{"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":60,"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":14,"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 3.1.0"]
[null,null,null,"valid from: 2023-08-16"]
[]
[]
[]
["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","SD with Securityfactor (SDS)","Mean + alpha * SDS","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$1306,2,FALSE)+1,0))","v":"2022-03-24"},null,null,null,{"$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},563305.9666573432,214,603452.49612906459,{"$f":"IF($A11=\"\",\"\",F11+alpha*I11)","v":2030031.1118041012},{"$f":"IF($A11=\"\",\"\",beta*MAX(E12,INDIRECT(\"B\" & ROW(A13) & \":B\" &  ROW(A13) + window_size_max-2)))","v":4444297.6000000006},{"$f":"IF($A12=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A12,N11,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A12=\"\",\"\",IF(VLOOKUP(A11,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L11*CEILING(MAX(OFFSET(K11,N11,0),OFFSET(J11,N11,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A11,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A11,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-23",323440,240947,{"$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},564454.88230294641,214,604683.2944078315,2031844.0677860947,4444297.6000000006,{"$f":"IF($A13=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A13,N12,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A13=\"\",\"\",IF(VLOOKUP(A12,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L12*CEILING(MAX(OFFSET(K12,N12,0),OFFSET(J12,N12,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A12,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A12,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-22",566967,326020,566967,326020,886098.13084112154,567824.86169251997,214,608293.45051288605,2041855.686815605,4444297.6000000006,{"$f":"IF($A14=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A14,N13,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A14=\"\",\"\",IF(VLOOKUP(A13,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L13*CEILING(MAX(OFFSET(K13,N13,0),OFFSET(J13,N13,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A13,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A13,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-21",340789,56745,340789,56745,887080.98139534879,567655.77741018299,215,607965.1591291629,2042214.7837407584,4444297.6000000006,{"$f":"IF($A15=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A15,N14,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A15=\"\",\"\",IF(VLOOKUP(A14,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L14*CEILING(MAX(OFFSET(K14,N14,0),OFFSET(J14,N14,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A14,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A14,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-18",-3109,40545,"",40545,888625.07441860461,563442.80349904834,215,603453.02086471044,2035185.8140615544,4444297.6000000006,{"$f":"IF($A16=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A16,N15,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A16=\"\",\"\",IF(VLOOKUP(A15,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L15*CEILING(MAX(OFFSET(K15,N15,0),OFFSET(J15,N15,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A15,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A15,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-17",1015000,1029335,1015000,1029335,881563.49302325584,570761.72444685607,215,611291.66025809129,2043017.6475136292,4444297.6000000006,{"$f":"IF($A17=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A17,N16,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A17=\"\",\"\",IF(VLOOKUP(A16,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L16*CEILING(MAX(OFFSET(K16,N16,0),OFFSET(J16,N16,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A16,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A16,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-16",1121777,252812,1121777,252812,881088.97209302324,567297.91476235515,215,607581.88456332369,2035494.5527633382,4444297.6000000006,{"$f":"IF($A18=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A18,N17,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A18=\"\",\"\",IF(VLOOKUP(A17,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L17*CEILING(MAX(OFFSET(K17,N17,0),OFFSET(J17,N17,0)),roundto),roundto)+add_margin))","v":4500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A17,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A17,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-15",2167612,2048958,2167612,2048958,865846.07441860461,520192.51223230507,215,557131.5153700735,1924395.9536217442,2520105.6,{"$f":"IF($A19=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A19,N18,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A19=\"\",\"\",IF(VLOOKUP(A18,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L18*CEILING(MAX(OFFSET(K18,N18,0),OFFSET(J18,N18,0)),roundto),roundto)+add_margin))","v":2580000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A18,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A18,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-14",2777686,861622,2777686,861622,861613.36279069772,524586.040625002,215,561837.02933593304,1929103.7185289704,2783016,{"$f":"IF($A20=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A20,N19,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A20=\"\",\"\",IF(VLOOKUP(A19,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L19*CEILING(MAX(OFFSET(K19,N19,0),OFFSET(J19,N19,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A19,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A19,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-11",1149197,421528,1149197,421528,861285.72558139532,523582.20445731631,215,560761.91050562542,1926733.3555420837,2783016,{"$f":"IF($A21=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A21,N20,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A21=\"\",\"\",IF(VLOOKUP(A20,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L20*CEILING(MAX(OFFSET(K20,N20,0),OFFSET(J20,N20,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A20,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A20,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-10",1257405,935896,1257405,935896,856982.76744186052,525662.72500511503,215,562990.16934883618,1926664.089204649,2783016,{"$f":"IF($A22=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A22,N21,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A22=\"\",\"\",IF(VLOOKUP(A21,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L21*CEILING(MAX(OFFSET(K21,N21,0),OFFSET(J21,N21,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A21,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A21,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-09",1248066,628424,1248066,628424,852287.02790697676,529210.43425764481,215,566789.80234138423,1929187.6523556067,2783016,{"$f":"IF($A23=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A23,N22,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A23=\"\",\"\",IF(VLOOKUP(A22,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L22*CEILING(MAX(OFFSET(K22,N22,0),OFFSET(J22,N22,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A22,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A22,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-08",1102410,548039,{"$f":"IF(B23>minIMSM,B23,\"\")","v":1102410},548039,848978.56279069767,537321.84085751954,215,575477.20199536637,1942385.2465818936,2783016,{"$f":"IF($A24=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A24,N23,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A24=\"\",\"\",IF(VLOOKUP(A23,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L23*CEILING(MAX(OFFSET(K23,N23,0),OFFSET(J23,N23,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A23,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A23,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-07",453305,19400,453305,19400,851415.93488372094,531557.51870538178,215,569303.55385514174,1933092.6872084902,2783016,{"$f":"IF($A25=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A25,N24,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A25=\"\",\"\",IF(VLOOKUP(A24,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L24*CEILING(MAX(OFFSET(K24,N24,0),OFFSET(J24,N24,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A24,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A24,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-04",293583,388371,293583,388371,850887.40930232557,533607.52574178728,215,571499.13241472282,1936735.760890299,2783016,{"$f":"IF($A26=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A26,N25,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A26=\"\",\"\",IF(VLOOKUP(A25,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L25*CEILING(MAX(OFFSET(K25,N25,0),OFFSET(J25,N25,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A25,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A25,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-03",651970,432616,651970,432616,850236.93488372094,535345.08796060295,215,573360.07937042648,1939621.0856875312,2783016,{"$f":"IF($A27=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A27,N26,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A27=\"\",\"\",IF(VLOOKUP(A26,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L26*CEILING(MAX(OFFSET(K26,N26,0),OFFSET(J26,N26,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A26,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A26,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-02",862497,588877,862497,588877,845683.01860465121,537015.61022572138,215,575149.22584820061,1938466.5477162325,2783016,{"$f":"IF($A28=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A28,N27,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A28=\"\",\"\",IF(VLOOKUP(A27,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L27*CEILING(MAX(OFFSET(K27,N27,0),OFFSET(J27,N27,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A27,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A27,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-03-01",1253310,741357,1253310,741357,843432.72558139532,540121.50798905781,215,578475.67420488014,1942536.5065706675,2783016,{"$f":"IF($A29=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A29,N28,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A29=\"\",\"\",IF(VLOOKUP(A28,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L28*CEILING(MAX(OFFSET(K28,N28,0),OFFSET(J28,N28,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A28,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A28,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-28",1123881,533563,1123881,533563,845044.54883720935,542871.49112467642,215,581420.93434523593,1949744.3240931577,2783016,{"$f":"IF($A30=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A30,N29,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A30=\"\",\"\",IF(VLOOKUP(A29,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L29*CEILING(MAX(OFFSET(K29,N29,0),OFFSET(J29,N29,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A29,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A29,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-25",695014,474965,695014,474965,843933.88837209297,545118.2309128975,215,583827.21569957968,1953205.5982012944,2783016,{"$f":"IF($A31=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A31,N30,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A31=\"\",\"\",IF(VLOOKUP(A30,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L30*CEILING(MAX(OFFSET(K30,N30,0),OFFSET(J30,N30,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A30,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A30,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-24",884049,587569,884049,587569,843160.63255813951,546527.61727552593,215,585336.68294774042,1955300.3301588462,2783016,{"$f":"IF($A32=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A32,N31,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A32=\"\",\"\",IF(VLOOKUP(A31,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L31*CEILING(MAX(OFFSET(K31,N31,0),OFFSET(J31,N31,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A31,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A31,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-23",1144105,715273,1144105,715273,840939.96744186047,544389.04538012017,215,583046.25051590416,1948727.8434220785,2783016,{"$f":"IF($A33=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A33,N32,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A33=\"\",\"\",IF(VLOOKUP(A32,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L32*CEILING(MAX(OFFSET(K32,N32,0),OFFSET(J32,N32,0)),roundto),roundto)+add_margin))","v":2840000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A32,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A32,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-22",1575066,1063504,1575066,1063504,837869.6744186047,548696.37929159775,215,587659.449308421,1954422.6281046045,3581795.2,{"$f":"IF($A34=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A34,N33,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A34=\"\",\"\",IF(VLOOKUP(A33,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L33*CEILING(MAX(OFFSET(K33,N33,0),OFFSET(J33,N33,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A33,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A33,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-21",1217077,310029,1217077,310029,840061.5953488372,549364.10450215847,215,588374.589856704,1957973.3160765748,3581795.2,{"$f":"IF($A35=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A35,N34,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A35=\"\",\"\",IF(VLOOKUP(A34,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L34*CEILING(MAX(OFFSET(K34,N34,0),OFFSET(J34,N34,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A34,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A34,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-18",410225,301574,410225,301574,839145.61860465119,550507.1870122212,215,589598.8429477209,1959383.4202053209,3581795.2,{"$f":"IF($A36=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A36,N35,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A36=\"\",\"\",IF(VLOOKUP(A35,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L35*CEILING(MAX(OFFSET(K35,N35,0),OFFSET(J35,N35,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A35,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A35,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-17",626020,483621,626020,483621,836444.35348837206,554846.79771223827,215,594246.6105117742,1965512.9134607431,3581795.2,{"$f":"IF($A37=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A37,N36,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A37=\"\",\"\",IF(VLOOKUP(A36,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L36*CEILING(MAX(OFFSET(K36,N36,0),OFFSET(J36,N36,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A36,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A36,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-16",580668,333994,580668,333994,835488.02790697676,555965.04421545996,215,595444.2639847619,1966832.1294780243,3581795.2,{"$f":"IF($A38=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A38,N37,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A38=\"\",\"\",IF(VLOOKUP(A37,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L37*CEILING(MAX(OFFSET(K37,N37,0),OFFSET(J37,N37,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A37,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A37,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-15",743322,628866,743322,628866,832089.69767441857,562266.93738186522,215,602193.65619425941,1976257.6444435115,3581795.2,{"$f":"IF($A39=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A39,N38,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A39=\"\",\"\",IF(VLOOKUP(A38,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L38*CEILING(MAX(OFFSET(K38,N38,0),OFFSET(J38,N38,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A38,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A38,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-14",656513,254069,656513,254069,831369.4790697674,563624.58238725213,215,603647.70791818737,1978300.1241143234,3581795.2,{"$f":"IF($A40=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A40,N39,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A40=\"\",\"\",IF(VLOOKUP(A39,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L39*CEILING(MAX(OFFSET(K39,N39,0),OFFSET(J39,N39,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A39,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A39,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-11",248557,144410,248557,144410,831170.25581395347,563926.23370681005,215,603970.77957498131,1978714.7370064179,3581795.2,{"$f":"IF($A41=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A41,N40,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A41=\"\",\"\",IF(VLOOKUP(A40,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L40*CEILING(MAX(OFFSET(K40,N40,0),OFFSET(J40,N40,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A40,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A40,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-10",165393,44105,165393,44105,832233.34883720928,560874.96521725075,215,600702.83973076078,1973568.7443256546,3581795.2,{"$f":"IF($A42=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A42,N41,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A42=\"\",\"\",IF(VLOOKUP(A41,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L41*CEILING(MAX(OFFSET(K41,N41,0),OFFSET(J41,N41,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A41,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A41,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-09",123163,106375,123163,106375,833384.60465116275,558372.67272880382,215,598022.8588136863,1969628.0363971666,3581795.2,{"$f":"IF($A43=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A43,N42,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A43=\"\",\"\",IF(VLOOKUP(A42,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L42*CEILING(MAX(OFFSET(K42,N42,0),OFFSET(J42,N42,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A42,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A42,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-08",713075,711429,713075,711429,833963.13023255812,563441.98213696212,215,603452.1411774928,1980522.1984697944,3581795.2,{"$f":"IF($A44=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A44,N43,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A44=\"\",\"\",IF(VLOOKUP(A43,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L43*CEILING(MAX(OFFSET(K43,N43,0),OFFSET(J43,N43,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A43,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A43,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-07",972766,357968,972766,357968,838211.9627906977,564598.39572444884,215,604690.67198914604,1987124.2395700752,3581795.2,{"$f":"IF($A45=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A45,N44,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A45=\"\",\"\",IF(VLOOKUP(A44,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L44*CEILING(MAX(OFFSET(K44,N44,0),OFFSET(J44,N44,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A44,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A44,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-04",428502,309315,428502,309315,837879.00930232555,566351.79655513016,215,606568.58226058877,1990359.3155974441,3581795.2,{"$f":"IF($A46=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A46,N45,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A46=\"\",\"\",IF(VLOOKUP(A45,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L45*CEILING(MAX(OFFSET(K45,N45,0),OFFSET(J45,N45,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A45,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A45,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-03",615845,391934,615845,391934,837739.89302325586,568886.05818949186,215,609282.80246079341,1995377.2176987631,3581795.2,{"$f":"IF($A47=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A47,N46,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A47=\"\",\"\",IF(VLOOKUP(A46,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L46*CEILING(MAX(OFFSET(K46,N46,0),OFFSET(J46,N46,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A46,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A46,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-02",695085,411384,695085,411384,836292.12093023257,568796.47306865116,215,609186.85587764403,1993747.1470977562,3581795.2,{"$f":"IF($A48=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A48,N47,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A48=\"\",\"\",IF(VLOOKUP(A47,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L47*CEILING(MAX(OFFSET(K47,N47,0),OFFSET(J47,N47,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A47,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A47,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-02-01",1300802,1041538,1300802,1041538,832405.85581395344,564003.26068327029,215,604053.27625671076,1980107.0807017037,3581795.2,{"$f":"IF($A49=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A49,N48,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A49=\"\",\"\",IF(VLOOKUP(A48,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L48*CEILING(MAX(OFFSET(K48,N48,0),OFFSET(J48,N48,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A48,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A48,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-31",1739385,825822,1739385,825822,835561.14883720933,563682.64903891773,215,603709.89789761649,1982609.9548426806,3581795.2,{"$f":"IF($A50=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A50,N49,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A50=\"\",\"\",IF(VLOOKUP(A49,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L49*CEILING(MAX(OFFSET(K49,N49,0),OFFSET(J49,N49,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A49,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A49,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-28",1495665,996898,1495665,996898,832489.89767441864,569634.74371199717,215,610084.65233344736,1991650.7371079684,3581795.2,{"$f":"IF($A51=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A51,N50,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A51=\"\",\"\",IF(VLOOKUP(A50,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L50*CEILING(MAX(OFFSET(K50,N50,0),OFFSET(J50,N50,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A50,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A50,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-27",920419,299301,920419,299301,834671.93488372094,569350.19547578751,215,609779.89825431805,1993253.7415669251,3581795.2,{"$f":"IF($A52=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A52,N51,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A52=\"\",\"\",IF(VLOOKUP(A51,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L51*CEILING(MAX(OFFSET(K51,N51,0),OFFSET(J51,N51,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A51,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A51,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-26",506366,489028,506366,489028,834080.85581395344,568353.95438740565,215,608712.91383183515,1990635.3920944403,3581795.2,{"$f":"IF($A53=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A53,N52,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A53=\"\",\"\",IF(VLOOKUP(A52,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L52*CEILING(MAX(OFFSET(K52,N52,0),OFFSET(J52,N52,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A52,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A52,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-25",1508966,1245077,1508966,1245077,829224.18604651163,572457.09557590319,215,613107.42012396746,1994128.2842820499,3581795.2,{"$f":"IF($A54=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A54,N53,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A54=\"\",\"\",IF(VLOOKUP(A53,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L53*CEILING(MAX(OFFSET(K53,N53,0),OFFSET(J53,N53,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A53,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A53,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-24",1090451,314357,1090451,314357,832571.8,573669.42537678557,215,614405.83777360921,1999942.8917698574,3581795.2,{"$f":"IF($A55=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A55,N54,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A55=\"\",\"\",IF(VLOOKUP(A54,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L54*CEILING(MAX(OFFSET(K54,N54,0),OFFSET(J54,N54,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A54,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A54,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-21",298362,171660,298362,171660,833119.89302325586,572958.86151979642,215,613644.81659567496,1999045.0445550382,3581795.2,{"$f":"IF($A56=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A56,N55,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A56=\"\",\"\",IF(VLOOKUP(A55,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L55*CEILING(MAX(OFFSET(K55,N55,0),OFFSET(J55,N55,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A55,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A55,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-20",493521,412646,493521,412646,832790.07441860461,573903.53484482924,215,614656.57141476439,2000637.560106657,3581795.2,{"$f":"IF($A57=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A57,N56,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A57=\"\",\"\",IF(VLOOKUP(A56,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L56*CEILING(MAX(OFFSET(K56,N56,0),OFFSET(J56,N56,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A56,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A56,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-19",1025796,760015,1025796,760015,829113.18139534886,578212.23396468419,215,619271.23235945415,2005728.5228783118,3581795.2,{"$f":"IF($A58=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A58,N57,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A58=\"\",\"\",IF(VLOOKUP(A57,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L57*CEILING(MAX(OFFSET(K57,N57,0),OFFSET(J57,N57,0)),roundto),roundto)+add_margin))","v":3640000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A57,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A57,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-18",1064666,487404,1064666,487404,827349.63255813951,582064.53942159994,215,623397.09101064794,2011804.1054783706,3936224,{"$f":"IF($A59=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A59,N58,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A59=\"\",\"\",IF(VLOOKUP(A58,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L58*CEILING(MAX(OFFSET(K58,N58,0),OFFSET(J58,N58,0)),roundto),roundto)+add_margin))","v":3990000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A58,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A58,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-17",776991,423471,776991,423471,832236.06511627906,583171.49162888259,215,624582.64817685762,2018943.0966523085,3953004.8000000003,{"$f":"IF($A60=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A60,N59,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A60=\"\",\"\",IF(VLOOKUP(A59,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L59*CEILING(MAX(OFFSET(K59,N59,0),OFFSET(J59,N59,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A59,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A59,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-14",734205,654561,734205,654561,832747.06046511629,586569.06121540081,215,628221.48004736879,2026367.8725551169,3953004.8000000003,{"$f":"IF($A61=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A61,N60,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A61=\"\",\"\",IF(VLOOKUP(A60,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L60*CEILING(MAX(OFFSET(K60,N60,0),OFFSET(J60,N60,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A60,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A60,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-13",902164,540256,902164,540256,834509.27441860468,587285.13063881372,215,628988.39774340438,2029587.2301310729,3953004.8000000003,{"$f":"IF($A62=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A62,N61,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A62=\"\",\"\",IF(VLOOKUP(A61,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L61*CEILING(MAX(OFFSET(K61,N61,0),OFFSET(J61,N61,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A61,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A61,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-12",1333530,1202454,1333530,1202454,830294.6744186047,576492.90071557357,215,617429.80881724949,2003411.3111713787,3953004.8000000003,{"$f":"IF($A63=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A63,N62,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A63=\"\",\"\",IF(VLOOKUP(A62,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L62*CEILING(MAX(OFFSET(K62,N62,0),OFFSET(J62,N62,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A62,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A62,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-11",2238622,1611184,2238622,1611184,822744.77209302329,570476.80150425609,215,610986.50486457511,1983619.1313357158,3953004.8000000003,{"$f":"IF($A64=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A64,N63,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A64=\"\",\"\",IF(VLOOKUP(A63,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L63*CEILING(MAX(OFFSET(K63,N63,0),OFFSET(J63,N63,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A63,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A63,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-10",1637678,373375,1637678,373375,827611.74883720931,572927.26607546827,215,613610.97755077644,1993472.6061836844,3953004.8000000003,{"$f":"IF($A65=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A65,N64,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A65=\"\",\"\",IF(VLOOKUP(A64,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L64*CEILING(MAX(OFFSET(K64,N64,0),OFFSET(J64,N64,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A64,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A64,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-07",489865,286974,489865,286974,831349.21395348839,573363.85690148396,215,614078.57080284192,1998098.4984788881,3953004.8000000003,{"$f":"IF($A66=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A66,N65,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A66=\"\",\"\",IF(VLOOKUP(A65,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L65*CEILING(MAX(OFFSET(K65,N65,0),OFFSET(J65,N65,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A65,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A65,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-06",245244,162842,245244,162842,837038.49302325584,570839.79780374945,215,611375.27762399567,1998651.5205088477,3953004.8000000003,{"$f":"IF($A67=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A67,N66,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A67=\"\",\"\",IF(VLOOKUP(A66,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L66*CEILING(MAX(OFFSET(K66,N66,0),OFFSET(J66,N66,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A66,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A66,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-05",576536,612163,576536,612163,838182.89302325586,573112.80703439459,215,613809.69382057863,2004421.3112823553,3953004.8000000003,{"$f":"IF($A68=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A68,N67,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A68=\"\",\"\",IF(VLOOKUP(A67,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L67*CEILING(MAX(OFFSET(K67,N67,0),OFFSET(J67,N67,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A67,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A67,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-04",920563,976776,920563,976776,834978.60930232552,577336.24270599417,215,618333.03673777834,2009811.3791041044,3953004.8000000003,{"$f":"IF($A69=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A69,N68,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A69=\"\",\"\",IF(VLOOKUP(A68,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L68*CEILING(MAX(OFFSET(K68,N68,0),OFFSET(J68,N68,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A68,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A68,Calendar!A:A,0)-2),1,2))","v":0}]
["2022-01-03",1106078,430946,1106078,430946,835497.34883720928,578623.57164244098,215,619711.77923075377,2012949.7293756413,3953004.8000000003,{"$f":"IF($A70=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A70,N69,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A70=\"\",\"\",IF(VLOOKUP(A69,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L69*CEILING(MAX(OFFSET(K69,N69,0),OFFSET(J69,N69,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A69,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A69,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-31",502617,504279,502617,504279,836134.93457943923,581411.80117079604,214,622848.72425083967,2019547.5106560346,3953004.8000000003,{"$f":"IF($A71=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A71,N70,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A71=\"\",\"\",IF(VLOOKUP(A70,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L70*CEILING(MAX(OFFSET(K70,N70,0),OFFSET(J70,N70,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A70,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A70,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-30",749778,555003,749778,555003,834015.79906542052,585494.23404809926,214,627222.11004099331,2025737.8081433079,3953004.8000000003,{"$f":"IF($A72=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A72,N71,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A72=\"\",\"\",IF(VLOOKUP(A71,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L71*CEILING(MAX(OFFSET(K71,N71,0),OFFSET(J71,N71,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A71,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A71,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-29",530542,379485,530542,379485,833140.37383177574,587667.79785531154,214,629550.58263421175,2029286.4808367779,3953004.8000000003,{"$f":"IF($A73=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A73,N72,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A73=\"\",\"\",IF(VLOOKUP(A72,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L72*CEILING(MAX(OFFSET(K72,N72,0),OFFSET(J72,N72,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A72,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A72,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-28",1303974,1356436,1303974,1356436,823276.5747663551,583844.86339286121,214,625455.18957883026,2011641.4349661325,3953004.8000000003,{"$f":"IF($A74=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A74,N73,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A74=\"\",\"\",IF(VLOOKUP(A73,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L73*CEILING(MAX(OFFSET(K73,N73,0),OFFSET(J73,N73,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A73,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A73,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-27",1668819,639812,1668819,639812,821574.48130841122,587323.99913637585,214,629182.28155560116,2017020.8162640533,3953004.8000000003,{"$f":"IF($A75=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A75,N74,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A75=\"\",\"\",IF(VLOOKUP(A74,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L74*CEILING(MAX(OFFSET(K74,N74,0),OFFSET(J74,N74,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A74,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A74,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-24",859618,611591,859618,{"$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},590956.24832956633,214,633073.39929965814,{"$f":"IF($A75=\"\",\"\",F75+alpha*I75)","v":2021147.089510472},{"$f":"IF($A75=\"\",\"\",beta*MAX(E76,INDIRECT(\"B\" & ROW(A77) & \":B\" &  