{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["WBuffet","Analysis","Sheet2"],"not_rendered":{"charts":1,"images":5,"macros":1,"external_links":0,"defined_names":1,"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":"WBuffet","index":0,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Symbol","Price","Diff"]
[null,"KHC - Kraft Heinz Co.","KHC ",null,325634818,null,90.81,null,"KHC",77,{"$f":"G3-J3","v":13.810000000000002},{"$f":"K3*100/G3","v":15.207576258121355}]
[null,"≡","WFC - Wells Fargo",16.489999999999998,479704270,null,55.66,null,"wfc",56.18,{"$f":"J4-G4","v":0.52000000000000313},{"$f":"K4*100/G4","v":0.93424362199066324}]
[null,"≡","AAPL - Apple Inc.",11.48,129357106,"Add 125.52%",143.66,null,"AAPL",174.25,{"$f":"J5-G5","v":30.590000000000003},21.293331477098707]
[null,"≡","KO - Coca Cola Co.",10.49,400000000,null,42.44,null,"KO",45.47,3.0300000000000011,7.1394910461828491]
[null,"≡","AXP - American Express",7.41,151610700,null,79.11,null,"AXP",96.29,17.180000000000007,21.716597143218312]
[null,"≡","IBM - International Bus. Machines",6.95,64561955,"Reduce 20.52%",174.14,null,"IBM",150.84,-23.299999999999983,-13.380039049040992]
[null,"≡","PSX - Phillips 66",3.95,80689892,null,79.22,null,"PSX",94.43,15.210000000000008,19.199697046200466]
[null,"≡","USB - U.S. Bancorp",2.71,85063167,null,51.5,null,"USB",54.85,3.3500000000000014,6.5048543689320413]
[null,"≡","CHTR - Charter Communications",1.91,9443491,null,327.32,null,"CHTR",348.4,21.079999999999984,6.4401808627642616]
[null,"≡","MCO - Moody's Corp.",1.71,24669778,null,112.04,null,"MCO",144.51,32.469999999999985,28.980721171010341]
[null,"≡","DVA - DaVita HealthCare Partners",1.62,38565570,null,67.97,null,"DVA",59.39,-8.5799999999999983,-12.623216124760921]
[null,"≡","LUV - Southwest Airlines",1.58,47659456,"Add 10.31%",53.76,null,"LUV",55.98,2.2199999999999989,4.1294642857142838]
[null,"≡","GS - Goldman Sachs Group",1.56,10959519,null,229.72,null,"GS ",237.19,7.4699999999999989,3.2517847814730971]
[null,"≡","DAL - Delta Air Lines Inc.",1.56,55025995,"Reduce 8.33%",45.96,null,"DAL",48.22,2.259999999999998,4.9173194081810223]
[null,"≡","AAL - American Airlines Group Inc.",1.29,49278854,"Add 8.20%",42.3,null,"AAL",47.49,5.1900000000000048,12.269503546099303]
[null,"≡","UAL - United Continental Holdings",1.26,28951353,null,70.64,null,"UAL",60.88,-9.759999999999998,-13.816534541336351]
[null,"≡","GM - General Motors",1.0900000000000001,50000000,null,35.36,null,"GM ",40.380000000000003,5.0200000000000031,14.19683257918553]
[null,"≡","BK - Bank of New York",0.96,33012059,"Add 52.33%",47.23,null,"BK ",53.02,5.7900000000000063,12.259157315265735]
[null,"≡","USG - USG Corp.",0.77,39002016,null,31.8,null,"USG",32.65,0.84999999999999787,2.6729559748427607]
[null,"≡","VRSN - Verisign Inc.",0.7,12952745,null,87.11,null,"VRSN",106.39,19.28,22.132935369073586]
[null,"≡","V - Visa Inc.",0.57999999999999996,10562460,null,88.87,null,"V",105.24,16.36999999999999,18.420164284910534]
[null,"≡","MON - Monsanto Co.",0.56000000000000005,8041784,null,113.2,null,"MON",119.82,6.6199999999999903,5.8480565371024653]
[null,"≡","SIRI - Sirius XM Holdings Inc.",0.55000000000000004,172325353,"Add 3.41%",5.15,null,"SIRI",5.52,0.36999999999999922,7.1844660194174601]
[null,"≡","LSXMK - Liberty SiriusXM Series C",0.53,22307109,"Add 0.32%",38.78,null,"LSXMK",41.87,3.0899999999999963,7.9680247550283561]
[null,"≡","MTB - M&T Bank Corp.",0.51,5382040,null,154.72999999999999,null,"MTB",161.04,6.3100000000000023,4.0780714793511299]
[null,"≡","AXTA - Axalta Coating Systems Ltd.",0.46,23324000,null,32.200000000000003,null,"AXTA",28.92,-3.2800000000000011,-10.18633540372671]
[null,"≡","LBTYA - Liberty Global Inc.",0.45,20180897,null,35.869999999999997,null,"LBTYA",33.909999999999997,-1.9600000000000009,-5.4641761918037384]
[null,"≡","COST - Costco Co.",0.45,4333363,null,167.69,null,"COST",164.29,-3.4000000000000057,-2.0275508378555704]
[null,"≡","MA - Mastercard Inc.",0.34,4934756,null,112.47,null,"MA",141.19999999999999,28.72999999999999,25.544589668355997]
