342.9201616214,2096702.4000000001,{"$f":"IF($A256=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A256,M255,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A256=\"\",\"\",IF(VLOOKUP(A255,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K255*CEILING(MAX(OFFSET(J255,M255,0),OFFSET(I255,M255,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A255,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A255,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-24",690215,499582,690215,499582,465411.54867256636,416927.81726417452,226,1215881.6197480806,2096702.4000000001,{"$f":"IF($A257=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A257,M256,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A257=\"\",\"\",IF(VLOOKUP(A256,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K256*CEILING(MAX(OFFSET(J256,M256,0),OFFSET(I256,M256,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A256,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A256,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-23",817131,518724,817131,518724,463134.05309734511,416371.05421940255,226,1212601.9506922697,2096702.4000000001,{"$f":"IF($A258=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A258,M257,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A258=\"\",\"\",IF(VLOOKUP(A257,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K257*CEILING(MAX(OFFSET(J257,M257,0),OFFSET(I257,M257,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A257,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A257,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-22",991635,665354,991635,665354,460587.3672566372,417487.34102357738,226,1212064.5810990767,2096702.4000000001,{"$f":"IF($A259=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A259,M258,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A259=\"\",\"\",IF(VLOOKUP(A258,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K258*CEILING(MAX(OFFSET(J258,M258,0),OFFSET(I258,M258,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A258,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A258,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-21",772613,317622,772613,317622,461158.12389380531,420001.29912945937,226,1217160.4623268321,2096702.4000000001,{"$f":"IF($A260=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A260,M259,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A260=\"\",\"\",IF(VLOOKUP(A259,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K259*CEILING(MAX(OFFSET(J259,M259,0),OFFSET(I259,M259,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A259,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A259,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-18",358524,197411,358524,197411,461578.41777777777,422169.55371263163,225,1221483.6144605149,2096702.4000000001,{"$f":"IF($A261=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A261,M260,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A261=\"\",\"\",IF(VLOOKUP(A260,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K260*CEILING(MAX(OFFSET(J260,M260,0),OFFSET(I260,M260,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A260,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A260,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-17",360183,191002,360183,191002,461662.96428571426,424997.14059519203,224,1226657.81735706,2096702.4000000001,{"$f":"IF($A262=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A262,M261,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A262=\"\",\"\",IF(VLOOKUP(A261,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K261*CEILING(MAX(OFFSET(J261,M261,0),OFFSET(I261,M261,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A261,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A261,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-16",369424,117786,369424,117786,462607.01793721976,422946.77493521798,223,1223911.2128206121,2096702.4000000001,{"$f":"IF($A263=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A263,M262,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A263=\"\",\"\",IF(VLOOKUP(A262,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K262*CEILING(MAX(OFFSET(J262,M262,0),OFFSET(I262,M262,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A262,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A262,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-15",1284661,1151308,1284661,1151308,455939.44144144142,414923.29454934184,222,1202801.3716302568,2320976,{"$f":"IF($A264=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A264,M263,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A264=\"\",\"\",IF(VLOOKUP(A263,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K263*CEILING(MAX(OFFSET(J263,M263,0),OFFSET(I263,M263,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A263,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A263,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-14",1113611,322110,1113611,322110,456296.73303167423,417130.69337989291,221,1207131.9811154816,2320976,{"$f":"IF($A265=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A265,M264,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A265=\"\",\"\",IF(VLOOKUP(A264,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K264*CEILING(MAX(OFFSET(J264,M264,0),OFFSET(I264,M264,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A264,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A264,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-11",358190,303322,358190,303322,456292.45454545453,419805.68312645948,220,1211942.6841730815,2320976,{"$f":"IF($A266=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A266,M265,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A266=\"\",\"\",IF(VLOOKUP(A265,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K265*CEILING(MAX(OFFSET(J265,M265,0),OFFSET(I265,M265,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A265,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A265,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-10",380060,226144,380060,226144,457122.67123287672,421555.55173486419,219,1215922.6643556324,2320976,{"$f":"IF($A267=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A267,M266,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A267=\"\",\"\",IF(VLOOKUP(A266,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K266*CEILING(MAX(OFFSET(J266,M266,0),OFFSET(I266,M266,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A266,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A266,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-09",269444,221113,269444,{"$f":"IF(C267>minIMSM,C267,\"\")","v":221113},{"$f":"IF($A267=\"\",\"\",IFERROR((AVERAGE(E268,INDIRECT(\"D\" & ROW(A269) & \":D\" &  ROW(A269) + window_size-2))),0))","v":457821.376146789},422617.56772571086,218,{"$f":"IF($A267=\"\",\"\",F267+alpha*G267)","v":1218532.9980530685},{"$f":"IF($A267=\"\",\"\",beta*MAX(E268,INDIRECT(\"B\" & ROW(A269) & \":B\" &  ROW(A269) + window_size_max-2)))","v":2320976},{"$f":"IF($A268=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A268,M267,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A268=\"\",\"\",IF(VLOOKUP(A267,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K267*CEILING(MAX(OFFSET(J267,M267,0),OFFSET(I267,M267,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A267,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A267,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-08",687799,604107,687799,604107,455072.8986175115,425369.0947514057,217,1220737.2691700417,2320976,{"$f":"IF($A269=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A269,M268,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A269=\"\",\"\",IF(VLOOKUP(A268,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K268*CEILING(MAX(OFFSET(J268,M268,0),OFFSET(I268,M268,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A268,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A268,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-07",679258,229124,679258,229124,455485.09722222225,426474.4078544341,216,1223139.0313602036,3204763.2,{"$f":"IF($A270=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A270,M269,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A270=\"\",\"\",IF(VLOOKUP(A269,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K269*CEILING(MAX(OFFSET(J269,M269,0),OFFSET(I269,M269,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A269,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A269,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-04",672595,535681,672595,535681,454151.93023255817,428717.407845854,215,1225843.2643550953,3204763.2,{"$f":"IF($A271=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A271,M270,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A271=\"\",\"\",IF(VLOOKUP(A270,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K270*CEILING(MAX(OFFSET(J270,M270,0),OFFSET(I270,M270,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A270,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A270,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-03",630402,423967,630402,423967,453954.6448598131,431794.57116105926,214,1231184.8729497197,3204763.2,{"$f":"IF($A272=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A272,M271,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A272=\"\",\"\",IF(VLOOKUP(A271,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K271*CEILING(MAX(OFFSET(J271,M271,0),OFFSET(I271,M271,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A271,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A271,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-02",173211,100807,173211,100807,456395.86854460096,431604.65437372989,213,1233284.2464173147,3204763.2,{"$f":"IF($A273=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A273,M272,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A273=\"\",\"\",IF(VLOOKUP(A272,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K272*CEILING(MAX(OFFSET(J272,M272,0),OFFSET(I272,M272,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A272,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A272,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-10-01",270624,437457,270624,437457,455834.07547169813,434472.44881751289,212,1237884.4833432212,3204763.2,{"$f":"IF($A274=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A274,M273,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A274=\"\",\"\",IF(VLOOKUP(A273,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K273*CEILING(MAX(OFFSET(J273,M273,0),OFFSET(I273,M273,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A273,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A273,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-30",448647,310608,448647,310608,456358.90521327016,436539.90154670062,211,1242130.7279973314,3204763.2,{"$f":"IF($A275=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A275,M274,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A275=\"\",\"\",IF(VLOOKUP(A274,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K274*CEILING(MAX(OFFSET(J274,M274,0),OFFSET(I274,M274,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A274,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A274,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-27",494092,459605,494092,459605,455095.12380952382,439474.14427344815,210,1246148.5835017306,3204763.2,{"$f":"IF($A276=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A276,M275,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A276=\"\",\"\",IF(VLOOKUP(A275,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K275*CEILING(MAX(OFFSET(J275,M275,0),OFFSET(I275,M275,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A275,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A275,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-26",566384,304236,566384,304236,455672.83732057415,441834.69811012433,209,1250975.293918798,3204763.2,{"$f":"IF($A277=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A277,M276,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A277=\"\",\"\",IF(VLOOKUP(A276,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K276*CEILING(MAX(OFFSET(J276,M276,0),OFFSET(I276,M276,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A276,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A276,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-25",121738,91621,121738,91621,457924.81730769231,443292.89537383209,208,1255852.0289805902,3204763.2,{"$f":"IF($A278=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A278,M277,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A278=\"\",\"\",IF(VLOOKUP(A277,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K277*CEILING(MAX(OFFSET(J277,M277,0),OFFSET(I277,M277,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A277,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A277,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-24",847862,952222,847862,952222,452008.66666666669,438736.75892725069,207,1241734.832735718,3204763.2,{"$f":"IF($A279=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A279,M278,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A279=\"\",\"\",IF(VLOOKUP(A278,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K278*CEILING(MAX(OFFSET(J278,M278,0),OFFSET(I278,M278,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A278,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A278,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-23",1100154,369808,1100154,369808,451199.83980582526,441643.07903840876,206,1246157.382074961,3204763.2,{"$f":"IF($A280=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A280,M279,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A280=\"\",\"\",IF(VLOOKUP(A279,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K279*CEILING(MAX(OFFSET(J279,M279,0),OFFSET(I279,M279,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A279,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A279,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-20",532653,283834,532653,283834,450291.44390243903,442000.18826864456,205,1245891.7827859994,3204763.2,{"$f":"IF($A281=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A281,M280,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A281=\"\",\"\",IF(VLOOKUP(A280,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K280*CEILING(MAX(OFFSET(J280,M280,0),OFFSET(I280,M280,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A280,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A280,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-19",850151,496564,850151,496564,449285.78921568627,443851.94908068026,204,1248219.2975609107,3204763.2,{"$f":"IF($A282=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A282,M281,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A282=\"\",\"\",IF(VLOOKUP(A281,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K281*CEILING(MAX(OFFSET(J281,M281,0),OFFSET(I281,M281,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A281,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A281,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-18",749392,590511,{"$f":"IF(B282>minIMSM,B282,\"\")","v":749392},590511,446668.86206896551,439994.88757207454,203,1238659.6596986996,3204763.2,{"$f":"IF($A283=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A283,M282,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A283=\"\",\"\",IF(VLOOKUP(A282,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K282*CEILING(MAX(OFFSET(J282,M282,0),OFFSET(I282,M282,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A282,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A282,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-17",1310439,920428,1310439,920428,440767.01485148515,439195.28076996957,202,1231318.5202374305,3204763.2,{"$f":"IF($A284=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A284,M283,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A284=\"\",\"\",IF(VLOOKUP(A283,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K283*CEILING(MAX(OFFSET(J283,M283,0),OFFSET(I283,M283,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A283,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A283,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-16",889943,171529,889943,171529,442070.50248756219,440544.8957979852,201,1235051.3149239356,3204763.2,{"$f":"IF($A285=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A285,M284,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A285=\"\",\"\",IF(VLOOKUP(A284,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K284*CEILING(MAX(OFFSET(J284,M284,0),OFFSET(I284,M284,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A284,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A284,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-13",247038,239801,247038,239801,442696.4,443096.7781269658,200,1240270.6006285385,3204763.2,{"$f":"IF($A286=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A286,M285,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A286=\"\",\"\",IF(VLOOKUP(A285,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K285*CEILING(MAX(OFFSET(J285,M285,0),OFFSET(I285,M285,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A285,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A285,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-12",149523,72433,149523,72433,444570.08040201006,443437.46239174757,199,1242757.5127071557,3204763.2,{"$f":"IF($A287=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A287,M286,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A287=\"\",\"\",IF(VLOOKUP(A286,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K286*CEILING(MAX(OFFSET(J286,M286,0),OFFSET(I286,M286,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A286,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A286,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-11",242840,245439,242840,245439,445007.69191919192,445988.68348789291,198,1247787.3221973991,3204763.2,{"$f":"IF($A288=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A288,M287,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A288=\"\",\"\",IF(VLOOKUP(A287,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K287*CEILING(MAX(OFFSET(J287,M287,0),OFFSET(I287,M287,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A287,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A287,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-10",300669,188185,300669,188185,446070.5126903553,447809.41165983368,197,1252127.4536780559,3204763.2,{"$f":"IF($A289=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A289,M288,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A289=\"\",\"\",IF(VLOOKUP(A288,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K288*CEILING(MAX(OFFSET(J288,M288,0),OFFSET(I288,M288,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A288,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A288,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-09",203369,155922,203369,155922,447624.87244897959,448875.73405572062,196,1255601.1937492767,3204763.2,{"$f":"IF($A290=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A290,M289,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A290=\"\",\"\",IF(VLOOKUP(A289,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K289*CEILING(MAX(OFFSET(J289,M289,0),OFFSET(I289,M289,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A289,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A289,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-06",222865,237371,222865,237371,448304.78461538459,451159.89316305873,195,1260392.5923088903,3204763.2,{"$f":"IF($A291=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A291,M290,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A291=\"\",\"\",IF(VLOOKUP(A290,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K290*CEILING(MAX(OFFSET(J290,M290,0),OFFSET(I290,M290,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A290,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A290,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-05",289458,211787,289458,211787,450807.05670103093,452647.67354451824,194,1265572.8690811638,3204763.2,{"$f":"IF($A292=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A292,M291,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A292=\"\",\"\",IF(VLOOKUP(A291,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K291*CEILING(MAX(OFFSET(J291,M291,0),OFFSET(I291,M291,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A291,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A291,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-04",355541,604464,355541,604464,447545.70466321241,446404.84351618023,193,1251074.4229923368,3204763.2,{"$f":"IF($A293=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A293,M292,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A293=\"\",\"\",IF(VLOOKUP(A292,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K292*CEILING(MAX(OFFSET(J292,M292,0),OFFSET(I292,M292,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A292,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A292,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-03",1450610,974826,1450610,974826,440252.328125,435266.02018865407,192,1223731.1644645773,3204763.2,{"$f":"IF($A294=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A294,M293,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A294=\"\",\"\",IF(VLOOKUP(A293,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K293*CEILING(MAX(OFFSET(J293,M293,0),OFFSET(I293,M293,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A293,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A293,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-09-02",1390654,517606,1390654,517606,438442.47120418848,438982.32062043902,191,1228610.6483209787,3204763.2,{"$f":"IF($A295=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A295,M294,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A295=\"\",\"\",IF(VLOOKUP(A294,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K294*CEILING(MAX(OFFSET(J294,M294,0),OFFSET(I294,M294,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A294,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A294,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-30",461641,193312,461641,193312,439096.54736842104,440140.927204929,190,1231350.2163372932,3204763.2,{"$f":"IF($A296=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A296,M295,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A296=\"\",\"\",IF(VLOOKUP(A295,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K295*CEILING(MAX(OFFSET(J295,M295,0),OFFSET(I295,M295,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A295,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A295,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-29",645725,524869,645725,524869,438226.88359788357,443101.89037506108,189,1235810.2862729935,3204763.2,{"$f":"IF($A297=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A297,M296,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A297=\"\",\"\",IF(VLOOKUP(A296,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K296*CEILING(MAX(OFFSET(J296,M296,0),OFFSET(I296,M296,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A296,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A296,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-28",359377,280783,359377,280783,438816.93085106381,444447.00097356335,188,1238821.5326034778,3204763.2,{"$f":"IF($A298=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A298,M297,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A298=\"\",\"\",IF(VLOOKUP(A297,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K297*CEILING(MAX(OFFSET(J297,M297,0),OFFSET(I297,M297,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A297,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A297,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-27",1119554,1073039,1119554,1073039,429536.01069518714,412863.65540561691,187,1172690.5904252976,2596265.6,{"$f":"IF($A299=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A299,M298,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A299=\"\",\"\",IF(VLOOKUP(A298,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K298*CEILING(MAX(OFFSET(J298,M298,0),OFFSET(I298,M298,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A298,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A298,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-26",2002977,901667,2002977,901667,425195.66666666669,409582.15212946036,186,1162443.5404996953,2596265.6,{"$f":"IF($A300=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A300,M299,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A300=\"\",\"\",IF(VLOOKUP(A299,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K299*CEILING(MAX(OFFSET(J299,M299,0),OFFSET(I299,M299,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A299,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A299,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-23",957697,622524,957697,622524,422735.8,410273.89349582192,185,1161228.8082924795,2596265.6,{"$f":"IF($A301=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A301,M300,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A301=\"\",\"\",IF(VLOOKUP(A300,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K300*CEILING(MAX(OFFSET(J300,M300,0),OFFSET(I300,M300,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A300,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A300,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-22",785777,528030,785777,528030,421319.63586956525,412311.29453695298,184,1163479.9660360806,2596265.6,{"$f":"IF($A302=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A302,M301,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A302=\"\",\"\",IF(VLOOKUP(A301,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K301*CEILING(MAX(OFFSET(J301,M301,0),OFFSET(I301,M301,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A301,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A301,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-21",625835,470555,625835,470555