{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["HOME","Dashboard","Sheet2","1-Tranche","3-Tranche","Expectancy","RBAF","Trade Plan","User Guide & Settings","Sheet1"],"not_rendered":{"charts":3,"images":23,"macros":1,"external_links":5,"defined_names":45},"read":"whole","date_system":"1900"}

{"sheet":"HOME","index":0,"n_rows":51,"n_cols":23,"rows_kept":51,"merged":[[1,8,2,15],[3,8,3,14],[5,3,5,18],[11,1,11,20],[12,5,12,16],[16,12,16,18],[19,12,19,18],[20,12,20,18],[25,12,25,18],[26,12,26,18],[50,3,50,18]]}
[]
[{"$nulls":8}," Risk Management Spreadsheet (RMS)"]
[{"$nulls":18},"Ver.7.0"]
[{"$nulls":8},"PSE Stock Trading Risk Management Spreadsheet",{"$nulls":9},{"$f":"\"Registered to \"&'1-Tranche'!$D$2","v":"Registered to Trial Version"}]
[]
[{"$nulls":3},"AA Excel Spreadsheets© 2016. All Rights Reserved.",{"$nulls":16},1,null,-1263287135]
[]
[]
[]
[{"$nulls":22},{"$f":"IF(W6=\"\",\"Please Enable Macro\",IF(W6=1,IF(AND(W6=1,OR(W7=\"\",W7=1)),\"Registration Error!\",\"Welcome!\"),\"Welcome!\"))","v":"Welcome!"}]
[{"$nulls":22},{"$f":"IF(W10=\"registration error!\",\"Registered to \"&REGNAME&\". Please contact AAES if you received this error.\",IF(W10=\"Please Enable Macro\",\"All sheet calculations are based on macro, scroll down for tutorial.\",\"Successfully \"&S4&\".\"))","v":"Successfully Registered to Trial Version."}]
[null,{"$f":"W10","v":"Welcome!"}]
[{"$nulls":5},{"$f":"W11","v":"Successfully Registered to Trial Version."}]
[]
[{"$nulls":13},"System Requirements: Windows OS, MS Excel"]
[{"$nulls":13},"Recommended: At least Windows 7 and Excel 2013"]
[{"$nulls":3},"How to Enable Macro:",{"$nulls":3},"Scroll Down for Tutorial",{"$nulls":4},"Contact us @ aaespreadsheets@gmail.com"]
[]
[]
[{"$nulls":3},"Click Enable Content.",{"$nulls":8},"Like and Support Our Facebook Page @"]
[{"$nulls":3},"if Security Warning above doesn't appear, follow tutorial below.",{"$nulls":8},"https://www.facebook.com/AAESpreadsheets/"]
[]
[{"$nulls":3},"Step 1a: ","Go to Developer Tab and Click Macro Security (image#1)"]
[{"$nulls":4},"(if Developer Tab doesn't apper go to Step 1b.)"]
[{"$nulls":3},"image#1"]
[{"$nulls":12},"For updates and tutorials join our Facebook group @"]
[{"$nulls":12},"https://www.facebook.com/groups/AAESpreadsheets/"]
[]
[]
[]
[]
[{"$nulls":3},"Step 2a: ","Select 3rd or 4th option (Enable all macros) and click OK (image#2)",{"$nulls":8},"How to view Developer Tab:"]
[{"$nulls":3},"image#2",{"$nulls":9},"Step 1b:","Press ALT and type FTC"]
[{"$nulls":13},"Step 2b:   ","Check the Developer and the Click OK button"]
[{"$nulls":13},"image#3"]
[]
[]
[{"$nulls":13},"Step 3b:","Follow Step1a , Step2a and Step 3a. (image#3)"]
[{"$nulls":3},"Step 3a: ","Save changes and Re- OPEN this worksheet."]
{"$rows_empty":11}
[{"$nulls":3},"AA Excel Spreadsheets© 2016. All Rights Reserved."]

{"sheet":"Dashboard","index":1,"n_rows":19,"n_cols":31,"rows_kept":19,"hidden":true,"merged":[[1,3,2,6],[3,3,3,6],[5,2,5,7],[5,11,5,16],[5,22,5,27],[6,2,6,4],[6,5,6,7],[6,26,6,27],[7,2,7,4],[7,5,7,7],[7,26,7,27],[8,2,8,4],[8,5,8,7],[8,26,8,27],[10,2,10,7],[10,22,10,27],[11,2,11,4],[11,5,11,7],[11,26,11,27],[12,2,12,4],[12,5,12,7],[12,26,12,27],[13,2,13,4],[13,5,13,7],[13,26,13,27],[14,2,14,4],[14,5,14,7],[15,2,15,4],[15,5,15,7],[15,22,15,27],[16,14,16,16],[16,22,16,27],[17,2,17,4],[17,5,17,7],[17,14,17,16],[17,22,17,23],[18,14,18,16],[18,22,18,23]]}
[]
[{"$nulls":3},{"$f":"'1-Tranche'!D2:E2","v":"Trial Version"}]
[]
[{"$nulls":3},"Account Name"]
[]
[null,null,"RISK MANAGEMENT PLAN",{"$nulls":8},"EXPECTANCY CHART",{"$nulls":10},"RESULT-BASED ASSUMPTION FORECAST"]
[null,null,"Portfolio Size:",null,null,{"v":100000,"d":"₱100,000.00"},{"$nulls":19},{"$f":"RBAF!E5","v":"# of Trades to Gain 52.2%:"},{"$f":"RBAF!F5","v":"51 trades"},{"$nulls":3},{"$f":"RBAF!F18","v":{"v":0.522,"d":"52.20%"}}]
[null,null,"Position Size% Per Trade:",null,null,{"v":0.4,"d":"40.00%"},{"$nulls":19},{"$f":"RBAF!E14","v":"Expectancy Per Trade:"},{"$f":"TEXT(RBAF!F14,\"0.00\")&\" (\"&TEXT(RBAF!F15,\"0.00%\")&\")\"","v":"975.00 (65.00%)"},{"$nulls":3},{"$f":"MAX(Expectancy!M17:M116)*1.02","v":{"v":343916.0492761024,"d":"343,916"}}]
[null,null,"Equity% To Risk/Trade (1R):",null,null,{"v":0.01,"d":"1.00%"},{"$nulls":19},"Adjusted Risk Reward Ratio:",{"$f":"RBAF!F12","v":"1 : 1.87"},{"$nulls":3},{"$f":"MIN(Expectancy!M17:M116)*0.98","v":{"v":96530,"d":"96,530"}}]
[{"$nulls":4},{"$f":"IFERROR((Equity*RiskPerTrade)/(Equity*PositionPer),\"\")","v":{"v":0.025,"d":"2.50%"}}]
[null,null,"TRADE STATISTICS",{"$nulls":19},"REQUIRED WIN RATE% VS RRR"]
[null,null,"Win Rate%:",null,null,{"v":0.25,"d":"25.00%"},{"$nulls":19},"Trade Statistic's Risk Reward Ratio:",{"$f":"RBAF!M6","v":"1 : 3.20"}]
[null,null,"Average Win%:",null,null,{"v":0.12,"d":"12.00%"},{"$nulls":19},"Required Win Rate% to Breakeven:",{"$f":"RBAF!M7","v":{"v":0.23809523809523808,"d":"23.81%"}}]
[null,null,"Average Loss%:",null,null,{"v":-0.0375,"d":"-3.75%"},{"$nulls":19},"Req.Win Rate% to Gain 2x the Risk:",{"$f":"RBAF!M8","v":{"v":0.3846153846153846,"d":"38.46%"}}]
[null,null,"Ave.Position Size on Winners%:",null,null,{"v":0.7,"d":"70.00%"}]
[null,null,"Ave.Position Size on Losers%:",null,null,{"v":0.4,"d":"40.00%"},{"$nulls":16},"REQUIRED RRR VS WIN RATE%"]
[{"$nulls":13},"Portfolio Profit/Loss:",{"$f":"Expectancy!G10","v":{"v":141796.12820611644,"d":"₱141,796.13"}},{"$nulls":7},{"$f":"\"A Win Rate of \"&TEXT(WinRate,\"0.0%\")&\", should have at least \"","v":"A Win Rate of 25.0%, should have at least "}]
[null,null,"Desired Return%:",null,null,{"v":0.5,"d":"50.00%"},{"$nulls":7},"Compounding Growth%:",{"$f":"Expectancy!G11","v":{"v":1.4179612820611645,"d":"141.80%"}},{"$nulls":7},{"$f":"IFERROR(TEXT(ROUND(1/(WinRate/(1-WinRate)),1),\"#0.00\")&\" : 1\",\"\")","v":"3.00 : 1"},null,"RRR To Breakeven (1:1 Adjusted RRR)"]
[{"$nulls":13},"Non-Compounding Growth%:",{"$f":"Expectancy!G12","v":{"v":0.9749999999999996,"d":"97.50%"}},{"$nulls":7},{"$f":"IFERROR(TEXT(ROUND(2/(WinRate/(1-WinRate)),1),\"#0.00\")&\" : 1\",\"\")","v":"6.00 : 1"},null,"RRR To Gain 2x The Risk (1:2 Adj. RRR)"]

{"sheet":"Sheet2","index":2,"n_rows":42,"n_cols":1,"rows_kept":42,"hidden":true}
{"$rows_empty":10}
["ADJUSTED"]
["POSITION SIZE"]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U13-'1-Tranche'!AB13)),\"\")","v":7552.641914141556}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U14-'1-Tranche'!AB14)),\"\")","v":1425.0901369511653}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U15-'1-Tranche'!AB15)),\"\")","v":9317.667228832564}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U16-'1-Tranche'!AB16)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U17-'1-Tranche'!AB17)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U18-'1-Tranche'!AB18)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U19-'1-Tranche'!AB19)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U20-'1-Tranche'!AB20)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U21-'1-Tranche'!AB21)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U22-'1-Tranche'!AB22)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U23-'1-Tranche'!AB23)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U24-'1-Tranche'!AB24)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U25-'1-Tranche'!AB25)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U26-'1-Tranche'!AB26)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U27-'1-Tranche'!AB27)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U28-'1-Tranche'!AB28)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U29-'1-Tranche'!AB29)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U30-'1-Tranche'!AB30)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U31-'1-Tranche'!AB31)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U32-'1-Tranche'!AB32)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U33-'1-Tranche'!AB33)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U34-'1-Tranche'!AB34)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U35-'1-Tranche'!AB35)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U36-'1-Tranche'!AB36)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U37-'1-Tranche'!AB37)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U38-'1-Tranche'!AB38)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U39-'1-Tranche'!AB39)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U40-'1-Tranche'!AB40)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U41-'1-Tranche'!AB41)),\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"IF(AND(A1O=1,REGNAME=AR1I),('1-Tranche'!$D$7/('1-Tranche'!U42-'1-Tranche'!AB42)),\"\")","v":{"$error":"#DIV/0!"}}]

{"sheet":"1-Tranche","index":3,"n_rows":51,"n_cols":55,"rows_kept":51,"hidden":true,"merged":[[1,3,1,4],[1,35,1,38],[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[8,35,8,39],[8,42,9,43],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,35,11,35],[10,37,10,39],[10,40,10,41],[44,38,45,42],[47,38,48,42]]}
[1,"      RMS-V7.1"]
[null,null,"Account Name:","Trial Version",{"$nulls":31},"TOP RISK REWARD RATIO",{"$nulls":4},"RISK","REWARD","Refresh Data    ",{"$nulls":6},5]
[null,null,"Portfolio Size:",{"v":100000,"d":"100,000.00"},null,"           RRR","STOCK",{"$nulls":28},"POSITION SIZE","ENTRY","STOP","TARGET","MARKET P.","LOSS","GAIN",{"$nulls":7},10,"Exact Value","Support"]
[null,null,"Position% Per Trade:",{"v":0.4,"d":"40.00%"},null,{"$f":"IFERROR(LARGE($AN$13:$AN$42,1),\"\")","v":{"v":3.5597583184797905,"d":"3.56"}},{"$f":"IF(F4=\"\",\"\",INDEX($C$13:$C$42,MATCH(F4,$AN$13:$AN$42,0)))","v":"IRC"},{"$nulls":28},{"$f":"IF(F4=\"\",\"\",INDEX($AJ$13:$AJ$42,MATCH(F4,$AN$13:$AN$42,0)))","v":{"v":7552.641914141556,"d":"7,553"}},{"$f":"IF(F4=\"\",\"\",INDEX($D$13:$D$42,MATCH(F4,$AN$13:$AN$42,0)))","v":{"v":2.29,"d":"2.290"}},{"$f":"IF(F4=\"\",\"\",INDEX($E$13:$E$42,MATCH(F4,$AN$13:$AN$42,0)))","v":{"v":2.19,"d":"2.190"}},{"$f":"IF(F4=\"\",\"\",INDEX($F$13:$F$42,MATCH(F4,$AN$13:$AN$42,0)))","v":{"v":2.8,"d":"2.800"}},{"$f":"IF(F4=\"\",\"\",INDEX($G$13:$G$42,MATCH(F4,$AN$13:$AN$42,0)))","v":{"v":2.66,"d":"2.660"}},{"$f":"IF(F4=\"\",\"\",INDEX($AO$13:$AO$42,MATCH(F4,$AN$13:$AN$42,0)))","v":"-1,000.0 (-5.76%)"},{"$f":"IF(F4=\"\",\"\",INDEX($AP$13:$AP$42,MATCH(F4,$AN$13:$AN$42,0)))","v":"3,559.7 (20.49%)"},{"$nulls":7},100,"Board Lot","Cutloss"]
[null,null,"Position Size Per Trade:",{"$f":"D3*D4","v":{"v":40000,"d":"40,000.00"}},null,{"$f":"IFERROR(LARGE($AN$13:$AN$42,2),\"\")","v":{"v":3.5189306756240395,"d":"3.52"}},{"$f":"IF(F5=\"\",\"\",INDEX($C$13:$C$42,MATCH(F5,$AN$13:$AN$42,0)))","v":"ATN"},{"$nulls":28},{"$f":"IF(F5=\"\",\"\",INDEX($AJ$13:$AJ$42,MATCH(F5,$AN$13:$AN$42,0)))","v":{"v":9317.667228832564,"d":"9,318"}},{"$f":"IF(F5=\"\",\"\",INDEX($D$13:$D$42,MATCH(F5,$AN$13:$AN$42,0)))","v":{"v":1.25,"d":"1.250"}},{"$f":"IF(F5=\"\",\"\",INDEX($E$13:$E$42,MATCH(F5,$AN$13:$AN$42,0)))","v":{"v":1.16,"d":"1.160"}},{"$f":"IF(F5=\"\",\"\",INDEX($F$13:$F$42,MATCH(F5,$AN$13:$AN$42,0)))","v":{"v":1.65,"d":"1.650"}},{"$f":"IF(F5=\"\",\"\",INDEX($G$13:$G$42,MATCH(F5,$AN$13:$AN$42,0)))","v":{"v":1.27,"d":"1.270"}},{"$f":"IF(F5=\"\",\"\",INDEX($AO$13:$AO$42,MATCH(F5,$AN$13:$AN$42,0)))","v":"-1,000.0 (-8.55%)"},{"$f":"IF(F5=\"\",\"\",INDEX($AP$13:$AP$42,MATCH(F5,$AN$13:$AN$42,0)))","v":"3,518.6 (30.08%)"},{"$nulls":7},1000,"Risk Calculation"]
[null,null,"% to risk per trade:",{"v":0.025,"d":"2.50%"},null,{"$f":"IFERROR(LARGE($AN$13:$AN$42,3),\"\")","v":{"v":3.2032268914508886,"d":"3.20"}},{"$f":"IF(F6=\"\",\"\",INDEX($C$13:$C$42,MATCH(F6,$AN$13:$AN$42,0)))","v":"PXP"},{"$nulls":28},{"$f":"IF(F6=\"\",\"\",INDEX($AJ$13:$AJ$42,MATCH(F6,$AN$13:$AN$42,0)))","v":{"v":1425.0901369511653,"d":"1,425"}},{"$f":"IF(F6=\"\",\"\",INDEX($D$13:$D$42,MATCH(F6,$AN$13:$AN$42,0)))","v":{"v":16.88,"d":"16.880"}},{"$f":"IF(F6=\"\",\"\",INDEX($E$13:$E$42,MATCH(F6,$AN$13:$AN$42,0)))","v":{"v":16.42,"d":"16.420"}},{"$f":"IF(F6=\"\",\"\",INDEX($F$13:$F$42,MATCH(F6,$AN$13:$AN$42,0)))","v":{"v":19.4,"d":"19.400"}},{"$f":"IF(F6=\"\",\"\",INDEX($G$13:$G$42,MATCH(F6,$AN$13:$AN$42,0)))","v":{"v":16.3,"d":"16.300"}},"-1,000.0 (-4.14%)",{"$f":"IF(F6=\"\",\"\",INDEX($AP$13:$AP$42,MATCH(F6,$AN$13:$AN$42,0)))","v":"3,203.0 (13.26%)"},null,null,"Support",{"$nulls":4},10000,"Maximum Shares"]
[null,null,"To risk per trade:",{"$f":"IFERROR(IF(AND(A1O=1,REGNAME=AR1I),(D5*D6),\"Invalid User\"),\"Enable Macro\")","v":{"v":1000,"d":"1,000.00"}},null,{"$f":"IFERROR(LARGE($AN$13:$AN$42,4),\"\")","v":""},{"$f":"IF(F7=\"\",\"\",INDEX($C$13:$C$42,MATCH(F7,$AN$13:$AN$42,0)))","v":""},{"$nulls":28},{"$f":"IF(F7=\"\",\"\",INDEX($AJ$13:$AJ$42,MATCH(F7,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F7=\"\",\"\",INDEX($D$13:$D$42,MATCH(F7,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F7=\"\",\"\",INDEX($E$13:$E$42,MATCH(F7,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F7=\"\",\"\",INDEX($F$13:$F$42,MATCH(F7,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F7=\"\",\"\",INDEX($G$13:$G$42,MATCH(F7,$AN$13:$AN$42,0)))","v":""},"",{"$f":"IF(F7=\"\",\"\",INDEX($AP$13:$AP$42,MATCH(F7,$AN$13:$AN$42,0)))","v":""},{"$nulls":7},100000]
[null,null,"Position Size option:","Risk Calculation",null,{"$f":"IFERROR(LARGE($AN$13:$AN$42,5),\"\")","v":""},{"$f":"IF(F8=\"\",\"\",INDEX($C$13:$C$42,MATCH(F8,$AN$13:$AN$42,0)))","v":""},{"$nulls":28},{"$f":"IF(F8=\"\",\"\",INDEX($AJ$13:$AJ$42,MATCH(F8,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F8=\"\",\"\",INDEX($D$13:$D$42,MATCH(F8,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F8=\"\",\"\",INDEX($E$13:$E$42,MATCH(F8,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F8=\"\",\"\",INDEX($F$13:$F$42,MATCH(F8,$AN$13:$AN$42,0)))","v":""},{"$f":"IF(F8=\"\",\"\",INDEX($G$13:$G$42,MATCH(F8,$AN$13:$AN$42,0)))","v":""},"",{"$f":"IF(F8=\"\",\"\",INDEX($AP$13:$AP$42,MATCH(F8,$AN$13:$AN$42,0)))","v":""}]
[null,null,"Position Size option:","Exact Value",null,{"$f":"D7/D3","v":0.01},{"$nulls":29},{"$f":"IFERROR(\"You Are Risking\"&TEXT(F9,\" 0.0%\")&\" Of Your Total Equity Per Trade\",\"\")","v":"You Are Risking 1.0% Of Your Total Equity Per Trade"},{"$nulls":4},{"$f":"'3-Tranche'!AP9","v":"2018-10-23T14:50:00+08:00"}]
[{"$nulls":47},1]
[null,"DATE","STOCK","ENTRY","STOP","TARGET","MARKET PRICE",null,null,"Stop","Board Lot","Exact Shares","Board Lot",null,"ORIGINAL","GROSS","Fee1","Fee2","Fee3","Net Amount","AEP","GROSS","Fee1","Fee2","Fee3","Sales","Net Amount","AEP",{"$nulls":7},"POSITION SIZE","CAPITAL","RISK MANAGEMENT",null,null,"RISK REWARD PER TRADE",null,"NOTES"]
[{"$nulls":14},"POSITION SIZE","amount",{"$nulls":5},"amount",{"$nulls":7},"Fee1","Fee2","Fee3","Sales",{"$nulls":3},"ENTRY AMOUNT","RISK","REWARD","RATIO","RISK","REWARD",{"$nulls":5},"Trial Version"]
[1E-4,"2018-10-19","IRC",{"v":2.29,"d":"2.290"},{"v":2.19,"d":"2.190"},{"v":2.8,"d":"2.800"},{"v":2.66,"d":"2.660"},null,null,{"$f":"IF(D13=\"\",\"\",IF($AS$6=\"Cutloss\",#REF!,E13))","v":2.19},{"$f":"IFERROR(IF(AND(D13>='User Guide & Settings'!$Z$5,D13<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D13>='User Guide & Settings'!$Z$4,D13<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D13>='User Guide & Settings'!$Z$6,D13<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D13>='User Guide & Settings'!$Z$8,D13<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D13>='User Guide & Settings'!$Z$9,D13<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D13>='User Guide & Settings'!$Z$24,D13<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D13>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":1000},{"$f":"$D$5/D13","v":17467.248908296944},{"$f":"IF(K13=5,MROUND(L13,5),IF($D$9=\"Board lot\",ROUND(L13,AX13),L13))","v":17467.248908296944},null,{"$f":"$D$7/(D13-J13)","v":9999.99999999999},{"$f":"O13*D13","v":22899.999999999978},{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*P13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O13,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(P13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*P13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O13,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(P13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":57.24999999999994},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*P13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O13,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(P13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*P13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O13,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(P13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":6.869999999999993},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*P13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O13,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(P13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*P13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O13,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(P13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":34.349999999999966},{"$f":"P13+SUM(Q13:S13)","v":22998.46999999998},{"$f":"T13/O13","v":2.299847},{"$f":"O13*J13","v":21899.999999999978},{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*V13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O13,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(V13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*V13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O13,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(V13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":54.74999999999994},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*V13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O13,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(V13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*V13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O13,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(V13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":6.569999999999993},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*V13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O13,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(V13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*V13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O13,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(V13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":32.849999999999966},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*V13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*O13,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(V13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*O13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*V13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*O13,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(V13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*O13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":131.39999999999986},{"$f":"V13-SUM(W13:Z13)","v":21674.42999999998},{"$f":"AA13/O13","v":2.167443},{"$f":"AJ13*F13","v":21147.397359596358},{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AC13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*AJ13,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AC13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*AJ13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AC13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*AJ13,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AC13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*AJ13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":52.86849339899089},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AC13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*AJ13,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AC13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*AJ13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AC13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*AJ13,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AC13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*AJ13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":6.344219207878907},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AC13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*AJ13,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AC13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*AJ13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AC13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*AKV13,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AC13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*AJ13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":31.72109603939454},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AC13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*AJ13,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AC13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*AKV13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AC13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*AJ13,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AC13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*AJ13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":126.88438415757815},null,null,{"$f":"IF(D13=\"\",\"\",IF($D$8=\"Maximum shares\",M13,IFERROR(IF(IF(K13=5,MROUND(Sheet2!A13,5),IF($D$9=\"Board lot\",ROUND(Sheet2!A13,AX13),$D$7/(U13-AB13)))>M13,M13,IF(K13=5,MROUND(Sheet2!A13,5),IF($D$9=\"Board lot\",ROUND(Sheet2!A13,AX13),$D$7/(U13-AB13)))),\"\")))","v":{"v":7552.641914141556,"d":"7,553"}},{"$f":"IFERROR(IF(AND(D13>0,E13>0,F13=\"\"),\"Enter Target\",\nIF(OR(AND(D13>0,E13=\"\",F13=\"\"),AND(D13>0,E13=\"\",F13>0)),\"Enter Stop\",\nIF(AR13<3,\"\",IF(F13>D13,IF(E13>=D13,\"Invalid Stop\",(AJ13*U13)),\"Invalid Target\")))),\"\")","v":{"v":17369.92084831272,"d":"17,369.92"}},{"$f":"IFERROR((TEXT(BA13/$D$7,\"0.00\"))&\"R\",\"\")","v":"-1.00R"},{"$f":"IFERROR((TEXT(BB13/$D$7,\"0.00\"))&\"R\",\"\")","v":"3.56R"},{"$f":"IFERROR(IF(AR13<3,\"\",(BB13/$D$7)/(-BA13/$D$7))+A13,\"\")","v":{"v":3.5597583184797905,"d":"3.56"}},{"$f":"IF(AL13=\"\",\"\",TEXT(BA13,\"0,0.0\")&\" (\"&TEXT(AZ13,\"0.00%\")&\")\")","v":"-1,000.0 (-5.76%)"},{"$f":"IF(AM13=\"\",\"\",TEXT(BB13,\"0,0.0\")&\" (\"&TEXT(BC13,\"0.00%\")&\")\")","v":"3,559.7 (20.49%)"},"notes here",{"$f":"COUNT(D13:F13)","v":3},{"$nulls":3},{"$f":"IFERROR(INDEX(Sheet1!E:E,MATCH(C13,Sheet1!B:B,0)),\"\")","v":2.66},null,{"$f":"IF(K13=10,-1,IF(K13=100,-2,IF(K13=1000,-3,IF(K13=10000,-4,IF(K13=100000,-5,0)))))","v":-3},null,{"$f":"IFERROR((BA13/AK13),\"\")","v":-0.05757078623056247},{"$f":"IFERROR(IF(AR13<3,\"\",(AJ13*AB13)-AK13),\"\")","v":-1000.0000000000018},{"$f":"IFERROR(IF(AR13<3,\"\",AC13-AD13-AE13-AF13-AG13-AK13),\"\")","v":3559.6583184797964},{"$f":"IFERROR(BB13/AK13,\"\")","v":0.20493232810704345}]