ROW(A77) + window_size_max-2)))","v":3953004.8000000003},{"$f":"IF($A76=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A76,N75,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A76=\"\",\"\",IF(VLOOKUP(A75,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L75*CEILING(MAX(OFFSET(K75,N75,0),OFFSET(J75,N75,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A75,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A75,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-23",956969,740737,{"$f":"IF(B76>minIMSM,B76,\"\")","v":956969},740737,814969.22897196258,593338.5277085976,214,635625.46251724462,2022657.6077547274,3953004.8000000003,{"$f":"IF($A77=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A77,N76,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A77=\"\",\"\",IF(VLOOKUP(A76,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L76*CEILING(MAX(OFFSET(K76,N76,0),OFFSET(J76,N76,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A76,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A76,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-22",1200186,768569,1200186,768569,812805.02336448594,593810.77473241067,214,636131.36634602991,2021454.6194219426,3953004.8000000003,{"$f":"IF($A78=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A78,N77,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A78=\"\",\"\",IF(VLOOKUP(A77,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L77*CEILING(MAX(OFFSET(K77,N77,0),OFFSET(J77,N77,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A77,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A77,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-21",1552882,1292183,1552882,1292183,805066.00934579445,595643.86710173194,214,638095.10227530857,2017446.7036688807,3953004.8000000003,{"$f":"IF($A79=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A79,N78,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A79=\"\",\"\",IF(VLOOKUP(A78,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L78*CEILING(MAX(OFFSET(K78,N78,0),OFFSET(J78,N78,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A78,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A78,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-20",1326920,347774,1326920,347774,805007.046728972,596912.22588416084,214,639453.85634245572,2019969.3737796377,3953004.8000000003,{"$f":"IF($A80=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A80,N79,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A80=\"\",\"\",IF(VLOOKUP(A79,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L79*CEILING(MAX(OFFSET(K79,N79,0),OFFSET(J79,N79,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A79,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A79,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-17",796063,703653,796063,703653,803453.37089201878,597202.09403221542,213,639851.45251263899,2019171.1306660329,3953004.8000000003,{"$f":"IF($A81=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A81,N80,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A81=\"\",\"\",IF(VLOOKUP(A80,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L80*CEILING(MAX(OFFSET(K80,N80,0),OFFSET(J80,N80,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A80,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A80,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-16",1427988,995701,1427988,995701,799637.57746478869,601174.12416856259,213,644107.14631807408,2023441.1554691293,3953004.8000000003,{"$f":"IF($A82=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A82,N81,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A82=\"\",\"\",IF(VLOOKUP(A81,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L81*CEILING(MAX(OFFSET(K81,N81,0),OFFSET(J81,N81,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A81,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A81,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-15",928174,538325,928174,538325,799086.60093896708,600311.67594142491,213,643183.1061039397,2021134.5025364524,3953004.8000000003,{"$f":"IF($A83=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A83,N82,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A83=\"\",\"\",IF(VLOOKUP(A82,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L82*CEILING(MAX(OFFSET(K82,N82,0),OFFSET(J82,N82,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A82,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A82,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-14",1902723,1724674,1902723,1724674,790995.99061032862,584233.49914938293,213,625956.70171429252,1980313.7238674844,3953004.8000000003,{"$f":"IF($A84=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A84,N83,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A84=\"\",\"\",IF(VLOOKUP(A83,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L83*CEILING(MAX(OFFSET(K83,N83,0),OFFSET(J83,N83,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A83,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A83,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-13",1955406,642623,1955406,642623,787730.1924882629,589617.05630506412,213,631724.72714516381,1988007.1740640742,3953004.8000000003,{"$f":"IF($A85=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A85,N84,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A85=\"\",\"\",IF(VLOOKUP(A84,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L84*CEILING(MAX(OFFSET(K84,N84,0),OFFSET(J84,N84,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A84,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A84,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-10",804904,345668,804904,345668,786609,591518.36936857214,213,633761.82302530855,1990756.4637480862,3953004.8000000003,{"$f":"IF($A86=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A86,N85,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A86=\"\",\"\",IF(VLOOKUP(A85,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L85*CEILING(MAX(OFFSET(K85,N85,0),OFFSET(J85,N85,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A85,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A85,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-09",699213,617360,699213,617360,785375.01886792458,594857.92648425815,212,637373.48828125338,1996384.646602306,3953004.8000000003,{"$f":"IF($A87=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A87,N86,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A87=\"\",\"\",IF(VLOOKUP(A86,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L86*CEILING(MAX(OFFSET(K86,N86,0),OFFSET(J86,N86,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A86,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A86,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-08",1001213,570360,1001213,570360,784471.48341232224,586528.92817469849,211,628443.06888876017,1978513.3143009664,3953004.8000000003,{"$f":"IF($A88=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A88,N87,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A88=\"\",\"\",IF(VLOOKUP(A87,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L87*CEILING(MAX(OFFSET(K87,N87,0),OFFSET(J87,N87,0)),roundto),roundto)+add_margin))","v":4010000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A87,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A87,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-07",2460140,2054479,2460140,2054479,767670.90995260666,547713.46940167644,211,586853.80558071495,1882693.1405559648,3861900.8000000003,{"$f":"IF($A89=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A89,N88,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A89=\"\",\"\",IF(VLOOKUP(A88,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L88*CEILING(MAX(OFFSET(K88,N88,0),OFFSET(J88,N88,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A88,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A88,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-06",2470628,761079,2470628,761079,762002.00473933644,550173.47548321506,211,589489.606983006,1882032.2580070477,3861900.8000000003,{"$f":"IF($A90=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A90,N89,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A90=\"\",\"\",IF(VLOOKUP(A89,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L89*CEILING(MAX(OFFSET(K89,N89,0),OFFSET(J89,N89,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A89,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A89,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-03",1216464,546597,{"$f":"IF(B90>minIMSM,B90,\"\")","v":1216464},546597,760813.44285714289,549670.20230992837,210,588965.69554123923,1879848.2643854972,3861900.8000000003,{"$f":"IF($A91=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A91,N90,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A91=\"\",\"\",IF(VLOOKUP(A90,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L90*CEILING(MAX(OFFSET(K90,N90,0),OFFSET(J90,N90,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A90,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A90,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-02",1345630,880627,1345630,880627,754949.01904761908,546043.09935283253,210,585079.29382808774,1866599.6773209858,3861900.8000000003,{"$f":"IF($A92=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A92,N91,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A92=\"\",\"\",IF(VLOOKUP(A91,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L91*CEILING(MAX(OFFSET(K91,N91,0),OFFSET(J91,N91,0)),roundto),roundto)+add_margin))","v":3920000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A91,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A91,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-12-01",1603548,834068,1603548,834068,752042.39234449761,534055.73377009423,209,572307.22531037708,1839426.1204342139,3569328,{"$f":"IF($A93=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A93,N92,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A93=\"\",\"\",IF(VLOOKUP(A92,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L92*CEILING(MAX(OFFSET(K92,N92,0),OFFSET(J92,N92,0)),roundto),roundto)+add_margin))","v":3620000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A92,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A92,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-30",2413688,1885322,2413688,1885322,737364.3509615385,502948.88258222607,208,539099.334439317,1761653.0863962406,3999868.8000000003,{"$f":"IF($A94=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A94,N93,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A94=\"\",\"\",IF(VLOOKUP(A93,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L93*CEILING(MAX(OFFSET(K93,N93,0),OFFSET(J93,N93,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A93,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A93,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-29",2224344,304591,2224344,304591,738256.83574879228,503519.36068623734,207,539664.51448444056,1763619.4132692292,3999868.8000000003,{"$f":"IF($A95=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A95,N94,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A95=\"\",\"\",IF(VLOOKUP(A94,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L94*CEILING(MAX(OFFSET(K94,N94,0),OFFSET(J94,N94,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A94,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A94,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-26",872389,624360,872389,624360,736363.94174757286,502505.19920303044,206,538666.99141074147,1759831.2254279815,3999868.8000000003,{"$f":"IF($A96=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A96,N95,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A96=\"\",\"\",IF(VLOOKUP(A95,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L95*CEILING(MAX(OFFSET(K95,N95,0),OFFSET(J95,N95,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A95,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A95,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-25",1341073,837240,1341073,837240,732342.17560975614,507884.33312939852,205,544488.15562950412,1766869.6713058138,3999868.8000000003,{"$f":"IF($A97=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A97,N96,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A97=\"\",\"\",IF(VLOOKUP(A96,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L96*CEILING(MAX(OFFSET(K96,N96,0),OFFSET(J96,N96,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A96,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A96,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-24",968244,244658,968244,244658,734603.63725490193,507091.16511995607,204,543655.59185659012,1767549.2617824231,3999868.8000000003,{"$f":"IF($A98=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A98,N97,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A98=\"\",\"\",IF(VLOOKUP(A97,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L97*CEILING(MAX(OFFSET(K97,N97,0),OFFSET(J97,N97,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A97,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A97,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-23",1968512,1942166,1968512,1942166,719799.21674876846,468663.11268634687,203,502423.97820067819,1674404.7753300569,3999868.8000000003,{"$f":"IF($A99=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A99,N98,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A99=\"\",\"\",IF(VLOOKUP(A98,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L98*CEILING(MAX(OFFSET(K98,N98,0),OFFSET(J98,N98,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A98,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A98,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-22",2230830,433095,2230830,433095,720057.65841584164,469711.90247633599,202,503679.63501417579,1677048.9649427757,3999868.8000000003,{"$f":"IF($A100=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A100,N99,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A100=\"\",\"\",IF(VLOOKUP(A99,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L99*CEILING(MAX(OFFSET(K99,N99,0),OFFSET(J99,N99,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A99,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A99,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-19",946304,711805,946304,711805,717031.45273631846,468332.62895219517,201,502182.07876831735,1671177.4023961215,3999868.8000000003,{"$f":"IF($A101=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A101,N100,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A101=\"\",\"\",IF(VLOOKUP(A100,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L100*CEILING(MAX(OFFSET(K100,N100,0),OFFSET(J100,N100,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A100,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A100,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-18",1317770,701250,1317770,701250,715143.58499999996,472276.91515507823,200,506526.90226066281,1677544.6992952593,3999868.8000000003,{"$f":"IF($A102=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A102,N101,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A102=\"\",\"\",IF(VLOOKUP(A101,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L101*CEILING(MAX(OFFSET(K101,N101,0),OFFSET(J101,N101,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A101,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A101,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-17",803357,410002,803357,410002,715923.60804020101,472389.5496366421,199,506689.59279383742,1678633.8343484921,3999868.8000000003,{"$f":"IF($A103=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A103,N102,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A103=\"\",\"\",IF(VLOOKUP(A102,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L102*CEILING(MAX(OFFSET(K102,N102,0),OFFSET(J102,N102,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A102,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A102,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-16",1177722,1027805,1177722,1027805,711757.00505050505,477109.49582327105,198,511721.03548743739,1684026.9724766361,3999868.8000000003,{"$f":"IF($A104=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A104,N103,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A104=\"\",\"\",IF(VLOOKUP(A103,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L103*CEILING(MAX(OFFSET(K103,N103,0),OFFSET(J103,N103,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A103,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A103,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-15",729622,-211009,729622,"",708300.255,477891.85671363707,200,512549.04491207225,1682143.4403329373,3999868.8000000003,{"$f":"IF($A105=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A105,N104,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A105=\"\",\"\",IF(VLOOKUP(A104,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L104*CEILING(MAX(OFFSET(K104,N104,0),OFFSET(J104,N104,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A104,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A104,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-12",-37355,166244,"",166244,710345.26,477236.97326596669,200,511846.66867168091,1682853.9304761938,3999868.8000000003,{"$f":"IF($A106=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A106,N105,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A106=\"\",\"\",IF(VLOOKUP(A105,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L105*CEILING(MAX(OFFSET(K105,N105,0),OFFSET(J105,N105,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A105,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A105,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-11",526693,406053,526693,406053,708906.01500000001,479966.65514260443,200,514774.30976689805,1686977.2035571062,3999868.8000000003,{"$f":"IF($A107=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A107,N106,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A107=\"\",\"\",IF(VLOOKUP(A106,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L106*CEILING(MAX(OFFSET(K106,N106,0),OFFSET(J106,N106,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A106,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A106,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-10",742408,389214,742408,389214,706266.89500000002,476296.27968185558,200,510837.7550622155,1676858.6296182093,3999868.8000000003,{"$f":"IF($A108=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A108,N107,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A108=\"\",\"\",IF(VLOOKUP(A107,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L107*CEILING(MAX(OFFSET(K107,N107,0),OFFSET(J107,N107,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A107,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A107,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-09",1504967,1133773,1504967,1133773,705032.61,478174.32211736508,200,512851.99498512247,1679451.4004717325,3999868.8000000003,{"$f":"IF($A109=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A109,N108,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A109=\"\",\"\",IF(VLOOKUP(A108,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L108*CEILING(MAX(OFFSET(K108,N108,0),OFFSET(J108,N108,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A108,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A108,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-08",1277345,207172,1277345,207172,713675.32,479747.27688646002,200,514539.02198351844,1691299.4617686849,3999868.8000000003,{"$f":"IF($A110=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A110,N109,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A110=\"\",\"\",IF(VLOOKUP(A109,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L109*CEILING(MAX(OFFSET(K109,N109,0),OFFSET(J109,N109,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A109,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A109,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-05",864398,716258,864398,716258,711714.76884422114,484867.98649317672,199,520074.08467009611,1699855.5297174037,3999868.8000000003,{"$f":"IF($A111=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A111,N110,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A111=\"\",\"\",IF(VLOOKUP(A110,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L110*CEILING(MAX(OFFSET(K110,N110,0),OFFSET(J110,N110,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A110,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A110,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-04",428758,-265008,428758,"",712893.54,483883.76862969156,200,518975.49618263927,1698946.9827470146,3999868.8000000003,{"$f":"IF($A112=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A112,N111,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A112=\"\",\"\",IF(VLOOKUP(A111,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L111*CEILING(MAX(OFFSET(K111,N111,0),OFFSET(J111,N111,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A111,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A111,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-03",459716,577096,459716,577096,710132.95,477589.35036600503,200,512224.60050612467,1683359.6909616368,3999868.8000000003,{"$f":"IF($A113=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A113,N112,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A113=\"\",\"\",IF(VLOOKUP(A112,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L112*CEILING(MAX(OFFSET(K112,N112,0),OFFSET(J112,N112,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A112,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A112,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-02",1663896,1131865,1663896,1131865,703069.32,467944.61481122696,200,501880.41922832315,1656642.116533814,3999868.8000000003,{"$f":"IF($A114=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A114,N113,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A114=\"\",\"\",IF(VLOOKUP(A113,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L113*CEILING(MAX(OFFSET(K113,N113,0),OFFSET(J113,N113,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A113,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A113,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-11-01",1638245,548429,1638245,548429,704100.72,469353.0955796956,200,503391.0444095516,1660543.7043781481,3999868.8000000003,{"$f":"IF($A115=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A115,N114,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A115=\"\",\"\",IF(VLOOKUP(A114,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L114*CEILING(MAX(OFFSET(K114,N114,0),OFFSET(J114,N114,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A114,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A114,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-29",952739,692556,952739,692556,698443.98,469706.13602637168,200,503769.68769718474,1655606.386624651,3999868.8000000003,{"$f":"IF($A116=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A116,N115,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A116=\"\",\"\",IF(VLOOKUP(A115,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L115*CEILING(MAX(OFFSET(K115,N115,0),OFFSET(J115,N115,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A115,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A115,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-28",1187990,588159,1187990,588159,693687.73,471908.84153685096,200,506132.1355810691,1655338.7876040312,3999868.8000000003,{"$f":"IF($A117=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A117,N116,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A117=\"\",\"\",IF(VLOOKUP(A116,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L116*CEILING(MAX(OFFSET(K116,N116,0),OFFSET(J116,N116,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A116,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A116,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-27",1005080,511472,1005080,511472,689373.12,464546.22992243979,200,498235.58011980657,1636020.7222276325,3999868.8000000003,{"$f":"IF($A118=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A118,N117,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A118=\"\",\"\",IF(VLOOKUP(A117,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L117*CEILING(MAX(OFFSET(K117,N117,0),OFFSET(J117,N117,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A117,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A117,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-26",1878893,1455454,1878893,1455454,678079.91500000004,453659.87491066271,200,486559.73591892153,1602543.4132459508,3999868.8000000003,{"$f":"IF($A119=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A119,N118,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A119=\"\",\"\",IF(VLOOKUP(A118,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L118*CEILING(MAX(OFFSET(K118,N118,0),OFFSET(J118,N118,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A118,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A118,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-25",1553338,159177,1553338,159177,678165.375,452702.64090988325,200,485533.08236547781,1600678.2314944076,3999868.8000000003,{"$f":"IF($A120=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A120,N119,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A120=\"\",\"\",IF(VLOOKUP(A119,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L119*CEILING(MAX(OFFSET(K119,N119,0),OFFSET(J119,N119,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A119,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A119,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-22",749530,627048,749530,627048,675728.20603015076,449776.69590149709,199,482434.82750578143,1592354.3782911354,3999868.8000000003,{"$f":"IF($A121=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A121,N120,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A121=\"\",\"\",IF(VLOOKUP(A120,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L120*CEILING(MAX(OFFSET(K120,N120,0),OFFSET(J120,N120,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A120,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A120,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-21",1352378,816264,1352378,816264,668781.29145728645,444865.56154739531,199,477167.09737087536,1575398.7764619496,3999868.8000000003,{"$f":"IF($A122=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A122,N121,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A122=\"\",\"\",IF(VLOOKUP(A121,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L121*CEILING(MAX(OFFSET(K121,N121,0),OFFSET(J121,N121,0)),roundto),roundto)+add_margin))","v":4050000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A121,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A121,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-20",1438224,737263,1438224,737263,663156.70351758797,421296.27324128069,199,451886.45112573361,1521740.9606564818,3006888,{"$f":"IF($A123=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A123,N122,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A123=\"\",\"\",IF(VLOOKUP(A122,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L122*CEILING(MAX(OFFSET(K122,N122,0),OFFSET(J122,N122,0)),roundto),roundto)+add_margin))","v":3060000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A122,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A122,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-19",2499918,1851718,2499918,1851718,647188.20100502507,384867.60528866289,199,412812.71008905832,1431532.3501742359,1634692.8,{"$f":"IF($A124=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A124,N123,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A124=\"\",\"\",IF(VLOOKUP(A123,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L123*CEILING(MAX(OFFSET(K123,N123,0),OFFSET(J123,N123,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A123,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A123,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-18",1879305,140506,1879305,140506,647724.80402010051,383605.07107980526,199,411458.50370437762,1429495.9610584178,1634692.8,{"$f":"IF($A125=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A125,N124,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A125=\"\",\"\",IF(VLOOKUP(A124,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L124*CEILING(MAX(OFFSET(K124,N124,0),OFFSET(J124,N124,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A124,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A124,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-15",541524,437428,541524,437428,646664.01010101009,387503.99417967472,198,415615.17197425955,1436332.8368521032,1634692.8,{"$f":"IF($A126=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A126,N125,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A126=\"\",\"\",IF(VLOOKUP(A125,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L125*CEILING(MAX(OFFSET(K125,N125,0),OFFSET(J125,N125,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A125,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A125,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-14",669356,249022,669356,249022,647637.34010152286,386987.30086977803,197,415130.32771289011,1436384.962756014,1634692.8,{"$f":"IF($A127=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A127,N126,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A127=\"\",\"\",IF(VLOOKUP(A126,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L126*CEILING(MAX(OFFSET(K126,N126,0),OFFSET(J126,N126,0)),roundto),roundto)+add_margin))","v":1690000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A126,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A126,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-13",819458,613562,819458,613562,642205.95431472082,387582.85742961295,197,415769.19516228745,1432167.4251230669,1239851.2,{"$f":"IF($A128=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A128,N127,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A128=\"\",\"\",IF(VLOOKUP(A127,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L127*CEILING(MAX(OFFSET(K127,N127,0),OFFSET(J127,N127,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A127,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A127,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-12",1021683,514230,1021683,514230,640485.57360406092,393968.94684640784,197,422619.70262452058,1443463.0085906498,1239851.2,{"$f":"IF($A129=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A129,N128,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A129=\"\",\"\",IF(VLOOKUP(A128,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L128*CEILING(MAX(OFFSET(K128,N128,0),OFFSET(J128,N128,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A128,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A128,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-11",488945,55084,488945,55084,643492.24365482235,389293.47600253037,197,417604.21570991498,1436940.2535036607,1239851.2,{"$f":"IF($A130=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A130,N129,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A130=\"\",\"\",IF(VLOOKUP(A129,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L129*CEILING(MAX(OFFSET(K129,N129,0),OFFSET(J129,N129,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A129,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A129,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-08",40017,141620,40017,141620,645656.43367346935,388924.58713479521,196,417291.53148805845,1438510.3435007804,1239851.2,{"$f":"IF($A131=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A131,N130,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A131=\"\",\"\",IF(VLOOKUP(A130,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L130*CEILING(MAX(OFFSET(K130,N130,0),OFFSET(J130,N130,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A130,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A130,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-07",210667,132976,210667,132976,648236.21538461535,387235.4118776957,195,415515.84498022939,1437716.3208470512,1224454.4000000001,{"$f":"IF($A132=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A132,N131,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A132=\"\",\"\",IF(VLOOKUP(A131,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L131*CEILING(MAX(OFFSET(K131,N131,0),OFFSET(J131,N131,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A131,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A131,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-06",774907,765284,774907,765284,644659.5076923077,393806.16948789643,195,422566.4757252945,1447535.8115703673,556779.20000000007,{"$f":"IF($A133=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A133,N132,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A133=\"\",\"\",IF(VLOOKUP(A132,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L132*CEILING(MAX(OFFSET(K132,N132,0),OFFSET(J132,N132,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A132,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A132,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-05",388039,21629,388039,21629,652395.12371134025,390217.35104091227,194,418690.02435113891,1447906.1699785041,556779.20000000007,{"$f":"IF($A134=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A134,N133,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A134=\"\",\"\",IF(VLOOKUP(A133,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L133*CEILING(MAX(OFFSET(K133,N133,0),OFFSET(J133,N133,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A133,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A133,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-04",234630,-156649,234630,"",651740.97959183669,393180.69615623949,196,421858.06780509278,1453271.3084215131,556779.20000000007,{"$f":"IF($A135=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A135,N134,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A135=\"\",\"\",IF(VLOOKUP(A134,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L134*CEILING(MAX(OFFSET(K134,N134,0),OFFSET(J134,N134,0)),roundto),roundto)+add_margin))","v":1510000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A134,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A134,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-10-01",-239525,65098,"",65098,650266.08629441622,393947.07576534455,197,422596.24100438773,1453198.9442027528,556779.20000000007,{"$f":"IF($A136=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A136,N135,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A136=\"\",\"\",IF(VLOOKUP(A135,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L135*CEILING(MAX(OFFSET(K135,N135,0),OFFSET(J135,N135,0)),roundto),roundto)+add_margin))","v":1510000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A135,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A135,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-30",-24234,9461,"",9461,651545.24873096449,390130.69777639717,197,418502.32308597752,1446699.6625943216,556779.20000000007,{"$f":"IF($A137=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A137,N136,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A137=\"\",\"\",IF(VLOOKUP(A136,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L136*CEILING(MAX(OFFSET(K136,N136,0),OFFSET(J136,N136,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A136,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A136,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-29",-248581,-163220,"","",649754.75757575757,390061.13667113992,198,418357.82039160776,1444634.6163198124,556779.20000000007,{"$f":"IF($A138=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A138,N137,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A138=\"\",\"\",IF(VLOOKUP(A137,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L137*CEILING(MAX(OFFSET(K137,N137,0),OFFSET(J137,N137,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A137,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A137,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-28",-813705,-494548,"","",651524.44221105531,390016.56396478077,199,418335.53288842214,1446361.9546990574,556779.20000000007,{"$f":"IF($A139=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A139,N138,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A139=\"\",\"\",IF(VLOOKUP(A138,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L138*CEILING(MAX(OFFSET(K138,N138,0),OFFSET(J138,N138,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A138,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A138,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-27",-857441,-175671,"",{"$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},389718.75077003159,200,417981.53847011464,{"$f":"IF($A139=\"\",\"\",F139+alpha*I139)","v":1445330.7580932179},{"$f":"IF($A139=\"\",\"\",beta*MAX(E140,INDIRECT(\"B\" & ROW(A141) & \":B\" &  ROW(A141) + window_size_max-2)))","v":556779.20000000007},{"$f":"IF($A140=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A140,N139,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A140=\"\",\"\",IF(VLOOKUP(A139,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L139*CEILING(MAX(OFFSET(K139,N139,0),OFFSET(J139,N139,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A139,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A139,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-24",-215246,-50624,"","",651165.83499999996,389718.75077003159,200,417981.53847011464,1445330.7580932179,556779.20000000007,{"$f":"IF($A141=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A141,N140,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A141=\"\",\"\",IF(VLOOKUP(A140,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L140*CEILING(MAX(OFFSET(K140,N140,0),OFFSET(J140,N140,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A140,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A140,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-23",-222707,-234024,"","",651165.83499999996,389718.75077003159,200,417981.53847011464,1445330.7580932179,556779.20000000007,{"$f":"IF($A142=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A142,N141,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A142=\"\",\"\",IF(VLOOKUP(A141,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L141*CEILING(MAX(OFFSET(K141,N141,0),OFFSET(J141,N141,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A141,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A141,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-22",-841585,-616735,"","",648170.99004975124,390114.1662488475,201,418310.25824983133,1442960.4807244306,781470.4,{"$f":"IF($A143=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A143,N142,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A143=\"\",\"\",IF(VLOOKUP(A142,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L142*CEILING(MAX(OFFSET(K142,N142,0),OFFSET(J142,N142,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A142,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A142,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-21",-800707,-580127,"","",646234.24752475251,390111.24903122301,202,418322.57281764288,1441047.135878274,781470.4,{"$f":"IF($A144=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A144,N143,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A144=\"\",\"\",IF(VLOOKUP(A143,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L143*CEILING(MAX(OFFSET(K143,N143,0),OFFSET(J143,N143,0)),roundto),roundto)+add_margin))","v":1500000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A143,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A143,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-20",-452793,-8225,"","",644649.96059113299,390018.32943339337,203,418113.89746871521,1439066.3657816919,781470.4,{"$f":"IF($A145=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A145,N144,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A145=\"\",\"\",IF(VLOOKUP(A144,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L144*CEILING(MAX(OFFSET(K144,N144,0),OFFSET(J144,N144,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A144,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A144,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-17",-501367,-353042,"","",642966.70588235289,389959.23179817107,204,418077.71766842937,1437314.3694523687,781470.4,{"$f":"IF($A146=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A146,N145,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A146=\"\",\"\",IF(VLOOKUP(A145,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L145*CEILING(MAX(OFFSET(K145,N145,0),OFFSET(J145,N145,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A145,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A145,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-16",-747312,-323918,"","",641342.37073170731,389892.27154062514,205,417992.26709217118,1435527.6782068326,781470.4,{"$f":"IF($A147=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A147,N146,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A147=\"\",\"\",IF(VLOOKUP(A146,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L146*CEILING(MAX(OFFSET(K146,N146,0),OFFSET(J146,N146,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A146,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A146,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-15",-470684,-8284,"","",640374.18932038837,389691.35989755177,206,417734.72741714225,1434070.1714129588,866272,{"$f":"IF($A148=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A148,N147,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A148=\"\",\"\",IF(VLOOKUP(A147,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L147*CEILING(MAX(OFFSET(K147,N147,0),OFFSET(J147,N147,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A147,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A147,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-14",-729594,-632351,"","",638795.56038647343,389625.90353669226,207,417595.21178315982,1432226.462774477,866272,{"$f":"IF($A149=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A149,N148,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A149=\"\",\"\",IF(VLOOKUP(A148,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L148*CEILING(MAX(OFFSET(K148,N148,0),OFFSET(J148,N148,0)),roundto),roundto)+add_margin))","v":1490000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A148,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A148,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-13",-844047,-119433,"","",635777.9134615385,390113.48039408692,208,418153.6631645158,1430269.8734741185,1643174.4000000001,{"$f":"IF($A150=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A150,N149,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A150=\"\",\"\",IF(VLOOKUP(A149,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L149*CEILING(MAX(OFFSET(K149,N149,0),OFFSET(J149,N149,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A149,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A149,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-10",-494151,-244280,"","",633328.77033492818,390360.78574420081,209,418320.19400322816,1428137.1389410617,1643174.4000000001,{"$f":"IF($A151=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A151,N150,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A151=\"\",\"\",IF(VLOOKUP(A150,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L150*CEILING(MAX(OFFSET(K150,N150,0),OFFSET(J150,N150,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A150,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A150,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-09",-777249,-478533,"","",631722.3952380952,390330.49823546613,210,418234.92053619982,1426368.7442568748,1643174.4000000001,{"$f":"IF($A152=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A152,N151,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A152=\"\",\"\",IF(VLOOKUP(A151,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L151*CEILING(MAX(OFFSET(K151,N151,0),OFFSET(J151,N151,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A151,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A151,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-08",-667214,-109515,"","",629793.23696682462,390406.1946830909,211,418305.14287395414,1424573.0084273375,1643174.4000000001,{"$f":"IF($A153=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A153,N152,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A153=\"\",\"\",IF(VLOOKUP(A152,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L152*CEILING(MAX(OFFSET(K152,N152,0),OFFSET(J152,N152,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A152,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A152,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-07",-988381,-810991,"","",629688.51886792458,390144.34300552442,212,418028.65821139805,1423942.9694695808,1643174.4000000001,{"$f":"IF($A154=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A154,N153,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A154=\"\",\"\",IF(VLOOKUP(A153,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L153*CEILING(MAX(OFFSET(K153,N153,0),OFFSET(J153,N153,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A153,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A153,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-06",-1067812,-244914,{"$f":"IF(B154>minIMSM,B154,\"\")","v":""},"",625876.09813084116,392820.63533835486,214,420816.76203889918,1425427.9460047495,1643174.4000000001,{"$f":"IF($A155=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A155,N154,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A155=\"\",\"\",IF(VLOOKUP(A154,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L154*CEILING(MAX(OFFSET(K154,N154,0),OFFSET(J154,N154,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A154,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A154,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-03",-405047,42484,"",42484,625908.88785046723,390406.34332973469,214,418230.40466791019,1420546.6567194965,1643174.4000000001,{"$f":"IF($A156=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A156,N155,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A156=\"\",\"\",IF(VLOOKUP(A155,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L155*CEILING(MAX(OFFSET(K155,N155,0),OFFSET(J155,N155,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A155,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A155,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-02",-204723,-50316,"","",625895.02325581398,388023.23843526735,215,415576.86768798245,1415491.0718629807,1643174.4000000001,{"$f":"IF($A157=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A157,N156,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A157=\"\",\"\",IF(VLOOKUP(A156,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L156*CEILING(MAX(OFFSET(K156,N156,0),OFFSET(J156,N156,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A156,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A156,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-09-01",24438,164435,24438,164435,626671.19534883718,386955.32486714859,215,414433.1213046732,1414094.1258277162,1643174.4000000001,{"$f":"IF($A158=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A158,N157,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A158=\"\",\"\",IF(VLOOKUP(A157,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L157*CEILING(MAX(OFFSET(K157,N157,0),OFFSET(J157,N157,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A157,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A157,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-31",-440352,-328512,"","",625076.23611111112,386986.51798107714,216,414450.71856740332,1412532.6013891774,1643174.4000000001,{"$f":"IF($A159=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A159,N158,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A159=\"\",\"\",IF(VLOOKUP(A158,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