,420753.98360655736,414044.90368361835,183,1166034.8102370705,2596265.6,{"$f":"IF($A303=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A303,M302,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A303=\"\",\"\",IF(VLOOKUP(A302,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K302*CEILING(MAX(OFFSET(J302,M302,0),OFFSET(I302,M302,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A302,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A302,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-20",976987,922708,976987,922708,413453.55494505493,406435.67792367871,182,1145037.7752076765,2596265.6,{"$f":"IF($A304=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A304,M303,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A304=\"\",\"\",IF(VLOOKUP(A303,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K303*CEILING(MAX(OFFSET(J303,M303,0),OFFSET(I303,M303,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A303,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A303,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-19",1160796,334072,1160796,334072,413726.41988950275,408779.85177768493,181,1149530.1530893357,2596265.6,{"$f":"IF($A305=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A305,M304,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A305=\"\",\"\",IF(VLOOKUP(A304,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K304*CEILING(MAX(OFFSET(J304,M304,0),OFFSET(I304,M304,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A304,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A304,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-16",370375,340382,370375,340382,412772.30555555556,410849.08861582028,180,1152300.6650640322,2596265.6,{"$f":"IF($A306=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A306,M305,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A306=\"\",\"\",IF(VLOOKUP(A305,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K305*CEILING(MAX(OFFSET(J305,M305,0),OFFSET(I305,M305,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A305,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A305,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-15",607516,362431,607516,362431,410086.76536312851,415834.82954504946,179,1158589.4585442175,2596265.6,{"$f":"IF($A307=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A307,M306,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A307=\"\",\"\",IF(VLOOKUP(A306,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K306*CEILING(MAX(OFFSET(J306,M306,0),OFFSET(I306,M306,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A306,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A306,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-14",546745,15692,546745,15692,413909.37078651687,416870.81270484038,178,1164276.8336552295,2596265.6,{"$f":"IF($A308=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A308,M307,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A308=\"\",\"\",IF(VLOOKUP(A307,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K307*CEILING(MAX(OFFSET(J307,M307,0),OFFSET(I307,M307,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A307,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A307,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-13",461761,747790,461761,747790,405619.61581920902,400195.53205297113,177,1125971.573514557,2596265.6,{"$f":"IF($A309=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A309,M308,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A309=\"\",\"\",IF(VLOOKUP(A308,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K308*CEILING(MAX(OFFSET(J308,M308,0),OFFSET(I308,M308,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A308,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A308,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-12",1553698,420292,1553698,420292,404278.71590909088,398821.06792588759,176,1122156.6381756885,2596265.6,{"$f":"IF($A310=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A310,M309,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A310=\"\",\"\",IF(VLOOKUP(A309,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K309*CEILING(MAX(OFFSET(J309,M309,0),OFFSET(I309,M309,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A309,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A309,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-09",1126333,905007,1126333,905007,398301.84571428574,392249.33163488971,175,1104350.6426570872,2596265.6,{"$f":"IF($A311=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A311,M310,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A311=\"\",\"\",IF(VLOOKUP(A310,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K310*CEILING(MAX(OFFSET(J310,M310,0),OFFSET(I310,M310,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A310,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A310,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-08",1050208,504984,1050208,504984,394618.91954022989,390847.08133803861,174,1098143.6659486995,2596265.6,{"$f":"IF($A312=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A312,M311,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A312=\"\",\"\",IF(VLOOKUP(A311,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K311*CEILING(MAX(OFFSET(J311,M311,0),OFFSET(I311,M311,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A311,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A311,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-07",923753,389606,923753,389606,394286.84971098264,391698.01018884667,173,1099343.2680509067,2596265.6,{"$f":"IF($A313=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A313,M312,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A313=\"\",\"\",IF(VLOOKUP(A312,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K312*CEILING(MAX(OFFSET(J312,M312,0),OFFSET(I312,M312,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A312,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A312,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-06",1252258,1189797,1252258,1189797,383035.42441860464,361230.27058518678,172,1033249.9114719408,2160656,{"$f":"IF($A314=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A314,M313,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A314=\"\",\"\",IF(VLOOKUP(A313,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K313*CEILING(MAX(OFFSET(J313,M313,0),OFFSET(I313,M313,0)),roundto),roundto)+add_margin))","v":2220000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A313,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A313,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-05",1622666,482931,1622666,482931,380206.89473684208,355934.34563051478,171,1020888.7168717687,2160656,{"$f":"IF($A315=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A315,M314,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A315=\"\",\"\",IF(VLOOKUP(A314,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K314*CEILING(MAX(OFFSET(J314,M314,0),OFFSET(I314,M314,0)),roundto),roundto)+add_margin))","v":2220000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A314,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A314,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-02",1172931,789148,1172931,789148,373809.82941176469,341079.47307173174,170,987752.88094088179,2102651.2000000002,{"$f":"IF($A316=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A316,M315,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A316=\"\",\"\",IF(VLOOKUP(A315,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K315*CEILING(MAX(OFFSET(J315,M315,0),OFFSET(I315,M315,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A315,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A315,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-08-01",1350410,671850,1350410,671850,369038.30769230769,339004.31008145952,169,979246.06583893485,2102651.2000000002,{"$f":"IF($A317=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A317,M316,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A317=\"\",\"\",IF(VLOOKUP(A316,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K316*CEILING(MAX(OFFSET(J316,M316,0),OFFSET(I316,M316,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A316,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A316,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-31",801996,293649,801996,293649,369117.05357142858,339723.11975547252,168,980618.66913127922,2102651.2000000002,{"$f":"IF($A318=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A318,M317,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A318=\"\",\"\",IF(VLOOKUP(A317,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K317*CEILING(MAX(OFFSET(J317,M317,0),OFFSET(I317,M317,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A317,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A317,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-30",962987,900827,962987,900827,364879.6686746988,338709.78212857584,166,974557.27650613536,2102651.2000000002,{"$f":"IF($A319=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A319,M318,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A319=\"\",\"\",IF(VLOOKUP(A318,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K318*CEILING(MAX(OFFSET(J318,M318,0),OFFSET(I318,M318,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A318,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A318,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-29",540813,-170472,540813,"",363192.31137724553,338266.9816953094,167,972072.87842880236,2102651.2000000002,{"$f":"IF($A320=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A320,M319,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A320=\"\",\"\",IF(VLOOKUP(A319,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K319*CEILING(MAX(OFFSET(J319,M319,0),OFFSET(I319,M319,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A319,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A319,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-26",-160888,83091,"",83091,364035.9578313253,339741.26996249572,166,975570.24376381771,2102651.2000000002,{"$f":"IF($A321=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A321,M320,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A321=\"\",\"\",IF(VLOOKUP(A320,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K320*CEILING(MAX(OFFSET(J320,M320,0),OFFSET(I320,M320,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A320,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A320,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-25",252565,112509,252565,112509,364793.62424242427,341917.29076315858,165,980244.74761610979,2102651.2000000002,{"$f":"IF($A322=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A322,M321,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A322=\"\",\"\",IF(VLOOKUP(A321,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K321*CEILING(MAX(OFFSET(J321,M321,0),OFFSET(I321,M321,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A321,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A321,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-24",139682,13170,139682,13170,366446.20121951221,341949.95305338892,164,981956.11671561236,2102651.2000000002,{"$f":"IF($A323=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A323,M322,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A323=\"\",\"\",IF(VLOOKUP(A322,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K322*CEILING(MAX(OFFSET(J322,M322,0),OFFSET(I322,M322,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A322,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A322,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-23",274590,193989,274590,193989,366540.72222222225,345234.60867369955,162,987963.01783488144,2102651.2000000002,{"$f":"IF($A324=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A324,M323,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A324=\"\",\"\",IF(VLOOKUP(A323,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K323*CEILING(MAX(OFFSET(J323,M323,0),OFFSET(I323,M323,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A323,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A323,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-22",523591,-115039,523591,"",367483.27160493826,344212.17011788208,162,987065.17781712604,2102651.2000000002,{"$f":"IF($A325=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A325,M324,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A325=\"\",\"\",IF(VLOOKUP(A324,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K324*CEILING(MAX(OFFSET(J324,M324,0),OFFSET(I324,M324,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A324,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A324,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-19",128717,281410,128717,281410,366185.60869565216,347019.17241031822,161,990820.11903422489,2102651.2000000002,{"$f":"IF($A326=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A326,M325,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A326=\"\",\"\",IF(VLOOKUP(A325,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K325*CEILING(MAX(OFFSET(J325,M325,0),OFFSET(I325,M325,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A325,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A325,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-18",457936,162939,457936,162939,366587.95,347748.84813669755,160,992535.87664605561,2102651.2000000002,{"$f":"IF($A327=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A327,M326,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A327=\"\",\"\",IF(VLOOKUP(A326,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K326*CEILING(MAX(OFFSET(J326,M326,0),OFFSET(I326,M326,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A326,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A326,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-17",566128,427256,566128,427256,366072.40251572325,349766.35381125426,159,995651.8393759809,2102651.2000000002,{"$f":"IF($A328=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A328,M327,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A328=\"\",\"\",IF(VLOOKUP(A327,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K327*CEILING(MAX(OFFSET(J327,M327,0),OFFSET(I327,M327,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A327,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A327,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-16",615180,593876,615180,593876,364229.74522292992,353445.68354110891,157,1000431.9755969259,3131342.4000000004,{"$f":"IF($A329=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A329,M328,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A329=\"\",\"\",IF(VLOOKUP(A328,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K328*CEILING(MAX(OFFSET(J328,M328,0),OFFSET(I328,M328,0)),roundto),roundto)+add_margin))","v":3190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A328,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A328,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-15",427566,-256748,427566,"",361948.82911392406,353816.17025164614,158,998817.93556688714,3334166.4000000004,{"$f":"IF($A330=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A330,M329,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A330=\"\",\"\",IF(VLOOKUP(A329,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K329*CEILING(MAX(OFFSET(J329,M329,0),OFFSET(I329,M329,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A329,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A329,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-12",-213923,3845,"",3845,362737.59235668788,352874.07105967076,157,997910.9202640953,3334166.4000000004,{"$f":"IF($A331=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A331,M330,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A331=\"\",\"\",IF(VLOOKUP(A330,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K330*CEILING(MAX(OFFSET(J330,M330,0),OFFSET(I330,M330,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A330,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A330,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-11",572786,338518,572786,{"$f":"IF(C331>minIMSM,C331,\"\")","v":338518},{"$f":"IF($A331=\"\",\"\",IFERROR((AVERAGE(E332,INDIRECT(\"D\" & ROW(A333) & \":D\" &  ROW(A333) + window_size-2))),0))","v":361244.67307692306},354309.75262109557,156,{"$f":"IF($A331=\"\",\"\",F331+alpha*G331)","v":999002.22779489518},{"$f":"IF($A331=\"\",\"\",beta*MAX(E332,INDIRECT(\"B\" & ROW(A333) & \":B\" &  ROW(A333) + window_size_max-2)))","v":3334166.4000000004},{"$f":"IF($A332=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A332,M331,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A332=\"\",\"\",IF(VLOOKUP(A331,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K331*CEILING(MAX(OFFSET(J331,M331,0),OFFSET(I331,M331,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A331,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A331,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-10",599016,341901,599016,341901,358801.66451612901,346037.85182502854,155,981669.79780118051,3334166.4000000004,{"$f":"IF($A333=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A333,M332,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A333=\"\",\"\",IF(VLOOKUP(A332,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K332*CEILING(MAX(OFFSET(J332,M332,0),OFFSET(I332,M332,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A332,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A332,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-09",1314157,916147,1314157,916147,354848.80392156861,345081.14355131786,153,975994.86231394089,3334166.4000000004,{"$f":"IF($A334=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A334,M333,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A334=\"\",\"\",IF(VLOOKUP(A333,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K333*CEILING(MAX(OFFSET(J333,M333,0),OFFSET(I333,M333,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A333,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A333,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-08",406244,-161499,406244,"",355940.22222222225,344436.69908108423,153,975926.28056817385,3334166.4000000004,{"$f":"IF($A335=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A335,M334,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A335=\"\",\"\",IF(VLOOKUP(A334,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K334*CEILING(MAX(OFFSET(J334,M334,0),OFFSET(I334,M334,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A334,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A334,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-05",188707,355694,188707,355694,355941.84210526315,346651.19151308335,152,979913.98682881321,3334166.4000000004,{"$f":"IF($A336=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A336,M335,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A336=\"\",\"\",IF(VLOOKUP(A335,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K335*CEILING(MAX(OFFSET(J335,M335,0),OFFSET(I335,M335,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A335,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A335,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-04",-59255,-63426,"","",355941.84210526315,346651.19151308335,152,979913.98682881321,3334166.4000000004,{"$f":"IF($A337=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A337,M336,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A337=\"\",\"\",IF(VLOOKUP(A336,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K336*CEILING(MAX(OFFSET(J336,M336,0),OFFSET(I336,M336,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A336,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A336,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-03",-174321,-95021,"","",355933.43421052629,346658.69533692824,152,979919.0858169971,3334166.4000000004,{"$f":"IF($A338=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A338,M337,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A338=\"\",\"\",IF(VLOOKUP(A337,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K337*CEILING(MAX(OFFSET(J337,M337,0),OFFSET(I337,M337,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A337,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A337,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-02",219107,217829,219107,217829,355991.06622516556,349415.52691337524,151,984939.01466924092,3334166.4000000004,{"$f":"IF($A339=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A339,M338,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A339=\"\",\"\",IF(VLOOKUP(A338,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K338*CEILING(MAX(OFFSET(J338,M338,0),OFFSET(I338,M338,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A338,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A338,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-07-01",234807,105405,234807,105405,357661.64,350294.9338796321,150,988192.52098333777,3334166.4000000004,{"$f":"IF($A340=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A340,M339,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A340=\"\",\"\",IF(VLOOKUP(A339,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K339*CEILING(MAX(OFFSET(J339,M339,0),OFFSET(I339,M339,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A339,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A339,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-28",-149354,-95598,"","",358003.18666666665,350412.86481751094,150,988746.34333818639,3334166.4000000004,{"$f":"IF($A341=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A341,M340,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A341=\"\",\"\",IF(VLOOKUP(A340,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K340*CEILING(MAX(OFFSET(J340,M340,0),OFFSET(I340,M340,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A340,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A340,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-27",418578,469810,418578,469810,357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A342=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A342,M341,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A342=\"\",\"\",IF(VLOOKUP(A341,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K341*CEILING(MAX(OFFSET(J341,M341,0),OFFSET(I341,M341,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A341,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A341,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-26",-222929,-534075,"","",357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A343=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A343,M342,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A343=\"\",\"\",IF(VLOOKUP(A342,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K342*CEILING(MAX(OFFSET(J342,M342,0),OFFSET(I342,M342,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A342,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A342,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-25",-1228528,-772787,"","",356015.87333333335,351061.59356035304,150,987926.74174196878,3334166.4000000004,{"$f":"IF($A344=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A344,M343,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A344=\"\",\"\",IF(VLOOKUP(A343,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K343*CEILING(MAX(OFFSET(J343,M343,0),OFFSET(I343,M343,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A343,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A343,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-24",-622521,171713,"",171713,357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A345=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A345,M344,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A345=\"\",\"\",IF(VLOOKUP(A344,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K344*CEILING(MAX(OFFSET(J344,M344,0),OFFSET(I344,M344,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A344,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A344,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-21",-21882,-330797,"","",357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A346=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A346,M345,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A346=\"\",\"\",IF(VLOOKUP(A345,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K345*CEILING(MAX(OFFSET(J345,M345,0),OFFSET(I345,M345,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A345,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A345,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-20",-490341,-328476,{"$f":"IF(B346>minIMSM,B346,\"\")","v":""},"",357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A347=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A347,M346,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A347=\"\",\"\",IF(VLOOKUP(A346,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K346*CEILING(MAX(OFFSET(J346,M346,0),OFFSET(I346,M346,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A346,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A346,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-19",-416231,-175869,"","",357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A348=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A348,M347,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A348=\"\",\"\",IF(VLOOKUP(A347,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K347*CEILING(MAX(OFFSET(J347,M347,0),OFFSET(I347,M347,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A347,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A347,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-18",-871552,-722299,"","",355527.32666666666,351713.27442959865,150,988611.22063994419,3334166.4000000004,{"$f":"IF($A349=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A349,M348,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A349=\"\",\"\",IF(VLOOKUP(A348,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K348*CEILING(MAX(OFFSET(J348,M348,0),OFFSET(I348,M348,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