[0.0002,"2018-10-19","PXP",{"v":16.88,"d":"16.880"},{"v":16.42,"d":"16.420"},{"v":19.4,"d":"19.400"},{"v":16.3,"d":"16.300"},null,null,{"$f":"IF(D14=\"\",\"\",IF($AS$6=\"Cutloss\",#REF!,E14))","v":16.42},{"$f":"IFERROR(IF(AND(D14>='User Guide & Settings'!$Z$5,D14<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D14>='User Guide & Settings'!$Z$4,D14<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D14>='User Guide & Settings'!$Z$6,D14<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D14>='User Guide & Settings'!$Z$8,D14<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D14>='User Guide & Settings'!$Z$9,D14<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D14>='User Guide & Settings'!$Z$24,D14<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D14>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":100},2369.668246445498,2369.668246445498,null,2173.9130434782737,36695.65217391326,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*P14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O14,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(P14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*P14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O14,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(P14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":91.73913043478315},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*P14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O14,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(P14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*P14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O14,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(P14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":11.008695652173976},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*P14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O14,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(P14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*P14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O14,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(P14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":55.04347826086989},{"$f":"P14+SUM(Q14:S14)","v":36853.443478261084},{"$f":"T14/O14","v":16.952583999999998},35695.65217391326,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*V14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O14,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(V14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*V14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O14,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(V14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":89.23913043478315},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*V14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O14,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(V14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*V14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O14,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(V14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":10.708695652173976},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*V14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O14,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(V14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*V14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O14,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(V14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":53.54347826086989},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*V14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*O14,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(V14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*O14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*V14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*O14,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(V14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*O14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":214.17391304347956},{"$f":"V14-SUM(W14:Z14)","v":35327.98695652195},{"$f":"AA14/O14","v":16.250874},27646.748656852604,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AC14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*AJ14,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AC14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*AJ14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AC14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*AJ14,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AC14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*AJ14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":69.11687164213151},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AC14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*AJ14,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AC14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*AJ14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AC14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*AJ14,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AC14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*AJ14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":8.294024597055781},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AC14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*AJ14,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AC14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*AJ14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AC14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*AKV14,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AC14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*AJ14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":41.470122985278906},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AC14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*AJ14,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AC14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*AKV14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AC14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*AJ14,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AC14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*AJ14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":165.88049194111562},null,null,{"$f":"IF(D14=\"\",\"\",IF($D$8=\"Maximum shares\",M14,IFERROR(IF(IF(K14=5,MROUND(Sheet2!A14,5),IF($D$9=\"Board lot\",ROUND(Sheet2!A14,AX14),$D$7/(U14-AB14)))>M14,M14,IF(K14=5,MROUND(Sheet2!A14,5),IF($D$9=\"Board lot\",ROUND(Sheet2!A14,AX14),$D$7/(U14-AB14)))),\"\")))","v":{"v":1425.0901369511653,"d":"1,425"}},{"v":24158.96025423613,"d":"24,158.96"},"-1.00R","3.20R",{"v":3.2032268914508886,"d":"3.20"},{"$f":"IF(AL14=\"\",\"\",TEXT(BA14,\"0,0.0\")&\" (\"&TEXT(AZ14,\"0.00%\")&\")\")","v":"-1,000.0 (-4.14%)"},{"$f":"IF(AM14=\"\",\"\",TEXT(BB14,\"0,0.0\")&\" (\"&TEXT(BC14,\"0.00%\")&\")\")","v":"3,203.0 (13.26%)"},"notes here",3,{"$nulls":3},{"$f":"IFERROR(INDEX(Sheet1!E:E,MATCH(C14,Sheet1!B:B,0)),\"\")","v":16.3},null,-2,null,-0.04139250983802814,-1000,3203.026891450889,0.1325813221158496]
[0.0003,"2018-10-19","ATN",{"v":1.25,"d":"1.250"},{"v":1.16,"d":"1.160"},{"v":1.65,"d":"1.650"},{"v":1.27,"d":"1.270"},null,null,{"$f":"IF(D15=\"\",\"\",IF($AS$6=\"Cutloss\",#REF!,E15))","v":1.16},{"$f":"IFERROR(IF(AND(D15>='User Guide & Settings'!$Z$5,D15<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D15>='User Guide & Settings'!$Z$4,D15<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D15>='User Guide & Settings'!$Z$6,D15<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D15>='User Guide & Settings'!$Z$8,D15<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D15>='User Guide & Settings'!$Z$9,D15<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D15>='User Guide & Settings'!$Z$24,D15<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D15>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":1000},32000,32000,null,11111.1111111111,13888.888888888876,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*P15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O15,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(P15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*P15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O15,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(P15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":34.72222222222219},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*P15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O15,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(P15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*P15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O15,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(P15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":4.1666666666666625},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*P15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O15,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(P15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*P15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O15,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(P15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":20.833333333333314},13948.611111111099,1.2553750000000001,12888.888888888876,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*V15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O15,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(V15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*V15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*O15,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(V15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*O15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":32.22222222222219},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*V15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O15,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(V15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*V15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*O15,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(V15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*O15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":3.8666666666666623},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*V15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O15,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(V15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*V15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*O15,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(V15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*O15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":19.333333333333314},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*V15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*O15,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(V15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*O15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*V15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*O15,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(V15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*O15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":77.33333333333326},12756.13333333332,1.1480519999999999,15374.15092757373,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AC15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*AJ15,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AC15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*AJ15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AC15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*AJ15,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AC15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*AJ15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":38.43537731893433},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AC15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*AJ15,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AC15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*AJ15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AC15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*AJ15,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AC15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*AJ15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":4.612245278272119},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AC15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*AJ15,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AC15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*AJ15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AC15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*AKV15,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AC15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*AJ15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":23.061226391360595},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AC15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*AJ15,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AC15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*AKV15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AC15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*AJ15,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AC15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*AJ15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":92.24490556544238},null,null,{"$f":"IF(D15=\"\",\"\",IF($D$8=\"Maximum shares\",M15,IFERROR(IF(IF(K15=5,MROUND(Sheet2!A15,5),IF($D$9=\"Board lot\",ROUND(Sheet2!A15,AX15),$D$7/(U15-AB15)))>M15,M15,IF(K15=5,MROUND(Sheet2!A15,5),IF($D$9=\"Board lot\",ROUND(Sheet2!A15,AX15),$D$7/(U15-AB15)))),\"\")))","v":{"v":9317.667228832564,"d":"9,318"}},{"v":11697.166497395681,"d":"11,697.17"},"-1.00R","3.52R",{"v":3.5189306756240395,"d":"3.52"},"-1,000.0 (-8.55%)","3,518.6 (30.08%)",null,3,{"$nulls":3},{"$f":"IFERROR(INDEX(Sheet1!E:E,MATCH(C15,Sheet1!B:B,0)),\"\")","v":1.27},null,-3,null,-0.08549078960470001,-1000,3518.630675624039,0.3008105147864182]
{"$rows_empty":28}
[null,null,"Position Sizing Guidelines by Mark Minervini"]
[null,null,"1.25–2.50 percent risk of total equity (Portfolio)",{"$nulls":35},"Until you know your system very well, I recommend that you \nrisk about 1% of your equity. -Van K. Tharp"]
[null,null,"10 percent maximum stop (To Risk Per Trade)"]
[null,null,"Losses should average no more than 5–6 percent"]
[null,null,"Never take a position larger than 50 percent",{"$nulls":35},"A person with no objectives and no position sizing guidelines will \nposition size totally by emotions. -Van K. Tharp"]
[null,null,"Shoot for optimal 20–25 percent positions in the best names"]
[null,null,"No more than 10–12 stocks total (16–20 for larger professional"]
[null,null,"portfolios)"]

{"sheet":"3-Tranche","index":4,"n_rows":74,"n_cols":57,"rows_kept":74,"hidden":true,"merged":[[1,3,1,4],[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[8,45,9,46],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,10,8],[10,39,10,41],[10,46,11,46],[12,1,14,1],[12,2,14,2],[12,4,14,4],[12,5,14,5],[12,6,14,6],[12,39,14,39],[12,40,14,40],[12,41,14,41],[12,43,14,43],[12,45,14,45],[12,46,14,46],[15,1,17,1],[15,2,17,2],[15,4,17,4],[15,5,17,5],[15,6,17,6],[15,39,17,39],[15,40,17,40],[15,41,17,41],[15,43,17,43],[15,45,17,45],[15,46,17,46],[18,1,20,1],[18,2,20,2],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,39,20,39],[18,40,20,40],[18,41,20,41],[18,43,20,43],[18,45,20,45],[18,46,20,46],[21,1,23,1],[21,2,23,2],[21,4,23,4],[21,5,23,5],[21,6,23,6],[21,39,23,39],[21,40,23,40],[21,41,23,41],[21,43,23,43],[21,45,23,45],[21,46,23,46],[24,1,26,1],[24,2,26,2],[24,4,26,4],[24,5,26,5],[24,6,26,6],[24,39,26,39],[24,40,26,40],[24,41,26,41],[24,43,26,43],[24,45,26,45],[24,46,26,46],[27,1,29,1],[27,2,29,2],[27,4,29,4],[27,5,29,5],[27,6,29,6],[27,39,29,39],[27,40,29,40],[27,41,29,41],[27,43,29,43],[27,45,29,45],[27,46,29,46],[30,1,32,1],[30,2,32,2],[30,4,32,4],[30,5,32,5],[30,6,32,6],[30,39,32,39],[30,40,32,40],[30,41,32,41],[30,43,32,43],[30,45,32,45],[30,46,32,46],[33,1,35,1],[33,2,35,2],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,39,35,39],[33,40,35,40],[33,41,35,41],[33,43,35,43],[33,45,35,45],[33,46,35,46],[36,1,38,1],[36,2,38,2],[36,4,38,4],[36,5,38,5],[36,6,38,6],[36,39,38,39],[36,40,38,40],[36,41,38,41],[36,43,38,43],[36,45,38,45],[36,46,38,46],[39,1,41,1],[39,2,41,2],[39,4,41,4],[39,5,41,5],[39,6,41,6],[39,39,41,39],[39,40,41,40],[39,41,41,41],[39,43,41,43],[39,45,41,45],[39,46,41,46],[42,1,44,1],[42,2,44,2],[42,4,44,4],[42,5,44,5],[42,6,44,6],[42,39,44,39],[42,40,44,40],[42,41,44,41],[42,43,44,43],[42,45,44,45],[42,46,44,46],[45,1,47,1],[45,2,47,2],[45,4,47,4],[45,5,47,5],[45,6,47,6],[45,39,47,39],[45,40,47,40],[45,41,47,41],[45,43,47,43],[45,45,47,45],[45,46,47,46],[48,1,50,1],[48,2,50,2],[48,4,50,4],[48,5,50,5],[48,6,50,6],[48,39,50,39],[48,40,50,40],[48,41,50,41],[48,43,50,43],[48,45,50,45],[48,46,50,46],[51,1,53,1],[51,2,53,2],[51,4,53,4],[51,5,53,5],[51,6,53,6],[51,39,53,39],[51,40,53,40],[51,41,53,41],[51,43,53,43],[51,45,53,45],[51,46,53,46],[54,1,56,1],[54,2,56,2],[54,4,56,4],[54,5,56,5],[54,6,56,6],[54,39,56,39],[54,40,56,40],[54,41,56,41],[54,43,56,43],[54,45,56,45],[54,46,56,46],[57,1,59,1],[57,2,59,2],[57,4,59,4],[57,5,59,5],[57,6,59,6],[57,39,59,39],[57,40,59,40],[57,41,59,41],[57,43,59,43],[57,45,59,45],[57,46,59,46],[60,1,62,1],[60,2,62,2],[60,4,62,4],[60,5,62,5],[60,6,62,6],[60,39,62,39],[60,40,62,40],[60,41,62,41],[60,43,62,43],[60,45,62,45],[60,46,62,46],[63,1,65,1],[63,2,65,2],[63,4,65,4],[63,5,65,5],[63,6,65,6],[63,39,65,39],[63,40,65,40],[63,41,65,41],[63,43,65,43],[63,45,65,45],[63,46,65,46],[66,1,68,1],[66,2,68,2],[66,4,68,4],[66,5,68,5],[66,6,68,6],[66,39,68,39],[66,40,68,40],[66,41,68,41],[66,43,68,43],[66,45,68,45],[66,46,68,46],[69,1,71,1],[69,2,71,2],[69,4,71,4],[69,5,71,5],[69,6,71,6],[69,39,71,39],[69,40,71,40],[69,41,71,41],[69,43,71,43],[69,45,71,45],[69,46,71,46]]}
[1,{"$nulls":51},5]
[null,null,"Account Name:",{"$f":"'1-Tranche'!D2","v":"Trial Version"},{"$nulls":34},"TOP RISK REWARD RATIO",{"$nulls":4},"RISK",null,"REWARD","SETTINGS",{"$nulls":5},10,"Exact Value"]
[null,null,"Portfolio Size:",{"v":100000,"d":"100,000.00"},null,null,"           RRR","STOCK","POSITION SIZE",{"$nulls":29},"AVE. PRICE","STOP","TARGET","MARKET P.","LOSS","LOSS","GAIN","GAIN","1st Tranche","%LOSS","%GAIN",{"$nulls":3},100,"Board Lot"]
[null,null,"Position% Per Trade:",{"v":0.4,"d":"40.00%"},null,null,{"$f":"IFERROR(LARGE($AP$73:AP92,1),\"\")","v":{"v":3.0486829118153564,"d":"3.05"}},{"$f":"IF(G4=\"\",\"\",INDEX($C$73:C92,MATCH(G4,$AP$73:AP92,0)))","v":"IRC"},{"$f":"IF(G4=\"\",\"\",INDEX($I$73:I92,MATCH(G4,$AP$73:AP92,0)))","v":{"v":7000,"d":"7,000"}},{"$nulls":29},{"$f":"IF(G4=\"\",\"\",INDEX($D$73:D92,MATCH(G4,$AP$73:AP92,0)))","v":{"v":2.359020904761905,"d":"2.359"}},{"$f":"IF(G4=\"\",\"\",INDEX($E$73:E92,MATCH(G4,$AP$73:AP92,0)))","v":{"v":2.25,"d":"2.250"}},{"$f":"IF(G4=\"\",\"\",INDEX($F$73:F92,MATCH(G4,$AP$73:AP92,0)))","v":{"v":2.8,"d":"2.800"}},{"$f":"IF(G4=\"\",\"\",INDEX($G$73:G92,MATCH(G4,$AP$73:AP92,0)))","v":{"v":2.66,"d":"2.660"}},{"$f":"IF(G4=\"\",\"\",INDEX($AQ$73:AQ92,MATCH(G4,$AP$73:AP92,0)))","v":-939.3246666666696},{"$f":"IF(AQ4=\"\",\"\",TEXT(AQ4,\"0,00.00\")&\" (\"&TEXT(AV4,\"0.00%\")&\")\")","v":"-939.32 (-5.69%)"},{"$f":"IF(G4=\"\",\"\",INDEX($AS$73:AS92,MATCH(G4,$AP$73:AP92,0)))","v":2863.6936666666647},{"$f":"IF(AS4=\"\",\"\",TEXT(AS4,\"0,00.00\")&\" (\"&TEXT(AW4,\"0.00%\")&\")\")","v":"2,863.69 (17.34%)"},{"v":0.3,"d":"30%"},{"$f":"IF(G4=\"\",\"\",INDEX($AV$73:AV92,MATCH(G4,$AP$73:AP92,0)))","v":-0.056883445934864316},{"$f":"IF(G4=\"\",\"\",INDEX($AW$73:AW92,MATCH(G4,$AP$73:AP92,0)))","v":0.1734190207523342},{"$nulls":3},1000,"Risk Calculation",null,{"$f":"$D$5*AU4","v":12000},{"$f":"$D$7*AU4","v":300}]