L158*CEILING(MAX(OFFSET(K158,N158,0),OFFSET(J158,N158,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A158,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A158,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-30",-976454,-403449,"","",622476.70642201835,385785.08669946255,218,413021.74878273596,1407218.0291092168,1643174.4000000001,{"$f":"IF($A160=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A160,N159,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A160=\"\",\"\",IF(VLOOKUP(A159,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L159*CEILING(MAX(OFFSET(K159,N159,0),OFFSET(J159,N159,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A159,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A159,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-27",-196979,371152,"",371152,620717.14678899082,388620.60357155529,218,416057.45487296913,1411226.3110476322,1643174.4000000001,{"$f":"IF($A161=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A161,N160,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A161=\"\",\"\",IF(VLOOKUP(A160,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L160*CEILING(MAX(OFFSET(K160,N160,0),OFFSET(J160,N160,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A160,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A160,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-26",347987,215979,347987,215979,621347.06880733941,387434.30947425083,218,414787.40768988291,1409443.143418117,1643174.4000000001,{"$f":"IF($A162=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A162,N161,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A162=\"\",\"\",IF(VLOOKUP(A161,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L161*CEILING(MAX(OFFSET(K161,N161,0),OFFSET(J161,N161,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A161,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A161,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-25",124573,190731,124573,190731,622012.5,386748.11495986948,218,414052.76742485963,1408712.7581072333,1643174.4000000001,{"$f":"IF($A163=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A163,N162,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A163=\"\",\"\",IF(VLOOKUP(A162,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L162*CEILING(MAX(OFFSET(K162,N162,0),OFFSET(J162,N162,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A162,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A162,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-24",-142360,-181130,"","",621860.94520547939,386519.04873111326,219,413833.84170746169,1408145.2444496565,1643174.4000000001,{"$f":"IF($A164=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A164,N163,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A164=\"\",\"\",IF(VLOOKUP(A163,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L163*CEILING(MAX(OFFSET(K163,N163,0),OFFSET(J163,N163,0)),roundto),roundto)+add_margin))","v":1700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A163,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A163,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-23",-485112,-159767,"","",622259.65,386258.68932256952,220,413485.90690033004,1407882.8731106271,1737654.4000000001,{"$f":"IF($A165=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A165,N164,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A165=\"\",\"\",IF(VLOOKUP(A164,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L164*CEILING(MAX(OFFSET(K164,N164,0),OFFSET(J164,N164,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A164,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A164,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-20",-691785,-99808,"","",619922.42792792793,386103.10856372124,222,413383.68988763989,1405351.4387144437,1737654.4000000001,{"$f":"IF($A166=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A166,N165,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A166=\"\",\"\",IF(VLOOKUP(A165,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L165*CEILING(MAX(OFFSET(K165,N165,0),OFFSET(J165,N165,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A165,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A165,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-19",-227154,246891,"",246891,619620.11261261266,386344.50030986563,222,413642.1374590692,1405540.1737848441,1737654.4000000001,{"$f":"IF($A167=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A167,N166,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A167=\"\",\"\",IF(VLOOKUP(A166,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L166*CEILING(MAX(OFFSET(K166,N166,0),OFFSET(J166,N166,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A166,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A166,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-18",-580427,-852064,"","",618838.09417040355,386226.83036665595,223,413522.7858060713,1404531.387201939,1737654.4000000001,{"$f":"IF($A168=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A168,N167,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A168=\"\",\"\",IF(VLOOKUP(A167,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L167*CEILING(MAX(OFFSET(K167,N167,0),OFFSET(J167,N167,0)),roundto),roundto)+add_margin))","v":1790000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A167,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A167,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-17",-1257375,-400167,"","",618036.14222222217,384901.95935042412,225,411961.54393232771,1400763.0756936448,2149096,{"$f":"IF($A169=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A169,N168,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A169=\"\",\"\",IF(VLOOKUP(A168,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L168*CEILING(MAX(OFFSET(K168,N168,0),OFFSET(J168,N168,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A168,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A168,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-16",-11454,357592,"",357592,621902.6875,382647.75933282549,224,409571.37299176812,1400088.2961843594,2149096,{"$f":"IF($A170=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A170,N169,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A170=\"\",\"\",IF(VLOOKUP(A169,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L169*CEILING(MAX(OFFSET(K169,N169,0),OFFSET(J169,N169,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A169,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A169,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-13",34976,-327035,34976,"",617372.65486725664,385535.3603608812,226,412645.40660224948,1401398.9274115306,2149096,{"$f":"IF($A171=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A171,N170,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A171=\"\",\"\",IF(VLOOKUP(A170,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L170*CEILING(MAX(OFFSET(K170,N170,0),OFFSET(J170,N170,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A170,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A170,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-12",-223907,63737,"",63737,618214.61061946908,383262.93058070447,226,410213.18427706941,1397619.6607459011,2149096,{"$f":"IF($A172=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A172,N171,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A172=\"\",\"\",IF(VLOOKUP(A171,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L171*CEILING(MAX(OFFSET(K171,N171,0),OFFSET(J171,N171,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A171,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A171,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-11",488419,442895,488419,442895,614696.63716814155,390503.86297601339,226,417963.28400759678,1408826.8767825754,2149096,{"$f":"IF($A173=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A173,N172,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A173=\"\",\"\",IF(VLOOKUP(A172,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L172*CEILING(MAX(OFFSET(K172,N172,0),OFFSET(J172,N172,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A172,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A172,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-10",471324,9046,471324,9046,616174.99557522126,387653.8867327983,226,414912.90335097577,1404509.5119420751,2149096,{"$f":"IF($A174=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A174,N173,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A174=\"\",\"\",IF(VLOOKUP(A173,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L173*CEILING(MAX(OFFSET(K173,N173,0),OFFSET(J173,N173,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A173,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A173,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-09",230442,181029,230442,181029,617038.99115044251,389411.53764884081,226,416794.14863088023,1408947.8735491149,2149096,{"$f":"IF($A175=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A175,N174,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A175=\"\",\"\",IF(VLOOKUP(A174,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L174*CEILING(MAX(OFFSET(K174,N174,0),OFFSET(J174,N174,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A174,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A174,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-06",253646,53828,253646,53828,617476.15486725664,388628.98385648517,226,415956.56728028128,1407793.6326997909,2149096,{"$f":"IF($A176=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A176,N175,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A176=\"\",\"\",IF(VLOOKUP(A175,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L175*CEILING(MAX(OFFSET(K175,N175,0),OFFSET(J175,N175,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A175,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A175,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-05",323624,159708,323624,159708,616799.74778761063,388936.19681148999,226,416285.38281256548,1407741.9751314851,2149096,{"$f":"IF($A177=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A177,N176,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A177=\"\",\"\",IF(VLOOKUP(A176,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L176*CEILING(MAX(OFFSET(K176,N176,0),OFFSET(J176,N176,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A176,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A176,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-04",541420,337875,541420,337875,616709.44690265483,389919.67724351957,226,417338.01954705419,1409651.6840420577,2149096,{"$f":"IF($A178=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A178,N177,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A178=\"\",\"\",IF(VLOOKUP(A177,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L177*CEILING(MAX(OFFSET(K177,N177,0),OFFSET(J177,N177,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A177,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A177,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-03",518681,518938,518681,518938,614163.68141592923,390062.99341610825,226,417491.41341540177,1407397.3669051924,2149096,{"$f":"IF($A179=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A179,N178,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A179=\"\",\"\",IF(VLOOKUP(A178,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L178*CEILING(MAX(OFFSET(K178,N178,0),OFFSET(J178,N178,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A178,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A178,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-08-02",1026984,461645,1026984,461645,613613.74778761063,391718.06545429182,226,419262.86668369081,1410213.1944866232,2149096,{"$f":"IF($A180=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A180,N179,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A180=\"\",\"\",IF(VLOOKUP(A179,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L179*CEILING(MAX(OFFSET(K179,N179,0),OFFSET(J179,N179,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A179,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A179,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-30",775885,464850,775885,464850,611131,394443.41891193186,226,422179.86133914866,1413272.7365443823,2149096,{"$f":"IF($A181=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A181,N180,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A181=\"\",\"\",IF(VLOOKUP(A180,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L180*CEILING(MAX(OFFSET(K180,N180,0),OFFSET(J180,N180,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A180,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A180,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-29",827347,307247,827347,307247,609581.8495575221,398075.85877560655,226,426067.72683377203,1419110.5305416889,2149096,{"$f":"IF($A182=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A182,N181,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A182=\"\",\"\",IF(VLOOKUP(A181,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L181*CEILING(MAX(OFFSET(K181,N181,0),OFFSET(J181,N181,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A181,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A181,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-28",546345,173714,546345,173714,608470.69026548672,396390.95216841152,226,424264.34109150968,1414572.9383393549,2149096,{"$f":"IF($A183=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A183,N182,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A183=\"\",\"\",IF(VLOOKUP(A182,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L182*CEILING(MAX(OFFSET(K182,N182,0),OFFSET(J182,N182,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A182,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A182,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-27",920645,591439,920645,591439,605545.20796460181,402757.95423601178,226,431079.05752779962,1424595.417267421,2149096,{"$f":"IF($A184=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A184,N183,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A184=\"\",\"\",IF(VLOOKUP(A183,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L183*CEILING(MAX(OFFSET(K183,N183,0),OFFSET(J183,N183,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A183,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A183,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-26",672534,70044,672534,70044,606847.50442477874,400916.83862283611,226,429108.47848651669,1422153.6135491603,2149096,{"$f":"IF($A185=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A185,N184,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A185=\"\",\"\",IF(VLOOKUP(A184,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L184*CEILING(MAX(OFFSET(K184,N184,0),OFFSET(J184,N184,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A184,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A184,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-23",491604,421560,491604,421560,604751.5663716814,405639.47755242442,226,434163.20358231961,1429661.6531780886,2149096,{"$f":"IF($A186=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A186,N185,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A186=\"\",\"\",IF(VLOOKUP(A185,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L185*CEILING(MAX(OFFSET(K185,N185,0),OFFSET(J185,N185,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A185,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A185,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-22",265730,55893,265730,55893,604545.07964601775,405971.38738033618,226,434518.4526203475,1430130.1396246781,2149096,{"$f":"IF($A187=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A187,N186,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A187=\"\",\"\",IF(VLOOKUP(A186,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L186*CEILING(MAX(OFFSET(K186,N186,0),OFFSET(J186,N186,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A186,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A186,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-21",210365,45093,210365,45093,603281,406580.29110159806,226,435170.17318731843,1430104.3290559049,2149096,{"$f":"IF($A188=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A188,N187,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A188=\"\",\"\",IF(VLOOKUP(A187,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L187*CEILING(MAX(OFFSET(K187,N187,0),OFFSET(J187,N187,0)),roundto),roundto)+add_margin))","v":2200000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A187,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A187,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-20",418253,164411,418253,164411,604144.95132743358,406699.6324403914,226,435297.90636132541,1431210.9734139517,2197801.6,{"$f":"IF($A189=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A189,N188,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A189=\"\",\"\",IF(VLOOKUP(A188,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L188*CEILING(MAX(OFFSET(K188,N188,0),OFFSET(J188,N188,0)),roundto),roundto)+add_margin))","v":2250000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A188,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A188,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-19",662949,343262,662949,343262,603131.03982300882,408360.21739563328,226,437075.26020355651,1433574.0342097662,2572342.4000000004,{"$f":"IF($A190=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A190,N189,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A190=\"\",\"\",IF(VLOOKUP(A189,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L189*CEILING(MAX(OFFSET(K189,N189,0),OFFSET(J189,N189,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A189,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A189,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-16",754547,384051,754547,384051,602325.16814159288,410940.32171058032,226,439836.79209811724,1438015.0731280157,2572342.4000000004,{"$f":"IF($A191=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A191,N190,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A191=\"\",\"\",IF(VLOOKUP(A190,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L190*CEILING(MAX(OFFSET(K190,N190,0),OFFSET(J190,N190,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A190,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A190,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-15",513387,320346,513387,320346,601495.70796460181,412487.77977666719,226,441493.06420317822,1440332.5299506404,2572342.4000000004,{"$f":"IF($A192=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A192,N191,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A192=\"\",\"\",IF(VLOOKUP(A191,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L191*CEILING(MAX(OFFSET(K191,N191,0),OFFSET(J191,N191,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A191,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A191,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-14",673807,428044,673807,428044,600735.82743362826,413488.39837524248,226,442564.04422450846,1441607.5114601944,2572342.4000000004,{"$f":"IF($A193=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A193,N192,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A193=\"\",\"\",IF(VLOOKUP(A192,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L192*CEILING(MAX(OFFSET(K192,N192,0),OFFSET(J192,N192,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A192,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A192,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-13",1024299,935816,1024299,935816,597111.9336283186,412304.83317125682,226,441297.25317223824,1435576.7146555712,2572342.4000000004,{"$f":"IF($A194=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A194,N193,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A194=\"\",\"\",IF(VLOOKUP(A193,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L193*CEILING(MAX(OFFSET(K193,N193,0),OFFSET(J193,N193,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A193,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A193,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-12",1086034,364152,1086034,364152,596477.77876106196,416190.61032432405,226,445456.27010856348,1442844.6919673325,2572342.4000000004,{"$f":"IF($A195=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A195,N194,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A195=\"\",\"\",IF(VLOOKUP(A194,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L194*CEILING(MAX(OFFSET(K194,N194,0),OFFSET(J194,N194,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A194,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A194,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-09",489950,157980,489950,157980,596405.84513274336,417287.89662954403,226,446630.7153090057,1445004.204219854,2572342.4000000004,{"$f":"IF($A196=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A196,N195,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A196=\"\",\"\",IF(VLOOKUP(A195,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L195*CEILING(MAX(OFFSET(K195,N195,0),OFFSET(J195,N195,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A195,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A195,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-08",224279,101051,224279,101051,595173.47345132742,414751.08178760699,226,443915.51691333618,1438612.9555866662,2572342.4000000004,{"$f":"IF($A197=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A197,N196,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A197=\"\",\"\",IF(VLOOKUP(A196,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L196*CEILING(MAX(OFFSET(K196,N196,0),OFFSET(J196,N196,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A196,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A196,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-07",963462,609343,963462,609343,591995.87610619469,410971.03904323501,226,439869.66940984078,1427748.2479848922,2572342.4000000004,{"$f":"IF($A198=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A198,N197,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A198=\"\",\"\",IF(VLOOKUP(A197,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L197*CEILING(MAX(OFFSET(K197,N197,0),OFFSET(J197,N197,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A197,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A197,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-06",1343185,870921,1343185,870921,586606.26548672561,408474.46839726222,226,437197.54509845632,1417281.6011737925,2572342.4000000004,{"$f":"IF($A199=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A199,N198,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A199=\"\",\"\",IF(VLOOKUP(A198,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L198*CEILING(MAX(OFFSET(K198,N198,0),OFFSET(J198,N198,0)),roundto),roundto)+add_margin))","v":2630000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A198,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A198,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-05",1183134,443927,1183134,443927,583616.60176991147,413341.79339009448,226,442407.13028112939,1424190.1493040572,3092462.4000000004,{"$f":"IF($A200=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A200,N199,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A200=\"\",\"\",IF(VLOOKUP(A199,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L199*CEILING(MAX(OFFSET(K199,N199,0),OFFSET(J199,N199,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A199,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A199,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-02",498189,170228,498189,170228,581536.0663716814,416491.66999864241,226,445778.4996742364,1428515.2157527306,3092462.4000000004,{"$f":"IF($A201=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A201,N200,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A201=\"\",\"\",IF(VLOOKUP(A200,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L200*CEILING(MAX(OFFSET(K200,N200,0),OFFSET(J200,N200,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A200,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A200,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-07-01",426838,120387,426838,120387,581752.02654867258,415902.13847219769,226,445147.51351460919,1427532.30222643,3092462.4000000004,{"$f":"IF($A202=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A202,N201,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A202=\"\",\"\",IF(VLOOKUP(A201,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L201*CEILING(MAX(OFFSET(K201,N201,0),OFFSET(J201,N201,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A201,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A201,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-30",698006,694978,698006,694978,577985.15929203539,414692.60206600779,226,443852.92501910706,1421305.7168283388,3092462.4000000004,{"$f":"IF($A203=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A203,N202,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A203=\"\",\"\",IF(VLOOKUP(A202,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L202*CEILING(MAX(OFFSET(K202,N202,0),OFFSET(J202,N202,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A202,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A202,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-29",1129731,666572,1129731,{"$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},412559.01171913248,226,441569.30502797349,{"$f":"IF($A203=\"\",\"\",F203+alpha*I203)","v":1412659.5423850082},{"$f":"IF($A203=\"\",\"\",beta*MAX(E204,INDIRECT(\"B\" & ROW(A205) & \":B\" &  ROW(A205) + window_size_max-2)))","v":3092462.4000000004},{"$f":"IF($A204=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A204,N203,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A204=\"\",\"\",IF(VLOOKUP(A203,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L203*CEILING(MAX(OFFSET(K203,N203,0),OFFSET(J203,N203,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A203,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A203,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-28",1186026,565970,1186026,565970,570895.3495575221,413700.73311102891,226,442791.30989814829,1412198.8383640037,3092462.4000000004,{"$f":"IF($A205=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A205,N204,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A205=\"\",\"\",IF(VLOOKUP(A204,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L204*CEILING(MAX(OFFSET(K204,N204,0),OFFSET(J204,N204,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A204,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A204,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-25",971335,755741,971335,755741,567138.96460176993,417759.22253524512,226,447135.18387401133,1416695.8139623916,3092462.4000000004,{"$f":"IF($A206=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A206,N205,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A206=\"\",\"\",IF(VLOOKUP(A205,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L205*CEILING(MAX(OFFSET(K205,N205,0),OFFSET(J205,N205,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A205,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A205,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-24",543916,221462,543916,221462,568522.81858407077,416791.37856784213,226,446099.28312788339,1416111.4565270492,3092462.4000000004,{"$f":"IF($A207=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A207,N206,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A207=\"\",\"\",IF(VLOOKUP(A206,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L206*CEILING(MAX(OFFSET(K206,N206,0),OFFSET(J206,N206,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A206,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A206,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-23",235335,449960,235335,449960,566361.91150442476,417060.24104791874,226,446387.05145945086,1414497.3092773813,3092462.4000000004,{"$f":"IF($A208=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A208,N207,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A208=\"\",\"\",IF(VLOOKUP(A207,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L207*CEILING(MAX(OFFSET(K207,N207,0),OFFSET(J207,N207,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A207,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A207,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-22",1270898,1130986,1270898,1130986,560872.09777777782,414031.16965112759,225,443138.61164395779,1402835.4599012975,3092462.4000000004,{"$f":"IF($A209=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A209,N208,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A209=\"\",\"\",IF(VLOOKUP(A208,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L208*CEILING(MAX(OFFSET(K208,N208,0),OFFSET(J208,N208,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A208,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A208,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-21",1013002,342418,1013002,342418,559456.55111111107,416143.52531315136,225,445399.47126995219,1405715.5465240201,3092462.4000000004,{"$f":"IF($A210=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A210,N209,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A210=\"\",\"\",IF(VLOOKUP(A209,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L209*CEILING(MAX(OFFSET(K209,N209,0),OFFSET(J209,N209,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A209,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A209,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-18",160395,160082,160395,160082,559668.69777777779,416216.64602197788,225,445477.73255018168,1406076.389623123,3092462.4000000004,{"$f":"IF($A211=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A211,N210,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A211=\"\",\"\",IF(VLOOKUP(A210,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L210*CEILING(MAX(OFFSET(K210,N210,0),OFFSET(J210,N210,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A210,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A210,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-17",-11339,-29647,"","",558575.60619469022,416038.67655077379,226,445293.65266744327,1404633.5462628324,3092462.4000000004,{"$f":"IF($A212=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A212,N211,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A212=\"\",\"\",IF(VLOOKUP(A211,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L211*CEILING(MAX(OFFSET(K211,N211,0),OFFSET(J211,N211,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A211,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A211,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-16",190378,217616,190378,217616,558056.44247787609,416578.40516502038,226,445871.33387746813,1405211.9768450656,3092462.4000000004,{"$f":"IF($A213=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A213,N212,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A213=\"\",\"\",IF(VLOOKUP(A212,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L212*CEILING(MAX(OFFSET(K212,N212,0),OFFSET(J212,N212,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A212,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A212,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-15",715084,618931,715084,618931,553739.19026548672,420780.16498250887,226,450368.55272325588,1409439.4404396729,3092462.4000000004,{"$f":"IF($A214=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A214,N213,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A214=\"\",\"\",IF(VLOOKUP(A213,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L213*CEILING(MAX(OFFSET(K213,N213,0),OFFSET(J213,N213,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A213,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A213,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-14",756135,207515,756135,207515,552968.47345132742,422579.75219708588,226,452294.68317515589,1412328.3714841236,3092462.4000000004,{"$f":"IF($A215=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A215,N214,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A215=\"\",\"\",IF(VLOOKUP(A214,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L214*CEILING(MAX(OFFSET(K214,N214,0),OFFSET(J214,N214,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A214,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A214,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-11",455484,265847,455484,265847,551443.48230088491,424093.88229061459,226,453915.28375381103,1413882.5214331257,3092462.4000000004,{"$f":"IF($A216=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A216,N215,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A216=\"\",\"\",IF(VLOOKUP(A215,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L215*CEILING(MAX(OFFSET(K215,N215,0),OFFSET(J215,N215,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A215,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A215,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-10",692793,418234,692793,418234,548170.05752212391,426865.5427445356,226,456881.84161740373,1416245.5565951909,3092462.4000000004,{"$f":"IF($A217=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A217,N216,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A217=\"\",\"\",IF(VLOOKUP(A216,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L216*CEILING(MAX(OFFSET(K216,N216,0),OFFSET(J216,N216,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A216,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A216,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-09",778941,335408,778941,335408,546420.96017699118,422937.45369870315,226,452677.53750384558,1406508.2814342978,3092462.4000000004,{"$f":"IF($A218=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A218,N217,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A218=\"\",\"\",IF(VLOOKUP(A217,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L217*CEILING(MAX(OFFSET(K217,N217,0),OFFSET(J217,N217,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A217,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A217,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-08",1373626,1024785,{"$f":"IF(B218>minIMSM,B218,\"\")","v":1373626},1024785,539137.42920353985,408339.17608607991,226,437052.73931279319,1369537.633897847,3092462.4000000004,{"$f":"IF($A219=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A219,N218,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A219=\"\",\"\",IF(VLOOKUP(A218,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L218*CEILING(MAX(OFFSET(K218,N218,0),OFFSET(J218,N218,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A218,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A218,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-07",1607714,583354,1607714,583354,536043.4336283186,411842.91944585205,226,440802.85863250942,1373568.8650300866,3092462.4000000004,{"$f":"IF($A220=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A220,N219,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A220=\"\",\"\",IF(VLOOKUP(A219,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L219*CEILING(MAX(OFFSET(K219,N219,0),OFFSET(J219,N219,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A219,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A219,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-04",637036,286439,637036,286439,534271.73893805314,413434.26587432402,226,442506.10523849435,1375033.3388911923,3092462.4000000004,{"$f":"IF($A221=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A221,N220,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A221=\"\",\"\",IF(VLOOKUP(A220,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L220*CEILING(MAX(OFFSET(K220,N220,0),OFFSET(J220,N220,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A220,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A220,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-03",688317,501250,688317,501250,531013.75663716812,415241.22163897613,226,444440.12238161505,1375449.9891622367,3092462.4000000004,{"$f":"IF($A222=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A222,N221,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A222=\"\",\"\",IF(VLOOKUP(A221,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L221*CEILING(MAX(OFFSET(K221,N221,0),OFFSET(J221,N221,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A221,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A221,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-02",843169,407126,843169,407126,528715.37610619469,411880.21360527404,226,440842.77523980627,1366316.6490618265,3092462.4000000004,{"$f":"IF($A223=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A223,N222,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A223=\"\",\"\",IF(VLOOKUP(A222,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L222*CEILING(MAX(OFFSET(K222,N222,0),OFFSET(J222,N222,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A222,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A222,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-06-01",1414244,1116731,1414244,1116731,519974.50442477874,401828.95631175744,226,430084.73439793743,1337135.4997808598,3092462.4000000004,{"$f":"IF($A224=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A224,N223,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A224=\"\",\"\",IF(VLOOKUP(A223,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L223*CEILING(MAX(OFFSET(K223,N223,0),OFFSET(J223,N223,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A223,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A223,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-31",1365687,336920,1365687,336920,518383.08407079644,402337.17864732462,226,430628.69387316727,1336577.6024298142,3092462.4000000004,{"$f":"IF($A225=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A225,N224,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A225=\"\",\"\",IF(VLOOKUP(A224,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L224*CEILING(MAX(OFFSET(K224,N224,0),OFFSET(J224,N224,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A224,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A224,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-28",849728,578874,849728,578874,514575.29646017699,402800.64588134736,226,431124.75116101536,1333712.3236661062,3092462.4000000004,{"$f":"IF($A226=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A226,N225,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A226=\"\",\"\",IF(VLOOKUP(A225,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L225*CEILING(MAX(OFFSET(K225,N225,0),OFFSET(J225,N225,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A225,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A225,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-27",935166,473238,935166,473238,512243.23893805308,405454.32681250037,226,433965.03342670237,1336776.8024487875,3092462.4000000004,{"$f":"IF($A227=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A227,N226,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A227=\"\",\"\",IF(VLOOKUP(A226,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L226*CEILING(MAX(OFFSET(K226,N226,0),OFFSET(J226,N226,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A226,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A226,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-26",664985,332974,664985,332974,510629.83185840707,403172.15537637379,226,431522.3844325479,1330522.362280248,3092462.4000000004,{"$f":"IF($A228=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A228,N227,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A228=\"\",\"\",IF(VLOOKUP(A227,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L227*CEILING(MAX(OFFSET(K227,N227,0),OFFSET(J227,N227,0)),roundto),roundto)+add_margin))","v":3150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A227,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A227,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-25",1421793,1226811,1421793,1226811,501128.04867256636,371361.87723464635,226,397475.27356407448,1256331.0684443079,1756462.4000000001,{"$f":"IF($A229=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A229,N228,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A229=\"\",\"\",IF(VLOOKUP(A228,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L228*CEILING(MAX(OFFSET(K228,N228,0),OFFSET(J228,N228,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A228,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A228,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-24",1932789,778086,1932789,778086,496649.12831858406,373601.09161895851,226,399871.94485570176,1256405.8235444175,1756462.4000000001,{"$f":"IF($A230=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A230,N229,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A230=\"\",\"\",IF(VLOOKUP(A229,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L229*CEILING(MAX(OFFSET(K229,N229,0),OFFSET(J229,N229,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A229,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A229,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-21",660166,239604,660166,239604,495455.40265486727,375128.18669005926,226,401506.42208223889,1258317.6046111211,1756462.4000000001,{"$f":"IF($A231=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A231,N230,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A231=\"\",\"\",IF(VLOOKUP(A230,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L230*CEILING(MAX(OFFSET(K230,N230,0),OFFSET(J230,N230,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A230,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A230,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-20",492860,401352,492860,401352,493143.96902654867,376460.63649633137,226,402932.56699297181,1258715.8463131951,1756462.4000000001,{"$f":"IF($A232=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A232,N231,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A232=\"\",\"\",IF(VLOOKUP(A231,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L231*CEILING(MAX(OFFSET(K231,N231,0),OFFSET(J231,N231,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A231,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A231,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-19",758545,498780,758545,498780,489792.48230088496,378376