diff --git a/sc/qa/unit/data/functions/fods/forecast.ets.mult.fods b/sc/qa/unit/data/functions/fods/forecast.ets.mult.fods new file mode 100644 index 000000000000..f5ae3532b2ad --- /dev/null +++ b/sc/qa/unit/data/functions/fods/forecast.ets.mult.fods @@ -0,0 +1,12237 @@ + + + + 2016-07-24T08:15:55.362000000P0D1LibreOfficeDev/5.3.0.0.alpha0$Linux_X86_64 LibreOffice_project/e1822c809b137859382139aace0c08be4547c157 + + + 0 + 0 + 162119 + 145635 + + + view1 + + + 2 + 8 + 0 + 0 + 0 + 0 + 2 + 0 + 0 + 0 + 0 + 0 + 75 + 60 + true + false + + + 4 + 8 + 0 + 0 + 0 + 0 + 2 + 0 + 0 + 0 + 14 + 0 + 75 + 60 + true + false + + + Sheet2 + 1241 + 0 + 75 + 60 + false + true + true + true + 12632256 + true + true + true + true + false + false + false + 1270 + 1270 + 1 + 1 + true + false + + + + + 7 + false + false + true + true + false + false + false + 1270 + 1270 + true + true + true + true + true + false + 12632256 + false + Lexmark-E352dn + + + cs + CZ + + + + + + de + DE + + + + + + en + US + + + + + + nl + NL + + + + + + true + true + 3 + 1 + true + 1 + true + sgH+/0xleG1hcmstRTM1MmRuAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAQ1VQUzpMZXhtYXJrLUUzNTJkbgAAAAAAAAAAAAAAAAAWAAMA0wAAAAAAAAAIAFZUAAAkbQAASm9iRGF0YSAxCnByaW50ZXI9TGV4bWFyay1FMzUyZG4Kb3JpZW50YXRpb249UG9ydHJhaXQKY29waWVzPTEKY29sbGF0ZT1mYWxzZQptYXJnaW5kYWp1c3RtZW50PTAsMCwwLDAKY29sb3JkZXB0aD0yNApwc2xldmVsPTAKcGRmZGV2aWNlPTEKY29sb3JkZXZpY2U9MApQUERDb250ZXhEYXRhClBhZ2VTaXplOkxldHRlcgBJbnB1dFNsb3Q6VHJheTEARHVwbGV4Ok5vbmUAABIAQ09NUEFUX0RVUExFWF9NT0RFDwBEdXBsZXhNb2RlOjpPZmY= + false + 0 + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + Kč + + + + - + + + Kč + + + + + + + + + + ( + + ) + + + + - + + + + + + + + + + + + + + + + + + + + Kč + + + - + + + Kč + + + + + + Kč + + + - + + + Kč + + + + + + Kč + + + + - + + + Kč + + + + + + Kč + + + + - + + + Kč + + + + £ + + + + - + £ + + + + + £ + + + + - + £ + + + + + £ + + + + + - + £ + + + + + £ + + + + + - + £ + + + + + £ + + + + + - + £ + + + + + + + + + ( + + ) + + + + + + + + ( + + ) + + + + £ + + + + + - + £ + + + + + + £ + + + + + - + £ + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + € + + + + - + + + € + + + + + + + + - + + + € + + + + + + + / + + / + + + + + + + / + + / + + + + € + + + + + + - + € + + + + + + + Kč + + + - + + Kč + + + + + Kč + + + + - + + Kč + + + + + Kč + + + - + + Kč + + + + + Kč + + + + - + + Kč + + + + + + + - + + + + + + + + + - + + + + + + + + - + + + + + + + + + - + + + + + + + + + + - + + + + + + + - + + + + + + + + + + + + Kč + + + - + + + Kč + + + + - Kč + + + + + + + + + + + + + + + - + + + + + + + - + + + + + + + + + + + + + + Kč + + + - + + + Kč + + + + - + + Kč + + + + + + + + + + + : + + + + + : + + : + + + + + : + + + + + + + Yes + + + Yes + + + No + + + + + True + + + True + + + False + + + + + On + + + On + + + Off + + + + + ¥€ + + + + + + + + + ( + € + + + + + ) + + + + + + € + + + + - + + + € + + + + $ + + + + + + ($ + + ) + + + + + € + + + - + + € + + + + + € + + + + - + + € + + + + + € + + + - + + € + + + + + € + + + + - + + € + + + + + + + + - + + + + + - + + + + + + + + + + + € + + + - + + € + + + - € + + + + + + + + + + + + + + - + + + + + - + + + + + + + + + + + + + € + + + - + + € + + + - + + € + + + + + + + + + + + + + $ + + + + + ($ + + ) + + + + $ + + + + + + ($ + + ) + + + + $ + + + + + ($ + + ) + + + + + + + + + + ( + + ) + + + + - + + + + + + + + + + $ + + + + + + $ + + ( + + ) + + + $ + + - + + + + + + + + + + $ + + + + + + $ + + ( + + ) + + + $ + + - + + + + + + + + + + + + € + + + + + + + ( + € + + + ) + + + + \ + + + + \- + + + + + \ + + + + + \- + + + + + \ + + + + \- + + + + + \ + + + + + \- + + + + + \ + + + + + + \ + + - + + + + + \ + + - + + + + + + + + + + + + + + + + - + + + + + + - + + + + + + + + + + \ + + + + + + \ + + - + + + + + \ + + - + + + + + + + + + + + + + + + + + + - + + + + + + - + + + + + + + + + + + + + + + + - + + + + + + + + + + + - + + + + + + + + + + - + + + + + + + + + + + - + + + + + + + + + $ + + + + + $( + + ) + + + $- + + + + + + + + + + + + + + ( + + ) + + + - + + + + + + + + + + $ + + + + + $( + + ) + + + $- + + + + + + + + + + + + + + + + ( + + ) + + + - + + + + + + + + + + + + + % + + + + % + + + + % + + + + % + + + + % + + + + % + + + + % + + + + % + + + + % + + + + % + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + € + + + + - + + + € + + + + + + + + % + + + + % + + + + % + + + + % + + + + % + + + + % + + + + + + $ + + + + + ( + $ + + ) + + + + + % + + + + % + + + + - + + % + + + + + + + + - + + + + + + - + + - + + + + £ + + + + + - + £ + + + + + £ + + + + + - + £ + + + + + + % + + + + - + + % + + + + + DM + + + - + + DM + + + + + DM + + + + - + + DM + + + + + DM + + + - + + DM + + + + + DM + + + + - + + DM + + + + + + + + + + - + + + + + + + + - + + + + + + + + + + + + + + DM + + + - + + + DM + + + + + - DM + + + + + + + + + + + + + + + + + - + + + + + + + + - + + + + + + + + + + + + + + + + DM + + + - + + + DM + + + + + - + + DM + + + + + + + + + + + Ouch! - + + - Error detected! + + + + - Result=0 - No Errordetection + + + + / + + / + + + + + / + + / + + + + + + + + + + + + + + + + + + + + + ( + + ) + + + + + - + + + + + + + + + + + $ + + + + + + $ + + ( + + ) + + + $ + + - + + + + + + + + + + + + + + + + + + + ( + + ) + + + + + - + + + + + + + + + + + + + $ + + + + + + $ + + ( + + ) + + + $ + + - + + + + + + + + + + + + + £ + + + + -£ + + + + + £ + + + + + -£ + + + + + £ + + + + -£ + + + + + £ + + + + + -£ + + + + + + + + + + + - + + + + + + + + - + + + + + + + + + + + £ + + + + + + -£ + + + + + + £ + + - + + + + + + + + + + + + + + + + + - + + + + + + + + - + + + + + + + + + + + + + £ + + + + + + -£ + + + + + + £ + + - + + + + + + + + + + + + + ￥ + + + + + - + ￥ + + + + + + + DM + + + - + + + DM + + + + + + DM + + + - + + + DM + + + + + + DM + + + + - + + + DM + + + + + + DM + + + + - + + + DM + + + + + + DM + + + + - + + + DM + + + + € + + + + + + € + + + - + + + + + tan + + aa + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + / + + / + + + + + - + + - + + + + + - + + + + + - + + + + + : + + + + + + + : + + : + + + + + + + : + + + + + : + + : + + + + + / + + / + + + + : + + + + + + + + + ( + + ) + + + + + + + + + ( + + ) + + + + + + + + + ( + + + ) + + + + + + + + + + ( + + + ) + + + + + + + + + ( + + + ) + + + + + + + + + + ( + + + ) + + + + + - + + + + + : + + : + + + + + : + + + + + + + + ( + + ) + + + + + + + + % + + + + + + + + + + + + + + ( + + ) + + + + + - + + + + + + + + + + + + + + + + + + + ( + + ) + + + + + - + + + + + + + + + + + + + + + + + + + ( + + ) + + + + + - + + + + + + + + + + + + + + + + + + + + + ( + + ) + + + + + - + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + . + + + + + + + . + + + + + + + + + + : + + + + + + + : + + : + + + + + + + . + + . + + + + : + + + + + + + + - + + + + + + + + + + + - + + + + + + + + + + - + + + + + + + + + + + - + + + + + + + € + + + - + + € + + + + + € + + + + - + + € + + + + + € + + + - + + € + + + + + € + + + + - + + € + + + + + + + € + + + + + € + + - + + + + € + + + + + + € + + - + + + + € + + + + + € + + - + + + + € + + + + + + € + + - + + + + + - + + - + + + + + - + + - + + + + + - + + + + + - + + + + + : + + + + + + + : + + : + + + + + + + : + + + + + : + + : + + + + + - + + - + + + + : + + + + + + + + + - + + + + + + + + + + - + + + + + + + + + - + + + + + + + + + + - + + + + + + + + + + + - + + + + - + + + + + + + + + + € + + + + + + € + + + - + + + € + + - + + + + + + + + + + + + + + + + + - + + + + - + + + + + + + + + + + + € + + + + + + € + + + - + + + € + + - + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + % + + + + / + + / + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + ??? + + + + Page 1 + + + + + + + ??? (???) + + + 00/00/0000, 00:00:00 + + + + + Page 1 / 99 + + + + + + + + + + + + + + + + + + + + + + + + + + + FORECAST.ETS.MULT Function + + + + + + + + + Result + + + TRUE + + + + + + + + + Sheet + + + Result + + + Description + + + + + 1 + + + TRUE + + + Simple FORECAST.ETS.MULT formulas with local references and values + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + Function + + + Expected + + + Correct + + + FunctionString + + + Comment + + + + + + + + 1 + + + 2 + + + + Known Y + + + Known X + + + + 2 + + + 125.2 + + + + + + + + B + + + C + + + + E + + + + 9 + + + periods + + + + + + + 1 + + + + + 1 + + + + + + 11.908196123559 + + + 11.908196123559 + + + TRUE + + + =FORECAST.ETS.MULT(6, N1:N5, M1:M5) + + + https://bugs.documentfoundation.org/show_bug.cgi?id=94635 + + + + + + 2 + + + 4 + + + + 6 + + + 20 + + + + 4 + + + 118.9 + + + + target + + + 34 + + + + + 46 + + + + + 49 + + + 2002 + + + + + + + + + 34 + + + + 2 + + + + 46 + + + + 2 + + + + + + #VALUE! + + + #VALUE! + + + TRUE + + + =FORECAST.ETS.MULT(30,P2:P6,Q2:Q6) + + + + + + 3 + + + 7 + + + + 7 + + + 28 + + + + 6 + + + 106.0 + + + + seasonality + + + 4 + + + 1 jaar + + + + 12 + + + + + date + + + sales + + + + 4 + + + 1 jaar + + + + + + + + + 4 + + + 1 jaar + + + 3 + + + + 12 + + + 1 jaar + + + 3 + + + + sales + + + + + + 125.226808384339 + + + 125.226808384339 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 4 + + + 8 + + + + 9 + + + 31 + + + + 4 + + + 118.9 + + + + datacompletion + + + 1 + + + + + 1 + + + + + 1 + + + 01/01/01 + + + 3 240 325 + + + + + + 1 + + + + + + + + + 1 + + + + 4 + + + + 1 + + + + 4 + + + + 1 + + + + 3 240 325 + + + + + + + + 118.933231648245 + + + 118.933231648245 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 5 + + + 11 + + + + 15 + + + 38 + + + + 5 + + + 111.5 + + + + aggregation + + + 1 + + + + + 1 + + + + + 2 + + + 02/01/01 + + + 2 741 349 + + + + 48.4 + + + 1 + + + + 1 + + + + + + + + + + + + + 1 + + + + 5 + + + + 1 + + + + 5 + + + + 2 + + + + 2 741 349 + + + + 48.4 + + + 1 + + + + + 105.954105316101 + + + 105.954105316101 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 21 + + + 40 + + + + 6 + + + 106.0 + + + + + + + + 3 + + + 03/01/01 + + + 2 987 427 + + + + 48.5 + + + 2 + + + + + + 2 + + + 125.2 + + + + + + + 6 + + + + + 6 + + + + 3 + + + + 2 987 427 + + + + 48.5 + + + 2 + + + + + 118.933231648245 + + + 118.933231648245 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + + + + 7 + + + 105.0 + + + + + + + + 4 + + + 04/01/01 + + + 3 456 892 + + + + 57.45 + + + 3 + + + + period + + + sales + + + + + 4 + + + 118.9 + + + + + + + 7 + + + + + 7 + + + + 4 + + + + 3 456 892 + + + + 57.45 + + + 3 + + + + + 111.549667344589 + + + 111.5496673445890000000 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + + + + 8 + + + 109.5 + + + + 01/01/01 + + + 1 + + + 41.7 + + + + 1 + + + 112 + + + + 5 + + + 05/01/01 + + + 3 740 738 + + + + 64.95 + + + 4 + + + + 1 + + + 362 + + + + + 6 + + + 106.0 + + + + + + 1 + + + 41.7 + + + 8 + + + + 1 + + + 112 + + + 8 + + + + 5 + + + + 3 740 738 + + + + 64.95 + + + 4 + + + + + 105.954105316101 + + + 105.954105316101 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 9 + + + 117.5 + + + + 04/01/01 + + + 2 + + + 24 + + + + 2 + + + 118 + + + + 6 + + + 06/01/01 + + + 3 979 178 + + + + 62.55 + + + 5 + + + + 2 + + + 385 + + + + + 4 + + + 118.9 + + + + + + 2 + + + 24 + + + + 2 + + + 118 + + + + 6 + + + + 3 979 178 + + + + 62.55 + + + 5 + + + + + 105.026989677408 + + + 105.026989677408 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 10 + + + 125.6 + + + + 07/01/01 + + + 3 + + + 32.3 + + + + 3 + + + 132 + + + + 7 + + + 07/01/01 + + + 4 160 454 + + + + 60.15 + + + 6 + + + + 3 + + + 432 + + + + + 5 + + + 111.5 + + + + + + 3 + + + 32.3 + + + + 3 + + + 132 + + + + 7 + + + + 4 160 454 + + + + 60.15 + + + 6 + + + + + 109.479384966668 + + + 109.479384966668 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 11 + + + 130.2 + + + + 10/01/01 + + + 4 + + + 37.3 + + + + 4 + + + 129 + + + + 8 + + + 08/01/01 + + + 4 162 013 + + + + 69.25 + + + 7 + + + + 4 + + + 341 + + + + + 6 + + + 106.0 + + + + + + 4 + + + 37.3 + + + + 4 + + + 129 + + + + 8 + + + + 4 162 013 + + + + 69.25 + + + 7 + + + + + 117.5 + + + 117.5 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 12 + + + 129.3 + + + + 01/01/02 + + + 5 + + + 46.2 + + + + 5 + + + 121 + + + + 9 + + + 09/01/01 + + + 3 809 132 + + + + 68.6 + + + 8 + + + + 5 + + + 382 + + + + + 7 + + + 105.0 + + + + + + 5 + + + 46.2 + + + + 5 + + + 121 + + + + 9 + + + + 3 809 132 + + + + 68.6 + + + 8 + + + + + 125.584893794301 + + + 125.584893794301 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 13 + + + 123.6 + + + + 04/01/02 + + + 6 + + + 29.3 + + + + 6 + + + 135 + + + + 10 + + + 10/01/01 + + + 3 794 419 + + + + 65.05 + + + 9 + + + + 6 + + + 409 + + + + + 8 + + + 109.5 + + + + + + 6 + + + 29.3 + + + + 6 + + + 135 + + + + 10 + + + + 3 794 419 + + + + 65.05 + + + 9 + + + + + 130.169971873195 + + + 130.169971873195 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 14 + + + 115.9 + + + + 07/01/02 + + + 7 + + + 36.5 + + + + 7 + + + 148 + + + + 11 + + + 11/01/01 + + + 3 719 219 + + + + 64.4 + + + 10 + + + + 7 + + + 498 + + + + + 9 + + + 117.5 + + + + + + 7 + + + 36.5 + + + + 7 + + + 148 + + + + 11 + + + + 3 719 219 + + + + 64.4 + + + 10 + + + + + 129.305702305035 + + + 129.305702305035 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 15 + + + 110.1 + + + + 10/01/02 + + + 8 + + + 43 + + + + 8 + + + 148 + + + + 12 + + + 12/01/01 + + + 3 812 981 + + + + 56.45 + + + 11 + + + + 8 + + + 387 + + + + + 10 + + + 125.6 + + + + + + 8 + + + 43 + + + + 8 + + + 148 + + + + 12 + + + + 3 812 981 + + + + 56.45 + + + 11 + + + + + 123.587140712742 + + + 123.587140712742 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + + 16 + + + 109.1 + + + + 01/01/03 + + + 9 + + + 48.9 + + + + 9 + + + 136 + + + + 13 + + + 01/01/02 + + + 3 480 451 + + + + 48 + + + 12 + + + + 9 + + + 473 + + + + + 11 + + + 130.2 + + + + + + 9 + + + 48.9 + + + + 9 + + + 136 + + + + 13 + + + + 3 480 451 + + + + 48 + + + 12 + + + + + 115.895758280092 + + + 115.895758280092 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 17 + + + 113.7 + + + + 04/01/03 + + + 10 + + + 31.2 + + + + 10 + + + 119 + + + + 14 + + + 02/01/02 + + + 3 183 133 + + + + 53.583 + + + 13 + + + + 10 + + + 513 + + + + + 12 + + + 129.3 + + + + + + 10 + + + 31.2 + + + + 10 + + + 119 + + + + 14 + + + + 3 183 133 + + + + 53.583 + + + 13 + + + + + 110.064393884398 + + + 110.064393884398 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 18 + + + 122.0 + + + + 07/01/03 + + + 11 + + + 37.7 + + + + 11 + + + 104 + + + + 15 + + + 03/01/02 + + + 3 764 529 + + + + 48.018 + + + 14 + + + + 11 + + + 582 + + + + + 13 + + + 123.6 + + + + + + 11 + + + 37.7 + + + + 11 + + + 104 + + + + 15 + + + + 3 764 529 + + + + 48.018 + + + 14 + + + + + 109.083826188552 + + + 109.083826188552 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 19 + + + 130.4 + + + + 10/01/03 + + + 12 + + + 40.4 + + + + 12 + + + 118 + + + + 16 + + + 04/01/02 + + + 3 500 189 + + + + 62.116 + + + 15 + + + + 12 + + + 474 + + + + + 14 + + + 115.9 + + + + + + 12 + + + 40.4 + + + + 12 + + + 118 + + + + 16 + + + + 3 500 189 + + + + 62.116 + + + 15 + + + + + 113.690130542309 + + + 113.690130542309 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 20 + + + 135.1 + + + + 01/01/04 + + + 13 + + + 51.2 + + + + 13 + + + 115 + + + + 17 + + + 05/01/02 + + + 3 389 811 + + + + 67.681 + + + 16 + + + + 13 + + + 544 + + + + + 15 + + + 110.1 + + + + + + 13 + + + 51.2 + + + + 13 + + + 115 + + + + 17 + + + + 3 389 811 + + + + 67.681 + + + 16 + + + + + 122 + + + 122 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 21 + + + 134.2 + + + + 04/01/04 + + + 14 + + + 31.9 + + + + 14 + + + 126 + + + + 18 + + + 06/01/02 + + + 4 348 789 + + + + 66.78 + + + 17 + + + + 14 + + + 582 + + + + + 16 + + + 109.1 + + + + + + 14 + + + 31.9 + + + + 14 + + + 126 + + + + 18 + + + + 4 348 789 + + + + 66.78 + + + 17 + + + + + 130.37414821866 + + + 130.37414821866 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 22 + + + 128.2 + + + + 07/01/04 + + + 15 + + + 41 + + + + 15 + + + 141 + + + + 19 + + + 07/01/02 + + + 4 442 455 + + + + 70.066 + + + 18 + + + + 15 + + + 681 + + + + 1 + + + + 17 + + + 113.7 + + + + + + 15 + + + 41 + + + + 15 + + + 141 + + + + 19 + + + + 4 442 455 + + + + 70.066 + + + 18 + + + + + 135.11313536205 + + + 135.11313536205 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 23 + + + 120.2 + + + + 10/01/04 + + + 16 + + + 43.8 + + + + 16 + + + 135 + + + + 20 + + + 08/01/02 + + + 4 593 383 + + + + 71.073 + + + 19 + + + + 16 + + + 557 + + + + 2 + + + + 18 + + + 122.0 + + + + + + 16 + + + 43.8 + + + + 16 + + + 135 + + + + 20 + + + + 4 593 383 + + + + 71.073 + + + 19 + + + + + 134.195413736738 + + + 134.195413736738 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 24 + + + 114.2 + + + + 01/01/05 + + + 17 + + + 55.6 + + + + 17 + + + 125 + + + + 21 + + + 09/01/02 + + + 4 029 783 + + + + 76.691 + + + 20 + + + + 17 + + + 628 + + + + 3 + + + + 19 + + + 130.4 + + + + + + 17 + + + 55.6 + + + + 17 + + + 125 + + + + 21 + + + + 4 029 783 + + + + 76.691 + + + 20 + + + + + 128.241049777238 + + + 128.241049777238 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 25 + + + 113.1 + + + + 04/01/05 + + + 18 + + + 33.9 + + + + 18 + + + 149 + + + + 22 + + + 10/01/02 + + + 4 211 211 + + + + 66.992 + + + 21 + + + + 18 + + + 707 + + + + 4 + + + + 20 + + + 135.1 + + + + + + 18 + + + 33.9 + + + + 18 + + + 149 + + + + 22 + + + + 4 211 211 + + + + 66.992 + + + 21 + + + + + 120.241849215595 + + + 120.241849215595 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 26 + + + 117.9 + + + + 07/01/05 + + + 19 + + + 42.1 + + + + 19 + + + 170 + + + + 23 + + + 11/01/02 + + + 3 854 682 + + + + 61.533 + + + 22 + + + + 19 + + + 773 + + + + 5 + + + + 21 + + + 134.2 + + + + + + 19 + + + 42.1 + + + + 19 + + + 170 + + + + 23 + + + + 3 854 682 + + + + 61.533 + + + 22 + + + + + 114.174682452695 + + + 114.174682452695 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 27 + + + 126.5 + + + + 10/01/05 + + + 20 + + + 45.6 + + + + 20 + + + 170 + + + + 24 + + + 12/01/02 + + + 3 554 831 + + + + 62.275 + + + 23 + + + + 20 + + + 592 + + + + 6 + + + + 22 + + + 128.2 + + + + + + 20 + + + 45.6 + + + + 20 + + + 170 + + + + 24 + + + + 3 554 831 + + + + 62.275 + + + 23 + + + + + 113.140662699697 + + + 113.140662699697 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 28 + + + 135.2 + + + + 01/01/06 + + + 21 + + + 59.8 + + + + 21 + + + 158 + + + + 25 + + + 01/01/03 + + + 3 488 309 + + + + 51.675 + + + 24 + + + + 21 + + + 627 + + + + 7 + + + + 23 + + + 120.2 + + + + + + 21 + + + 59.8 + + + + 21 + + + 158 + + + + 25 + + + + 3 488 309 + + + + 51.675 + + + 24 + + + + + 117.90087611795 + + + 117.90087611795 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 29 + + + 140.1 + + + + 04/01/06 + + + 22 + + + 35.2 + + + + 22 + + + 133 + + + + 26 + + + 02/01/03 + + + 3 270 444 + + + + 60.146 + + + 25 + + + + 22 + + + 725 + + + + 8 + + + + 24 + + + 114.2 + + + + + + 22 + + + 35.2 + + + + 22 + + + 133 + + + + 26 + + + + 3 270 444 + + + + 60.146 + + + 25 + + + + + 126.5 + + + 126.5 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 30 + + + 139.1 + + + + 07/01/06 + + + 23 + + + 44.3 + + + + 23 + + + 114 + + + + 27 + + + 03/01/03 + + + 3 709 943 + + + + 56.434 + + + 26 + + + + 23 + + + 854 + + + + + 25 + + + 113.1 + + + + + + 23 + + + 44.3 + + + + 23 + + + 114 + + + + 27 + + + + 3 709 943 + + + + 56.434 + + + 26 + + + + + 135.163402643019 + + + 135.163402643019 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 31 + + + 132.9 + + + + 10/01/06 + + + 24 + + + 47.9 + + + + 24 + + + 140 + + + + 28 + + + 04/01/03 + + + 3 655 530 + + + + 67.222 + + + 27 + + + + 24 + + + 661 + + + + + 26 + + + 117.9 + + + + + + 24 + + + 47.9 + + + + 24 + + + 140 + + + + 28 + + + + 3 655 530 + + + + 67.222 + + + 27 + + + + + 140.056298850906 + + + 140.056298850906 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 32 + + + 124.6 + + + + 01/01/07 + + + 25 + + + + + + + 25 + + + 145 + + + + 29 + + + 05/01/03 + + + 4 097 990 + + + + 70.76 + + + 28 + + + + 27 + + + 126.5 + + + + + + 25 + + + 145 + + + + 29 + + + + 4 097 990 + + + + 70.76 + + + 28 + + + + + 139.085125168441 + + + 139.085125168441 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 33 + + + 118.3 + + + + 04/01/07 + + + 26 + + + + + + + 26 + + + 150 + + + + 30 + + + 06/01/03 + + + 4 472 583 + + + + 73.95 + + + 29 + + + + 28 + + + 135.2 + + + + 1 + + + + 26 + + + 150 + + + + 30 + + + + 4 472 583 + + + + 73.95 + + + 29 + + + + + 132.894958841735 + + + 132.894958841735 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 34 + + + 117.2 + + + + 07/01/07 + + + 27 + + + + + + + 27 + + + 178 + + + + 31 + + + 07/01/03 + + + 4 531 711 + + + + 79.286 + + + 30 + + + + 29 + + + 140.1 + + + + 2 + + + + 27 + + + 178 + + + + 31 + + + + 4 531 711 + + + + 79.286 + + + 30 + + + + + 124.587940151099 + + + 124.587940151099 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 35 + + + 122.1 + + + + 10/01/07 + + + 28 + + + + + + + 28 + + + 163 + + + + 32 + + + 08/01/03 + + + 4 504 466 + + + + 77.372 + + + 31 + + + + 30 + + + 139.1 + + + + 3 + + + + 28 + + + 163 + + + + 32 + + + + 4 504 466 + + + + 77.372 + + + 31 + + + + + 118.284971020992 + + + 118.284971020992 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 36 + + + 131.0 + + + + 01/01/08 + + + 29 + + + + + + + 29 + + + 172 + + + + 33 + + + 09/01/03 + + + 4 054 338 + + + + 79.808 + + + 32 + + + + 31 + + + 132.9 + + + + 4 + + + + 29 + + + 172 + + + + 33 + + + + 4 054 338 + + + + 79.808 + + + 32 + + + + + 117.197499210841 + + + 117.197499210841 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 37 + + + 140.0 + + + + 04/01/08 + + + 30 + + + + + + + 30 + + + 178 + + + + 34 + + + 10/01/03 + + + + 71.978 + + + 33 + + + + 32 + + + 124.6 + + + + 5 + + + + 30 + + + 178 + + + + 34 + + + + + 71.978 + + + 33 + + + + + 122.111621693591 + + + 122.111621693591 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 38 + + + 145.0 + + + + 07/01/08 + + + 31 + + + + + + + 31 + + + 199 + + + + 35 + + + 11/01/03 + + + + 70.702 + + + 34 + + + + 33 + + + 118.3 + + + + 6 + + + + 31 + + + 199 + + + + 35 + + + + + 70.702 + + + 34 + + + + + 131 + + + 131 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 39 + + + 144.0 + + + + 10/01/08 + + + 32 + + + + + + + 32 + + + 199 + + + + 36 + + + 12/01/03 + + + + 65.946 + + + 35 + + + + 34 + + + 117.2 + + + + 7 + + + + 32 + + + 199 + + + + 36 + + + + + 65.946 + + + 35 + + + + + 139.952657067378 + + + 139.952657067378 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 01/01/09 + + + 33 + + + + + + + 33 + + + 184 + + + + 37 + + + 01/01/04 + + + + 55.274 + + + 36 + + + + 35 + + + 122.1 + + + + 8 + + + + 33 + + + 184 + + + + 37 + + + + + 55.274 + + + 36 + + + + + 144.999462339761 + + + 144.999462339761 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + 04/01/09 + + + 34 + + + + + + + 34 + + + 162 + + + + 38 + + + 02/01/04 + + + + 61.08 + + + 37 + + + + 36 + + + 131.0 + + + + + + 34 + + + 162 + + + + 