[null,"≡","TMK - Torchmark Corp.",0.3,6353727,null,77.040000000000006,null,"TMK",80.09,3.0499999999999972,3.9589823468328103]
[null,"≡","QSR - Restaurant Brands International",0.28999999999999998,8438225,null,55.74,null,"QSR",63.88,8.14,14.603516325798349]
[null,"≡","LSXMA - Liberty Sirius XM Series A",0.25,10247800,"Add 1.88%",38.92,null,"LSXMA",41.9,2.9799999999999969,7.6567317574511726]
[null,"≡","WBC - WABCO Holdings Inc.",0.21,2908554,"Reduce 13.65%",117.42,null,"WBC",148,30.58,26.043263498552207]
[null,"≡","GE - General Electric",0.19,10585502,null,29.8,null,"GE",24.18,-5.620000000000001,-18.859060402684566]
[null,"≡","LBTYK - Liberty Global Inc. C",0.16,7346968,null,35.04,null,"LBTYK",32.700000000000003,-2.3399999999999963,-6.6780821917808115]
[null,"≡","SNY - Sanofi Aventis",0.11,3905875,null,45.25,null,"SNY",49.79,4.5399999999999991,10.033149171270717]
[null,"≡","VRSK - Verisk Analytics Inc.",0.08,1563434,null,81.14,null,"VRSK",83.19,2.0499999999999972,2.5264974118806967]
[null,"≡","WMT - Wal-Mart Stores",0.06,1393513,null,72.08,null,"WMT",78.14,6.0600000000000023,8.4073251942286387]
[null,"≡","LILA - Liberty LiLAC Group A",0.04,2714854,null,22.24,null,"LILA",23.76,1.5200000000000031,6.8345323741007338]
[null,"≡","GHC - Graham Holdings Co.",0.04,107575,null,599.54,null,"GHC",585.1,-14.439999999999941,-2.4085131934483006]
[null,"≡","JNJ - Johnson & Johnson",0.03,327100,null,124.55,null,"JNJ",130.01,5.4599999999999937,4.3837816138097097]
[null,"≡","LILAK - Liberty LiLAC Group C",0.02,1284020,null,23.04,null,"LILAK",23.3,0.26000000000000156,1.128472222222229]
[null,"≡","MDLZ - Mondelez International",0.02,578000,null,43.08,null,"MDLZ",40.659999999999997,-2.4200000000000017,-5.6174558960074323]
[null,"≡","PG - Procter & Gamble",0.02,315400,null,89.85,null,"PG",90.98,1.1300000000000097,1.2576516416249413]
[null,"≡","UPS - United Parcel Service",0,59400,null,107.31,null,"UPS",120.09,12.780000000000001,11.909421302767683]
[null,"≡","VZ - Verizon Communications",0,928,null,48.49,null,"VZ",60,11.509999999999998,23.73685295937306]

{"sheet":"Analysis","index":1,"n_rows":1034,"n_cols":18,"rows_kept":1034,"cut":false,"hidden":false,"merged":[[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12]]}
[" ",null,null,null,null,{"$f":"TEXT(F2,\"dddd\")","v":"Friday"},null,{"$f":"TEXT(H2,\"dddd\")","v":"Thursday"},null,{"$f":"TEXT(J2,\"dddd\")","v":"Wednesday"},null,{"$f":"TEXT(L2,\"dddd\")","v":"Tuesday"},null,"0 consective loss, 1 is consective gain, 2 is none"]
[null,null,null,null,null,"2017-09-29",null,{"$f":"IF((TEXT(F2,\"dddd\")=\"Monday\"),F2-3,F2-1)","v":"2017-09-28"},null,{"$f":"H2-1","v":"2017-09-27"},null,{"$f":"J2-1","v":"2017-09-26"}]
["Symbol","units","PurPrice","Pcost","MV","DayPrice","DayGain","Day-1Price","Day-1Gain","Day-2Price","Day-2Gain","Day-3Price","Day-3Gain","LorG >3","D-D-3 change","D-D-3 change Value","LG","%LG"]
["AAPL",75,157.93,11802.71,11559,154.12,0.84,153.28,-0.95,154.22999999999999,1.0900000000000001,153.13999999999999,2.59,{"$f":"IF(AND(G4 < 0, I4 < 0, K4 < 0),0, IF(AND(G4 > 0, I4 >0, K4 > 0),1,2))","v":2},{"$f":"F4-J4","v":-0.10999999999998522},{"$f":"O4*B4","v":-8.2499999999988916},{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-243.70999999999913},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-2.0648647641092523}]
["ACH",200,7.49,1511.5,4434,22.17,1.1000000000000001,21.07,-0.17,21.24,0.76,20.48,-0.57999999999999996,2,0.93000000000000327,186.00000000000065,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":2922.5},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":193.35097585180284}]
["AMAT",75,15.44,1165,3906.75,52.09,1.47,50.62,1.78,48.84,2.92,45.92,-0.41,1,3.25,243.75,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":2741.75},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":235.34334763948499}]
["amg",849.28699999999992,14.49,12110.86,16306.31,19.2,0,"ST",null,null,null,null,null,2,19.2,16306.310399999998,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":4195.4499999999989},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":34.642048541556903}]