A348,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A348,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-17",-671101,98431,"",98431,357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A350=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A350,M349,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A350=\"\",\"\",IF(VLOOKUP(A349,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K349*CEILING(MAX(OFFSET(J349,M349,0),OFFSET(I349,M349,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A349,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A349,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-14",-101025,-84560,"","",357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A351=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A351,M350,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A351=\"\",\"\",IF(VLOOKUP(A350,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K350*CEILING(MAX(OFFSET(J350,M350,0),OFFSET(I350,M350,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A350,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A350,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-13",-296758,-335245,"","",357252.80536912754,352550.51695539232,149,991843.73588883376,3334166.4000000004,{"$f":"IF($A352=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A352,M351,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A352=\"\",\"\",IF(VLOOKUP(A351,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K351*CEILING(MAX(OFFSET(J351,M351,0),OFFSET(I351,M351,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A351,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A351,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-12",-663625,-547683,"","",357960.21476510068,352117.96750082239,149,991772.55626658094,3334166.4000000004,{"$f":"IF($A353=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A353,M352,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A353=\"\",\"\",IF(VLOOKUP(A352,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K352*CEILING(MAX(OFFSET(J352,M352,0),OFFSET(I352,M352,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A352,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A352,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-11",216516,321920,216516,321920,355833.59459459462,354229.9193372039,148,993447.44940156164,3334166.4000000004,{"$f":"IF($A354=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A354,M353,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A354=\"\",\"\",IF(VLOOKUP(A353,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K353*CEILING(MAX(OFFSET(J353,M353,0),OFFSET(I353,M353,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A353,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A353,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-10",565920,215140,565920,215140,355108.22448979592,354315.55436265899,147,992876.22234258219,3334166.4000000004,{"$f":"IF($A355=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A355,M354,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A355=\"\",\"\",IF(VLOOKUP(A354,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K354*CEILING(MAX(OFFSET(J354,M354,0),OFFSET(I354,M354,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A354,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A354,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-07",695885,448562,695885,448562,352086.6369863014,357549.04201194487,146,995674.91260780219,3334166.4000000004,{"$f":"IF($A356=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A356,M355,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A356=\"\",\"\",IF(VLOOKUP(A355,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K355*CEILING(MAX(OFFSET(J355,M355,0),OFFSET(I355,M355,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A355,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A355,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-06",471398,123700,471398,123700,352415.27586206899,360274.92974291992,145,1000910.1493993249,3334166.4000000004,{"$f":"IF($A357=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A357,M356,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A357=\"\",\"\",IF(VLOOKUP(A356,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K356*CEILING(MAX(OFFSET(J356,M356,0),OFFSET(I356,M356,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A356,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A356,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-05",232584,51850,232584,51850,352606.51388888888,346149.64567744359,144,975675.87610828737,3334166.4000000004,{"$f":"IF($A358=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A358,M357,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A358=\"\",\"\",IF(VLOOKUP(A357,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K357*CEILING(MAX(OFFSET(J357,M357,0),OFFSET(I357,M357,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A357,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A357,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-04",1957089,1684062,1957089,1684062,332356.91608391609,244241.88221666912,143,771992.30407392047,1779694.4000000001,{"$f":"IF($A359=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A359,M358,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A359=\"\",\"\",IF(VLOOKUP(A358,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K358*CEILING(MAX(OFFSET(J358,M358,0),OFFSET(I358,M358,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A358,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A358,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-06-03",2083854,519617,2083854,519617,333093.83687943261,244147.57185758711,141,772559.46622308949,1779694.4000000001,{"$f":"IF($A360=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A360,M359,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A360=\"\",\"\",IF(VLOOKUP(A359,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K359*CEILING(MAX(OFFSET(J359,M359,0),OFFSET(I359,M359,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A359,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A359,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-31",41191,-19243,41191,"",331947.87234042556,240611.47786996467,141,765048.53250636195,1779694.4000000001,{"$f":"IF($A361=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A361,M360,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A361=\"\",\"\",IF(VLOOKUP(A360,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K360*CEILING(MAX(OFFSET(J360,M360,0),OFFSET(I360,M360,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A360,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A360,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-30",830089,668508,830089,668508,327530.8,238151.53151611835,140,756203.5567290131,1779694.4000000001,{"$f":"IF($A362=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A362,M361,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A362=\"\",\"\",IF(VLOOKUP(A361,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K361*CEILING(MAX(OFFSET(J361,M361,0),OFFSET(I361,M361,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A361,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A361,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-29",557009,275179,557009,275179,326300.14388489211,235161.78893881605,139,749591.36397476099,1779694.4000000001,{"$f":"IF($A363=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A363,M362,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A363=\"\",\"\",IF(VLOOKUP(A362,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K362*CEILING(MAX(OFFSET(J362,M362,0),OFFSET(I362,M362,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A362,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A362,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-28",808955,585542,808955,585542,319173.26086956525,221437.41413920149,138,717760.60632012784,1779694.4000000001,{"$f":"IF($A364=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A364,M363,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A364=\"\",\"\",IF(VLOOKUP(A363,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K363*CEILING(MAX(OFFSET(J363,M363,0),OFFSET(I363,M363,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A363,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A363,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-27",1014892,290624,1014892,290624,318577.22627737228,224354.07884023598,137,722414.56818979699,1779694.4000000001,{"$f":"IF($A365=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A365,M364,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A365=\"\",\"\",IF(VLOOKUP(A364,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K364*CEILING(MAX(OFFSET(J364,M364,0),OFFSET(I364,M364,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A364,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A364,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-24",161039,50833,161039,50833,320854.69852941175,223078.04706833567,136,722395.18325241597,1779694.4000000001,{"$f":"IF($A366=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A366,M365,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A366=\"\",\"\",IF(VLOOKUP(A365,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K365*CEILING(MAX(OFFSET(J365,M365,0),OFFSET(I365,M365,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A365,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A365,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-23",130517,172509,130517,172509,321532.34814814816,224807.39902330478,135,726185.66639009677,1779694.4000000001,{"$f":"IF($A367=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A367,M366,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A367=\"\",\"\",IF(VLOOKUP(A366,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K366*CEILING(MAX(OFFSET(J366,M366,0),OFFSET(I366,M366,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A366,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A366,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-22",71989,15126,71989,15126,323248.91044776118,222241.20121098674,134,723283.0726275373,1779694.4000000001,{"$f":"IF($A368=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A368,M367,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A368=\"\",\"\",IF(VLOOKUP(A367,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K367*CEILING(MAX(OFFSET(J367,M367,0),OFFSET(I367,M367,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A367,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A367,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-21",590974,514587,590974,514587,319689.79699248122,225736.51705914299,133,726015.52769893862,1779694.4000000001,{"$f":"IF($A369=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A369,M368,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A369=\"\",\"\",IF(VLOOKUP(A368,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K368*CEILING(MAX(OFFSET(J368,M368,0),OFFSET(I368,M368,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A368,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A368,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-20",298751,16727,298751,16727,320328.76691729325,224345.31355593904,133,724150.33131798357,1779694.4000000001,{"$f":"IF($A370=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A370,M369,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A370=\"\",\"\",IF(VLOOKUP(A369,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K369*CEILING(MAX(OFFSET(J369,M369,0),OFFSET(I369,M369,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A369,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A369,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-17",-49308,101710,"",101710,322614.25757575757,223460.65820822062,132,724843.44235055475,1779694.4000000001,{"$f":"IF($A371=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A371,M370,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A371=\"\",\"\",IF(VLOOKUP(A370,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K370*CEILING(MAX(OFFSET(J370,M370,0),OFFSET(I370,M370,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A370,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A370,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-16",134789,217855,134789,217855,324475.7938931298,224567.24303320085,131,728696.8313528914,1779694.4000000001,{"$f":"IF($A372=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A372,M371,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A372=\"\",\"\",IF(VLOOKUP(A371,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K371*CEILING(MAX(OFFSET(J371,M371,0),OFFSET(I371,M371,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A371,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A371,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-15",266170,405272,266170,405272,323351.92307692306,225808.77894238566,130,729807.72517321724,1779694.4000000001,{"$f":"IF($A373=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A373,M372,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A373=\"\",\"\",IF(VLOOKUP(A372,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K372*CEILING(MAX(OFFSET(J372,M372,0),OFFSET(I372,M372,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A372,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A372,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-14",412785,347478,412785,347478,321378.63565891475,228748.95328307236,129,733126.751568445,1779694.4000000001,{"$f":"IF($A374=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A374,M373,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A374=\"\",\"\",IF(VLOOKUP(A373,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K373*CEILING(MAX(OFFSET(J373,M373,0),OFFSET(I373,M373,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A373,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A373,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-13",351386,120958,351386,120958,322944.421875,228953.80953262417,128,735061.27903372352,1779694.4000000001,{"$f":"IF($A375=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A375,M374,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A375=\"\",\"\",IF(VLOOKUP(A374,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K374*CEILING(MAX(OFFSET(J374,M374,0),OFFSET(I374,M374,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A374,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A374,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-10",-262366,-155884,"","",322944.421875,228953.80953262417,128,735061.27903372352,1779694.4000000001,{"$f":"IF($A376=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A376,M375,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A376=\"\",\"\",IF(VLOOKUP(A375,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K375*CEILING(MAX(OFFSET(J375,M375,0),OFFSET(I375,M375,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A375,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A375,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-09",-250245,-73415,"","",324171.3046875,226978.43561765179,128,732732.48879927327,1779694.4000000001,{"$f":"IF($A377=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A377,M376,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A377=\"\",\"\",IF(VLOOKUP(A376,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K376*CEILING(MAX(OFFSET(J376,M376,0),OFFSET(I376,M376,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A376,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A376,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-08",51032,208073,51032,208073,325953.0157480315,230207.3439985431,127,740326.23494540912,1779694.4000000001,{"$f":"IF($A378=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A378,M377,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A378=\"\",\"\",IF(VLOOKUP(A377,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K377*CEILING(MAX(OFFSET(J377,M377,0),OFFSET(I377,M377,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A377,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A377,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-07",609176,719355,609176,719355,321047.06400000001,227621.87180339912,125,730766.43324611848,1779694.4000000001,{"$f":"IF($A379=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A379,M378,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A379=\"\",\"\",IF(VLOOKUP(A378,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K378*CEILING(MAX(OFFSET(J378,M378,0),OFFSET(I378,M378,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A378,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A378,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-06",545795,-92401,545795,"",318760.07936507935,228773.56603026,126,730552.49821954733,1779694.4000000001,{"$f":"IF($A380=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A380,M379,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A380=\"\",\"\",IF(VLOOKUP(A379,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K379*CEILING(MAX(OFFSET(J379,M379,0),OFFSET(I379,M379,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A379,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A379,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-03",-138823,32887,"",32887,321047.06400000001,227621.87180339912,125,730766.43324611848,1779694.4000000001,{"$f":"IF($A381=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A381,M380,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A381=\"\",\"\",IF(VLOOKUP(A380,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K380*CEILING(MAX(OFFSET(J380,M380,0),OFFSET(I380,M380,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A380,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A380,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-05-02",-595282,-284234,"","",320770.712,227445.86482921569,125,730173.2686925882,1779694.4000000001,{"$f":"IF($A382=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A382,M381,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A382=\"\",\"\",IF(VLOOKUP(A381,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K381*CEILING(MAX(OFFSET(J381,M381,0),OFFSET(I381,M381,0)),roundto),roundto)+add_margin))","v":2220000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A381,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A381,Calendar!A:A,0)-2),1,2))","v":1}]
["2024-05-01",434236,399692,434236,399692,322085.12903225806,241885.46005589693,124,757478.95713287254,2166748.8000000003,{"$f":"IF($A383=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A383,M382,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A383=\"\",\"\",IF(VLOOKUP(A382,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K382*CEILING(MAX(OFFSET(J382,M382,0),OFFSET(I382,M382,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A382,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A382,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-30",1112309,1354218,1112309,1354218,307500.00813008129,188647.92112067938,123,647066.26614730421,1603075.2000000002,{"$f":"IF($A384=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A384,M383,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A384=\"\",\"\",IF(VLOOKUP(A383,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K383*CEILING(MAX(OFFSET(J383,M383,0),OFFSET(I383,M383,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A383,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A383,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-29",1111480,349643,1111480,349643,306227.69672131148,189561.68634449333,122,647438.73214139952,1603075.2000000002,{"$f":"IF($A385=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A385,M384,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A385=\"\",\"\",IF(VLOOKUP(A384,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K384*CEILING(MAX(OFFSET(J384,M384,0),OFFSET(I384,M384,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A384,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A384,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-26",416824,303745,416824,303745,305737.68595041323,191296.8415203043,121,650072.00068696099,1603075.2000000002,{"$f":"IF($A386=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A386,M385,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A386=\"\",\"\",IF(VLOOKUP(A385,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K385*CEILING(MAX(OFFSET(J385,M385,0),OFFSET(I385,M385,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A385,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A385,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-25",261456,199682,261456,199682,306362.00833333336,192261.31157121586,120,652432.3691615219,1603075.2000000002,{"$f":"IF($A387=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A387,M386,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A387=\"\",\"\",IF(VLOOKUP(A386,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K386*CEILING(MAX(OFFSET(J386,M386,0),OFFSET(I386,M386,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A386,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A386,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-24",297028,265891,297028,265891,306291.64705882355,191149.15085111943,119,650360.11859083851,1524924.8,{"$f":"IF($A388=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A388,M387,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A388=\"\",\"\",IF(VLOOKUP(A387,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K387*CEILING(MAX(OFFSET(J387,M387,0),OFFSET(I387,M387,0)),roundto),roundto)+add_margin))","v":1580000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A387,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A387,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-23",1001922,953078,1001922,953078,298425.85470085469,174393.07486915833,117,612333.38946533971,1135321.6000000001,{"$f":"IF($A389=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A389,M388,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A389=\"\",\"\",IF(VLOOKUP(A388,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K388*CEILING(MAX(OFFSET(J388,M388,0),OFFSET(I388,M388,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A388,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A388,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-22",579803,-58314,579803,"",296510.9745762712,175306.78294502883,118,612063.18387732306,1135321.6000000001,{"$f":"IF($A390=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A390,M389,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A390=\"\",\"\",IF(VLOOKUP(A389,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K389*CEILING(MAX(OFFSET(J389,M389,0),OFFSET(I389,M389,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A389,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A389,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-19",-170622,72470,"",72470,298425.85470085469,174393.07486915833,117,612333.38946533971,1135321.6000000001,{"$f":"IF($A391=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A391,M390,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A391=\"\",\"\",IF(VLOOKUP(A390,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K390*CEILING(MAX(OFFSET(J390,M390,0),OFFSET(I390,M390,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A390,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A390,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-18",-130944,-23158,"","",300306.28205128206,171719.50033752128,117,609401.38265882037,1135321.6000000001,{"$f":"IF($A392=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A392,M391,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A392=\"\",\"\",IF(VLOOKUP(A391,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K391*CEILING(MAX(OFFSET(J391,M391,0),OFFSET(I391,M391,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A391,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A391,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-17",49202,269212,49202,269212,301066.11206896551,172816.2035095852,116,612135.27838621894,1135321.6000000001,{"$f":"IF($A393=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A393,M392,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A393=\"\",\"\",IF(VLOOKUP(A392,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K392*CEILING(MAX(OFFSET(J392,M392,0),OFFSET(I392,M392,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A392,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A392,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-16",256949,313995,256949,313995,300602.75652173912,174092.95521113693,115,613970.07590178563,1135321.6000000001,{"$f":"IF($A394=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A394,M393,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A394=\"\",\"\",IF(VLOOKUP(A393,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K393*CEILING(MAX(OFFSET(J393,M393,0),OFFSET(I393,M393,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A393,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A393,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-15",324624,284267,324624,284267,300086.0701754386,175626.68660124406,114,616214.10605767788,1135321.6000000001,{"$f":"IF($A395=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A395,M394,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A395=\"\",\"\",IF(VLOOKUP(A394,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K394*CEILING(MAX(OFFSET(J394,M394,0),OFFSET(I394,M394,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A394,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A394,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-12",301266,226028,301266,{"$f":"IF(C395>minIMSM,C395,\"\")","v":226028},{"$f":"IF($A395=\"\",\"\",IFERROR((AVERAGE(E396,INDIRECT(\"D\" & ROW(A397) & \":D\" &  ROW(A397) + window_size-2))),0))","v":300577.51327433629},176667.41073071875,113,{"$f":"IF($A395=\"\",\"\",F395+alpha*G395)","v":618578.85258963006},{"$f":"IF($A395=\"\",\"\",beta*MAX(E396,INDIRECT(\"B\" & ROW(A397) & \":B\" &  