38 + + + + + 61.08 + + + 37 + + + + + 143.974836600144 + + + 143.974836600144 + + + TRUE + + + {=FORECAST.ETS.MULT(S1:S39,T1:T39,S1:S39)} + + + + + + + + + + 35 + + + 146 + + + + 39 + + + 02/29/04 + + + + 59.7 + + + 38 + + + + 37 + + + 140.0 + + + + + + 35 + + + 146 + + + + 39 + + + + + 59.7 + + + 38 + + + + + #NUM! + + + #NUM! + + + TRUE + + + =FORECAST.ETS.MULT(0,P2:P6,Q2:Q6) + + + + + + + + + + 36 + + + 166 + + + + 40 + + + 03/31/04 + + + + 69.48 + + + 39 + + + + 38 + + + 145.0 + + + + + + 36 + + + 166 + + + + 40 + + + + + 69.48 + + + 39 + + + + + #NUM! + + + #NUM! + + + TRUE + + + =FORECAST.ETS.MULT(-30,P2:P6,Q2:Q6) + + + + + + + + + + 37 + + + + + 41 + + + 04/30/04 + + + + 77.34 + + + 40 + + + + 39 + + + 144.0 + + + + + + 41 + + + + + 77.34 + + + 40 + + + + + #VALUE! + + + #VALUE! + + + TRUE + + + =FORECAST.ETS.MULT(8, {1,2,3}, {4,5,6}) + + + + + + + + + + + 38 + + + + + 42 + + + 05/31/04 + + + + 74.16 + + + 41 + + + + 42 + + + + + 74.16 + + + 41 + + + + + #VALUE! + + + #VALUE! + + + TRUE + + + =FORECAST.ETS.MULT(7, {5.8,-1}, {2,-5}) + + + + + + + + + + + + 39 + + + + + 43 + + + 06/30/04 + + + + 83.04 + + + 42 + + + + 43 + + + + + 83.04 + + + 42 + + + + + -5 + + + -5.000000 + + + TRUE + + + =FORECAST.ETS.MULT(50, {-1,-2,-3,-4}, {10,20,30,40}) + + + + + + + + + + + 40 + + + + + 44 + + + 07/31/04 + + + + 80.16 + + + 43 + + + + 44 + + + + + 80.16 + + + 43 + + + + + 47.9 + + + 47.900000 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + + + + 41 + + + + + 45 + + + 08/31/04 + + + + 81.12 + + + 44 + + + + 45 + + + + + 81.12 + + + 44 + + + + + 61.9729295871504 + + + 61.972930 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + + + + 42 + + + + + 46 + + + 09/30/04 + + + + 84.12 + + + 45 + + + + 46 + + + + + 84.12 + + + 45 + + + + + 36.8217963889502 + + + 36.821796 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + + + + 43 + + + + + 47 + + + 10/31/04 + + + + 69 + + + 46 + + + + 47 + + + + + 69 + + + 46 + + + + + 46.4784787396254 + + + 46.478479 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + + + + 44 + + + + + 48 + + + 11/30/04 + + + + 68.4 + + + 47 + + + + 48 + + + + + 68.4 + + + 47 + + + + + 50.5782852506606 + + + 50.578285 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + + + 45 + + + + + 49 + + + 01/01/05 + + + + 54.54 + + + 48 + + + + 49 + + + + + 54.54 + + + 48 + + + + + 65.1381523477569 + + + 65.1381523477569 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + 46 + + + + + 50 + + + 02/01/05 + + + + 66.624 + + + 49 + + + + 50 + + + + + 66.624 + + + 49 + + + + + 38.6787327078871 + + + 38.6787327078871 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + 47 + + + + + 51 + + + 03/01/05 + + + + 58.048 + + + 50 + + + + 51 + + + + + 58.048 + + + 50 + + + + + 48.7932216644061 + + + 48.7932216644061 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + 48 + + + + + 52 + + + 04/01/05 + + + + 70.528 + + + 51 + + + + 52 + + + + + 70.528 + + + 51 + + + + + 53.0662321817619 + + + 53.066232 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + 49 + + + + + 53 + + + 05/01/05 + + + + 79.424 + + + 52 + + + + 53 + + + + + 79.424 + + + 52 + + + + + 68.3033751083634 + + + 68.3033751083634 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + -9.9475983006414E-13 + + + 11 + + + + + + + + 50 + + + + + 54 + + + 06/01/05 + + + + 79.232 + + + 53 + + + + 54 + + + + + 79.232 + + + 53 + + + + + 40.535669026824 + + + 40.535669026824 + + + TRUE + + + {=FORECAST.ETS.MULT(V31:V41,X8:X31,V8:V31,W3,W4,W5)} + + + + + + + + + 51 + + + + + 55 + + + 07/01/05 + + + + 93.056 + + + 54 + + + + 55 + + + + + 93.056 + + + 54 + + + + + 166 + + + 166 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + + 52 + + + + + 56 + + + 08/01/05 + + + + 93.76 + + + 55 + + + + 56 + + + + + 93.76 + + + 55 + + + + + 173.745949032818 + + + 173.745949032818 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 53 + + + + + 57 + + + 09/01/05 + + + + 93.696 + + + 56 + + + + 57 + + + + + 93.696 + + + 56 + + + + + 183.787265957111 + + + 183.787265957111 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 54 + + + + + 58 + + + 10/01/05 + + + + 94.08 + + + 57 + + + + 58 + + + + + 94.08 + + + 57 + + + + + 206.399165266807 + + + 206.399165 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 55 + + + + + 59 + + + 11/01/05 + + + + 82.624 + + + 58 + + + + 59 + + + + + 82.624 + + + 58 + + + + + 202.483337817381 + + + 202.483338 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 56 + + + + + 60 + + + 12/01/05 + + + + 75.776 + + + 59 + + + + 60 + + + + + 75.776 + + + 59 + + + + + 190.641123921524 + + + 190.641124 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 57 + + + + + 58.048 + + + 60 + + + + 58.048 + + + 60 + + + + + 213.483211306267 + + + 213.483211 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 58 + + + + + + 61 + + + + + 61 + + + + + 234.886744883615 + + + 234.886745 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 59 + + + + + + 62 + + + + + 62 + + + + + 235.718895043652 + + + 235.718895 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + + + + 60 + + + + + + 63 + + + + + 63 + + + + + 217.358909191697 + + + 217.358909 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + 61 + + + + + + 64 + + + + + 64 + + + + + 190.836835067215 + + + 190.836835 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + 62 + + + + + + 65 + + + + + 65 + + + + + 167.338929526706 + + + 167.338930 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 63 + + + + + + 66 + + + + + 66 + + + + + 190.487537765425 + + + 190.487538 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + 67 + + + + + 67 + + + + + 200.127359722618 + + + 200.127360 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + 68 + + + + + 