["amx",1330.9459999999999,15.29,19950.41,27284.39,20.5,0,"ST",null,null,null,null,null,2,20.5,27284.392999999996,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":7333.98},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":36.76104902104769}]
["BABA",25,178.67,4471.74,4317.75,172.71,2.4700000000000002,170.24,-0.75,170.99,3.97,167.02,-2.57,2,1.7199999999999989,42.999999999999972,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-153.98999999999978},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-3.443625971098494}]
["BAC",600,15.36,9925.4500000000007,15204,25.34,-0.11,25.45,0.04,25.41,0.6,24.81,0.05,2,-7.0000000000000284E-2,-42.000000000000171,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":5278.5499999999993},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":53.181971598265051}]
["BK",50,46.62,2336.1,2651,53.02,0.01,53.01,0.25,52.76,0.64,52.12,-0.08,1,0.26000000000000512,13.000000000000256,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":314.90000000000009},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":13.479731175891446}]
["BOIL",1700,11.44,19143.48,14960,8.8000000000000007,-5.000000000000001E-2,8.85,-0.23,9.08,0.39,8.69,0.01,2,-0.27999999999999936,-475.99999999999892,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-4183.4799999999996},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-21.853288952687805}]
["BP",200,31.74,6388.59,7686,38.43,0.01,38.42,0.4,38.020000000000003,0.15,37.869999999999997,-0.37,1,0.40999999999999659,81.999999999999318,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1297.4099999999999},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":20.308237028827953}]
["BRF",250,15.24,3922.44,6185,24.74,0.64,24.1,0.01,24.09,-0.52,24.61,-0.1,2,0.64999999999999858,162.49999999999966,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":2262.56},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":57.682462956731015}]
["BRK-B",75,149.72,11250.29,13749,183.32,0.11,183.21,-0.06,183.27,1.41,181.86,-0.66,2,4.9999999999982947E-2,3.749999999998721,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":2498.7099999999991},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":22.210183026393089}]
["CANRT",10000,1,10000,10000,1,0,"ST",null,null,null,null,null,2,1,10000,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["CASH",1404881.1309200004,1,1404881.13,1404881.13,1,0,"ST",null,null,null,null,null,2,1,1404881.1309200004,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["ccash",6400,0.96,6144,6144,0.96,0,"ST",null,null,null,null,null,2,0.96,6144,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["CEF",175,14.49,2574.7800000000002,2217.25,12.67,-0.03,12.7,0,12.7,-0.11,12.81,-0.12,2,-2.9999999999999361E-2,-5.2499999999998881,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-357.5300000000002},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-13.885846557764166}]
["CHK",2500,8.1,16829.439999999999,10750,4.3,-5.0000000000000017E-2,4.3499999999999996,-7.0000000000000007E-2,4.42,0.05,4.37,0,2,-0.12000000000000011,-300.00000000000028,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-6079.4399999999987},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-36.123840127776084}]
["CIECX",328,21.48,7045.44,7216,22,0,"ST",null,null,null,null,null,2,22,7216,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":170.5600000000004},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":2.4208566108007505}]
["COP",100,39.130000000000003,3924.45,5005,50.05,0.05,50,-0.22,50.22,0.55000000000000004,49.67,-0.31,2,-0.17000000000000171,-17.000000000000171,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1080.5500000000002},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":27.533794544458463}]
["csco",160,20.36,3024.74,5380.8,33.630000000000003,0.28000000000000003,33.35,-0.13,33.479999999999997,-0.28000000000000003,33.76,0.04,2,0.15000000000000568,24.000000000000909,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":2356.0600000000004},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":77.892975925203501}]