.3611682012,226,404983.00144708186,1259260.1850503404,1756462.4000000001,{"$f":"IF($A233=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A233,N232,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A233=\"\",\"\",IF(VLOOKUP(A232,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L232*CEILING(MAX(OFFSET(K232,N232,0),OFFSET(J232,N232,0)),roundto),roundto)+add_margin))","v":1810000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A232,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A232,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-18",742636,420913,742636,420913,487792.12831858406,381529.35421093908,226,408357.70641556196,1263671.7705081517,2055457.6,{"$f":"IF($A234=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A234,N233,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A234=\"\",\"\",IF(VLOOKUP(A233,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L233*CEILING(MAX(OFFSET(K233,N233,0),OFFSET(J233,N233,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A233,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A233,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-17",487459,249130,487459,249130,488444.71238938055,382826.62405234925,226,409746.19757933088,1266962.4877901091,2055457.6,{"$f":"IF($A235=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A235,N234,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A235=\"\",\"\",IF(VLOOKUP(A234,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L234*CEILING(MAX(OFFSET(K234,N234,0),OFFSET(J234,N234,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A234,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A234,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-14",280557,231856,280557,231856,488294.23008849559,384181.94470150617,226,411196.82156314462,1269568.1910584704,2055457.6,{"$f":"IF($A236=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A236,N235,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A236=\"\",\"\",IF(VLOOKUP(A235,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L235*CEILING(MAX(OFFSET(K235,N235,0),OFFSET(J235,N235,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A235,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A235,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-13",313448,265994,313448,265994,487817.66371681413,386639.70143281616,226,413827.40264595766,1274089.7287441336,2055457.6,{"$f":"IF($A237=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A237,N236,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A237=\"\",\"\",IF(VLOOKUP(A236,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L236*CEILING(MAX(OFFSET(K236,N236,0),OFFSET(J236,N236,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A236,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A236,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-12",361286,182381,361286,182381,488117.56194690266,387082.57440577116,226,414301.41752704949,1275290.2552482965,2055457.6,{"$f":"IF($A238=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A238,N237,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A238=\"\",\"\",IF(VLOOKUP(A237,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L237*CEILING(MAX(OFFSET(K237,N237,0),OFFSET(J237,N237,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A237,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A237,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-11",636281,595879,636281,595879,486212.61504424777,388665.82126522477,226,415995.99501913588,1276605.0055806059,2055457.6,{"$f":"IF($A239=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A239,N238,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A239=\"\",\"\",IF(VLOOKUP(A238,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L238*CEILING(MAX(OFFSET(K238,N238,0),OFFSET(J238,N238,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A238,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A238,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-10",741315,331523,741315,331523,486489.82743362832,390351.81344310794,226,417800.54266716377,1280310.8585012394,2055457.6,{"$f":"IF($A240=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A240,N239,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A240=\"\",\"\",IF(VLOOKUP(A239,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L239*CEILING(MAX(OFFSET(K239,N239,0),OFFSET(J239,N239,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A239,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A239,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-07",211912,197221,211912,197221,485867.70353982301,391842.2076472303,226,419395.73829794076,1282719.6063059105,2055457.6,{"$f":"IF($A241=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A241,N240,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A241=\"\",\"\",IF(VLOOKUP(A240,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L240*CEILING(MAX(OFFSET(K240,N240,0),OFFSET(J240,N240,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A240,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A240,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-06",326081,252573,326081,252573,484965.42035398231,393821.33753352938,226,421514.03648954135,1285842.0896841108,2055457.6,{"$f":"IF($A242=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A242,N241,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A242=\"\",\"\",IF(VLOOKUP(A241,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L241*CEILING(MAX(OFFSET(K241,N241,0),OFFSET(J241,N241,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A241,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A241,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-05",371479,278977,371479,278977,483888.58849557524,396152.09099088941,226,424008.68369181524,1289505.0875100242,2055457.6,{"$f":"IF($A243=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A243,N242,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A243=\"\",\"\",IF(VLOOKUP(A242,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L242*CEILING(MAX(OFFSET(K242,N242,0),OFFSET(J242,N242,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A242,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A242,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-04",336191,239258,336191,239258,483289.84070796461,399285.99041676405,226,427362.95241992909,1295279.4503058298,2055457.6,{"$f":"IF($A244=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A244,N243,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A244=\"\",\"\",IF(VLOOKUP(A243,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L243*CEILING(MAX(OFFSET(K243,N243,0),OFFSET(J243,N243,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A243,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A243,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-05-03",456285,118808,456285,118808,483838.9292035398,399558.16217477177,226,427654.26273098233,1296382.0283924062,2055457.6,{"$f":"IF($A245=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A245,N244,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A245=\"\",\"\",IF(VLOOKUP(A244,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L244*CEILING(MAX(OFFSET(K244,N244,0),OFFSET(J244,N244,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A244,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A244,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-30",303645,268970,303645,268970,482584.39380530972,400611.56386497238,226,428781.73744137317,1297269.6949439186,2055457.6,{"$f":"IF($A246=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A246,N245,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A246=\"\",\"\",IF(VLOOKUP(A245,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L245*CEILING(MAX(OFFSET(K245,N245,0),OFFSET(J245,N245,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A245,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A245,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-29",761250,626261,761250,626261,480086.35840707965,403463.47572279384,226,431834.18982100172,1300571.3190669829,2055457.6,{"$f":"IF($A247=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A247,N246,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A247=\"\",\"\",IF(VLOOKUP(A246,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L246*CEILING(MAX(OFFSET(K246,N246,0),OFFSET(J246,N246,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A246,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A246,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-28",467197,297111,467197,297111,478866.68584070797,402983.74204049446,226,431320.72226200032,1298376.0581385086,2055457.6,{"$f":"IF($A248=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A248,N247,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A248=\"\",\"\",IF(VLOOKUP(A247,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L247*CEILING(MAX(OFFSET(K247,N247,0),OFFSET(J247,N247,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A247,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A247,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-27",1097789,931736,1097789,931736,473545.94690265489,404698.89934123756,226,433156.48586378631,1296543.2700438488,2055457.6,{"$f":"IF($A249=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A249,N248,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A249=\"\",\"\",IF(VLOOKUP(A248,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L248*CEILING(MAX(OFFSET(K248,N248,0),OFFSET(J248,N248,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A248,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A248,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-26",678135,105679,678135,105679,475008.61061946902,404537.78246843111,226,432984.03958693257,1297678.285834641,2055457.6,{"$f":"IF($A250=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A250,N249,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A250=\"\",\"\",IF(VLOOKUP(A249,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L249*CEILING(MAX(OFFSET(K249,N249,0),OFFSET(J249,N249,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A249,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A249,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-23",316145,313920,316145,313920,473763.88938053098,406970.73727069871,226,435588.07472053706,1301381.2313495514,2055457.6,{"$f":"IF($A251=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A251,N250,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A251=\"\",\"\",IF(VLOOKUP(A250,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L250*CEILING(MAX(OFFSET(K250,N250,0),OFFSET(J250,N250,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A250,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A250,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-22",437513,317519,437513,317519,472254.39823008847,409098.93297343503,226,437865.92072735407,1304199.6476120611,2055457.6,{"$f":"IF($A252=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A252,N251,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A252=\"\",\"\",IF(VLOOKUP(A251,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L251*CEILING(MAX(OFFSET(K251,N251,0),OFFSET(J251,N251,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A251,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A251,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-21",578289,406152,578289,406152,470447.75663716812,410446.93505738699,226,439308.71151964966,1305134.3085245024,2055457.6,{"$f":"IF($A253=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A253,N252,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A253=\"\",\"\",IF(VLOOKUP(A252,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L252*CEILING(MAX(OFFSET(K252,N252,0),OFFSET(J252,N252,0)),roundto),roundto)+add_margin))","v":2110000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A252,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A252,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-20",760427,423730,760427,423730,469783.9292035398,411958.23831862939,226,440926.28648904007,1307543.873532716,2096702.4000000001,{"$f":"IF($A254=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A254,N253,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A254=\"\",\"\",IF(VLOOKUP(A253,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L253*CEILING(MAX(OFFSET(K253,N253,0),OFFSET(J253,N253,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A253,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A253,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-19",694877,463893,694877,463893,468672.90707964601,415382.83403946459,226,444591.69267214503,1313397.1231567217,2096702.4000000001,{"$f":"IF($A255=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A255,N254,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A255=\"\",\"\",IF(VLOOKUP(A254,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L254*CEILING(MAX(OFFSET(K254,N254,0),OFFSET(J254,N254,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A254,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A254,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-16",331786,153595,331786,153595,467948.28761061945,415774.79586166772,226,445011.21643604612,1313469.598839107,2096702.4000000001,{"$f":"IF($A256=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A256,N255,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A256=\"\",\"\",IF(VLOOKUP(A255,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L255*CEILING(MAX(OFFSET(K255,N255,0),OFFSET(J255,N255,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A255,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A255,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-15",690215,499582,690215,499582,465411.54867256636,416927.81726417452,226,446245.31591012073,1313277.6489017957,2096702.4000000001,{"$f":"IF($A257=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A257,N256,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A257=\"\",\"\",IF(VLOOKUP(A256,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L256*CEILING(MAX(OFFSET(K256,N256,0),OFFSET(J256,N256,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A256,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A256,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-14",817131,518724,817131,518724,463134.05309734511,416371.05421940255,226,445649.4024437762,1309867.9177405199,2096702.4000000001,{"$f":"IF($A258=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A258,N257,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A258=\"\",\"\",IF(VLOOKUP(A257,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L257*CEILING(MAX(OFFSET(K257,N257,0),OFFSET(J257,N257,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A257,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A257,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-13",991635,665354,991635,665354,460587.3672566372,417487.34102357738,226,446844.18421881821,1309591.3172723916,2096702.4000000001,{"$f":"IF($A259=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A259,N258,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A259=\"\",\"\",IF(VLOOKUP(A258,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L258*CEILING(MAX(OFFSET(K258,N258,0),OFFSET(J258,N258,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A258,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A258,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-12",772613,317622,772613,317622,461158.12389380531,420001.29912945937,226,449534.91864019958,1315274.4693101845,2096702.4000000001,{"$f":"IF($A260=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A260,N259,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A260=\"\",\"\",IF(VLOOKUP(A259,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L259*CEILING(MAX(OFFSET(K259,N259,0),OFFSET(J259,N259,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A259,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A259,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-09",358524,197411,358524,197411,461578.41777777777,422169.55371263163,225,451849.14475932467,1320091.7928204946,2096702.4000000001,{"$f":"IF($A261=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A261,N260,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A261=\"\",\"\",IF(VLOOKUP(A260,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L260*CEILING(MAX(OFFSET(K260,N260,0),OFFSET(J260,N260,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A260,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A260,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-08",360183,191002,360183,191002,461662.96428571426,424997.14059519203,224,454900.5139730763,1325973.9408345593,2096702.4000000001,{"$f":"IF($A262=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A262,N261,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A262=\"\",\"\",IF(VLOOKUP(A261,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L261*CEILING(MAX(OFFSET(K261,N261,0),OFFSET(J261,N261,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A261,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A261,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-07",369424,117786,369424,117786,462607.01793721976,422946.77493521798,223,452837.85296031635,1322998.9385618209,2096702.4000000001,{"$f":"IF($A263=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A263,N262,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A263=\"\",\"\",IF(VLOOKUP(A262,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L262*CEILING(MAX(OFFSET(K262,N262,0),OFFSET(J262,N262,0)),roundto),roundto)+add_margin))","v":2150000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A262,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A262,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-06",1284661,1151308,1284661,1151308,455939.44144144142,414923.29454934184,222,444240.2009121236,1299995.8231744762,2320976,{"$f":"IF($A264=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A264,N263,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A264=\"\",\"\",IF(VLOOKUP(A263,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L263*CEILING(MAX(OFFSET(K263,N263,0),OFFSET(J263,N263,0)),roundto),roundto)+add_margin))","v":3780000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A263,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A263,Calendar!A:A,0)-2),1,2))","v":2}]
["2021-04-05",1113611,322110,1113611,322110,456296.73303167423,417130.69337989291,221,446577.30015347083,1304793.6033232687,2320976,{"$f":"IF($A265=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A265,N264,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A265=\"\",\"\",IF(VLOOKUP(A264,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L264*CEILING(MAX(OFFSET(K264,N264,0),OFFSET(J264,N264,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A264,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A264,Calendar!A:A,0)-2),1,2))","v":1}]
["2021-04-02",358190,303322,358190,303322,456292.45454545453,419805.68312645948,220,449397.61462426209,1310147.9223315525,2320976,{"$f":"IF($A266=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A266,N265,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A266=\"\",\"\",IF(VLOOKUP(A265,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L265*CEILING(MAX(OFFSET(K265,N265,0),OFFSET(J265,N265,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A265,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A265,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-04-01",380060,226144,380060,226144,457122.67123287672,421555.55173486419,219,451346.32831229101,1314680.6950262296,2320976,{"$f":"IF($A267=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A267,N266,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.6},{"$f":"IF(A267=\"\",\"\",IF(VLOOKUP(A266,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L266*CEILING(MAX(OFFSET(K266,N266,0),OFFSET(J266,N266,0)),roundto),roundto)+add_margin))","v":3780000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A266,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A266,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-31",269444,221113,269444,{"$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},422617.56772571086,218,452454.62540224887,{"$f":"IF($A267=\"\",\"\",F267+alpha*I267)","v":1317485.1644110619},{"$f":"IF($A267=\"\",\"\",beta*MAX(E268,INDIRECT(\"B\" & ROW(A269) & \":B\" &  ROW(A269) + window_size_max-2)))","v":2320976},{"$f":"IF($A268=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A268,N267,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A268=\"\",\"\",IF(VLOOKUP(A267,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L267*CEILING(MAX(OFFSET(K267,N267,0),OFFSET(J267,N267,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A267,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A267,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-30",687799,604107,687799,604107,455072.8986175115,425369.0947514057,217,455548.74892783503,1320615.5215803981,2320976,{"$f":"IF($A269=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A269,N268,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A269=\"\",\"\",IF(VLOOKUP(A268,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L268*CEILING(MAX(OFFSET(K268,N268,0),OFFSET(J268,N268,0)),roundto),roundto)+add_margin))","v":2380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A268,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A268,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-29",679258,229124,679258,229124,455485.09722222225,426474.4078544341,216,456741.04025122884,1323293.073699557,3204763.2,{"$f":"IF($A270=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A270,N269,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A270=\"\",\"\",IF(VLOOKUP(A269,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L269*CEILING(MAX(OFFSET(K269,N269,0),OFFSET(J269,N269,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A269,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A269,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-26",672595,535681,672595,535681,454151.93023255817,428717.407845854,215,459160.74046068761,1326557.3371078647,3204763.2,{"$f":"IF($A271=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A271,N270,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A271=\"\",\"\",IF(VLOOKUP(A270,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L270*CEILING(MAX(OFFSET(K270,N270,0),OFFSET(J270,N270,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A270,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A270,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-25",630402,423967,630402,423967,453954.6448598131,431794.57116105926,214,462568.35042654962,1332834.5106702573,3204763.2,{"$f":"IF($A272=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A272,N271,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A272=\"\",\"\",IF(VLOOKUP(A271,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L271*CEILING(MAX(OFFSET(K271,N271,0),OFFSET(J271,N271,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A271,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A271,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-24",173211,100807,173211,100807,456395.86854460096,431604.65437372989,213,462427.82430255396,1335008.7347194534,3204763.2,{"$f":"IF($A273=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A273,N272,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A273=\"\",\"\",IF(VLOOKUP(A272,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L272*CEILING(MAX(OFFSET(K272,N272,0),OFFSET(J272,N272,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A272,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A272,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-23",270624,437457,270624,437457,455834.07547169813,434472.44881751289,212,465524.97316726053,1340331.5244894931,3204763.2,{"$f":"IF($A274=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A274,N273,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A274=\"\",\"\",IF(VLOOKUP(A273,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L273*CEILING(MAX(OFFSET(K273,N273,0),OFFSET(J273,N273,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A273,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A273,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-22",448647,310608,448647,310608,456358.90521327016,436539.90154670062,211,467735.62605712278,1345056.5947218034,3204763.2,{"$f":"IF($A275=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A275,N274,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A275=\"\",\"\",IF(VLOOKUP(A274,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L274*CEILING(MAX(OFFSET(K274,N274,0),OFFSET(J274,N274,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A274,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A274,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-19",494092,459605,494092,459605,455095.12380952382,439474.14427344815,210,470891.80742684612,1349789.5579205314,3204763.2,{"$f":"IF($A276=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A276,N275,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A276=\"\",\"\",IF(VLOOKUP(A275,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L275*CEILING(MAX(OFFSET(K275,N275,0),OFFSET(J275,N275,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A275,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A275,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-18",566384,304236,566384,304236,455672.83732057415,441834.69811012433,209,473480.90120891645,1355286.5496175154,3204763.2,{"$f":"IF($A277=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A277,N276,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A277=\"\",\"\",IF(VLOOKUP(A276,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L276*CEILING(MAX(OFFSET(K276,N276,0),OFFSET(J276,N276,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A276,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A276,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-17",121738,91621,121738,91621,457924.81730769231,443292.89537383209,208,475155.45442859293,1360720.1807220189,3204763.2,{"$f":"IF($A278=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A278,N277,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A278=\"\",\"\",IF(VLOOKUP(A277,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L277*CEILING(MAX(OFFSET(K277,N277,0),OFFSET(J277,N277,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A277,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A277,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-16",847862,952222,847862,952222,452008.66666666669,438736.75892725069,207,470231.49153641553,1345448.5005858561,3204763.2,{"$f":"IF($A279=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A279,N278,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A279=\"\",\"\",IF(VLOOKUP(A278,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L278*CEILING(MAX(OFFSET(K278,N278,0),OFFSET(J278,N278,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A278,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A278,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-15",1100154,369808,1100154,369808,451199.83980582526,441643.07903840876,206,473425.04921402072,1350707.4333124645,3204763.2,{"$f":"IF($A280=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A280,N279,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A280=\"\",\"\",IF(VLOOKUP(A279,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L279*CEILING(MAX(OFFSET(K279,N279,0),OFFSET(J279,N279,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A279,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A279,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-12",532653,283834,532653,283834,450291.44390243903,442000.18826864456,205,473855.66279511846,1350617.2032131641,3204763.2,{"$f":"IF($A281=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A281,N280,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A281=\"\",\"\",IF(VLOOKUP(A280,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L280*CEILING(MAX(OFFSET(K280,N280,0),OFFSET(J280,N280,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A280,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A280,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-11",850151,496564,850151,496564,449285.78921568627,443851.94908068026,204,475856.43503979495,1353413.0157912965,3204763.2,{"$f":"IF($A282=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A282,N281,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A282=\"\",\"\",IF(VLOOKUP(A281,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L281*CEILING(MAX(OFFSET(K281,N281,0),OFFSET(J281,N281,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A281,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A281,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-10",749392,590511,{"$f":"IF(B282>minIMSM,B282,\"\")","v":749392},590511,446668.86206896551,439994.88757207454,203,471690.59355833934,1342880.9898298101,3204763.2,{"$f":"IF($A283=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A283,N282,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A283=\"\",\"\",IF(VLOOKUP(A282,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L282*CEILING(MAX(OFFSET(K282,N282,0),OFFSET(J282,N282,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A282,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A282,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-09",1310439,920428,1310439,920428,440767.01485148515,439195.28076996957,202,470956.17026505189,1335583.7383550839,3204763.2,{"$f":"IF($A284=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A284,N283,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A284=\"\",\"\",IF(VLOOKUP(A283,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L283*CEILING(MAX(OFFSET(K283,N283,0),OFFSET(J283,N283,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A283,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A283,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-08",889943,171529,889943,171529,442070.50248756219,440544.8957979852,201,472385.94512958074,1339603.7982337656,3204763.2,{"$f":"IF($A285=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A285,N284,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A285=\"\",\"\",IF(VLOOKUP(A284,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L284*CEILING(MAX(OFFSET(K284,N284,0),OFFSET(J284,N284,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A284,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A284,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-05",247038,239801,247038,239801,442696.4,443096.7781269658,200,475230.59295124403,1345634.5266073635,3204763.2,{"$f":"IF($A286=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A286,N285,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A286=\"\",\"\",IF(VLOOKUP(A285,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L285*CEILING(MAX(OFFSET(K285,N285,0),OFFSET(J285,N285,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A285,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A285,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-04",149523,72433,149523,72433,444570.08040201006,443437.46239174757,199,475635.30442541122,1348277.1588102914,3204763.2,{"$f":"IF($A287=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A287,N286,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A287=\"\",\"\",IF(VLOOKUP(A286,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L286*CEILING(MAX(OFFSET(K286,N286,0),OFFSET(J286,N286,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A286,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A286,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-03",242840,245439,242840,245439,445007.69191919192,445988.68348789291,198,478342.58787136048,1353858.6088747769,3204763.2,{"$f":"IF($A288=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A288,N287,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A288=\"\",\"\",IF(VLOOKUP(A287,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L287*CEILING(MAX(OFFSET(K287,N287,0),OFFSET(J287,N287,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A287,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A287,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-02",300669,188185,300669,188185,446070.5126903553,447809.41165983368,197,480375.62834088638,1358784.2065380393,3204763.2,{"$f":"IF($A289=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A289,N288,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A289=\"\",\"\",IF(VLOOKUP(A288,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L288*CEILING(MAX(OFFSET(K288,N288,0),OFFSET(J288,N288,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A288,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A288,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-03-01",203369,155922,203369,155922,447624.87244897959,448875.73405572062,196,481615.32777308999,1362693.9952178504,3204763.2,{"$f":"IF($A290=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A290,N289,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A290=\"\",\"\",IF(VLOOKUP(A289,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L289*CEILING(MAX(OFFSET(K289,N289,0),OFFSET(J289,N289,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A289,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A289,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-26",222865,237371,222865,237371,448304.78461538459,451159.89316305873,195,484108.83529434795,1368111.5716746456,3204763.2,{"$f":"IF($A291=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A291,N290,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A291=\"\",\"\",IF(VLOOKUP(A290,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L290*CEILING(MAX(OFFSET(K290,N290,0),OFFSET(J290,N290,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A290,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A290,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-25",289458,211787,289458,211787,450807.05670103093,452647.67354451824,194,485675.64961756562,1373590.7909744056,3204763.2,{"$f":"IF($A292=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A292,N291,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A292=\"\",\"\",IF(VLOOKUP(A291,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L291*CEILING(MAX(OFFSET(K291,N291,0),OFFSET(J291,N291,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A291,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A291,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-24",355541,604464,355541,604464,447545.70466321241,446404.84351618023,193,479092.58924003638,1357821.6242192816,3204763.2,{"$f":"IF($A293=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A293,N292,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A293=\"\",\"\",IF(VLOOKUP(A292,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L292*CEILING(MAX(OFFSET(K292,N292,0),OFFSET(J292,N292,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A292,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A292,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-23",1450610,974826,1450610,974826,440252.328125,435266.02018865407,192,467138.1673957936,1327814.8461770078,3204763.2,{"$f":"IF($A294=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A294,N293,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A294=\"\",\"\",IF(VLOOKUP(A293,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L293*CEILING(MAX(OFFSET(K293,N293,0),OFFSET(J293,N293,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A293,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A293,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-22",1390654,517606,1390654,517606,438442.47120418848,438982.32062043902,191,471209.96525152191,1333741.4051820801,3204763.2,{"$f":"IF($A295=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A295,N294,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A295=\"\",\"\",IF(VLOOKUP(A294,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L294*CEILING(MAX(OFFSET(K294,N294,0),OFFSET(J294,N294,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A294,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A294,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-19",461641,193312,461641,193312,439096.54736842104,440140.927204929,190,472442.46261248441,1336737.2263321413,3204763.2,{"$f":"IF($A296=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A296,N295,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A296=\"\",\"\",IF(VLOOKUP(A295,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L295*CEILING(MAX(OFFSET(K295,N295,0),OFFSET(J295,N295,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A295,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A295,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-18",645725,524869,645725,524869,438226.88359788357,443101.89037506108,189,475744.28833387047,1342141.0314322375,3204763.2,{"$f":"IF($A297=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A297,N296,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A297=\"\",\"\",IF(VLOOKUP(A296,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L296*CEILING(MAX(OFFSET(K296,N296,0),OFFSET(J296,N296,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A296,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A296,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-17",359377,280783,359377,280783,438816.93085106381,444447.00097356335,188,477215.99766747112,1345527.326419259,3204763.2,{"$f":"IF($A298=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A298,N297,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A298=\"\",\"\",IF(VLOOKUP(A297,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L297*CEILING(MAX(OFFSET(K297,N297,0),OFFSET(J297,N297,0)),roundto),roundto)+add_margin))","v":3260000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A297,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A297,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-16",1119554,1073039,1119554,1073039,429536.01069518714,412863.65540561691,187,443256.00660710421,1271722.423248685,2596265.6,{"$f":"IF($A299=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A299,N298,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A299=\"\",\"\",IF(VLOOKUP(A298,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L298*CEILING(MAX(OFFSET(K298,N298,0),OFFSET(J298,N298,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A298,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A298,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-15",2002977,901667,2002977,901667,425195.66666666669,409582.15212946036,186,439849.98988051875,1260910.6474396524,2596265.6,{"$f":"IF($A300=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A300,N299,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A300=\"\",\"\",IF(VLOOKUP(A299,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L299*CEILING(MAX(OFFSET(K299,N299,0),OFFSET(J299,N299,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A299,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A299,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-12",957697,622524,957697,622524,422735.8,410273.89349582192,185,440650.67347678845,1259972.0796058979,2596265.6,{"$f":"IF($A301=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A301,N300,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A301=\"\",\"\",IF(VLOOKUP(A300,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L300*CEILING(MAX(OFFSET(K300,N300,0),OFFSET(J300,N300,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A300,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A300,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-11",785777,528030,785777,528030,421319.63586956525,412311.29453695298,184,442963.20777020574,1262949.7306329561,2596265.6,{"$f":"IF($A302=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A302,N301,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A302=\"\",\"\",IF(VLOOKUP(A301,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L301*CEILING(MAX(OFFSET(K301,N301,0),OFFSET(J301,N301,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A301,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A301,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-10",625835,470555,625835,470555,420753.98360655736,414044.90368361835,183,444806.78205356956,1265886.8695083396,2596265.6,{"$f":"IF($A303=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A303,N302,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A303=\"\",\"\",IF(VLOOKUP(A302,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L302*CEILING(MAX(OFFSET(K302,N302,0),OFFSET(J302,N302,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A302,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A302,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-09",976987,922708,976987,922708,413453.55494505493,406435.67792367871,182,436621.96397207817,1243035.2864920034,2596265.6,{"$f":"IF($A304=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A304,N303,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A304=\"\",\"\",IF(VLOOKUP(A303,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L303*CEILING(MAX(OFFSET(K303,N303,0),OFFSET(J303,N303,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A303,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A303,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-08",1160796,334072,1160796,334072,413726.41988950275,408779.85177768493,181,439290.89648859022,1248379.1232178241,2596265.6,{"$f":"IF($A305=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A305,N304,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A305=\"\",\"\",IF(VLOOKUP(A304,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L304*CEILING(MAX(OFFSET(K304,N304,0),OFFSET(J304,N304,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A304,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A304,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-05",370375,340382,370375,340382,412772.30555555556,410849.08861582028,180,441433.22701518633,1251495.4368844095,2596265.6,{"$f":"IF($A306=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A306,N305,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A306=\"\",\"\",IF(VLOOKUP(A305,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L305*CEILING(MAX(OFFSET(K305,N305,0),OFFSET(J305,N305,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A305,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A305,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-04",607