ROW(A397) + window_size_max-2)))","v":1135321.6000000001},{"$f":"IF($A396=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A396,M395,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A396=\"\",\"\",IF(VLOOKUP(A395,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K395*CEILING(MAX(OFFSET(J395,M395,0),OFFSET(I395,M395,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A395,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A395,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-11",309978,291453,309978,291453,299315.95535714284,177215.04175315614,112,618303.03051282396,1135321.6000000001,{"$f":"IF($A397=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A397,M396,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A397=\"\",\"\",IF(VLOOKUP(A396,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K396*CEILING(MAX(OFFSET(J396,M396,0),OFFSET(I396,M396,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A396,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A396,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-10",441897,291478,441897,291478,297764.8828828829,179740.0145302552,111,621296.9090373423,1135321.6000000001,{"$f":"IF($A398=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A398,M397,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A398=\"\",\"\",IF(VLOOKUP(A397,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K397*CEILING(MAX(OFFSET(J397,M397,0),OFFSET(I397,M397,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A397,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A397,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-09",313598,133591,313598,133591,301900.78899082571,177531.23541059563,109,621457.01272989786,1135321.6000000001,{"$f":"IF($A399=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A399,M398,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A399=\"\",\"\",IF(VLOOKUP(A398,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K398*CEILING(MAX(OFFSET(J398,M398,0),OFFSET(I398,M398,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A398,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A398,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-08",11125,-6499,11125,"",301764.97247706424,177772.23269649252,109,621754.99133075075,1135321.6000000001,{"$f":"IF($A400=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A400,M399,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A400=\"\",\"\",IF(VLOOKUP(A399,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K399*CEILING(MAX(OFFSET(J399,M399,0),OFFSET(I399,M399,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A399,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A399,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-05",123907,109103,123907,109103,302833.44444444444,177748.22822034734,108,622780.25524106971,1135321.6000000001,{"$f":"IF($A401=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A401,M400,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A401=\"\",\"\",IF(VLOOKUP(A400,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K400*CEILING(MAX(OFFSET(J400,M400,0),OFFSET(I400,M400,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A400,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A400,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-04",295990,218723,295990,218723,301531.71028037381,182448.36516597882,107,629938.76757913572,1135321.6000000001,{"$f":"IF($A402=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A402,M401,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A402=\"\",\"\",IF(VLOOKUP(A401,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K401*CEILING(MAX(OFFSET(J401,M401,0),OFFSET(I401,M401,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A401,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A401,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-03",224670,1274,224670,1274,303626.96226415096,178081.9660539827,106,624174.5011613199,1135321.6000000001,{"$f":"IF($A403=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A403,M402,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A403=\"\",\"\",IF(VLOOKUP(A402,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K402*CEILING(MAX(OFFSET(J402,M402,0),OFFSET(I402,M402,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A402,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A402,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-04-02",607593,529432,607593,529432,300519.14423076925,178383.85745160808,104,621610.08764366386,1135321.6000000001,{"$f":"IF($A404=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A404,M403,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A404=\"\",\"\",IF(VLOOKUP(A403,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K403*CEILING(MAX(OFFSET(J403,M403,0),OFFSET(I403,M403,0)),roundto),roundto)+add_margin))","v":1880000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A403,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A403,Calendar!A:A,0)-2),1,2))","v":2}]
["2024-04-01",401035,-89938,401035,"",301043.125,177289.37530500471,104,620164.00054900849,1135321.6000000001,{"$f":"IF($A405=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A405,M404,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A405=\"\",\"\",IF(VLOOKUP(A404,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K404*CEILING(MAX(OFFSET(J404,M404,0),OFFSET(I404,M404,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A404,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A404,Calendar!A:A,0)-2),1,2))","v":1}]
["2024-03-29",49501,103995,49501,103995,303104.40776699031,177043.84802641658,103,621783.3342145402,1135321.6000000001,{"$f":"IF($A406=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A406,M405,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A406=\"\",\"\",IF(VLOOKUP(A405,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K405*CEILING(MAX(OFFSET(J405,M405,0),OFFSET(I405,M405,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A405,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A405,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-28",482931,498195,482931,498195,299529.13725490199,177791.0851828717,102,619553.09058407112,1135321.6000000001,{"$f":"IF($A407=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A407,M406,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A407=\"\",\"\",IF(VLOOKUP(A406,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K406*CEILING(MAX(OFFSET(J406,M406,0),OFFSET(I406,M406,0)),roundto),roundto)+add_margin))","v":1880000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A406,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A406,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-27",331312,161725,331312,161725,300410.12871287129,178467.69293686692,101,621651.97599923168,1135321.6000000001,{"$f":"IF($A408=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A408,M407,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A408=\"\",\"\",IF(VLOOKUP(A407,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K407*CEILING(MAX(OFFSET(J407,M407,0),OFFSET(I407,M407,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A407,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A407,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-26",282160,233336,282160,233336,298657.07,182099.67835310128,100,626436.49103558226,1135321.6000000001,{"$f":"IF($A409=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A409,M408,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A409=\"\",\"\",IF(VLOOKUP(A408,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K408*CEILING(MAX(OFFSET(J408,M408,0),OFFSET(I408,M408,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A408,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A408,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-25",312303,69923,312303,69923,300954.41414141416,181092.29837845496,99,626920.5512226331,1135321.6000000001,{"$f":"IF($A410=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A410,M409,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A410=\"\",\"\",IF(VLOOKUP(A409,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K409*CEILING(MAX(OFFSET(J409,M409,0),OFFSET(I409,M409,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A409,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A409,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-22",119576,118279,{"$f":"IF(B410>minIMSM,B410,\"\")","v":119576},118279,302310.01020408166,181124.81496352894,98,628334.67713843379,1135321.6000000001,{"$f":"IF($A411=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A411,M410,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A411=\"\",\"\",IF(VLOOKUP(A410,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K410*CEILING(MAX(OFFSET(J410,M410,0),OFFSET(I410,M410,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A410,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A410,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-21",287144,237317,287144,237317,301243.23711340205,183229.16397750773,97,631055.73227291601,1135321.6000000001,{"$f":"IF($A412=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A412,M411,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A412=\"\",\"\",IF(VLOOKUP(A411,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K411*CEILING(MAX(OFFSET(J411,M411,0),OFFSET(I411,M411,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A411,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A411,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-20",335795,167325,335795,167325,302744.09375,184057.05650140921,96,634046.79545253655,1135321.6000000001,{"$f":"IF($A413=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A413,M412,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A413=\"\",\"\",IF(VLOOKUP(A412,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K412*CEILING(MAX(OFFSET(J412,M412,0),OFFSET(I412,M412,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A412,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A412,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-19",588822,598986,588822,598986,294830.81052631576,174497.95200762723,95,608927.12414004479,1341916.8,{"$f":"IF($A414=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A414,M413,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A414=\"\",\"\",IF(VLOOKUP(A413,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K413*CEILING(MAX(OFFSET(J413,M413,0),OFFSET(I413,M413,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A413,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A413,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-18",709576,254056,709576,254056,294292.59574468085,174709.07472198544,94,608768.93024425465,1341916.8,{"$f":"IF($A415=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A415,M414,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A415=\"\",\"\",IF(VLOOKUP(A414,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K414*CEILING(MAX(OFFSET(J414,M414,0),OFFSET(I414,M414,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A414,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A414,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-15",478765,387398,478765,387398,292962.74193548388,176189.99299033213,93,610104.72931808175,1341916.8,{"$f":"IF($A416=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A416,M415,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A416=\"\",\"\",IF(VLOOKUP(A415,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K415*CEILING(MAX(OFFSET(J415,M415,0),OFFSET(I415,M415,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A415,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A415,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-14",179777,149206,179777,149206,293989.5,176024.18920145751,92,610833.04056262353,1341916.8,{"$f":"IF($A417=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A417,M416,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A417=\"\",\"\",IF(VLOOKUP(A416,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K416*CEILING(MAX(OFFSET(J416,M416,0),OFFSET(I416,M416,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A416,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A416,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-13",445230,395935,445230,395935,291508.47252747254,173071.84562117743,91,603037.79464559187,1341916.8,{"$f":"IF($A418=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A418,M417,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A418=\"\",\"\",IF(VLOOKUP(A417,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K417*CEILING(MAX(OFFSET(J417,M417,0),OFFSET(I417,M417,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A417,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A417,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-12",699645,575817,699645,575817,283313.35555555555,165083.38407078959,90,580463.4468829768,1341916.8,{"$f":"IF($A419=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A419,M418,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A419=\"\",\"\",IF(VLOOKUP(A418,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K418*CEILING(MAX(OFFSET(J418,M418,0),OFFSET(I418,M418,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A418,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A418,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-11",640638,187386,640638,187386,283898.31460674159,166656.5994088694,89,583880.19354270655,1341916.8,{"$f":"IF($A420=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A420,M419,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A420=\"\",\"\",IF(VLOOKUP(A419,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K419*CEILING(MAX(OFFSET(J419,M419,0),OFFSET(I419,M419,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A419,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A419,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-08",156281,112415,156281,112415,283884.46590909088,167816.95528774505,88,585954.98542703199,1341916.8,{"$f":"IF($A421=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A421,M420,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A421=\"\",\"\",IF(VLOOKUP(A420,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K420*CEILING(MAX(OFFSET(J420,M420,0),OFFSET(I420,M420,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A420,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A420,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-07",299543,126841,299543,126841,285011.64367816091,169166.94503557563,87,589512.14474219712,1341916.8,{"$f":"IF($A422=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A422,M421,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A422=\"\",\"\",IF(VLOOKUP(A421,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K421*CEILING(MAX(OFFSET(J421,M421,0),OFFSET(I421,M421,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A421,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A421,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-06",110111,51132,110111,51132,287926.80232558138,167842.2613997359,86,590042.87284510606,1341916.8,{"$f":"IF($A423=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A423,M422,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A423=\"\",\"\",IF(VLOOKUP(A422,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K422*CEILING(MAX(OFFSET(J422,M422,0),OFFSET(I422,M422,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A422,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A422,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-05",392568,409392,392568,409392,282391.48235294118,164505.63362759168,85,578501.62288260623,1341916.8,{"$f":"IF($A424=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A424,M423,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A424=\"\",\"\",IF(VLOOKUP(A423,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K423*CEILING(MAX(OFFSET(J423,M423,0),OFFSET(I423,M423,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A423,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A423,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-04",576110,227073,576110,227073,281671.25,166107.74115175486,84,580665.18407315877,1341916.8,{"$f":"IF($A425=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A425,M424,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A425=\"\",\"\",IF(VLOOKUP(A424,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K424*CEILING(MAX(OFFSET(J424,M424,0),OFFSET(I424,M424,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A424,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A424,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-03-01",316543,200725,316543,200725,282915.9156626506,167039.13033552771,83,583586.35026660049,1341916.8,{"$f":"IF($A426=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A426,M425,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A426=\"\",\"\",IF(VLOOKUP(A425,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K425*CEILING(MAX(OFFSET(J425,M425,0),OFFSET(I425,M425,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A425,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A425,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-29",210385,232746,210385,232746,281578.54878048779,169212.92189788801,82,586161.80819668621,1341916.8,{"$f":"IF($A427=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A427,M426,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A427=\"\",\"\",IF(VLOOKUP(A426,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K426*CEILING(MAX(OFFSET(J426,M426,0),OFFSET(I426,M426,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A426,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A426,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-28",317210,157376,317210,157376,283014.83950617287,169669.52897837257,81,588419.99166724354,1341916.8,{"$f":"IF($A428=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A428,M427,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A428=\"\",\"\",IF(VLOOKUP(A427,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K427*CEILING(MAX(OFFSET(J427,M427,0),OFFSET(I427,M427,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A427,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A427,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-27",508934,501071,508934,501071,274638.63750000001,161700.79410909908,80,565700.0668963783,1341916.8,{"$f":"IF($A429=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A429,M428,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A429=\"\",\"\",IF(VLOOKUP(A428,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K428*CEILING(MAX(OFFSET(J428,M428,0),OFFSET(I428,M428,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A428,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A428,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-26",648395,196355,648395,196355,274492.22784810129,161787.15087849277,79,565709.0994293883,1341916.8,{"$f":"IF($A430=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A430,M429,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A430=\"\",\"\",IF(VLOOKUP(A429,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K429*CEILING(MAX(OFFSET(J429,M429,0),OFFSET(I429,M429,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A429,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A429,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-23",423849,333999,423849,333999,270808.98717948719,164577.08208497136,78,567047.73493243568,1341916.8,{"$f":"IF($A431=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A431,M430,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A431=\"\",\"\",IF(VLOOKUP(A430,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K430*CEILING(MAX(OFFSET(J430,M430,0),OFFSET(I430,M430,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A430,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A430,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-22",329770,101984,329770,101984,272326.75324675324,164731.44027712743,77,568843.3457455826,1341916.8,{"$f":"IF($A432=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A432,M431,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A432=\"\",\"\",IF(VLOOKUP(A431,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K431*CEILING(MAX(OFFSET(J431,M431,0),OFFSET(I431,M431,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A431,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A431,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-21",251798,199841,251798,199841,272879.4736842105,165127.89137105524,76,570109.67815210996,1341916.8,{"$f":"IF($A433=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A433,M432,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A433=\"\",\"\",IF(VLOOKUP(A432,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K432*CEILING(MAX(OFFSET(J432,M432,0),OFFSET(I432,M432,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A432,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A432,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-20",532770,502291,532770,502291,264269.38666666666,165609.11159194246,75,562365.78753216309,1341916.8,{"$f":"IF($A434=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A434,M433,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A434=\"\",\"\",IF(VLOOKUP(A433,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K433*CEILING(MAX(OFFSET(J433,M433,0),OFFSET(I433,M433,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A433,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A433,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-19",434407,18062,434407,18062,268047.44594594592,163260.68566142535,74,561916.68013651157,1341916.8,{"$f":"IF($A435=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A435,M434,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A435=\"\",\"\",IF(VLOOKUP(A434,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K434*CEILING(MAX(OFFSET(J434,M434,0),OFFSET(I434,M434,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A434,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A434,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-16",157715,191084,157715,191084,270415.66666666669,165537.04130235899,72,568382.3410109129,1341916.8,{"$f":"IF($A436=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A436,M435,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A436=\"\",\"\",IF(VLOOKUP(A435,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K435*CEILING(MAX(OFFSET(J435,M435,0),OFFSET(I435,M435,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A435,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A435,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-15",174499,-8247,174499,"",271456.33333333331,163578.36106875617,72,565897.38325709442,1341916.8,{"$f":"IF($A437=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A437,M436,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A437=\"\",\"\",IF(VLOOKUP(A436,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K436*CEILING(MAX(OFFSET(J436,M436,0),OFFSET(I436,M436,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A436,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A436,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-14",13253,88181,13253,88181,272705.76056338026,158988.85730046619,71,558885.70370421943,1341916.8,{"$f":"IF($A438=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A438,M437,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A438=\"\",\"\",IF(VLOOKUP(A437,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K437*CEILING(MAX(OFFSET(J437,M437,0),OFFSET(I437,M437,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A437,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A437,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-13",679351,584785,679351,584785,262137.07142857142,154032.13884879,70,539394.92135639349,1341916.8,{"$f":"IF($A439=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A439,M438,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A439=\"\",\"\",IF(VLOOKUP(A438,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K438*CEILING(MAX(OFFSET(J438,M438,0),OFFSET(I438,M438,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A438,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A438,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-12",484614,56885,484614,56885,265837.4202898551,153808.34342311625,69,542692.43845146429,1341916.8,{"$f":"IF($A440=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A440,M439,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A440=\"\",\"\",IF(VLOOKUP(A439,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K439*CEILING(MAX(OFFSET(J439,M439,0),OFFSET(I439,M439,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A439,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A439,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-09",394965,445037,394965,445037,259307.16176470587,153683.881119228,68,535938.14777931629,1341916.8,{"$f":"IF($A441=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A441,M440,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A441=\"\",\"\",IF(VLOOKUP(A440,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K440*CEILING(MAX(OFFSET(J440,M440,0),OFFSET(I440,M440,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A440,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A440,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-08",378651,113793,378651,113793,261983,154309.50875906341,67,539740.11576631409,1341916.8,{"$f":"IF($A442=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A442,M441,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A442=\"\",\"\",IF(VLOOKUP(A441,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K441*CEILING(MAX(OFFSET(J441,M441,0),OFFSET(I441,M441,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A441,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A441,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-07",344794,378561,344794,378561,257424.51515151514,142444.14558248664,66,513823.97719999112,1047065.6000000001,{"$f":"IF($A443=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A443,M442,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A443=\"\",\"\",IF(VLOOKUP(A442,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K442*CEILING(MAX(OFFSET(J442,M442,0),OFFSET(I442