68 + + + + + 211.344649681028 + + + 211.344650 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + 69 + + + + + 69 + + + + + 236.965090983393 + + + 236.965091 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + 70 + + + + + 70 + + + + + 232.103818773717 + + + 232.103819 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + 71 + + + + + 71 + + + + + 218.193378775663 + + + 218.193379 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + + 72 + + + + + 72 + + + + + 243.969532849646 + + + 243.969533 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 73 + + + + 73 + + + + + 268.03510577085 + + + 268.035106 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 74 + + + + 74 + + + + + 268.59802115122 + + + 268.59802115122 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 75 + + + + 75 + + + + + 247.328741800136 + + + 247.328741800136 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 76 + + + + 76 + + + + + 216.850852063095 + + + 216.850852063095 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 77 + + + + 77 + + + + + 189.893605332791 + + + 189.893605332791 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 78 + + + + 78 + + + + + 215.877108165921 + + + 215.877108165921 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 79 + + + + 79 + + + + + 226.508770412417 + + + 226.508770412417 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 80 + + + + 80 + + + + + 238.902033404945 + + + 238.902033404945 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 81 + + + + 81 + + + + + 267.531016699979 + + + 267.531016699979 + + + TRUE + + + {=FORECAST.ETS.MULT(AB43:AB70,AC8:AC43,AB8:AB43,AB3,AB4,AB5)} + + + + + + + + 82 + + + + 82 + + + + + 4054338 + + + 4054338 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 83 + + + + 83 + + + + + 4288601.49523545 + + + 4288601.49523545 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 84 + + + + 84 + + + + + 4091199.55229487 + + + 4091199.55229487 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + 85 + + + + 85 + + + + + 4038561.97098737 + + + 4038561.97098737 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + 86 + + + + 86 + + + + + 3779986.30181304 + + + 3779986.30181304 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 87 + + + + 87 + + + + + 3387827.28877104 + + + 3387827.28877104 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 88 + + + + 88 + + + + + 3815736.59044792 + + + 3815736.59044792 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 89 + + + + 89 + + + + + 3927934.74841799 + + + 3927934.74841799 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 90 + + + + 90 + + + + + 4208549.03819637 + + + 4208549.03819637 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 91 + + + + 91 + + + + + 4719235.05761799 + + + 4719235.05761799 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 92 + + + + 92 + + + + + 4846987.32895276 + + + 4846987.32895276 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 93 + + + + 93 + + + + + 4876844.61506186 + + + 4876844.61506186 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 94 + + + + 94 + + + + + 4465507.06401322 + + + 4465507.06401322 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 95 + + + + 95 + + + + + 4527918.73243619 + + + 4527918.73243619 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + 96 + + + + 96 + + + + + 4318444.40292735 + + + 4318444.40292735 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 4261849.53926211 + + + 4261849.53926211 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 3988019.019607 + + + 3988019.019607 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 3573426.20589779 + + + 3573426.20589779 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 4023828.1062791 + + + 4023828.1062791 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 4141175.90652158 + + + 4141175.90652158 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + + + 4435995.31360509 + + + 4435995.31360509 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + + + 4973137.29338817 + + + 4973137.29338817 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 5106598.87797539 + + + 5106598.87797539 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 5136894.64204166 + + + 5136894.64204166 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 4702569.7504895 + + + 4702569.7504895 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 4767235.96963692 + + + 4767235.96963692 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 4545689.25355982 + + + 4545689.25355982 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 4485137.10753685 + + + 4485137.10753685 + + + TRUE + + + {=FORECAST.ETS.MULT(AE36:AE63,AG4:AG36,AE4:AE36,12,1,1)} + + + + + + + + + + 58.048 + + + 58.048 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 72.8878084393463 + + + 72.8878084393463 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 65.1161691604337 + + + 65.1161691604337 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 78.8999773389802 + + + 78.8999773389802 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + 88.5042604116374 + + + 88.5042604116374 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + 87.6933650074125 + + + 87.6933650074125 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 100.948503826912 + + + 100.948503826912 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 99.6314373472625 + + + 99.6314373472625 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 98.9096428541703 + + + 98.9096428541703 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 98.3876468889293 + + + 98.3876468889293 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 84.9640709913307 + + + 84.9640709913307 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 