516,362431,607516,362431,410086.76536312851,415834.82954504946,179,446863.93947253603,1259128.2503609471,2596265.6,{"$f":"IF($A307=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A307,N306,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A307=\"\",\"\",IF(VLOOKUP(A306,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L306*CEILING(MAX(OFFSET(K306,N306,0),OFFSET(J306,N306,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A306,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A306,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-03",546745,15692,546745,15692,413909.37078651687,416870.81270484038,178,448168.83965918719,1265430.1661389724,2596265.6,{"$f":"IF($A308=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A308,N307,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A308=\"\",\"\",IF(VLOOKUP(A307,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L307*CEILING(MAX(OFFSET(K307,N307,0),OFFSET(J307,N307,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A307,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A307,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-02",461761,747790,461761,747790,405619.61581920902,400195.53205297113,177,430233.47670204873,1223063.2215531017,2596265.6,{"$f":"IF($A309=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A309,N308,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A309=\"\",\"\",IF(VLOOKUP(A308,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L308*CEILING(MAX(OFFSET(K308,N308,0),OFFSET(J308,N308,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A308,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A308,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-02-01",1553698,420292,1553698,420292,404278.71590909088,398821.06792588759,176,428786.90581795102,1218973.8369631977,2596265.6,{"$f":"IF($A310=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A310,N309,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A310=\"\",\"\",IF(VLOOKUP(A309,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L309*CEILING(MAX(OFFSET(K309,N309,0),OFFSET(J309,N309,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A309,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A309,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-29",1126333,905007,1126333,905007,398301.84571428574,392249.33163488971,175,421854.99662544735,1199826.3393026358,2596265.6,{"$f":"IF($A311=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A311,N310,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A311=\"\",\"\",IF(VLOOKUP(A310,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L310*CEILING(MAX(OFFSET(K310,N310,0),OFFSET(J310,N310,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A310,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A310,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-28",1050208,504984,1050208,504984,394618.91954022989,390847.08133803861,174,420379.02633201313,1193339.0695710548,2596265.6,{"$f":"IF($A312=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A312,N311,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A312=\"\",\"\",IF(VLOOKUP(A311,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L311*CEILING(MAX(OFFSET(K311,N311,0),OFFSET(J311,N311,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A311,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A311,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-27",923753,389606,923753,389606,394286.84971098264,391698.01018884667,173,421277.68590198469,1194714.4529247535,2596265.6,{"$f":"IF($A313=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A313,N312,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A313=\"\",\"\",IF(VLOOKUP(A312,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L312*CEILING(MAX(OFFSET(K312,N312,0),OFFSET(J312,N312,0)),roundto),roundto)+add_margin))","v":2650000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A312,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A312,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-26",1252258,1189797,1252258,1189797,383035.42441860464,361230.27058518678,172,388606.68372972275,1121388.1235050778,2160656,{"$f":"IF($A314=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A314,N313,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A314=\"\",\"\",IF(VLOOKUP(A313,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L313*CEILING(MAX(OFFSET(K313,N313,0),OFFSET(J313,N313,0)),roundto),roundto)+add_margin))","v":2220000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A313,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A313,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-25",1622666,482931,1622666,482931,380206.89473684208,355934.34563051478,171,382898.73440607201,1107714.4901083789,2160656,{"$f":"IF($A315=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A315,N314,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A315=\"\",\"\",IF(VLOOKUP(A314,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L314*CEILING(MAX(OFFSET(K314,N314,0),OFFSET(J314,N314,0)),roundto),roundto)+add_margin))","v":2220000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A314,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A314,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-22",1172931,789148,1172931,789148,373809.82941176469,341079.47307173174,170,366964.04815595585,1071041.5209080807,2102651.2000000002,{"$f":"IF($A316=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A316,N315,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A316=\"\",\"\",IF(VLOOKUP(A315,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L315*CEILING(MAX(OFFSET(K315,N315,0),OFFSET(J315,N315,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A315,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A315,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-21",1350410,671850,1350410,671850,369038.30769230769,339004.31008145952,169,364802.44550338195,1062162.9541487333,2102651.2000000002,{"$f":"IF($A317=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A317,N316,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A317=\"\",\"\",IF(VLOOKUP(A316,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L316*CEILING(MAX(OFFSET(K316,N316,0),OFFSET(J316,N316,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A316,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A316,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-20",801996,293649,801996,293649,369117.05357142858,339723.11975547252,168,365637.66774083755,1063828.6222790198,2102651.2000000002,{"$f":"IF($A318=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A318,N317,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A318=\"\",\"\",IF(VLOOKUP(A317,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L317*CEILING(MAX(OFFSET(K317,N317,0),OFFSET(J317,N317,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A317,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A317,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-19",962987,900827,962987,900827,364879.6686746988,338709.78212857584,166,364621.674422879,1057660.8500781688,2102651.2000000002,{"$f":"IF($A319=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A319,N318,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A319=\"\",\"\",IF(VLOOKUP(A318,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L318*CEILING(MAX(OFFSET(K318,N318,0),OFFSET(J318,N318,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A318,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A318,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-18",540813,-170472,540813,"",363192.31137724553,338266.9816953094,167,364044.75898391311,1054877.3534466804,2102651.2000000002,{"$f":"IF($A320=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A320,N319,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A320=\"\",\"\",IF(VLOOKUP(A319,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L319*CEILING(MAX(OFFSET(K319,N319,0),OFFSET(J319,N319,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A319,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A319,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-15",-160888,83091,"",83091,364035.9578313253,339741.26996249572,166,365732.0728849108,1058926.8963126559,2102651.2000000002,{"$f":"IF($A321=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A321,N320,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A321=\"\",\"\",IF(VLOOKUP(A320,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L320*CEILING(MAX(OFFSET(K320,N320,0),OFFSET(J320,N320,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A320,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A320,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-14",252565,112509,252565,112509,364793.62424242427,341917.29076315858,165,368167.48825431179,1064311.8519256166,2102651.2000000002,{"$f":"IF($A322=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A322,N321,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A322=\"\",\"\",IF(VLOOKUP(A321,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L321*CEILING(MAX(OFFSET(K321,N321,0),OFFSET(J321,N321,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A321,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A321,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-13",139682,13170,139682,13170,366446.20121951221,341949.95305338892,164,368246.3439357258,1066114.2546973913,2102651.2000000002,{"$f":"IF($A323=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A323,N322,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A323=\"\",\"\",IF(VLOOKUP(A322,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L322*CEILING(MAX(OFFSET(K322,N322,0),OFFSET(J322,N322,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A322,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A322,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-12",274590,193989,274590,193989,366540.72222222225,345234.60867369955,162,371821.4897084721,1073001.5526683191,2102651.2000000002,{"$f":"IF($A324=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A324,N323,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A324=\"\",\"\",IF(VLOOKUP(A323,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L323*CEILING(MAX(OFFSET(K323,N323,0),OFFSET(J323,N323,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A323,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A323,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-11",523591,-115039,523591,"",367483.27160493826,344212.17011788208,162,370720.31208198809,1071851.8645607156,2102651.2000000002,{"$f":"IF($A325=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A325,N324,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A325=\"\",\"\",IF(VLOOKUP(A324,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L324*CEILING(MAX(OFFSET(K324,N324,0),OFFSET(J324,N324,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A324,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A324,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-08",128717,281410,128717,281410,366185.60869565216,347019.17241031822,161,373879.88697721018,1076557.3939523515,2102651.2000000002,{"$f":"IF($A326=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A326,N325,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A326=\"\",\"\",IF(VLOOKUP(A325,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L325*CEILING(MAX(OFFSET(K325,N325,0),OFFSET(J325,N325,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A325,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A325,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-07",457936,162939,457936,162939,366587.95,347748.84813669755,160,374684.22068897664,1078487.9693090555,2102651.2000000002,{"$f":"IF($A327=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A327,N326,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A327=\"\",\"\",IF(VLOOKUP(A326,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L326*CEILING(MAX(OFFSET(K326,N326,0),OFFSET(J326,N326,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A326,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A326,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-06",566128,427256,566128,427256,366072.40251572325,349766.35381125426,159,376910.85877580795,1082203.0341897584,2102651.2000000002,{"$f":"IF($A328=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A328,N327,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A328=\"\",\"\",IF(VLOOKUP(A327,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L327*CEILING(MAX(OFFSET(K327,N327,0),OFFSET(J327,N327,0)),roundto),roundto)+add_margin))","v":2160000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A327,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A327,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-05",615180,593876,615180,593876,364229.74522292992,353445.68354110891,157,381024.33308853378,1088175.978091144,3131342.4000000004,{"$f":"IF($A329=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A329,N328,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A329=\"\",\"\",IF(VLOOKUP(A328,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L328*CEILING(MAX(OFFSET(K328,N328,0),OFFSET(J328,N328,0)),roundto),roundto)+add_margin))","v":3190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A328,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A328,Calendar!A:A,0)-2),1,2))","v":0}]
["2021-01-04",427566,-256748,427566,"",361948.82911392406,353816.17025164614,158,381274.01352970366,1086369.454820361,3334166.4000000004,{"$f":"IF($A330=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A330,N329,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A330=\"\",\"\",IF(VLOOKUP(A329,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L329*CEILING(MAX(OFFSET(K329,N329,0),OFFSET(J329,N329,0)),roundto),roundto)+add_margin))","v":4400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A329,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A329,Calendar!A:A,0)-2),1,2))","v":1}]
["2021-01-01",-213923,3845,"",3845,362737.59235668788,352874.07105967076,157,380408.11884496745,1085513.018162126,3334166.4000000004,{"$f":"IF($A331=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A331,N330,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A331=\"\",\"\",IF(VLOOKUP(A330,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L330*CEILING(MAX(OFFSET(K330,N330,0),OFFSET(J330,N330,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A330,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A330,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-31",572786,338518,572786,{"$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},354309.75262109557,156,382051.52782547916,{"$f":"IF($A331=\"\",\"\",F331+alpha*I331)","v":1087142.5759453333},{"$f":"IF($A331=\"\",\"\",beta*MAX(E332,INDIRECT(\"B\" & ROW(A333) & \":B\" &  ROW(A333) + window_size_max-2)))","v":3334166.4000000004},{"$f":"IF($A332=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A332,N331,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A332=\"\",\"\",IF(VLOOKUP(A331,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L331*CEILING(MAX(OFFSET(K331,N331,0),OFFSET(J331,N331,0)),roundto),roundto)+add_margin))","v":4400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A331,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A331,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-30",599016,341901,599016,341901,358801.66451612901,346037.85182502854,155,373066.04135308741,1067627.143086995,3334166.4000000004,{"$f":"IF($A333=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A333,N332,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A333=\"\",\"\",IF(VLOOKUP(A332,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L332*CEILING(MAX(OFFSET(K332,N332,0),OFFSET(J332,N332,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A332,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A332,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-29",1314157,916147,1314157,916147,354848.80392156861,345081.14355131786,153,372226.99489322351,1062080.0942186932,3334166.4000000004,{"$f":"IF($A334=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A334,N333,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A334=\"\",\"\",IF(VLOOKUP(A333,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L333*CEILING(MAX(OFFSET(K333,N333,0),OFFSET(J333,N333,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A333,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A333,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-28",406244,-161499,406244,"",355940.22222222225,344436.69908108423,153,371531.85511809133,1061850.7469465956,3334166.4000000004,{"$f":"IF($A335=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A335,N334,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A335=\"\",\"\",IF(VLOOKUP(A334,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L334*CEILING(MAX(OFFSET(K334,N334,0),OFFSET(J334,N334,0)),roundto),roundto)+add_margin))","v":4400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A334,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A334,Calendar!A:A,0)-2),1,2))","v":1}]
["2020-12-25",188707,355694,188707,355694,355941.84210526315,346651.19151308335,152,373995.40008829912,1066533.1022730316,3334166.4000000004,{"$f":"IF($A336=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A336,N335,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A336=\"\",\"\",IF(VLOOKUP(A335,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L335*CEILING(MAX(OFFSET(K335,N335,0),OFFSET(J335,N335,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A335,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A335,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-24",-59255,-63426,"","",355941.84210526315,346651.19151308335,152,373995.40008829912,1066533.1022730316,3334166.4000000004,{"$f":"IF($A337=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A337,N336,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A337=\"\",\"\",IF(VLOOKUP(A336,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L336*CEILING(MAX(OFFSET(K336,N336,0),OFFSET(J336,N336,0)),roundto),roundto)+add_margin))","v":4400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A336,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A336,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-23",-174321,-95021,"","",355933.43421052629,346658.69533692824,152,374003.49582161772,1066540.0762716001,3334166.4000000004,{"$f":"IF($A338=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A338,N337,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A338=\"\",\"\",IF(VLOOKUP(A337,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L337*CEILING(MAX(OFFSET(K337,N337,0),OFFSET(J337,N337,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A337,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A337,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-22",219107,217829,219107,217829,355991.06622516556,349415.52691337524,151,377027.87067364686,1072344.0205050947,3334166.4000000004,{"$f":"IF($A339=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A339,N338,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A339=\"\",\"\",IF(VLOOKUP(A338,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L338*CEILING(MAX(OFFSET(K338,N338,0),OFFSET(J338,N338,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A338,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A338,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-21",234807,105405,234807,105405,357661.64,350294.9338796321,150,377998.77564397902,1075859.31372356,3334166.4000000004,{"$f":"IF($A340=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A340,N339,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A340=\"\",\"\",IF(VLOOKUP(A339,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L339*CEILING(MAX(OFFSET(K339,N339,0),OFFSET(J339,N339,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A339,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A339,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-18",-149354,-95598,"","",358003.18666666665,350412.86481751094,150,378126.03340827225,1076442.6501423838,3334166.4000000004,{"$f":"IF($A341=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A341,N340,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A341=\"\",\"\",IF(VLOOKUP(A340,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L340*CEILING(MAX(OFFSET(K340,N340,0),OFFSET(J340,N340,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A340,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A340,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-17",418578,469810,418578,469810,357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A342=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A342,N341,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A342=\"\",\"\",IF(VLOOKUP(A341,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L341*CEILING(MAX(OFFSET(K341,N341,0),OFFSET(J341,N341,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A341,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A341,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-16",-222929,-534075,"","",357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A343=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A343,N342,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A343=\"\",\"\",IF(VLOOKUP(A342,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L342*CEILING(MAX(OFFSET(K342,N342,0),OFFSET(J342,N342,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A342,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A342,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-15",-1228528,-772787,"","",356015.87333333335,351061.59356035304,150,378826.06828403677,1075785.4030730033,3334166.4000000004,{"$f":"IF($A344=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A344,N343,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A344=\"\",\"\",IF(VLOOKUP(A343,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L343*CEILING(MAX(OFFSET(K343,N343,0),OFFSET(J343,N343,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A343,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A343,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-14",-622521,171713,"",171713,357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A345=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A345,N344,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A345=\"\",\"\",IF(VLOOKUP(A344,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L344*CEILING(MAX(OFFSET(K344,N344,0),OFFSET(J344,N344,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A344,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A344,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-11",-21882,-330797,"","",357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A346=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A346,N345,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A346=\"\",\"\",IF(VLOOKUP(A345,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L345*CEILING(MAX(OFFSET(K345,N345,0),OFFSET(J345,N345,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A345,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A345,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-10",-490341,-328476,{"$f":"IF(B346>minIMSM,B346,\"\")","v":""},"",357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A347=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A347,N346,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A347=\"\",\"\",IF(VLOOKUP(A346,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L346*CEILING(MAX(OFFSET(K346,N346,0),OFFSET(J346,N346,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A346,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A346,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-09",-416231,-175869,"","",357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A348=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A348,N347,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A348=\"\",\"\",IF(VLOOKUP(A347,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L347*CEILING(MAX(OFFSET(K347,N347,0),OFFSET(J347,N347,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A347,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A347,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-08",-871552,-722299,"","",355527.32666666666,351713.27442959865,150,379529.28876158467,1076632.9753136775,3334166.4000000004,{"$f":"IF($A349=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A349,N348,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A349=\"\",\"\",IF(VLOOKUP(A348,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L348*CEILING(MAX(OFFSET(K348,N348,0),OFFSET(J348,N348,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A348,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A348,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-07",-671101,98431,"",98431,357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A350=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A350,N349,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A350=\"\",\"\",IF(VLOOKUP(A349,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L349*CEILING(MAX(OFFSET(K349,N349,0),OFFSET(J349,N349,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A349,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A349,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-04",-101025,-84560,"","",357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A351=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A351,N350,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A351=\"\",\"\",IF(VLOOKUP(A350,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L350*CEILING(MAX(OFFSET(K350,N350,0),OFFSET(J350,N350,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A350,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A350,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-03",-296758,-335245,"","",357252.80536912754,352550.51695539232,149,380481.5969305819,1080167.8395372331,3334166.4000000004,{"$f":"IF($A352=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A352,N351,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A352=\"\",\"\",IF(VLOOKUP(A351,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L351*CEILING(MAX(OFFSET(K351,N351,0),OFFSET(J351,N351,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A351,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A351,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-02",-663625,-547683,"","",357960.21476510068,352117.96750082239,149,380014.7784200107,1079988.2937631209,3334166.4000000004,{"$f":"IF($A353=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A353,N352,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A353=\"\",\"\",IF(VLOOKUP(A352,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L352*CEILING(MAX(OFFSET(K352,N352,0),OFFSET(J352,N352,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A352,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A352,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-12-01",216516,321920,216516,321920,355833.59459459462,354229.9193372039,148,382371.09552915965,1082338.6760999979,3334166.4000000004,{"$f":"IF($A354=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A354,N353,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A354=\"\",\"\",IF(VLOOKUP(A353,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L353*CEILING(MAX(OFFSET(K353,N353,0),OFFSET(J353,N353,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A353,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A353,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-30",565920,215140,565920,215140,355108.22448979592,354315.55436265899,147,382542.83944008237,1081939.6194259524,3334166.4000000004,{"$f":"IF($A355=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A355,N354,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A355=\"\",\"\",IF(VLOOKUP(A354,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L354*CEILING(MAX(OFFSET(K354,N354,0),OFFSET(J354,N354,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A354,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A354,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-27",695885,448562,695885,448562,352086.6369863014,357549.04201194487,146,386150.65169922216,1085772.8752148235,3334166.4000000004,{"$f":"IF($A356=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A356,N355,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A356=\"\",\"\",IF(VLOOKUP(A355,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L355*CEILING(MAX(OFFSET(K355,N355,0),OFFSET(J355,N355,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A355,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A355,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-26",471398,123700,471398,123700,352415.27586206899,360274.92974291992,145,389146.62472699577,1091793.8628433608,3334166.4000000004,{"$f":"IF($A357=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A357,N356,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A357=\"\",\"\",IF(VLOOKUP(A356,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L356*CEILING(MAX(OFFSET(K356,N356,0),OFFSET(J356,N356,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A356,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A356,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-25",232584,51850,232584,51850,352606.51388888888,346149.64567744359,144,373932.09633432783,1063077.4969241116,3334166.4000000004,{"$f":"IF($A358=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A358,N357,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A358=\"\",\"\",IF(VLOOKUP(A357,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L357*CEILING(MAX(OFFSET(K357,N357,0),OFFSET(J357,N357,0)),roundto),roundto)+add_margin))","v":3390000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A357,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A357,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-24",1957089,1684062,1957089,1684062,332356.91608391609,244241.88221666912,143,263912.19274594152,833790.08230120502,1779694.4000000001,{"$f":"IF($A359=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A359,N358,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A359=\"\",\"\",IF(VLOOKUP(A358,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L358*CEILING(MAX(OFFSET(K358,N358,0),OFFSET(J358,N358,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A358,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A358,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-23",2083854,519617,2083854,519617,333093.83687943261,244147.57185758711,141,263896.98743027868,834498.11299696215,1779694.4000000001,{"$f":"IF($A360=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A360,N359,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A360=\"\",\"\",IF(VLOOKUP(A359,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L359*CEILING(MAX(OFFSET(K359,N359,0),OFFSET(J359,N359,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A359,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A359,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-20",41191,-19243,41191,"",331947.87234042556,240611.47786996467,141,260074.85418724074,826090.0952961829,1779694.4000000001,{"$f":"IF($A361=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A361,N360,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A361=\"\",\"\",IF(VLOOKUP(A360,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L360*CEILING(MAX(OFFSET(K360,N360,0),OFFSET(J360,N360,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A360,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A360,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-19",830089,668508,830089,668508,327530.8,238151.53151611835,140,257455.01597417681,816695.33035093592,1779694.4000000001,{"$f":"IF($A362=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A362,N361,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A362=\"\",\"\",IF(VLOOKUP(A361,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L361*CEILING(MAX(OFFSET(K361,N361,0),OFFSET(J361,N361,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A361,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A361,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-18",557009,275179,557009,275179,326300.14388489211,235161.78893881605,139,254278.75096275305,809429.7707141228,1779694.4000000001,{"$f":"IF($A363=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A363,N362,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A363=\"\",\"\",IF(VLOOKUP(A362,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L362*CEILING(MAX(OFFSET(K362,N362,0),OFFSET(J362,N362,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A362,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A362,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-17",808955,585542,808955,585542,319173.26086956525,221437.41413920149,138,239523.76943965652,774268.42280491255,1779694.4000000001,{"$f":"IF($A364=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A364,N363,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A364=\"\",\"\",IF(VLOOKUP(A363,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L363*CEILING(MAX(OFFSET(K363,N363,0),OFFSET(J363,N363,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A363,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A363,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-16",1014892,290624,1014892,290624,318577.22627737228,224354.07884023598,137,242708.18854952732,779722.78452147415,1779694.4000000001,{"$f":"IF($A365=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A365,N364,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A365=\"\",\"\",IF(VLOOKUP(A364,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L364*CEILING(MAX(OFFSET(K364,N364,0),OFFSET(J364,N364,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A364,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A364,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-13",161039,50833,161039,50833,320854.69852941175,223078.04706833567,136,241377.4698502596,779471.89124490495,1779694.4000000001,{"$f":"IF($A366=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A366,N365,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A366=\"\",\"\",IF(VLOOKUP(A365,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L365*CEILING(MAX(OFFSET(K365,N365,0),OFFSET(J365,N365,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A365,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A365,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-12",130517,172509,130517,172509,321532.34814814816,224807.39902330478,135,243280.34061471536,783764.99531610729,1779694.4000000001,{"$f":"IF($A367=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A367,N366,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A367=\"\",\"\",IF(VLOOKUP(A366,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L366*CEILING(MAX(OFFSET(K366,N366,0),OFFSET(J366,N366,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A366,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A366,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-11",71989,15126,71989,15126,323248.91044776118,222241.20121098674,134,240542.00451321265,780278.71902286517,1779694.4000000001,{"$f":"IF($A368=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A368,N367,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A368=\"\",\"\",IF(VLOOKUP(A367,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L367*CEILING(MAX(OFFSET(K367,N367,0),OFFSET(J367,N367,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A367,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A367,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-10",590974,514587,590974,514587,319689.79699248122,225736.51705914299,133,244399.29882068723,784048.4647517869,1779694.4000000001,{"$f":"IF($A369=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A369,N368,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A369=\"\",\"\",IF(VLOOKUP(A368,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L368*CEILING(MAX(OFFSET(K368,N368,0),OFFSET(J368,N368,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A368,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A368,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-09",298751,16727,298751,16727,320328.76691729325,224345.31355593904,133,242893.07747409469,781825.61411807314,1779694.4000000001,{"$f":"IF($A370=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A370,N369,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A370=\"\",\"\",IF(VLOOKUP(A369,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L369*CEILING(MAX(OFFSET(K369,N369,0),OFFSET(J369,N369,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A369,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A369,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-06",-49308,101710,"",101710,322614.25757575757,223460.65820822062,132,241982.29675901556,782380.62141788704,1779694.4000000001,{"$f":"IF($A371=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A371,N370,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A371=\"\",\"\",IF(VLOOKUP(A370,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L370*CEILING(MAX(OFFSET(K370,N370,0),OFFSET(J370,N370,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A370,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A370,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-05",134789,217855,134789,217855,324475.7938931298,224567.24303320085,131,243192.78520630492,786542.08578510908,1779694.4000000001,{"$f":"IF($A372=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A372,N371,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A372=\"\",\"\",IF(VLOOKUP(A371,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L371*CEILING(MAX(OFFSET(K371,N371,0),OFFSET(J371,N371,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A371,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A371,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-04",266170,405272,266170,405272,323351.92307692306,225808.77894238566,130,244649.77398134672,788186.49364148173,1779694.4000000001,{"$f":"IF($A373=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A373,N372,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A373=\"\",\"\",IF(VLOOKUP(A372,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L372*CEILING(MAX(OFFSET(K372,N372,0),OFFSET(J372,N372,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A372,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A372,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-03",412785,347478,412785,347478,321378.63565891475,228748.95328307236,129,247832.28681991188,792259.98061674729,1779694.4000000001,{"$f":"IF($A374=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A374,N373,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A374=\"\",\"\",IF(VLOOKUP(A373,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L373*CEILING(MAX(OFFSET(K373,N373,0),OFFSET(J373,N373,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A373,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A373,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-11-02",351386,120958,351386,120958,322944.421875,228953.80953262417,128,248153.2803125302,794435.65446880739,1779694.4000000001,{"$f":"IF($A375=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A375,N374,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A375=\"\",\"\",IF(VLOOKUP(A374,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L374*CEILING(MAX(OFFSET(K374,N374,0),OFFSET(J374,N374,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A374,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A374,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-30",-262366,-155884,"","",322944.421875,228953.80953262417,128,248153.2803125302,794435.65446880739,1779694.4000000001,{"$f":"IF($A376=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A376,N375,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A376=\"\",\"\",IF(VLOOKUP(A375,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L375*CEILING(MAX(OFFSET(K375,N375,0),OFFSET(J375,N375,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A375,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A375,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-29",-250245,-73415,"","",324171.3046875,226978.43561765179,128,246012.25668053707,791594.59238052042,1779694.4000000001,{"$f":"IF($A377=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A377,N376,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A377=\"\",\"\",IF(VLOOKUP(A376,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L376*CEILING(MAX(OFFSET(K376,N376,0),OFFSET(J376,N376,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A376,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A376,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-28",51032,208073,51032,208073,325953.0157480315,230207.3439985431,127,249557.58506884659,800112.42737884005,1779694.4000000001,{"$f":"IF($A378=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A378,N377,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A378=\"\",\"\",IF(VLOOKUP(A377,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L377*CEILING(MAX(OFFSET(K377,N377,0),OFFSET(J377,N377,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A377,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A377,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-27",609176,719355,609176,719355,321047.06400000001,227621.87180339912,125,246923.94350644777,790202.55666225078,1779694.4000000001,{"$f":"IF($A379=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A379,N378,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A379=\"\",\"\",IF(VLOOKUP(A378,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L378*CEILING(MAX(OFFSET(K378,N378,0),OFFSET(J378,N378,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A378,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A378,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-26",545795,-92401,545795,"",318760.07936507935,228773.56603026,126,248059.7196964825,790073.54678839608,1779694.4000000001,{"$f":"IF($A380=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A380,N379,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A380=\"\",\"\",IF(VLOOKUP(A379,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L379*CEILING(MAX(OFFSET(K379,N379,0),OFFSET(J379,N379,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A379,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A379,