[null,null,"Position Size Per Trade:",{"$f":"D3*D4","v":{"v":40000,"d":"40,000.00"}},null,null,{"$f":"IFERROR(LARGE($AP$73:AP93,2),\"\")","v":{"v":2.2134634978130983,"d":"2.21"}},{"$f":"IF(G5=\"\",\"\",INDEX($C$73:C93,MATCH(G5,$AP$73:AP93,0)))","v":"PXP"},{"$f":"IF(G5=\"\",\"\",INDEX($I$73:I93,MATCH(G5,$AP$73:AP93,0)))","v":{"v":1100,"d":"1,100"}},{"$nulls":29},{"$f":"IF(G5=\"\",\"\",INDEX($D$73:D93,MATCH(G5,$AP$73:AP93,0)))","v":{"v":17.163564090909095,"d":"17.164"}},{"$f":"IF(G5=\"\",\"\",INDEX($E$73:E93,MATCH(G5,$AP$73:AP93,0)))","v":{"v":16.42,"d":"16.420"}},{"$f":"IF(G5=\"\",\"\",INDEX($F$73:F93,MATCH(G5,$AP$73:AP93,0)))","v":{"v":19.4,"d":"19.400"}},{"$f":"IF(G5=\"\",\"\",INDEX($G$73:G93,MATCH(G5,$AP$73:AP93,0)))","v":{"v":16.3,"d":"16.300"}},{"$f":"IF(G5=\"\",\"\",INDEX($AQ$73:AQ93,MATCH(G5,$AP$73:AP93,0)))","v":-1008.7582999999995},{"$f":"IF(AQ5=\"\",\"\",TEXT(AQ5,\"0,00.00\")&\" (\"&TEXT(AV5,\"0.00%\")&\")\")","v":"-1,008.76 (-5.34%)"},{"$f":"IF(G5=\"\",\"\",INDEX($AS$73:AS93,MATCH(G5,$AP$73:AP93,0)))","v":2232.8294999999935},{"$f":"IF(AS5=\"\",\"\",TEXT(AS5,\"0,00.00\")&\" (\"&TEXT(AW5,\"0.00%\")&\")\")","v":"2,232.83 (11.83%)"},"2nd Tranche",{"$f":"IF(G5=\"\",\"\",INDEX($AV$73:AV93,MATCH(G5,$AP$73:AP93,0)))","v":-0.05343021968763054},{"$f":"IF(G5=\"\",\"\",INDEX($AW$73:AW93,MATCH(G5,$AP$73:AP93,0)))","v":0.11826477235431118},{"$nulls":3},10000,"Maximum Shares",null,{"$f":"$D$5*AU6","v":16000},{"$f":"$D$7*AU6","v":400}]
[null,null,"% to risk per trade:",{"v":0.025,"d":"2.50%"},null,null,{"$f":"IFERROR(LARGE($AP$73:AP94,3),\"\")","v":""},{"$f":"IF(G6=\"\",\"\",INDEX($C$73:C94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$f":"IF(G6=\"\",\"\",INDEX($I$73:I94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$nulls":29},{"$f":"IF(G6=\"\",\"\",INDEX($D$73:D94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$f":"IF(G6=\"\",\"\",INDEX($E$73:E94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$f":"IF(G6=\"\",\"\",INDEX($F$73:F94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$f":"IF(G6=\"\",\"\",INDEX($G$73:G94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$f":"IF(G6=\"\",\"\",INDEX($AQ$73:AQ94,MATCH(G6,$AP$73:AP94,0)))","v":""},"",{"$f":"IF(G6=\"\",\"\",INDEX($AS$73:AS94,MATCH(G6,$AP$73:AP94,0)))","v":""},"",{"v":0.4,"d":"40%"},{"$f":"IF(G6=\"\",\"\",INDEX($AV$73:AV94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$f":"IF(G6=\"\",\"\",INDEX($AW$73:AW94,MATCH(G6,$AP$73:AP94,0)))","v":""},{"$nulls":3},100000,"AVE. PRICE",null,{"$f":"$D$5*AU8","v":12000},{"$f":"$D$7*AU8","v":300}]
[null,null,"To risk per trade:",{"$f":"IFERROR(IF(AND(A1O=1,REGNAME=AR1I),(D5*D6),\"Invalid User\"),\"Enable Macro\")","v":{"v":1000,"d":"1,000.00"}},null,null,{"$f":"IFERROR(LARGE($AP$73:AP95,4),\"\")","v":""},{"$f":"IF(G7=\"\",\"\",INDEX($C$73:C95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$f":"IF(G7=\"\",\"\",INDEX($I$73:I95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$nulls":29},{"$f":"IF(G7=\"\",\"\",INDEX($D$73:D95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$f":"IF(G7=\"\",\"\",INDEX($E$73:E95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$f":"IF(G7=\"\",\"\",INDEX($F$73:F95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$f":"IF(G7=\"\",\"\",INDEX($G$73:G95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$f":"IF(G7=\"\",\"\",INDEX($AQ$73:AQ95,MATCH(G7,$AP$73:AP95,0)))","v":""},"",{"$f":"IF(G7=\"\",\"\",INDEX($AS$73:AS95,MATCH(G7,$AP$73:AP95,0)))","v":""},"","3rd Tranche",{"$f":"IF(G7=\"\",\"\",INDEX($AR$73:AR95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$f":"IF(G7=\"\",\"\",INDEX($AT$73:AT95,MATCH(G7,$AP$73:AP95,0)))","v":""},{"$nulls":4},"MARKET PRICE"]
["Support",null,"Position Size option:","Risk Calculation",null,null,{"$f":"IFERROR(LARGE($AP$73:AP96,5),\"\")","v":""},{"$f":"IF(G8=\"\",\"\",INDEX($C$73:C96,MATCH(G8,$AP$73:AP96,0)))","v":""},{"$f":"IF(G8=\"\",\"\",INDEX($I$73:I96,MATCH(G8,$AP$73:AP96,0)))","v":""},{"$nulls":29},{"$f":"IF(G8=\"\",\"\",INDEX($D$73:D96,MATCH(G8,$AP$73:AP96,0)))","v":""},{"$f":"IF(G8=\"\",\"\",INDEX($E$73:E96,MATCH(G8,$AP$73:AP96,0)))","v":""},{"$f":"IF(G8=\"\",\"\",INDEX($F$73:F96,MATCH(G8,$AP$73:AP96,0)))","v":""},{"$f":"IF(G8=\"\",\"\",INDEX($G$73:G96,MATCH(G8,$AP$73:AP96,0)))","v":""},{"$f":"IF(G8=\"\",\"\",INDEX($AQ$73:AQ96,MATCH(G8,$AP$73:AP96,0)))","v":""},"",{"$f":"IF(G8=\"\",\"\",INDEX($AS$73:AS96,MATCH(G8,$AP$73:AP96,0)))","v":""},"",{"v":0.3,"d":"30%"},{"$f":"IF(G8=\"\",\"\",INDEX($AR$73:AR96,MATCH(G8,$AP$73:AP96,0)))","v":""},{"$f":"IF(G8=\"\",\"\",INDEX($AT$73:AT96,MATCH(G8,$AP$73:AP96,0)))","v":""}]
[null,null,"Position Size option:","Board Lot",null,{"$f":"D7/D3","v":0.01},{"$f":"IFERROR(\"You Are Risking\"&TEXT(F9,\" 0.0%\")&\" of Your Total Equity Per Trade\",\"\")","v":"You Are Risking 1.0% of Your Total Equity Per Trade"},{"$nulls":34},{"$f":"Sheet1!A2","v":"2018-10-23T14:50:00+08:00"}]
[]
[null,"DATE","STOCK","ENTRY","STOP","TARGET","AVE. PRICE","POSITION SIZE",null,"STOP","TARGET","TARGET","STOP","Board Lot","Maximum Exact Shares","Maximum Lot Shares","Risk Calc","shares","amount","Fee1","Fee2","Fee3","Net Amount","AEP","amount","Fee1","Fee2","Fee3","Sales","Net Amount","AEP",{"$nulls":6},"Maximum Shares","CAPITAL","RISK MANAGEMENT",{"$nulls":3},"RISK",null,"REWARD","NOTES"]
[{"$nulls":7},"Manual","Auto",{"$nulls":23},"Fee1","Fee2","Fee3","Sales",null,null,"ENTRY AMOUNT","RISK","REWARD","RATIO",null,"LOSS","AMOUNT","GAIN",{"$nulls":3},"reward","Risk Per Trade"]
[null,"2018-10-19","IRC",{"v":2.29,"d":"2.290"},{"v":2.25,"d":"2.250"},{"v":2.8,"d":"2.800"},{"$f":"IFERROR(IF($G$11=\"Ave. Price\",D73,G73),\"\")","v":{"v":2.359020904761905,"d":"2.359"}},null,{"$f":"IF(H13>0,H13,IF(D13=\"\",\"\",IF($D$8=\"Maximum shares\",AL13,IFERROR(IF(IF(N13=5,MROUND(Q13,5),IF($D$9=\"Board lot\",ROUND(Q13,BA13),$BE$4/(X13-AE13)))>P13,P13,IF(N13=5,MROUND(Q13,5),IF($D$9=\"Board lot\",ROUND(Q13,BA13),$BE$4/(X13-AE13)))),\"\"))))","v":{"v":4000,"d":"4,000"}},{"$f":"IF(E13=0,\"\",E13)","v":2.25},{"$f":"IF(F13=0,\"\",F13)","v":2.8},{"$f":"IF(OR(D13=\"\",K13=\"\"),\"\",K13)","v":2.8},{"$f":"IF(OR(D13=\"\",J13=\"\"),\"\",J13)","v":2.25},{"$f":"IFERROR(IF(AND(D13>='User Guide & Settings'!$Z$5,D13<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D13>='User Guide & Settings'!$Z$4,D13<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D13>='User Guide & Settings'!$Z$6,D13<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D13>='User Guide & Settings'!$Z$8,D13<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D13>='User Guide & Settings'!$Z$9,D13<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D13>='User Guide & Settings'!$Z$24,D13<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D13>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":1000},{"$f":"$BD$4/D13","v":5240.174672489083},{"$f":"IF(N13=5,MROUND(O13,5),IF($D$9=\"Board lot\",ROUND(O13,BA13),O13))","v":5000},{"$f":"$BE$4/(X13-AE13)","v":4108.35090794553},{"$f":"$BE$4/(D13-M13)","v":7499.999999999994},{"$f":"R13*D13","v":17174.999999999985},{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R13,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R13,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":42.937499999999964},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R13,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R13,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":5.152499999999995},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R13,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R13,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":25.762499999999978},{"$f":"S13+SUM(T13:V13)","v":17248.852499999986},{"$f":"IFERROR(W13/R13,0)","v":2.299847},{"$f":"R13*M13","v":16874.999999999985},{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R13,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R13,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":42.187499999999964},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R13,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R13,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":5.062499999999996},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R13,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R13,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":25.31249999999998},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R13,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R13,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":101.24999999999991},{"$f":"Y13-SUM(Z13:AC13)","v":16701.187499999985},{"$f":"AD13/R13","v":2.226825},{"$f":"L13*I13","v":11200},{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I13,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF13,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I13,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF13*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I13),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":28},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I13,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF13,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I13,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF13*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I13),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":3.36},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I13,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF13,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I13,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF13*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I13),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":16.8},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I13,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF13,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I13,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF13*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I13),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":67.2},{"$f":"(AF13-AG13-AH13-AI13-AJ13)/I13","v":2.77116},{"$f":"IFERROR(P13,\"\")","v":5000},{"$f":"IFERROR(IF(D13=\"\",\"\",(IF(AND(D13>0,M13=\"\",OR(L13=\"\",L13>0)),\"Enter STOP\",(IF(AND(D13>0,M13>0,L13=\"\"),\"Enter TARGET\",\n(IF(D13<=M13,\"Invalid STOP\",(IF(D13>=L13,\"Invalid TARGET\",(I13*X13)))))))))),\"\")","v":{"v":9199.388,"d":"9,199.39"}},{"$f":"IFERROR(IF(E13=\"\",\"\",(TEXT(AQ13/$D$7,\"0.00\"))&\"R\"),\"\")","v":"-0.94R"},{"$f":"IFERROR(IF(F13=\"\",\"\",(TEXT(AS13/$D$7,\"0.00\"))&\"R\"),\"\")","v":"2.86R"},{"$f":"IFERROR((AS13/$D$7)/(-AQ13/$D$7),\"\")","v":{"v":3.0486729118153564,"d":"3.05"}},{"$f":"IF(E13=\"\",\"\",SUM(AY13:AY15))","v":-939.3246666666696},{"$f":"IF(AQ13=0,\"\",TEXT(AQ13,\"0,00.00\")&\" (\"&TEXT(AV13,\"0.00%\")&\")\")","v":"-939.32 (-5.69%)"},{"$f":"SUM(AX13:AX15)","v":2863.6936666666647},{"$f":"IF(AS13=0,\"\",TEXT(AS13,\"0,00.00\")&\" (\"&TEXT(AW13,\"0.00%\")&\")\")","v":"2,863.69 (17.34%)"},"notes here",{"$f":"IFERROR(AQ13/SUM(AM13:AM15),\"\")","v":-0.056883445934864316},{"$f":"IFERROR(AS13/SUM(AM13:AM15),\"\")","v":0.1734190207523342},{"$f":"IFERROR((AK13*I13)-AM13,\"\")","v":1885.2519999999986},{"$f":"IFERROR((I13*AE13)-AM13,\"\")","v":-292.08800000000156},null,{"$f":"IF(N13=10,-1,IF(N13=100,-2,IF(N13=1000,-3,IF(N13=10000,-4,IF(N13=100000,-5,0)))))","v":-3},{"$f":"C13","v":"IRC"}]
[{"$nulls":3},{"v":2.41,"d":"2.410"},{"$nulls":4},{"$f":"IF(H14>0,H14,IF(D14=\"\",\"\",IF($D$8=\"Maximum shares\",AL14,IFERROR(IF(IF(N14=5,MROUND(Q14,5),IF($D$9=\"Board lot\",ROUND(Q14,BA14),$BE$4/(X14-AE14)))>P14,P14,IF(N14=5,MROUND(Q14,5),IF($D$9=\"Board lot\",ROUND(Q14,BA14),$BE$4/(X14-AE14)))),\"\"))))","v":{"v":2000,"d":"2,000"}},{"$f":"IF(E13=0,\"\",E13)","v":2.25},{"$f":"IF(F13=0,\"\",F13)","v":2.8},2.8,2.25,{"$f":"IFERROR(IF(AND(D14>='User Guide & Settings'!$Z$5,D14<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D14>='User Guide & Settings'!$Z$4,D14<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D14>='User Guide & Settings'!$Z$6,D14<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D14>='User Guide & Settings'!$Z$8,D14<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D14>='User Guide & Settings'!$Z$9,D14<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D14>='User Guide & Settings'!$Z$24,D14<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D14>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":1000},{"$f":"$BD$5/D14","v":6639.004149377593},7000,{"$f":"$BE$5/(X14-AE14)","v":2016.0274179728847},{"$f":"$BE$5/(D14-M14)","v":2499.9999999999977},6024.9999999999945,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R14,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R14,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R14,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R14,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R14,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R14,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":9.037499999999993},{"$f":"S14+SUM(T14:V14)","v":6056.4374999999945},{"$f":"W14/R14","v":2.422575},5624.9999999999945,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R14,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R14,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R14,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R14,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R14,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R14,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":8.437499999999991},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R14,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R14,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":33.749999999999964},{"$f":"Y14-SUM(Z14:AC14)","v":5560.412499999995},{"$f":"AD14/R14","v":2.224165},5600,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I14,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF14,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I14,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF14*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I14),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I14,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF14,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I14,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF14*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I14),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I14,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF14,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I14,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF14*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I14),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":8.4},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I14,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF14,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I14,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF14*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I14),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":33.6},2.7678000000000003,7000,{"$f":"IFERROR(IF(D14=\"\",\"\",(IF(AND(D14>0,M14=\"\",OR(L14=\"\",L14>0)),\"Enter STOP\",(IF(AND(D14>0,M14>0,L14=\"\"),\"Enter TARGET\",\n(IF(D14<=M14,\"Invalid STOP\",(IF(D14>=L14,\"Invalid TARGET\",(I14*X14)))))))))),\"\")","v":{"v":4845.150000000001,"d":"4,845.15"}},{"$nulls":10},690.4499999999998,-396.8200000000006,null,-3,{"$f":"C13","v":"IRC"}]
[{"$nulls":3},{"v":2.45,"d":"2.450"},{"$nulls":4},{"$f":"IF(H15>0,H15,IF(D15=\"\",\"\",IF($D$8=\"Maximum shares\",AL15,IFERROR(IF(IF(N15=5,MROUND(Q15,5),IF($D$9=\"Board lot\",ROUND(Q15,BA15),$BE$4/(X15-AE15)))>P15,P15,IF(N15=5,MROUND(Q15,5),IF($D$9=\"Board lot\",ROUND(Q15,BA15),$BE$4/(X15-AE15)))),\"\"))))","v":{"v":1000,"d":"1,000"}},{"$f":"IF(E13=0,\"\",E13)","v":2.25},{"$f":"IF(F13=0,\"\",F13)","v":2.8},2.8,2.25,{"$f":"IFERROR(IF(AND(D15>='User Guide & Settings'!$Z$5,D15<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D15>='User Guide & Settings'!$Z$4,D15<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D15>='User Guide & Settings'!$Z$6,D15<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D15>='User Guide & Settings'!$Z$8,D15<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D15>='User Guide & Settings'!$Z$9,D15<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D15>='User Guide & Settings'!$Z$24,D15<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D15>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":1000},{"$f":"$BD$6/D15","v":4897.959183673469},5000,{"$f":"$BE$6/(X15-AE15)","v":1198.003327787019},{"$f":"$BE$6/(D15-M15)","v":1499.9999999999986},3674.999999999997,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R15,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R15,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R15,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R15,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R15,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R15,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":5.512499999999996},3702.9124999999967,2.4686083333333335,3374.999999999997,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R15,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R15,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R15,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R15,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R15,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R15,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":5.062499999999996},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R15,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R15,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":20.249999999999982},3327.2874999999967,2.2181916666666663,2800,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I15,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF15,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I15,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF15*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I15),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I15,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF15,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I15,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF15*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I15),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I15,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF15,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I15,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF15*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I15),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":4.2},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I15,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF15,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I15,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF15*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I15),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":16.8},2.7565999999999997,5000,{"v":2468.6083333333336,"d":"2,468.61"},{"$nulls":10},287.99166666666633,-250.41666666666742,null,-3,{"$f":"C13","v":"IRC"}]