["DIG",850,32.369999999999997,26511.43,30090,35.4,0.12000000000000004,35.28,0.05,35.229999999999997,0.28000000000000003,35.24,-0.06,1,0.17000000000000171,144.50000000000145,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":3578.5699999999997},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":13.498215675276663}]
["DOW",25,29.16,738.95,1666.25,66.650000000000006,0,"ST",null,null,null,null,null,2,66.650000000000006,1666.2500000000002,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":927.3},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":125.48886934163339}]
["DVA",80,61.3,4988.2700000000004,4751.2,59.39,0.92,58.47,0.16,58.31,-0.16,58.47,0.79,2,1.0799999999999983,86.399999999999864,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-237.07000000000062},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-4.7525494810826316}]
["EBR",350,4.97,1664,2170,6.2,0.1,6.1,-0.11,6.21,-0.24,6.45,0.02,2,-9.9999999999997868E-3,-3.4999999999999254,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":506},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":30.408653846153847}]
["EEM",100,36.619999999999997,3605.7,4481,44.81,0.51,44.3,-0.03,44.33,-0.16,44.49,-0.12,2,0.48000000000000398,48.000000000000398,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":875.30000000000018},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":24.275452755359574}]
["EWZ",275,42.73,9791.8700000000008,11464.75,41.69,0.71999999999999986,40.97,0.05,40.92,-0.76,41.68,-0.11,2,0.76999999999999602,211.74999999999892,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1672.8799999999992},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":17.084377141444882}]
["FCX",625,7.22,4138.79,8775,14.04,-0.37999999999999995,14.42,0.42,14,0.01,13.99,0.1,2,3.9999999999999147E-2,24.999999999999467,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":4636.21},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":112.01848849542982}]
["Flati",92.167999999999992,12.48,1275.67,4977.07,54,0,"ST",null,null,null,null,null,2,54,4977.0719999999992,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":3701.3999999999996},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":290.15340958084766}]
["fxi",100,40.130000000000003,4019.5,4404,44.04,0.51,43.53,-0.37,43.9,0.16,43.74,0.35,2,0.14000000000000057,14.000000000000057,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":384.5},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":9.5658664012936931}]
["GE",235,19.03,4678.7,5682.3,24.18,-0.06,24.24,-0.13,24.37,-0.56000000000000005,24.93,-0.18,0,-0.19000000000000128,-44.650000000000304,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1003.6000000000004},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":21.450402889691588}]
["GM",75,35.700000000000003,2682.08,3028.5,40.380000000000003,-0.2,40.58,0,40.58,0.32,40.26,-0.04,2,-0.19999999999999574,-14.99999999999968,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":346.42000000000007},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":12.916094971067235}]
["HPE",133,0.5,73.5,1956.43,14.71,0.14000000000000001,14.57,-0.28000000000000003,14.85,-0.04,14.89,0.19,2,-0.13999999999999879,-18.619999999999841,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1882.93},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":2561.8095238095239}]
["HPQ",133,34,4402.75,2654.68,19.96,-0.01,19.97,0.1,19.87,-0.01,19.88,0.03,{"$f":"IF(AND(G36 < 0, I36 < 0, K36 < 0),0, IF(AND(G36 > 0, I36 >0, K36 > 0),1,2))","v":2},{"$f":"F36-J36","v":8.9999999999999858E-2},{"$f":"O36*B36","v":11.969999999999981},{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-1748.0700000000002},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-39.704048605984902}]
["IIF",125,23.51,3008.78,4280,34.24,0.13,34.11,-0.14000000000000001,34.25,-0.01,34.26,-0.09,2,-9.9999999999980105E-3,-1.2499999999997513,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1271.2199999999998},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":42.250347316852668}]
["INTC",75,19.5,1479.97,2856,38.08,0.25,37.83,0.28999999999999998,37.54,7.0000000000000007E-2,37.47,0.31,1,0.53999999999999915,40.499999999999936,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1376.03},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":92.976884666581071}]