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-23",-138823,32887,"",32887,321047.06400000001,227621.87180339912,125,246923.94350644777,790202.55666225078,1779694.4000000001,{"$f":"IF($A381=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A381,N380,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A381=\"\",\"\",IF(VLOOKUP(A380,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L380*CEILING(MAX(OFFSET(K380,N380,0),OFFSET(J380,N380,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A380,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A380,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-22",-595282,-284234,"","",320770.712,227445.86482921569,125,246733.01134423647,789563.43355404935,1779694.4000000001,{"$f":"IF($A382=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A382,N381,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A382=\"\",\"\",IF(VLOOKUP(A381,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L381*CEILING(MAX(OFFSET(K381,N381,0),OFFSET(J381,N381,0)),roundto),roundto)+add_margin))","v":1830000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A381,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A381,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-21",434236,399692,434236,399692,322085.12903225806,241885.46005589693,124,262408.17550241482,820660.66248684621,2166748.8000000003,{"$f":"IF($A383=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A383,N382,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A383=\"\",\"\",IF(VLOOKUP(A382,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L382*CEILING(MAX(OFFSET(K382,N382,0),OFFSET(J382,N382,0)),roundto),roundto)+add_margin))","v":2220000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A382,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A382,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-20",1112309,1354218,1112309,1354218,307500.00813008129,188647.92112067938,123,204697.51749695436,696425.29137429455,1603075.2000000002,{"$f":"IF($A384=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A384,N383,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A384=\"\",\"\",IF(VLOOKUP(A383,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L383*CEILING(MAX(OFFSET(K383,N383,0),OFFSET(J383,N383,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A383,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A383,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-19",1111480,349643,1111480,349643,306227.69672131148,189561.68634449333,122,205745.75963727958,697144.64003214263,1603075.2000000002,{"$f":"IF($A385=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A385,N384,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A385=\"\",\"\",IF(VLOOKUP(A384,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L384*CEILING(MAX(OFFSET(K384,N384,0),OFFSET(J384,N384,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A384,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A384,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-16",416824,303745,416824,303745,305737.68595041323,191296.8415203043,121,207717.57906070707,700401.08616575669,1603075.2000000002,{"$f":"IF($A386=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A386,N385,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A386=\"\",\"\",IF(VLOOKUP(A385,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L385*CEILING(MAX(OFFSET(K385,N385,0),OFFSET(J385,N385,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A385,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A385,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-15",261456,199682,261456,199682,306362.00833333336,192261.31157121586,120,208820.75484005723,703121.44252944202,1603075.2000000002,{"$f":"IF($A387=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A387,N386,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A387=\"\",\"\",IF(VLOOKUP(A386,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L386*CEILING(MAX(OFFSET(K386,N386,0),OFFSET(J386,N386,0)),roundto),roundto)+add_margin))","v":1660000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A386,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A386,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-14",297028,265891,297028,265891,306291.64705882355,191149.15085111943,119,207678.91998265637,700881.59502587072,1524924.8,{"$f":"IF($A388=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A388,N387,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A388=\"\",\"\",IF(VLOOKUP(A387,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L387*CEILING(MAX(OFFSET(K387,N387,0),OFFSET(J387,N387,0)),roundto),roundto)+add_margin))","v":1580000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A387,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A387,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-13",1001922,953078,1001922,953078,298425.85470085469,174393.07486915833,117,189536.53198815277,658545.26547834487,1135321.6000000001,{"$f":"IF($A389=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A389,N388,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A389=\"\",\"\",IF(VLOOKUP(A388,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L388*CEILING(MAX(OFFSET(K388,N388,0),OFFSET(J388,N388,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A388,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A388,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-12",579803,-58314,579803,"",296510.9745762712,175306.78294502883,118,190453.58175361401,658372.77990813786,1135321.6000000001,{"$f":"IF($A390=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A390,N389,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A390=\"\",\"\",IF(VLOOKUP(A389,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L389*CEILING(MAX(OFFSET(K389,N389,0),OFFSET(J389,N389,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A389,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A389,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-09",-170622,72470,"",72470,298425.85470085469,174393.07486915833,117,189536.53198815277,658545.26547834487,1135321.6000000001,{"$f":"IF($A391=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A391,N390,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A391=\"\",\"\",IF(VLOOKUP(A390,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L390*CEILING(MAX(OFFSET(K390,N390,0),OFFSET(J390,N390,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A390,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A390,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-08",-130944,-23158,"","",300306.28205128206,171719.50033752128,117,186630.79708372193,654904.79651035368,1135321.6000000001,{"$f":"IF($A392=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A392,N391,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A392=\"\",\"\",IF(VLOOKUP(A391,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L391*CEILING(MAX(OFFSET(K391,N391,0),OFFSET(J391,N391,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A391,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A391,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-07",49202,269212,49202,269212,301066.11206896551,172816.2035095852,116,187895.71548499702,658067.97149045987,1135321.6000000001,{"$f":"IF($A393=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A393,N392,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A393=\"\",\"\",IF(VLOOKUP(A392,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L392*CEILING(MAX(OFFSET(K392,N392,0),OFFSET(J392,N392,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A392,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A392,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-06",256949,313995,256949,313995,300602.75652173912,174092.95521113693,115,189324.35690947555,660319.03464974265,1135321.6000000001,{"$f":"IF($A394=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A394,N393,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A394=\"\",\"\",IF(VLOOKUP(A393,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L393*CEILING(MAX(OFFSET(K393,N393,0),OFFSET(J393,N393,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A393,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A393,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-05",324624,284267,324624,284267,300086.0701754386,175626.68660124406,114,191035.6249860251,663053.75764888618,1135321.6000000001,{"$f":"IF($A395=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A395,N394,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A395=\"\",\"\",IF(VLOOKUP(A394,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L394*CEILING(MAX(OFFSET(K394,N394,0),OFFSET(J394,N394,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A394,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A394,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-02",301266,226028,301266,{"$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},176667.41073071875,113,192200.42294405814,{"$f":"IF($A395=\"\",\"\",F395+alpha*I395)","v":665758.31686804676},{"$f":"IF($A395=\"\",\"\",beta*MAX(E396,INDIRECT(\"B\" & ROW(A397) & \":B\" &  ROW(A397) + window_size_max-2)))","v":1135321.6000000001},{"$f":"IF($A396=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A396,N395,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A396=\"\",\"\",IF(VLOOKUP(A395,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L395*CEILING(MAX(OFFSET(K395,N395,0),OFFSET(J395,N395,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A395,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A395,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-10-01",309978,291453,309978,291453,299315.95535714284,177215.04175315614,112,192875.5403399725,665779.48200309055,1135321.6000000001,{"$f":"IF($A397=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A397,N396,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A397=\"\",\"\",IF(VLOOKUP(A396,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L396*CEILING(MAX(OFFSET(K396,N396,0),OFFSET(J396,N396,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A396,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A396,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-30",441897,291478,441897,291478,297764.8828828829,179740.0145302552,111,195704.67261017015,669603.76084220619,1135321.6000000001,{"$f":"IF($A398=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A398,N397,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A398=\"\",\"\",IF(VLOOKUP(A397,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L397*CEILING(MAX(OFFSET(K397,N397,0),OFFSET(J397,N397,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A397,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A397,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-29",313598,133591,313598,133591,301900.78899082571,177531.23541059563,109,193388.80083021367,669339.51056823169,1135321.6000000001,{"$f":"IF($A399=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A399,N398,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A399=\"\",\"\",IF(VLOOKUP(A398,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L398*CEILING(MAX(OFFSET(K398,N398,0),OFFSET(J398,N398,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A398,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A398,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-28",11125,-6499,11125,"",301764.97247706424,177772.23269649252,109,193651.32463913746,669702.48929142533,1135321.6000000001,{"$f":"IF($A400=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A400,N399,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A400=\"\",\"\",IF(VLOOKUP(A399,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L399*CEILING(MAX(OFFSET(K399,N399,0),OFFSET(J399,N399,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A399,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A399,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-25",123907,109103,123907,109103,302833.44444444444,177748.22822034734,108,193669.62607125618,670805.73397983122,1135321.6000000001,{"$f":"IF($A401=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A401,N400,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A401=\"\",\"\",IF(VLOOKUP(A400,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L400*CEILING(MAX(OFFSET(K400,N400,0),OFFSET(J400,N400,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A400,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A400,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-24",295990,218723,295990,218723,301531.71028037381,182448.36516597882,107,198862.67421226003,679370.79128366779,1135321.6000000001,{"$f":"IF($A402=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A402,N401,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A402=\"\",\"\",IF(VLOOKUP(A401,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L401*CEILING(MAX(OFFSET(K401,N401,0),OFFSET(J401,N401,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A401,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A401,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-23",224670,1274,224670,1274,303626.96226415096,178081.9660539827,106,194201.46635028737,672609.74832969694,1135321.6000000001,{"$f":"IF($A403=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A403,N402,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A403=\"\",\"\",IF(VLOOKUP(A402,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L402*CEILING(MAX(OFFSET(K402,N402,0),OFFSET(J402,N402,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A402,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A402,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-22",607593,529432,607593,529432,300519.14423076925,178383.85745160808,104,194627.75550411752,670311.87968859251,1135321.6000000001,{"$f":"IF($A404=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A404,N403,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A404=\"\",\"\",IF(VLOOKUP(A403,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L403*CEILING(MAX(OFFSET(K403,N403,0),OFFSET(J403,N403,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A403,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A403,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-21",401035,-89938,401035,"",301043.125,177289.37530500471,104,193433.60819350378,668566.98056765716,1135321.6000000001,{"$f":"IF($A405=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A405,N404,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A405=\"\",\"\",IF(VLOOKUP(A404,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L404*CEILING(MAX(OFFSET(K404,N404,0),OFFSET(J404,N404,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A404,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A404,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-18",49501,103995,49501,103995,303104.40776699031,177043.84802641658,103,193225.89130952713,670233.60125509184,1135321.6000000001,{"$f":"IF($A406=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A406,N405,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A406=\"\",\"\",IF(VLOOKUP(A405,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L405*CEILING(MAX(OFFSET(K405,N405,0),OFFSET(J405,N405,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A405,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A405,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-17",482931,498195,482931,498195,299529.13725490199,177791.0851828717,102,194141.18063067505,668397.3804531846,1135321.6000000001,{"$f":"IF($A407=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A407,N406,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A407=\"\",\"\",IF(VLOOKUP(A406,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L406*CEILING(MAX(OFFSET(K406,N406,0),OFFSET(J406,N406,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A406,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A406,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-16",331312,161725,331312,161725,300410.12871287129,178467.69293686692,101,194909.0735626652,670737.36848193523,1135321.6000000001,{"$f":"IF($A408=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A408,N407,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A408=\"\",\"\",IF(VLOOKUP(A407,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L407*CEILING(MAX(OFFSET(K407,N407,0),OFFSET(J407,N407,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A407,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A407,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-15",282160,233336,282160,233336,298657.07,182099.67835310128,100,198915.49239705366,676596.50555440201,1135321.6000000001,{"$f":"IF($A409=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A409,N408,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A409=\"\",\"\",IF(VLOOKUP(A408,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L408*CEILING(MAX(OFFSET(K408,N408,0),OFFSET(J408,N408,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A408,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A408,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-14",312303,69923,312303,69923,300954.41414141416,181092.29837845496,99,197931.88415098449,677024.99402828468,1135321.6000000001,{"$f":"IF($A410=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A410,N409,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A410=\"\",\"\",IF(VLOOKUP(A409,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L409*CEILING(MAX(OFFSET(K409,N409,0),OFFSET(J409,N409,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A409,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A409,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-11",119576,118279,{"$f":"IF(B410>minIMSM,B410,\"\")","v":119576},118279,302310.01020408166,181124.81496352894,98,198008.98931990057,678527.08991189278,1135321.6000000001,{"$f":"IF($A411=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A411,N410,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A411=\"\",\"\",IF(VLOOKUP(A410,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L410*CEILING(MAX(OFFSET(K410,N410,0),OFFSET(J410,N410,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A410,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A410,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-10",287144,237317,287144,237317,301243.23711340205,183229.16397750773,97,200389.77808380363,681983.81547262892,1135321.6000000001,{"$f":"IF($A412=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A412,N411,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A412=\"\",\"\",IF(VLOOKUP(A411,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L411*CEILING(MAX(OFFSET(K411,N411,0),OFFSET(J411,N411,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A411,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A411,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-09",335795,167325,335795,167325,302744.09375,184057.05650140921,96,201360.28165165236,685328.6288881395,1135321.6000000001,{"$f":"IF($A413=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A413,N412,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A413=\"\",\"\",IF(VLOOKUP(A412,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L412*CEILING(MAX(OFFSET(K412,N412,0),OFFSET(J412,N412,0)),roundto),roundto)+add_margin))","v":1190000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A412,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A412,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-08",588822,598986,588822,598986,294830.81052631576,174497.95200762723,95,190930.31477765564,657598.40860386146,1341916.8,{"$f":"IF($A414=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A414,N413,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A414=\"\",\"\",IF(VLOOKUP(A413,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L413*CEILING(MAX(OFFSET(K413,N413,0),OFFSET(J413,N413,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A413,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A413,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-07",709576,254056,709576,254056,294292.59574468085,174709.07472198544,94,191290.82253569431,657745.15856250003,1341916.8,{"$f":"IF($A415=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A415,N414,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A415=\"\",\"\",IF(VLOOKUP(A414,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L414*CEILING(MAX(OFFSET(K414,N414,0),OFFSET(J414,N414,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A414,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A414,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-04",478765,387398,478765,387398,292962.74193548388,176189.99299033213,93,193029.24089547439,659718.29963688517,1341916.8,{"$f":"IF($A416=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A416,N415,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A416=\"\",\"\",IF(VLOOKUP(A415,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L415*CEILING(MAX(OFFSET(K415,N415,0),OFFSET(J415,N415,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A415,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A415,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-03",179777,149206,179777,149206,293989.5,176024.18920145751,92,192890.19108454962,660480.86306064425,1341916.8,{"$f":"IF($A417=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A417,N416,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A417=\"\",\"\",IF(VLOOKUP(A416,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L416*CEILING(MAX(OFFSET(K416,N416,0),OFFSET(J416,N416,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A416,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A416,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-02",445230,395935,445230,395935,291508.47252747254,173071.84562117743,91,189749.66102427396,652032.82847359311,1341916.8,{"$f":"IF($A418=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A418,N417,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A418=\"\",\"\",IF(VLOOKUP(A417,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L417*CEILING(MAX(OFFSET(K417,N417,0),OFFSET(J417,N417,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A417,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A417,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-09-01",699645,575817,699645,575817,283313.35555555555,165083.38407078959,90,181061.14748328514,627329.53577379731,1341916.8,{"$f":"IF($A419=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A419,N418,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A419=\"\",\"\",IF(VLOOKUP(A418,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L418*CEILING(MAX(OFFSET(K418,N418,0),OFFSET(J418,N418,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A418,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A418,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-31",640638,187386,640638,187386,283898.31460674159,166656.5994088694,89,182880.15895304814,631370.61661753303,1341916.8,{"$f":"IF($A420=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A420,N419,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A420=\"\",\"\",IF(VLOOKUP(A419,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L419*CEILING(MAX(OFFSET(K419,N419,0),OFFSET(J419,N419,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A419,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A419,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-28",156281,112415,156281,112415,283884.46590909088,167816.95528774505,88,184225.2455193596,633912.43239587406,1341916.8,{"$f":"IF($A421=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A421,N420,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A421=\"\",\"\",IF(VLOOKUP(A420,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L420*CEILING(MAX(OFFSET(K420,N420,0),OFFSET(J420,N420,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A420,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A420,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-27",299543,126841,299543,126841,285011.64367816091,169166.94503557563,87,185798.23354772376,638028.28741883603,1341916.8,{"$f":"IF($A422=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A422,N421,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A422=\"\",\"\",IF(VLOOKUP(A421,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L421*CEILING(MAX(OFFSET(K421,N421,0),OFFSET(J421,N421,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A421,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A421,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-26",110111,51132,110111,51132,287926.80232558138,167842.2613997359,86,184457.03187061255,638395.16287974524,1341916.8,{"$f":"IF($A423=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A423,N422,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A423=\"\",\"\",IF(VLOOKUP(A422,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L422*CEILING(MAX(OFFSET(K422,N422,0),OFFSET(J422,N422,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A422,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A422,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-25",392568,409392,392568,409392,282391.48235294118,164505.63362759168,85,180862.62487053833,626030.46960696392,1341916.8,{"$f":"IF($A424=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A424,N423,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A424=\"\",\"\",IF(VLOOKUP(A423,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L423*CEILING(MAX(OFFSET(K423,N423,0),OFFSET(J423,N423,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A423,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A423,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-24",576110,227073,576110,227073,281671.25,166107.74115175486,84,182707.3224919432,628815.16273469198,1341916.8,{"$f":"IF($A425=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A425,N424,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A425=\"\",\"\",IF(VLOOKUP(A424,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L424*CEILING(MAX(OFFSET(K424,N424,0),OFFSET(J424,N424,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A424,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A424,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-21",316543,200725,316543,200725,282915.9156626506,167039.13033552771,83,183806.78532157428,632148.80777364178,1341916.8,{"$f":"IF($A426=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A426,N425,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A426=\"\",\"\",IF(VLOOKUP(A425,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L425*CEILING(MAX(OFFSET(K425,N425,0),OFFSET(J425,N425,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A425,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A425,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-20",210385,232746,210385,232746,281578.54878048779,169212.92189788801,82,186260.49140805466,635473.48245579167,1341916.8,{"$f":"IF($A427=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A427,N426,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A427=\"\",\"\",IF(VLOOKUP(A426,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L426*CEILING(MAX(OFFSET(K426,N426,0),OFFSET(J426,N426,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A426,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A426,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-19",317210,157376,317210,157376,283014.83950617287,169669.52897837257,81,186881.27298493826,638089.25817755552,1341916.8,{"$f":"IF($A428=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A428,N427,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A428=\"\",\"\",IF(VLOOKUP(A427,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L427*CEILING(MAX(OFFSET(K427,N427,0),OFFSET(J427,N427,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A427,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A427,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-18",508934,501071,508934,501071,274638.63750000001,161700.79410909908,80,178180.61413114492,613181.80434917542,1341916.8,{"$f":"IF($A429=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A429,N428,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A429=\"\",\"\",IF(VLOOKUP(A428,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L428*CEILING(MAX(OFFSET(K428,N428,0),OFFSET(J428,N428,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A428,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A428,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-17",648395,196355,648395,196355,274492.22784810129,161787.15087849277,79,178316.1137079818,613292.84389326675,1341916.8,{"$f":"IF($A430=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A430,N429,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A430=\"\",\"\",IF(VLOOKUP(A429,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L429*CEILING(MAX(OFFSET(K429,N429,0),OFFSET(J429,N429,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A429,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A429,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-14",423849,333999,423849,333999,270808.98717948719,164577.08208497136,78,181553.55762557662,615760.74666808278,1341916.8,{"$f":"IF($A431=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A431,N430,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A431=\"\",\"\",IF(VLOOKUP(A430,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L430*CEILING(MAX(OFFSET(K430,N430,0),OFFSET(J430,N430,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A430,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A430,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-13",329770,101984,329770,101984,272326.75324675324,164731.44027712743,77,181843.03095641907,617828.51206394949,1341916.8,{"$f":"IF($A432=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A432,N431,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A432=\"\",\"\",IF(VLOOKUP(A431,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L431*CEILING(MAX(OFFSET(K431,N431,0),OFFSET(J431,N431,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A431,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A431,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-12",251798,199841,251798,199841,272879.4736842105,165127.89137105524,76,182367.04129637004,619376.85214731353,1341916.8,{"$f":"IF($A433=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A433,N432,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A433=\"\",\"\",IF(VLOOKUP(A432,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L432*CEILING(MAX(OFFSET(K432,N432,0),OFFSET(J432,N432,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A432,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A432,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-11",532770,502291,532770,502291,264269.38666666666,165609.11159194246,75,182964.45505033285,611901.85126229911,1341916.8,{"$f":"IF($A434=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A434,N433,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A434=\"\",\"\",IF(VLOOKUP(A433,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L433*CEILING(MAX(OFFSET(K433,N433,0),OFFSET(J433,N433,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A433,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A433,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-10",434407,18062,434407,18062,268047.44594594592,163260.68566142535,74,180451.69431553344,610905.66514545947,1341916.8,{"$f":"IF($A435=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A435,N434,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A435=\"\",\"\",IF(VLOOKUP(A434,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L434*CEILING(MAX(OFFSET(K434,N434,0),OFFSET(J434,N434,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A434,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A434,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-07",157715,191084,157715,191084,270415.66666666669,165537.04130235899,72,183201.07330657885,618497.70594916656,1341916.8,{"$f":"IF($A436=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A436,N435,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A436=\"\",\"\",IF(VLOOKUP(A435,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L435*CEILING(MAX(OFFSET(K435,N435,0),OFFSET(J435,N435,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A435,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A435,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-06",174499,-8247,174499,"",271456.33333333331,163578.36106875617,72,181033.38734193123,615419.76928300271,1341916.8,{"$f":"IF($A437=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A437,N436,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A437=\"\",\"\",IF(VLOOKUP(A436,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L436*CEILING(MAX(OFFSET(K436,N436,0),OFFSET(J436,N436,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A436,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A436,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-05",13253,88181,13253,88181,272705.76056338026,158988.85730046619,71,176089.29292845193,607275.41712743894,1341916.8,{"$f":"IF($A438=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A438,N437,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A438=\"\",\"\",IF(VLOOKUP(A437,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L437*CEILING(MAX(OFFSET(K437,N437,0),OFFSET(J437,N437,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A437,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A437,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-04",679351,584785,679351,584785,262137.07142857142,154032.13884879,70,170666.01857149895,586402.50671441946,1341916.8,{"$f":"IF($A439=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A439,N438,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A439=\"\",\"\",IF(VLOOKUP(A438,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L438*CEILING(MAX(OFFSET(K438,N438,0),OFFSET(J438,N438,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A438,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A438,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-08-03",484614,56885,484614,56885,265837.4202898551,153808.34342311625,69,170559.13678228244,589899.78017619171,1341916.8,{"$f":"IF($A440=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A440,N439,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A440=\"\",\"\",IF(VLOOKUP(A439,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L439*CEILING(MAX(OFFSET(K439,N439,0),OFFSET(J439,N439,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A439,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A439,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-31",394965,445037,394965,445037,259307.16176470587,153683.881119228,68,170545.61217066442,583343.82488896826,1341916.8,{"$f":"IF($A441=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A441,N440,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A441=\"\",\"\",IF(VLOOKUP(A440,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L440*CEILING(MAX(OFFSET(K440,N440,0),OFFSET(J440,N440,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A440,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A440,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-30",378651,113793,378651,113793,261983,154309.50875906341,67,171323.86238201649,587498.33852583135,1341916.8,{"$f":"IF($A442=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A442,N441,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A442=\"\",\"\",IF(VLOOKUP(A441,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L441*CEILING(MAX(OFFSET(K441,N441,0),OFFSET(J441,N441,0)),roundto),roundto)+add_margin))","v":1400000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A441,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A441,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-29",344794,378561,344794,378561,257424.51515151514,142444.14558248664,66,158297.94763507857,558190.61565816449,1047065.6000000001,{"$f":"IF($A443=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A443,N442,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A443=\"\",\"\",IF(VLOOKUP(A442,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L442*CEILING(MAX(OFFSET(K442,N442,0),OFFSET(J442,N442,0)),roundto),roundto)+add_margin))","v":1100000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A442,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A442,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-28",838698,654416,838698,654416,244701.67692307691,124874.59158276455,65,138823.29893462866,508465.94489887136,644907.20000000007,{"$f":"IF($A444=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A444,N443,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A444=\"\",\"\",IF(VLOOKUP(A443,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L443*CEILING(MAX(OFFSET(K443,N443,0),OFFSET(J443,N443,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A443,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A443,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-27",552803,122810,552803,122810,245900.4375,125022.88514631185,64,139083.09174246408,510158.31181068171,644907.20000000007,{"$f":"IF($A445=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A445,N444,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A445=\"\",\"\",IF(VLOOKUP(A444,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L444*CEILING(MAX(OFFSET(K444,N444,0),OFFSET(J444,N444,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A444,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A444,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-24",264951,219780,264951,219780,245864.57142857142,126700.43660423266,63,141064.09487596425,513886.3516929035,644907.20000000007,{"$f":"IF($A446=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A446,N445,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A446=\"\",\"\",IF(VLOOKUP(A445,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L445*CEILING(MAX(OFFSET(K445,N445,0),OFFSET(J445,N445,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A445,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A445,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-23",176654,148274,176654,148274,247321.69354838709,127197.86827671799,62,141733.8147603285,516615.94159301126,644907.20000000007,{"$f":"IF($A447=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A447,N446,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A447=\"\",\"\",IF(VLOOKUP(A446,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L446*CEILING(MAX(OFFSET(K446,N446,0),OFFSET(J446,N446,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A446,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A446,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-22",363470,356221,363470,356221,243828.19672131148,125615.42731165109,61,140095.99807206815,510010.59305824095,644907.20000000007,{"$f":"IF($A448=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A448,N447,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A448=\"\",\"\",IF(VLOOKUP(A447,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L447*CEILING(MAX(OFFSET(K447,N447,0),OFFSET(J447,N447,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A447,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A447,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-21",392076,287872,392076,287872,241573,129682.92784786734,60,144778.00409044692,516651.20777184912,644907.20000000007,{"$f":"IF($A449=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A449,N448,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A449=\"\",\"\",IF(VLOOKUP(A448,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L448*CEILING(MAX(OFFSET(K448,N448,0),OFFSET(J448,N448,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A448,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A448,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-20",96224,4956,96224,4956,249705.96551724139,122840.67805056996,58,137323.26662643786,510620.17210747331,644907.20000000007,{"$f":"IF($A450=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A450,N449,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A450=\"\",\"\",IF(VLOOKUP(A449,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L449*CEILING(MAX(OFFSET(K449,N449,0),OFFSET(J449,N449,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A449,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A449,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-17",6478,-20260,6478,"",250135.77586206896,122566.75562555998,58,137017.0494775133,510468.16986934422,644907.20000000007,{"$f":"IF($A451=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A451,N450,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A451=\"\",\"\",IF(VLOOKUP(A450,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L450*CEILING(MAX(OFFSET(K450,N450,0),OFFSET(J450,N450,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A450,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A450,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-16",172222,197151,172222,197151,249845.77192982455,123414.39240557875,57,138107.87915449688,512250.74232336861,644907.20000000007,{"$f":"IF($A452=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A452,N451,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A452=\"\",\"\",IF(VLOOKUP(A451,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L451*CEILING(MAX(OFFSET(K451,N451,0),OFFSET(J451,N451,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A451,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A451,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-15",306825,237310,306825,237310,246291.60714285713,126200.15871541573,56,141366.14221281171,514887.27734719939,644907.20000000007,{"$f":"IF($A453=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A453,N452,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A453=\"\",\"\",IF(VLOOKUP(A452,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L452*CEILING(MAX(OFFSET(K452,N452,0),OFFSET(J452,N452,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A452,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A452,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-14",313179,101610,313179,101610,249106.29090909092,125712.23779513032,55,140903.31996863589,516822.59884949913,644907.20000000007,{"$f":"IF($A454=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A454,N453,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A454=\"\",\"\",IF(VLOOKUP(A453,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L453*CEILING(MAX(OFFSET(K453,N453,0),OFFSET(J453,N453,0)),roundto),roundto)+add_margin))","v":700000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A453,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A453,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-13",152716,162842,152716,162842,250187.38888888888,126753.93958926889,54,142209.47979851975,520385.4005060764,712504,{"$f":"IF($A455=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A455,N454,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A455=\"\",\"\",IF(VLOOKUP(A454,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L454*CEILING(MAX(OFFSET(K454,N454,0),OFFSET(J454,N454,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A454,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A454,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-10",229252,201367,229252,201367,249692.32075471699,127580.61458048673,53,143285.05475883168,521933.92479649716,712504,{"$f":"IF($A456=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A456,N455,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A456=\"\",\"\",IF(VLOOKUP(A455,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L455*CEILING(MAX(OFFSET(K455,N455,0),OFFSET(J455,N455,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A455,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A455,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-09",319588,244529,319588,244529,252699.15686274509,128787.06833501242,51,144935.21493128798,528076.06523219228,712504,{"$f":"IF($A457=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A457,N456,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A457=\"\",\"\",IF(VLOOKUP(A456,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L456*CEILING(MAX(OFFSET(K456,N456,0),OFFSET(J456,N456,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A456,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A456,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-08",101507,-1788,101507,"",252699.15686274509,128787.06833501242,51,144935.21493128798,528076.06523219228,712504,{"$f":"IF($A458=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A458,N457,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A458=\"\",\"\",IF(VLOOKUP(A457,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L457*CEILING(MAX(OFFSET(K457,N457,0),OFFSET(J457,N457,0)),roundto),roundto)+add_margin))","v":770000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A457,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A457,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-07",-74688,-47255,"","",256171.50980392157,124045.37761462308,51,139598.98069145251,521409.57311768131,920244.8,{"$f":"IF($A459=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A459,N458,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A459=\"\",\"\",IF(VLOOKUP(A458,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L458*CEILING(MAX(OFFSET(K458,N458,0),OFFSET(J458,N458,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A458,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A458,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-06",24233,201323,24233,{"$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},130156.35414005324,50,146609.26791723134,{"$f":"IF($A459=\"\",\"\",F459+alpha*I459)","v":532187.48904273962},{"$f":"IF($A459=\"\",\"\",beta*MAX(E460,INDIRECT(\"B\" & ROW(A461) & \":B\" &  