[null,"2018-10-19","PXP",{"v":16.88,"d":"16.880"},{"v":16.42,"d":"16.420"},{"v":19.4,"d":"19.400"},{"$f":"IFERROR(IF($G$11=\"Ave. Price\",D74,G74),\"\")","v":{"v":17.163564090909095,"d":"17.164"}},null,400,{"$f":"IF(E16=0,\"\",E16)","v":16.42},{"$f":"IF(F16=0,\"\",F16)","v":19.4},19.4,16.42,{"$f":"IFERROR(IF(AND(D16>='User Guide & Settings'!$Z$5,D16<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D16>='User Guide & Settings'!$Z$4,D16<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D16>='User Guide & Settings'!$Z$6,D16<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D16>='User Guide & Settings'!$Z$8,D16<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D16>='User Guide & Settings'!$Z$9,D16<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D16>='User Guide & Settings'!$Z$24,D16<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D16>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":100},{"$f":"$BD$4/D16","v":710.9004739336493},700,{"$f":"$BE$4/(X16-AE16)","v":427.52704108534954},{"$f":"$BE$4/(D16-M16)","v":652.1739130434821},11008.695652173978,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S16,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R16,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S16*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R16),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S16,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R16,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S16*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R16),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":27.521739130434945},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S16,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R16,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S16*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R16),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S16,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R16,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S16*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R16),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":3.302608695652193},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S16,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R16,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S16*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R16),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S16,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R16,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S16*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R16),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":16.51304347826097},{"$f":"S16+SUM(T16:V16)","v":11056.033043478326},{"$f":"W16/R16","v":16.952584},10708.695652173978,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y16,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R16,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y16*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R16),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y16,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R16,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y16*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R16),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":26.771739130434945},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y16,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R16,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y16*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R16),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y16,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R16,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y16*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R16),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":3.212608695652193},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y16,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R16,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y16*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R16),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y16,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R16,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y16*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R16),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":16.063043478260965},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y16,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R16,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y16*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R16),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y16,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R16,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y16*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R16),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":64.25217391304386},{"$f":"Y16-SUM(Z16:AC16)","v":10598.396086956585},{"$f":"AD16/R16","v":16.250874000000003},7759.999999999999,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF16,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I16,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF16*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I16),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF16,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I16,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF16*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I16),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF16,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I16,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF16*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I16),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF16,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I16,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF16*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I16),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF16,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I16,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF16*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I16),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF16,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I16,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF16*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I16),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":11.639999999999999},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF16,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I16,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF16*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I16),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF16,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I16,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF16*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I16),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":46.559999999999995},19.198499999999996,700,{"v":6781.033600000001,"d":"6,781.03"},{"$f":"IFERROR(IF(E16=\"\",\"\",(TEXT(AQ16/$D$7,\"0.00\"))&\"R\"),\"\")","v":"-1.01R"},{"$f":"IFERROR(IF(F16=\"\",\"\",(TEXT(AS16/$D$7,\"0.00\"))&\"R\"),\"\")","v":"2.23R"},{"$f":"IFERROR((AS16/$D$7)/(-AQ16/$D$7),\"\")","v":{"v":2.213443497813098,"d":"2.21"}},{"$f":"IF(E16=\"\",\"\",SUM(AY16:AY18))","v":-1008.7582999999995},{"$f":"IF(AQ16=0,\"\",TEXT(AQ16,\"0,00.00\")&\" (\"&TEXT(AV16,\"0.00%\")&\")\")","v":"-1,008.76 (-5.34%)"},{"$f":"SUM(AX16:AX18)","v":2232.8294999999935},{"$f":"IF(AS16=0,\"\",TEXT(AS16,\"0,00.00\")&\" (\"&TEXT(AW16,\"0.00%\")&\")\")","v":"2,232.83 (11.83%)"},"notes here",{"$f":"IFERROR(AQ16/SUM(AM16:AM18),\"\")","v":-0.05343021968763054},{"$f":"IFERROR(AS16/SUM(AM16:AM18),\"\")","v":0.11826477235431118},898.3663999999972,-280.6839999999993,null,-2,{"$f":"C16","v":"PXP"}]
[{"$nulls":3},{"v":17.17,"d":"17.170"},{"$nulls":4},400,{"$f":"IF(E16=0,\"\",E16)","v":16.42},{"$f":"IF(F16=0,\"\",F16)","v":19.4},19.4,16.42,{"$f":"IFERROR(IF(AND(D17>='User Guide & Settings'!$Z$5,D17<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D17>='User Guide & Settings'!$Z$4,D17<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D17>='User Guide & Settings'!$Z$6,D17<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D17>='User Guide & Settings'!$Z$8,D17<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D17>='User Guide & Settings'!$Z$9,D17<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D17>='User Guide & Settings'!$Z$24,D17<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D17>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":100},{"$f":"$BD$5/D17","v":931.85789167152},900,{"$f":"$BE$5/(X17-AE17)","v":402.83718227476095},{"$f":"$BE$5/(D17-M17)","v":533.3333333333334},9157.333333333336,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S17,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R17,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S17*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R17),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S17,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R17,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S17*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R17),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":22.89333333333334},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S17,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R17,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S17*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R17),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S17,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R17,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S17*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R17),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.7472000000000003},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S17,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R17,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S17*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R17),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S17,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R17,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S17*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R17),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":13.736000000000004},9196.70986666667,17.243831000000004,8757.333333333336,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y17,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R17,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y17*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R17),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y17,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R17,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y17*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R17),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":21.89333333333334},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y17,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R17,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y17*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R17),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y17,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R17,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y17*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R17),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.6272000000000006},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y17,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R17,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y17*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R17),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y17,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R17,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y17*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R17),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":13.136000000000005},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y17,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R17,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y17*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R17),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y17,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R17,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y17*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R17),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":52.54400000000002},8667.132800000003,16.250874000000003,7759.999999999999,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF17,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I17,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF17*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I17),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF17,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I17,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF17*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I17),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF17,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I17,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF17*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I17),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF17,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I17,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF17*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I17),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF17,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I17,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF17*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I17),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF17,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I17,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF17*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I17),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":11.639999999999999},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF17,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I17,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF17*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I17),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF17,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I17,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF17*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I17),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":46.559999999999995},19.198499999999996,900,{"v":6897.532400000002,"d":"6,897.53"},{"$nulls":10},781.867599999996,-397.1828000000005,null,-2,{"$f":"C16","v":"PXP"}]
[{"$nulls":3},{"v":17.25,"d":"17.250"},{"$nulls":4},300,{"$f":"IF(E16=0,\"\",E16)","v":16.42},{"$f":"IF(F16=0,\"\",F16)","v":19.4},19.4,16.42,{"$f":"IFERROR(IF(AND(D18>='User Guide & Settings'!$Z$5,D18<='User Guide & Settings'!$AA$5),'User Guide & Settings'!$AC$5,IF(AND(D18>='User Guide & Settings'!$Z$4,D18<='User Guide & Settings'!$AA$4),'User Guide & Settings'!$AC$4,IF(AND(D18>='User Guide & Settings'!$Z$6,D18<='User Guide & Settings'!$AA$7),'User Guide & Settings'!$AC$6,IF(AND(D18>='User Guide & Settings'!$Z$8,D18<='User Guide & Settings'!$AA$8),'User Guide & Settings'!$AC$8,IF(AND(D18>='User Guide & Settings'!$Z$9,D18<='User Guide & Settings'!$AA$23),'User Guide & Settings'!$AC$23,IF(AND(D18>='User Guide & Settings'!$Z$24,D18<='User Guide & Settings'!$AA$27),'User Guide & Settings'!$AC$27,IF(D18>='User Guide & Settings'!$Z$28,'User Guide & Settings'!$AC$28,0))))))),\"\")","v":100},{"$f":"$BD$6/D18","v":695.6521739130435},700,{"$f":"$BE$6/(X18-AE18)","v":271.9924809189723},{"$f":"$BE$6/(D18-M18)","v":361.44578313253083},6234.939759036157,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S18,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R18,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S18*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R18),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*S18,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R18,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(S18*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R18),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S18,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R18,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S18*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R18),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*S18,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R18,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(S18*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R18),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S18,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R18,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S18*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R18),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*S18,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R18,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(S18*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R18),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":9.352409638554235},6266.692168674711,17.337848333333334,5934.939759036157,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y18,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R18,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y18*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R18),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*Y18,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*R18,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(Y18*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*R18),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y18,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R18,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y18*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R18),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*Y18,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*R18,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(Y18*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*R18),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y18,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R18,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y18*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R18),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*Y18,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*R18,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(Y18*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*R18),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":8.902409638554236},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y18,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R18,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y18*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R18),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*Y18,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*R18,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(Y18*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*R18),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":35.60963855421694},5868.027710843386,16.23487666666667,5820,{"$f":"IF(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF18,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I18,'User Guide & Settings'!$T$5))=0,MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF18*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I18),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5),MIN(IF('User Guide & Settings'!$S$5=\"Amount\",'User Guide & Settings'!$T$5*AF18,IF('User Guide & Settings'!$S$5=\"Total Shares\",'User Guide & Settings'!$T$5*I18,'User Guide & Settings'!$T$5)),MAX(IF('User Guide & Settings'!$P$5=\"amount\",(AF18*'User Guide & Settings'!$Q$5),IF('User Guide & Settings'!$P$5=\"Total Shares\",('User Guide & Settings'!$Q$5*I18),'User Guide & Settings'!$Q$5)),'User Guide & Settings'!$R$5)))","v":20},{"$f":"IF(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF18,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I18,'User Guide & Settings'!$T$6))=0,MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF18*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I18),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6),MIN(IF('User Guide & Settings'!$S$6=\"Amount\",'User Guide & Settings'!$T$6*AF18,IF('User Guide & Settings'!$S$6=\"Total Shares\",'User Guide & Settings'!$T$6*I18,'User Guide & Settings'!$T$6)),MAX(IF('User Guide & Settings'!$P$6=\"amount\",(AF18*'User Guide & Settings'!$Q$6),IF('User Guide & Settings'!$P$6=\"Total Shares\",('User Guide & Settings'!$Q$6*I18),'User Guide & Settings'!$Q$6)),'User Guide & Settings'!$R$6)))","v":2.4},{"$f":"IF(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF18,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I18,'User Guide & Settings'!$T$7))=0,MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF18*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I18),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7),MIN(IF('User Guide & Settings'!$S$7=\"Amount\",'User Guide & Settings'!$T$7*AF18,IF('User Guide & Settings'!$S$7=\"Total Shares\",'User Guide & Settings'!$T$7*I18,'User Guide & Settings'!$T$7)),MAX(IF('User Guide & Settings'!$P$7=\"amount\",(AF18*'User Guide & Settings'!$Q$7),IF('User Guide & Settings'!$P$7=\"Total Shares\",('User Guide & Settings'!$Q$7*I18),'User Guide & Settings'!$Q$7)),'User Guide & Settings'!$R$7)))","v":8.73},{"$f":"IF(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF18,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I18,'User Guide & Settings'!$T$8))=0,MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF18*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I18),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8),MIN(IF('User Guide & Settings'!$S$8=\"Amount\",'User Guide & Settings'!$T$8*AF18,IF('User Guide & Settings'!$S$8=\"Total Shares\",'User Guide & Settings'!$T$8*I18,'User Guide & Settings'!$T$8)),MAX(IF('User Guide & Settings'!$P$8=\"amount\",(AF18*'User Guide & Settings'!$Q$8),IF('User Guide & Settings'!$P$8=\"Total Shares\",('User Guide & Settings'!$Q$8*I18),'User Guide & Settings'!$Q$8)),'User Guide & Settings'!$R$8)))","v":34.92},19.179833333333335,700,{"v":5201.3545,"d":"5,201.35"},{"$nulls":10},552.5955000000004,-330.8914999999997,null,-2,{"$f":"C16","v":"PXP"}]
{"$rows_empty":54}
[null,1e-05,{"$f":"C13","v":"IRC"},{"$f":"IFERROR(SUM(AM13:AM15)/SUM(I13:I15),\"\")","v":2.359020904761905},{"$f":"E13","v":2.25},{"$f":"F13","v":2.8},{"$f":"IFERROR(INDEX(Sheet1!E:E,MATCH(C73,Sheet1!B:B,0)),\"\")","v":2.66},null,{"$f":"SUM(I13:I15)","v":7000},{"$nulls":28},{"$f":"SUM(AL13:AL15)","v":17000},{"$f":"SUM(AM13:AM15)","v":16513.146333333334},{"$f":"AN13","v":"-0.94R"},{"$f":"AO13","v":"2.86R"},{"$f":"IFERROR(AP13+B73,\"\")","v":3.0486829118153564},{"$f":"AQ13","v":-939.3246666666696},null,{"$f":"AS13","v":2863.6936666666647},null,null,{"$f":"AV13","v":-0.056883445934864316},{"$f":"AW13","v":0.1734190207523342}]