78.739015079783 + + + 78.739015079783 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 63.7346058009482 + + + 63.7346058009482 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 76.3548564418651 + + + 76.3548564418651 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 68.2013150391412 + + + 68.2013150391412 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 82.6234863486569 + + + 82.6234863486569 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 92.664660471513 + + + 92.664660471513 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 91.7995612636688 + + + 91.7995612636688 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 105.656992361035 + + + 105.656992361035 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 104.260502046929 + + + 104.260502046929 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 103.487447166156 + + + 103.487447166156 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 102.923796390283 + + + 102.923796390283 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 88.8663355112766 + + + 88.8663355112766 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 82.341584335951 + + + 82.341584335951 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 66.6395978382139 + + + 66.6395978382139 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 79.8219044443839 + + + 79.8219044443839 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 71.2864609178487 + + + 71.2864609178487 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 86.3469953583337 + + + 86.3469953583337 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 96.8250605313886 + + + 96.8250605313886 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 95.9057575199251 + + + 95.9057575199251 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 110.365480895159 + + + 110.365480895159 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 108.889566746596 + + + 108.889566746596 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 108.065251478142 + + + 108.065251478142 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + + + 107.459945891637 + + + 107.459945891637 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + 92.7686000312226 + + + 92.7686000312226 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + 85.944153592119 + + + 85.944153592119 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + 69.5445898754795 + + + 69.5445898754795 + + + TRUE + + + {=FORECAST.ETS.MULT(AJ64:AJ100,AI5:AI64,AJ5:AJ64,12,1,1)} + + + + + + + + 0.75 + + + 0.75 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 0.068359375 + + + 0.068359375 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 1 + + + 1 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 0.206559789330583 + + + 0.206559789330583 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 0.029831737360903 + + + 0.029831737360903 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 17.7641418824301 + + + 17.7641418824301 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 24.3772832609466 + + + 24.3772832609466 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 1 + + + 1 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AM8:AM31,AL8:AL31,AO22:AO29,AL3,AL4,AL5)} + + + + + + + + 0.0625 + + + 0.062500 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 0.1787109375 + + + 0.178711 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 1 + + + 1.000000 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 0.032390712391279 + + + 0.032391 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 0.001374283909887 + + + 0.001374 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 0.170847479986413 + + + 0.170847 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 0.394116650892796 + + + 0.394117 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 1 + + + 1.000000 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT($AR$6:$AR$44,$AQ$6:$AQ$44,AT33:AT40,AQ1,1,1)} + + + + + + + + 0.46875 + + + 0.468750 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 0.1279296875 + + + 0.127930 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 1 + + + 1.000000 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 0.112662710030113 + + + 0.112663 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 0.027203133488256 + + + 0.027203 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 1.14864753907974 + + + 1.148648 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 1.7355926400562 + + + 1.735593 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 1 + + + 1.000000 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(AW$8:AW$31,AV$8:AV$31,AX1:AX8,AV$3,AV$4,AV$5)} + + + + + + + + 0.51171875 + + + 0.511719 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 0.0810546875 + + + 0.081055 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 0 + + + 0.000000 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 0.243024634011384 + + + 0.243025 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 0.021052330482045 + + + 0.021052 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 3.17361580885454 + + + 3.173616 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 5.03536471769304 + + + 5.035365 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 1 + + + 1.000000 + + + TRUE + + + {=FORECAST.ETS.STAT.MULT(BA$8:BA$43,AZ$8:AZ$43,BB1:BB8,AZ$3,AZ$4,AZ$5)} + + + + + + + + 4054338 + + + 4054338.000000 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4288601.49523545 + + + 4288601.495235 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4091199.55229487 + + + 4091199.552295 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4038561.97098737 + + + 4038561.970987 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 