ROW(A461) + window_size_max-2)))","v":920244.8},{"$f":"IF($A460=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A460,N459,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A460=\"\",\"\",IF(VLOOKUP(A459,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L459*CEILING(MAX(OFFSET(K459,N459,0),OFFSET(J459,N459,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A459,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A459,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-03",207815,25885,207815,25885,257897.16326530612,126699.652717583,49,142872.7744079601,529355.43464043026,920244.8,{"$f":"IF($A461=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A461,N460,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A461=\"\",\"\",IF(VLOOKUP(A460,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L460*CEILING(MAX(OFFSET(K460,N460,0),OFFSET(J460,N460,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A460,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A460,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-02",285392,266744,285392,266744,253703.58333333334,134067.51787216763,48,151349.64645335884,541267.91159471509,920244.8,{"$f":"IF($A462=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A462,N461,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A462=\"\",\"\",IF(VLOOKUP(A461,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L461*CEILING(MAX(OFFSET(K461,N461,0),OFFSET(J461,N461,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A461,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A461,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-07-01",196438,3993,196438,3993,260285.27659574468,129331.24694173873,47,146184.07626864541,538035.02150617098,920244.8,{"$f":"IF($A463=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A463,N462,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A463=\"\",\"\",IF(VLOOKUP(A462,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L462*CEILING(MAX(OFFSET(K462,N462,0),OFFSET(J462,N462,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A462,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A462,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-30",191852,251481,191852,251481,257380.95652173914,134027.42811651464,46,151686.46128001643,545585.23295377032,920244.8,{"$f":"IF($A464=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A464,N463,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A464=\"\",\"\",IF(VLOOKUP(A463,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L463*CEILING(MAX(OFFSET(K463,N463,0),OFFSET(J463,N463,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A463,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A463,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-29",222970,80567,222970,80567,261145.7111111111,132883.47693136457,45,150585.55914631695,547258.27348911332,920244.8,{"$f":"IF($A465=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A465,N464,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A465=\"\",\"\",IF(VLOOKUP(A464,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L464*CEILING(MAX(OFFSET(K464,N464,0),OFFSET(J464,N464,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A464,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A464,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-26",195758,188358,195758,188358,261545.02272727274,136117.93596685914,44,154420.88571547778,554944.70558668056,920244.8,{"$f":"IF($A466=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A466,N465,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A466=\"\",\"\",IF(VLOOKUP(A465,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L465*CEILING(MAX(OFFSET(K465,N465,0),OFFSET(J465,N465,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A465,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A465,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-25",121973,66755,121973,66755,264620.02325581393,134211.64460128749,43,152482.54333532506,554336.8555929315,920244.8,{"$f":"IF($A467=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A467,N466,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A467=\"\",\"\",IF(VLOOKUP(A466,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L466*CEILING(MAX(OFFSET(K466,N466,0),OFFSET(J466,N466,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A466,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A466,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-24",288953,226388,288953,226388,262639.30952380953,133859.85311800381,42,152241.91499169855,551898.94800803671,920244.8,{"$f":"IF($A468=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A468,N467,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A468=\"\",\"\",IF(VLOOKUP(A467,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L467*CEILING(MAX(OFFSET(K467,N467,0),OFFSET(J467,N467,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A467,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A467,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-23",403067,281645,403067,281645,262862.45,137789.01407835822,40,157132.07769866931,561413.39762747171,920244.8,{"$f":"IF($A469=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A469,N468,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A469=\"\",\"\",IF(VLOOKUP(A468,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L468*CEILING(MAX(OFFSET(K468,N468,0),OFFSET(J468,N468,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A468,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A468,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-22",234708,-10111,234708,"",264062.27500000002,136091.16874880649,40,155195.88586198393,558934.45813776948,920244.8,{"$f":"IF($A470=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A470,N469,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A470=\"\",\"\",IF(VLOOKUP(A469,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L469*CEILING(MAX(OFFSET(K469,N469,0),OFFSET(J469,N469,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A469,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A469,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-19",73103,121096,73103,121096,266721,136712.36892552028,39,156200.73285599664,563502.39242639358,920244.8,{"$f":"IF($A471=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A471,N470,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A471=\"\",\"\",IF(VLOOKUP(A470,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L470*CEILING(MAX(OFFSET(K470,N470,0),OFFSET(J470,N470,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A470,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A470,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-18",200989,161713,200989,161713,269405.10526315792,137757.35734020214,38,157626.46386757167,568895.38661154406,920244.8,{"$f":"IF($A472=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A472,N471,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A472=\"\",\"\",IF(VLOOKUP(A471,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L471*CEILING(MAX(OFFSET(K471,N471,0),OFFSET(J471,N471,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A471,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A471,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-17",185205,182193,185205,182193,272450.40540540538,138680.31318613153,37,158925.48666345517,574408.83006597019,920244.8,{"$f":"IF($A473=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A473,N472,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A473=\"\",\"\",IF(VLOOKUP(A472,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L472*CEILING(MAX(OFFSET(K472,N472,0),OFFSET(J472,N472,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A472,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A472,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-16",170061,195525,170061,195525,268902.52777777775,146019.76394451005,36,167656.74957073067,587450.35196216602,920244.8,{"$f":"IF($A474=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A474,N473,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A474=\"\",\"\",IF(VLOOKUP(A473,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L473*CEILING(MAX(OFFSET(K473,N473,0),OFFSET(J473,N473,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A473,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A473,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-15",248113,43464,{"$f":"IF(B474>minIMSM,B474,\"\")","v":248113},43464,274291.25714285712,143592.59332689468,35,165122.30365594532,588023.63408915326,920244.8,{"$f":"IF($A475=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A475,N474,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A475=\"\",\"\",IF(VLOOKUP(A474,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L474*CEILING(MAX(OFFSET(K474,N474,0),OFFSET(J474,N474,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A474,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A474,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-12",180242,143409,180242,143409,274634.4705882353,145613.99732572644,34,167759.19326980307,593376.9378008612,920244.8,{"$f":"IF($A476=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A476,N475,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A476=\"\",\"\",IF(VLOOKUP(A475,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L475*CEILING(MAX(OFFSET(K475,N475,0),OFFSET(J475,N475,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A475,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A475,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-11",278204,158991,278204,158991,273582.15151515149,153152.9989876464,33,176724.66511293207,609359.01522972248,920244.8,{"$f":"IF($A477=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A477,N476,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A477=\"\",\"\",IF(VLOOKUP(A476,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L476*CEILING(MAX(OFFSET(K476,N476,0),OFFSET(J476,N476,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A476,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A476,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-10",163326,12956,163326,12956,279499.125,149143.8685654529,32,172434.85404009101,607125.34767617285,920244.8,{"$f":"IF($A478=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A478,N477,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A478=\"\",\"\",IF(VLOOKUP(A477,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L477*CEILING(MAX(OFFSET(K477,N477,0),OFFSET(J477,N477,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A477,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A477,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-09",234111,162828,234111,162828,277771,157518.76927039147,31,182588.12409959195,624688.43578922469,920244.8,{"$f":"IF($A479=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A479,N478,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A479=\"\",\"\",IF(VLOOKUP(A478,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L478*CEILING(MAX(OFFSET(K478,N478,0),OFFSET(J478,N478,0)),roundto),roundto)+add_margin))","v":980000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A478,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A478,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-08",186412,16169,186412,16169,284686.40000000002,155422.64649002775,30,180511.29271294392,627657.85615459341,972361.60000000009,{"$f":"IF($A480=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A480,N479,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A480=\"\",\"\",IF(VLOOKUP(A479,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L479*CEILING(MAX(OFFSET(K479,N479,0),OFFSET(J479,N479,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A479,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A479,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-05",61330,7190,61330,7190,292630.62068965519,150594.87443436633,29,175317.24731812978,625733.39059410174,972361.60000000009,{"$f":"IF($A481=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A481,N480,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A481=\"\",\"\",IF(VLOOKUP(A480,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L480*CEILING(MAX(OFFSET(K480,N480,0),OFFSET(J480,N480,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A480,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A480,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-04",138733,91619,138733,91619,308577.85185185185,143010.88524858453,27,167256.37556277085,626364.96542111645,972361.60000000009,{"$f":"IF($A482=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A482,N481,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A482=\"\",\"\",IF(VLOOKUP(A481,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L481*CEILING(MAX(OFFSET(K481,N481,0),OFFSET(J481,N481,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A481,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A481,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-03",63067,-42250,63067,"",310129.33333333331,142026.95883172346,27,166105.63821841704,625730.04594832566,972361.60000000009,{"$f":"IF($A483=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A483,N482,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A483=\"\",\"\",IF(VLOOKUP(A482,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L482*CEILING(MAX(OFFSET(K482,N482,0),OFFSET(J482,N482,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A482,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A482,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-02",207162,249052,207162,249052,304320.84615384613,142450.427229511,26,167111.44266445751,621832.58721631533,972361.60000000009,{"$f":"IF($A484=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A484,N483,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A484=\"\",\"\",IF(VLOOKUP(A483,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L483*CEILING(MAX(OFFSET(K483,N483,0),OFFSET(J483,N483,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A483,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A483,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-06-01",445315,233217,445315,233217,306135.67999999999,145454.70536276681,25,171130.64928266514,631283.9136370637,972361.60000000009,{"$f":"IF($A485=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A485,N484,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A485=\"\",\"\",IF(VLOOKUP(A484,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L484*CEILING(MAX(OFFSET(K484,N484,0),OFFSET(J484,N484,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A484,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A484,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-29",245301,219568,245301,219568,305808.66666666669,148126.59196098128,24,174792.54839456631,637914.50861634267,972361.60000000009,{"$f":"IF($A486=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A486,N485,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A486=\"\",\"\",IF(VLOOKUP(A485,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L485*CEILING(MAX(OFFSET(K485,N485,0),OFFSET(J485,N485,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A485,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A485,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-28",337195,242779,337195,242779,302192.95652173914,155038.37236955788,23,183576.5506553803,650988.4027669616,972361.60000000009,{"$f":"IF($A487=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A487,N486,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A487=\"\",\"\",IF(VLOOKUP(A486,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L486*CEILING(MAX(OFFSET(K486,N486,0),OFFSET(J486,N486,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A486,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A486,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-27",290560,144369,290560,144369,306224.72727272729,149455.58562323771,22,177574.16068395067,643615.63257223356,972361.60000000009,{"$f":"IF($A488=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A488,N487,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A488=\"\",\"\",IF(VLOOKUP(A487,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L487*CEILING(MAX(OFFSET(K487,N487,0),OFFSET(J487,N487,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A487,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A487,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-26",575153,506028,575153,506028,279364.90476190473,153017.99358010053,21,182423.98251677057,625970.47154376889,972361.60000000009,{"$f":"IF($A489=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A489,N488,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A489=\"\",\"\",IF(VLOOKUP(A488,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L488*CEILING(MAX(OFFSET(K488,N488,0),OFFSET(J488,N488,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A488,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A488,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-25",408864,44611,408864,44611,290058.34999999998,148369.91232962621,20,177603.20704619485,627504.44338777009,972361.60000000009,{"$f":"IF($A490=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A490,N489,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A490=\"\",\"\",IF(VLOOKUP(A489,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L489*CEILING(MAX(OFFSET(K489,N489,0),OFFSET(J489,N489,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A489,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A489,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-22",130129,109244,130129,109244,296875.36842105264,149791.77367779677,19,180051.58217531617,638973.3745541533,972361.60000000009,{"$f":"IF($A491=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A491,N490,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A491=\"\",\"\",IF(VLOOKUP(A490,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L490*CEILING(MAX(OFFSET(K490,N490,0),OFFSET(J490,N490,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A490,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A490,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-21",141159,89868,141159,89868,309395.5,144148.45033827779,18,174058.76513743511,640107.15376112668,972361.60000000009,{"$f":"IF($A492=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A492,N491,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A492=\"\",\"\",IF(VLOOKUP(A491,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L491*CEILING(MAX(OFFSET(K491,N491,0),OFFSET(J491,N491,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A491,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A491,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-20",132546,150901,132546,150901,314919.29411764705,140299.75989341916,17,170194.89688988621,638289.59820843081,972361.60000000009,{"$f":"IF($A493=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A493,N492,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A493=\"\",\"\",IF(VLOOKUP(A492,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L492*CEILING(MAX(OFFSET(K492,N492,0),OFFSET(J492,N492,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A492,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A492,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-19",441418,376828,441418,376828,294202.0625,162391.01468576866,16,198061.69848246255,670519.28961667884,972361.60000000009,{"$f":"IF($A494=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A494,N493,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A494=\"\",\"\",IF(VLOOKUP(A493,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L493*CEILING(MAX(OFFSET(K493,N493,0),OFFSET(J493,N493,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A493,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A493,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-18",277577,8010,277577,8010,312233,150288.02287533131,15,184276.7928630285,662358.90643975418,972361.60000000009,{"$f":"IF($A495=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A495,N494,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A495=\"\",\"\",IF(VLOOKUP(A494,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L494*CEILING(MAX(OFFSET(K494,N494,0),OFFSET(J494,N494,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A494,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A494,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-15",120434,104706,120434,104706,325676.5,145532.37369171286,14,179724.8938200656,667153.79825812462,972361.60000000009,{"$f":"IF($A496=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A496,N495,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A496=\"\",\"\",IF(VLOOKUP(A495,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L495*CEILING(MAX(OFFSET(K495,N495,0),OFFSET(J495,N495,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A495,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A495,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-14",231791,212473,231791,212473,328454.30769230769,155253.90783271688,13,193036.20531392266,695223.09778876067,972361.60000000009,{"$f":"IF($A497=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A497,N496,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A497=\"\",\"\",IF(VLOOKUP(A496,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L496*CEILING(MAX(OFFSET(K496,N496,0),OFFSET(J496,N496,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A496,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A496,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-13",187518,110426,187518,110426,343861.16666666669,148691.00510527065,12,186378.11636808369,697979.58776602568,972361.60000000009,{"$f":"IF($A498=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A498,N497,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A498=\"\",\"\",IF(VLOOKUP(A497,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L497*CEILING(MAX(OFFSET(K497,N497,0),OFFSET(J497,N497,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A497,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A497,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-12",301705,268559,301705,268559,328880.90909090912,156650.8200086382,11,198072.34481408607,705218.36423767265,972361.60000000009,{"$f":"IF($A499=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A499,N498,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A499=\"\",\"\",IF(VLOOKUP(A498,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L498*CEILING(MAX(OFFSET(K498,N498,0),OFFSET(J498,N498,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A498,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A498,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-11",438466,198381,438466,198381,338140.2,163865.69051917011,10,209265.03244345557,735743.76164256549,972361.60000000009,{"$f":"IF($A500=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A500,N499,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A500=\"\",\"\",IF(VLOOKUP(A499,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L499*CEILING(MAX(OFFSET(K499,N499,0),OFFSET(J499,N499,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A499,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A499,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-08",152607,114700,152607,114700,361646.77777777775,155712.08852536415,9,201246.36481674691,744014.87092959683,972361.60000000009,{"$f":"IF($A501=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A501,N500,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A501=\"\",\"\",IF(VLOOKUP(A500,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L500*CEILING(MAX(OFFSET(K500,N500,0),OFFSET(J500,N500,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A500,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A500,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-07",148511,136630,148511,136630,382534.25,145815.49372674577,8,191105.42793461547,745634.56307576934,972361.60000000009,{"$f":"IF($A502=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A502,N501,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A502=\"\",\"\",IF(VLOOKUP(A501,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L501*CEILING(MAX(OFFSET(K501,N501,0),OFFSET(J501,N501,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A501,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A501,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-06",334548,276631,334548,276631,394729.42857142858,148186.48397013312,7,197527.38654676787,770031.46301028749,972361.60000000009,{"$f":"IF($A503=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A503,N502,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A503=\"\",\"\",IF(VLOOKUP(A502,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L502*CEILING(MAX(OFFSET(K502,N502,0),OFFSET(J502,N502,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A502,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A502,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-05",504689,484152,504689,484152,321257.16666666669,200063.10742050275,6,271924.35353067139,837913.43837494229,972361.60000000009,{"$f":"IF($A504=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A504,N503,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A504=\"\",\"\",IF(VLOOKUP(A503,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L503*CEILING(MAX(OFFSET(K503,N503,0),OFFSET(J503,N503,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A503,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A503,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-05-04",390993,39582,390993,39582,370106,179493.17317910108,5,250257.77764420578,845595.77752399095,972361.60000000009,{"$f":"IF($A505=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A505,N504,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A505=\"\",\"\",IF(VLOOKUP(A504,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L504*CEILING(MAX(OFFSET(K504,N504,0),OFFSET(J504,N504,0)),roundto),roundto)+add_margin))","v":1330000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A504,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A504,Calendar!A:A,0)-2),1,2))","v":1}]
["2020-05-01",180464,143033,180464,143033,415995,170347.06146566084,4,245839.32130283077,883089.71047537844,972361.60000000009,{"$f":"IF($A506=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A506,N505,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A506=\"\",\"\",IF(VLOOKUP(A505,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L505*CEILING(MAX(OFFSET(K505,N505,0),OFFSET(J505,N505,0)),roundto),roundto)+add_margin))","v":""},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A505,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A505,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-04-30",224686,181169,{"$f":"IF(B506>minIMSM,B506,\"\")","v":224686},181169,440950,193469.05098911593,3,293292.17333291093,998205.12933253078,972361.60000000009,{"$f":"IF($A507=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A507,N506,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1.3},{"$f":"IF(A507=\"\",\"\",IF(VLOOKUP(A506,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L506*CEILING(MAX(OFFSET(K506,N506,0),OFFSET(J506,N506,0)),roundto),roundto)+add_margin))","v":1350000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A506,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A506,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-04-29",330291,170330,{"$f":"IF(B507>minIMSM,B507,\"\")","v":330291},170330,562317,45409,2,74763.79300364849,704368.20670693216,972361.60000000009,{"$f":"IF($A508=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A508,N507,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A508=\"\",\"\",IF(VLOOKUP(A507,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L507*CEILING(MAX(OFFSET(K507,N507,0),OFFSET(J507,N507,0)),roundto),roundto)+add_margin))","v":1030000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A507,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A507,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-04-28",544794,516908,{"$f":"IF(B508>minIMSM,B508,\"\")","v":544794},516908,204399,0,1,0,204399,327038.40000000002,{"$f":"IF($A509=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A509,N508,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A509=\"\",\"\",IF(VLOOKUP(A508,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L508*CEILING(MAX(OFFSET(K508,N508,0),OFFSET(J508,N508,0)),roundto),roundto)+add_margin))","v":380000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A508,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A508,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-04-27",607726,204399,{"$f":"IF(B509>minIMSM,B509,\"\")","v":607726},204399,23415,0,1,0,23415,37464,{"$f":"IF($A510=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A510,N509,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":1},{"$f":"IF(A510=\"\",\"\",IF(VLOOKUP(A509,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L509*CEILING(MAX(OFFSET(K509,N509,0),OFFSET(J509,N509,0)),roundto),roundto)+add_margin))","v":90000},{"$f":"IF(INDIRECT(\"Calendar!E\"&MATCH($A509,Calendar!A:A,0)-1),0,IF(INDIRECT(\"Calendar!E\"&MATCH($A509,Calendar!A:A,0)-2),1,2))","v":0}]
["2020-04-24",-42241,23415,{"$f":"IF(B510>minIMSM,B510,\"\")","v":""},23415,0,null,null,null,null,null,{"$f":"IF($A511=\"\",\"\",IF($H$3=\"YES\",VLOOKUP(OFFSET(A511,N510,0),Calendar!$A$2:$C$10000,3,FALSE),1))","v":""},{"$f":"IF(A511=\"\",\"\",IF(VLOOKUP(A510,Calendar!A:E,5,FALSE)=0,\"\",CEILING(L510*CEILING(MAX(OFFSET(K510,N510,0),OFFSET(J510,N510,0)),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":252,"n_cols":5,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Number of Datapoints","Security Addon"]
[0,0,null,"Window Size Statistic",250]
[1,0,null,"Window Size Maximum",30]
[2,1.6464531921788299,null,"EWMA Factor",0.99]
[3,1.51596429420337,null,"alpha",1.9]
[4,1.4431673736408299,null,"beta",1.6]
[5,1.3942467739120901,null,"minIMSM in EUR",0]
[6,1.3591928918664999,null,"roundto",10000]
[7,1.3329649321228201,null,"Additional Margin in EUR",50000]
[8,1.3105975438573201]
[9,1.29242608407995]
[10,1.2770521503339001]
[11,1.2644194572563601]
[12,1.2534592542173699]
[13,1.24335810936183]
[14,1.2349478625339001]
[15,1.2261575429460001]
[16,1.21965922108263]
[17,1.21308045729499]
[18,1.2074966101194]
[19,1.2020124854293299]
[20,1.1970298038029601]
[21,1.1921734055497]
[22,1.18814000790574]
[23,1.1840717097945099]
[24,1.1800213998078699]
[25,1.17652192038657]
[26,1.17311998226031]
[27,1.16953597813231]
[28,1.16730325039722]
[29,1.1641647697281901]
[30,1.16142207580107]
[31,1.1591515407676101]
[32,1.1561645523792801]
[33,1.15390926903878]
[34,1.1520815055611699]
[35,1.1499360783883701]
[36,1.1481784728431901]
[37,1.1459844805091499]
[38,1.1442326341837501]
[39,1.14255011513328]
[40,1.140381755031]
[41,1.1389329478530501]
[42,1.1373231887344899]
[43,1.13613497389378]
[44,1.1344639089522699]
[45,1.1332150740162801]
[46,1.13175686060431]
[47,1.1303074835000899]
[48,1.12890615755018]
[49,1.1276492977169199]
[50,1.1264088402435899]
[51,1.12538639791279]
[52,1.12434303192172]
[53,1.1230942508780399]
[54,1.12193341097983]
[55,1.1208401221706199]
[56,1.1201740445635699]
[57,1.1190581297895199]
[58,1.11789733503348]
[59,1.11702569200736]
[60,1.1163998723123201]
[61,1.1152770091247699]
[62,1.1142782240028399]
[63,1.1133670779414799]
[64,1.11246106326612]
[65,1.1117017255077]
[66,1.1112983758494399]
[67,1.11026121306315]
[68,1.1097169783105301]
[69,1.1089069226438899]
[70,1.10798966921467]
[71,1.10755744722203]
[72,1.1067074285323]
[73,1.10618087759464]
[74,1.1052979079712999]
[75,1.1047970325518901]
[76,1.10439877710651]
[77,1.1038756818401201]
[78,1.103152123768]
[79,1.1021648674801301]
[80,1.1019155169449999]
[81,1.1014427523327399]
[82,1.1007462628678799]
[83,1.10038159892455]
[84,1.0999326173788799]
[85,1.0994311920038899]
[86,1.09899038735725]
[87,1.0983128737629599]
[88,1.09777492508716]
[89,1.0973472373834801]
[90,1.0967860181836599]
[91,1.0963635381782499]
[92,1.0958163872795299]
[93,1.0955743718433899]
[94,1.0949106269385001]
[95,1.09416937322743]
[96,1.09401011555409]
[97,1.0936565650018599]
[98,1.09321844916596]
[99,1.09298896708096]
[100,1.09234400739218]
[101,1.0921252488629101]
[102,1.09196240312604]
[103,1.09140133059408]
[104,1.0910614799151099]
[105,1.09066234261376]
[106,1.0905173087061399]
[107,1.0899668738130299]
[108,1.08957275135914]
[109,1.08932267824838]
[110,1.0889130899552799]
[111,1.0888208344793899]
[112,1.08837003017289]
[113,1.0879223403404901]
[114,1.0877368848833699]
[115,1.08749005196601]
[116,1.08725751213818]
[117,1.0868351976152499]
[118,1.0864016699989001]
[119,1.08647576543205]
[120,1.0861298777872299]
[121,1.0858390416166901]
[122,1.08537628887398]
[123,1.0850769851103099]
[124,1.0848447667824901]
[125,1.0847988444613099]
[126,1.08430236937283]
[127,1.08405570706044]
[128,1.0838573982197499]
[129,1.08342479064035]
[130,1.0834378323429501]
[131,1.0829397107144001]
[132,1.0828854559872301]
[133,1.0826750673957399]
[134,1.0823465820131699]
[135,1.0821723024761101]
[136,1.0820314819069501]
[137,1.08180867405741]
[138,1.08167705250155]
[139,1.0812928074335699]
[140,1.0810554705870199]
[141,1.08089130447798]
[142,1.08068823360898]
[143,1.08053618957875]
[144,1.0802613869574]
[145,1.0801379518821299]
[146,1.0799935290731999]
[147,1.0796670784837501]
[148,1.0794432504307101]
[149,1.0792257524294699]
[150,1.0790871893507501]
[151,1.0790243753738999]
[152,1.07888104597553]
[153,1.0786651251428601]
[154,1.07842024484687]
[155,1.0781076098626501]
[156,1.07829808521825]
[157,1.0780279710056699]
[158,1.07760482868414]
[159,1.07760753619887]
[160,1.07745639617961]
[161,1.0774041226031501]
[162,1.0770110538364399]
[163,1.0769952766156199]
[164,1.0769012852539599]
[165,1.0767735303253101]
[166,1.0765017535999799]
[167,1.0762054196345501]
[168,1.0762813788005301]
[169,1.0760997269200601]
[170,1.07589015794797]
[171,1.0757566363195199]
[172,1.0757865975633401]
[173,1.07551653300173]
[174,1.0755588218616701]
[175,1.0754766486590599]
[176,1.0751360454649601]
[177,1.0750581709270599]
[178,1.0750784799522699]
[179,1.0746188335436799]
[180,1.07444129547033]
[181,1.0746393066542299]
[182,1.0742707584201501]
[183,1.0742959956668301]
[184,1.07434167736704]
[185,1.0740402459492]
[186,1.07389930834069]
[187,1.07361353028672]
[188,1.0737298184533299]
[189,1.07366792755314]
[190,1.0733890747508601]
[191,1.0734144477288601]
[192,1.07322452415037]
[193,1.0732244423388999]
[194,1.0729661898279901]
[195,1.07303162943028]
[196,1.0729368759178799]
[197,1.07272338596088]
[198,1.0725442271997601]
[199,1.0726096569739501]
[200,1.07252098505458]
[201,1.0722765140064101]
[202,1.0723160992062599]
[203,1.0720365324269201]
[204,1.07210621925938]
[205,1.0720711786374]
[206,1.07196302100966]
[207,1.0717850327521501]
[208,1.0718769901058101]
[209,1.0716245311519299]
[210,1.07148921856447]
[211,1.07146133583641]
[212,1.07147179167347]
[213,1.07141528622658]
[214,1.0712694909126399]
[215,1.0710102553749801]
[216,1.07096939895893]
[217,1.0709493344693199]
[218,1.0706006090497]
[219,1.07066868519422]
[220,1.0704895924167099]
[221,1.07059323909967]
[222,1.07065620741931]
[223,1.07067337971705]
[224,1.0703613519281701]
[225,1.07030253789191]
[226,1.07031792418727]
[227,1.07024680774109]
[228,1.07007286817807]
[229,1.06995093254672]
[230,1.07000363742717]
[231,1.0699809091710699]
[232,1.06982159027875]
[233,1.0697811382569999]
[234,1.06982756474739]
[235,1.06973799359477]
[236,1.0696905256317599]
[237,1.0696552581177099]
[238,1.0694807875536401]
[239,1.06922436365037]
[240,1.0692520517446999]
[241,1.06922296022206]
[242,1.0691361175249601]
[243,1.0691056760814199]
[244,1.06906010759883]
[245,1.0689975314365801]
[246,1.0687560968654]
[247,1.0690787330824301]
[248,1.06895845236439]
[249,1.06881955767967]
[250,1.0685899318588401]

{"sheet":"Calendar","index":2,"n_rows":1306,"n_cols":7,"rows_kept":1306,"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"]
["2020-01-01",{"$f":"ROW(A2)-1","v":1},{"$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)-$A2,0)","v":0}]
["2020-01-02",{"$f":"ROW(A3)-1","v":2},{"$f":"1+0.3*MAX(G3-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A3)-4)<=1,1,0)","v":1},1,{"$f":"IF($E3=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A3)+1&\":$E$2598\"),0),0)","v":1},4]
["2020-01-03",3,1,0,1,1,4]
["2020-01-06",4,1,0,1,1,2]
["2020-01-07",5,1,1,1,1,2]
["2020-01-08",6,1,1,1,1,2]
["2020-01-09",7,1,1,1,1,4]
["2020-01-10",8,1,0,1,1,4]
["2020-01-13",9,1,0,1,1,2]
["2020-01-14",10,1,1,1,1,2]
["2020-01-15",11,1,1,1,1,2]
["2020-01-16",12,1,1,1,1,4]
["2020-01-17",13,1,0,1,1,4]
["2020-01-20",14,1,0,1,1,2]
["2020-01-21",15,1,1,1,1,2]
["2020-01-22",16,1,1,1,1,2]
["2020-01-23",17,1,1,1,1,4]
["2020-01-24",18,1,0,1,1,4]
["2020-01-27",19,1,0,1,1,2]
["2020-01-28",20,1,1,1,1,2]
["2020-01-29",21,1,1,1,1,2]
["2020-01-30",22,1,1,1,1,4]
["2020-01-31",23,1,0,1,1,4]
["2020-02-03",24,1,0,1,1,2]
["2020-02-04",25,1,1,1,1,2]
["2020-02-05",26,1,1,1,1,2]
["2020-02-06",27,1,1,1,1,4]
["2020-02-07",28,1,0,1,1,4]
["2020-02-10",29,1,0,1,1,2]
["2020-02-11",30,1,1,1,1,2]
["2020-02-12",31,1,1,1,1,2]
["2020-02-13",32,1,1,1,1,4]
["2020-02-14",33,1,0,1,1,4]
["2020-02-17",34,1,0,1,1,2]
["2020-02-18",35,1,1,1,1,2]
["2020-02-19",36,1,1,1,1,2]
["2020-02-20",37,1,1,1,1,4]
["2020-02-21",38,1,0,1,1,4]
["2020-02-24",39,1,0,1,1,2]
["2020-02-25",40,1,1,1,1,2]
["2020-02-26",41,1,1,1,1,2]
["2020-02-27",42,1,1,1,1,4]
["2020-02-28",43,1,0,1,1,4]
["2020-03-02",44,1,0,1,1,2]
["2020-03-03",45,1,1,1,1,2]
["2020-03-04",46,1,1,1,1,2]
["2020-03-05",47,1,1,1,1,4]
["2020-03-06",48,1,0,1,1,4]
["2020-03-09",49,1,0,1,1,2]
["2020-03-10",50,1,1,1,1,2]
["2020-03-11",51,1,1,1,1,2]
["2020-03-12",52,1,1,1,1,4]
["2020-03-13",53,1,0,1,1,4]
["2020-03-16",54,1,0,1,1,2]
["2020-03-17",55,1,1,1,1,2]
["2020-03-18",56,1,1,1,1,2]
["2020-03-19",57,1,1,1,1,4]
["2020-03-20",58,1,0,1,1,4]
["2020-03-23",59,1,0,1,1,2]
["2020-03-24",60,1,1,1,1,2]
["2020-03-25",61,1,1,1,1,2]
["2020-03-26",62,1,1,1,1,4]
["2020-03-27",63,1,0,1,1,4]
["2020-03-30",64,1,0,1,1,2]
["2020-03-31",65,1,1,1,1,{"$f":"IF($E66=1,INDIRECT(\"$A$\"&ROW($A66)+MATCH(1,INDIRECT(\"$E$\"&ROW($A66)+1+$F66&\":$E$2598\"),0)+$F66)-$A66,0)","v":2}]
["2020-04-01",{"$f":"ROW(A67)-1","v":66},{"$f":"1+0.3*MAX(G67-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A67)-4)<=1,1,0)","v":1},1,{"$f":"IF($E67=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A67)+1&\":$E$2598\"),0),0)","v":1},2]
["2020-04-02",67,1,1,1,1,4]
["2020-04-03",68,1,0,1,1,4]
["2020-04-06",69,1,0,1,1,2]
["2020-04-07",70,1,1,1,1,2]
["2020-04-08",71,1.6,1,1,1,6]
["2020-04-09",72,1.6,1,1,3,6]
["2020-04-10",73,1,0,0,0,0]
["2020-04-13",74,1,0,0,0,0]
["2020-04-14",75,1,1,1,1,2]
["2020-04-15",76,1,1,1,1,2]
["2020-04-16",77,1,1,1,1,4]
["2020-04-17",78,1,0,1,1,4]
["2020-04-20",79,1,0,1,1,2]
["2020-04-21",80,1,1,1,1,2]
["2020-04-22",81,1,1,1,1,2]
["2020-04-23",82,1,1,1,1,4]
["2020-04-24",83,1,0,1,1,4]
["2020-04-27",84,1,0,1,1,2]
["2020-04-28",85,1,1,1,1,2]
["2020-04-29",86,1.3,1,1,1,5]
["2020-04-30",87,1.3,1,1,2,5]