["IRAa",14000,1,14000,14000,1,0,"ST",null,null,null,null,null,2,1,14000,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["IRAn",13000,1,13000,13000,1,0,"ST",null,null,null,null,null,2,1,13000,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["JAY",17000,1,17000,17000,1,0,"ST",null,null,null,null,null,2,1,17000,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["KMI",400,18.329999999999998,7405.99,7672,19.18,-0.13,19.309999999999999,-0.02,19.329999999999998,-0.19,19.52,-0.17,0,-0.14999999999999858,-59.999999999999432,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":266.01000000000022},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":3.5918222951961889}]
["LBTYK",50,28.54,1431.95,1635,32.700000000000003,0.65,32.049999999999997,-0.82,32.869999999999997,0.2,32.67,-0.2,2,-0.1699999999999946,-8.49999999999973,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":203.04999999999995},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":14.17996438423129}]
["LPX",75,12.91,865.5,2031,27.08,-1.49,28.57,0.02,28.55,-0.59,29.14,0.06,2,-1.4700000000000024,-110.25000000000018,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1165.5},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":134.66204506065858}]
["luv",50,58.27,2918.35,2799,55.98,-0.19,56.17,0.28999999999999998,55.88,0.16,55.72,0.6,2,9.9999999999994316E-2,4.9999999999997158,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-119.34999999999991},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-4.0896396936625115}]
["MLNK",80,3.48,285.32,150.4,1.88,-0.05,1.93,7.0000000000000007E-2,1.86,7.0000000000000007E-2,1.79,0.03,2,1.9999999999999796E-2,1.5999999999999837,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-134.91999999999999},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-47.287256413851111}]
["MSFT",100,45.67,4579,7449,74.489999999999995,0.62,73.87,0.02,73.849999999999994,0.59,73.260000000000005,0,1,0.64000000000000057,64.000000000000057,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":2870},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":62.677440489189777}]
["MSI",10,20,210.95,848.7,84.87,1.18,83.69,-0.41,84.1,1.08,83.02,-0.48,2,0.77000000000001023,7.7000000000001023,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":637.75},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":302.32282531405548}]
["NOV",250,31.94,7994.98,8932.5,35.729999999999997,0.20000000000000004,35.53,-0.61,36.14,-0.16,36.299999999999997,0.44,2,-0.41000000000000369,-102.50000000000092,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":937.52000000000044},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":11.726358289826873}]
["PBR",1200,6.68,7423.38,12048,10.039999999999999,0.02,10.02,0.02,10,-0.22,10.220000000000001,-0.12,2,3.9999999999999147E-2,47.999999999998977,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":4624.62},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":62.298036743370268}]
["PSX",50,81.69,4089.55,4580.5,91.61,-0.18,91.79,-0.01,91.8,0.45,91.35,0.34,2,-0.18999999999999773,-9.4999999999998863,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":490.94999999999982},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":12.004988323898713}]
["rrspA",9100,0.96,8736,8736,0.96,0,"ST",null,null,null,null,null,2,0.96,8736,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["rrspn",61300,0.96,58848,58848,0.96,0,"ST",null,null,null,null,null,2,0.96,58848,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["RTMNT",129000,1,129000,129000,1,0,"ST",null,null,null,null,null,2,1,129000,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["saving",185000,1,185000,185000,1,0,"ST",null,null,null,null,null,2,1,185000,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["SPY",27,241.53,6526.16,6783.21,251.23,0.88,250.35,0.3,250.05,0.97,249.08,0.15,1,1.1799999999999784,31.859999999999417,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":257.05000000000018},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":3.9387633769322266}]