[null,2e-05,{"$f":"C16","v":"PXP"},{"$f":"IFERROR(SUM(AM16:AM18)/SUM(I16:I18),\"\")","v":17.163564090909095},{"$f":"E16","v":16.42},{"$f":"F16","v":19.4},{"$f":"IFERROR(INDEX(Sheet1!E:E,MATCH(C74,Sheet1!B:B,0)),\"\")","v":16.3},null,{"$f":"SUM(I16:I18)","v":1100},{"$nulls":28},{"$f":"SUM(AL16:AL18)","v":2300},{"$f":"SUM(AM16:AM18)","v":18879.920500000004},{"$f":"AN16","v":"-1.01R"},{"$f":"AO16","v":"2.23R"},{"$f":"IFERROR(AP16+B74,\"\")","v":2.2134634978130983},{"$f":"AQ16","v":-1008.7582999999995},null,{"$f":"AS16","v":2232.8294999999935},null,null,{"$f":"AV16","v":-0.05343021968763054},{"$f":"AW16","v":0.11826477235431118}]

{"sheet":"Expectancy","index":5,"n_rows":116,"n_cols":77,"rows_kept":116,"hidden":true,"merged":[[1,2,1,3],[1,6,1,7],[1,8,1,9],[1,10,1,13],[2,2,2,3],[2,6,2,7],[2,8,2,9],[3,2,3,3],[3,6,3,7],[3,8,3,9],[4,6,4,7],[4,8,4,9],[5,6,5,7],[5,8,5,9],[6,6,6,7],[6,8,6,9],[7,6,7,7],[7,8,7,9],[8,6,8,7],[8,8,8,9],[9,6,9,7],[9,8,9,9],[10,6,10,7],[10,8,10,9],[11,6,11,7],[11,8,11,9],[13,12,13,13],[20,1,21,1]]}
[]
[null,"Account Name:",{"$f":"REGNAME","v":"Trial Version"},{"$nulls":3},{"$f":"C6","v":"Strategy 1"},null,{"$f":"D6","v":"Strategy 2"},null,"EXPECTANCY CHART"]
[null,"Portfolio Size:",{"v":100000,"d":"100,000.00"},null,null,"#Win Trades:",{"$f":"T4 &\"/\"&C4","v":"25/100"},null,{"$f":"U4 &\"/\"&C4","v":"30/100"}]
[null,"# of Trades:",100,null,null,"#Loss Trades:",{"$f":"C4-T4&\"/\"&C4","v":"75/100"},null,{"$f":"C4-U4&\"/\"&C4","v":"70/100"},{"$nulls":10},{"$f":"COUNTIF($K$17:$K$116,$C$8)","v":25},{"$f":"COUNTIF($AH$17:$AH$116,$D$8)","v":30}]
[{"$nulls":5},"RRR:",{"$f":"IFERROR(\"1 : \"&TEXT((C8*C7)/(-C9*C7),\"#.00\"),0)","v":"1 : 3.20"},null,{"$f":"IFERROR(\"1 : \"&TEXT((D8*D7)/(-D9*D7),\"#.00\"),0)","v":"1 : 3.75"},{"$nulls":10},{"$f":"C4-T4","v":75},{"$f":"C4-U4","v":70},{"$nulls":3},{"$f":"H17","v":40000}]
[null,"Strategy:","Strategy 1","Strategy 2",null,"Average Port Gain/Trade:",{"$f":"(C8*C10)","v":{"v":0.08399999999999999,"d":"8.40%"}},null,{"$f":"(D8*D10)","v":{"v":0.06,"d":"6.00%"}}]
[null,"Win Rate%:",{"v":0.25,"d":"25.00%"},{"v":0.3,"d":"30.00%"},null,"Average Port Loss/Trade:",{"$f":"(C9*C11)","v":{"v":-0.015,"d":"-1.50%"}},null,{"$f":"(D9*D11)","v":{"v":-0.016,"d":"-1.60%"}},{"$nulls":10},"Non-Compounding",{"$nulls":4},{"$f":"C8","v":0.12}]
[null,"Average Win%:",{"v":0.12,"d":"12.00%"},{"v":0.15,"d":"15.00%"},null,"Expected RRR:",{"$f":"IFERROR(\"1 : \"&TEXT(G6/-G7,\"0.00\"),0)","v":"1 : 5.60"},null,{"$f":"IFERROR(\"1 : \"&TEXT(I6/-I7,\"0.00\"),0)","v":"1 : 3.75"},{"$nulls":10},"Compounding",{"$nulls":4},{"$f":"C9","v":-0.0375}]
[null,"Average Loss%:",{"v":-0.0375,"d":"-3.75%"},{"v":-0.04,"d":"-4.00%"},null,"End Capital:",{"$f":"OFFSET(M16,C4,0)","v":{"v":241796.12820611644,"d":"241,796.13"}},null,{"$f":"OFFSET(AJ16,C4,0)","v":{"v":185708.9558318486,"d":"185,708.96"}},{"$nulls":15},{"$f":"C4","v":100}]
[null,"Ave.Position Size on Winners:",{"v":0.7,"d":"70%"},{"v":0.4,"d":"40%"},null,"Portfolio Profit/Loss:",{"$f":"G9-C3","v":{"v":141796.12820611644,"d":"141,796.13"}},null,{"$f":"I9-C3","v":{"v":85708.95583184861,"d":"85,708.96"}},{"$nulls":10},{"$f":"IFERROR(TEXT((C8*C7)/(-C9*C7),\"#.00\"),2)","v":"3.20"}]
[null,"Ave.Position Size on Losers:",{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},null,"Compounding Growth%:",{"$f":"IFERROR(G10/C3,0)","v":{"v":1.4179612820611645,"d":"141.80%"}},null,{"$f":"IFERROR(I10/C3,0)","v":{"v":0.8570895583184861,"d":"85.71%"}},{"$nulls":14},{"$f":"ROUND(C4*C7,0)","v":25},{"$f":"C4-X11","v":75},null,{"$f":"ROUND(C4*D7,0)","v":30},{"$f":"C4-AA11","v":70}]
[{"$nulls":5},"Non-Compounding Growth%:",{"$f":"(T4*(C8*C10))+(T5*(C9*C11))","v":{"v":0.9749999999999996,"d":"97.50%"}},null,{"$f":"(U4*(D8*D10))+(U5*(D9*D11))","v":{"v":0.6799999999999997,"d":"68.00%"}}]
[]
[null,"WIN RATE%","REWARD","RISK","10 TRADES",null,null,{"$f":"C6&\" - TRADE DETAILS\"","v":"Strategy 1 - TRADE DETAILS"},{"$nulls":3},"Select Chart Option>>","Compounding"]
[null,{"v":0.25,"d":"25%"},3.2,"      :            1","% GAIN/LOSS",null,"No.","ENTRY\nAMOUNT","RESULT","GAIN/LOSS","G&L %","EXIT\nAMOUNT","END\nCAPITAL","GROWTH RATE",{"$nulls":3},"ST1",null,"ST2",null,"W","L",null,{"$f":"C7","v":0.25},{"$f":"20*Y15","v":5},{"$f":"D7","v":0.3},{"$f":"20*AA15","v":6},"result","W","L","entry","G/L","GL%","exit","END\nCAPITAL"]
[{"$nulls":6},0,{"$nulls":5},{"$f":"C3","v":{"v":100000,"d":"$100,000.00"}}]
[null,null,{"$f":"-D17*$C$15","v":{"v":0.064,"d":"6%"}},{"v":-0.02,"d":"-2%"},{"$f":"IFERROR((BP19-$Y$5)/$Y$5,\"\")","v":{"v":0.04570073608241346,"d":"4.57%"}},null,{"$f":"Q17","v":1},{"$f":"IF($M$14=\"non-compounding\",IF(I17=\"loss\",($C$3*$C$11),($C$3*$C$10)),IFERROR(IF(G17=\"\",\"\",IF(I17=\"win\",$C$10*C3,$C$11*C3)),\"\"))","v":{"v":40000,"d":"40,000.00"}},{"$f":"IF(G17=\"\",\"\",IF(K17<0,\"LOSS\",\"WIN\"))","v":"LOSS"},{"$f":"IFERROR(H17*K17,\"\")","v":{"v":-1500,"d":"-1,500.00"}},{"$f":"R17","v":{"v":-0.0375,"d":"-3.8%"}},{"$f":"IFERROR(J17+H17,\"\")","v":{"v":38500,"d":"38,500.00"}},{"$f":"IFERROR(IF(I17=\"win\",($C$3*(1-$C$10)),($C$3*(1-$C$11)))+L17,\"\")","v":{"v":98500,"d":"98,500.00"}},{"$f":"IFERROR((M17-$C$3)/$C$3,\"\")","v":{"v":-0.015,"d":"-1.50%"}},null,{"$f":"MAX(M17:M116,AJ17:AJ116)*1.05","v":{"v":354031.22719598777,"d":"354,031.23"}},{"$f":"IFERROR(IF(S17>$C$4,\"\",S17),\"\")","v":1},{"$f":"IF(S15>=$C$4,\"\",IF(V17>$X$11,$C$9,IF(W17>=$Y$11,$C$8,U17)))","v":-0.0375},1,{"$f":"IF(S15>=$C$4,\"\",IF(AD17>$AA$11,$D$9,IF(AE17>=$AB$11,$D$8,AC17)))","v":-0.04},{"$f":"CHOOSE(RANDBETWEEN(1,20),$Z$18,$Z$19,$Z$20,$Z$21,$Z$22,$Z$23,$Z$24,$Z$25,$Z$26,$Z$27,$Z$28,$Z$29,$Z$30,$Z$31,$Z$32,$Z$33,$Z$34,$Z$35,$Z$36,$Z$37)","v":-0.0375},{"$f":"COUNTIF($U17:U$17,$C$8)","v":0},{"$f":"COUNTIF($U15:U$17,$C$9)","v":1},null,{"$f":"C8","v":0.12},{"$f":"C9","v":-0.0375},{"$f":"D8","v":0.15},{"$f":"D9","v":-0.04},{"$f":"CHOOSE(RANDBETWEEN(1,20),$AB$18,$AB$19,$AB$20,$AB$21,$AB$22,$AB$23,$AB$24,$AB$25,$AB$26,$AB$27,$AB$28,$AB$29,$AB$30,$AB$31,$AB$32,$AB$33,$AB$34,$AB$35,$AB$36,$AB$37)","v":-0.04},{"$f":"COUNTIF($AC17:AC$17,$D$8)","v":0},{"$f":"COUNTIF($AC15:AC$17,$D$9)","v":1},{"$f":"IF($M$14=\"non-compounding\",IF(AH17<0,($C$3*$D$11),($C$3*$D$10)),IFERROR(IF(G17=\"\",\"\",IF(AH17>0,$D$10*C3,$D$11*C3)),\"\"))","v":40000},{"$f":"IFERROR(AF17*AH17,\"\")","v":-1600},{"$f":"IF(S15>=$C$4,\"\",IF(AD17>$AA$11,$D$9,IF(AE17>=$AB$11,$D$8,AC17)))","v":-0.04},{"$f":"IFERROR(AG17+AF17,\"\")","v":38400},{"$f":"IFERROR(IF(AH17>0,($C$3*(1-$D$10)),($C$3*(1-$D$11)))+AI17,\"\")","v":98400},null,10,1,2,3,4,5,6,7,8,9,10]
[null,"Optimal Gain/Loss Ratio",{"v":0.096,"d":"10%"},{"v":-0.03,"d":"-3%"},{"$f":"IFERROR((BP20-$Y$5)/$Y$5,\"\")","v":{"v":0.0637358652807643,"d":"6.37%"}},null,2,{"$f":"IFERROR(IF($M$14=\"non-compounding\",IF(I18=\"loss\",($C$3*$C$11),($C$3*$C$10)),IF(G18=\"\",\"\",IF(I18=\"win\",$C$10*M17,$C$11*M17))),\"\")","v":{"v":68950,"d":"68,950.00"}},"WIN",{"v":8274,"d":"8,274.00"},{"$f":"IF(S17>=$C$4,\"\",IF(V18>=$X$11,$C$9,IF(W18>=$Y$11,$C$8,U18)))","v":{"v":0.12,"d":"12.0%"}},{"v":77224,"d":"77,224.00"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J18)+$C$3,IFERROR(IF(I18=\"win\",(M17*(1-$C$10)),(M17*(1-$C$11)))+L18,\"\"))","v":{"v":106774,"d":"106,774.00"}},{"v":0.06774,"d":"6.77%"},null,{"$f":"MIN(M17:M116,AJ17:AJ116)*0.9","v":{"v":83851.17682170644,"d":"83,851.18"}},2,{"$f":"IF(S17>=$C$4,\"\",IF(V18>$X$11,$C$9,IF(W18>=$Y$11,$C$8,U18)))","v":0.12},2,{"$f":"IF(S17>=$C$4,\"\",IF(AD18>$AA$11,$D$9,IF(AE18>=$AB$11,$D$8,AC18)))","v":-0.04},0.12,{"$f":"COUNTIF($U$17:U17,$C$8)","v":0},{"$f":"COUNTIF($U$17:U17,$C$9)","v":1},null,1,{"$f":"IF(Y18<=$Z$15,$Y$17,$Z$17)","v":0.12},null,{"$f":"IF(Y18<=$AB$15,$AA$17,$AB$17)","v":0.15},{"$f":"CHOOSE(RANDBETWEEN(1,20),$AB$18,$AB$19,$AB$20,$AB$21,$AB$22,$AB$23,$AB$24,$AB$25,$AB$26,$AB$27,$AB$28,$AB$29,$AB$30,$AB$31,$AB$32,$AB$33,$AB$34,$AB$35,$AB$36,$AB$37)","v":-0.04},{"$f":"COUNTIF($AC$17:AC17,$D$8)","v":0},{"$f":"COUNTIF($AC$17:AC17,$D$9)","v":1},{"$f":"IFERROR(IF($M$14=\"non-compounding\",IF(AH18<0,($C$3*$D$11),($C$3*$D$10)),IF(G18=\"\",\"\",IF(AH18>0,$D$10*AJ17,$D$11*AJ17))),\"\")","v":39360},-1574.4,{"$f":"IF(S17>=$C$4,\"\",IF(AD18>=$AA$11,$D$9,IF(AE18>=$AB$11,$D$8,AC18)))","v":-0.04},{"$f":"IFERROR(AG18+AF18,\"\")","v":37785.6},{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG18)+$C$3,IFERROR(IF(AH18>0,(AJ17*(1-$D$10)),(AJ17*(1-$D$11)))+AI18,\"\"))","v":96825.6}]
[null,"Calculator",{"v":0.128,"d":"13%"},{"v":-0.04,"d":"-4%"},{"v":0.07851435572727496,"d":"7.85%"},null,3,{"v":74741.79999999999,"d":"74,741.80"},"WIN",{"v":8969.015999999998,"d":"8,969.02"},{"v":0.12,"d":"12.0%"},{"v":83710.81599999999,"d":"83,710.82"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J19)+$C$3,IFERROR(IF(I19=\"win\",(M18*(1-$C$10)),(M18*(1-$C$11)))+L19,\"\"))","v":{"v":115743.016,"d":"115,743.02"}},{"v":0.15743016000000004,"d":"15.74%"},null,null,3,0.12,3,-0.04,0.12,{"$f":"COUNTIF($U$17:U18,$C$8)","v":1},{"$f":"COUNTIF($U$17:U18,$C$9)","v":1},null,2,0.12,null,0.15,-0.04,{"$f":"COUNTIF($AC$17:AC18,$D$8)","v":0},{"$f":"COUNTIF($AC$17:AC18,$D$9)","v":2},38730.240000000005,{"$f":"IFERROR(AF19*AH19,\"\")","v":-1549.2096000000001},{"$f":"IF(S18>=$C$4,\"\",IF(AD19>=$AA$11,$D$9,IF(AE19>=$AB$11,$D$8,AC19)))","v":-0.04},37181.0304,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG19)+$C$3,IFERROR(IF(AH19>0,(AJ18*(1-$D$10)),(AJ18*(1-$D$11)))+AI19,\"\"))","v":95276.3904},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D17,$C17)","v":0.064},0.064,0.064,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,{"$f":"AM19*$Y$5","v":2560},{"$f":"AN19*BG19","v":2723.84},2898.16576,-963.6401152,-944.3673128959999,-925.47996663808,-906.9703673053184,-888.8309599592121,-871.0543407600279,-853.6332539448273,{"$f":"($Y$5+AW19)","v":42560},{"$f":"AX19+BG19","v":45283.84},48182.00576,47218.3656448,46273.998331904,45348.51836526592,44441.5479979606,43552.71703800139,42681.662697241365,41828.02944329654,{"$f":"(BG19-$Y$5)/$Y$5","v":0.064},{"$f":"(BH19-$Y$5)/$Y$5","v":0.1320959999999999},{"$f":"(BI19-$Y$5)/$Y$5","v":0.204550144},{"$f":"(BJ19-$Y$5)/$Y$5","v":0.18045914111999992},{"$f":"(BK19-$Y$5)/$Y$5","v":0.15684995829759993},{"$f":"(BL19-$Y$5)/$Y$5","v":0.13371295913164796},{"$f":"(BM19-$Y$5)/$Y$5","v":0.11103869994901507},{"$f":"(BN19-$Y$5)/$Y$5","v":0.0888179259500348},{"$f":"(BO19-$Y$5)/$Y$5","v":0.06704156743103412}]
[null,{"$f":"IFERROR(CONCATENATE(INDEX(C17:C45,MATCH(B21,$E$17:$E$45,0))*100,\"% / \",INDEX(D17:D45,MATCH(B21,$E$17:$E$45,0))*100,\"%\"),0)","v":"25.6% / -8%"},{"v":0.16000000000000003,"d":"16%"},{"v":-0.05,"d":"-5%"},{"v":0.09003189212354991,"d":"9.00%"},null,4,{"v":81020.1112,"d":"81,020.11"},"WIN",{"v":9722.413343999999,"d":"9,722.41"},{"v":0.12,"d":"12.0%"},{"v":90742.524544,"d":"90,742.52"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J20)+$C$3,IFERROR(IF(I20=\"win\",(M19*(1-$C$10)),(M19*(1-$C$11)))+L20,\"\"))","v":{"v":125465.429344,"d":"125,465.43"}},{"v":0.25465429344,"d":"25.47%"},null,null,4,0.12,4,0.15,0.12,{"$f":"COUNTIF($U$17:U19,$C$8)","v":2},{"$f":"COUNTIF($U$17:U19,$C$9)","v":1},null,3,0.12,null,0.15,0.15,{"$f":"COUNTIF($AC$17:AC19,$D$8)","v":0},{"$f":"COUNTIF($AC$17:AC19,$D$9)","v":3},38110.55616,{"$f":"IFERROR(AF20*AH20,\"\")","v":5716.5834239999995},0.15,43827.139584,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG20)+$C$3,IFERROR(IF(AH20>0,(AJ19*(1-$D$10)),(AJ19*(1-$D$11)))+AI20,\"\"))","v":100992.973824},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D18,$C18)","v":0.096},0.096,0.096,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,3840,4208.64,4612.66944,-1579.8392832,-1532.4441047039998,-1486.4707815628797,-1441.8766581159935,-1398.6203583725135,-1356.661747621338,-1315.961895192698,43840,48048.64,52661.30944,51081.470156799995,49549.02605209599,48062.555270533114,46620.67861241712,45222.058254044605,43865.39650642327,42549.43461123057,0.096,0.20121599999999998,0.3165327359999999,0.2770367539199999,0.2387256513023998,0.20156388176332785,0.16551696531042798,0.13055145635111512,0.09663491266058172]
[null,{"$f":"IFERROR(MAX(E17:E45),0)","v":{"v":0.10530900848580878,"d":"10.53%"}},{"v":0.192,"d":"19%"},{"v":-0.06,"d":"-6%"},{"v":0.09830697432675806,"d":"9.83%"},null,5,{"v":50186.1717376,"d":"50,186.17"},"LOSS",{"v":-1881.98144016,"d":"-1,881.98"},{"v":-0.0375,"d":"-3.8%"},{"v":48304.19029744,"d":"48,304.19"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J21)+$C$3,IFERROR(IF(I21=\"win\",(M20*(1-$C$10)),(M20*(1-$C$11)))+L21,\"\"))","v":{"v":123583.44790384,"d":"123,583.45"}},{"v":0.23583447903840002,"d":"23.58%"},null,null,5,-0.0375,5,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U20,$C$8)","v":3},{"$f":"COUNTIF($U$17:U20,$C$9)","v":1},null,4,0.12,null,0.15,-0.04,{"$f":"COUNTIF($AC$17:AC20,$D$8)","v":1},{"$f":"COUNTIF($AC$17:AC20,$D$9)","v":3},40397.1895296,-1615.887581184,-0.04,38781.301948416,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG21)+$C$3,IFERROR(IF(AH21>0,(AJ20*(1-$D$10)),(AJ20*(1-$D$11)))+AI21,\"\"))","v":99377.086242816},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D19,$C19)","v":0.128},0.128,0.128,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,5120,5775.36,6514.6060800000005,-2296.3986432,-2204.542697472,-2116.3609895731197,-2031.7065499901948,-1950.4382879905872,-1872.4207564709636,-1797.523926212125,45120,50895.36,57409.96608,55113.567436799996,52909.02473932799,50792.66374975487,48760.95719976468,46810.51891177409,44938.09815530312,43140.574229091,0.128,0.272384,0.435249152,0.37783918591999993,0.3227256184831998,0.2698165937438718,0.21902392999411696,0.1702629727943522,0.12345245388257808]
[null,null,{"v":0.22400000000000003,"d":"22%"},{"v":-0.07,"d":"-7%"},{"v":0.1033794555126009,"d":"10.34%"},null,6,{"v":49433.379161536,"d":"49,433.38"},"LOSS",{"v":-1853.7517185576,"d":"-1,853.75"},{"v":-0.0375,"d":"-3.8%"},{"v":47579.6274429784,"d":"47,579.63"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J22)+$C$3,IFERROR(IF(I22=\"win\",(M21*(1-$C$10)),(M21*(1-$C$11)))+L22,\"\"))","v":{"v":121729.6961852824,"d":"121,729.70"}},{"v":0.21729696185282402,"d":"21.73%"},null,null,6,-0.0375,6,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U21,$C$8)","v":3},{"$f":"COUNTIF($U$17:U21,$C$9)","v":2},null,5,0.12,null,0.15,-0.04,{"$f":"COUNTIF($AC$17:AC21,$D$8)","v":1},{"$f":"COUNTIF($AC$17:AC21,$D$9)","v":4},39750.8344971264,-1590.033379885056,-0.04,38160.801117241346,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG22)+$C$3,IFERROR(IF(AH22>0,(AJ21*(1-$D$10)),(AJ21*(1-$D$11)))+AI22,\"\"))","v":97787.05286293096},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D20,$C20)","v":0.16000000000000003},0.16000000000000003,0.16000000000000003,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,6400.000000000001,7424.000000000002,8611.840000000002,-3121.7920000000004,-2965.7024,-2817.41728,-2676.546416,-2542.7190952,-2415.58314044,-2294.803983418,46400,53824,62435.840000000004,59314.048,56348.3456,53530.92832,50854.381904,48311.6628088,45896.07966836,43601.275684942,0.16,0.3456,0.5608960000000001,0.48285120000000004,0.40870864,0.338273208,0.27135954760000003,0.20779157022,0.14740199170899995]
[null,null,{"v":0.256,"d":"26%"},{"v":-0.08,"d":"-8%"},{"v":0.10530900848580878,"d":"10.53%"},null,7,{"v":48691.878474112964,"d":"48,691.88"},"LOSS",{"v":-1825.9454427792361,"d":"-1,825.95"},{"v":-0.0375,"d":"-3.8%"},{"v":46865.93303133373,"d":"46,865.93"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J23)+$C$3,IFERROR(IF(I23=\"win\",(M22*(1-$C$10)),(M22*(1-$C$11)))+L23,\"\"))","v":{"v":119903.75074250317,"d":"119,903.75"}},{"v":0.19903750742503165,"d":"19.90%"},null,null,7,-0.0375,7,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U22,$C$8)","v":3},{"$f":"COUNTIF($U$17:U22,$C$9)","v":3},null,6,-0.0375,null,0.15,-0.04,{"$f":"COUNTIF($AC$17:AC22,$D$8)","v":1},{"$f":"COUNTIF($AC$17:AC22,$D$9)","v":5},39114.821145172384,-1564.5928458068954,-0.04,37550.22829936549,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG23)+$C$3,IFERROR(IF(AH23>0,(AJ22*(1-$D$10)),(AJ22*(1-$D$11)))+AI23,\"\"))","v":96222.46001712406},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D21,$C21)","v":0.192},0.192,0.192,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,7680,9154.56,10912.23552,-4064.8077312,-3820.9192673279995,-3591.66411128832,-3376.1642646110204,-3173.594408734359,-2983.1787442102977,-2804.18801955768,47680,56834.56,67746.79552,63681.9877888,59861.068521472,56269.40441018368,52893.24014557266,49719.6457368383,46736.466992628004,43932.27897307032,0.192,0.42086399999999996,0.693669888,0.5920496947199999,0.4965267130368,0.4067351102545919,0.32233100363931644,0.24299114342095746,0.1684116748157001]
[null,null,{"v":0.288,"d":"29%"},{"v":-0.09,"d":"-9%"},{"v":0.10417353913574097,"d":"10.42%"},null,8,{"v":47961.50029700127,"d":"47,961.50"},"LOSS",{"v":-1798.5562611375476,"d":"-1,798.56"},{"v":-0.0375,"d":"-3.8%"},{"v":46162.94403586372,"d":"46,162.94"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J24)+$C$3,IFERROR(IF(I24=\"win\",(M23*(1-$C$10)),(M23*(1-$C$11)))+L24,\"\"))","v":{"v":118105.19448136562,"d":"118,105.19"}},{"v":0.18105194481365616,"d":"18.11%"},null,null,8,-0.0375,8,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U23,$C$8)","v":3},{"$f":"COUNTIF($U$17:U23,$C$9)","v":4},null,7,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC23,$D$8)","v":1},{"$f":"COUNTIF($AC$17:AC23,$D$9)","v":6},38488.98400684963,-1539.559360273985,-0.04,36949.424646575644,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG24)+$C$3,IFERROR(IF(AH24>0,(AJ23*(1-$D$10)),(AJ23*(1-$D$11)))+AI24,\"\"))","v":94682.90065685008},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D22,$C22)","v":0.22400000000000003},0.22400000000000003,0.22400000000000003,-0.07,-0.07,-0.07,-0.07,-0.07,-0.07,-0.07,8960.000000000002,10967.04,13423.656960000002,-5134.5487872,-4775.130372096001,-4440.871246049281,-4130.010258825831,-3840.909540708023,-3572.0458728584613,-3322.002661758369,48960,59927.04,73350.69696,68216.1481728,63441.01780070401,59000.146554654726,54870.136295828896,51029.22675512087,47457.18088226241,44135.178220504036,0.224,0.498176,0.833767424,0.7054037043200002,0.5860254450176002,0.47500366386636816,0.3717534073957224,0.2757306688780218,0.1864295220565602]
[null,null,{"v":0.32000000000000006,"d":"32%"},{"v":-0.1,"d":"-10%"},{"v":0.10006756449920012,"d":"10.01%"},null,9,{"v":47242.077792546246,"d":"47,242.08"},"LOSS",{"v":-1771.577917220484,"d":"-1,771.58"},{"v":-0.0375,"d":"-3.8%"},{"v":45470.49987532576,"d":"45,470.50"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J25)+$C$3,IFERROR(IF(I25=\"win\",(M24*(1-$C$10)),(M24*(1-$C$11)))+L25,\"\"))","v":{"v":116333.61656414514,"d":"116,333.62"}},{"v":0.16333616564145137,"d":"16.33%"},null,null,9,-0.0375,9,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U24,$C$8)","v":3},{"$f":"COUNTIF($U$17:U24,$C$9)","v":5},null,8,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC24,$D$8)","v":1},{"$f":"COUNTIF($AC$17:AC24,$D$9)","v":7},37873.160262740035,-1514.9264105096015,-0.04,36358.233852230434,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG25)+$C$3,IFERROR(IF(AH25>0,(AJ24*(1-$D$10)),(AJ24*(1-$D$11)))+AI25,\"\"))","v":93167.97424634048},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D23,$C23)","v":0.256},0.256,0.256,-0.08,-0.08,-0.08,-0.08,-0.08,-0.08,-0.08,10240,12861.44,16153.968640000001,-6340.432691200001,-5833.198075904001,-5366.542229831681,-4937.218851445146,-4542.241343329534,-4178.8620358631715,-3844.5530729941174,50240,63101.44,79255.40864000001,72914.97594880001,67081.77787289601,61715.23564306433,56778.01679161918,52235.77544828964,48056.91341242647,44212.36033943235,0.256,0.577536,0.9813852160000002,0.8228743987200003,0.6770444468224003,0.5428808910766082,0.4194504197904795,0.305894386207241,0.20142283531066169]
[null,null,{"v":0.35200000000000004,"d":"35%"},{"$f":"D25-1%","v":{"v":-0.11,"d":"-11.00%"}},{"v":0.09310057142145743,"d":"9.31%"},null,10,{"v":46533.446625658056,"d":"46,533.45"},"LOSS",{"v":-1745.004248462177,"d":"-1,745.00"},{"v":-0.0375,"d":"-3.8%"},{"v":44788.44237719588,"d":"44,788.44"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J26)+$C$3,IFERROR(IF(I26=\"win\",(M25*(1-$C$10)),(M25*(1-$C$11)))+L26,\"\"))","v":{"v":114588.61231568296,"d":"114,588.61"}},{"v":0.14588612315682956,"d":"14.59%"},null,null,10,-0.0375,10,0.15,-0.0375,{"$f":"COUNTIF($U$17:U25,$C$8)","v":3},{"$f":"COUNTIF($U$17:U25,$C$9)","v":6},null,9,-0.0375,null,-0.04,0.15,{"$f":"COUNTIF($AC$17:AC25,$D$8)","v":1},{"$f":"COUNTIF($AC$17:AC25,$D$9)","v":8},37267.1896985362,5590.07845478043,0.15,42857.268153316625,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG26)+$C$3,IFERROR(IF(AH26>0,(AJ25*(1-$D$10)),(AJ25*(1-$D$11)))+AI26,\"\"))","v":98758.0527011209},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D24,$C24)","v":0.288},0.288,0.288,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,-0.09,11520,14837.759999999998,19111.034879999996,-7692.191539199998,-6999.894300671999,-6369.90381361152,-5796.612470386483,-5274.917348051699,-4800.174786727047,-4368.159055921613,51520,66357.76,85468.79487999999,77776.6033408,70776.709040128,64406.80522651648,58610.192756129996,53335.2754080783,48535.10062135125,44166.94156542964,0.288,0.6589439999999999,1.1367198719999996,0.9444150835199998,0.7694177260032,0.610170130662912,0.46525481890324993,0.33338188520195744,0.2133775155337813]