,M442,0)),roundto),roundto)+add_margin))","v":1100000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A442,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A442,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-06",838698,654416,838698,654416,244701.67692307691,124874.59158276455,65,469475.94177205313,644907.20000000007,{"$f":"IF($A444=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A444,M443,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A444=\"\",\"\",IF(VLOOKUP(A443,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K443*CEILING(MAX(OFFSET(J443,M443,0),OFFSET(I443,M443,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A443,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A443,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-05",552803,122810,552803,122810,245900.4375,125022.88514631185,64,470941.63076336135,644907.20000000007,{"$f":"IF($A445=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A445,M444,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A445=\"\",\"\",IF(VLOOKUP(A444,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K444*CEILING(MAX(OFFSET(J444,M444,0),OFFSET(I444,M444,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A444,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A444,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-02",264951,219780,264951,219780,245864.57142857142,126700.43660423266,63,473925.3573161902,644907.20000000007,{"$f":"IF($A446=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A446,M445,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A446=\"\",\"\",IF(VLOOKUP(A445,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K445*CEILING(MAX(OFFSET(J445,M445,0),OFFSET(I445,M445,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A445,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A445,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-02-01",176654,148274,176654,148274,247321.69354838709,127197.86827671799,62,476277.85644647945,644907.20000000007,{"$f":"IF($A447=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A447,M446,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A447=\"\",\"\",IF(VLOOKUP(A446,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K446*CEILING(MAX(OFFSET(J446,M446,0),OFFSET(I446,M446,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A446,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A446,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-31",363470,356221,363470,356221,243828.19672131148,125615.42731165109,61,469935.96588228346,644907.20000000007,{"$f":"IF($A448=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A448,M447,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A448=\"\",\"\",IF(VLOOKUP(A447,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K447*CEILING(MAX(OFFSET(J447,M447,0),OFFSET(I447,M447,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A447,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A447,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-30",392076,287872,392076,287872,241573,129682.92784786734,60,475002.27012616122,644907.20000000007,{"$f":"IF($A449=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A449,M448,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A449=\"\",\"\",IF(VLOOKUP(A448,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K448*CEILING(MAX(OFFSET(J448,M448,0),OFFSET(I448,M448,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A448,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A448,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-29",96224,4956,96224,4956,249705.96551724139,122840.67805056996,58,470819.18600826734,644907.20000000007,{"$f":"IF($A450=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A450,M449,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A450=\"\",\"\",IF(VLOOKUP(A449,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K449*CEILING(MAX(OFFSET(J449,M449,0),OFFSET(I449,M449,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A449,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A449,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-26",6478,-20260,6478,"",250135.77586206896,122566.75562555998,58,470755.93598807696,644907.20000000007,{"$f":"IF($A451=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A451,M450,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A451=\"\",\"\",IF(VLOOKUP(A450,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K450*CEILING(MAX(OFFSET(J450,M450,0),OFFSET(I450,M450,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A450,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A450,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-25",172222,197151,172222,197151,249845.77192982455,123414.39240557875,57,471991.67825986631,644907.20000000007,{"$f":"IF($A452=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A452,M451,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A452=\"\",\"\",IF(VLOOKUP(A451,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K451*CEILING(MAX(OFFSET(J451,M451,0),OFFSET(I451,M451,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A451,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A451,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-24",306825,237310,306825,237310,246291.60714285713,126200.15871541573,56,473451.89283060544,644907.20000000007,{"$f":"IF($A453=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A453,M452,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A453=\"\",\"\",IF(VLOOKUP(A452,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K452*CEILING(MAX(OFFSET(J452,M452,0),OFFSET(I452,M452,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A452,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A452,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-23",313179,101610,313179,101610,249106.29090909092,125712.23779513032,55,475388.31894032552,644907.20000000007,{"$f":"IF($A454=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A454,M453,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A454=\"\",\"\",IF(VLOOKUP(A453,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K453*CEILING(MAX(OFFSET(J453,M453,0),OFFSET(I453,M453,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A453,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A453,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-22",152716,162842,152716,162842,250187.38888888888,126753.93958926889,54,478344.48014957289,712504,{"$f":"IF($A455=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A455,M454,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A455=\"\",\"\",IF(VLOOKUP(A454,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K454*CEILING(MAX(OFFSET(J454,M454,0),OFFSET(I454,M454,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A454,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A454,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-19",229252,201367,229252,201367,249692.32075471699,127580.61458048673,53,479337.4269995931,712504,{"$f":"IF($A456=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A456,M455,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A456=\"\",\"\",IF(VLOOKUP(A455,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K455*CEILING(MAX(OFFSET(J455,M455,0),OFFSET(I455,M455,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A455,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A455,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-18",319588,244529,319588,244529,252699.15686274509,128787.06833501242,51,484515.87986576743,712504,{"$f":"IF($A457=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A457,M456,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A457=\"\",\"\",IF(VLOOKUP(A456,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K456*CEILING(MAX(OFFSET(J456,M456,0),OFFSET(I456,M456,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A456,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A456,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-17",101507,-1788,101507,"",252699.15686274509,128787.06833501242,51,484515.87986576743,712504,{"$f":"IF($A458=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A458,M457,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A458=\"\",\"\",IF(VLOOKUP(A457,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K457*CEILING(MAX(OFFSET(J457,M457,0),OFFSET(I457,M457,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A457,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A457,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-16",-74688,-47255,"","",256171.50980392157,124045.37761462308,51,479453.18951024313,920244.8,{"$f":"IF($A459=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A459,M458,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A459=\"\",\"\",IF(VLOOKUP(A458,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K458*CEILING(MAX(OFFSET(J458,M458,0),OFFSET(I458,M458,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A458,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A458,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-15",24233,201323,24233,{"$f":"IF(C459>minIMSM,C459,\"\")","v":201323},{"$f":"IF($A459=\"\",\"\",IFERROR((AVERAGE(E460,INDIRECT(\"D\" & ROW(A461) & \":D\" &  ROW(A461) + window_size-2))),0))","v":253629.88},130156.35414005324,50,{"$f":"IF($A459=\"\",\"\",F459+alpha*G459)","v":487911.31745209586},{"$f":"IF($A459=\"\",\"\",beta*MAX(E460,INDIRECT(\"B\" & ROW(A461) & \":B\" &  ROW(A461) + window_size_max-2)))","v":920244.8},{"$f":"IF($A460=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A460,M459,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A460=\"\",\"\",IF(VLOOKUP(A459,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K459*CEILING(MAX(OFFSET(J459,M459,0),OFFSET(I459,M459,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A459,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A459,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-12",207815,25885,207815,25885,257897.16326530612,126699.652717583,49,485956.5381569555,920244.8,{"$f":"IF($A461=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A461,M460,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A461=\"\",\"\",IF(VLOOKUP(A460,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K460*CEILING(MAX(OFFSET(J460,M460,0),OFFSET(I460,M460,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A460,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A460,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-11",285392,266744,285392,266744,253703.58333333334,134067.51787216763,48,495025.11550323508,920244.8,{"$f":"IF($A462=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A462,M461,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A462=\"\",\"\",IF(VLOOKUP(A461,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K461*CEILING(MAX(OFFSET(J461,M461,0),OFFSET(I461,M461,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A461,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A461,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-10",196438,3993,196438,3993,260285.27659574468,129331.24694173873,47,493081.52109087445,920244.8,{"$f":"IF($A463=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A463,M462,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A463=\"\",\"\",IF(VLOOKUP(A462,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K462*CEILING(MAX(OFFSET(J462,M462,0),OFFSET(I462,M462,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A462,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A462,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-09",191852,251481,191852,251481,257380.95652173914,134027.42811651464,46,498630.32713146548,920244.8,{"$f":"IF($A464=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A464,M463,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A464=\"\",\"\",IF(VLOOKUP(A463,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K463*CEILING(MAX(OFFSET(J463,M463,0),OFFSET(I463,M463,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A463,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A463,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-08",222970,80567,222970,80567,261145.7111111111,132883.47693136457,45,500335.96958756732,920244.8,{"$f":"IF($A465=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A465,M464,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A465=\"\",\"\",IF(VLOOKUP(A464,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K464*CEILING(MAX(OFFSET(J464,M464,0),OFFSET(I464,M464,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A464,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A464,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-05",195758,188358,195758,188358,261545.02272727274,136117.93596685914,44,506557.30746761919,920244.8,{"$f":"IF($A466=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A466,M465,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A466=\"\",\"\",IF(VLOOKUP(A465,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K465*CEILING(MAX(OFFSET(J465,M465,0),OFFSET(I465,M465,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A465,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A465,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-04",121973,66755,121973,66755,264620.02325581393,134211.64460128749,43,506200.98353813146,920244.8,{"$f":"IF($A467=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A467,M466,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A467=\"\",\"\",IF(VLOOKUP(A466,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K466*CEILING(MAX(OFFSET(J466,M466,0),OFFSET(I466,M466,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A466,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A466,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-03",288953,226388,288953,226388,262639.30952380953,133859.85311800381,42,503587.04513621639,920244.8,{"$f":"IF($A468=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A468,M467,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A468=\"\",\"\",IF(VLOOKUP(A467,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K467*CEILING(MAX(OFFSET(J467,M467,0),OFFSET(I467,M467,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A467,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A467,Calendar!A:A,0)-2),1,2))","v":0}]
["2024-01-02",403067,281645,403067,281645,262862.45,137789.01407835822,40,510882.67534104479,920244.8,{"$f":"IF($A469=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A469,M468,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A469=\"\",\"\",IF(VLOOKUP(A468,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K468*CEILING(MAX(OFFSET(J468,M468,0),OFFSET(I468,M468,0)),roundto),roundto)+add_margin))","v":1260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A468,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A468,Calendar!A:A,0)-2),1,2))","v":1}]
["2024-01-01",234708,-10111,234708,"",264062.27500000002,136091.16874880649,40,509026.3787478517,920244.8,{"$f":"IF($A470=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A470,M469,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A470=\"\",\"\",IF(VLOOKUP(A469,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K469*CEILING(MAX(OFFSET(J469,M469,0),OFFSET(I469,M469,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A469,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A469,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-29",73103,121096,73103,121096,266721,136712.36892552028,39,512803.2640659365,920244.8,{"$f":"IF($A471=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A471,M470,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A471=\"\",\"\",IF(VLOOKUP(A470,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K470*CEILING(MAX(OFFSET(J470,M470,0),OFFSET(I470,M470,0)),roundto),roundto)+add_margin))","v":1260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A470,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A470,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-28",200989,161713,200989,161713,269405.10526315792,137757.35734020214,38,517368.34847552178,920244.8,{"$f":"IF($A472=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A472,M471,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A472=\"\",\"\",IF(VLOOKUP(A471,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K471*CEILING(MAX(OFFSET(J471,M471,0),OFFSET(I471,M471,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A471,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A471,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-27",185205,182193,185205,182193,272450.40540540538,138680.31318613153,37,522074.96914044215,920244.8,{"$f":"IF($A473=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A473,M472,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A473=\"\",\"\",IF(VLOOKUP(A472,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K472*CEILING(MAX(OFFSET(J472,M472,0),OFFSET(I472,M472,0)),roundto),roundto)+add_margin))","v":1540000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A472,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A472,Calendar!A:A,0)-2),1,2))","v":2}]
["2023-12-26",170061,195525,170061,195525,268902.52777777775,146019.76394451005,36,531738.10287789581,920244.8,{"$f":"IF($A474=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A474,M473,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A474=\"\",\"\",IF(VLOOKUP(A473,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K473*CEILING(MAX(OFFSET(J473,M473,0),OFFSET(I473,M473,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A473,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A473,Calendar!A:A,0)-2),1,2))","v":1}]
["2023-12-25",248113,43464,{"$f":"IF(B474>minIMSM,B474,\"\")","v":248113},43464,274291.25714285712,143592.59332689468,35,532757.92513126752,920244.8,{"$f":"IF($A475=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A475,M474,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A475=\"\",\"\",IF(VLOOKUP(A474,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K474*CEILING(MAX(OFFSET(J474,M474,0),OFFSET(I474,M474,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A474,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A474,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-22",180242,143409,180242,143409,274634.4705882353,145613.99732572644,34,536739.66577454284,920244.8,{"$f":"IF($A476=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A476,M475,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A476=\"\",\"\",IF(VLOOKUP(A475,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K475*CEILING(MAX(OFFSET(J475,M475,0),OFFSET(I475,M475,0)),roundto),roundto)+add_margin))","v":1540000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A475,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A475,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-21",278204,158991,278204,158991,273582.15151515149,153152.9989876464,33,549257.54969291505,920244.8,{"$f":"IF($A477=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A477,M476,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A477=\"\",\"\",IF(VLOOKUP(A476,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K476*CEILING(MAX(OFFSET(J476,M476,0),OFFSET(I476,M476,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A476,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A476,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-20",163326,12956,163326,12956,279499.125,149143.8685654529,32,547958.08841781528,920244.8,{"$f":"IF($A478=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A478,M477,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A478=\"\",\"\",IF(VLOOKUP(A477,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K477*CEILING(MAX(OFFSET(J477,M477,0),OFFSET(I477,M477,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A477,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A477,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-19",234111,162828,234111,162828,277771,157518.76927039147,31,561304.78468670463,920244.8,{"$f":"IF($A479=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A479,M478,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A479=\"\",\"\",IF(VLOOKUP(A478,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K478*CEILING(MAX(OFFSET(J478,M478,0),OFFSET(I478,M478,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A478,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A478,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-18",186412,16169,186412,16169,284686.40000000002,155422.64649002775,30,564447.16368204996,972361.60000000009,{"$f":"IF($A480=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A480,M479,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A480=\"\",\"\",IF(VLOOKUP(A479,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K479*CEILING(MAX(OFFSET(J479,M479,0),OFFSET(I479,M479,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A479,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A479,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-15",61330,7190,61330,7190,292630.62068965519,150594.87443436633,29,563701.39467151463,972361.60000000009,{"$f":"IF($A481=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A481,M480,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A481=\"\",\"\",IF(VLOOKUP(A480,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K480*CEILING(MAX(OFFSET(J480,M480,0),OFFSET(I480,M480,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A480,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A480,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-14",138733,91619,138733,91619,308577.85185185185,143010.88524858453,27,565997.44529930397,972361.60000000009,{"$f":"IF($A482=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A482,M481,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A482=\"\",\"\",IF(VLOOKUP(A481,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K481*CEILING(MAX(OFFSET(J481,M481,0),OFFSET(I481,M481,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A481,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A481,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-13",63067,-42250,63067,"",310129.33333333331,142026.95883172346,27,565777.85923043557,972361.60000000009,{"$f":"IF($A483=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A483,M482,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A483=\"\",\"\",IF(VLOOKUP(A482,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K482*CEILING(MAX(OFFSET(J482,M482,0),OFFSET(I482,M482,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A482,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A482,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-12",207162,249052,207162,249052,304320.84615384613,142450.427229511,26,560731.61516696587,972361.60000000009,{"$f":"IF($A484=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A484,M483,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A484=\"\",\"\",IF(VLOOKUP(A483,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K483*CEILING(MAX(OFFSET(J483,M483,0),OFFSET(I483,M483,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A483,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A483,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-11",445315,233217,445315,233217,306135.67999999999,145454.70536276681,25,567954.14965298027,972361.60000000009,{"$f":"IF($A485=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A485,M484,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A485=\"\",\"\",IF(VLOOKUP(A484,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K484*CEILING(MAX(OFFSET(J484,M484,0),OFFSET(I484,M484,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A484,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A484,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-08",245301,219568,245301,219568,305808.66666666669,148126.59196098128,24,572436.53219643305,972361.60000000009,{"$f":"IF($A486=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A486,M485,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A486=\"\",\"\",IF(VLOOKUP(A485,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K485*CEILING(MAX(OFFSET(J485,M485,0),OFFSET(I485,M485,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A485,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A485,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-07",337195,242779,337195,242779,302192.95652173914,155038.37236955788,23,581262.02678694332,972361.60000000009,{"$f":"IF($A487=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A487,M486,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A487=\"\",\"\",IF(VLOOKUP(A486,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K486*CEILING(MAX(OFFSET(J486,M486,0),OFFSET(I486,M486,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A486,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A486,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-06",290560,144369,290560,144369,306224.72727272729,149455.58562323771,22,575244.78139455523,972361.60000000009,{"$f":"IF($A488=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A488,M487,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A488=\"\",\"\",IF(VLOOKUP(A487,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K487*CEILING(MAX(OFFSET(J487,M487,0),OFFSET(I487,M487,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A487,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A487,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-05",575153,506028,575153,506028,279364.90476190473,153017.99358010053,21,554797.29320608568,972361.60000000009,{"$f":"IF($A489=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A489,M488,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A489=\"\",\"\",IF(VLOOKUP(A488,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K488*CEILING(MAX(OFFSET(J488,M488,0),OFFSET(I488,M488,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A488,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A488,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-04",408864,44611,408864,44611,290058.34999999998,148369.91232962621,20,557124.19219332724,972361.60000000009,{"$f":"IF($A490=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A490,M489,