Row Labels	 (B)Per Mtg    Count	Sum	      (E)Mean	(F)Par1  (G)Par2	  (H)Result		(I)Formula
7/1/2017	0.52303989       9	4.215079105  0.46834	0.2	0.8	       0.479281676		(G2*B2)+(H2*F2)
8/1/2017	0.453555986					0.2	0.8		0.474136538		(G3*B3)+(H3*I2)
9/1/2017	0.442665891					0.2	0.8		0.467842409		(G4*B4)+(H4*I3)
10/1/2017	0					    	0.2	0.8		0.374273927		(G5*B5)+(H5*I4)
11/1/2017	0.75						0.2	0.8		0.449419142		(G6*B6)+(H6*I5)
12/1/2017	0						0.2	0.8		0.359535313		(G7*B7)+(H7*I6)
1/1/2018	0.411053307					0.2	0.8		0.369838912		(G8*B8)+(H8*I7)
2/1/2018	0.914832191					0.2	0.8		0.478837568		(G9*B9)+(H9*I8)
3/1/2018	0.719931841					0.2	0.8		0.527056422		(G10*B10)+(H10*I9)