[null,null,{"v":0.384,"d":"38%"},{"v":-0.12,"d":"-12.00%"},{"v":0.08339537039855277,"d":"8.34%"},null,11,{"v":45835.44492627319,"d":"45,835.44"},"LOSS",{"v":-1718.8291847352446,"d":"-1,718.83"},{"v":-0.0375,"d":"-3.8%"},{"v":44116.61574153794,"d":"44,116.62"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J27)+$C$3,IFERROR(IF(I27=\"win\",(M26*(1-$C$10)),(M26*(1-$C$11)))+L27,\"\"))","v":{"v":112869.78313094772,"d":"112,869.78"}},{"v":0.12869783130947718,"d":"12.87%"},null,null,11,-0.0375,11,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U26,$C$8)","v":3},{"$f":"COUNTIF($U$17:U26,$C$9)","v":7},null,10,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC26,$D$8)","v":2},{"$f":"COUNTIF($AC$17:AC26,$D$9)","v":8},39503.22108044836,-1580.1288432179344,-0.04,37923.09223723043,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG27)+$C$3,IFERROR(IF(AH27>0,(AJ26*(1-$D$10)),(AJ26*(1-$D$11)))+AI27,\"\"))","v":97177.92385790296},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D25,$C25)","v":0.32000000000000006},0.32000000000000006,0.32000000000000006,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,12800.000000000002,16896.000000000004,22302.720000000005,-9199.872000000001,-8279.8848,-7451.89632,-6706.706688,-6036.036019200001,-5432.432417280001,-4889.189175552,52800,69696,91998.72,82798.848,74518.9632,67067.06688,60360.360192,54324.3241728,48891.89175552,44002.702579968005,0.32,0.7424,1.299968,1.0699712,0.86297408,0.6766766719999999,0.5090090048,0.35810810432,0.22229729388800007]
[null,null,{"v":0.41600000000000004,"d":"42%"},{"v":-0.13,"d":"-13.00%"},{"v":0.07108645783796437,"d":"7.11%"},null,12,{"v":79008.8481916634,"d":"79,008.85"},"WIN",{"v":9481.061782999608,"d":"9,481.06"},{"v":0.12,"d":"12.0%"},{"v":88489.90997466301,"d":"88,489.91"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J28)+$C$3,IFERROR(IF(I28=\"win\",(M27*(1-$C$10)),(M27*(1-$C$11)))+L28,\"\"))","v":{"v":122350.84491394734,"d":"122,350.84"}},{"v":0.22350844913947338,"d":"22.35%"},null,null,12,0.12,12,-0.04,0.12,{"$f":"COUNTIF($U$17:U27,$C$8)","v":3},{"$f":"COUNTIF($U$17:U27,$C$9)","v":8},null,11,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC27,$D$8)","v":2},{"$f":"COUNTIF($AC$17:AC27,$D$9)","v":9},38871.16954316119,-1554.8467817264475,-0.04,37316.32276143474,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG28)+$C$3,IFERROR(IF(AH28>0,(AJ27*(1-$D$10)),(AJ27*(1-$D$11)))+AI28,\"\"))","v":95623.07707617652},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D26,$C26)","v":0.35200000000000004},0.35200000000000004,0.35200000000000004,-0.11,-0.11,-0.11,-0.11,-0.11,-0.11,-0.11,14080.000000000002,19036.160000000003,25736.888320000005,-10873.8353152,-9677.713430528,-8613.164953169919,-7665.716808321227,-6822.487959405892,-6072.014283871244,-5404.092712645407,54080,73116.16,98853.04832,87979.2130048,78301.49957427199,69688.33462110207,62022.61781278084,55200.12985337494,49128.1155695037,43724.0228568583,0.352,0.8279040000000001,1.471326208,1.19948032512,0.9575374893567998,0.7422083655275518,0.5505654453195209,0.3800032463343736,0.22820288923759255]
[null,null,{"v":0.44800000000000006,"d":"45%"},{"v":-0.14,"d":"-14.00%"},{"v":0.056318398689596504,"d":"5.63%"},null,13,{"v":85645.59143976313,"d":"85,645.59"},"WIN",{"v":10277.470972771574,"d":"10,277.47"},{"v":0.12,"d":"12.0%"},{"v":95923.0624125347,"d":"95,923.06"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J29)+$C$3,IFERROR(IF(I29=\"win\",(M28*(1-$C$10)),(M28*(1-$C$11)))+L29,\"\"))","v":{"v":132628.31588671892,"d":"132,628.32"}},{"v":0.32628315886718917,"d":"32.63%"},null,null,13,0.12,13,0.15,0.12,{"$f":"COUNTIF($U$17:U28,$C$8)","v":4},{"$f":"COUNTIF($U$17:U28,$C$9)","v":8},null,12,-0.0375,null,-0.04,0.15,{"$f":"COUNTIF($AC$17:AC28,$D$8)","v":2},{"$f":"COUNTIF($AC$17:AC28,$D$9)","v":10},38249.23083047061,5737.384624570591,0.15,43986.6154550412,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG29)+$C$3,IFERROR(IF(AH29>0,(AJ28*(1-$D$10)),(AJ28*(1-$D$11)))+AI29,\"\"))","v":101360.46170074711},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D27,$C27)","v":0.384},0.384,0.384,-0.12,-0.12,-0.12,-0.12,-0.12,-0.12,-0.12,15360,21258.24,29421.404160000002,-12724.7572992,-11197.786423296,-9854.052052500481,-8671.565806200422,-7630.977909456372,-6715.260560321607,-5909.429293083014,55360,76618.24,106039.64416000001,93314.8868608,82117.100437504,72263.04838500352,63591.4825788031,55960.50466934673,49245.24410902512,43335.81481594211,0.384,0.9154560000000002,1.6509911040000003,1.33287217152,1.0529275109376002,0.8065762096250881,0.5897870644700776,0.3990126167336683,0.2311311027256281]
[null,null,{"v":0.4800000000000001,"d":"48%"},{"v":-0.15000000000000002,"d":"-15.00%"},{"v":0.039244240173449726,"d":"3.92%"},null,14,{"v":92839.82112070324,"d":"92,839.82"},"WIN",{"v":11140.778534484389,"d":"11,140.78"},{"v":0.12,"d":"12.0%"},{"v":103980.59965518763,"d":"103,980.60"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J30)+$C$3,IFERROR(IF(I30=\"win\",(M29*(1-$C$10)),(M29*(1-$C$11)))+L30,\"\"))","v":{"v":143769.0944212033,"d":"143,769.09"}},{"v":0.4376909442120331,"d":"43.77%"},null,null,14,0.12,14,0.15,0.12,{"$f":"COUNTIF($U$17:U29,$C$8)","v":5},{"$f":"COUNTIF($U$17:U29,$C$9)","v":8},null,13,-0.0375,null,-0.04,0.15,{"$f":"COUNTIF($AC$17:AC29,$D$8)","v":3},{"$f":"COUNTIF($AC$17:AC29,$D$9)","v":10},40544.184680298844,6081.627702044826,0.15,46625.81238234367,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG30)+$C$3,IFERROR(IF(AH30>0,(AJ29*(1-$D$10)),(AJ29*(1-$D$11)))+AI30,\"\"))","v":107442.08940279193},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D28,$C28)","v":0.41600000000000004},0.41600000000000004,0.41600000000000004,-0.13,-0.13,-0.13,-0.13,-0.13,-0.13,-0.13,16640,23562.24,33364.13184,-14763.628339200002,-12844.356655104,-11174.590289940481,-9721.893552248219,-8458.047390455951,-7358.501229696677,-6401.89606983611,56640,80202.24,113566.37184,98802.7435008,85958.386845696,74783.79655575553,65061.90300350731,56603.85561305136,49245.35438335469,42843.458313518575,0.416,1.0050560000000002,1.8391592960000003,1.4700685875200001,1.1489596711424002,0.8695949138938882,0.6265475750876827,0.41509639032628404,0.23113385958386717]
[null,null,{"v":0.5120000000000001,"d":"51%"},{"v":-0.16000000000000003,"d":"-16.00%"},{"v":0.020023966163200565,"d":"2.00%"},null,15,{"v":57507.63776848133,"d":"57,507.64"},"LOSS",{"v":-2156.5364163180498,"d":"-2,156.54"},{"v":-0.0375,"d":"-3.8%"},{"v":55351.10135216328,"d":"55,351.10"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J31)+$C$3,IFERROR(IF(I31=\"win\",(M30*(1-$C$10)),(M30*(1-$C$11)))+L31,\"\"))","v":{"v":141612.55800488527,"d":"141,612.56"}},{"v":0.4161255800488527,"d":"41.61%"},null,null,15,-0.0375,15,0.15,-0.0375,{"$f":"COUNTIF($U$17:U30,$C$8)","v":6},{"$f":"COUNTIF($U$17:U30,$C$9)","v":8},null,14,-0.0375,null,-0.04,0.15,{"$f":"COUNTIF($AC$17:AC30,$D$8)","v":4},{"$f":"COUNTIF($AC$17:AC30,$D$9)","v":10},42976.835761116774,6446.525364167516,0.15,49423.36112528429,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG31)+$C$3,IFERROR(IF(AH31>0,(AJ30*(1-$D$10)),(AJ30*(1-$D$11)))+AI31,\"\"))","v":113888.61476695945},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D29,$C29)","v":0.44800000000000006},0.44800000000000006,0.44800000000000006,-0.14,-0.14,-0.14,-0.14,-0.14,-0.14,-0.14,17920.000000000004,25948.160000000003,37572.93568000001,-17001.753395200005,-14621.507919872001,-12574.49681108992,-10814.067257537332,-9300.097841482106,-7998.0841436746105,-6878.352363560164,57920,83868.16,121441.09568000001,104439.3422848,89817.834364928,77243.33755383808,66429.27029630075,57129.17245481864,49131.08831114403,42252.73594758386,0.448,1.0967040000000001,2.0360273920000003,1.6109835571200002,1.2454458591232,0.931083438845952,0.6607317574075187,0.428229311370466,0.22827720777860067]
[null,null,{"v":0.5440000000000002,"d":"54%"},{"v":-0.17000000000000004,"d":"-17.00%"},{"v":-1.176999325005272E-3,"d":"-0.12%"},null,16,{"v":56645.023201954114,"d":"56,645.02"},"LOSS",{"v":-2124.188370073279,"d":"-2,124.19"},{"v":-0.0375,"d":"-3.8%"},{"v":54520.834831880835,"d":"54,520.83"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J32)+$C$3,IFERROR(IF(I32=\"win\",(M31*(1-$C$10)),(M31*(1-$C$11)))+L32,\"\"))","v":{"v":139488.369634812,"d":"139,488.37"}},{"v":0.39488369634812,"d":"39.49%"},null,null,16,-0.0375,16,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U31,$C$8)","v":6},{"$f":"COUNTIF($U$17:U31,$C$9)","v":9},null,15,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC31,$D$8)","v":5},{"$f":"COUNTIF($AC$17:AC31,$D$9)","v":10},45555.44590678378,-1822.2178362713512,-0.04,43733.22807051243,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG32)+$C$3,IFERROR(IF(AH32>0,(AJ31*(1-$D$10)),(AJ31*(1-$D$11)))+AI32,\"\"))","v":112066.39693068809},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D30,$C30)","v":0.4800000000000001},0.4800000000000001,0.4800000000000001,-0.15000000000000002,-0.15000000000000002,-0.15000000000000002,-0.15000000000000002,-0.15000000000000002,-0.15000000000000002,-0.15000000000000002,19200.000000000004,28416.000000000007,42055.68000000001,-19450.752000000004,-16533.1392,-14053.16832,-11945.193072000002,-10153.4141112,-8630.40199452,-7335.841695342,59200,87616,129671.68000000001,110220.928,93687.7888,79634.62048,67689.42740799999,57536.01329679999,48905.61130227999,41569.76960693799,0.48,1.1904,2.2417920000000002,1.7555232,1.34219472,0.990865512,0.6922356851999997,0.4384003324199997,0.22264028255699977]
[null,null,{"v":0.5760000000000002,"d":"58%"},{"v":-0.18000000000000005,"d":"-18.00%"},{"v":-0.02418923214313727,"d":"-2.42%"},null,17,{"v":97641.8587443684,"d":"97,641.86"},"WIN",{"v":11717.023049324207,"d":"11,717.02"},{"v":0.12,"d":"12.0%"},{"v":109358.8817936926,"d":"109,358.88"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J33)+$C$3,IFERROR(IF(I33=\"win\",(M32*(1-$C$10)),(M32*(1-$C$11)))+L33,\"\"))","v":{"v":151205.39268413623,"d":"151,205.39"}},{"v":0.5120539268413623,"d":"51.21%"},null,null,17,0.12,17,0.15,0.12,{"$f":"COUNTIF($U$17:U32,$C$8)","v":6},{"$f":"COUNTIF($U$17:U32,$C$9)","v":10},null,16,-0.0375,null,-0.04,0.15,{"$f":"COUNTIF($AC$17:AC32,$D$8)","v":5},{"$f":"COUNTIF($AC$17:AC32,$D$9)","v":11},44826.55877227524,6723.983815841286,0.15,51550.54258811653,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG33)+$C$3,IFERROR(IF(AH33>0,(AJ32*(1-$D$10)),(AJ32*(1-$D$11)))+AI33,\"\"))","v":118790.38074652938},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D31,$C31)","v":0.5120000000000001},0.5120000000000001,0.5120000000000001,-0.16000000000000003,-0.16000000000000003,-0.16000000000000003,-0.16000000000000003,-0.16000000000000003,-0.16000000000000003,-0.16000000000000003,20480.000000000004,30965.760000000006,46820.22912000002,-22122.55825920001,-18582.948937728008,-15609.677107691527,-13112.12877046088,-11014.188167187138,-9251.918060437196,-7771.611170767244,60480,91445.76000000001,138265.98912000004,116143.43086080003,97560.48192307202,81950.80481538048,68838.6760449196,57824.48787773246,48572.56981729527,40800.95864652802,0.512,1.2861440000000002,2.4566497280000013,1.9035857715200006,1.4390120480768005,1.0487701203845121,0.72096690112299,0.44561219694331156,0.21431424543238173]
[null,null,{"v":0.6080000000000002,"d":"61%"},{"v":-0.19000000000000006,"d":"-19.00%"},{"v":-0.04884068512487047,"d":"-4.88%"},null,18,{"v":60482.157073654496,"d":"60,482.16"},"LOSS",{"v":-2268.0808902620433,"d":"-2,268.08"},{"v":-0.0375,"d":"-3.8%"},{"v":58214.076183392455,"d":"58,214.08"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J34)+$C$3,IFERROR(IF(I34=\"win\",(M33*(1-$C$10)),(M33*(1-$C$11)))+L34,\"\"))","v":{"v":148937.3117938742,"d":"148,937.31"}},{"v":0.48937311793874194,"d":"48.94%"},null,null,18,-0.0375,18,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U33,$C$8)","v":7},{"$f":"COUNTIF($U$17:U33,$C$9)","v":10},null,17,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC33,$D$8)","v":6},{"$f":"COUNTIF($AC$17:AC33,$D$9)","v":11},47516.152298611756,-1900.6460919444703,-0.04,45615.50620666728,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG34)+$C$3,IFERROR(IF(AH34>0,(AJ33*(1-$D$10)),(AJ33*(1-$D$11)))+AI34,\"\"))","v":116889.73465458491},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D32,$C32)","v":0.5440000000000002},0.5440000000000002,0.5440000000000002,-0.17000000000000004,-0.17000000000000004,-0.17000000000000004,-0.17000000000000004,-0.17000000000000004,-0.17000000000000004,-0.17000000000000004,21760.000000000007,33597.44000000001,51874.44736000002,-25029.420851200015,-20774.41930649601,-17242.768024391688,-14311.4974602451,-11878.542892003434,-9859.19060036285,-8183.128198301164,61760.00000000001,95357.44000000002,147231.88736000005,122202.46650880003,101428.04720230402,84185.27917791234,69873.78171766724,57995.23882566381,48136.048225300954,39952.92002699979,0.5440000000000002,1.3839360000000005,2.680797184000001,2.055061662720001,1.5357011800576006,1.1046319794478083,0.746844542941681,0.4498809706415952,0.20340120563252384]
[null,null,{"v":0.6400000000000002,"d":"64%"},{"v":-0.20000000000000007,"d":"-20.00%"},{"v":-0.0749579968512,"d":"-7.50%"},null,19,{"v":59574.92471754968,"d":"59,574.92"},"LOSS",{"v":-2234.059676908113,"d":"-2,234.06"},{"v":-0.0375,"d":"-3.8%"},{"v":57340.86504064157,"d":"57,340.87"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J35)+$C$3,IFERROR(IF(I35=\"win\",(M34*(1-$C$10)),(M34*(1-$C$11)))+L35,\"\"))","v":{"v":146703.25211696606,"d":"146,703.25"}},{"v":0.4670325211696606,"d":"46.70%"},null,null,19,-0.0375,19,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U34,$C$8)","v":7},{"$f":"COUNTIF($U$17:U34,$C$9)","v":11},null,18,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC34,$D$8)","v":6},{"$f":"COUNTIF($AC$17:AC34,$D$9)","v":12},46755.89386183397,-1870.2357544733586,-0.04,44885.65810736061,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG35)+$C$3,IFERROR(IF(AH35>0,(AJ34*(1-$D$10)),(AJ34*(1-$D$11)))+AI35,\"\"))","v":115019.49890011155},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D33,$C33)","v":0.5760000000000002},0.5760000000000002,0.5760000000000002,-0.18000000000000005,-0.18000000000000005,-0.18000000000000005,-0.18000000000000005,-0.18000000000000005,-0.18000000000000005,-0.18000000000000005,23040.000000000007,{"$f":"AN35*BG35","v":36311.040000000015},{"$f":"AO35*BH35","v":57226.19904000003},{"$f":"AP35*BI35","v":-28183.903027200016},{"$f":"AQ35*BJ35","v":-23110.80048230401},{"$f":"AR35*BK35","v":-18950.856395489285},{"$f":"AS35*BL35","v":-15539.702244301214},{"$f":"AT35*BM35","v":-12742.555840326995},{"$f":"AU35*BN35","v":-10448.895789068136},{"$f":"AV35*BO35","v":-8568.094547035871},63040.00000000001,{"$f":"AX35+BG35","v":99351.04000000002},156577.23904000004,128393.33601280002,105282.53553049601,86331.67913500672,70791.97689070551,58049.421050378514,47600.52526131038,39032.43071427451,0.5760000000000002,1.4837760000000006,2.914430976000001,2.2098334003200004,1.6320633882624003,1.158291978375168,0.7697994222676378,0.45123552625946284,0.1900131315327595]
[null,null,{"v":0.6720000000000003,"d":"67%"},{"v":-0.21000000000000008,"d":"-21.00%"},{"v":-0.10236772751000608,"d":"-10.24%"},null,20,{"v":58681.30084678643,"d":"58,681.30"},"LOSS",{"v":-2200.548781754491,"d":"-2,200.55"},{"v":-0.0375,"d":"-3.8%"},{"v":56480.752065031935,"d":"56,480.75"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J36)+$C$3,IFERROR(IF(I36=\"win\",(M35*(1-$C$10)),(M35*(1-$C$11)))+L36,\"\"))","v":{"v":144502.70333521155,"d":"144,502.70"}},{"v":0.4450270333521155,"d":"44.50%"},null,null,20,-0.0375,20,0.15,-0.0375,{"$f":"COUNTIF($U$17:U35,$C$8)","v":7},{"$f":"COUNTIF($U$17:U35,$C$9)","v":12},null,19,-0.0375,null,-0.04,0.15,{"$f":"COUNTIF($AC$17:AC35,$D$8)","v":6},{"$f":"COUNTIF($AC$17:AC35,$D$9)","v":13},46007.79956004462,6901.169934006693,0.15,52908.969494051315,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG36)+$C$3,IFERROR(IF(AH36>0,(AJ35*(1-$D$10)),(AJ35*(1-$D$11)))+AI36,\"\"))","v":121920.66883411825},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D34,$C34)","v":0.6080000000000002},0.6080000000000002,0.6080000000000002,-0.19000000000000006,-0.19000000000000006,-0.19000000000000006,-0.19000000000000006,-0.19000000000000006,-0.19000000000000006,-0.19000000000000006,24320.000000000007,39106.56000000002,62883.34848000004,-31598.882611200024,-25595.09491507202,-20732.026881208334,-16792.941773778748,-13602.282836760785,-11017.849097776234,-8924.45776919875,64320.00000000001,103426.56000000003,166309.90848000007,134711.02586880006,109115.93095372804,88383.9040725197,71590.96229874095,57988.679461980166,46970.83036420393,38046.37259500518,0.6080000000000002,1.5856640000000006,3.1577477120000017,2.3677756467200015,1.727898273843201,1.2095976018129924,0.7897740574685238,0.44971698654950415,0.1742707591050983]
[null,null,{"v":0.7040000000000003,"d":"70%"},{"v":-0.22000000000000008,"d":"-22.00%"},{"v":-0.13089751813314068,"d":"-13.09%"},null,21,{"v":57801.08133408462,"d":"57,801.08"},"LOSS",{"v":-2167.540550028173,"d":"-2,167.54"},{"v":-0.0375,"d":"-3.8%"},{"v":55633.54078405645,"d":"55,633.54"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J37)+$C$3,IFERROR(IF(I37=\"win\",(M36*(1-$C$10)),(M36*(1-$C$11)))+L37,\"\"))","v":{"v":142335.16278518338,"d":"142,335.16"}},{"v":0.4233516278518338,"d":"42.34%"},null,null,21,-0.0375,21,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U36,$C$8)","v":7},{"$f":"COUNTIF($U$17:U36,$C$9)","v":13},null,20,-0.0375,null,-0.04,-0.04,{"$f":"COUNTIF($AC$17:AC36,$D$8)","v":7},{"$f":"COUNTIF($AC$17:AC36,$D$9)","v":13},48768.267533647304,-1950.7307013458922,-0.04,46817.53683230141,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG37)+$C$3,IFERROR(IF(AH37>0,(AJ36*(1-$D$10)),(AJ36*(1-$D$11)))+AI37,\"\"))","v":119969.93813277235},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D35,$C35)","v":0.6400000000000002},0.6400000000000002,0.6400000000000002,-0.20000000000000007,-0.20000000000000007,-0.20000000000000007,-0.20000000000000007,-0.20000000000000007,-0.20000000000000007,-0.20000000000000007,25600.00000000001,41984.00000000002,68853.76000000004,-35287.552000000025,-28230.04160000002,-22584.03328000001,-18067.22662400001,-14453.781299200007,-11563.025039360004,-9250.420031488004,65600.00000000001,107584.00000000003,176437.76000000007,141150.20800000004,112920.16640000002,90336.13312000001,72268.90649600001,57815.1251968,46252.10015744,37001.680125952,0.6400000000000003,1.6896000000000007,3.4109440000000015,2.528755200000001,1.8230041600000004,1.2584033280000004,0.8067226624000002,0.44537812992,0.15630250393599998]
[null,null,{"v":0.7360000000000003,"d":"74%"},{"v":-0.2300000000000001,"d":"-23.00%"},{"v":-0.16037717028614953,"d":"-16.04%"},null,22,{"v":56934.06511407335,"d":"56,934.07"},"LOSS",{"v":-2135.0274417777505,"d":"-2,135.03"},{"v":-0.0375,"d":"-3.8%"},{"v":54799.037672295606,"d":"54,799.04"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J38)+$C$3,IFERROR(IF(I38=\"win\",(M37*(1-$C$10)),(M37*(1-$C$11)))+L38,\"\"))","v":{"v":140200.13534340562,"d":"140,200.14"}},{"v":0.40200135343405624,"d":"40.20%"},null,null,22,-0.0375,22,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U37,$C$8)","v":7},{"$f":"COUNTIF($U$17:U37,$C$9)","v":14},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC37,$D$8)","v":7},{"$f":"COUNTIF($AC$17:AC37,$D$9)","v":14},47987.97525310895,-1919.519010124358,-0.04,46068.45624298459,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG38)+$C$3,IFERROR(IF(AH38>0,(AJ37*(1-$D$10)),(AJ37*(1-$D$11)))+AI38,\"\"))","v":118050.41912264799},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D36,$C36)","v":0.6720000000000003},0.6720000000000003,0.6720000000000003,-0.21000000000000008,-0.21000000000000008,-0.21000000000000008,-0.21000000000000008,-0.21000000000000008,-0.21000000000000008,-0.21000000000000008,26880.00000000001,44943.36000000003,75145.29792000006,-39263.41816320003,-31018.100348928023,-24504.299275653135,-19358.396427765976,-15293.133177935119,-12081.575210568742,-9544.444416349306,66880.00000000001,111823.36000000004,186968.65792000009,147705.23975680006,116687.13940787203,92182.8401322189,72824.44370445292,57531.3105265178,45449.73531594906,35905.29089959976,0.6720000000000004,1.7955840000000012,3.674216448000002,2.6926309939200017,1.9171784851968008,1.3045710033054725,0.8206110926113229,0.43828276316294507,0.13624338289872648]