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A490=\"\",\"\",IF(VLOOKUP(A489,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K489*CEILING(MAX(OFFSET(J489,M489,0),OFFSET(I489,M489,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A489,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A489,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-12-01",130129,109244,130129,109244,296875.36842105264,149791.77367779677,19,566500.56104108691,972361.60000000009,{"$f":"IF($A491=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A491,M490,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A491=\"\",\"\",IF(VLOOKUP(A490,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K490*CEILING(MAX(OFFSET(J490,M490,0),OFFSET(I490,M490,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A490,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A490,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-30",141159,89868,141159,89868,309395.5,144148.45033827779,18,568862.71060890006,972361.60000000009,{"$f":"IF($A492=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A492,M491,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A492=\"\",\"\",IF(VLOOKUP(A491,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K491*CEILING(MAX(OFFSET(J491,M491,0),OFFSET(I491,M491,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A491,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A491,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-29",132546,150901,132546,150901,314919.29411764705,140299.75989341916,17,567458.8619258015,972361.60000000009,{"$f":"IF($A493=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A493,M492,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A493=\"\",\"\",IF(VLOOKUP(A492,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K492*CEILING(MAX(OFFSET(J492,M492,0),OFFSET(I492,M492,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A492,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A492,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-28",441418,376828,441418,376828,294202.0625,162391.01468576866,16,586505.88893438363,972361.60000000009,{"$f":"IF($A494=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A494,M493,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A494=\"\",\"\",IF(VLOOKUP(A493,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K493*CEILING(MAX(OFFSET(J493,M493,0),OFFSET(I493,M493,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A493,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A493,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-27",277577,8010,277577,8010,312233,150288.02287533131,15,582751.44117559632,972361.60000000009,{"$f":"IF($A495=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A495,M494,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A495=\"\",\"\",IF(VLOOKUP(A494,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K494*CEILING(MAX(OFFSET(J494,M494,0),OFFSET(I494,M494,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A494,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A494,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-24",120434,104706,120434,104706,325676.5,145532.37369171286,14,587634.77264508314,972361.60000000009,{"$f":"IF($A496=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A496,M495,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A496=\"\",\"\",IF(VLOOKUP(A495,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K495*CEILING(MAX(OFFSET(J495,M495,0),OFFSET(I495,M495,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A495,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A495,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-23",231791,212473,231791,212473,328454.30769230769,155253.90783271688,13,607911.34179119812,972361.60000000009,{"$f":"IF($A497=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A497,M496,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A497=\"\",\"\",IF(VLOOKUP(A496,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K496*CEILING(MAX(OFFSET(J496,M496,0),OFFSET(I496,M496,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A496,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A496,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-22",187518,110426,187518,110426,343861.16666666669,148691.00510527065,12,611504.97585615388,972361.60000000009,{"$f":"IF($A498=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A498,M497,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A498=\"\",\"\",IF(VLOOKUP(A497,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K497*CEILING(MAX(OFFSET(J497,M497,0),OFFSET(I497,M497,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A497,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A497,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-21",301705,268559,301705,268559,328880.90909090912,156650.8200086382,11,610852.38510645786,972361.60000000009,{"$f":"IF($A499=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A499,M498,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A499=\"\",\"\",IF(VLOOKUP(A498,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K498*CEILING(MAX(OFFSET(J498,M498,0),OFFSET(I498,M498,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A498,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A498,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-20",438466,198381,438466,198381,338140.2,163865.69051917011,10,633098.44293450622,972361.60000000009,{"$f":"IF($A500=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A500,M499,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A500=\"\",\"\",IF(VLOOKUP(A499,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K499*CEILING(MAX(OFFSET(J499,M499,0),OFFSET(I499,M499,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A499,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A499,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-17",152607,114700,152607,114700,361646.77777777775,155712.08852536415,9,641928.5371234332,972361.60000000009,{"$f":"IF($A501=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A501,M500,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A501=\"\",\"\",IF(VLOOKUP(A500,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K500*CEILING(MAX(OFFSET(J500,M500,0),OFFSET(I500,M500,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A500,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A500,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-16",148511,136630,148511,136630,382534.25,145815.49372674577,8,645002.13870814233,972361.60000000009,{"$f":"IF($A502=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A502,M501,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A502=\"\",\"\",IF(VLOOKUP(A501,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K501*CEILING(MAX(OFFSET(J501,M501,0),OFFSET(I501,M501,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A501,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A501,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-15",334548,276631,334548,276631,394729.42857142858,148186.48397013312,7,661465.09971766826,972361.60000000009,{"$f":"IF($A503=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A503,M502,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A503=\"\",\"\",IF(VLOOKUP(A502,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K502*CEILING(MAX(OFFSET(J502,M502,0),OFFSET(I502,M502,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A502,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A502,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-14",504689,484152,504689,484152,321257.16666666669,200063.10742050275,6,681370.76002357167,972361.60000000009,{"$f":"IF($A504=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A504,M503,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A504=\"\",\"\",IF(VLOOKUP(A503,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K503*CEILING(MAX(OFFSET(J503,M503,0),OFFSET(I503,M503,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A503,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A503,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-13",390993,39582,390993,39582,370106,179493.17317910108,5,693193.71172238188,972361.60000000009,{"$f":"IF($A505=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A505,M504,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A505=\"\",\"\",IF(VLOOKUP(A504,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K504*CEILING(MAX(OFFSET(J504,M504,0),OFFSET(I504,M504,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A504,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A504,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-10",180464,143033,180464,143033,415995,170347.06146566084,4,722619.71063818946,972361.60000000009,{"$f":"IF($A506=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A506,M505,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A506=\"\",\"\",IF(VLOOKUP(A505,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K505*CEILING(MAX(OFFSET(J505,M505,0),OFFSET(I505,M505,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A505,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A505,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-09",224686,181169,{"$f":"IF(B506>minIMSM,B506,\"\")","v":224686},181169,440950,193469.05098911593,3,789194.2917804087,972361.60000000009,{"$f":"IF($A507=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A507,M506,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A507=\"\",\"\",IF(VLOOKUP(A506,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K506*CEILING(MAX(OFFSET(J506,M506,0),OFFSET(I506,M506,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A506,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A506,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-08",330291,170330,{"$f":"IF(B507>minIMSM,B507,\"\")","v":330291},170330,562317,45409,2,644053.19999999995,972361.60000000009,{"$f":"IF($A508=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A508,M507,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A508=\"\",\"\",IF(VLOOKUP(A507,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K507*CEILING(MAX(OFFSET(J507,M507,0),OFFSET(I507,M507,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A507,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A507,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-07",544794,516908,{"$f":"IF(B508>minIMSM,B508,\"\")","v":544794},516908,204399,0,1,204399,327038.40000000002,{"$f":"IF($A509=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A509,M508,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A509=\"\",\"\",IF(VLOOKUP(A508,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K508*CEILING(MAX(OFFSET(J508,M508,0),OFFSET(I508,M508,0)),roundto),roundto)+add_margin))","v":380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A508,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A508,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-06",607726,204399,{"$f":"IF(B509>minIMSM,B509,\"\")","v":607726},204399,23415,0,1,23415,37464,{"$f":"IF($A510=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A510,M509,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A510=\"\",\"\",IF(VLOOKUP(A509,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K509*CEILING(MAX(OFFSET(J509,M509,0),OFFSET(I509,M509,0)),roundto),roundto)+add_margin))","v":90000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A509,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A509,Calendar!A:A,0)-2),1,2))","v":0}]
["2023-11-03",-42241,23415,{"$f":"IF(B510>minIMSM,B510,\"\")","v":""},23415,0,null,null,0,null,{"$f":"IF($A511=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A511,M510,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":""},{"$f":"IF(A511=\"\",\"\",IF(VLOOKUP(A510,Calendar!A:E,5,FALSE)=0,\"\",CEILING(K510*CEILING(MAX(OFFSET(J510,M510,0),OFFSET(I510,M510,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A510,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A510,Calendar!A:A,0)-2),1,2))","v":0}]

{"sheet":"Parameter","index":1,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
["Window Size Statistic",250]
["Window Size Maximum",30]
["EWMA Factor",0.99]
["alpha",1.8]
["beta",1.6]
["minIMSM in EUR",0]
["roundto",10000]
["Additional Margin in EUR",50000]

{"sheet":"Calendar","index":2,"n_rows":1827,"n_cols":7,"rows_kept":1827,"cut":false,"hidden":false,"merged":[]}
["ECC Calendar ","index","Holiday Adjustment Scaling Factor","Flag Weekday","ECC Business Day","Rows Until Next Business Day","Days Until Business Day After Next BD"]
["2021-01-01",{"$f":"ROW(A2)-1","v":1},{"$f":"1+0.3*MAX(G2-4,0)","v":1},null,0,{"$f":"IF($E2=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A2)+1&\":$E$2598\"),0),0)","v":0},{"$f":"IF($E2=1,INDIRECT(\"$A$\"&ROW($A2)+MATCH(1,INDIRECT(\"$E$\"&ROW($A2)+1+$F2&\":$E$2598\"),0)+$F2)-$A2,0)","v":0}]
["2021-01-04",{"$f":"ROW(A3)-1","v":2},{"$f":"1+0.3*MAX(G3-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A3)-4)<=1,1,0)","v":0},1,{"$f":"IF($E3=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A3)+1&\":$E$2598\"),0),0)","v":1},2]
["2021-01-05",3,1,1,1,1,2]
["2021-01-06",4,1,1,1,1,2]
["2021-01-07",5,1,1,1,1,4]
["2021-01-08",6,1,0,1,1,4]
["2021-01-11",7,1,0,1,1,2]
["2021-01-12",8,1,1,1,1,2]
["2021-01-13",9,1,1,1,1,2]
["2021-01-14",10,1,1,1,1,4]
["2021-01-15",11,1,0,1,1,4]
["2021-01-18",12,1,0,1,1,2]
["2021-01-19",13,1,1,1,1,2]
["2021-01-20",14,1,1,1,1,2]
["2021-01-21",15,1,1,1,1,4]
["2021-01-22",16,1,0,1,1,4]
["2021-01-25",17,1,0,1,1,2]
["2021-01-26",18,1,1,1,1,2]
["2021-01-27",19,1,1,1,1,2]
["2021-01-28",20,1,1,1,1,4]
["2021-01-29",21,1,0,1,1,4]
["2021-02-01",22,1,0,1,1,2]
["2021-02-02",23,1,1,1,1,2]
["2021-02-03",24,1,1,1,1,2]
["2021-02-04",25,1,1,1,1,4]
["2021-02-05",26,1,0,1,1,4]
["2021-02-08",27,1,0,1,1,2]
["2021-02-09",28,1,1,1,1,2]
["2021-02-10",29,1,1,1,1,2]
["2021-02-11",30,1,1,1,1,4]
["2021-02-12",31,1,0,1,1,4]
["2021-02-15",32,1,0,1,1,2]
["2021-02-16",33,1,1,1,1,2]
["2021-02-17",34,1,1,1,1,2]
["2021-02-18",35,1,1,1,1,4]
["2021-02-19",36,1,0,1,1,4]
["2021-02-22",37,1,0,1,1,2]
["2021-02-23",38,1,1,1,1,2]
["2021-02-24",39,1,1,1,1,2]
["2021-02-25",40,1,1,1,1,4]
["2021-02-26",41,1,0,1,1,4]
["2021-03-01",42,1,0,1,1,2]
["2021-03-02",43,1,1,1,1,2]
["2021-03-03",44,1,1,1,1,2]
["2021-03-04",45,1,1,1,1,4]
["2021-03-05",46,1,0,1,1,4]
["2021-03-08",47,1,0,1,1,2]
["2021-03-09",48,1,1,1,1,2]
["2021-03-10",49,1,1,1,1,2]
["2021-03-11",50,1,1,1,1,4]
["2021-03-12",51,1,0,1,1,4]
["2021-03-15",52,1,0,1,1,2]
["2021-03-16",53,1,1,1,1,2]
["2021-03-17",54,1,1,1,1,2]
["2021-03-18",55,1,1,1,1,4]
["2021-03-19",56,1,0,1,1,4]
["2021-03-22",57,1,0,1,1,2]
["2021-03-23",58,1,1,1,1,2]
["2021-03-24",59,1,1,1,1,2]
["2021-03-25",60,1,1,1,1,4]
["2021-03-26",61,1,0,1,1,4]
["2021-03-29",62,1,0,1,1,2]
["2021-03-30",63,1,1,1,1,2]
["2021-03-31",64,1.6,1,1,1,6]
["2021-04-01",65,1.6,1,1,3,{"$f":"IF($E66=1,INDIRECT(\"$A$\"&ROW($A66)+MATCH(1,INDIRECT(\"$E$\"&ROW($A66)+1+$F66&\":$E$2598\"),0)+$F66)-$A66,0)","v":6}]
["2021-04-02",{"$f":"ROW(A67)-1","v":66},{"$f":"1+0.3*MAX(G67-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A67)-4)<=1,1,0)","v":0},0,{"$f":"IF($E67=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A67)+1&\":$E$2598\"),0),0)","v":0},0]
["2021-04-05",67,1,0,0,0,0]
["2021-04-06",68,1,1,1,1,2]
["2021-04-07",69,1,1,1,1,2]
["2021-04-08",70,1,1,1,1,4]
["2021-04-09",71,1,0,1,1,4]
["2021-04-12",72,1,0,1,1,2]
["2021-04-13",73,1,1,1,1,2]
["2021-04-14",74,1,1,1,1,2]
["2021-04-15",75,1,1,1,1,4]
["2021-04-16",76,1,0,1,1,4]
["2021-04-19",77,1,0,1,1,2]
["2021-04-20",78,1,1,1,1,2]
["2021-04-21",79,1,1,1,1,2]
["2021-04-22",80,1,1,1,1,4]
["2021-04-23",81,1,0,1,1,4]
["2021-04-26",82,1,0,1,1,2]
["2021-04-27",83,1,1,1,1,2]
["2021-04-28",84,1,1,1,1,2]
["2021-04-29",85,1,1,1,1,4]
["2021-04-30",86,1,0,1,1,4]
["2021-05-03",87,1,0,1,1,2]
["2021-05-04",88,1,1,1,1,2]
["2021-05-05",89,1,1,1,1,2]
["2021-05-06",90,1,1,1,1,4]
["2021-05-07",91,1,0,1,1,4]
["2021-05-10",92,1,0,1,1,2]
["2021-05-11",93,1,1,1,1,2]
["2021-05-12",94,1,1,1,1,2]
["2021-05-13",95,1,1,1,1,4]
["2021-05-14",96,1,0,1,1,4]
["2021-05-17",97,1,0,1,1,2]
["2021-05-18",98,1,1,1,1,2]
["2021-05-19",99,1,1,1,1,2]
["2021-05-20",100,1,1,1,1,4]
["2021-05-21",101,1,0,1,1,4]
["2021-05-24",102,1,0,1,1,2]
["2021-05-25",103,1,1,1,1,2]
["2021-05-26",104,1,1,1,1,2]
["2021-05-27",105,1,1,1,1,4]
["2021-05-28",106,1,0,1,1,4]
["2021-05-31",107,1,0,1,1,2]
["2021-06-01",108,1,1,1,1,2]
["2021-06-02",109,1,1,1,1,2]
["2021-06-03",110,1,1,1,1,4]
["2021-06-04",111,1,0,1,1,4]
["2021-06-07",112,1,0,1,1,2]
["2021-06-08",113,1,1,1,1,2]
["2021-06-09",114,1,1,1,1,2]
["2021-06-10",115,1,1,1,1,4]
["2021-06-11",116,1,0,1,1,4]
["2021-06-14",117,1,0,1,1,2]
["2021-06-15",118,1,1,1,1,2]
["2021-06-16",119,1,1,1,1,2]
["2021-06-17",120,1,1,1,1,4]
["2021-06-18",121,1,0,1,1,4]
["2021-06-21",122,1,0,1,1,2]
["2021-06-22",123,1,1,1,1,2]
["2021-06-23",124,1,1,1,1,2]
["2021-06-24",125,1,1,1,1,4]
["2021-06-25",126,1,0,1,1,4]
["2021-06-28",127,1,0,1,1,2]
["2021-06-29",128,1,1,1,1,2]
["2021-06-30",129,1,1,1,1,{"$f":"IF($E130=1,INDIRECT(\"$A$\"&ROW($A130)+MATCH(1,INDIRECT(\"$E$\"&ROW($A130)+1+$F130&\":$E$2598\"),0)+$F130)-$A130,0)","v":2}]
["2021-07-01",{"$f":"ROW(A131)-1","v":130},{"$f":"1+0.3*MAX(G131-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A131)-4)<=1,1,0)","v":1},1,{"$f":"IF($E131=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A131)+1&\":$E$2598\"),0),0)","v":1},4]
["2021-07-02",131,1,0,1,1,4]
["2021-07-05",132,1,0,1,1,2]
["2021-07-06",133,1,1,1,1,2]
["2021-07-07",134,1,1,1,1,2]
["2021-07-08",135,1,1,1,1,4]
["2021-07-09",136,1,0,1,1,4]
["2021-07-12",137,1,0,1,1,2]
["2021-07-13",138,1,1,1,1,2]
["2021-07-14",139,1,1,1,1,2]
["2021-07-15",140,1,1,1,1,4]
["2021-07-16",141,1,0,1,1,4]
["2021-07-19",142,1,0,1,1,2]
["2021-07-20",143,1,1,1,1,2]
["2021-07-21",144,1,1,1,1,2]
["2021-07-22",145,1,1,1,1,4]
["2021-07-23",146,1,0,1,1,4]
["2021-07-26",147,1,0,1,1,2]
["2021-07-27",148,1,1,1,1,2]
["2021-07-28",149,1,1,1,1,2]
["2021-07-29",150,1,1,1,1,4]
["2021-07-30",151,1,0,1,1,4]
["2021-08-02",152,1,0,1,1,2]
["2021-08-03",153,1,1,1,1,2]
["2021-08-04",154,1,1,1,1,2]
["2021-08-05",155,1,1,1,1,4]
["2021-08-06",156,1,0,1,1,4]
["2021-08-09",157,1,0,1,1,2]
["2021-08-10",158,1,1,1,1,2]
["2021-08-11",159,1,1,1,1,2]
["2021-08-12",160,1,1,1,1,4]
["2021-08-13",161,1,0,1,1,4]
["2021-08-16",162,1,0,1,1,2]
["2021-08-17",163,1,1,1,1,2]
["2021-08-18",164,1,1,1,1,2]
["2021-08-19",165,1,1,1,1,4]
["2021-08-20",166,1,0,1,1,4]
["2021-08-23",167,1,0,1,1,2]
["2021-08-24",168,1,1,1,1,2]
["2021-08-25",169,1,1,1,1,2]
["2021-08-26",170,1,1,1,1,4]
["2021-08-27",171,1,0,1,1,4]
["2021-08-30",172,1,0,1,1,2]
["2021-08-31",173,1,1,1,1,2]
["2021-09-01",174,1,1,1,1,2]
["2021-09-02",175,1,1,1,1,4]
["2021-09-03",176,1,0,1,1,4]
["2021-09-06",177,1,0,1,1,2]
["2021-09-07",178,1,1,1,1,2]
["2021-09-08",179,1,1,1,1,2]
["2021-09-09",180,1,1,1,1,4]
["2021-09-10",181,1,0,1,1,4]
["2021-09-13",182,1,0,1,1,2]
["2021-09-14",183,1,1,1,1,2]
["2021-09-15",184,1,1,1,1,2]
["2021-09-16",185,1,1,1,1,4]
["2021-09-17",186,1,0,1,1,4]
["2021-09-20",187,1,0,1,1,2]
["2021-09-21",188,1,1,1,1,2]
["2021-09-22",189,1,1,1,1,2]
["2021-09-23",190,1,1,1,1,4]
["2021-09-24",191,1,0,1,1,4]
["2021-09-27",192,1,0,1,1,2]
["2021-09-28",193,1,1,1,1,{"$f":"IF($E194=1,INDIRECT(\"$A$\"&ROW($A194)+MATCH(1,INDIRECT(\"$E$\"&ROW($A194)+1+$F194&\":$E$2598\"),0)+$F194)-$A194,0)","v":2}]
["2021-09-29",{"$f":"ROW(A195)-1","v":194},{"$f":"1+0.3*MAX(G195-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A195)-4)<=1,1,0)","v":1},1,{"$f":"IF($E195=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A195)+1&\":$E$2598\"),0),0)","v":1},2]
["2021-09-30",195,1,1,1,1,4]
["2021-10-01",196,1,0,1,1,4]
["2021-10-04",197,1,0,1,1,2]
["2021-10-05",198,1,1,1,1,2]
["2021-10-06",199,1,1,1,1,2]
["2021-10-07",200,1,1,1,1,4]
["2021-10-08",201,1,0,1,1,4]
["2021-10-11",202,1,0,1,1,2]
["2021-10-12",203,1,1,1,1,2]
["2021-10-13",204,1,1,1,1,2]
["2021-10-14",205,1,1,1,1,4]
["2021-10-15",206,1,0,1,1,4]
["2021-10-18",207,1,0,1,1,2]
["2021-10-19",208,1,1,1,1,2]
["2021-10-20",209,1,1,1,1,2]
["2021-10-21",210,1,1,1,1,4]
["2021-10-22",211,1,0,1,1,4]
["2021-10-25",212,1,0,1,1,2]
["2021-10-26",213,1,1,1,1,2]
["2021-10-27",214,1,1,1,1,2]
["2021-10-28",215,1,1,1,1,4]
["2021-10-29",216,1,0,1,1,4]
["2021-11-01",217,1,0,1,1,2]
["2021-11-02",218,1,1,1,1,2]
["2021-11-03",219,1,1,1,1,2]
["2021-11-04",220,1,1,1,1,4]
["2021-11-05",221,1,0,1,1,4]
["2021-11-08",222,1,0,1,1,2]
["2021-11-09",223,1,1,1,1,2]
["2021-11-10",224,1,1,1,1,2]
["2021-11-11",225,1,1,1,1,4]
["2021-11-12",226,1,0,1,1,4]
["2021-11-15",227,1,0,1,1,2]
["2021-11-16",228,1,1,1,1,2]
["2021-11-17",229,1,1,1,1,2]
["2021-11-18",230,1,1,1,1,4]
["2021-11-19",231,1,0,1,1,4]
["2021-11-22",232,1,0,1,1,2]
["2021-11-23",233,1,1,1,1,2]
["2021-11-24",234,1,1,1,1,2]
["2021-11-25",235,1,1,1,1,4]
["2021-11-26",236,1,0,1,1,4]
["2021-11-29",237,1,0,1,1,2]
["2021-11-30",238,1,1,1,1,2]
["2021-12-01",239,1,1,1,1,2]
["2021-12-02",240,1,1,1,1,4]
["2021-12-03",241,1,0,1,1,4]
["2021-12-06",242,1,0,1,1,2]
["2021-12-07",243,1,1,1,1,2]
["2021-12-08",244,1,1,1,1,2]
["2021-12-09",245,1,1,1,1,4]
["2021-12-10",246,1,0,1,1,4]
["2021-12-13",247,1,0,1,1,2]
["2021-12-14",248,1,1,1,1,2]
["2021-12-15",249,1,1,1,1,2]
["2021-12-16",250,1,1,1,1,4]
["2021-12-17",251,1,0,1,1,4]
["2021-12-20",252,1,0,1,1,2]
["2021-12-21",253,1,1,1,1,2]
["2021-12-22",254,1,1,1,1,2]
["2021-12-23",255,1,1,1,1,4]
["2021-12-24",256,1,0,1,1,4]
["2021-12-27",257,1,0,1,1,{"$f":"IF($E258=1,INDIRECT(\"$A$\"&ROW($A258)+MATCH(1,INDIRECT(\"$E$\"&ROW($A258)+1+$F258&\":$E$2598\"),0)+$F258)-$A258,0)","v":2}]
["2021-12-28",{"$f":"ROW(A259)-1","v":258},{"$f":"1+0.3*MAX(G259-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A259)-4)<=1,1,0)","v":1},1,{"$f":"IF($E259=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A259)+1&\":$E$2598\"),0),0)","v":1},2]
["2021-12-29",259,1,1,1,1,2]
["2021-12-30",260,1,1,1,1,4]
["2021-12-31",261,1,0,1,1,4]
["2022-01-03",262,1,0,1,1,2]
["2022-01-04",263,1,1,1,1,2]
["2022-01-05",264,1,1,1,1,2]
["2022-01-06",265,1,1,1,1,4]
["2022-01-07",266,1,0,1,1,4]
["2022-01-10",267,1,0,1,1,2]
["2022-01-11",268,1,1,1,1,2]
["2022-01-12",269,1,1,1,1,2]
["2022-01-13",270,1,1,1,1,4]
["2022-01-14",271,1,0,1,1,4]
["2022-01-17",272,1,0,1,1,2]
["2022-01-18",273,1,1,1,1,2]
["2022-01-19",274,1,1,1,1,2]
["2022-01-20",275,1,1,1,1,4]
["2022-01-21",276,1,0,1,1,4]
["2022-01-24",277,1,0,1,1,2]
["2022-01-25",278,1,1,1,1,2]
["2022-01-26",279,1,1,1,1,2]
["2022-01-27",280,1,1,1,1,4]
["2022-01-28",281,1,0,1,1,4]
["2022-01-31",282,1,0,1,1,2]
["2022-02-01",283,1,1,1,1,2]
["2022-02-02",284,1,1,1,1,2]
["2022-02-03",285,1,1,1,1,4]
["2022-02-04",286,1,0,1,1,4]
["2022-02-07",287,1,0,1,1,2]
["2022-02-08",288,1,1,1,1,2]
["2022-02-09",289,1,1,1,1,2]
["2022-02-10",290,1,1,1,1,4]
["2022-02-11",291,1,0,1,1,4]
["2022-02-14",292,1,0,1,1,2]
["2022-02-15",293,1,1,1,1,2]
["2022-02-16",294,1,1,1,1,2]
["2022-02-17",295,1,1,1,1,4]
["2022-02-18",296,1,0,1,1,4]
["2022-02-21",297,1,0,1,1,2]
["2022-02-22",298,1,1,1,1,2]
["2022-02-23",299,1,1,1,1,2]
["2022-02-24",300,1,1,1,1,4]
["2022-02-25",301,1,0,1,1,4]
["2022-02-28",302,1,0,1,1,2]
["2022-03-01",303,1,1,1,1,2]
["2022-03-02",304,1,1,1,1,2]
["2022-03-03",305,1,1,1,1,4]
["2022-03-04",306,1,0,1,1,4]
["2022-03-07",307,1,0,1,1,2]
["2022-03-08",308,1,1,1,1,2]
["2022-03-09",309,1,1,1,1,2]
["2022-03-10",310,1,1,1,1,4]
["2022-03-11",311,1,0,1,1,4]
["2022-03-14",312,1,0,1,1,2]
["2022-03-15",313,1,1,1,1,2]
["2022-03-16",314,1,1,1,1,2]
["2022-03-17",315,1,1,1,1,4]
["2022-03-18",316,1,0,1,1,4]
["2022-03-21",317,1,0,1,1,2]
["2022-03-22",318,1,1,1,1,2]
["2022-03-23",319,1,1,1,1,2]
["2022-03-24",320,1,1,1,1,4]
["2022-03-25",321,1,0,1,1,{"$f":"IF($E322=1,INDIRECT(\"$A$\"&ROW($A322)+MATCH(1,INDIRECT(\"$E$\"&ROW($A322)+1+$F322&\":$E$2598\"),0)+$F322)-$A322,0)","v":4}]
["2022-03-28",{"$f":"ROW(A323)-1","v":322},{"$f":"1+0.3*MAX(G323-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A323)-4)<=1,1,0)","v":0},1,{"$f":"IF($E323=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A323)+1&\":$E$2598\"),0),0)","v":1},2]
["2022-03-29",323,1,1,1,1,2]
["2022-03-30",324,1,1,1,1,2]
["2022-03-31",325,1,1,1,1,4]
["2022-04-01",326,1,0,1,1,4]
["2022-04-04",327,1,0,1,1,2]
["2022-04-05",328,1,1,1,1,2]
["2022-04-06",329,1,1,1,1,2]
["2022-04-07",330,1,1,1,1,4]
["2022-04-08",331,1,0,1,1,4]
["2022-04-11",332,1,0,1,1,2]
["2022-04-12",333,1,1,1,1,2]
["2022-04-13",334,1.6,1,1,1,6]
["2022-04-14",335,1.6,1,1,3,6]
["2022-04-15",336,1,0,0,0,0]
["2022-04-18",337,1,0,0,0,0]
["2022-04-19",338,1,1,1,1,2]
["2022-04-20",339,1,1,1,1,2]
["2022-04-21",340,1,1,1,1,4]
["2022-04-22",341,1,0,1,1,4]
["2022-04-25",342,1,0,1,1,2]
["2022-04-26",343,1,1,1,1,2]
["2022-04-27",344,1,1,1,1,2]
["2022-04-28",345,1,1,1,1,4]
["2022-04-29",346,1,0,1,1,4]
["2022-05-02",347,1,0,1,1,2]
["2022-05-03",348,1,1,1,1,2]
["2022-05-04",349,1,1,1,1,2]
["2022-05-05",350,1,1,1,1,4]
["2022-05-06",351,1,0,1,1,4]
["2022-05-09",352,1,0,1,1,2]
["2022-05-10",353,1,1,1,1,2]
["2022-05-11",354,1,1,1,1,2]
["2022-05-12",355,1,1,1,1,4]
["2022-05-13",356,1,0,1,1,4]
["2022-05-16",357,1,0,1,1,2]
["2022-05-17",358,1,1,1,1,2]
["2022-05-18",359,1,1,1,1,2]
["2022-05-19",360,1,1,1,1,4]
["2022-05-20",361,1,0,1,1,4]
["2022-05-23",362,1,0,1,1,2]
["2022-05-24",363,1,1,1,1,2]
["2022-05-25",364,1,1,1,1,2]
["2022-05-26",365,1,1,1,1,4]
["2022-05-27",366,1,0,1,1,4]
["2022-05-30",367,1,0,1,1,2]
["2022-05-31",368,1,1,1,1,2]
["2022-06-01",369,1,1,1,1,2]
["2022-06-02",370,1,1,1,1,4]
["2022-06-03",371,1,0,1,1,4]
["2022-06-06",372,1,0,1,1,2]
["2022-06-07",373,1,1,1,1,2]
["2022-06-08",374,1,1,1,1,2]
["2022-06-09",375,1,1,1,1,4]
["2022-06-10",376,1,0,1,1,4]
["2022-06-13",377,1,0,1,1,2]
["2022-06-14",378,1,1,1,1,2]
["2022-06-15",379,1,1,1,1,2]
["2022-06-16",380,1,1,1,1,4]
["2022-06-17",381,1,0,1,1,4]
["2022-06-20",382,1,0,1,1,2]
["2022-06-21",383,1,1,1,1,2]
["2022-06-22",384,1,1,1,1,2]
["2022-06-23",385,1,1,1,1,{"$f":"IF($E386=1,INDIRECT(\"$A$\"&ROW($A386)+MATCH(1,INDIRECT(\"$E$\"&ROW($A386)+1+$F386&\":$E$2598\"),0)+$F386)-$A386,0)","v":4}]