3779986.30181304 + + + 3779986.301813 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 3387827.28877104 + + + 3387827.288771 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 3815736.59044792 + + + 3815736.590448 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 3927934.74841799 + + + 3927934.748418 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4208549.03819637 + + + 4208549.038196 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4719235.05761799 + + + 4719235.057618 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4846987.32895276 + + + 4846987.328953 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4876844.61506186 + + + 4876844.615062 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4465507.06401322 + + + 4465507.064013 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4527918.73243619 + + + 4527918.732436 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4318444.40292735 + + + 4318444.402927 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4261849.53926211 + + + 4261849.539262 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 3988019.019607 + + + 3988019.019607 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 3573426.20589779 + + + 3573426.205898 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4023828.1062791 + + + 4023828.106279 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4141175.90652158 + + + 4141175.906522 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4435995.31360509 + + + 4435995.313605 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4973137.29338817 + + + 4973137.293388 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 5106598.87797539 + + + 5106598.877975 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 5136894.64204166 + + + 5136894.642042 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4702569.7504895 + + + 4702569.750490 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4767235.96963692 + + + 4767235.969637 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4545689.25355982 + + + 4545689.253560 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 4485137.10753685 + + + 4485137.107537 + + + TRUE + + + {=FORECAST.ETS.MULT($BD$36:$BD63,$BF$4:$BF$36,$BD$4:$BD$36,12,1,1)} + + + + + + + + 58.048 + + + 58.048000 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 72.8878084393463 + + + 72.887808 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 65.1161691604337 + + + 65.116169 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 78.8999773389802 + + + 78.899977 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 88.5042604116374 + + + 88.504260 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 87.6933650074125 + + + 87.693365 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 100.948503826912 + + + 100.948504 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 99.6314373472625 + + + 99.631437 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 98.9096428541703 + + + 98.909643 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 98.3876468889293 + + + 98.387647 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 84.9640709913307 + + + 84.964071 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 78.739015079783 + + + 78.739015 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 63.7346058009482 + + + 63.734606 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 76.3548564418651 + + + 76.354856 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 68.2013150391412 + + + 68.201315 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 82.6234863486569 + + + 82.623486 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 92.664660471513 + + + 92.664660 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 91.7995612636688 + + + 91.799561 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 105.656992361035 + + + 105.656992 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 104.260502046929 + + + 104.260502 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 103.487447166156 + + + 103.487447 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 102.923796390283 + + + 102.923796 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 88.8663355112766 + + + 88.866336 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 82.341584335951 + + + 82.341584 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 66.6395978382139 + + + 66.6395978382139 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 79.8219044443839 + + + 79.8219044443839 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 71.2864609178487 + + + 71.2864609178487 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 86.3469953583337 + + + 86.3469953583337 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 96.8250605313886 + + + 96.8250605313886 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 95.9057575199251 + + + 95.9057575199251 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 110.365480895159 + + + 110.365480895159 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 108.889566746596 + + + 108.889566746596 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 108.065251478142 + + + 108.065251478142 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 107.459945891637 + + + 107.459945891637 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 92.7686000312226 + + + 92.7686000312226 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 85.944153592119 + + + 85.944153592119 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + 69.5445898754795 + + + 69.5445898754795 + + + TRUE + + + {=FORECAST.ETS.MULT($BI$64:$BI100,$BH$5:$BH$64,$BI$5:$BI$64,12,1,1)} + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + + 4 + + + + + + + + + + \ No newline at end of file