[null,null,{"v":0.7680000000000003,"d":"77%"},{"v":-0.2400000000000001,"d":"-24.00%"},{"v":-0.19063964402839248,"d":"-19.06%"},null,23,{"v":56080.054137362255,"d":"56,080.05"},"LOSS",{"v":-2103.0020301510845,"d":"-2,103.00"},{"v":-0.0375,"d":"-3.8%"},{"v":53977.05210721117,"d":"53,977.05"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J39)+$C$3,IFERROR(IF(I39=\"win\",(M38*(1-$C$10)),(M38*(1-$C$11)))+L39,\"\"))","v":{"v":138097.13331325454,"d":"138,097.13"}},{"v":0.3809713331325454,"d":"38.10%"},null,null,23,-0.0375,23,0.15,-0.0375,{"$f":"COUNTIF($U$17:U38,$C$8)","v":7},{"$f":"COUNTIF($U$17:U38,$C$9)","v":15},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC38,$D$8)","v":7},{"$f":"COUNTIF($AC$17:AC38,$D$9)","v":15},47220.1676490592,7083.02514735888,0.15,54303.19279641808,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG39)+$C$3,IFERROR(IF(AH39>0,(AJ38*(1-$D$10)),(AJ38*(1-$D$11)))+AI39,\"\"))","v":125133.44427000688},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D37,$C37)","v":0.7040000000000003},0.7040000000000003,0.7040000000000003,-0.22000000000000008,-0.22000000000000008,-0.22000000000000008,-0.22000000000000008,-0.22000000000000008,-0.22000000000000008,-0.22000000000000008,28160.00000000001,47984.64000000003,81765.82656000006,-43540.30264320003,-33961.436061696026,-26489.920128122896,-20662.137699935854,-16116.467405949967,-12570.844576640971,-9805.258769779957,68160.00000000001,116144.64000000004,197910.4665600001,154370.16391680005,120408.72785510402,93918.80772698112,73256.67002704527,57140.202621095304,44569.35804445433,34764.09927467437,0.7040000000000004,1.903616000000001,3.9477616640000024,2.8592540979200014,2.0102181963776005,1.347970193174528,0.8314167506761317,0.4285050655273826,0.11423395111135833]
[null,null,{"v":0.8000000000000004,"d":"80%"},{"v":-0.2500000000000001,"d":"-25.00%"},{"v":-0.22152197265625026,"d":"-22.15%"},null,24,{"v":96667.99331927818,"d":"96,667.99"},"WIN",{"v":11600.15919831338,"d":"11,600.16"},{"v":0.12,"d":"12.0%"},{"v":108268.15251759156,"d":"108,268.15"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J40)+$C$3,IFERROR(IF(I40=\"win\",(M39*(1-$C$10)),(M39*(1-$C$11)))+L40,\"\"))","v":{"v":149697.29251156794,"d":"149,697.29"}},{"v":0.49697292511567936,"d":"49.70%"},null,null,24,0.12,24,0.15,0.12,{"$f":"COUNTIF($U$17:U39,$C$8)","v":7},{"$f":"COUNTIF($U$17:U39,$C$9)","v":16},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC39,$D$8)","v":8},{"$f":"COUNTIF($AC$17:AC39,$D$9)","v":15},50053.37770800275,7508.006656200412,0.15,57561.384364203164,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG40)+$C$3,IFERROR(IF(AH40>0,(AJ39*(1-$D$10)),(AJ39*(1-$D$11)))+AI40,\"\"))","v":132641.4509262073},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D38,$C38)","v":0.7360000000000003},0.7360000000000003,0.7360000000000003,-0.2300000000000001,-0.2300000000000001,-0.2300000000000001,-0.2300000000000001,-0.2300000000000001,-0.2300000000000001,-0.2300000000000001,29440.000000000015,51107.84000000003,88723.21024000007,-48132.34155520005,-37061.90299750403,-28537.665308078103,-21974.002287220137,-16919.981761159503,-13028.385956092816,-10031.857186191466,69440.00000000001,120547.84000000005,209271.05024000013,161138.70868480008,124076.80568729604,95539.14037921795,73565.13809199781,56645.156330838305,43616.77037474549,33584.91318855402,0.7360000000000003,2.0136960000000013,4.231776256000003,3.028467717120002,2.101920142182401,1.3884785094804486,0.8391284522999453,0.4161289082709576,0.09041925936863718]
[null,null,{"v":0.8320000000000004,"d":"83%"},{"v":-0.2600000000000001,"d":"-26.00%"},{"v":-0.25286609339052996,"d":"-25.29%"},null,25,{"v":59878.917004627176,"d":"59,878.92"},"LOSS",{"v":-2245.459387673519,"d":"-2,245.46"},{"v":-0.0375,"d":"-3.8%"},{"v":57633.45761695366,"d":"57,633.46"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J41)+$C$3,IFERROR(IF(I41=\"win\",(M40*(1-$C$10)),(M40*(1-$C$11)))+L41,\"\"))","v":{"v":147451.8331238944,"d":"147,451.83"}},{"v":0.4745183312389441,"d":"47.45%"},null,null,25,-0.0375,25,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U40,$C$8)","v":8},{"$f":"COUNTIF($U$17:U40,$C$9)","v":16},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC40,$D$8)","v":9},{"$f":"COUNTIF($AC$17:AC40,$D$9)","v":15},53056.58037048292,-2122.263214819317,-0.04,50934.31715566361,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG41)+$C$3,IFERROR(IF(AH41>0,(AJ40*(1-$D$10)),(AJ40*(1-$D$11)))+AI41,\"\"))","v":130519.18771138799},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D39,$C39)","v":0.7680000000000003},0.7680000000000003,0.7680000000000003,-0.2400000000000001,-0.2400000000000001,-0.2400000000000001,-0.2400000000000001,-0.2400000000000001,-0.2400000000000001,-0.2400000000000001,30720.000000000015,54312.960000000036,96025.31328000007,-53053.985587200055,-40321.02904627204,-30643.98207516674,-23289.426377126718,-17699.964046616307,-13451.97267542839,-10223.499233325574,70720.00000000001,125032.96000000005,221058.27328000014,168004.28769280008,127683.25864652803,97039.27657136129,73749.85019423458,56049.886147618265,42597.91347218987,32374.4142388643,0.7680000000000003,2.125824000000001,4.526456832000004,3.2001071923200017,2.192081466163201,1.4259819142840322,0.8437462548558644,0.4012471536904566,0.06494783680474683]
[null,null,{"v":0.8640000000000004,"d":"86%"},{"v":-0.27000000000000013,"d":"-27.00%"},{"v":-0.28451959377224284,"d":"-28.45%"},null,26,{"v":103216.28318672608,"d":"103,216.28"},"WIN",{"v":12385.953982407129,"d":"12,385.95"},{"v":0.12,"d":"12.0%"},{"v":115602.23716913321,"d":"115,602.24"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J42)+$C$3,IFERROR(IF(I42=\"win\",(M41*(1-$C$10)),(M41*(1-$C$11)))+L42,\"\"))","v":{"v":159837.78710630152,"d":"159,837.79"}},{"v":0.5983778710630152,"d":"59.84%"},null,null,26,0.12,26,0.15,0.12,{"$f":"COUNTIF($U$17:U41,$C$8)","v":8},{"$f":"COUNTIF($U$17:U41,$C$9)","v":17},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC41,$D$8)","v":9},{"$f":"COUNTIF($AC$17:AC41,$D$9)","v":16},52207.6750845552,7831.15126268328,0.15,60038.82634723848,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG42)+$C$3,IFERROR(IF(AH42>0,(AJ41*(1-$D$10)),(AJ41*(1-$D$11)))+AI42,\"\"))","v":138350.33897407126},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D40,$C40)","v":0.8000000000000004},0.8000000000000004,0.8000000000000004,-0.2500000000000001,-0.2500000000000001,-0.2500000000000001,-0.2500000000000001,-0.2500000000000001,-0.2500000000000001,-0.2500000000000001,32000.000000000015,57600.00000000004,103680.0000000001,-58320.00000000007,-43740.00000000005,-32805.00000000003,-24603.75000000002,-18452.81250000001,-13839.609375000005,-10379.707031250004,72000.00000000001,129600.00000000006,233280.00000000017,174960.00000000012,131220.00000000006,98415.00000000003,73811.25000000001,55358.4375,41518.82812499999,31139.12109374999,0.8000000000000004,2.2400000000000015,4.832000000000004,3.3740000000000028,2.2805000000000013,1.4603750000000006,0.8452812500000003,0.3839609375,0.03797070312499982]
[null,null,{"v":0.8960000000000005,"d":"90%"},{"v":-0.28000000000000014,"d":"-28.00%"},{"v":-0.3163363740898765,"d":"-31.63%"},null,27,{"v":111886.45097441105,"d":"111,886.45"},"WIN",{"v":13426.374116929326,"d":"13,426.37"},{"v":0.12,"d":"12.0%"},{"v":125312.82509134038,"d":"125,312.83"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J43)+$C$3,IFERROR(IF(I43=\"win\",(M42*(1-$C$10)),(M42*(1-$C$11)))+L43,\"\"))","v":{"v":173264.16122323083,"d":"173,264.16"}},{"v":0.7326416122323083,"d":"73.26%"},null,null,27,0.12,27,0.15,0.12,{"$f":"COUNTIF($U$17:U42,$C$8)","v":9},{"$f":"COUNTIF($U$17:U42,$C$9)","v":17},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC42,$D$8)","v":10},{"$f":"COUNTIF($AC$17:AC42,$D$9)","v":16},55340.13558962851,8301.020338444276,0.15,63641.15592807278,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG43)+$C$3,IFERROR(IF(AH43>0,(AJ42*(1-$D$10)),(AJ42*(1-$D$11)))+AI43,\"\"))","v":146651.35931251553},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D41,$C41)","v":0.8320000000000004},0.8320000000000004,0.8320000000000004,-0.2600000000000001,-0.2600000000000001,-0.2600000000000001,-0.2600000000000001,-0.2600000000000001,-0.2600000000000001,-0.2600000000000001,33280.000000000015,60968.96000000004,111695.13472000009,-63945.46462720007,-47319.64382412804,-35016.53642985475,-25912.236958092508,-19175.05534898845,-14189.540958251453,-10500.260309106072,73280.00000000001,134248.96000000005,245944.09472000014,181998.63009280007,134678.98626867204,99662.4498388173,73750.21288072478,54575.15753173633,40385.61657348488,29885.356264378803,0.8320000000000004,2.3562240000000014,5.148602368000003,3.5499657523200017,2.3669746567168013,1.4915612459704324,0.8437553220181194,0.3643789382934083,0.00964041433712191]
[null,null,{"v":0.9280000000000005,"d":"93%"},{"v":-0.29000000000000015,"d":"-29.00%"},{"v":-0.34817722667724155,"d":"-34.82%"},null,28,{"v":69305.66448929234,"d":"69,305.66"},"LOSS",{"v":-2598.9624183484625,"d":"-2,598.96"},{"v":-0.0375,"d":"-3.8%"},{"v":66706.70207094388,"d":"66,706.70"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J44)+$C$3,IFERROR(IF(I44=\"win\",(M43*(1-$C$10)),(M43*(1-$C$11)))+L44,\"\"))","v":{"v":170665.19880488236,"d":"170,665.20"}},{"v":0.7066519880488236,"d":"70.67%"},null,null,28,-0.0375,28,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U43,$C$8)","v":10},{"$f":"COUNTIF($U$17:U43,$C$9)","v":17},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC43,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC43,$D$9)","v":16},58660.54372500622,-2346.421749000249,-0.04,56314.12197600597,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG44)+$C$3,IFERROR(IF(AH44>0,(AJ43*(1-$D$10)),(AJ43*(1-$D$11)))+AI44,\"\"))","v":144304.9375635153},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D42,$C42)","v":0.8640000000000004},0.8640000000000004,0.8640000000000004,-0.27000000000000013,-0.27000000000000013,-0.27000000000000013,-0.27000000000000013,-0.27000000000000013,-0.27000000000000013,-0.27000000000000013,34560.000000000015,64419.84000000005,120078.5817600001,-69945.77387520007,-51060.414928896054,-37274.102898094105,-27210.095115608696,-19863.369434394343,-14500.259687107868,-10585.189571588744,74560.00000000001,138979.84000000005,259058.42176000017,189112.6478848001,138052.23295590404,100778.13005780993,73568.03494220124,53704.665507806894,39204.40582069903,28619.216249110286,0.8640000000000003,2.4744960000000016,5.4764605440000045,3.7278161971200023,2.451305823897601,1.5194532514452483,0.8392008735550309,0.34261663769517237,-0.01988985448252424]
[null,null,{"v":0.9600000000000005,"d":"96%"},{"v":-0.30000000000000016,"d":"-30.00%"},{"v":-0.37991033339520053,"d":"-37.99%"},null,29,{"v":119465.63916341764,"d":"119,465.64"},"WIN",{"v":14335.876699610117,"d":"14,335.88"},{"v":0.12,"d":"12.0%"},{"v":133801.51586302774,"d":"133,801.52"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J45)+$C$3,IFERROR(IF(I45=\"win\",(M44*(1-$C$10)),(M44*(1-$C$11)))+L45,\"\"))","v":{"v":185001.07550449244,"d":"185,001.08"}},{"v":0.8500107550449244,"d":"85.00%"},null,null,29,0.12,29,-0.04,0.12,{"$f":"COUNTIF($U$17:U44,$C$8)","v":10},{"$f":"COUNTIF($U$17:U44,$C$9)","v":18},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC44,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC44,$D$9)","v":17},57721.97502540612,-2308.8790010162447,-0.04,55413.09602438987,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG45)+$C$3,IFERROR(IF(AH45>0,(AJ44*(1-$D$10)),(AJ44*(1-$D$11)))+AI45,\"\"))","v":141996.05856249906},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D43,$C43)","v":0.8960000000000005},0.8960000000000005,0.8960000000000005,-0.28000000000000014,-0.28000000000000014,-0.28000000000000014,-0.28000000000000014,-0.28000000000000014,-0.28000000000000014,-0.28000000000000014,35840.00000000002,67952.64000000006,128838.20544000014,-76336.63672320009,-54962.37844070405,-39572.91247730691,-28492.49698366097,-20514.597828235896,-14770.510436329841,-10634.767514157482,75840.00000000003,143792.64000000007,272630.8454400002,196294.2087168001,141331.83027609604,101758.91779878913,73266.42081512816,52751.822986892264,37981.31255056242,27346.54503640494,0.8960000000000007,2.594816000000002,5.815771136000005,3.9073552179200024,2.533295756902401,1.5439729449697284,0.831660520378204,0.3187955746723066,-0.050467186235939515]
[{"$nulls":6},30,{"v":74000.43020179697,"d":"74,000.43"},"LOSS",{"v":-2775.0161325673866,"d":"-2,775.02"},{"v":-0.0375,"d":"-3.8%"},{"v":71225.41406922959,"d":"71,225.41"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J46)+$C$3,IFERROR(IF(I46=\"win\",(M45*(1-$C$10)),(M45*(1-$C$11)))+L46,\"\"))","v":{"v":182226.05937192508,"d":"182,226.06"}},{"v":0.8222605937192508,"d":"82.23%"},null,null,30,-0.0375,30,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U45,$C$8)","v":11},{"$f":"COUNTIF($U$17:U45,$C$9)","v":18},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC45,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC45,$D$9)","v":18},56798.42342499963,-2271.9369369999854,-0.04,54526.486487999646,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG46)+$C$3,IFERROR(IF(AH46>0,(AJ45*(1-$D$10)),(AJ45*(1-$D$11)))+AI46,\"\"))","v":139724.1216254991},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D44,$C44)","v":0.9280000000000005},0.9280000000000005,0.9280000000000005,-0.29000000000000015,-0.29000000000000015,-0.29000000000000015,-0.29000000000000015,-0.29000000000000015,-0.29000000000000015,-0.29000000000000015,37120.00000000002,71567.36000000006,137981.87008000017,-83134.07672320011,-59025.194473472075,-41907.88807616516,-29754.600534077257,-21125.76637919485,-14999.29412922834,-10649.498831752118,77120.00000000003,148687.3600000001,286669.23008000024,203535.15335680015,144509.95888332807,102602.0708071629,72847.47027308565,51721.7038938908,36722.40976466246,26072.910932910338,0.9280000000000007,2.7171840000000027,6.166730752000006,4.088378833920004,2.612748972083202,1.5650517701790727,0.8211867568271413,0.29304259734727,-0.08193975588343856]
[{"$nulls":6},31,{"v":72890.42374877003,"d":"72,890.42"},"LOSS",{"v":-2733.390890578876,"d":"-2,733.39"},{"v":-0.0375,"d":"-3.8%"},{"v":70157.03285819116,"d":"70,157.03"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J47)+$C$3,IFERROR(IF(I47=\"win\",(M46*(1-$C$10)),(M46*(1-$C$11)))+L47,\"\"))","v":{"v":179492.66848134622,"d":"179,492.67"}},{"v":0.7949266848134622,"d":"79.49%"},null,null,31,-0.0375,31,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U46,$C$8)","v":11},{"$f":"COUNTIF($U$17:U46,$C$9)","v":19},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC46,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC46,$D$9)","v":19},55889.64865019964,-2235.5859460079855,-0.04,53654.06270419165,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG47)+$C$3,IFERROR(IF(AH47>0,(AJ46*(1-$D$10)),(AJ46*(1-$D$11)))+AI47,\"\"))","v":137488.53567949112},null,null,{"$f":"IF(AM$17>ROUND($B$15*$AL$17,0),$D45,$C45)","v":0.9600000000000005},0.9600000000000005,0.9600000000000005,-0.30000000000000016,-0.30000000000000016,-0.30000000000000016,-0.30000000000000016,-0.30000000000000016,-0.30000000000000016,-0.30000000000000016,38400.00000000002,75264.00000000007,147517.4400000002,-90354.43200000013,-63248.102400000076,-44273.67168000004,-30991.57017600002,-21694.09912320001,-15185.869386240003,-10630.108570367998,78400.00000000003,153664.00000000012,301181.4400000003,210827.00800000015,147578.90560000006,103305.23392000001,72313.66374399999,50619.56462079998,35433.69523455998,24803.58666419198,0.9600000000000007,2.841600000000003,6.529536000000007,4.270675200000004,2.6894726400000013,1.5826308480000004,0.8078415935999997,0.26548911551999954,-0.11415761913600055]
[{"$nulls":6},32,{"v":71797.06739253849,"d":"71,797.07"},"LOSS",{"v":-2692.390027220193,"d":"-2,692.39"},{"v":-0.0375,"d":"-3.8%"},{"v":69104.6773653183,"d":"69,104.68"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J48)+$C$3,IFERROR(IF(I48=\"win\",(M47*(1-$C$10)),(M47*(1-$C$11)))+L48,\"\"))","v":{"v":176800.27845412603,"d":"176,800.28"}},{"v":0.7680027845412604,"d":"76.80%"},null,null,32,-0.0375,32,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U47,$C$8)","v":11},{"$f":"COUNTIF($U$17:U47,$C$9)","v":20},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC47,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC47,$D$9)","v":20},54995.41427179645,-2199.816570871858,-0.04,52795.59770092459,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG48)+$C$3,IFERROR(IF(AH48>0,(AJ47*(1-$D$10)),(AJ47*(1-$D$11)))+AI48,\"\"))","v":135288.71910861926}]
[{"$nulls":6},{"$f":"Q49","v":33},{"v":70720.11138165042,"d":"70,720.11"},{"$f":"IF(G49=\"\",\"\",IF(K49<0,\"LOSS\",\"WIN\"))","v":"LOSS"},{"$f":"IFERROR(H49*K49,\"\")","v":{"v":-2652.004176811891,"d":"-2,652.00"}},{"v":-0.0375,"d":"-3.8%"},{"$f":"IFERROR(J49+H49,\"\")","v":{"v":68068.10720483852,"d":"68,068.11"}},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J49)+$C$3,IFERROR(IF(I49=\"win\",(M48*(1-$C$10)),(M48*(1-$C$11)))+L49,\"\"))","v":{"v":174148.27427731414,"d":"174,148.27"}},{"$f":"IFERROR((M49-$C$3)/$C$3,\"\")","v":{"v":0.7414827427731414,"d":"74.15%"}},null,null,{"$f":"IFERROR(IF(S49>$C$4,\"\",S49),\"\")","v":33},{"$f":"IF(S48>=$C$4,\"\",IF(V49>$X$11,$C$9,IF(W49>=$Y$11,$C$8,U49)))","v":-0.0375},33,-0.04,{"$f":"CHOOSE(RANDBETWEEN(1,20),$Z$18,$Z$19,$Z$20,$Z$21,$Z$22,$Z$23,$Z$24,$Z$25,$Z$26,$Z$27,$Z$28,$Z$29,$Z$30,$Z$31,$Z$32,$Z$33,$Z$34,$Z$35,$Z$36,$Z$37)","v":-0.0375},{"$f":"COUNTIF($U$17:U48,$C$8)","v":11},{"$f":"COUNTIF($U$17:U48,$C$9)","v":21},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC48,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC48,$D$9)","v":21},54115.487643447705,-2164.619505737908,-0.04,51950.8681377098,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG49)+$C$3,IFERROR(IF(AH49>0,(AJ48*(1-$D$10)),(AJ48*(1-$D$11)))+AI49,\"\"))","v":133124.09960288135}]
[{"$nulls":6},34,{"$f":"IFERROR(IF($M$14=\"non-compounding\",IF(I50=\"loss\",($C$3*$C$11),($C$3*$C$10)),IF(G50=\"\",\"\",IF(I50=\"win\",$C$10*M49,$C$11*M49))),\"\")","v":{"v":69659.30971092566,"d":"69,659.31"}},"LOSS",{"v":-2612.2241141597124,"d":"-2,612.22"},{"$f":"IF(S49>=$C$4,\"\",IF(V50>=$X$11,$C$9,IF(W50>=$Y$11,$C$8,U50)))","v":{"v":-0.0375,"d":"-3.8%"}},{"v":67047.08559676594,"d":"67,047.09"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J50)+$C$3,IFERROR(IF(I50=\"win\",(M49*(1-$C$10)),(M49*(1-$C$11)))+L50,\"\"))","v":{"v":171536.05016315443,"d":"171,536.05"}},{"v":0.7153605016315443,"d":"71.54%"},null,null,34,-0.0375,34,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U49,$C$8)","v":11},{"$f":"COUNTIF($U$17:U49,$C$9)","v":22},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC49,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC49,$D$9)","v":22},{"$f":"IFERROR(IF($M$14=\"non-compounding\",IF(AH50<0,($C$3*$D$11),($C$3*$D$10)),IF(G50=\"\",\"\",IF(AH50>0,$D$10*AJ49,$D$11*AJ49))),\"\")","v":53249.639841152544},-2129.9855936461017,-0.04,51119.65424750644,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG50)+$C$3,IFERROR(IF(AH50>0,(AJ49*(1-$D$10)),(AJ49*(1-$D$11)))+AI50,\"\"))","v":130994.11400923526}]
[{"$nulls":6},35,{"v":120075.23511420809,"d":"120,075.24"},"WIN",{"v":14409.02821370497,"d":"14,409.03"},{"v":0.12,"d":"12.0%"},{"v":134484.26332791307,"d":"134,484.26"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J51)+$C$3,IFERROR(IF(I51=\"win\",(M50*(1-$C$10)),(M50*(1-$C$11)))+L51,\"\"))","v":{"v":185945.0783768594,"d":"185,945.08"}},{"v":0.859450783768594,"d":"85.95%"},null,null,35,0.12,35,-0.04,0.12,{"$f":"COUNTIF($U$17:U50,$C$8)","v":11},{"$f":"COUNTIF($U$17:U50,$C$9)","v":23},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC50,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC50,$D$9)","v":23},52397.64560369411,-2095.905824147764,-0.04,50301.73977954635,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG51)+$C$3,IFERROR(IF(AH51>0,(AJ50*(1-$D$10)),(AJ50*(1-$D$11)))+AI51,\"\"))","v":128898.2081850875}]
[{"$nulls":6},36,{"v":130161.55486380158,"d":"130,161.55"},"WIN",{"v":15619.386583656189,"d":"15,619.39"},{"v":0.12,"d":"12.0%"},{"v":145780.94144745776,"d":"145,780.94"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J52)+$C$3,IFERROR(IF(I52=\"win\",(M51*(1-$C$10)),(M51*(1-$C$11)))+L52,\"\"))","v":{"v":201564.4649605156,"d":"201,564.46"}},{"v":1.0156446496051559,"d":"101.56%"},null,null,36,0.12,36,-0.04,0.12,{"$f":"COUNTIF($U$17:U51,$C$8)","v":12},{"$f":"COUNTIF($U$17:U51,$C$9)","v":23},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC51,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC51,$D$9)","v":24},51559.283274035,-2062.3713309614,-0.04,49496.911943073595,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG52)+$C$3,IFERROR(IF(AH52>0,(AJ51*(1-$D$10)),(AJ51*(1-$D$11)))+AI52,\"\"))","v":126835.8368541261}]
[{"$nulls":6},37,{"v":80625.78598420625,"d":"80,625.79"},"LOSS",{"v":-3023.466974407734,"d":"-3,023.47"},{"v":-0.0375,"d":"-3.8%"},{"v":77602.3190097985,"d":"77,602.32"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J53)+$C$3,IFERROR(IF(I53=\"win\",(M52*(1-$C$10)),(M52*(1-$C$11)))+L53,\"\"))","v":{"v":198540.99798610783,"d":"198,541.00"}},{"v":0.9854099798610784,"d":"98.54%"},null,null,37,-0.0375,37,0.15,-0.0375,{"$f":"COUNTIF($U$17:U52,$C$8)","v":13},{"$f":"COUNTIF($U$17:U52,$C$9)","v":23},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC52,$D$8)","v":11},{"$f":"COUNTIF($AC$17:AC52,$D$9)","v":25},50734.33474165044,7610.1502112475655,0.15,58344.484952898005,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG53)+$C$3,IFERROR(IF(AH53>0,(AJ52*(1-$D$10)),(AJ52*(1-$D$11)))+AI53,\"\"))","v":134445.98706537366}]