["2022-06-24",{"$f":"ROW(A387)-1","v":386},{"$f":"1+0.3*MAX(G387-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A387)-4)<=1,1,0)","v":0},1,{"$f":"IF($E387=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A387)+1&\":$E$2598\"),0),0)","v":1},4]
["2022-06-27",387,1,0,1,1,2]
["2022-06-28",388,1,1,1,1,2]
["2022-06-29",389,1,1,1,1,2]
["2022-06-30",390,1,1,1,1,4]
["2022-07-01",391,1,0,1,1,4]
["2022-07-04",392,1,0,1,1,2]
["2022-07-05",393,1,1,1,1,2]
["2022-07-06",394,1,1,1,1,2]
["2022-07-07",395,1,1,1,1,4]
["2022-07-08",396,1,0,1,1,4]
["2022-07-11",397,1,0,1,1,2]
["2022-07-12",398,1,1,1,1,2]
["2022-07-13",399,1,1,1,1,2]
["2022-07-14",400,1,1,1,1,4]
["2022-07-15",401,1,0,1,1,4]
["2022-07-18",402,1,0,1,1,2]
["2022-07-19",403,1,1,1,1,2]
["2022-07-20",404,1,1,1,1,2]
["2022-07-21",405,1,1,1,1,4]
["2022-07-22",406,1,0,1,1,4]
["2022-07-25",407,1,0,1,1,2]
["2022-07-26",408,1,1,1,1,2]
["2022-07-27",409,1,1,1,1,2]
["2022-07-28",410,1,1,1,1,4]
["2022-07-29",411,1,0,1,1,4]
["2022-08-01",412,1,0,1,1,2]
["2022-08-02",413,1,1,1,1,2]
["2022-08-03",414,1,1,1,1,2]
["2022-08-04",415,1,1,1,1,4]
["2022-08-05",416,1,0,1,1,4]
["2022-08-08",417,1,0,1,1,2]
["2022-08-09",418,1,1,1,1,2]
["2022-08-10",419,1,1,1,1,2]
["2022-08-11",420,1,1,1,1,4]
["2022-08-12",421,1,0,1,1,4]
["2022-08-15",422,1,0,1,1,2]
["2022-08-16",423,1,1,1,1,2]
["2022-08-17",424,1,1,1,1,2]
["2022-08-18",425,1,1,1,1,4]
["2022-08-19",426,1,0,1,1,4]
["2022-08-22",427,1,0,1,1,2]
["2022-08-23",428,1,1,1,1,2]
["2022-08-24",429,1,1,1,1,2]
["2022-08-25",430,1,1,1,1,4]
["2022-08-26",431,1,0,1,1,4]
["2022-08-29",432,1,0,1,1,2]
["2022-08-30",433,1,1,1,1,2]
["2022-08-31",434,1,1,1,1,2]
["2022-09-01",435,1,1,1,1,4]
["2022-09-02",436,1,0,1,1,4]
["2022-09-05",437,1,0,1,1,2]
["2022-09-06",438,1,1,1,1,2]
["2022-09-07",439,1,1,1,1,2]
["2022-09-08",440,1,1,1,1,4]
["2022-09-09",441,1,0,1,1,4]
["2022-09-12",442,1,0,1,1,2]
["2022-09-13",443,1,1,1,1,2]
["2022-09-14",444,1,1,1,1,2]
["2022-09-15",445,1,1,1,1,4]
["2022-09-16",446,1,0,1,1,4]
["2022-09-19",447,1,0,1,1,2]
["2022-09-20",448,1,1,1,1,2]
["2022-09-21",449,1,1,1,1,{"$f":"IF($E450=1,INDIRECT(\"$A$\"&ROW($A450)+MATCH(1,INDIRECT(\"$E$\"&ROW($A450)+1+$F450&\":$E$2598\"),0)+$F450)-$A450,0)","v":2}]
["2022-09-22",{"$f":"ROW(A451)-1","v":450},{"$f":"1+0.3*MAX(G451-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A451)-4)<=1,1,0)","v":1},1,{"$f":"IF($E451=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A451)+1&\":$E$2598\"),0),0)","v":1},4]
["2022-09-23",451,1,0,1,1,4]
["2022-09-26",452,1,0,1,1,2]
["2022-09-27",453,1,1,1,1,2]
["2022-09-28",454,1,1,1,1,2]
["2022-09-29",455,1,1,1,1,4]
["2022-09-30",456,1,0,1,1,4]
["2022-10-03",457,1,0,1,1,2]
["2022-10-04",458,1,1,1,1,2]
["2022-10-05",459,1,1,1,1,2]
["2022-10-06",460,1,1,1,1,4]
["2022-10-07",461,1,0,1,1,4]
["2022-10-10",462,1,0,1,1,2]
["2022-10-11",463,1,1,1,1,2]
["2022-10-12",464,1,1,1,1,2]
["2022-10-13",465,1,1,1,1,4]
["2022-10-14",466,1,0,1,1,4]
["2022-10-17",467,1,0,1,1,2]
["2022-10-18",468,1,1,1,1,2]
["2022-10-19",469,1,1,1,1,2]
["2022-10-20",470,1,1,1,1,4]
["2022-10-21",471,1,0,1,1,4]
["2022-10-24",472,1,0,1,1,2]
["2022-10-25",473,1,1,1,1,2]
["2022-10-26",474,1,1,1,1,2]
["2022-10-27",475,1,1,1,1,4]
["2022-10-28",476,1,0,1,1,4]
["2022-10-31",477,1,0,1,1,2]
["2022-11-01",478,1,1,1,1,2]
["2022-11-02",479,1,1,1,1,2]
["2022-11-03",480,1,1,1,1,4]
["2022-11-04",481,1,0,1,1,4]
["2022-11-07",482,1,0,1,1,2]
["2022-11-08",483,1,1,1,1,2]
["2022-11-09",484,1,1,1,1,2]
["2022-11-10",485,1,1,1,1,4]
["2022-11-11",486,1,0,1,1,4]
["2022-11-14",487,1,0,1,1,2]
["2022-11-15",488,1,1,1,1,2]
["2022-11-16",489,1,1,1,1,2]
["2022-11-17",490,1,1,1,1,4]
["2022-11-18",491,1,0,1,1,4]
["2022-11-21",492,1,0,1,1,2]
["2022-11-22",493,1,1,1,1,2]
["2022-11-23",494,1,1,1,1,2]
["2022-11-24",495,1,1,1,1,4]
["2022-11-25",496,1,0,1,1,4]
["2022-11-28",497,1,0,1,1,2]
["2022-11-29",498,1,1,1,1,2]
["2022-11-30",499,1,1,1,1,2]
["2022-12-01",500,1,1,1,1,4]
["2022-12-02",501,1,0,1,1,4]
["2022-12-05",502,1,0,1,1,2]
["2022-12-06",503,1,1,1,1,2]
["2022-12-07",504,1,1,1,1,2]
["2022-12-08",505,1,1,1,1,4]
["2022-12-09",506,1,0,1,1,4]
["2022-12-12",507,1,0,1,1,2]
["2022-12-13",508,1,1,1,1,2]
["2022-12-14",509,1,1,1,1,2]
["2022-12-15",510,1,1,1,1,4]
["2022-12-16",511,1,0,1,1,4]
["2022-12-19",512,1,0,1,1,2]
["2022-12-20",513,1,1,1,1,{"$f":"IF($E514=1,INDIRECT(\"$A$\"&ROW($A514)+MATCH(1,INDIRECT(\"$E$\"&ROW($A514)+1+$F514&\":$E$2598\"),0)+$F514)-$A514,0)","v":2}]
["2022-12-21",{"$f":"ROW(A515)-1","v":514},{"$f":"1+0.3*MAX(G515-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A515)-4)<=1,1,0)","v":1},1,{"$f":"IF($E515=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A515)+1&\":$E$2598\"),0),0)","v":1},2]
["2022-12-22",515,1.3,1,1,1,5]
["2022-12-23",516,1.3,0,1,2,5]
["2022-12-26",517,1,0,0,0,0]
["2022-12-27",518,1,1,1,1,2]
["2022-12-28",519,1,1,1,1,2]
["2022-12-29",520,1,1,1,1,4]
["2022-12-30",521,1,0,1,1,4]
["2023-01-02",522,1,0,1,1,2]
["2023-01-03",523,1,1,1,1,2]
["2023-01-04",524,1,1,1,1,2]
["2023-01-05",525,1,1,1,1,4]
["2023-01-06",526,1,0,1,1,4]
["2023-01-09",527,1,0,1,1,2]
["2023-01-10",528,1,1,1,1,2]
["2023-01-11",529,1,1,1,1,2]
["2023-01-12",530,1,1,1,1,4]
["2023-01-13",531,1,0,1,1,4]
["2023-01-16",532,1,0,1,1,2]
["2023-01-17",533,1,1,1,1,2]
["2023-01-18",534,1,1,1,1,2]
["2023-01-19",535,1,1,1,1,4]
["2023-01-20",536,1,0,1,1,4]
["2023-01-23",537,1,0,1,1,2]
["2023-01-24",538,1,1,1,1,2]
["2023-01-25",539,1,1,1,1,2]
["2023-01-26",540,1,1,1,1,4]
["2023-01-27",541,1,0,1,1,4]
["2023-01-30",542,1,0,1,1,2]
["2023-01-31",543,1,1,1,1,2]
["2023-02-01",544,1,1,1,1,2]
["2023-02-02",545,1,1,1,1,4]
["2023-02-03",546,1,0,1,1,4]
["2023-02-06",547,1,0,1,1,2]
["2023-02-07",548,1,1,1,1,2]
["2023-02-08",549,1,1,1,1,2]
["2023-02-09",550,1,1,1,1,4]
["2023-02-10",551,1,0,1,1,4]
["2023-02-13",552,1,0,1,1,2]
["2023-02-14",553,1,1,1,1,2]
["2023-02-15",554,1,1,1,1,2]
["2023-02-16",555,1,1,1,1,4]
["2023-02-17",556,1,0,1,1,4]
["2023-02-20",557,1,0,1,1,2]
["2023-02-21",558,1,1,1,1,2]
["2023-02-22",559,1,1,1,1,2]
["2023-02-23",560,1,1,1,1,4]
["2023-02-24",561,1,0,1,1,4]
["2023-02-27",562,1,0,1,1,2]
["2023-02-28",563,1,1,1,1,2]
["2023-03-01",564,1,1,1,1,2]
["2023-03-02",565,1,1,1,1,4]
["2023-03-03",566,1,0,1,1,4]
["2023-03-06",567,1,0,1,1,2]
["2023-03-07",568,1,1,1,1,2]
["2023-03-08",569,1,1,1,1,2]
["2023-03-09",570,1,1,1,1,4]
["2023-03-10",571,1,0,1,1,4]
["2023-03-13",572,1,0,1,1,2]
["2023-03-14",573,1,1,1,1,2]
["2023-03-15",574,1,1,1,1,2]
["2023-03-16",575,1,1,1,1,4]
["2023-03-17",576,1,0,1,1,4]
["2023-03-20",577,1,0,1,1,{"$f":"IF($E578=1,INDIRECT(\"$A$\"&ROW($A578)+MATCH(1,INDIRECT(\"$E$\"&ROW($A578)+1+$F578&\":$E$2598\"),0)+$F578)-$A578,0)","v":2}]
["2023-03-21",{"$f":"ROW(A579)-1","v":578},{"$f":"1+0.3*MAX(G579-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A579)-4)<=1,1,0)","v":1},1,{"$f":"IF($E579=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A579)+1&\":$E$2598\"),0),0)","v":1},2]
["2023-03-22",579,1,1,1,1,2]
["2023-03-23",580,1,1,1,1,4]
["2023-03-24",581,1,0,1,1,4]
["2023-03-27",582,1,0,1,1,2]
["2023-03-28",583,1,1,1,1,2]
["2023-03-29",584,1,1,1,1,2]
["2023-03-30",585,1,1,1,1,4]
["2023-03-31",586,1,0,1,1,4]
["2023-04-03",587,1,0,1,1,2]
["2023-04-04",588,1,1,1,1,2]
["2023-04-05",589,1.6,1,1,1,6]
["2023-04-06",590,1.6,1,1,3,6]
["2023-04-07",591,1,0,0,0,0]
["2023-04-10",592,1,0,0,0,0]
["2023-04-11",593,1,1,1,1,2]
["2023-04-12",594,1,1,1,1,2]
["2023-04-13",595,1,1,1,1,4]
["2023-04-14",596,1,0,1,1,4]
["2023-04-17",597,1,0,1,1,2]
["2023-04-18",598,1,1,1,1,2]
["2023-04-19",599,1,1,1,1,2]
["2023-04-20",600,1,1,1,1,4]
["2023-04-21",601,1,0,1,1,4]
["2023-04-24",602,1,0,1,1,2]
["2023-04-25",603,1,1,1,1,2]
["2023-04-26",604,1,1,1,1,2]
["2023-04-27",605,1.3,1,1,1,5]
["2023-04-28",606,1.3,0,1,2,5]
["2023-05-01",607,1,0,0,0,0]
["2023-05-02",608,1,1,1,1,2]
["2023-05-03",609,1,1,1,1,2]
["2023-05-04",610,1,1,1,1,4]
["2023-05-05",611,1,0,1,1,4]
["2023-05-08",612,1,0,1,1,2]
["2023-05-09",613,1,1,1,1,2]
["2023-05-10",614,1,1,1,1,2]
["2023-05-11",615,1,1,1,1,4]
["2023-05-12",616,1,0,1,1,4]
["2023-05-15",617,1,0,1,1,2]
["2023-05-16",618,1,1,1,1,2]
["2023-05-17",619,1,1,1,1,2]
["2023-05-18",620,1,1,1,1,4]
["2023-05-19",621,1,0,1,1,4]
["2023-05-22",622,1,0,1,1,2]
["2023-05-23",623,1,1,1,1,2]
["2023-05-24",624,1,1,1,1,2]
["2023-05-25",625,1,1,1,1,4]
["2023-05-26",626,1,0,1,1,4]
["2023-05-29",627,1,0,1,1,2]
["2023-05-30",628,1,1,1,1,2]
["2023-05-31",629,1,1,1,1,2]
["2023-06-01",630,1,1,1,1,4]
["2023-06-02",631,1,0,1,1,4]
["2023-06-05",632,1,0,1,1,2]
["2023-06-06",633,1,1,1,1,2]
["2023-06-07",634,1,1,1,1,2]
["2023-06-08",635,1,1,1,1,4]
["2023-06-09",636,1,0,1,1,4]
["2023-06-12",637,1,0,1,1,2]
["2023-06-13",638,1,1,1,1,2]
["2023-06-14",639,1,1,1,1,2]
["2023-06-15",640,1,1,1,1,4]
["2023-06-16",641,1,0,1,1,{"$f":"IF($E642=1,INDIRECT(\"$A$\"&ROW($A642)+MATCH(1,INDIRECT(\"$E$\"&ROW($A642)+1+$F642&\":$E$2598\"),0)+$F642)-$A642,0)","v":4}]
["2023-06-19",{"$f":"ROW(A643)-1","v":642},{"$f":"1+0.3*MAX(G643-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A643)-4)<=1,1,0)","v":0},1,{"$f":"IF($E643=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A643)+1&\":$E$2598\"),0),0)","v":1},2]
["2023-06-20",643,1,1,1,1,2]
["2023-06-21",644,1,1,1,1,2]
["2023-06-22",645,1,1,1,1,4]
["2023-06-23",646,1,0,1,1,4]
["2023-06-26",647,1,0,1,1,2]
["2023-06-27",648,1,1,1,1,2]
["2023-06-28",649,1,1,1,1,2]
["2023-06-29",650,1,1,1,1,4]
["2023-06-30",651,1,0,1,1,4]
["2023-07-03",652,1,0,1,1,2]
["2023-07-04",653,1,1,1,1,2]
["2023-07-05",654,1,1,1,1,2]
["2023-07-06",655,1,1,1,1,4]
["2023-07-07",656,1,0,1,1,4]
["2023-07-10",657,1,0,1,1,2]
["2023-07-11",658,1,1,1,1,2]
["2023-07-12",659,1,1,1,1,2]
["2023-07-13",660,1,1,1,1,4]
["2023-07-14",661,1,0,1,1,4]
["2023-07-17",662,1,0,1,1,2]
["2023-07-18",663,1,1,1,1,2]
["2023-07-19",664,1,1,1,1,2]
["2023-07-20",665,1,1,1,1,4]
["2023-07-21",666,1,0,1,1,4]
["2023-07-24",667,1,0,1,1,2]
["2023-07-25",668,1,1,1,1,2]
["2023-07-26",669,1,1,1,1,2]
["2023-07-27",670,1,1,1,1,4]
["2023-07-28",671,1,0,1,1,4]
["2023-07-31",672,1,0,1,1,2]
["2023-08-01",673,1,1,1,1,2]
["2023-08-02",674,1,1,1,1,2]
["2023-08-03",675,1,1,1,1,4]
["2023-08-04",676,1,0,1,1,4]
["2023-08-07",677,1,0,1,1,2]
["2023-08-08",678,1,1,1,1,2]
["2023-08-09",679,1,1,1,1,2]
["2023-08-10",680,1,1,1,1,4]
["2023-08-11",681,1,0,1,1,4]
["2023-08-14",682,1,0,1,1,2]
["2023-08-15",683,1,1,1,1,2]
["2023-08-16",684,1,1,1,1,2]
["2023-08-17",685,1,1,1,1,4]
["2023-08-18",686,1,0,1,1,4]
["2023-08-21",687,1,0,1,1,2]
["2023-08-22",688,1,1,1,1,2]
["2023-08-23",689,1,1,1,1,2]
["2023-08-24",690,1,1,1,1,4]
["2023-08-25",691,1,0,1,1,4]
["2023-08-28",692,1,0,1,1,2]
["2023-08-29",693,1,1,1,1,2]
["2023-08-30",694,1,1,1,1,2]
["2023-08-31",695,1,1,1,1,4]
["2023-09-01",696,1,0,1,1,4]
["2023-09-04",697,1,0,1,1,2]
["2023-09-05",698,1,1,1,1,2]
["2023-09-06",699,1,1,1,1,2]
["2023-09-07",700,1,1,1,1,4]
["2023-09-08",701,1,0,1,1,4]
["2023-09-11",702,1,0,1,1,2]
["2023-09-12",703,1,1,1,1,2]
["2023-09-13",704,1,1,1,1,2]
["2023-09-14",705,1,1,1,1,{"$f":"IF($E706=1,INDIRECT(\"$A$\"&ROW($A706)+MATCH(1,INDIRECT(\"$E$\"&ROW($A706)+1+$F706&\":$E$2598\"),0)+$F706)-$A706,0)","v":4}]
["2023-09-15",{"$f":"ROW(A707)-1","v":706},{"$f":"1+0.3*MAX(G707-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A707)-4)<=1,1,0)","v":0},1,{"$f":"IF($E707=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A707)+1&\":$E$2598\"),0),0)","v":1},4]
["2023-09-18",707,1,0,1,1,2]
["2023-09-19",708,1,1,1,1,2]
["2023-09-20",709,1,1,1,1,2]
["2023-09-21",710,1,1,1,1,4]
["2023-09-22",711,1,0,1,1,4]
["2023-09-25",712,1,0,1,1,2]
["2023-09-26",713,1,1,1,1,2]
["2023-09-27",714,1,1,1,1,2]
["2023-09-28",715,1,1,1,1,4]
["2023-09-29",716,1,0,1,1,4]
["2023-10-02",717,1,0,1,1,2]
["2023-10-03",718,1,1,1,1,2]
["2023-10-04",719,1,1,1,1,2]
["2023-10-05",720,1,1,1,1,4]
["2023-10-06",721,1,0,1,1,4]
["2023-10-09",722,1,0,1,1,2]
["2023-10-10",723,1,1,1,1,2]
["2023-10-11",724,1,1,1,1,2]
["2023-10-12",725,1,1,1,1,4]
["2023-10-13",726,1,0,1,1,4]
["2023-10-16",727,1,0,1,1,2]
["2023-10-17",728,1,1,1,1,2]
["2023-10-18",729,1,1,1,1,2]
["2023-10-19",730,1,1,1,1,4]
["2023-10-20",731,1,0,1,1,4]
["2023-10-23",732,1,0,1,1,2]
["2023-10-24",733,1,1,1,1,2]
["2023-10-25",734,1,1,1,1,2]
["2023-10-26",735,1,1,1,1,4]
["2023-10-27",736,1,0,1,1,4]
["2023-10-30",737,1,0,1,1,2]
["2023-10-31",738,1,1,1,1,2]
["2023-11-01",739,1,1,1,1,2]
["2023-11-02",740,1,1,1,1,4]
["2023-11-03",741,1,0,1,1,4]
["2023-11-06",742,1,0,1,1,2]
["2023-11-07",743,1,1,1,1,2]
["2023-11-08",744,1,1,1,1,2]
["2023-11-09",745,1,1,1,1,4]
["2023-11-10",746,1,0,1,1,4]
["2023-11-13",747,1,0,1,1,2]
["2023-11-14",748,1,1,1,1,2]
["2023-11-15",749,1,1,1,1,2]
["2023-11-16",750,1,1,1,1,4]
["2023-11-17",751,1,0,1,1,4]
["2023-11-20",752,1,0,1,1,2]
["2023-11-21",753,1,1,1,1,2]
["2023-11-22",754,1,1,1,1,2]
["2023-11-23",755,1,1,1,1,4]
["2023-11-24",756,1,0,1,1,4]
["2023-11-27",757,1,0,1,1,2]
["2023-11-28",758,1,1,1,1,2]
["2023-11-29",759,1,1,1,1,2]
["2023-11-30",760,1,1,1,1,4]
["2023-12-01",761,1,0,1,1,4]
["2023-12-04",762,1,0,1,1,2]
["2023-12-05",763,1,1,1,1,2]
["2023-12-06",764,1,1,1,1,2]
["2023-12-07",765,1,1,1,1,4]
["2023-12-08",766,1,0,1,1,4]
["2023-12-11",767,1,0,1,1,2]
["2023-12-12",768,1,1,1,1,2]
["2023-12-13",769,1,1,1,1,{"$f":"IF($E770=1,INDIRECT(\"$A$\"&ROW($A770)+MATCH(1,INDIRECT(\"$E$\"&ROW($A770)+1+$F770&\":$E$2598\"),0)+$F770)-$A770,0)","v":2}]
["2023-12-14",{"$f":"ROW(A771)-1","v":770},{"$f":"1+0.3*MAX(G771-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A771)-4)<=1,1,0)","v":1},1,{"$f":"IF($E771=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A771)+1&\":$E$2598\"),0),0)","v":1},4]
["2023-12-15",771,1,0,1,1,4]
["2023-12-18",772,1,0,1,1,2]
["2023-12-19",773,1,1,1,1,2]
["2023-12-20",774,1,1,1,1,2]
["2023-12-21",775,1.6,1,1,1,6]
["2023-12-22",776,1.6,0,1,3,6]
["2023-12-25",777,1,0,0,0,0]
["2023-12-26",778,1,1,0,0,0]
["2023-12-27",779,1,1,1,1,2]
["2023-12-28",780,1.3,1,1,1,5]
["2023-12-29",781,1.3,0,1,2,5]
["2024-01-01",782,1,0,0,0,0]
["2024-01-02",783,1,1,1,1,2]
["2024-01-03",784,1,1,1,1,2]
["2024-01-04",785,1,1,1,1,4]
["2024-01-05",786,1,0,1,1,4]
["2024-01-08",787,1,0,1,1,2]
["2024-01-09",788,1,1,1,1,2]
["2024-01-10",789,1,1,1,1,2]
["2024-01-11",790,1,1,1,1,4]
["2024-01-12",791,1,0,1,1,4]
["2024-01-15",792,1,0,1,1,2]
["2024-01-16",793,1,1,1,1,2]
["2024-01-17",794,1,1,1,1,2]
["2024-01-18",795,1,1,1,1,4]
["2024-01-19",796,1,0,1,1,4]
["2024-01-22",797,1,0,1,1,2]
["2024-01-23",798,1,1,1,1,2]
["2024-01-24",799,1,1,1,1,2]
["2024-01-25",800,1,1,1,1,4]
["2024-01-26",801,1,0,1,1,4]
["2024-01-29",802,1,0,1,1,2]
["2024-01-30",803,1,1,1,1,2]
["2024-01-31",804,1,1,1,1,2]
["2024-02-01",805,1,1,1,1,4]
["2024-02-02",806,1,0,1,1,4]
["2024-02-05",807,1,0,1,1,2]
["2024-02-06",808,1,1,1,1,2]
["2024-02-07",809,1,1,1,1,2]
["2024-02-08",810,1,1,1,1,4]
["2024-02-09",811,1,0,1,1,4]
["2024-02-12",812,1,0,1,1,2]
["2024-02-13",813,1,1,1,1,2]
["2024-02-14",814,1,1,1,1,2]
["2024-02-15",815,1,1,1,1,4]
["2024-02-16",816,1,0,1,1,4]
["2024-02-19",817,1,0,1,1,2]
["2024-02-20",818,1,1,1,1,2]
["2024-02-21",819,1,1,1,1,2]
["2024-02-22",820,1,1,1,1,4]
["2024-02-23",821,1,0,1,1,4]
["2024-02-26",822,1,0,1,1,2]
["2024-02-27",823,1,1,1,1,2]
["2024-02-28",824,1,1,1,1,2]
["2024-02-29",825,1,1,1,1,4]
["2024-03-01",826,1,0,1,1,4]
["2024-03-04",827,1,0,1,1,2]
["2024-03-05",828,1,1,1,1,2]
["2024-03-06",829,1,1,1,1,2]
["2024-03-07",830,1,1,1,1,4]
["2024-03-08",831,1,0,1,1,4]
["2024-03-11",832,1,0,1,1,2]
["2024-03-12",833,1,1,1,1,{"$f":"IF($E834=1,INDIRECT(\"$A$\"&ROW($A834)+MATCH(1,INDIRECT(\"$E$\"&ROW($A834)+1+$F834&\":$E$2598\"),0)+$F834)-$A834,0)","v":2}]
["2024-03-13",{"$f":"ROW(A835)-1","v":834},{"$f":"1+0.3*MAX(G835-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A835)-4)<=1,1,0)","v":1},1,{"$f":"IF($E835=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A835)+1&\":$E$2598\"),0),0)","v":1},2]
["2024-03-14",835,1,1,1,1,4]
["2024-03-15",836,1,0,1,1,4]
["2024-03-18",837,1,0,1,1,2]
["2024-03-19",838,1,1,1,1,2]
["2024-03-20",839,1,1,1,1,2]
["2024-03-21",840,1,1,1,1,4]
["2024-03-22",841,1,0,1,1,4]
["2024-03-25",842,1,0,1,1,2]
["2024-03-26",843,1,1,1,1,2]
["2024-03-27",844,1.6,1,1,1,6]
["2024-03-28",845,1.6,1,1,3,6]
["2024-03-29",846,1,0,0,0,0]
["2024-04-01",847,1,0,0,0,0]
["2024-04-02",848,1,1,1,1,2]
["2024-04-03",849,1,1,1,1,2]
["2024-04-04",850,1,1,1,1,4]
["2024-04-05",851,1,0,1,1,4]
["2024-04-08",852,1,0,1,1,2]
["2024-04-09",853,1,1,1,1,2]
["2024-04-10",854,1,1,1,1,2]
["2024-04-11",855,1,1,1,1,4]
["2024-04-12",856,1,0,1,1,4]
["2024-04-15",857,1,0,1,1,2]
["2024-04-16",858,1,1,1,1,2]
["2024-04-17",859,1,1,1,1,2]
["2024-04-18",860,1,1,1,1,4]
["2024-04-19",861,1,0,1,1,4]
["2024-04-22",862,1,0,1,1,2]
["2024-04-23",863,1,1,1,1,2]
["2024-04-24",864,1,1,1,1,2]
["2024-04-25",865,1,1,1,1,4]
["2024-04-26",866,1,0,1,1,4]
["2024-04-29",867,1,0,1,1,3]
["2024-04-30",868,1,1,1,2,3]
["2024-05-01",869,1,1,0,0,0]
["2024-05-02",870,1,1,1,1,4]
["2024-05-03",871,1,0,1,1,4]
["2024-05-06",872,1,0,1,1,2]
["2024-05-07",873,1,1,1,1,2]
["2024-05-08",874,1,1,1,1,2]
["2024-05-09",875,1,1,1,1,4]
["2024-05-10",876,1,0,1,1,4]
["2024-05-13",877,1,0,1,1,2]
["2024-05-14",878,1,1,1,1,2]
["2024-05-15",879,1,1,1,1,2]
["2024-05-16",880,1,1,1,1,4]
["2024-05-17",881,1,0,1,1,4]
["2024-05-20",882,1,0,1,1,2]
["2024-05-21",883,1,1,1,1,2]
["2024-05-22",884,1,1,1,1,2]
["2024-05-23",885,1,1,1,1,4]
["2024-05-24",886,1,0,1,1,4]
["2024-05-27",887,1,0,1,1,2]
["2024-05-28",888,1,1,1,1,2]
["2024-05-29",889,1,1,1,1,2]
["2024-05-30",890,1,1,1,1,4]
["2024-05-31",891,1,0,1,1,4]
["2024-06-03",892,1,0,1,1,2]
["2024-06-04",893,1,1,1,1,2]
["2024-06-05",894,1,1,1,1,2]
["2024-06-06",895,1,1,1,1,4]
["2024-06-07",896,1,0,1,1,4]
["2024-06-10",897,1,0,1,1,{"$f":"IF($E898=1,INDIRECT(\"$A$\"&ROW($A898)+MATCH(1,INDIRECT(\"$E$\"&ROW($A898)+1+$F898&\":$E$2598\"),0)+$F898)-$A898,0)","v":2}]
["2024-06-11",{"$f":"ROW(A899)-1","v":898},{"$f":"1+0.3*MAX(G899-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A899)-4)<=1,1,0)","v":1},1,{"$f":"IF($E899=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A899)+1&\":$E$2598\"),0),0)","v":1},2]
["2024-06-12",899,1,1,1,1,2]
["2024-06-13",900,1,1,1,1,4]
["2024-06-14",901,1,0,1,1,4]
["2024-06-17",902,1,0,1,1,2]
["2024-06-18",903,1,1,1,1,2]
["2024-06-19",904,1,1,1,1,2]
["2024-06-20",905,1,1,1,1,4]
["2024-06-21",906,1,0,1,1,4]
["2024-06-24",907,1,0,1,1,2]
["2024-06-25",908,1,1,1,1,2]
["2024-06-26",909,1,1,1,1,2]
["2024-06-27",910,1,1,1,1,4]
["2024-06-28",911,1,0,1,1,4]
["2024-07-01",912,1,0,1,1,2]
["2024-07-02",913,1,1,1,1,2]
["2024-07-03",914,1,1,1,1,2]
["2024-07-04",915,1,1,1,1,4]
["2024-07-05",916,1,0,1,1,4]
["2024-07-08",917,1,0,1,1,2]
["2024-07-09",918,1,1,1,1,2]
["2024-07-10",919,1,1,1,1,2]
["2024-07-11",920,1,1,1,1,4]
["2024-07-12",921,1,0,1,1,4]
["2024-07-15",922,1,0,1,1,2]
["2024-07-16",923,1,1,1,1,2]
["2024-07-17",924,1,1,1,1,2]
["2024-07-18",925,1,1,1,1,4]
["2024-07-19",926,1,0,1,1,4]
["2024-07-22",927,1,0,1,1,2]
["2024-07-23",928,1,1,1,1,2]
["2024-07-24",929,1,1,1,1,2]
["2024-07-25",930,1,1,1,1,4]
["2024-07-26",931,1,0,1,1,4]
["2024-07-29",932,1,0,1,1,2]
["2024-07-30",933,1,1,1,1,2]
["2024-07-31",934,1,1,1,1,2]
["2024-08-01",935,1,1,1,1,4]
["2024-08-02",936,1,0,1,1,4]
["2024-08-05",937,1,0,1,1,2]
["2024-08-06",938,1,1,1,1,2]
["2024-08-07",939,1,1,1,1,2]
["2024-08-08",940,1,1,1,1,4]
["2024-08-09",941,1,0,1,1,4]
["2024-08-12",942,1,0,1,1,2]
["2024-08-13",943,1,1,1,1,2]
["2024-08-14",944,1,1,1,1,2]
["2024-08-15",945,1,1,1,1,4]
["2024-08-16",946,1,0,1,1,4]
["2024-08-19",947,1,0,1,1,2]
["2024-08-20",948,1,1,1,1,2]
["2024-08-21",949,1,1,1,1,2]
["2024-08-22",950,1,1,1,1,4]
["2024-08-23",951,1,0,1,1,4]
["2024-08-26",952,1,0,1,1,2]
["2024-08-27",953,1,1,1,1,2]
["2024-08-28",954,1,1,1,1,2]
["2024-08-29",955,1,1,1,1,4]
["2024-08-30",956,1,0,1,1,4]
["2024-09-02",957,1,0,1,1,2]
["2024-09-03",958,1,1,1,1,2]
["2024-09-04",959,1,1,1,1,2]
["2024-09-05",960,1,1,1,1,4]
["2024-09-06",961,1,0,1,1,{"$f":"IF($E962=1,INDIRECT(\"$A$\"&ROW($A962)+MATCH(1,INDIRECT(\"$E$\"&ROW($A962)+1+$F962&\":$E$2598\"),0)+$F962)-$A962,0)","v":4}]
["2024-09-09",{"$f":"ROW(A963)-1","v":962},{"$f":"1+0.3*MAX(G963-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A963)-4)<=1,1,0)","v":0},1,{"$f":"IF($E963=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A963)+1&\":$E$2598\"),0),0)","v":1},2]
["2024-09-10",963,1,1,1,1,2]
["2024-09-11",964,1,1,1,1,2]
["2024-09-12",965,1,1,1,1,4]
["2024-09-13",966,1,0,1,1,4]
["2024-09-16",967,1,0,1,1,2]
["2024-09-17",968,1,1,1,1,2]
["2024-09-18",969,1,1,1,1,2]
["2024-09-19",970,1,1,1,1,4]
["2024-09-20",971,1,0,1,1,4]
["2024-09-23",972,1,0,1,1,2]
["2024-09-24",973,1,1,1,1,2]
["2024-09-25",974,1,1,1,1,2]
["2024-09-26",975,1,1,1,1,4]
["2024-09-27",976,1,0,1,1,4]
["2024-09-30",977,1,0,1,1,2]
["2024-10-01",978,1,1,1,1,2]
["2024-10-02",979,1,1,1,1,2]
["2024-10-03",980,1,1,1,1,4]
["2024-10-04",981,1,0,1,1,4]
["2024-10-07",982,1,0,1,1,2]
["2024-10-08",983,1,1,1,1,2]
["2024-10-09",984,1,1,1,1,2]
["2024-10-10",985,1,1,1,1,4]
["2024-10-11",986,1,0,1,1,4]
["2024-10-14",987,1,0,1,1,2]
["2024-10-15",988,1,1,1,1,2]
["2024-10-16",989,1,1,1,1,2]
["2024-10-17",990,1,1,1,1,4]
["2024-10-18",991,1,0,1,1,4]
["2024-10-21",992,1,0,1,1,2]
["2024-10-22",993,1,1,1,1,2]
["2024-10-23",994,1,1,1,1,2]
["2024-10-24",995,1,1,1,1,4]
["2024-10-25",996,1,0,1,1,4]
["2024-10-28",997,1,0,1,1,2]
["2024-10-29",998,1,1,1,1,2]
["2024-10-30",999,1,1,1,1,2]
["2024-10-31",1000,1,1,1,1,4]
["2024-11-01",1001,1,0,1,1,4]
["2024-11-04",1002,1,0,1,1,2]
["2024-11-05",1003,1,1,1,1,2]
["2024-11-06",1004,1,1,1,1,2]
["2024-11-07",1005,1,1,1,1,4]
["2024-11-08",1006,1,0,1,1,4]
["2024-11-11",1007,1,0,1,1,2]
["2024-11-12",1008,1,1,1,1,2]
["2024-11-13",1009,1,1,1,1,2]
["2024-11-14",1010,1,1,1,1,4]
["2024-11-15",1011,1,0,1,1,4]
["2024-11-18",1012,1,0,1,1,2]
["2024-11-19",1013,1,1,1,1,2]
["2024-11-20",1014,1,1,1,1,2]
["2024-11-21",1015,1,1,1,1,4]
["2024-11-22",1016,1,0,1,1,4]
["2024-11-25",1017,1,0,1,1,2]
["2024-11-26",1018,1,1,1,1,2]
["2024-11-27",1019,1,1,1,1,2]
["2024-11-28",1020,1,1,1,1,4]
["2024-11-29",1021,1,0,1,1,4]
["2024-12-02",1022,1,0,1,1,2]
["2024-12-03",1023,1,1,1,1,2]
["2024-12-04",1024,1,1,1,1,2]
["2024-12-05",1025,1,1,1,1,{"$f":"IF($E1026=1,INDIRECT(\"$A$\"&ROW($A1026)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1026)+1+$F1026&\":$E$2598\"),0)+$F1026)-$A1026,0)","v":4}]
["2024-12-06",{"$f":"ROW(A1027)-1","v":1026},{"$f":"1+0.3*MAX(G1027-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A1027)-4)<=1,1,0)","v":0},1,{"$f":"IF($E1027=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1027)+1&\":$E$2598\"),0),0)","v":1},4]
["2024-12-09",1027,1,0,1,1,2]
["2024-12-10",1028,1,1,1,1,2]
["2024-12-11",1029,1,1,1,1,2]
["2024-12-12",1030,1,1,1,1,4]
["2024-12-13",1031,1,0,1,1,4]
["2024-12-16",1032,1,0,1,1,2]
["2024-12-17",1033,1,1,1,1,2]
["2024-12-18",1034,1,1,1,1,2]
["2024-12-19",1035,1,1,1,1,4]
["2024-12-20",1036,1,0,1,1,4]
["2024-12-23",1037,1,0,1,1,4]
["2024-12-24",1038,1.6,1,1,3,6]
["2024-12-25",1039,1,1,0,0,0]
["2024-12-26",1040,1,1,0,0,0]
["2024-12-27",1041,1,0,1,1,4]
["2024-12-30",1042,1,0,1,1,3]
["2024-12-31",1043,1,1,1,2,3]
["2025-01-01",1044,1,1,0,0,0]
["2025-01-02",1045,1,1,1,1,4]
["2025-01-03",1046,1,0,1,1,4]
["2025-01-06",1047,1,0,1,1,2]
["2025-01-07",1048,1,1,1,1,2]
["2025-01-08",1049,1,1,1,1,2]
["2025-01-09",1050,1,1,1,1,4]
["2025-01-10",1051,1,0,1,1,4]
["2025-01-13",1052,1,0,1,1,2]
["2025-01-14",1053,1,1,1,1,2]
["2025-01-15",1054,1,1,1,1,2]
["2025-01-16",1055,1,1,1,1,4]
["2025-01-17",1056,1,0,1,1,4]
["2025-01-20",1057,1,0,1,1,2]
["2025-01-21",1058,1,1,1,1,2]
["2025-01-22",1059,1,1,1,1,2]
["2025-01-23",1060,1,1,1,1,4]
["2025-01-24",1061,1,0,1,1,4]
["2025-01-27",1062,1,0,1,1,2]
["2025-01-28",1063,1,1,1,1,2]
["2025-01-29",1064,1,1,1,1,2]
["2025-01-30",1065,1,1,1,1,4]
["2025-01-31",1066,1,0,1,1,4]
["2025-02-03",1067,1,0,1,1,2]
["2025-02-04",1068,1,1,1,1,2]
["2025-02-05",1069,1,1,1,1,2]
["2025-02-06",1070,1,1,1,1,4]
["2025-02-07",1071,1,0,1,1,4]
["2025-02-10",1072,1,0,1,1,2]
["2025-02-11",1073,1,1,1,1,2]
["2025-02-12",1074,1,1,1,1,2]
["2025-02-13",1075,1,1,1,1,4]
["2025-02-14",1076,1,0,1,1,4]
["2025-02-17",1077,1,0,1,1,2]
["2025-02-18",1078,1,1,1,1,2]
["2025-02-19",1079,1,1,1,1,2]
["2025-02-20",1080,1,1,1,1,4]
["2025-02-21",1081,1,0,1,1,4]
["2025-02-24",1082,1,0,1,1,2]
["2025-02-25",1083,1,1,1,1,2]
["2025-02-26",1084,1,1,1,1,2]
["2025-02-27",1085,1,1,1,1,4]
["2025-02-28",1086,1,0,1,1,4]
["2025-03-03",1087,1,0,1,1,2]
["2025-03-04",1088,1,1,1,1,2]
["2025-03-05",1089,1,1,1,1,{"$f":"IF($E1090=1,INDIRECT(\"$A$\"&ROW($A1090)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1090)+1+$F1090&\":$E$2598\"),0)+$F1090)-$A1090,0)","v":2}]
["2025-03-06",{"$f":"ROW(A1091)-1","v":1090},{"$f":"1+0.3*MAX(G1091-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A1091)-4)<=1,1,0)","v":1},1,{"$f":"IF($E1091=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1091)+1&\":$E$2598\"),0),0)","v":1},4]
["2025-03-07",1091,1,0,1,1,4]
["2025-03-10",1092,1,0,1,1,2]
["2025-03-11",1093,1,1,1,1,2]
["2025-03-12",1094,1,1,1,1,2]
["2025-03-13",1095,1,1,1,1,4]
["2025-03-14",1096,1,0,1,1,4]
["2025-03-17",1097,1,0,1,1,2]
["2025-03-18",1098,1,1,1,1,2]
["2025-03-19",1099,1,1,1,1,2]
["2025-03-20",1100,1,1,1,1,4]
["2025-03-21",1101,1,0,1,1,4]
["2025-03-24",1102,1,0,1,1,2]
["2025-03-25",1103,1,1,1,1,2]
["2025-03-26",1104,1,1,1,1,2]
["2025-03-27",1105,1,{"$f":"IF(ABS(WEEKDAY($A1106)-4)<=1,1,0)","v":1},1,1,4]
["2025-03-28",1106,1,0,1,1,4]
["2025-03-31",1107,1,0,1,1,2]
["2025-04-01",1108,1,1,1,1,2]
["2025-04-02",1109,1,1,1,1,2]
["2025-04-03",1110,1,1,1,1,4]
["2025-04-04",1111,1,0,1,1,4]
["2025-04-07",1112,1,0,1,1,2]
["2025-04-08",1113,1,1,1,1,2]
["2025-04-09",1114,1,1,1,1,2]
["2025-04-10",1115,1,1,1,1,4]
["2025-04-11",1116,1,0,1,1,4]
["2025-04-14",1117,1,0,1,1,2]
["2025-04-15",1118,1,1,1,1,2]
["2025-04-16",1119,1.6,1,1,1,6]
["2025-04-17",1120,1.6,1,1,3,6]
["2025-04-18",1121,1,0,0,0,0]
["2025-04-21",1122,1,0,0,0,0]
["2025-04-22",1123,1,1,1,1,2]
["2025-04-23",1124,1,1,1,1,2]
["2025-04-24",1125,1,1,1,1,4]
["2025-04-25",1126,1,0,1,1,4]
["2025-04-28",1127,1,0,1,1,2]
["2025-04-29",1128,1,1,1,1,3]