["2020-05-01",88,1,0,0,0,0]
["2020-05-04",89,1,0,1,1,2]
["2020-05-05",90,1,1,1,1,2]
["2020-05-06",91,1,1,1,1,2]
["2020-05-07",92,1,1,1,1,4]
["2020-05-08",93,1,0,1,1,4]
["2020-05-11",94,1,0,1,1,2]
["2020-05-12",95,1,1,1,1,2]
["2020-05-13",96,1,1,1,1,2]
["2020-05-14",97,1,1,1,1,4]
["2020-05-15",98,1,0,1,1,4]
["2020-05-18",99,1,0,1,1,2]
["2020-05-19",100,1,1,1,1,2]
["2020-05-20",101,1,1,1,1,2]
["2020-05-21",102,1,1,1,1,4]
["2020-05-22",103,1,0,1,1,4]
["2020-05-25",104,1,0,1,1,2]
["2020-05-26",105,1,1,1,1,2]
["2020-05-27",106,1,1,1,1,2]
["2020-05-28",107,1,1,1,1,4]
["2020-05-29",108,1,0,1,1,4]
["2020-06-01",109,1,0,1,1,2]
["2020-06-02",110,1,1,1,1,2]
["2020-06-03",111,1,1,1,1,2]
["2020-06-04",112,1,1,1,1,4]
["2020-06-05",113,1,0,1,1,4]
["2020-06-08",114,1,0,1,1,2]
["2020-06-09",115,1,1,1,1,2]
["2020-06-10",116,1,1,1,1,2]
["2020-06-11",117,1,1,1,1,4]
["2020-06-12",118,1,0,1,1,4]
["2020-06-15",119,1,0,1,1,2]
["2020-06-16",120,1,1,1,1,2]
["2020-06-17",121,1,1,1,1,2]
["2020-06-18",122,1,1,1,1,4]
["2020-06-19",123,1,0,1,1,4]
["2020-06-22",124,1,0,1,1,2]
["2020-06-23",125,1,1,1,1,2]
["2020-06-24",126,1,1,1,1,2]
["2020-06-25",127,1,1,1,1,4]
["2020-06-26",128,1,0,1,1,4]
["2020-06-29",129,1,0,1,1,{"$f":"IF($E130=1,INDIRECT(\"$A$\"&ROW($A130)+MATCH(1,INDIRECT(\"$E$\"&ROW($A130)+1+$F130&\":$E$2598\"),0)+$F130)-$A130,0)","v":2}]
["2020-06-30",{"$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$2598\"),0),0)","v":1},2]
["2020-07-01",131,1,1,1,1,2]
["2020-07-02",132,1,1,1,1,4]
["2020-07-03",133,1,0,1,1,4]
["2020-07-06",134,1,0,1,1,2]
["2020-07-07",135,1,1,1,1,2]
["2020-07-08",136,1,1,1,1,2]
["2020-07-09",137,1,1,1,1,4]
["2020-07-10",138,1,0,1,1,4]
["2020-07-13",139,1,0,1,1,2]
["2020-07-14",140,1,1,1,1,2]
["2020-07-15",141,1,1,1,1,2]
["2020-07-16",142,1,1,1,1,4]
["2020-07-17",143,1,0,1,1,4]
["2020-07-20",144,1,0,1,1,2]
["2020-07-21",145,1,1,1,1,2]
["2020-07-22",146,1,1,1,1,2]
["2020-07-23",147,1,1,1,1,4]
["2020-07-24",148,1,0,1,1,4]
["2020-07-27",149,1,0,1,1,2]
["2020-07-28",150,1,1,1,1,2]
["2020-07-29",151,1,1,1,1,2]
["2020-07-30",152,1,1,1,1,4]
["2020-07-31",153,1,0,1,1,4]
["2020-08-03",154,1,0,1,1,2]
["2020-08-04",155,1,1,1,1,2]
["2020-08-05",156,1,1,1,1,2]
["2020-08-06",157,1,1,1,1,4]
["2020-08-07",158,1,0,1,1,4]
["2020-08-10",159,1,0,1,1,2]
["2020-08-11",160,1,1,1,1,2]
["2020-08-12",161,1,1,1,1,2]
["2020-08-13",162,1,1,1,1,4]
["2020-08-14",163,1,0,1,1,4]
["2020-08-17",164,1,0,1,1,2]
["2020-08-18",165,1,1,1,1,2]
["2020-08-19",166,1,1,1,1,2]
["2020-08-20",167,1,1,1,1,4]
["2020-08-21",168,1,0,1,1,4]
["2020-08-24",169,1,0,1,1,2]
["2020-08-25",170,1,1,1,1,2]
["2020-08-26",171,1,1,1,1,2]
["2020-08-27",172,1,1,1,1,4]
["2020-08-28",173,1,0,1,1,4]
["2020-08-31",174,1,0,1,1,2]
["2020-09-01",175,1,1,1,1,2]
["2020-09-02",176,1,1,1,1,2]
["2020-09-03",177,1,1,1,1,4]
["2020-09-04",178,1,0,1,1,4]
["2020-09-07",179,1,0,1,1,2]
["2020-09-08",180,1,1,1,1,2]
["2020-09-09",181,1,1,1,1,2]
["2020-09-10",182,1,1,1,1,4]
["2020-09-11",183,1,0,1,1,4]
["2020-09-14",184,1,0,1,1,2]
["2020-09-15",185,1,1,1,1,2]
["2020-09-16",186,1,1,1,1,2]
["2020-09-17",187,1,1,1,1,4]
["2020-09-18",188,1,0,1,1,4]
["2020-09-21",189,1,0,1,1,2]
["2020-09-22",190,1,1,1,1,2]
["2020-09-23",191,1,1,1,1,2]
["2020-09-24",192,1,1,1,1,4]
["2020-09-25",193,1,0,1,1,{"$f":"IF($E194=1,INDIRECT(\"$A$\"&ROW($A194)+MATCH(1,INDIRECT(\"$E$\"&ROW($A194)+1+$F194&\":$E$2598\"),0)+$F194)-$A194,0)","v":4}]
["2020-09-28",{"$f":"ROW(A195)-1","v":194},{"$f":"1+0.3*MAX(G195-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A195)-4)<=1,1,0)","v":0},1,{"$f":"IF($E195=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A195)+1&\":$E$2598\"),0),0)","v":1},2]
["2020-09-29",195,1,1,1,1,2]
["2020-09-30",196,1,1,1,1,2]
["2020-10-01",197,1,1,1,1,4]
["2020-10-02",198,1,0,1,1,4]
["2020-10-05",199,1,0,1,1,2]
["2020-10-06",200,1,1,1,1,2]
["2020-10-07",201,1,1,1,1,2]
["2020-10-08",202,1,1,1,1,4]
["2020-10-09",203,1,0,1,1,4]
["2020-10-12",204,1,0,1,1,2]
["2020-10-13",205,1,1,1,1,2]
["2020-10-14",206,1,1,1,1,2]
["2020-10-15",207,1,1,1,1,4]
["2020-10-16",208,1,0,1,1,4]
["2020-10-19",209,1,0,1,1,2]
["2020-10-20",210,1,1,1,1,2]
["2020-10-21",211,1,1,1,1,2]
["2020-10-22",212,1,1,1,1,4]
["2020-10-23",213,1,0,1,1,4]
["2020-10-26",214,1,0,1,1,2]
["2020-10-27",215,1,1,1,1,2]
["2020-10-28",216,1,1,1,1,2]
["2020-10-29",217,1,1,1,1,4]
["2020-10-30",218,1,0,1,1,4]
["2020-11-02",219,1,0,1,1,2]
["2020-11-03",220,1,1,1,1,2]
["2020-11-04",221,1,1,1,1,2]
["2020-11-05",222,1,1,1,1,4]
["2020-11-06",223,1,0,1,1,4]
["2020-11-09",224,1,0,1,1,2]
["2020-11-10",225,1,1,1,1,2]
["2020-11-11",226,1,1,1,1,2]
["2020-11-12",227,1,1,1,1,4]
["2020-11-13",228,1,0,1,1,4]
["2020-11-16",229,1,0,1,1,2]
["2020-11-17",230,1,1,1,1,2]
["2020-11-18",231,1,1,1,1,2]
["2020-11-19",232,1,1,1,1,4]
["2020-11-20",233,1,0,1,1,4]
["2020-11-23",234,1,0,1,1,2]
["2020-11-24",235,1,1,1,1,2]
["2020-11-25",236,1,1,1,1,2]
["2020-11-26",237,1,1,1,1,4]
["2020-11-27",238,1,0,1,1,4]
["2020-11-30",239,1,0,1,1,2]
["2020-12-01",240,1,1,1,1,2]
["2020-12-02",241,1,1,1,1,2]
["2020-12-03",242,1,1,1,1,4]
["2020-12-04",243,1,0,1,1,4]
["2020-12-07",244,1,0,1,1,2]
["2020-12-08",245,1,1,1,1,2]
["2020-12-09",246,1,1,1,1,2]
["2020-12-10",247,1,1,1,1,4]
["2020-12-11",248,1,0,1,1,4]
["2020-12-14",249,1,0,1,1,2]
["2020-12-15",250,1,1,1,1,2]
["2020-12-16",251,1,1,1,1,2]
["2020-12-17",252,1,1,1,1,4]
["2020-12-18",253,1,0,1,1,4]
["2020-12-21",254,1,0,1,1,2]
["2020-12-22",255,1,1,1,1,2]
["2020-12-23",256,1.3,1,1,1,5]
["2020-12-24",257,1.3,1,1,2,{"$f":"IF($E258=1,INDIRECT(\"$A$\"&ROW($A258)+MATCH(1,INDIRECT(\"$E$\"&ROW($A258)+1+$F258&\":$E$2598\"),0)+$F258)-$A258,0)","v":5}]
["2020-12-25",{"$f":"ROW(A259)-1","v":258},{"$f":"1+0.3*MAX(G259-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A259)-4)<=1,1,0)","v":0},0,{"$f":"IF($E259=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A259)+1&\":$E$2598\"),0),0)","v":0},0]
["2020-12-28",259,1,0,1,1,2]
["2020-12-29",260,1,1,1,1,2]
["2020-12-30",261,1.3,1,1,1,5]
["2020-12-31",262,1.3,1,1,2,5]
["2021-01-01",263,1,0,0,0,0]
["2021-01-04",264,1,0,1,1,2]
["2021-01-05",265,1,1,1,1,2]
["2021-01-06",266,1,1,1,1,2]
["2021-01-07",267,1,1,1,1,4]
["2021-01-08",268,1,0,1,1,4]
["2021-01-11",269,1,0,1,1,2]
["2021-01-12",270,1,1,1,1,2]
["2021-01-13",271,1,1,1,1,2]
["2021-01-14",272,1,1,1,1,4]
["2021-01-15",273,1,0,1,1,4]
["2021-01-18",274,1,0,1,1,2]
["2021-01-19",275,1,1,1,1,2]
["2021-01-20",276,1,1,1,1,2]
["2021-01-21",277,1,1,1,1,4]
["2021-01-22",278,1,0,1,1,4]
["2021-01-25",279,1,0,1,1,2]
["2021-01-26",280,1,1,1,1,2]
["2021-01-27",281,1,1,1,1,2]
["2021-01-28",282,1,1,1,1,4]
["2021-01-29",283,1,0,1,1,4]
["2021-02-01",284,1,0,1,1,2]
["2021-02-02",285,1,1,1,1,2]
["2021-02-03",286,1,1,1,1,2]
["2021-02-04",287,1,1,1,1,4]
["2021-02-05",288,1,0,1,1,4]
["2021-02-08",289,1,0,1,1,2]
["2021-02-09",290,1,1,1,1,2]
["2021-02-10",291,1,1,1,1,2]
["2021-02-11",292,1,1,1,1,4]
["2021-02-12",293,1,0,1,1,4]
["2021-02-15",294,1,0,1,1,2]
["2021-02-16",295,1,1,1,1,2]
["2021-02-17",296,1,1,1,1,2]
["2021-02-18",297,1,1,1,1,4]
["2021-02-19",298,1,0,1,1,4]
["2021-02-22",299,1,0,1,1,2]
["2021-02-23",300,1,1,1,1,2]
["2021-02-24",301,1,1,1,1,2]
["2021-02-25",302,1,1,1,1,4]
["2021-02-26",303,1,0,1,1,4]
["2021-03-01",304,1,0,1,1,2]
["2021-03-02",305,1,1,1,1,2]
["2021-03-03",306,1,1,1,1,2]
["2021-03-04",307,1,1,1,1,4]
["2021-03-05",308,1,0,1,1,4]
["2021-03-08",309,1,0,1,1,2]
["2021-03-09",310,1,1,1,1,2]
["2021-03-10",311,1,1,1,1,2]
["2021-03-11",312,1,1,1,1,4]
["2021-03-12",313,1,0,1,1,4]
["2021-03-15",314,1,0,1,1,2]
["2021-03-16",315,1,1,1,1,2]
["2021-03-17",316,1,1,1,1,2]
["2021-03-18",317,1,1,1,1,4]
["2021-03-19",318,1,0,1,1,4]
["2021-03-22",319,1,0,1,1,2]
["2021-03-23",320,1,1,1,1,2]
["2021-03-24",321,1,1,1,1,{"$f":"IF($E322=1,INDIRECT(\"$A$\"&ROW($A322)+MATCH(1,INDIRECT(\"$E$\"&ROW($A322)+1+$F322&\":$E$2598\"),0)+$F322)-$A322,0)","v":2}]
["2021-03-25",{"$f":"ROW(A323)-1","v":322},{"$f":"1+0.3*MAX(G323-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A323)-4)<=1,1,0)","v":1},1,{"$f":"IF($E323=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A323)+1&\":$E$2598\"),0),0)","v":1},4]
["2021-03-26",323,1,0,1,1,4]
["2021-03-29",324,1,0,1,1,2]
["2021-03-30",325,1,1,1,1,2]
["2021-03-31",326,1.6,1,1,1,6]
["2021-04-01",327,1.6,1,1,3,6]
["2021-04-02",328,1,0,0,0,0]
["2021-04-05",329,1,0,0,0,0]
["2021-04-06",330,1,1,1,1,2]
["2021-04-07",331,1,1,1,1,2]
["2021-04-08",332,1,1,1,1,4]
["2021-04-09",333,1,0,1,1,4]
["2021-04-12",334,1,0,1,1,2]
["2021-04-13",335,1,1,1,1,2]
["2021-04-14",336,1,1,1,1,2]
["2021-04-15",337,1,1,1,1,4]
["2021-04-16",338,1,0,1,1,4]
["2021-04-19",339,1,0,1,1,2]
["2021-04-20",340,1,1,1,1,2]
["2021-04-21",341,1,1,1,1,2]
["2021-04-22",342,1,1,1,1,4]
["2021-04-23",343,1,0,1,1,4]
["2021-04-26",344,1,0,1,1,2]
["2021-04-27",345,1,1,1,1,2]
["2021-04-28",346,1,1,1,1,2]
["2021-04-29",347,1,1,1,1,4]
["2021-04-30",348,1,0,1,1,4]
["2021-05-03",349,1,0,1,1,2]
["2021-05-04",350,1,1,1,1,2]
["2021-05-05",351,1,1,1,1,2]
["2021-05-06",352,1,1,1,1,4]
["2021-05-07",353,1,0,1,1,4]
["2021-05-10",354,1,0,1,1,2]
["2021-05-11",355,1,1,1,1,2]
["2021-05-12",356,1,1,1,1,2]
["2021-05-13",357,1,1,1,1,4]
["2021-05-14",358,1,0,1,1,4]
["2021-05-17",359,1,0,1,1,2]
["2021-05-18",360,1,1,1,1,2]
["2021-05-19",361,1,1,1,1,2]
["2021-05-20",362,1,1,1,1,4]
["2021-05-21",363,1,0,1,1,4]
["2021-05-24",364,1,0,1,1,2]
["2021-05-25",365,1,1,1,1,2]
["2021-05-26",366,1,1,1,1,2]
["2021-05-27",367,1,1,1,1,4]
["2021-05-28",368,1,0,1,1,4]
["2021-05-31",369,1,0,1,1,2]
["2021-06-01",370,1,1,1,1,2]
["2021-06-02",371,1,1,1,1,2]
["2021-06-03",372,1,1,1,1,4]
["2021-06-04",373,1,0,1,1,4]
["2021-06-07",374,1,0,1,1,2]
["2021-06-08",375,1,1,1,1,2]
["2021-06-09",376,1,1,1,1,2]
["2021-06-10",377,1,1,1,1,4]
["2021-06-11",378,1,0,1,1,4]
["2021-06-14",379,1,0,1,1,2]
["2021-06-15",380,1,1,1,1,2]
["2021-06-16",381,1,1,1,1,2]
["2021-06-17",382,1,1,1,1,4]
["2021-06-18",383,1,0,1,1,4]
["2021-06-21",384,1,0,1,1,2]
["2021-06-22",385,1,1,1,1,{"$f":"IF($E386=1,INDIRECT(\"$A$\"&ROW($A386)+MATCH(1,INDIRECT(\"$E$\"&ROW($A386)+1+$F386&\":$E$2598\"),0)+$F386)-$A386,0)","v":2}]
["2021-06-23",{"$f":"ROW(A387)-1","v":386},{"$f":"1+0.3*MAX(G387-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A387)-4)<=1,1,0)","v":1},1,{"$f":"IF($E387=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A387)+1&\":$E$2598\"),0),0)","v":1},2]
["2021-06-24",387,1,1,1,1,4]
["2021-06-25",388,1,0,1,1,4]
["2021-06-28",389,1,0,1,1,2]
["2021-06-29",390,1,1,1,1,2]
["2021-06-30",391,1,1,1,1,2]
["2021-07-01",392,1,1,1,1,4]
["2021-07-02",393,1,0,1,1,4]
["2021-07-05",394,1,0,1,1,2]
["2021-07-06",395,1,1,1,1,2]
["2021-07-07",396,1,1,1,1,2]
["2021-07-08",397,1,1,1,1,4]
["2021-07-09",398,1,0,1,1,4]
["2021-07-12",399,1,0,1,1,2]
["2021-07-13",400,1,1,1,1,2]
["2021-07-14",401,1,1,1,1,2]
["2021-07-15",402,1,1,1,1,4]
["2021-07-16",403,1,0,1,1,4]
["2021-07-19",404,1,0,1,1,2]
["2021-07-20",405,1,1,1,1,2]
["2021-07-21",406,1,1,1,1,2]
["2021-07-22",407,1,1,1,1,4]
["2021-07-23",408,1,0,1,1,4]
["2021-07-26",409,1,0,1,1,2]
["2021-07-27",410,1,1,1,1,2]
["2021-07-28",411,1,1,1,1,2]
["2021-07-29",412,1,1,1,1,4]
["2021-07-30",413,1,0,1,1,4]
["2021-08-02",414,1,0,1,1,2]
["2021-08-03",415,1,1,1,1,2]
["2021-08-04",416,1,1,1,1,2]
["2021-08-05",417,1,1,1,1,4]
["2021-08-06",418,1,0,1,1,4]
["2021-08-09",419,1,0,1,1,2]
["2021-08-10",420,1,1,1,1,2]
["2021-08-11",421,1,1,1,1,2]
["2021-08-12",422,1,1,1,1,4]
["2021-08-13",423,1,0,1,1,4]
["2021-08-16",424,1,0,1,1,2]
["2021-08-17",425,1,1,1,1,2]
["2021-08-18",426,1,1,1,1,2]
["2021-08-19",427,1,1,1,1,4]
["2021-08-20",428,1,0,1,1,4]
["2021-08-23",429,1,0,1,1,2]
["2021-08-24",430,1,1,1,1,2]
["2021-08-25",431,1,1,1,1,2]
["2021-08-26",432,1,1,1,1,4]
["2021-08-27",433,1,0,1,1,4]
["2021-08-30",434,1,0,1,1,2]
["2021-08-31",435,1,1,1,1,2]
["2021-09-01",436,1,1,1,1,2]
["2021-09-02",437,1,1,1,1,4]
["2021-09-03",438,1,0,1,1,4]
["2021-09-06",439,1,0,1,1,2]
["2021-09-07",440,1,1,1,1,2]
["2021-09-08",441,1,1,1,1,2]
["2021-09-09",442,1,1,1,1,4]
["2021-09-10",443,1,0,1,1,4]
["2021-09-13",444,1,0,1,1,2]
["2021-09-14",445,1,1,1,1,2]
["2021-09-15",446,1,1,1,1,2]
["2021-09-16",447,1,1,1,1,4]
["2021-09-17",448,1,0,1,1,4]
["2021-09-20",449,1,0,1,1,{"$f":"IF($E450=1,INDIRECT(\"$A$\"&ROW($A450)+MATCH(1,INDIRECT(\"$E$\"&ROW($A450)+1+$F450&\":$E$2598\"),0)+$F450)-$A450,0)","v":2}]
["2021-09-21",{"$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$2598\"),0),0)","v":1},2]
["2021-09-22",451,1,1,1,1,2]
["2021-09-23",452,1,1,1,1,4]
["2021-09-24",453,1,0,1,1,4]
["2021-09-27",454,1,0,1,1,2]
["2021-09-28",455,1,1,1,1,2]
["2021-09-29",456,1,1,1,1,2]
["2021-09-30",457,1,1,1,1,4]
["2021-10-01",458,1,0,1,1,4]
["2021-10-04",459,1,0,1,1,2]
["2021-10-05",460,1,1,1,1,2]
["2021-10-06",461,1,1,1,1,2]
["2021-10-07",462,1,1,1,1,4]
["2021-10-08",463,1,0,1,1,4]
["2021-10-11",464,1,0,1,1,2]
["2021-10-12",465,1,1,1,1,2]
["2021-10-13",466,1,1,1,1,2]
["2021-10-14",467,1,1,1,1,4]
["2021-10-15",468,1,0,1,1,4]
["2021-10-18",469,1,0,1,1,2]
["2021-10-19",470,1,1,1,1,2]
["2021-10-20",471,1,1,1,1,2]
["2021-10-21",472,1,1,1,1,4]
["2021-10-22",473,1,0,1,1,4]
["2021-10-25",474,1,0,1,1,2]
["2021-10-26",475,1,1,1,1,2]
["2021-10-27",476,1,1,1,1,2]
["2021-10-28",477,1,1,1,1,4]
["2021-10-29",478,1,0,1,1,4]
["2021-11-01",479,1,0,1,1,2]
["2021-11-02",480,1,1,1,1,2]
["2021-11-03",481,1,1,1,1,2]
["2021-11-04",482,1,1,1,1,4]
["2021-11-05",483,1,0,1,1,4]
["2021-11-08",484,1,0,1,1,2]
["2021-11-09",485,1,1,1,1,2]
["2021-11-10",486,1,1,1,1,2]
["2021-11-11",487,1,1,1,1,4]
["2021-11-12",488,1,0,1,1,4]
["2021-11-15",489,1,0,1,1,2]
["2021-11-16",490,1,1,1,1,2]
["2021-11-17",491,1,1,1,1,2]
["2021-11-18",492,1,1,1,1,4]
["2021-11-19",493,1,0,1,1,4]
["2021-11-22",494,1,0,1,1,2]
["2021-11-23",495,1,1,1,1,2]
["2021-11-24",496,1,1,1,1,2]
["2021-11-25",497,1,1,1,1,4]
["2021-11-26",498,1,0,1,1,4]
["2021-11-29",499,1,0,1,1,2]
["2021-11-30",500,1,1,1,1,2]
["2021-12-01",501,1,1,1,1,2]
["2021-12-02",502,1,1,1,1,4]
["2021-12-03",503,1,0,1,1,4]
["2021-12-06",504,1,0,1,1,2]
["2021-12-07",505,1,1,1,1,2]
["2021-12-08",506,1,1,1,1,2]
["2021-12-09",507,1,1,1,1,4]
["2021-12-10",508,1,0,1,1,4]
["2021-12-13",509,1,0,1,1,2]
["2021-12-14",510,1,1,1,1,2]
["2021-12-15",511,1,1,1,1,2]
["2021-12-16",512,1,1,1,1,4]
["2021-12-17",513,1,0,1,1,{"$f":"IF($E514=1,INDIRECT(\"$A$\"&ROW($A514)+MATCH(1,INDIRECT(\"$E$\"&ROW($A514)+1+$F514&\":$E$2598\"),0)+$F514)-$A514,0)","v":4}]
["2021-12-20",{"$f":"ROW(A515)-1","v":514},{"$f":"1+0.3*MAX(G515-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A515)-4)<=1,1,0)","v":0},1,{"$f":"IF($E515=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A515)+1&\":$E$2598\"),0),0)","v":1},2]
["2021-12-21",515,1,1,1,1,2]
["2021-12-22",516,1,1,1,1,2]
["2021-12-23",517,1,1,1,1,4]
["2021-12-24",518,1,0,1,1,4]
["2021-12-27",519,1,0,1,1,2]
["2021-12-28",520,1,1,1,1,2]
["2021-12-29",521,1,1,1,1,2]
["2021-12-30",522,1,1,1,1,4]
["2021-12-31",523,1,0,1,1,4]
["2022-01-03",524,1,0,1,1,2]
["2022-01-04",525,1,1,1,1,2]
["2022-01-05",526,1,1,1,1,2]
["2022-01-06",527,1,1,1,1,4]
["2022-01-07",528,1,0,1,1,4]
["2022-01-10",529,1,0,1,1,2]
["2022-01-11",530,1,1,1,1,2]
["2022-01-12",531,1,1,1,1,2]
["2022-01-13",532,1,1,1,1,4]
["2022-01-14",533,1,0,1,1,4]
["2022-01-17",534,1,0,1,1,2]
["2022-01-18",535,1,1,1,1,2]
["2022-01-19",536,1,1,1,1,2]
["2022-01-20",537,1,1,1,1,4]
["2022-01-21",538,1,0,1,1,4]
["2022-01-24",539,1,0,1,1,2]
["2022-01-25",540,1,1,1,1,2]
["2022-01-26",541,1,1,1,1,2]
["2022-01-27",542,1,1,1,1,4]
["2022-01-28",543,1,0,1,1,4]
["2022-01-31",544,1,0,1,1,2]
["2022-02-01",545,1,1,1,1,2]
["2022-02-02",546,1,1,1,1,2]
["2022-02-03",547,1,1,1,1,4]
["2022-02-04",548,1,0,1,1,4]
["2022-02-07",549,1,0,1,1,2]
["2022-02-08",550,1,1,1,1,2]
["2022-02-09",551,1,1,1,1,2]
["2022-02-10",552,1,1,1,1,4]
["2022-02-11",553,1,0,1,1,4]
["2022-02-14",554,1,0,1,1,2]
["2022-02-15",555,1,1,1,1,2]
["2022-02-16",556,1,1,1,1,2]
["2022-02-17",557,1,1,1,1,4]
["2022-02-18",558,1,0,1,1,4]
["2022-02-21",559,1,0,1,1,2]
["2022-02-22",560,1,1,1,1,2]
["2022-02-23",561,1,1,1,1,2]
["2022-02-24",562,1,1,1,1,4]
["2022-02-25",563,1,0,1,1,4]
["2022-02-28",564,1,0,1,1,2]
["2022-03-01",565,1,1,1,1,2]
["2022-03-02",566,1,1,1,1,2]
["2022-03-03",567,1,1,1,1,4]
["2022-03-04",568,1,0,1,1,4]
["2022-03-07",569,1,0,1,1,2]
["2022-03-08",570,1,1,1,1,2]
["2022-03-09",571,1,1,1,1,2]
["2022-03-10",572,1,1,1,1,4]
["2022-03-11",573,1,0,1,1,4]
["2022-03-14",574,1,0,1,1,2]
["2022-03-15",575,1,1,1,1,2]
["2022-03-16",576,1,1,1,1,2]
["2022-03-17",577,1,1,1,1,{"$f":"IF($E578=1,INDIRECT(\"$A$\"&ROW($A578)+MATCH(1,INDIRECT(\"$E$\"&ROW($A578)+1+$F578&\":$E$2598\"),0)+$F578)-$A578,0)","v":4}]
["2022-03-18",{"$f":"ROW(A579)-1","v":578},{"$f":"1+0.3*MAX(G579-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A579)-4)<=1,1,0)","v":0},1,{"$f":"IF($E579=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A579)+1&\":$E$2598\"),0),0)","v":1},4]
["2022-03-21",579,1,0,1,1,2]
["2022-03-22",580,1,1,1,1,2]
["2022-03-23",581,1,1,1,1,2]
["2022-03-24",582,1,1,1,1,4]
["2022-03-25",583,1,0,1,1,4]
["2022-03-28",584,1,0,1,1,2]
["2022-03-29",585,1,1,1,1,2]
["2022-03-30",586,1,1,1,1,2]
["2022-03-31",587,1,1,1,1,4]
["2022-04-01",588,1,0,1,1,4]
["2022-04-04",589,1,0,1,1,2]
["2022-04-05",590,1,1,1,1,2]
["2022-04-06",591,1,1,1,1,2]
["2022-04-07",592,1,1,1,1,4]
["2022-04-08",593,1,0,1,1,4]
["2022-04-11",594,1,0,1,1,2]
["2022-04-12",595,1,1,1,1,2]
["2022-04-13",596,1.6,1,1,1,6]
["2022-04-14",597,1.6,1,1,3,6]
["2022-04-15",598,1,0,0,0,0]
["2022-04-18",599,1,0,0,0,0]
["2022-04-19",600,1,1,1,1,2]
["2022-04-20",601,1,1,1,1,2]
["2022-04-21",602,1,1,1,1,4]
["2022-04-22",603,1,0,1,1,4]
["2022-04-25",604,1,0,1,1,2]
["2022-04-26",605,1,1,1,1,2]
["2022-04-27",606,1,1,1,1,2]
["2022-04-28",607,1,1,1,1,4]
["2022-04-29",608,1,0,1,1,4]
["2022-05-02",609,1,0,1,1,2]
["2022-05-03",610,1,1,1,1,2]
["2022-05-04",611,1,1,1,1,2]
["2022-05-05",612,1,1,1,1,4]
["2022-05-06",613,1,0,1,1,4]
["2022-05-09",614,1,0,1,1,2]
["2022-05-10",615,1,1,1,1,2]
["2022-05-11",616,1,1,1,1,2]
["2022-05-12",617,1,1,1,1,4]
["2022-05-13",618,1,0,1,1,4]
["2022-05-16",619,1,0,1,1,2]
["2022-05-17",620,1,1,1,1,2]
["2022-05-18",621,1,1,1,1,2]
["2022-05-19",622,1,1,1,1,4]
["2022-05-20",623,1,0,1,1,4]
["2022-05-23",624,1,0,1,1,2]
["2022-05-24",625,1,1,1,1,2]
["2022-05-25",626,1,1,1,1,2]
["2022-05-26",627,1,1,1,1,4]
["2022-05-27",628,1,0,1,1,4]
["2022-05-30",629,1,0,1,1,2]
["2022-05-31",630,1,1,1,1,2]
["2022-06-01",631,1,1,1,1,2]
["2022-06-02",632,1,1,1,1,4]
["2022-06-03",633,1,0,1,1,4]
["2022-06-06",634,1,0,1,1,2]
["2022-06-07",635,1,1,1,1,2]
["2022-06-08",636,1,1,1,1,2]
["2022-06-09",637,1,1,1,1,4]
["2022-06-10",638,1,0,1,1,4]
["2022-06-13",639,1,0,1,1,2]
["2022-06-14",640,1,1,1,1,2]
["2022-06-15",641,1,1,1,1,{"$f":"IF($E642=1,INDIRECT(\"$A$\"&ROW($A642)+MATCH(1,INDIRECT(\"$E$\"&ROW($A642)+1+$F642&\":$E$2598\"),0)+$F642)-$A642,0)","v":2}]
["2022-06-16",{"$f":"ROW(A643)-1","v":642},{"$f":"1+0.3*MAX(G643-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A643)-4)<=1,1,0)","v":1},1,{"$f":"IF($E643=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A643)+1&\":$E$2598\"),0),0)","v":1},4]
["2022-06-17",643,1,0,1,1,4]
["2022-06-20",644,1,0,1,1,2]
["2022-06-21",645,1,1,1,1,2]
["2022-06-22",646,1,1,1,1,2]
["2022-06-23",647,1,1,1,1,4]
["2022-06-24",648,1,0,1,1,4]
["2022-06-27",649,1,0,1,1,2]
["2022-06-28",650,1,1,1,1,2]
["2022-06-29",651,1,1,1,1,2]
["2022-06-30",652,1,1,1,1,4]
["2022-07-01",653,1,0,1,1,4]
["2022-07-04",654,1,0,1,1,2]
["2022-07-05",655,1,1,1,1,2]
["2022-07-06",656,1,1,1,1,2]
["2022-07-07",657,1,1,1,1,4]
["2022-07-08",658,1,0,1,1,4]
["2022-07-11",659,1,0,1,1,2]
["2022-07-12",660,1,1,1,1,2]
["2022-07-13",661,1,1,1,1,2]
["2022-07-14",662,1,1,1,1,4]
["2022-07-15",663,1,0,1,1,4]
["2022-07-18",664,1,0,1,1,2]
["2022-07-19",665,1,1,1,1,2]
["2022-07-20",666,1,1,1,1,2]
["2022-07-21",667,1,1,1,1,4]
["2022-07-22",668,1,0,1,1,4]
["2022-07-25",669,1,0,1,1,2]
["2022-07-26",670,1,1,1,1,2]
["2022-07-27",671,1,1,1,1,2]
["2022-07-28",672,1,1,1,1,4]
["2022-07-29",673,1,0,1,1,4]
["2022-08-01",674,1,0,1,1,2]
["2022-08-02",675,1,1,1,1,2]
["2022-08-03",676,1,1,1,1,2]
["2022-08-04",677,1,1,1,1,4]
["2022-08-05",678,1,0,1,1,4]
["2022-08-08",679,1,0,1,1,2]
["2022-08-09",680,1,1,1,1,2]
["2022-08-10",681,1,1,1,1,2]
["2022-08-11",682,1,1,1,1,4]
["2022-08-12",683,1,0,1,1,4]
["2022-08-15",684,1,0,1,1,2]
["2022-08-16",685,1,1,1,1,2]
["2022-08-17",686,1,1,1,1,2]
["2022-08-18",687,1,1,1,1,4]
["2022-08-19",688,1,0,1,1,4]
["2022-08-22",689,1,0,1,1,2]
["2022-08-23",690,1,1,1,1,2]
["2022-08-24",691,1,1,1,1,2]
["2022-08-25",692,1,1,1,1,4]
["2022-08-26",693,1,0,1,1,4]
["2022-08-29",694,1,0,1,1,2]
["2022-08-30",695,1,1,1,1,2]
["2022-08-31",696,1,1,1,1,2]
["2022-09-01",697,1,1,1,1,4]
["2022-09-02",698,1,0,1,1,4]
["2022-09-05",699,1,0,1,1,2]
["2022-09-06",700,1,1,1,1,2]
["2022-09-07",701,1,1,1,1,2]
["2022-09-08",702,1,1,1,1,4]
["2022-09-09",703,1,0,1,1,4]
["2022-09-12",704,1,0,1,1,2]
["2022-09-13",705,1,1,1,1,{"$f":"IF($E706=1,INDIRECT(\"$A$\"&ROW($A706)+MATCH(1,INDIRECT(\"$E$\"&ROW($A706)+1+$F706&\":$E$2598\"),0)+$F706)-$A706,0)","v":2}]
["2022-09-14",{"$f":"ROW(A707)-1","v":706},{"$f":"1+0.3*MAX(G707-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A707)-4)<=1,1,0)","v":1},1,{"$f":"IF($E707=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A707)+1&\":$E$2598\"),0),0)","v":1},2]
["2022-09-15",707,1,1,1,1,4]
["2022-09-16",708,1,0,1,1,4]
["2022-09-19",709,1,0,1,1,2]
["2022-09-20",710,1,1,1,1,2]
["2022-09-21",711,1,1,1,1,2]
["2022-09-22",712,1,1,1,1,4]
["2022-09-23",713,1,0,1,1,4]
["2022-09-26",714,1,0,1,1,2]
["2022-09-27",715,1,1,1,1,2]
["2022-09-28",716,1,1,1,1,2]
["2022-09-29",717,1,1,1,1,4]
["2022-09-30",718,1,0,1,1,4]
["2022-10-03",719,1,0,1,1,2]
["2022-10-04",720,1,1,1,1,2]
["2022-10-05",721,1,1,1,1,2]
["2022-10-06",722,1,1,1,1,4]
["2022-10-07",723,1,0,1,1,4]
["2022-10-10",724,1,0,1,1,2]
["2022-10-11",725,1,1,1,1,2]
["2022-10-12",726,1,1,1,1,2]
["2022-10-13",727,1,1,1,1,4]
["2022-10-14",728,1,0,1,1,4]
["2022-10-17",729,1,0,1,1,2]
["2022-10-18",730,1,1,1,1,2]
["2022-10-19",731,1,1,1,1,2]
["2022-10-20",732,1,1,1,1,4]
["2022-10-21",733,1,0,1,1,4]
["2022-10-24",734,1,0,1,1,2]
["2022-10-25",735,1,1,1,1,2]
["2022-10-26",736,1,1,1,1,2]
["2022-10-27",737,1,1,1,1,4]
["2022-10-28",738,1,0,1,1,4]
["2022-10-31",739,1,0,1,1,2]
["2022-11-01",740,1,1,1,1,2]
["2022-11-02",741,1,1,1,1,2]
["2022-11-03",742,1,1,1,1,4]
["2022-11-04",743,1,0,1,1,4]
["2022-11-07",744,1,0,1,1,2]
["2022-11-08",745,1,1,1,1,2]
["2022-11-09",746,1,1,1,1,2]
["2022-11-10",747,1,1,1,1,4]
["2022-11-11",748,1,0,1,1,4]
["2022-11-14",749,1,0,1,1,2]
["2022-11-15",750,1,1,1,1,2]
["2022-11-16",751,1,1,1,1,2]
["2022-11-17",752,1,1,1,1,4]
["2022-11-18",753,1,0,1,1,4]
["2022-11-21",754,1,0,1,1,2]
["2022-11-22",755,1,1,1,1,2]
["2022-11-23",756,1,1,1,1,2]
["2022-11-24",757,1,1,1,1,4]
["2022-11-25",758,1,0,1,1,4]
["2022-11-28",759,1,0,1,1,2]
["2022-11-29",760,1,1,1,1,2]
["2022-11-30",761,1,1,1,1,2]
["2022-12-01",762,1,1,1,1,4]
["2022-12-02",763,1,0,1,1,4]
["2022-12-05",764,1,0,1,1,2]
["2022-12-06",765,1,1,1,1,2]
["2022-12-07",766,1,1,1,1,2]
["2022-12-08",767,1,1,1,1,4]
["2022-12-09",768,1,0,1,1,4]
["2022-12-12",769,1,0,1,1,{"$f":"IF($E770=1,INDIRECT(\"$A$\"&ROW($A770)+MATCH(1,INDIRECT(\"$E$\"&ROW($A770)+1+$F770&\":$E$2598\"),0)+$F770)-$A770,0)","v":2}]
["2022-12-13",{"$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$2598\"),0),0)","v":1},2]
["2022-12-14",771,1,1,1,1,2]
["2022-12-15",772,1,1,1,1,4]
["2022-12-16",773,1,0,1,1,4]
["2022-12-19",774,1,0,1,1,2]
["2022-12-20",775,1,1,1,1,2]
["2022-12-21",776,1,1,1,1,2]
["2022-12-22",777,1.3,1,1,1,5]
["2022-12-23",778,1.3,0,1,2,5]
["2022-12-26",779,1,0,0,0,0]
["2022-12-27",780,1,1,1,1,2]
["2022-12-28",781,1,1,1,1,2]
["2022-12-29",782,1,1,1,1,4]
["2022-12-30",783,1,0,1,1,4]
["2023-01-02",784,1,0,1,1,2]
["2023-01-03",785,1,1,1,1,2]
["2023-01-04",786,1,1,1,1,2]
["2023-01-05",787,1,1,1,1,4]
["2023-01-06",788,1,0,1,1,4]
["2023-01-09",789,1,0,1,1,2]
["2023-01-10",790,1,1,1,1,2]
["2023-01-11",791,1,1,1,1,2]
["2023-01-12",792,1,1,1,1,4]
["2023-01-13",793,1,0,1,1,4]
["2023-01-16",794,1,0,1,1,2]
["2023-01-17",795,1,1,1,1,2]
["2023-01-18",796,1,1,1,1,2]
["2023-01-19",797,1,1,1,1,4]
["2023-01-20",798,1,0,1,1,4]
["2023-01-23",799,1,0,1,1,2]
["2023-01-24",800,1,1,1,1,2]
["2023-01-25",801,1,1,1,1,2]
["2023-01-26",802,1,1,1,1,4]
["2023-01-27",803,1,0,1,1,4]
["2023-01-30",804,1,0,1,1,2]
["2023-01-31",805,1,1,1,1,2]
["2023-02-01",806,1,1,1,1,2]
["2023-02-02",807,1,1,1,1,4]
["2023-02-03",808,1,0,1,1,4]
["2023-02-06",809,1,0,1,1,2]
["2023-02-07",810,1,1,1,1,2]
["2023-02-08",811,1,1,1,1,2]
["2023-02-09",812,1,1,1,1,4]
["2023-02-10",813,1,0,1,1,4]
["2023-02-13",814,1,0,1,1,2]
["2023-02-14",815,1,1,1,1,2]
["2023-02-15",816,1,1,1,1,2]
["2023-02-16",817,1,1,1,1,4]
["2023-02-17",818,1,0,1,1,4]
["2023-02-20",819,1,0,1,1,2]
["2023-02-21",820,1,1,1,1,2]
["2023-02-22",821,1,1,1,1,2]
["2023-02-23",822,1,1,1,1,4]
["2023-02-24",823,1,0,1,1,4]
["2023-02-27",824,1,0,1,1,2]
["2023-02-28",825,1,1,1,1,2]
["2023-03-01",826,1,1,1,1,2]
["2023-03-02",827,1,1,1,1,4]
["2023-03-03",828,1,0,1,1,4]
["2023-03-06",829,1,0,1,1,2]
["2023-03-07",830,1,1,1,1,2]
["2023-03-08",831,1,1,1,1,2]
["2023-03-09",832,1,1,1,1,4]
["2023-03-10",833,1,0,1,1,{"$f":"IF($E834=1,INDIRECT(\"$A$\"&ROW($A834)+MATCH(1,INDIRECT(\"$E$\"&ROW($A834)+1+$F834&\":$E$2598\"),0)+$F834)-$A834,0)","v":4}]
["2023-03-13",{"$f":"ROW(A835)-1","v":834},{"$f":"1+0.3*MAX(G835-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A835)-4)<=1,1,0)","v":0},1,{"$f":"IF($E835=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A835)+1&\":$E$2598\"),0),0)","v":1},2]
["2023-03-14",835,1,1,1,1,2]
["2023-03-15",836,1,1,1,1,2]
["2023-03-16",837,1,1,1,1,4]
["2023-03-17",838,1,0,1,1,4]
["2023-03-20",839,1,0,1,1,2]
["2023-03-21",840,1,1,1,1,2]
["2023-03-22",841,1,1,1,1,2]
["2023-03-23",842,1,1,1,1,4]
["2023-03-24",843,1,0,1,1,4]
["2023-03-27",844,1,0,1,1,2]
["2023-03-28",845,1,1,1,1,2]
["2023-03-29",846,1,1,1,1,2]
["2023-03-30",847,1,1,1,1,4]
["2023-03-31",848,1,0,1,1,4]
["2023-04-03",849,1,0,1,1,2]
["2023-04-04",850,1,1,1,1,2]
["2023-04-05",851,1.6,1,1,1,6]
["2023-04-06",852,1.6,1,1,3,6]
["2023-04-07",853,1,0,0,0,0]
["2023-04-10",854,1,0,0,0,0]
["2023-04-11",855,1,1,1,1,2]
["2023-04-12",856,1,1,1,1,2]
["2023-04-13",857,1,1,1,1,4]
["2023-04-14",858,1,0,1,1,4]
["2023-04-17",859,1,0,1,1,2]
["2023-04-18",860,1,1,1,1,2]
["2023-04-19",861,1,1,1,1,2]
["2023-04-20",862,1,1,1,1,4]
["2023-04-21",863,1,0,1,1,4]
["2023-04-24",864,1,0,1,1,2]
["2023-04-25",865,1,1,1,1,2]
["2023-04-26",866,1,1,1,1,2]
["2023-04-27",867,1.3,1,1,1,5]
["2023-04-28",868,1.3,0,1,2,5]
["2023-05-01",869,1,0,0,0,0]
["2023-05-02",870,1,1,1,1,2]
["2023-05-03",871,1,1,1,1,2]
["2023-05-04",872,1,1,1,1,4]
["2023-05-05",873,1,0,1,1,4]
["2023-05-08",874,1,0,1,1,2]
["2023-05-09",875,1,1,1,1,2]
["2023-05-10",876,1,1,1,1,2]
["2023-05-11",877,1,1,1,1,4]
["2023-05-12",878,1,0,1,1,4]
["2023-05-15",879,1,0,1,1,2]
["2023-05-16",880,1,1,1,1,2]
["2023-05-17",881,1,1,1,1,2]
["2023-05-18",882,1,1,1,1,4]
["2023-05-19",883,1,0,1,1,4]
["2023-05-22",884,1,0,1,1,2]
["2023-05-23",885,1,1,1,1,2]
["2023-05-24",886,1,1,1,1,2]
["2023-05-25",887,1,1,1,1,4]
["2023-05-26",888,1,0,1,1,4]
["2023-05-29",889,1,0,1,1,2]
["2023-05-30",890,1,1,1,1,2]
["2023-05-31",891,1,1,1,1,2]
["2023-06-01",892,1,1,1,1,4]
["2023-06-02",893,1,0,1,1,4]
["2023-06-05",894,1,0,1,1,2]
["2023-06-06",895,1,1,1,1,2]
["2023-06-07",896,1,1,1,1,2]
["2023-06-08",897,1,1,1,1,{"$f":"IF($E898=1,INDIRECT(\"$A$\"&ROW($A898)+MATCH(1,INDIRECT(\"$E$\"&ROW($A898)+1+$F898&\":$E$2598\"),0)+$F898)-$A898,0)","v":4}]
["2023-06-09",{"$f":"ROW(A899)-1","v":898},{"$f":"1+0.3*MAX(G899-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A899)-4)<=1,1,0)","v":0},1,{"$f":"IF($E899=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A899)+1&\":$E$2598\"),0),0)","v":1},4]
["2023-06-12",899,1,0,1,1,2]
["2023-06-13",900,1,1,1,1,2]
["2023-06-14",901,1,1,1,1,2]
["2023-06-15",902,1,1,1,1,4]
["2023-06-16",903,1,0,1,1,4]
["2023-06-19",904,1,0,1,1,2]
["2023-06-20",905,1,1,1,1,2]
["2023-06-21",906,1,1,1,1,2]
["2023-06-22",907,1,1,1,1,4]
["2023-06-23",908,1,0,1,1,4]
["2023-06-26",909,1,0,1,1,2]
["2023-06-27",910,1,1,1,1,2]
["2023-06-28",911,1,1,1,1,2]
["2023-06-29",912,1,1,1,1,4]
["2023-06-30",913,1,0,1,1,4]
["2023-07-03",914,1,0,1,1,2]
["2023-07-04",915,1,1,1,1,2]
["2023-07-05",916,1,1,1,1,2]
["2023-07-06",917,1,1,1,1,4]
["2023-07-07",918,1,0,1,1,4]
["2023-07-10",919,1,0,1,1,2]
["2023-07-11",920,1,1,1,1,2]
["2023-07-12",921,1,1,1,1,2]
["2023-07-13",922,1,1,1,1,4]
["2023-07-14",923,1,0,1,1,4]
["2023-07-17",924,1,0,1,1,2]
["2023-07-18",925,1,1,1,1,2]
["2023-07-19",926,1,1,1,1,2]
["2023-07-20",927,1,1,1,1,4]
["2023-07-21",928,1,0,1,1,4]
["2023-07-24",929,1,0,1,1,2]
["2023-07-25",930,1,1,1,1,2]
["2023-07-26",931,1,1,1,1,2]
["2023-07-27",932,1,1,1,1,4]
["2023-07-28",933,1,0,1,1,4]
["2023-07-31",934,1,0,1,1,2]
["2023-08-01",935,1,1,1,1,2]
["2023-08-02",936,1,1,1,1,2]
["2023-08-03",937,1,1,1,1,4]
["2023-08-04",938,1,0,1,1,4]
["2023-08-07",939,1,0,1,1,2]
["2023-08-08",940,1,1,1,1,2]
["2023-08-09",941,1,1,1,1,2]
["2023-08-10",942,1,1,1,1,4]
["2023-08-11",943,1,0,1,1,4]
["2023-08-14",944,1,0,1,1,2]
["2023-08-15",945,1,1,1,1,2]
["2023-08-16",946,1,1,1,1,2]
["2023-08-17",947,1,1,1,1,4]
["2023-08-18",948,1,0,1,1,4]
["2023-08-21",949,1,0,1,1,2]
["2023-08-22",950,1,1,1,1,2]
["2023-08-23",951,1,1,1,1,2]
["2023-08-24",952,1,1,1,1,4]
["2023-08-25",953,1,0,1,1,4]
["2023-08-28",954,1,0,1,1,2]
["2023-08-29",955,1,1,1,1,2]
["2023-08-30",956,1,1,1,1,2]
["2023-08-31",957,1,1,1,1,4]
["2023-09-01",958,1,0,1,1,4]
["2023-09-04",959,1,0,1,1,2]
["2023-09-05",960,1,1,1,1,2]
["2023-09-06",961,1,1,1,1,{"$f":"IF($E962=1,INDIRECT(\"$A$\"&ROW($A962)+MATCH(1,INDIRECT(\"$E$\"&ROW($A962)+1+$F962&\":$E$2598\"),0)+$F962)-$A962,0)","v":2}]
["2023-09-07",{"$f":"ROW(A963)-1","v":962},{"$f":"1+0.3*MAX(G963-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A963)-4)<=1,1,0)","v":1},1,{"$f":"IF($E963=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A963)+1&\":$E$2598\"),0),0)","v":1},4]
["2023-09-08",963,1,0,1,1,4]
["2023-09-11",964,1,0,1,1,2]
["2023-09-12",965,1,1,1,1,2]
["2023-09-13",966,1,1,1,1,2]
["2023-09-14",967,1,1,1,1,4]
["2023-09-15",968,1,0,1,1,4]
["2023-09-18",969,1,0,1,1,2]
["2023-09-19",970,1,1,1,1,2]
["2023-09-20",971,1,1,1,1,2]
["2023-09-21",972,1,1,1,1,4]
["2023-09-22",973,1,0,1,1,4]
["2023-09-25",974,1,0,1,1,2]
["2023-09-26",975,1,1,1,1,2]
["2023-09-27",976,1,1,1,1,2]
["2023-09-28",977,1,1,1,1,4]
["2023-09-29",978,1,0,1,1,4]
["2023-10-02",979,1,0,1,1,2]
["2023-10-03",980,1,1,1,1,2]
["2023-10-04",981,1,1,1,1,2]
["2023-10-05",982,1,1,1,1,4]
["2023-10-06",983,1,0,1,1,4]
["2023-10-09",984,1,0,1,1,2]
["2023-10-10",985,1,1,1,1,2]
["2023-10-11",986,1,1,1,1,2]
["2023-10-12",987,1,1,1,1,4]
["2023-10-13",988,1,0,1,1,4]
["2023-10-16",989,1,0,1,1,2]
["2023-10-17",990,1,1,1,1,2]
["2023-10-18",991,1,1,1,1,2]
["2023-10-19",992,1,1,1,1,4]
["2023-10-20",993,1,0,1,1,4]
["2023-10-23",994,1,0,1,1,2]
["2023-10-24",995,1,1,1,1,2]
["2023-10-25",996,1,1,1,1,2]
["2023-10-26",997,1,1,1,1,4]
["2023-10-27",998,1,0,1,1,4]
["2023-10-30",999,1,0,1,1,2]
["2023-10-31",1000,1,1,1,1,2]
["2023-11-01",1001,1,1,1,1,2]
["2023-11-02",1002,1,1,1,1,4]
["2023-11-03",1003,1,0,1,1,4]
["2023-11-06",1004,1,0,1,1,2]
["2023-11-07",1005,1,1,1,1,2]
["2023-11-08",1006,1,1,1,1,2]
["2023-11-09",1007,1,1,1,1,4]
["2023-11-10",1008,1,0,1,1,4]
["2023-11-13",1009,1,0,1,1,2]
["2023-11-14",1010,1,1,1,1,2]
["2023-11-15",1011,1,1,1,1,2]
["2023-11-16",1012,1,1,1,1,4]
["2023-11-17",1013,1,0,1,1,4]
["2023-11-20",1014,1,0,1,1,2]
["2023-11-21",1015,1,1,1,1,2]
["2023-11-22",1016,1,1,1,1,2]
["2023-11-23",1017,1,1,1,1,4]
["2023-11-24",1018,1,0,1,1,4]
["2023-11-27",1019,1,0,1,1,2]
["2023-11-28",1020,1,1,1,1,2]
["2023-11-29",1021,1,1,1,1,2]
["2023-11-30",1022,1,1,1,1,4]
["2023-12-01",1023,1,0,1,1,4]
["2023-12-04",1024,1,0,1,1,2]
["2023-12-05",1025,1,1,1,1,{"$f":"IF($E1026=1,INDIRECT(\"$A$\"&ROW($A1026)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1026)+1+$F1026&\":$E$2598\"),0)+$F1026)-$A1026,0)","v":2}]
["2023-12-06",{"$f":"ROW(A1027)-1","v":1026},{"$f":"1+0.3*MAX(G1027-4,0)","v":1},{"$f":"IF(ABS(WEEKDAY($A1027)-4)<=1,1,0)","v":1},1,{"$f":"IF($E1027=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1027)+1&\":$E$2598\"),0),0)","v":1},2]
["2023-12-07",1027,1,1,1,1,4]
["2023-12-08",1028,1,0,1,1,4]
["2023-12-11",1029,1,0,1,1,2]
["2023-12-12",1030,1,1,1,1,2]
["2023-12-13",1031,1,1,1,1,2]
["2023-12-14",1032,1,1,1,1,4]
["2023-12-15",1033,1,0,1,1,4]
["2023-12-18",1034,1,0,1,1,2]
["2023-12-19",1035,1,1,1,1,2]
["2023-12-20",1036,1,1,1,1,2]
["2023-12-21",1037,1.6,1,1,1,6]
["2023-12-22",1038,1.6,0,1,3,6]
["2023-12-25",1039,1,0,0,0,0]
["2023-12-26",1040,1,1,0,0,0]
["2023-12-27",1041,1,1,1,1,2]
["2023-12-28",1042,1.3,1,1,1,5]
["2023-12-29",1043,1.3,0,1,2,5]
["2024-01-01",1044,1,0,0,0,0]
["2024-01-02",1045,1,1,1,1,2]
["2024-01-03",1046,1,1,1,1,2]
["2024-01-04",1047,1,1,1,1,4]
["2024-01-05",1048,1,0,1,1,4]
["2024-01-08",1049,1,0,1,1,2]
["2024-01-09",1050,1,1,1,1,2]
["2024-01-10",1051,1,1,1,1,2]
["2024-01-11",1052,1,1,1,1,4]
["2024-01-12",1053,1,0,1,1,4]
["2024-01-15",1054,1,0,1,1,2]
["2024-01-16",1055,1,1,1,1,2]
["2024-01-17",1056,1,1,1,1,2]
["2024-01-18",1057,1,1,1,1,4]
["2024-01-19",1058,1,0,1,1,4]
["2024-01-22",1059,1,0,1,1,2]
["2024-01-23",1060,1,1,1,1,2]
["2024-01-24",1061,1,1,1,1,2]
["2024-01-25",1062,1,1,1,1,4]
["2024-01-26",1063,1,0,1,1,4]
["2024-01-29",1064,1,0,1,1,2]
["2024-01-30",1065,1,1,1,1,2]
["2024-01-31",1066,1,1,1,1,2]
["2024-02-01",1067,1,1,1,1,4]
["2024-02-02",1068,1,0,1,1,4]
["2024-02-05",1069,1,0,1,1,2]
["2024-02-06",1070,1,1,1,1,2]
["2024-02-07",1071,1,1,1,1,2]
["2024-02-08",1072,1,1,1,1,4]
["2024-02-09",1073,1,0,1,1,4]
["2024-02-12",1074,1,0,1,1,2]
["2024-02-13",1075,1,1,1,1,2]
["2024-02-14",1076,1,1,1,1,2]
["2024-02-15",1077,1,1,1,1,4]
["2024-02-16",1078,1,0,1,1,4]
["2024-02-19",1079,1,0,1,1,2]
["2024-02-20",1080,1,1,1,1,2]
["2024-02-21",1081,1,1,1,1,2]
["2024-02-22",1082,1,1,1,1,4]
["2024-02-23",1083,1,0,1,1,4]
["2024-02-26",1084,1,0,1,1,2]
["2024-02-27",1085,1,1,1,1,2]
["2024-02-28",1086,1,1,1,1,2]
["2024-02-29",1087,1,1,1,1,4]
["2024-03-01",1088,1,0,1,1,4]
["2024-03-04",1089,1,0,1,1,{"$f":"IF($E1090=1,INDIRECT(\"$A$\"&ROW($A1090)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1090)+1+$F1090&\":$E$2598\"),0)+$F1090)-$A1090,0)","v":2}]
["2024-03-05",{"$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$2598\"),0),0)","v":1},2]
["2024-03-06",1091,1,1,1,1,2]
["2024-03-07",1092,1,1,1,1,4]
["2024-03-08",1093,1,0,1,1,4]
["2024-03-11",1094,1,0,1,1,2]
["2024-03-12",1095,1,1,1,1,2]
["2024-03-13",1096,1,1,1,1,2]
["2024-03-14",1097,1,1,1,1,4]
["2024-03-15",1098,1,0,1,1,4]
["2024-03-18",1099,1,0,1,1,2]
["2024-03-19",1100,1,1,1,1,2]
["2024-03-20",1101,1,1,1,1,2]
["2024-03-21",1102,1,1,1,1,4]
["2024-03-22",1103,1,0,1,1,4]
["2024-03-25",1104,1,0,1,1,2]
["2024-03-26",1105,1,{"$f":"IF(ABS(WEEKDAY($A1106)-4)<=1,1,0)","v":1},1,1,2]
["2024-03-27",1106,1.6,1,1,1,6]
["2024-03-28",1107,1.6,1,1,3,6]
["2024-03-29",1108,1,0,0,0,0]
["2024-04-01",1109,1,0,0,0,0]
["2024-04-02",1110,1,1,1,1,2]
["2024-04-03",1111,1,1,1,1,2]
["2024-04-04",1112,1,1,1,1,4]
["2024-04-05",1113,1,0,1,1,4]
["2024-04-08",1114,1,0,1,1,2]
["2024-04-09",1115,1,1,1,1,2]
["2024-04-10",1116,1,1,1,1,2]
["2024-04-11",1117,1,1,1,1,4]
["2024-04-12",1118,1,0,1,1,4]
["2024-04-15",1119,1,0,1,1,2]
["2024-04-16",1120,1,1,1,1,2]
["2024-04-17",1121,1,1,1,1,2]
["2024-04-18",1122,1,1,1,1,4]
["2024-04-19",1123,1,0,1,1,4]
["2024-04-22",1124,1,0,1,1,2]
["2024-04-23",1125,1,1,1,1,2]
["2024-04-24",1126,1,1,1,1,2]
["2024-04-25",1127,1,1,1,1,4]
["2024-04-26",1128,1,0,1,1,4]
["2024-04-29",1129,1,0,1,1,3]
["2024-04-30",1130,1,1,1,2,3]
["2024-05-01",1131,1,1,0,0,0]
["2024-05-02",1132,1,1,1,1,4]
["2024-05-03",1133,1,0,1,1,4]
["2024-05-06",1134,1,0,1,1,2]
["2024-05-07",1135,1,1,1,1,2]
["2024-05-08",1136,1,1,1,1,2]
["2024-05-09",1137,1,1,1,1,4]
["2024-05-10",1138,1,0,1,1,4]
["2024-05-13",1139,1,0,1,1,2]
["2024-05-14",1140,1,1,1,1,2]
["2024-05-15",1141,1,1,1,1,2]
["2024-05-16",1142,1,1,1,1,4]
["2024-05-17",1143,1,0,1,1,4]
["2024-05-20",1144,1,0,1,1,2]
["2024-05-21",1145,1,1,1,1,2]
["2024-05-22",1146,1,1,1,1,2]
["2024-05-23",1147,1,1,1,1,4]
["2024-05-24",1148,1,0,1,1,4]
["2024-05-27",1149,1,0,1,1,2]
["2024-05-28",1150,1,1,1,1,2]
["2024-05-29",1151,1,1,1,1,2]
["2024-05-30",1152,1,1,1,1,4]
["2024-05-31",1153,1,0,1,1,{"$f":"IF($E1154=1,INDIRECT(\"$A$\"&ROW($A1154)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1154)+1+$F1154&\":$E$2598\"),0)+$F1154)-$A1154,0)","v":4}]
["2024-06-03",{"$f":"ROW(A1155)-1","v":1154},{"$f":"1+0.3*MAX(G1155-4,0)","v":1},0,1,{"$f":"IF($E1155=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1155)+1&\":$E$2598\"),0),0)","v":1},2]
["2024-06-04",1155,1,1,1,1,2]
["2024-06-05",1156,1,1,1,1,2]
["2024-06-06",1157,1,1,1,1,4]
["2024-06-07",1158,1,0,1,1,4]
["2024-06-10",1159,1,0,1,1,2]
["2024-06-11",1160,1,1,1,1,2]
["2024-06-12",1161,1,1,1,1,2]
["2024-06-13",1162,1,1,1,1,4]
["2024-06-14",1163,1,0,1,1,4]
["2024-06-17",1164,1,0,1,1,2]
["2024-06-18",1165,1,1,1,1,2]
["2024-06-19",1166,1,1,1,1,2]
["2024-06-20",1167,1,1,1,1,4]
["2024-06-21",1168,1,0,1,1,4]
["2024-06-24",1169,1,0,1,1,2]
["2024-06-25",1170,1,{"$f":"IF(ABS(WEEKDAY($A1171)-4)<=1,1,0)","v":1},1,1,2]
["2024-06-26",1171,1,1,1,1,2]
["2024-06-27",1172,1,1,1,1,4]
["2024-06-28",1173,1,0,1,1,4]
["2024-07-01",1174,1,0,1,1,2]
["2024-07-02",1175,1,1,1,1,2]
["2024-07-03",1176,1,1,1,1,2]
["2024-07-04",1177,1,1,1,1,4]
["2024-07-05",1178,1,0,1,1,4]
["2024-07-08",1179,1,0,1,1,2]
["2024-07-09",1180,1,1,1,1,2]
["2024-07-10",1181,1,1,1,1,2]
["2024-07-11",1182,1,1,1,1,4]
["2024-07-12",1183,1,0,1,1,4]
["2024-07-15",1184,1,0,1,1,2]
["2024-07-16",1185,1,1,1,1,2]
["2024-07-17",1186,1,1,1,1,2]
["2024-07-18",1187,1,1,1,1,4]
["2024-07-19",1188,1,0,1,1,4]
["2024-07-22",1189,1,0,1,1,2]
["2024-07-23",1190,1,1,1,1,2]
["2024-07-24",1191,1,1,1,1,2]
["2024-07-25",1192,1,1,1,1,4]
["2024-07-26",1193,1,0,1,1,4]
["2024-07-29",1194,1,0,1,1,2]
["2024-07-30",1195,1,1,1,1,2]
["2024-07-31",1196,1,1,1,1,2]
["2024-08-01",1197,1,1,1,1,4]
["2024-08-02",1198,1,0,1,1,4]
["2024-08-05",1199,1,0,1,1,2]
["2024-08-06",1200,1,1,1,1,2]
["2024-08-07",1201,1,1,1,1,2]
["2024-08-08",1202,1,1,1,1,4]
["2024-08-09",1203,1,0,1,1,4]
["2024-08-12",1204,1,0,1,1,2]
["2024-08-13",1205,1,1,1,1,2]
["2024-08-14",1206,1,1,1,1,2]
["2024-08-15",1207,1,1,1,1,4]
["2024-08-16",1208,1,0,1,1,4]
["2024-08-19",1209,1,0,1,1,2]
["2024-08-20",1210,1,1,1,1,2]
["2024-08-21",1211,1,1,1,1,2]
["2024-08-22",1212,1,1,1,1,4]
["2024-08-23",1213,1,0,1,1,4]
["2024-08-26",1214,1,0,1,1,2]
["2024-08-27",1215,1,1,1,1,2]
["2024-08-28",1216,1,1,1,1,2]
["2024-08-29",1217,1,1,1,1,{"$f":"IF($E1218=1,INDIRECT(\"$A$\"&ROW($A1218)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1218)+1+$F1218&\":$E$2598\"),0)+$F1218)-$A1218,0)","v":4}]
["2024-08-30",{"$f":"ROW(A1219)-1","v":1218},{"$f":"1+0.3*MAX(G1219-4,0)","v":1},0,1,{"$f":"IF($E1219=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1219)+1&\":$E$2598\"),0),0)","v":1},4]
["2024-09-02",1219,1,0,1,1,2]
["2024-09-03",1220,1,1,1,1,2]
["2024-09-04",1221,1,1,1,1,2]
["2024-09-05",1222,1,1,1,1,4]
["2024-09-06",1223,1,0,1,1,4]
["2024-09-09",1224,1,0,1,1,2]
["2024-09-10",1225,1,1,1,1,2]
["2024-09-11",1226,1,1,1,1,2]
["2024-09-12",1227,1,1,1,1,4]
["2024-09-13",1228,1,0,1,1,4]
["2024-09-16",1229,1,0,1,1,2]
["2024-09-17",1230,1,1,1,1,2]
["2024-09-18",1231,1,1,1,1,2]
["2024-09-19",1232,1,1,1,1,4]
["2024-09-20",1233,1,0,1,1,4]
["2024-09-23",1234,1,{"$f":"IF(ABS(WEEKDAY($A1235)-4)<=1,1,0)","v":0},1,1,2]
["2024-09-24",1235,1,1,1,1,2]
["2024-09-25",1236,1,1,1,1,2]
["2024-09-26",1237,1,1,1,1,4]
["2024-09-27",1238,1,0,1,1,4]
["2024-09-30",1239,1,0,1,1,2]
["2024-10-01",1240,1,1,1,1,2]
["2024-10-02",1241,1,1,1,1,2]
["2024-10-03",1242,1,1,1,1,4]
["2024-10-04",1243,1,0,1,1,4]
["2024-10-07",1244,1,0,1,1,2]
["2024-10-08",1245,1,1,1,1,2]
["2024-10-09",1246,1,1,1,1,2]
["2024-10-10",1247,1,1,1,1,4]
["2024-10-11",1248,1,0,1,1,4]
["2024-10-14",1249,1,0,1,1,2]
["2024-10-15",1250,1,1,1,1,2]
["2024-10-16",1251,1,1,1,1,2]
["2024-10-17",1252,1,1,1,1,4]
["2024-10-18",1253,1,0,1,1,4]
["2024-10-21",1254,1,0,1,1,2]
["2024-10-22",1255,1,1,1,1,2]
["2024-10-23",1256,1,1,1,1,2]
["2024-10-24",1257,1,1,1,1,4]
["2024-10-25",1258,1,0,1,1,4]
["2024-10-28",1259,1,0,1,1,2]
["2024-10-29",1260,1,1,1,1,2]
["2024-10-30",1261,1,1,1,1,2]
["2024-10-31",1262,1,1,1,1,4]
["2024-11-01",1263,1,0,1,1,4]
["2024-11-04",1264,1,0,1,1,2]
["2024-11-05",1265,1,1,1,1,2]
["2024-11-06",1266,1,1,1,1,2]
["2024-11-07",1267,1,1,1,1,4]
["2024-11-08",1268,1,0,1,1,4]
["2024-11-11",1269,1,0,1,1,2]
["2024-11-12",1270,1,1,1,1,2]
["2024-11-13",1271,1,1,1,1,2]
["2024-11-14",1272,1,1,1,1,4]
["2024-11-15",1273,1,0,1,1,4]
["2024-11-18",1274,1,0,1,1,2]
["2024-11-19",1275,1,1,1,1,2]
["2024-11-20",1276,1,1,1,1,2]
["2024-11-21",1277,1,1,1,1,4]
["2024-11-22",1278,1,0,1,1,4]
["2024-11-25",1279,1,0,1,1,2]
["2024-11-26",1280,1,1,1,1,2]
["2024-11-27",1281,1,1,1,1,{"$f":"IF($E1282=1,INDIRECT(\"$A$\"&ROW($A1282)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1282)+1+$F1282&\":$E$2598\"),0)+$F1282)-$A1282,0)","v":2}]
["2024-11-28",{"$f":"ROW(A1283)-1","v":1282},{"$f":"1+0.3*MAX(G1283-4,0)","v":1},1,1,{"$f":"IF($E1283=1,MATCH(1,INDIRECT(\"$E$\"&ROW($A1283)+1&\":$E$2598\"),0),0)","v":1},4]
["2024-11-29",1283,1,0,1,1,4]
["2024-12-02",1284,1,0,1,1,2]
["2024-12-03",1285,1,1,1,1,2]
["2024-12-04",1286,1,1,1,1,2]
["2024-12-05",1287,1,1,1,1,{"$f":"IF($E1288=1,INDIRECT(\"$A$\"&ROW($A1288)+MATCH(1,INDIRECT(\"$E$\"&ROW($A1288)+1+$F1288&\":$E$2598\"),0)+$F1288)-$A1288,0)","v":4}]
["2024-12-06",1288,1,0,1,1,4]
["2024-12-09",1289,1,0,1,1,2]
["2024-12-10",1290,1,1,1,1,2]
["2024-12-11",1291,1,1,1,1,2]
["2024-12-12",1292,1,1,1,1,4]
["2024-12-13",1293,1,0,1,1,4]
["2024-12-16",1294,1,0,1,1,2]
["2024-12-17",1295,1,1,1,1,2]
["2024-12-18",1296,1,1,1,1,2]
["2024-12-19",1297,1,1,1,1,4]
["2024-12-20",1298,1,{"$f":"IF(ABS(WEEKDAY($A1299)-4)<=1,1,0)","v":0},1,1,4]
["2024-12-23",1299,1,0,1,1,4]
["2024-12-24",1300,1.6,1,1,3,6]
["2024-12-25",1301,1,1,0,0,0]
["2024-12-26",1302,1,1,0,0,0]
["2024-12-27",1303,1,0,1,1,4]
["2024-12-30",1304,{"$error":"#N/A"},0,1,1,{"$error":"#N/A"}]
["2024-12-31",1305,{"$error":"#N/A"},1,1,{"$error":"#N/A"},{"$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: 2023-08-16"]
[]
[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"]