["Stock",242000,1,242000,242000,1,0,"ST",null,null,null,null,null,2,1,242000,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["STOR",100,24.26,2436.2399999999998,2487,24.87,7.0000000000000007E-2,24.8,0.03,25.08,-0.47,25.55,0.09,2,-0.2099999999999973,-20.99999999999973,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":50.760000000000218},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":2.0835385676288141}]
["SU",200,24.81,5097.38,7006,35.03,0.22,34.81,0.08,34.729999999999997,0.2,34.53,-0.13,1,0.30000000000000426,60.000000000000853,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1908.62},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":37.443157072849189}]
["T",109,38.25,4267.5,4269.53,39.17,0.13,39.04,0.27,38.770000000000003,0.05,38.72,-0.4,1,0.39999999999999858,43.599999999999845,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":2.0299999999997453},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":4.756883421206199E-2}]
["TINA",10950,1,10950,10950,1,0,"ST",null,null,null,null,null,2,1,10950,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":0}]
["UCO",100,15.69,1575.92,1782,17.82,-0.01,17.829999999999998,-0.33,18.16,0.11,18.05,-0.23,2,-0.33999999999999986,-33.999999999999986,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":206.07999999999993},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":13.076805929234981}]
["USG",175,26.37,4662.2,5713.75,32.65,-0.04,32.69,0.33,32.36,0.39,31.97,0.36,2,0.28999999999999915,50.749999999999851,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1051.5500000000002},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":22.554802453777192}]
["USO",710,14.25,9180.51,7405.3,10.43,0,10.43,-0.09,10.52,0.03,10.49,-0.06,2,-8.9999999999999858E-2,-63.899999999999899,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-1775.21},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-19.336725301753386}]
["VTI",228,127.52,29083.7,29530.560000000001,129.52000000000001,0.42,129.1,0.21,128.88999999999999,0.7,128.19,0.03,1,0.63000000000002387,143.64000000000544,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":446.86000000000058},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":1.5364620044904898}]
["WFC",250,48.73,12207.63,13787.5,55.15,0.9,54.25,0.04,54.21,0.41,53.8,-0.23,1,0.93999999999999773,234.99999999999943,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":1579.8700000000008},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":12.941660256741079}]
["WIT",1416,6,8272.42,8042.88,5.68,0.04,5.64,0.03,5.61,0.01,5.6,-0.02,1,6.9999999999999396E-2,99.119999999999152,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":-229.53999999999996},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":-2.7747624032628901}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G68 < 0, I68 < 0, K68 < 0),0, IF(AND(G68 > 0, I68 >0, K68 > 0),1,2))","v":2},{"$f":"F68-J68","v":0},{"$f":"O68*B68","v":0},{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,{"$f":"Table1[[#This Row],[MV]]-Table1[[#This Row],[Pcost]]","v":0},{"$f":"Table1[[#This Row],[LG]]*100/Table1[[#This Row],[Pcost]]","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]

{"sheet":"Sheet2","index":2,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,100,null,null,100]
[null,1.25,{"$f":"C2*B3","v":125},null,1.5,{"$f":"F2*E3","v":150}]
[20,0.8,{"$f":"C3*B4","v":100},40,0.6,{"$f":"F3*E4","v":90}]
[null,null,null,null,null,135]
[null,null,null,null,null,"Between 4 and 11"]
[null,"2012-11-01",1878339,3765]
[null,"2013-04-30",2000942,1078,null,{"$f":"C8-C7","v":122603}]
[null,"2013-11-02",2032571,-1032,null,{"$f":"C9-C8","v":31629},{"$f":"C9-C7","v":154232}]
[null,"2014-04-01",2070873,1764,null,{"$f":"C10-C9","v":38302},{"$f":"C10-C8","v":69931}]
[null,"2014-11-04",2173626,-1345,null,102753,{"$f":"C11-C9","v":141055}]
[null,"2015-04-01",2188150,1110,null,14524,117277]
[null,"2015-11-02",2228693,-365,null,40543,55067]
[null,"2016-04-01",2265587,-2203,null,36894,77437]
[null,"2016-11-02",2366197,-9590,null,100610,137504]
[null,"2017-04-04",2453430,2285,null,87233,187843]
[]
[null,null,null,null,null,{"$f":"F8+F10+F12+F14+F16","v":299556},{"$f":"F9+F11+F13+F15","v":275535}]