["2025-04-30",1129,1.3,1,1,2,5]
["2025-05-01",1130,1,1,0,0,0]
["2025-05-02",1131,1,0,1,1,4]
["2025-05-05",1132,1,0,1,1,2]
["2025-05-06",1133,1,1,1,1,2]
["2025-05-07",1134,1,1,1,1,2]
["2025-05-08",1135,1,1,1,1,4]
["2025-05-09",1136,1,0,1,1,4]
["2025-05-12",1137,1,0,1,1,2]
["2025-05-13",1138,1,1,1,1,2]
["2025-05-14",1139,1,1,1,1,2]
["2025-05-15",1140,1,1,1,1,4]
["2025-05-16",1141,1,0,1,1,4]
["2025-05-19",1142,1,0,1,1,2]
["2025-05-20",1143,1,1,1,1,2]
["2025-05-21",1144,1,1,1,1,2]
["2025-05-22",1145,1,1,1,1,4]
["2025-05-23",1146,1,0,1,1,4]
["2025-05-26",1147,1,0,1,1,2]
["2025-05-27",1148,1,1,1,1,2]
["2025-05-28",1149,1,1,1,1,2]
["2025-05-29",1150,1,1,1,1,4]
["2025-05-30",1151,1,0,1,1,4]
["2025-06-02",1152,1,0,1,1,2]
["2025-06-03",1153,1,1,1,1,{"$f":"IF($E1154=1,INDIRECT(\"$A$\"&ROW($A1154)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1154)+1+$F1154&\":$E$2598\"),0)+$F1154)-$A1154,0)","v":2}]
["2025-06-04",{"$f":"ROW(A1155)-1","v":1154},{"$f":"1+0.3*MAX(G1155-4,0)","v":1},1,1,{"$f":"IF($E1155=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1155)+1&\":$E$2598\"),0),0)","v":1},2]
["2025-06-05",1155,1,1,1,1,4]
["2025-06-06",1156,1,0,1,1,4]
["2025-06-09",1157,1,0,1,1,2]
["2025-06-10",1158,1,1,1,1,2]
["2025-06-11",1159,1,1,1,1,2]
["2025-06-12",1160,1,1,1,1,4]
["2025-06-13",1161,1,0,1,1,4]
["2025-06-16",1162,1,0,1,1,2]
["2025-06-17",1163,1,1,1,1,2]
["2025-06-18",1164,1,1,1,1,2]
["2025-06-19",1165,1,1,1,1,4]
["2025-06-20",1166,1,0,1,1,4]
["2025-06-23",1167,1,0,1,1,2]
["2025-06-24",1168,1,1,1,1,2]
["2025-06-25",1169,1,1,1,1,2]
["2025-06-26",1170,1,{"$f":"IF(ABS(WEEKDAY($A1171)-4)<=1,1,0)","v":1},1,1,4]
["2025-06-27",1171,1,0,1,1,4]
["2025-06-30",1172,1,0,1,1,2]
["2025-07-01",1173,1,1,1,1,2]
["2025-07-02",1174,1,1,1,1,2]
["2025-07-03",1175,1,1,1,1,4]
["2025-07-04",1176,1,0,1,1,4]
["2025-07-07",1177,1,0,1,1,2]
["2025-07-08",1178,1,1,1,1,2]
["2025-07-09",1179,1,1,1,1,2]
["2025-07-10",1180,1,1,1,1,4]
["2025-07-11",1181,1,0,1,1,4]
["2025-07-14",1182,1,0,1,1,2]
["2025-07-15",1183,1,1,1,1,2]
["2025-07-16",1184,1,1,1,1,2]
["2025-07-17",1185,1,1,1,1,4]
["2025-07-18",1186,1,0,1,1,4]
["2025-07-21",1187,1,0,1,1,2]
["2025-07-22",1188,1,1,1,1,2]
["2025-07-23",1189,1,1,1,1,2]
["2025-07-24",1190,1,1,1,1,4]
["2025-07-25",1191,1,0,1,1,4]
["2025-07-28",1192,1,0,1,1,2]
["2025-07-29",1193,1,1,1,1,2]
["2025-07-30",1194,1,1,1,1,2]
["2025-07-31",1195,1,1,1,1,4]
["2025-08-01",1196,1,0,1,1,4]
["2025-08-04",1197,1,0,1,1,2]
["2025-08-05",1198,1,1,1,1,2]
["2025-08-06",1199,1,1,1,1,2]
["2025-08-07",1200,1,1,1,1,4]
["2025-08-08",1201,1,0,1,1,4]
["2025-08-11",1202,1,0,1,1,2]
["2025-08-12",1203,1,1,1,1,2]
["2025-08-13",1204,1,1,1,1,2]
["2025-08-14",1205,1,1,1,1,4]
["2025-08-15",1206,1,0,1,1,4]
["2025-08-18",1207,1,0,1,1,2]
["2025-08-19",1208,1,1,1,1,2]
["2025-08-20",1209,1,1,1,1,2]
["2025-08-21",1210,1,1,1,1,4]
["2025-08-22",1211,1,0,1,1,4]
["2025-08-25",1212,1,0,1,1,2]
["2025-08-26",1213,1,1,1,1,2]
["2025-08-27",1214,1,1,1,1,2]
["2025-08-28",1215,1,1,1,1,4]
["2025-08-29",1216,1,0,1,1,4]
["2025-09-01",1217,1,0,1,1,{"$f":"IF($E1218=1,INDIRECT(\"$A$\"&ROW($A1218)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1218)+1+$F1218&\":$E$2598\"),0)+$F1218)-$A1218,0)","v":2}]
["2025-09-02",{"$f":"ROW(A1219)-1","v":1218},{"$f":"1+0.3*MAX(G1219-4,0)","v":1},1,1,{"$f":"IF($E1219=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1219)+1&\":$E$2598\"),0),0)","v":1},2]
["2025-09-03",1219,1,1,1,1,2]
["2025-09-04",1220,1,1,1,1,4]
["2025-09-05",1221,1,0,1,1,4]
["2025-09-08",1222,1,0,1,1,2]
["2025-09-09",1223,1,1,1,1,2]
["2025-09-10",1224,1,1,1,1,2]
["2025-09-11",1225,1,1,1,1,4]
["2025-09-12",1226,1,0,1,1,4]
["2025-09-15",1227,1,0,1,1,2]
["2025-09-16",1228,1,1,1,1,2]
["2025-09-17",1229,1,1,1,1,2]
["2025-09-18",1230,1,1,1,1,4]
["2025-09-19",1231,1,0,1,1,4]
["2025-09-22",1232,1,0,1,1,2]
["2025-09-23",1233,1,1,1,1,2]
["2025-09-24",1234,1,{"$f":"IF(ABS(WEEKDAY($A1235)-4)<=1,1,0)","v":1},1,1,2]
["2025-09-25",1235,1,1,1,1,4]
["2025-09-26",1236,1,0,1,1,4]
["2025-09-29",1237,1,0,1,1,2]
["2025-09-30",1238,1,1,1,1,2]
["2025-10-01",1239,1,1,1,1,2]
["2025-10-02",1240,1,1,1,1,4]
["2025-10-03",1241,1,0,1,1,4]
["2025-10-06",1242,1,0,1,1,2]
["2025-10-07",1243,1,1,1,1,2]
["2025-10-08",1244,1,1,1,1,2]
["2025-10-09",1245,1,1,1,1,4]
["2025-10-10",1246,1,0,1,1,4]
["2025-10-13",1247,1,0,1,1,2]
["2025-10-14",1248,1,1,1,1,2]
["2025-10-15",1249,1,1,1,1,2]
["2025-10-16",1250,1,1,1,1,4]
["2025-10-17",1251,1,0,1,1,4]
["2025-10-20",1252,1,0,1,1,2]
["2025-10-21",1253,1,1,1,1,2]
["2025-10-22",1254,1,1,1,1,2]
["2025-10-23",1255,1,1,1,1,4]
["2025-10-24",1256,1,0,1,1,4]
["2025-10-27",1257,1,0,1,1,2]
["2025-10-28",1258,1,1,1,1,2]
["2025-10-29",1259,1,1,1,1,2]
["2025-10-30",1260,1,1,1,1,4]
["2025-10-31",1261,1,0,1,1,4]
["2025-11-03",1262,1,0,1,1,2]
["2025-11-04",1263,1,1,1,1,2]
["2025-11-05",1264,1,1,1,1,2]
["2025-11-06",1265,1,1,1,1,4]
["2025-11-07",1266,1,0,1,1,4]
["2025-11-10",1267,1,0,1,1,2]
["2025-11-11",1268,1,1,1,1,2]
["2025-11-12",1269,1,1,1,1,2]
["2025-11-13",1270,1,1,1,1,4]
["2025-11-14",1271,1,0,1,1,4]
["2025-11-17",1272,1,0,1,1,2]
["2025-11-18",1273,1,1,1,1,2]
["2025-11-19",1274,1,1,1,1,2]
["2025-11-20",1275,1,1,1,1,4]
["2025-11-21",1276,1,0,1,1,4]
["2025-11-24",1277,1,0,1,1,2]
["2025-11-25",1278,1,1,1,1,2]
["2025-11-26",1279,1,1,1,1,2]
["2025-11-27",1280,1,1,1,1,4]
["2025-11-28",1281,1,0,1,1,{"$f":"IF($E1282=1,INDIRECT(\"$A$\"&ROW($A1282)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1282)+1+$F1282&\":$E$2598\"),0)+$F1282)-$A1282,0)","v":4}]
["2025-12-01",{"$f":"ROW(A1283)-1","v":1282},{"$f":"1+0.3*MAX(G1283-4,0)","v":1},0,1,{"$f":"IF($E1283=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1283)+1&\":$E$2598\"),0),0)","v":1},2]
["2025-12-02",1283,1,1,1,1,2]
["2025-12-03",1284,1,1,1,1,2]
["2025-12-04",1285,1,1,1,1,4]
["2025-12-05",1286,1,0,1,1,4]
["2025-12-08",1287,1,0,1,1,{"$f":"IF($E1288=1,INDIRECT(\"$A$\"&ROW($A1288)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1288)+1+$F1288&\":$E$2598\"),0)+$F1288)-$A1288,0)","v":2}]
["2025-12-09",1288,1,1,1,1,2]
["2025-12-10",1289,1,1,1,1,2]
["2025-12-11",1290,1,1,1,1,4]
["2025-12-12",1291,1,0,1,1,4]
["2025-12-15",1292,1,0,1,1,2]
["2025-12-16",1293,1,1,1,1,2]
["2025-12-17",1294,1,1,1,1,2]
["2025-12-18",1295,1,1,1,1,4]
["2025-12-19",1296,1,0,1,1,4]
["2025-12-22",1297,1,0,1,1,2]
["2025-12-23",1298,1.6,{"$f":"IF(ABS(WEEKDAY($A1299)-4)<=1,1,0)","v":1},1,1,6]
["2025-12-24",1299,1.6,1,1,3,6]
["2025-12-25",1300,1,1,0,0,0]
["2025-12-26",1301,1,0,0,0,0]
["2025-12-29",1302,1,0,1,1,2]
["2025-12-30",1303,1,1,1,1,2]
["2025-12-31",1304,1,1,1,1,2]
["2026-01-01",1305,1,1,1,1,4]
["2026-01-02",1306,1,0,1,1,4]
["2026-01-05",1307,1,0,1,1,2]
["2026-01-06",1308,1,1,1,1,2]
["2026-01-07",1309,1,1,1,1,2]
["2026-01-08",1310,1,1,1,1,4]
["2026-01-09",1311,1,0,1,1,4]
["2026-01-12",1312,1,0,1,1,2]
["2026-01-13",1313,1,1,1,1,2]
["2026-01-14",1314,1,1,1,1,2]
["2026-01-15",1315,1,1,1,1,4]
["2026-01-16",1316,1,0,1,1,4]
["2026-01-19",1317,1,0,1,1,2]
["2026-01-20",1318,1,1,1,1,2]
["2026-01-21",1319,1,1,1,1,2]
["2026-01-22",1320,1,1,1,1,4]
["2026-01-23",1321,1,0,1,1,4]
["2026-01-26",1322,1,0,1,1,2]
["2026-01-27",1323,1,1,1,1,2]
["2026-01-28",1324,1,1,1,1,2]
["2026-01-29",1325,1,1,1,1,4]
["2026-01-30",1326,1,0,1,1,4]
["2026-02-02",1327,1,0,1,1,2]
["2026-02-03",1328,1,1,1,1,2]
["2026-02-04",1329,1,1,1,1,2]
["2026-02-05",1330,1,1,1,1,4]
["2026-02-06",1331,1,0,1,1,4]
["2026-02-09",1332,1,0,1,1,2]
["2026-02-10",1333,1,1,1,1,2]
["2026-02-11",1334,1,1,1,1,2]
["2026-02-12",1335,1,1,1,1,4]
["2026-02-13",1336,1,0,1,1,4]
["2026-02-16",1337,1,0,1,1,2]
["2026-02-17",1338,1,1,1,1,2]
["2026-02-18",1339,1,1,1,1,2]
["2026-02-19",1340,1,1,1,1,4]
["2026-02-20",1341,1,0,1,1,4]
["2026-02-23",1342,1,0,1,1,2]
["2026-02-24",1343,1,1,1,1,2]
["2026-02-25",1344,1,1,1,1,2]
["2026-02-26",1345,1,1,1,1,4]
["2026-02-27",{"$f":"ROW(A1347)-1","v":1346},{"$f":"1+0.3*MAX(G1347-4,0)","v":1},0,1,{"$f":"IF($E1347=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1347)+1&\":$E$2598\"),0),0)","v":1},4]
["2026-03-02",1347,1,0,1,1,2]
["2026-03-03",1348,1,1,1,1,2]
["2026-03-04",1349,1,1,1,1,2]
["2026-03-05",1350,1,1,1,1,4]
["2026-03-06",1351,1,0,1,1,{"$f":"IF($E1352=1,INDIRECT(\"$A$\"&ROW($A1352)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1352)+1+$F1352&\":$E$2598\"),0)+$F1352)-$A1352,0)","v":4}]
["2026-03-09",1352,1,0,1,1,2]
["2026-03-10",1353,1,1,1,1,2]
["2026-03-11",1354,1,1,1,1,2]
["2026-03-12",1355,1,1,1,1,4]
["2026-03-13",1356,1,0,1,1,4]
["2026-03-16",1357,1,0,1,1,2]
["2026-03-17",1358,1,1,1,1,2]
["2026-03-18",1359,1,1,1,1,2]
["2026-03-19",1360,1,1,1,1,4]
["2026-03-20",1361,1,0,1,1,4]
["2026-03-23",1362,1,{"$f":"IF(ABS(WEEKDAY($A1363)-4)<=1,1,0)","v":0},1,1,2]
["2026-03-24",1363,1,1,1,1,2]
["2026-03-25",1364,1,1,1,1,2]
["2026-03-26",1365,1,1,1,1,4]
["2026-03-27",1366,1,0,1,1,4]
["2026-03-30",1367,1,0,1,1,2]
["2026-03-31",1368,1,1,1,1,2]
["2026-04-01",1369,1,1,1,1,2]
["2026-04-02",1370,1,1,1,1,4]
["2026-04-03",1371,1,0,1,1,4]
["2026-04-06",1372,1,0,1,1,2]
["2026-04-07",1373,1,1,1,1,2]
["2026-04-08",1374,1,1,1,1,2]
["2026-04-09",1375,1,1,1,1,4]
["2026-04-10",1376,1,0,1,1,4]
["2026-04-13",1377,1,0,1,1,2]
["2026-04-14",1378,1,1,1,1,2]
["2026-04-15",1379,1,1,1,1,2]
["2026-04-16",1380,1,1,1,1,4]
["2026-04-17",1381,1,0,1,1,4]
["2026-04-20",1382,1,0,1,1,2]
["2026-04-21",1383,1,1,1,1,2]
["2026-04-22",1384,1,1,1,1,2]
["2026-04-23",1385,1,1,1,1,4]
["2026-04-24",1386,1,0,1,1,4]
["2026-04-27",1387,1,0,1,1,2]
["2026-04-28",1388,1,1,1,1,2]
["2026-04-29",1389,1,1,1,1,2]
["2026-04-30",1390,1,1,1,1,4]
["2026-05-01",1391,1,0,1,1,4]
["2026-05-04",1392,1,0,1,1,2]
["2026-05-05",1393,1,1,1,1,2]
["2026-05-06",1394,1,1,1,1,2]
["2026-05-07",1395,1,1,1,1,4]
["2026-05-08",1396,1,0,1,1,4]
["2026-05-11",1397,1,0,1,1,2]
["2026-05-12",1398,1,1,1,1,2]
["2026-05-13",1399,1,1,1,1,2]
["2026-05-14",1400,1,1,1,1,4]
["2026-05-15",1401,1,0,1,1,4]
["2026-05-18",1402,1,0,1,1,2]
["2026-05-19",1403,1,1,1,1,2]
["2026-05-20",1404,1,1,1,1,2]
["2026-05-21",1405,1,1,1,1,4]
["2026-05-22",1406,1,0,1,1,4]
["2026-05-25",1407,1,0,1,1,2]
["2026-05-26",1408,1,1,1,1,2]
["2026-05-27",1409,1,1,1,1,2]
["2026-05-28",{"$f":"ROW(A1411)-1","v":1410},{"$f":"1+0.3*MAX(G1411-4,0)","v":1},1,1,{"$f":"IF($E1411=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1411)+1&\":$E$2598\"),0),0)","v":1},4]
["2026-05-29",1411,1,0,1,1,4]
["2026-06-01",1412,1,0,1,1,2]
["2026-06-02",1413,1,1,1,1,2]
["2026-06-03",1414,1,1,1,1,2]
["2026-06-04",1415,1,1,1,1,{"$f":"IF($E1416=1,INDIRECT(\"$A$\"&ROW($A1416)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1416)+1+$F1416&\":$E$2598\"),0)+$F1416)-$A1416,0)","v":4}]
["2026-06-05",1416,1,0,1,1,4]
["2026-06-08",1417,1,0,1,1,2]
["2026-06-09",1418,1,1,1,1,2]
["2026-06-10",1419,1,1,1,1,2]
["2026-06-11",1420,1,1,1,1,4]
["2026-06-12",1421,1,0,1,1,4]
["2026-06-15",1422,1,0,1,1,2]
["2026-06-16",1423,1,1,1,1,2]
["2026-06-17",1424,1,1,1,1,2]
["2026-06-18",1425,1,1,1,1,4]
["2026-06-19",1426,1,{"$f":"IF(ABS(WEEKDAY($A1427)-4)<=1,1,0)","v":0},1,1,4]
["2026-06-22",1427,1,0,1,1,2]
["2026-06-23",1428,1,1,1,1,2]
["2026-06-24",1429,1,1,1,1,2]
["2026-06-25",1430,1,1,1,1,4]
["2026-06-26",1431,1,0,1,1,4]
["2026-06-29",1432,1,0,1,1,2]
["2026-06-30",1433,1,1,1,1,2]
["2026-07-01",1434,1,1,1,1,2]
["2026-07-02",1435,1,1,1,1,4]
["2026-07-03",1436,1,0,1,1,4]
["2026-07-06",1437,1,0,1,1,2]
["2026-07-07",1438,1,1,1,1,2]
["2026-07-08",1439,1,1,1,1,2]
["2026-07-09",1440,1,1,1,1,4]
["2026-07-10",1441,1,0,1,1,4]
["2026-07-13",1442,1,0,1,1,2]
["2026-07-14",1443,1,1,1,1,2]
["2026-07-15",1444,1,1,1,1,2]
["2026-07-16",1445,1,1,1,1,4]
["2026-07-17",1446,1,0,1,1,4]
["2026-07-20",1447,1,0,1,1,2]
["2026-07-21",1448,1,1,1,1,2]
["2026-07-22",1449,1,1,1,1,2]
["2026-07-23",1450,1,1,1,1,4]
["2026-07-24",1451,1,0,1,1,4]
["2026-07-27",1452,1,0,1,1,2]
["2026-07-28",1453,1,1,1,1,2]
["2026-07-29",1454,1,1,1,1,2]
["2026-07-30",1455,1,1,1,1,4]
["2026-07-31",1456,1,0,1,1,4]
["2026-08-03",1457,1,0,1,1,2]
["2026-08-04",1458,1,1,1,1,2]
["2026-08-05",1459,1,1,1,1,2]
["2026-08-06",1460,1,1,1,1,4]
["2026-08-07",1461,1,0,1,1,4]
["2026-08-10",1462,1,0,1,1,2]
["2026-08-11",1463,1,1,1,1,2]
["2026-08-12",1464,1,1,1,1,2]
["2026-08-13",1465,1,1,1,1,4]
["2026-08-14",1466,1,0,1,1,4]
["2026-08-17",1467,1,0,1,1,2]
["2026-08-18",1468,1,1,1,1,2]
["2026-08-19",1469,1,1,1,1,2]
["2026-08-20",1470,1,1,1,1,4]
["2026-08-21",1471,1,0,1,1,4]
["2026-08-24",1472,1,0,1,1,2]
["2026-08-25",1473,1,1,1,1,2]
["2026-08-26",{"$f":"ROW(A1475)-1","v":1474},{"$f":"1+0.3*MAX(G1475-4,0)","v":1},1,1,{"$f":"IF($E1475=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1475)+1&\":$E$2598\"),0),0)","v":1},2]
["2026-08-27",1475,1,1,1,1,4]
["2026-08-28",1476,1,0,1,1,4]
["2026-08-31",1477,1,0,1,1,2]
["2026-09-01",1478,1,1,1,1,2]
["2026-09-02",1479,1,1,1,1,{"$f":"IF($E1480=1,INDIRECT(\"$A$\"&ROW($A1480)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1480)+1+$F1480&\":$E$2598\"),0)+$F1480)-$A1480,0)","v":2}]
["2026-09-03",1480,1,1,1,1,4]
["2026-09-04",1481,1,0,1,1,4]
["2026-09-07",1482,1,0,1,1,2]
["2026-09-08",1483,1,1,1,1,2]
["2026-09-09",1484,1,1,1,1,2]
["2026-09-10",1485,1,1,1,1,4]
["2026-09-11",1486,1,0,1,1,4]
["2026-09-14",1487,1,0,1,1,2]
["2026-09-15",1488,1,1,1,1,2]
["2026-09-16",1489,1,1,1,1,2]
["2026-09-17",1490,1,{"$f":"IF(ABS(WEEKDAY($A1491)-4)<=1,1,0)","v":1},1,1,4]
["2026-09-18",1491,1,0,1,1,4]
["2026-09-21",1492,1,0,1,1,2]
["2026-09-22",1493,1,1,1,1,2]
["2026-09-23",1494,1,1,1,1,2]
["2026-09-24",1495,1,1,1,1,4]
["2026-09-25",1496,1,0,1,1,4]
["2026-09-28",1497,1,0,1,1,2]
["2026-09-29",1498,1,1,1,1,2]
["2026-09-30",1499,1,1,1,1,2]
["2026-10-01",1500,1,1,1,1,4]
["2026-10-02",1501,1,0,1,1,4]
["2026-10-05",1502,1,0,1,1,2]
["2026-10-06",1503,1,1,1,1,2]
["2026-10-07",1504,1,1,1,1,2]
["2026-10-08",1505,1,1,1,1,4]
["2026-10-09",1506,1,0,1,1,4]
["2026-10-12",1507,1,0,1,1,2]
["2026-10-13",1508,1,1,1,1,2]
["2026-10-14",1509,1,1,1,1,2]
["2026-10-15",1510,1,1,1,1,4]
["2026-10-16",1511,1,0,1,1,4]
["2026-10-19",1512,1,0,1,1,2]
["2026-10-20",1513,1,1,1,1,2]
["2026-10-21",1514,1,1,1,1,2]
["2026-10-22",1515,1,1,1,1,4]
["2026-10-23",1516,1,0,1,1,4]
["2026-10-26",1517,1,0,1,1,2]
["2026-10-27",1518,1,1,1,1,2]
["2026-10-28",1519,1,1,1,1,2]
["2026-10-29",1520,1,1,1,1,4]
["2026-10-30",1521,1,0,1,1,4]
["2026-11-02",1522,1,0,1,1,2]
["2026-11-03",1523,1,1,1,1,2]
["2026-11-04",1524,1,1,1,1,2]
["2026-11-05",1525,1,1,1,1,4]
["2026-11-06",1526,1,0,1,1,4]
["2026-11-09",1527,1,0,1,1,2]
["2026-11-10",1528,1,1,1,1,2]
["2026-11-11",1529,1,1,1,1,2]
["2026-11-12",1530,1,1,1,1,4]
["2026-11-13",1531,1,0,1,1,4]
["2026-11-16",1532,1,0,1,1,2]
["2026-11-17",1533,1,1,1,1,2]
["2026-11-18",1534,1,1,1,1,2]
["2026-11-19",1535,1,1,1,1,4]
["2026-11-20",1536,1,0,1,1,4]
["2026-11-23",1537,1,0,1,1,2]
["2026-11-24",{"$f":"ROW(A1539)-1","v":1538},{"$f":"1+0.3*MAX(G1539-4,0)","v":1},1,1,{"$f":"IF($E1539=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1539)+1&\":$E$2598\"),0),0)","v":1},2]
["2026-11-25",1539,1,1,1,1,2]
["2026-11-26",1540,1,1,1,1,4]
["2026-11-27",1541,1,0,1,1,4]
["2026-11-30",1542,1,0,1,1,2]
["2026-12-01",1543,1,1,1,1,{"$f":"IF($E1544=1,INDIRECT(\"$A$\"&ROW($A1544)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1544)+1+$F1544&\":$E$2598\"),0)+$F1544)-$A1544,0)","v":2}]
["2026-12-02",1544,1,1,1,1,2]
["2026-12-03",1545,1,1,1,1,4]
["2026-12-04",1546,1,0,1,1,4]
["2026-12-07",1547,1,0,1,1,2]
["2026-12-08",1548,1,1,1,1,2]
["2026-12-09",1549,1,1,1,1,2]
["2026-12-10",1550,1,1,1,1,4]
["2026-12-11",1551,1,0,1,1,4]
["2026-12-14",1552,1,0,1,1,2]
["2026-12-15",1553,1,1,1,1,2]
["2026-12-16",1554,1,{"$f":"IF(ABS(WEEKDAY($A1555)-4)<=1,1,0)","v":1},1,1,2]
["2026-12-17",1555,1,1,1,1,4]
["2026-12-18",1556,1,0,1,1,4]
["2026-12-21",1557,1,0,1,1,2]
["2026-12-22",1558,1,1,1,1,2]
["2026-12-23",1559,1,1,1,1,2]
["2026-12-24",1560,1,1,1,1,4]
["2026-12-25",1561,1,0,1,1,4]
["2026-12-28",1562,1,0,1,1,2]
["2026-12-29",1563,1,1,1,1,2]
["2026-12-30",1564,1,1,1,1,2]
["2026-12-31",1565,1,1,1,1,4]
["2027-01-01",1566,1,0,1,1,4]
["2027-01-04",1567,1,0,1,1,2]
["2027-01-05",1568,1,1,1,1,2]
["2027-01-06",1569,1,1,1,1,2]
["2027-01-07",1570,1,1,1,1,4]
["2027-01-08",1571,1,0,1,1,4]
["2027-01-11",1572,1,0,1,1,2]
["2027-01-12",1573,1,1,1,1,2]
["2027-01-13",1574,1,1,1,1,2]
["2027-01-14",1575,1,1,1,1,4]
["2027-01-15",1576,1,0,1,1,4]
["2027-01-18",1577,1,0,1,1,2]
["2027-01-19",1578,1,1,1,1,2]
["2027-01-20",1579,1,1,1,1,2]
["2027-01-21",1580,1,1,1,1,4]
["2027-01-22",1581,1,0,1,1,4]
["2027-01-25",1582,1,0,1,1,2]
["2027-01-26",1583,1,1,1,1,2]
["2027-01-27",1584,1,1,1,1,2]
["2027-01-28",1585,1,1,1,1,4]
["2027-01-29",1586,1,0,1,1,4]
["2027-02-01",1587,1,0,1,1,2]
["2027-02-02",1588,1,1,1,1,2]
["2027-02-03",1589,1,1,1,1,2]
["2027-02-04",1590,1,1,1,1,4]
["2027-02-05",1591,1,0,1,1,4]
["2027-02-08",1592,1,0,1,1,2]
["2027-02-09",1593,1,1,1,1,2]
["2027-02-10",1594,1,1,1,1,2]
["2027-02-11",1595,1,1,1,1,4]
["2027-02-12",1596,1,0,1,1,4]
["2027-02-15",1597,1,0,1,1,2]
["2027-02-16",1598,1,1,1,1,2]
["2027-02-17",1599,1,1,1,1,2]
["2027-02-18",1600,1,1,1,1,4]
["2027-02-19",1601,1,0,1,1,4]
["2027-02-22",{"$f":"ROW(A1603)-1","v":1602},{"$f":"1+0.3*MAX(G1603-4,0)","v":1},0,1,{"$f":"IF($E1603=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1603)+1&\":$E$2598\"),0),0)","v":1},2]
["2027-02-23",1603,1,1,1,1,2]
["2027-02-24",1604,1,1,1,1,2]
["2027-02-25",1605,1,1,1,1,4]
["2027-02-26",1606,1,0,1,1,4]
["2027-03-01",1607,1,0,1,1,{"$f":"IF($E1608=1,INDIRECT(\"$A$\"&ROW($A1608)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1608)+1+$F1608&\":$E$2598\"),0)+$F1608)-$A1608,0)","v":2}]
["2027-03-02",1608,1,1,1,1,2]
["2027-03-03",1609,1,1,1,1,2]
["2027-03-04",1610,1,1,1,1,4]
["2027-03-05",1611,1,0,1,1,4]
["2027-03-08",1612,1,0,1,1,2]
["2027-03-09",1613,1,1,1,1,2]
["2027-03-10",1614,1,1,1,1,2]
["2027-03-11",1615,1,1,1,1,4]
["2027-03-12",1616,1,0,1,1,4]
["2027-03-15",1617,1,0,1,1,2]
["2027-03-16",1618,1,{"$f":"IF(ABS(WEEKDAY($A1619)-4)<=1,1,0)","v":1},1,1,2]
["2027-03-17",1619,1,1,1,1,2]
["2027-03-18",1620,1,1,1,1,4]
["2027-03-19",1621,1,0,1,1,4]
["2027-03-22",1622,1,0,1,1,2]
["2027-03-23",1623,1,1,1,1,2]
["2027-03-24",1624,1,1,1,1,2]
["2027-03-25",1625,1,1,1,1,4]
["2027-03-26",1626,1,0,1,1,4]
["2027-03-29",1627,1,0,1,1,2]
["2027-03-30",1628,1,1,1,1,2]
["2027-03-31",1629,1,1,1,1,2]
["2027-04-01",1630,1,1,1,1,4]
["2027-04-02",1631,1,0,1,1,4]
["2027-04-05",1632,1,0,1,1,2]
["2027-04-06",1633,1,1,1,1,2]
["2027-04-07",1634,1,1,1,1,2]
["2027-04-08",1635,1,1,1,1,4]
["2027-04-09",1636,1,0,1,1,4]
["2027-04-12",1637,1,0,1,1,2]
["2027-04-13",1638,1,1,1,1,2]
["2027-04-14",1639,1,1,1,1,2]
["2027-04-15",1640,1,1,1,1,4]
["2027-04-16",1641,1,0,1,1,4]
["2027-04-19",1642,1,0,1,1,2]
["2027-04-20",1643,1,1,1,1,2]
["2027-04-21",1644,1,1,1,1,2]
["2027-04-22",1645,1,1,1,1,4]
["2027-04-23",1646,1,0,1,1,4]
["2027-04-26",1647,1,0,1,1,2]
["2027-04-27",1648,1,1,1,1,2]
["2027-04-28",1649,1,1,1,1,2]
["2027-04-29",1650,1,1,1,1,4]
["2027-04-30",1651,1,0,1,1,4]
["2027-05-03",1652,1,0,1,1,2]
["2027-05-04",1653,1,1,1,1,2]
["2027-05-05",1654,1,1,1,1,2]
["2027-05-06",1655,1,1,1,1,4]
["2027-05-07",1656,1,0,1,1,4]
["2027-05-10",1657,1,0,1,1,2]
["2027-05-11",1658,1,1,1,1,2]
["2027-05-12",1659,1,1,1,1,2]
["2027-05-13",1660,1,1,1,1,4]
["2027-05-14",1661,1,0,1,1,4]
["2027-05-17",1662,1,0,1,1,2]
["2027-05-18",1663,1,1,1,1,2]
["2027-05-19",1664,1,1,1,1,2]
["2027-05-20",1665,1,1,1,1,4]
["2027-05-21",{"$f":"ROW(A1667)-1","v":1666},{"$f":"1+0.3*MAX(G1667-4,0)","v":1},0,1,{"$f":"IF($E1667=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1667)+1&\":$E$2598\"),0),0)","v":1},4]
["2027-05-24",1667,1,0,1,1,2]
["2027-05-25",1668,1,1,1,1,2]
["2027-05-26",1669,1,1,1,1,2]
["2027-05-27",1670,1,1,1,1,4]
["2027-05-28",1671,1,0,1,1,{"$f":"IF($E1672=1,INDIRECT(\"$A$\"&ROW($A1672)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1672)+1+$F1672&\":$E$2598\"),0)+$F1672)-$A1672,0)","v":4}]
["2027-05-31",1672,1,0,1,1,2]
["2027-06-01",1673,1,1,1,1,2]
["2027-06-02",1674,1,1,1,1,2]
["2027-06-03",1675,1,1,1,1,4]
["2027-06-04",1676,1,0,1,1,4]
["2027-06-07",1677,1,0,1,1,2]
["2027-06-08",1678,1,1,1,1,2]
["2027-06-09",1679,1,1,1,1,2]
["2027-06-10",1680,1,1,1,1,4]
["2027-06-11",1681,1,0,1,1,4]
["2027-06-14",1682,1,{"$f":"IF(ABS(WEEKDAY($A1683)-4)<=1,1,0)","v":0},1,1,2]
["2027-06-15",1683,1,1,1,1,2]
["2027-06-16",1684,1,1,1,1,2]
["2027-06-17",1685,1,1,1,1,4]
["2027-06-18",1686,1,0,1,1,4]
["2027-06-21",1687,1,0,1,1,2]
["2027-06-22",1688,1,1,1,1,2]
["2027-06-23",1689,1,1,1,1,2]
["2027-06-24",1690,1,1,1,1,4]
["2027-06-25",1691,1,0,1,1,4]
["2027-06-28",1692,1,0,1,1,2]
["2027-06-29",1693,1,1,1,1,2]
["2027-06-30",1694,1,1,1,1,2]
["2027-07-01",1695,1,1,1,1,4]
["2027-07-02",1696,1,0,1,1,4]
["2027-07-05",1697,1,0,1,1,2]
["2027-07-06",1698,1,1,1,1,2]
["2027-07-07",1699,1,1,1,1,2]
["2027-07-08",1700,1,1,1,1,4]
["2027-07-09",1701,1,0,1,1,4]
["2027-07-12",1702,1,0,1,1,2]
["2027-07-13",1703,1,1,1,1,2]
["2027-07-14",1704,1,1,1,1,2]
["2027-07-15",1705,1,1,1,1,4]
["2027-07-16",1706,1,0,1,1,4]
["2027-07-19",1707,1,0,1,1,2]
["2027-07-20",1708,1,1,1,1,2]
["2027-07-21",1709,1,1,1,1,2]
["2027-07-22",1710,1,1,1,1,4]
["2027-07-23",1711,1,0,1,1,4]
["2027-07-26",1712,1,0,1,1,2]
["2027-07-27",1713,1,1,1,1,2]
["2027-07-28",1714,1,1,1,1,2]
["2027-07-29",1715,1,1,1,1,4]
["2027-07-30",1716,1,0,1,1,4]
["2027-08-02",1717,1,0,1,1,2]
["2027-08-03",1718,1,1,1,1,2]
["2027-08-04",1719,1,1,1,1,2]
["2027-08-05",1720,1,1,1,1,4]
["2027-08-06",1721,1,0,1,1,4]
["2027-08-09",1722,1,0,1,1,2]
["2027-08-10",1723,1,1,1,1,2]
["2027-08-11",1724,1,1,1,1,2]
["2027-08-12",1725,1,1,1,1,4]
["2027-08-13",1726,1,0,1,1,4]
["2027-08-16",1727,1,0,1,1,2]
["2027-08-17",1728,1,1,1,1,2]
["2027-08-18",1729,1,1,1,1,2]
["2027-08-19",{"$f":"ROW(A1731)-1","v":1730},{"$f":"1+0.3*MAX(G1731-4,0)","v":1},1,1,{"$f":"IF($E1731=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1731)+1&\":$E$2598\"),0),0)","v":1},4]
["2027-08-20",1731,1,0,1,1,4]
["2027-08-23",1732,1,0,1,1,2]
["2027-08-24",1733,1,1,1,1,2]
["2027-08-25",1734,1,1,1,1,2]
["2027-08-26",1735,1,1,1,1,{"$f":"IF($E1736=1,INDIRECT(\"$A$\"&ROW($A1736)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1736)+1+$F1736&\":$E$2598\"),0)+$F1736)-$A1736,0)","v":4}]
["2027-08-27",1736,1,0,1,1,4]
["2027-08-30",1737,1,0,1,1,2]
["2027-08-31",1738,1,1,1,1,2]
["2027-09-01",1739,1,1,1,1,2]
["2027-09-02",1740,1,1,1,1,4]
["2027-09-03",1741,1,0,1,1,4]
["2027-09-06",1742,1,0,1,1,2]
["2027-09-07",1743,1,1,1,1,2]
["2027-09-08",1744,1,1,1,1,2]
["2027-09-09",1745,1,1,1,1,4]
["2027-09-10",1746,1,{"$f":"IF(ABS(WEEKDAY($A1747)-4)<=1,1,0)","v":0},1,1,4]
["2027-09-13",1747,1,0,1,1,2]
["2027-09-14",1748,1,1,1,1,2]
["2027-09-15",1749,1,1,1,1,2]
["2027-09-16",1750,1,1,1,1,4]
["2027-09-17",1751,1,0,1,1,4]
["2027-09-20",1752,1,0,1,1,2]
["2027-09-21",1753,1,1,1,1,2]
["2027-09-22",1754,1,1,1,1,2]
["2027-09-23",1755,1,1,1,1,4]
["2027-09-24",1756,1,0,1,1,4]
["2027-09-27",1757,1,0,1,1,2]
["2027-09-28",1758,1,1,1,1,2]
["2027-09-29",1759,1,1,1,1,2]
["2027-09-30",1760,1,1,1,1,4]
["2027-10-01",1761,1,0,1,1,4]
["2027-10-04",1762,1,0,1,1,2]
["2027-10-05",1763,1,1,1,1,2]
["2027-10-06",1764,1,1,1,1,2]
["2027-10-07",1765,1,1,1,1,4]
["2027-10-08",1766,1,0,1,1,4]
["2027-10-11",1767,1,0,1,1,2]
["2027-10-12",1768,1,1,1,1,2]
["2027-10-13",1769,1,1,1,1,2]
["2027-10-14",1770,1,1,1,1,4]
["2027-10-15",1771,1,0,1,1,4]
["2027-10-18",1772,1,0,1,1,2]
["2027-10-19",1773,1,1,1,1,2]
["2027-10-20",1774,1,1,1,1,2]
["2027-10-21",1775,1,1,1,1,4]
["2027-10-22",1776,1,0,1,1,4]
["2027-10-25",1777,1,0,1,1,2]
["2027-10-26",1778,1,1,1,1,2]
["2027-10-27",1779,1,1,1,1,2]
["2027-10-28",1780,1,1,1,1,4]
["2027-10-29",1781,1,0,1,1,4]
["2027-11-01",1782,1,0,1,1,2]
["2027-11-02",1783,1,1,1,1,2]
["2027-11-03",1784,1,1,1,1,2]
["2027-11-04",1785,1,1,1,1,4]
["2027-11-05",1786,1,0,1,1,4]
["2027-11-08",1787,1,0,1,1,2]
["2027-11-09",1788,1,1,1,1,2]
["2027-11-10",1789,1,1,1,1,2]
["2027-11-11",1790,1,1,1,1,4]
["2027-11-12",1791,1,0,1,1,4]
["2027-11-15",1792,1,0,1,1,2]
["2027-11-16",1793,1,1,1,1,2]
["2027-11-17",{"$f":"ROW(A1795)-1","v":1794},{"$f":"1+0.3*MAX(G1795-4,0)","v":1},1,1,{"$f":"IF($E1795=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1795)+1&\":$E$2598\"),0),0)","v":1},2]
["2027-11-18",1795,1,1,1,1,4]
["2027-11-19",1796,1,0,1,1,4]
["2027-11-22",1797,1,0,1,1,2]
["2027-11-23",1798,1,1,1,1,2]
["2027-11-24",1799,1,1,1,1,{"$f":"IF($E1800=1,INDIRECT(\"$A$\"&ROW($A1800)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1800)+1+$F1800&\":$E$2598\"),0)+$F1800)-$A1800,0)","v":2}]
["2027-11-25",1800,1,1,1,1,4]
["2027-11-26",1801,1,0,1,1,4]
["2027-11-29",1802,1,0,1,1,2]
["2027-11-30",1803,1,1,1,1,2]
["2027-12-01",1804,1,1,1,1,2]
["2027-12-02",1805,1,1,1,1,4]
["2027-12-03",1806,1,0,1,1,4]
["2027-12-06",1807,1,0,1,1,2]
["2027-12-07",1808,1,1,1,1,2]
["2027-12-08",1809,1,1,1,1,2]
["2027-12-09",1810,1,{"$f":"IF(ABS(WEEKDAY($A1811)-4)<=1,1,0)","v":1},1,1,4]
["2027-12-10",1811,1,0,1,1,4]
["2027-12-13",1812,1,0,1,1,2]
["2027-12-14",1813,1,1,1,1,2]
["2027-12-15",1814,1,1,1,1,2]
["2027-12-16",1815,1,1,1,1,4]
["2027-12-17",1816,1,0,1,1,4]
["2027-12-20",1817,1,0,1,1,2]
["2027-12-21",1818,1,1,1,1,2]
["2027-12-22",1819,1,1,1,1,2]
["2027-12-23",1820,1,1,1,1,4]
["2027-12-24",1821,1,0,1,1,4]
["2027-12-27",1822,1,0,1,1,2]
["2027-12-28",1823,1,1,1,1,2]
["2027-12-29",1824,1,1,1,1,2]
["2027-12-30",1825,{"$error":"#N/A"},1,1,1,{"$error":"#N/A"}]
["2027-12-31",1826,{"$error":"#N/A"},0,1,{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Disclaimer","index":3,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[4,3,4,6],[5,3,5,4],[7,3,9,21]]}
[]
[]
[]
[]
[null,null,null,"Disclaimer"]
[null,null,null,"last update: 2025-03-06"]
[]
[null,null,null,"This tool is only a service for recalculating the Initial Margin Spot Market.\n Although the tool was constructed with greatest diligence, errors, rounding errors and therefore deviations from the productive process cannot be excluded. In cases of doubt, the calculated value of the IMSM programm shall prevail. The disclaimer at\nhttp://www.ecc.de/ecc-en/extras/disclaimer shall apply to the use of this tool as well.\n"]