[{"$nulls":6},38,{"v":79416.39919444313,"d":"79,416.40"},"LOSS",{"v":-2978.1149697916176,"d":"-2,978.11"},{"v":-0.0375,"d":"-3.8%"},{"v":76438.28422465152,"d":"76,438.28"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J54)+$C$3,IFERROR(IF(I54=\"win\",(M53*(1-$C$10)),(M53*(1-$C$11)))+L54,\"\"))","v":{"v":195562.88301631622,"d":"195,562.88"}},{"v":0.9556288301631622,"d":"95.56%"},null,null,38,-0.0375,38,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U53,$C$8)","v":13},{"$f":"COUNTIF($U$17:U53,$C$9)","v":24},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC53,$D$8)","v":12},{"$f":"COUNTIF($AC$17:AC53,$D$9)","v":25},53778.394826149466,-2151.1357930459785,-0.04,51627.25903310349,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG54)+$C$3,IFERROR(IF(AH54>0,(AJ53*(1-$D$10)),(AJ53*(1-$D$11)))+AI54,\"\"))","v":132294.85127232768}]
[{"$nulls":6},39,{"v":136894.01811142135,"d":"136,894.02"},"WIN",{"v":16427.28217337056,"d":"16,427.28"},{"v":0.12,"d":"12.0%"},{"v":153321.3002847919,"d":"153,321.30"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J55)+$C$3,IFERROR(IF(I55=\"win\",(M54*(1-$C$10)),(M54*(1-$C$11)))+L55,\"\"))","v":{"v":211990.16518968678,"d":"211,990.17"}},{"v":1.1199016518968679,"d":"111.99%"},null,null,39,0.12,39,-0.04,0.12,{"$f":"COUNTIF($U$17:U54,$C$8)","v":13},{"$f":"COUNTIF($U$17:U54,$C$9)","v":25},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC54,$D$8)","v":12},{"$f":"COUNTIF($AC$17:AC54,$D$9)","v":26},52917.940508931075,-2116.717620357243,-0.04,50801.22288857383,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG55)+$C$3,IFERROR(IF(AH55>0,(AJ54*(1-$D$10)),(AJ54*(1-$D$11)))+AI55,\"\"))","v":130178.13365197043}]
[{"$nulls":6},40,{"v":84796.06607587473,"d":"84,796.07"},"LOSS",{"v":-3179.852477845302,"d":"-3,179.85"},{"v":-0.0375,"d":"-3.8%"},{"v":81616.21359802943,"d":"81,616.21"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J56)+$C$3,IFERROR(IF(I56=\"win\",(M55*(1-$C$10)),(M55*(1-$C$11)))+L56,\"\"))","v":{"v":208810.31271184148,"d":"208,810.31"}},{"v":1.088103127118415,"d":"108.81%"},null,null,40,-0.0375,40,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U55,$C$8)","v":14},{"$f":"COUNTIF($U$17:U55,$C$9)","v":25},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC55,$D$8)","v":12},{"$f":"COUNTIF($AC$17:AC55,$D$9)","v":27},52071.253460788175,-2082.850138431527,-0.04,49988.40332235665,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG56)+$C$3,IFERROR(IF(AH56>0,(AJ55*(1-$D$10)),(AJ55*(1-$D$11)))+AI56,\"\"))","v":128095.2835135389}]
[{"$nulls":6},41,{"v":83524.1250847366,"d":"83,524.13"},"LOSS",{"v":-3132.1546906776225,"d":"-3,132.15"},{"v":-0.0375,"d":"-3.8%"},{"v":80391.97039405898,"d":"80,391.97"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J57)+$C$3,IFERROR(IF(I57=\"win\",(M56*(1-$C$10)),(M56*(1-$C$11)))+L57,\"\"))","v":{"v":205678.15802116386,"d":"205,678.16"}},{"v":1.0567815802116387,"d":"105.68%"},null,null,41,-0.0375,41,0.15,-0.0375,{"$f":"COUNTIF($U$17:U56,$C$8)","v":14},{"$f":"COUNTIF($U$17:U56,$C$9)","v":26},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC56,$D$8)","v":12},{"$f":"COUNTIF($AC$17:AC56,$D$9)","v":28},51238.11340541556,7685.717010812334,0.15,58923.830416227895,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG57)+$C$3,IFERROR(IF(AH57>0,(AJ56*(1-$D$10)),(AJ56*(1-$D$11)))+AI57,\"\"))","v":135781.00052435123}]
[{"$nulls":6},42,{"v":82271.26320846555,"d":"82,271.26"},"LOSS",{"v":-3085.172370317458,"d":"-3,085.17"},{"v":-0.0375,"d":"-3.8%"},{"v":79186.09083814808,"d":"79,186.09"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J58)+$C$3,IFERROR(IF(I58=\"win\",(M57*(1-$C$10)),(M57*(1-$C$11)))+L58,\"\"))","v":{"v":202592.98565084639,"d":"202,592.99"}},{"v":1.0259298565084638,"d":"102.59%"},null,null,42,-0.0375,42,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U57,$C$8)","v":14},{"$f":"COUNTIF($U$17:U57,$C$9)","v":27},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC57,$D$8)","v":13},{"$f":"COUNTIF($AC$17:AC57,$D$9)","v":28},54312.400209740495,-2172.49600838962,-0.04,52139.90420135087,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG58)+$C$3,IFERROR(IF(AH58>0,(AJ57*(1-$D$10)),(AJ57*(1-$D$11)))+AI58,\"\"))","v":133608.50451596163}]
[{"$nulls":6},43,{"v":141815.08995559247,"d":"141,815.09"},"WIN",{"v":17017.810794671095,"d":"17,017.81"},{"v":0.12,"d":"12.0%"},{"v":158832.90075026356,"d":"158,832.90"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J59)+$C$3,IFERROR(IF(I59=\"win\",(M58*(1-$C$10)),(M58*(1-$C$11)))+L59,\"\"))","v":{"v":219610.79644551748,"d":"219,610.80"}},{"v":1.1961079644551749,"d":"119.61%"},null,null,43,0.12,43,-0.04,0.12,{"$f":"COUNTIF($U$17:U58,$C$8)","v":14},{"$f":"COUNTIF($U$17:U58,$C$9)","v":28},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC58,$D$8)","v":13},{"$f":"COUNTIF($AC$17:AC58,$D$9)","v":29},53443.40180638465,-2137.7360722553863,-0.04,51305.66573412927,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG59)+$C$3,IFERROR(IF(AH59>0,(AJ58*(1-$D$10)),(AJ58*(1-$D$11)))+AI59,\"\"))","v":131470.76844370624}]
[{"$nulls":6},44,{"v":87844.31857820699,"d":"87,844.32"},"LOSS",{"v":-3294.161946682762,"d":"-3,294.16"},{"v":-0.0375,"d":"-3.8%"},{"v":84550.15663152422,"d":"84,550.16"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J60)+$C$3,IFERROR(IF(I60=\"win\",(M59*(1-$C$10)),(M59*(1-$C$11)))+L60,\"\"))","v":{"v":216316.63449883473,"d":"216,316.63"}},{"v":1.1631663449883474,"d":"116.32%"},null,null,44,-0.0375,44,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U59,$C$8)","v":15},{"$f":"COUNTIF($U$17:U59,$C$9)","v":28},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC59,$D$8)","v":13},{"$f":"COUNTIF($AC$17:AC59,$D$9)","v":30},52588.3073774825,-2103.5322950993,-0.04,50484.7750823832,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG60)+$C$3,IFERROR(IF(AH60>0,(AJ59*(1-$D$10)),(AJ59*(1-$D$11)))+AI60,\"\"))","v":129367.23614860694}]
[{"$nulls":6},45,{"v":86526.6537995339,"d":"86,526.65"},"LOSS",{"v":-3244.7495174825212,"d":"-3,244.75"},{"v":-0.0375,"d":"-3.8%"},{"v":83281.90428205139,"d":"83,281.90"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J61)+$C$3,IFERROR(IF(I61=\"win\",(M60*(1-$C$10)),(M60*(1-$C$11)))+L61,\"\"))","v":{"v":213071.8849813522,"d":"213,071.88"}},{"v":1.1307188498135219,"d":"113.07%"},null,null,45,-0.0375,45,0.15,-0.0375,{"$f":"COUNTIF($U$17:U60,$C$8)","v":15},{"$f":"COUNTIF($U$17:U60,$C$9)","v":29},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC60,$D$8)","v":13},{"$f":"COUNTIF($AC$17:AC60,$D$9)","v":31},51746.89445944278,7762.034168916417,0.15,59508.9286283592,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG61)+$C$3,IFERROR(IF(AH61>0,(AJ60*(1-$D$10)),(AJ60*(1-$D$11)))+AI61,\"\"))","v":137129.27031752336}]
[{"$nulls":6},46,{"v":85228.75399254088,"d":"85,228.75"},"LOSS",{"v":-3196.078274720283,"d":"-3,196.08"},{"v":-0.0375,"d":"-3.8%"},{"v":82032.67571782059,"d":"82,032.68"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J62)+$C$3,IFERROR(IF(I62=\"win\",(M61*(1-$C$10)),(M61*(1-$C$11)))+L62,\"\"))","v":{"v":209875.8067066319,"d":"209,875.81"}},{"v":1.098758067066319,"d":"109.88%"},null,null,46,-0.0375,46,0.15,-0.0375,{"$f":"COUNTIF($U$17:U61,$C$8)","v":15},{"$f":"COUNTIF($U$17:U61,$C$9)","v":30},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC61,$D$8)","v":14},{"$f":"COUNTIF($AC$17:AC61,$D$9)","v":31},54851.70812700935,8227.756219051402,0.15,63079.46434606075,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG62)+$C$3,IFERROR(IF(AH62>0,(AJ61*(1-$D$10)),(AJ61*(1-$D$11)))+AI62,\"\"))","v":145357.02653657476}]
[{"$nulls":6},47,{"v":83950.32268265277,"d":"83,950.32"},"LOSS",{"v":-3148.137100599479,"d":"-3,148.14"},{"v":-0.0375,"d":"-3.8%"},{"v":80802.1855820533,"d":"80,802.19"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J63)+$C$3,IFERROR(IF(I63=\"win\",(M62*(1-$C$10)),(M62*(1-$C$11)))+L63,\"\"))","v":{"v":206727.66960603243,"d":"206,727.67"}},{"v":1.0672766960603244,"d":"106.73%"},null,null,47,-0.0375,47,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U62,$C$8)","v":15},{"$f":"COUNTIF($U$17:U62,$C$9)","v":31},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC62,$D$8)","v":15},{"$f":"COUNTIF($AC$17:AC62,$D$9)","v":31},58142.81061462991,-2325.7124245851965,-0.04,55817.098190044715,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG63)+$C$3,IFERROR(IF(AH63>0,(AJ62*(1-$D$10)),(AJ62*(1-$D$11)))+AI63,\"\"))","v":143031.31411198957}]
[{"$nulls":6},48,{"v":144709.3687242227,"d":"144,709.37"},"WIN",{"v":17365.124246906722,"d":"17,365.12"},{"v":0.12,"d":"12.0%"},{"v":162074.49297112942,"d":"162,074.49"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J64)+$C$3,IFERROR(IF(I64=\"win\",(M63*(1-$C$10)),(M63*(1-$C$11)))+L64,\"\"))","v":{"v":224092.79385293915,"d":"224,092.79"}},{"v":1.2409279385293916,"d":"124.09%"},null,null,48,0.12,48,0.15,0.12,{"$f":"COUNTIF($U$17:U63,$C$8)","v":15},{"$f":"COUNTIF($U$17:U63,$C$9)","v":32},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC63,$D$8)","v":15},{"$f":"COUNTIF($AC$17:AC63,$D$9)","v":32},57212.52564479583,8581.878846719374,0.15,65794.4044915152,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG64)+$C$3,IFERROR(IF(AH64>0,(AJ63*(1-$D$10)),(AJ63*(1-$D$11)))+AI64,\"\"))","v":151613.19295870894}]
[{"$nulls":6},49,{"v":89637.11754117567,"d":"89,637.12"},"LOSS",{"v":-3361.3919077940877,"d":"-3,361.39"},{"v":-0.0375,"d":"-3.8%"},{"v":86275.72563338159,"d":"86,275.73"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J65)+$C$3,IFERROR(IF(I65=\"win\",(M64*(1-$C$10)),(M64*(1-$C$11)))+L65,\"\"))","v":{"v":220731.4019451451,"d":"220,731.40"}},{"v":1.2073140194514511,"d":"120.73%"},null,null,49,-0.0375,49,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U64,$C$8)","v":16},{"$f":"COUNTIF($U$17:U64,$C$9)","v":32},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC64,$D$8)","v":16},{"$f":"COUNTIF($AC$17:AC64,$D$9)","v":32},60645.27718348358,-2425.8110873393434,-0.04,58219.466096144235,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG65)+$C$3,IFERROR(IF(AH65>0,(AJ64*(1-$D$10)),(AJ64*(1-$D$11)))+AI65,\"\"))","v":149187.3818713696}]
[{"$nulls":6},50,{"v":88292.56077805805,"d":"88,292.56"},"LOSS",{"v":-3310.9710291771767,"d":"-3,310.97"},{"v":-0.0375,"d":"-3.8%"},{"v":84981.58974888087,"d":"84,981.59"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J66)+$C$3,IFERROR(IF(I66=\"win\",(M65*(1-$C$10)),(M65*(1-$C$11)))+L66,\"\"))","v":{"v":217420.4309159679,"d":"217,420.43"}},{"v":1.1742043091596792,"d":"117.42%"},null,null,50,-0.0375,50,0.15,-0.0375,{"$f":"COUNTIF($U$17:U65,$C$8)","v":16},{"$f":"COUNTIF($U$17:U65,$C$9)","v":33},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC65,$D$8)","v":16},{"$f":"COUNTIF($AC$17:AC65,$D$9)","v":33},59674.95274854785,8951.242912282176,0.15,68626.19566083002,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG66)+$C$3,IFERROR(IF(AH66>0,(AJ65*(1-$D$10)),(AJ65*(1-$D$11)))+AI66,\"\"))","v":158138.6247836518}]
[{"$nulls":6},51,{"v":86968.17236638717,"d":"86,968.17"},"LOSS",{"v":-3261.3064637395187,"d":"-3,261.31"},{"v":-0.0375,"d":"-3.8%"},{"v":83706.86590264765,"d":"83,706.87"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J67)+$C$3,IFERROR(IF(I67=\"win\",(M66*(1-$C$10)),(M66*(1-$C$11)))+L67,\"\"))","v":{"v":214159.1244522284,"d":"214,159.12"}},{"v":1.141591244522284,"d":"114.16%"},null,null,51,-0.0375,51,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U66,$C$8)","v":16},{"$f":"COUNTIF($U$17:U66,$C$9)","v":34},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC66,$D$8)","v":17},{"$f":"COUNTIF($AC$17:AC66,$D$9)","v":33},63255.44991346072,-2530.217996538429,-0.04,60725.23191692229,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG67)+$C$3,IFERROR(IF(AH67>0,(AJ66*(1-$D$10)),(AJ66*(1-$D$11)))+AI67,\"\"))","v":155608.40678711334}]
[{"$nulls":6},52,{"v":85663.64978089137,"d":"85,663.65"},"LOSS",{"v":-3212.3868667834263,"d":"-3,212.39"},{"v":-0.0375,"d":"-3.8%"},{"v":82451.26291410794,"d":"82,451.26"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J68)+$C$3,IFERROR(IF(I68=\"win\",(M67*(1-$C$10)),(M67*(1-$C$11)))+L68,\"\"))","v":{"v":210946.73758544496,"d":"210,946.74"}},{"v":1.1094673758544495,"d":"110.95%"},null,null,52,-0.0375,52,0.15,-0.0375,{"$f":"COUNTIF($U$17:U67,$C$8)","v":16},{"$f":"COUNTIF($U$17:U67,$C$9)","v":35},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC67,$D$8)","v":17},{"$f":"COUNTIF($AC$17:AC67,$D$9)","v":34},62243.36271484534,9336.504407226801,0.15,71579.86712207214,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG68)+$C$3,IFERROR(IF(AH68>0,(AJ67*(1-$D$10)),(AJ67*(1-$D$11)))+AI68,\"\"))","v":164944.91119434015}]
[{"$nulls":6},53,{"v":84378.69503417799,"d":"84,378.70"},"LOSS",{"v":-3164.2010637816743,"d":"-3,164.20"},{"v":-0.0375,"d":"-3.8%"},{"v":81214.49397039632,"d":"81,214.49"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J69)+$C$3,IFERROR(IF(I69=\"win\",(M68*(1-$C$10)),(M68*(1-$C$11)))+L69,\"\"))","v":{"v":207782.5365216633,"d":"207,782.54"}},{"v":1.077825365216633,"d":"107.78%"},null,null,53,-0.0375,53,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U68,$C$8)","v":16},{"$f":"COUNTIF($U$17:U68,$C$9)","v":36},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC68,$D$8)","v":18},{"$f":"COUNTIF($AC$17:AC68,$D$9)","v":34},65977.96447773607,-2639.1185791094426,-0.04,63338.84589862663,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG69)+$C$3,IFERROR(IF(AH69>0,(AJ68*(1-$D$10)),(AJ68*(1-$D$11)))+AI69,\"\"))","v":162305.79261523072}]
[{"$nulls":6},54,{"v":83113.01460866533,"d":"83,113.01"},"LOSS",{"v":-3116.7380478249497,"d":"-3,116.74"},{"v":-0.0375,"d":"-3.8%"},{"v":79996.27656084037,"d":"79,996.28"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J70)+$C$3,IFERROR(IF(I70=\"win\",(M69*(1-$C$10)),(M69*(1-$C$11)))+L70,\"\"))","v":{"v":204665.79847383837,"d":"204,665.80"}},{"v":1.0466579847383837,"d":"104.67%"},null,null,54,-0.0375,54,0.15,-0.0375,{"$f":"COUNTIF($U$17:U69,$C$8)","v":16},{"$f":"COUNTIF($U$17:U69,$C$9)","v":37},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC69,$D$8)","v":18},{"$f":"COUNTIF($AC$17:AC69,$D$9)","v":35},64922.31704609229,9738.347556913843,0.15,74660.66460300614,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG70)+$C$3,IFERROR(IF(AH70>0,(AJ69*(1-$D$10)),(AJ69*(1-$D$11)))+AI70,\"\"))","v":172044.14017214457}]
[{"$nulls":6},55,{"v":81866.31938953535,"d":"81,866.32"},"LOSS",{"v":-3069.9869771075755,"d":"-3,069.99"},{"v":-0.0375,"d":"-3.8%"},{"v":78796.33241242777,"d":"78,796.33"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J71)+$C$3,IFERROR(IF(I71=\"win\",(M70*(1-$C$10)),(M70*(1-$C$11)))+L71,\"\"))","v":{"v":201595.81149673078,"d":"201,595.81"}},{"v":1.0159581149673078,"d":"101.60%"},null,null,55,-0.0375,55,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U70,$C$8)","v":16},{"$f":"COUNTIF($U$17:U70,$C$9)","v":38},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC70,$D$8)","v":19},{"$f":"COUNTIF($AC$17:AC70,$D$9)","v":35},68817.65606885783,-2752.7062427543133,-0.04,66064.94982610352,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG71)+$C$3,IFERROR(IF(AH71>0,(AJ70*(1-$D$10)),(AJ70*(1-$D$11)))+AI71,\"\"))","v":169291.43392939027}]
[{"$nulls":6},56,{"v":80638.32459869231,"d":"80,638.32"},"LOSS",{"v":-3023.9371724509615,"d":"-3,023.94"},{"v":-0.0375,"d":"-3.8%"},{"v":77614.38742624136,"d":"77,614.39"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J72)+$C$3,IFERROR(IF(I72=\"win\",(M71*(1-$C$10)),(M71*(1-$C$11)))+L72,\"\"))","v":{"v":198571.87432427984,"d":"198,571.87"}},{"v":0.9857187432427984,"d":"98.57%"},null,null,56,-0.0375,56,0.15,-0.0375,{"$f":"COUNTIF($U$17:U71,$C$8)","v":16},{"$f":"COUNTIF($U$17:U71,$C$9)","v":39},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC71,$D$8)","v":19},{"$f":"COUNTIF($AC$17:AC71,$D$9)","v":36},67716.57357175612,10157.486035763417,0.15,77874.05960751954,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG72)+$C$3,IFERROR(IF(AH72>0,(AJ71*(1-$D$10)),(AJ71*(1-$D$11)))+AI72,\"\"))","v":179448.91996515368}]
[{"$nulls":6},57,{"v":139000.31202699587,"d":"139,000.31"},"WIN",{"v":16680.037443239504,"d":"16,680.04"},{"v":0.12,"d":"12.0%"},{"v":155680.34947023538,"d":"155,680.35"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J73)+$C$3,IFERROR(IF(I73=\"win\",(M72*(1-$C$10)),(M72*(1-$C$11)))+L73,\"\"))","v":{"v":215251.91176751934,"d":"215,251.91"}},{"v":1.1525191176751934,"d":"115.25%"},null,null,57,0.12,57,-0.04,0.12,{"$f":"COUNTIF($U$17:U72,$C$8)","v":16},{"$f":"COUNTIF($U$17:U72,$C$9)","v":40},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC72,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC72,$D$9)","v":36},71779.56798606148,-2871.182719442459,-0.04,68908.38526661902,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG73)+$C$3,IFERROR(IF(AH73>0,(AJ72*(1-$D$10)),(AJ72*(1-$D$11)))+AI73,\"\"))","v":176577.7372457112}]
[{"$nulls":6},58,{"v":86100.76470700774,"d":"86,100.76"},"LOSS",{"v":-3228.77867651279,"d":"-3,228.78"},{"v":-0.0375,"d":"-3.8%"},{"v":82871.98603049494,"d":"82,871.99"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J74)+$C$3,IFERROR(IF(I74=\"win\",(M73*(1-$C$10)),(M73*(1-$C$11)))+L74,\"\"))","v":{"v":212023.13309100654,"d":"212,023.13"}},{"v":1.1202313309100655,"d":"112.02%"},null,null,58,-0.0375,58,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U73,$C$8)","v":17},{"$f":"COUNTIF($U$17:U73,$C$9)","v":40},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC73,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC73,$D$9)","v":37},70631.09489828449,-2825.2437959313793,-0.04,67805.8511023531,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG74)+$C$3,IFERROR(IF(AH74>0,(AJ73*(1-$D$10)),(AJ73*(1-$D$11)))+AI74,\"\"))","v":173752.4934497798}]
[{"$nulls":6},59,{"v":84809.25323640263,"d":"84,809.25"},"LOSS",{"v":-3180.346996365098,"d":"-3,180.35"},{"v":-0.0375,"d":"-3.8%"},{"v":81628.90624003753,"d":"81,628.91"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J75)+$C$3,IFERROR(IF(I75=\"win\",(M74*(1-$C$10)),(M74*(1-$C$11)))+L75,\"\"))","v":{"v":208842.78609464143,"d":"208,842.79"}},{"v":1.0884278609464142,"d":"108.84%"},null,null,59,-0.0375,59,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U74,$C$8)","v":17},{"$f":"COUNTIF($U$17:U74,$C$9)","v":41},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC74,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC74,$D$9)","v":38},69500.99737991193,-2780.0398951964776,-0.04,66720.95748471546,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG75)+$C$3,IFERROR(IF(AH75>0,(AJ74*(1-$D$10)),(AJ74*(1-$D$11)))+AI75,\"\"))","v":170972.45355458334}]
[{"$nulls":6},60,{"v":83537.11443785658,"d":"83,537.11"},"LOSS",{"v":-3132.6417914196218,"d":"-3,132.64"},{"v":-0.0375,"d":"-3.8%"},{"v":80404.47264643696,"d":"80,404.47"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J76)+$C$3,IFERROR(IF(I76=\"win\",(M75*(1-$C$10)),(M75*(1-$C$11)))+L76,\"\"))","v":{"v":205710.1443032218,"d":"205,710.14"}},{"v":1.057101443032218,"d":"105.71%"},null,null,60,-0.0375,60,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U75,$C$8)","v":17},{"$f":"COUNTIF($U$17:U75,$C$9)","v":42},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC75,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC75,$D$9)","v":39},68388.98142183333,-2735.559256873333,-0.04,65653.42216496001,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG76)+$C$3,IFERROR(IF(AH76>0,(AJ75*(1-$D$10)),(AJ75*(1-$D$11)))+AI76,\"\"))","v":168236.89429771}]
[{"$nulls":6},61,{"v":82284.05772128873,"d":"82,284.06"},"LOSS",{"v":-3085.652164548327,"d":"-3,085.65"},{"v":-0.0375,"d":"-3.8%"},{"v":79198.4055567404,"d":"79,198.41"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J77)+$C$3,IFERROR(IF(I77=\"win\",(M76*(1-$C$10)),(M76*(1-$C$11)))+L77,\"\"))","v":{"v":202624.4921386735,"d":"202,624.49"}},{"v":1.0262449213867348,"d":"102.62%"},null,null,61,-0.0375,61,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U76,$C$8)","v":17},{"$f":"COUNTIF($U$17:U76,$C$9)","v":43},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC76,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC76,$D$9)","v":40},67294.75771908401,-2691.7903087633604,-0.04,64602.96741032065,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG77)+$C$3,IFERROR(IF(AH77>0,(AJ76*(1-$D$10)),(AJ76*(1-$D$11)))+AI77,\"\"))","v":165545.10398894665}]
[{"$nulls":6},62,{"v":141837.14449707142,"d":"141,837.14"},"WIN",{"v":17020.45733964857,"d":"17,020.46"},{"v":0.12,"d":"12.0%"},{"v":158857.60183672,"d":"158,857.60"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J78)+$C$3,IFERROR(IF(I78=\"win\",(M77*(1-$C$10)),(M77*(1-$C$11)))+L78,\"\"))","v":{"v":219644.94947832206,"d":"219,644.95"}},{"v":1.1964494947832205,"d":"119.64%"},null,null,62,0.12,62,-0.04,0.12,{"$f":"COUNTIF($U$17:U77,$C$8)","v":17},{"$f":"COUNTIF($U$17:U77,$C$9)","v":44},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC77,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC77,$D$9)","v":41},66218.04159557866,-2648.7216638231466,-0.04,63569.31993175551,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG78)+$C$3,IFERROR(IF(AH78>0,(AJ77*(1-$D$10)),(AJ77*(1-$D$11)))+AI78,\"\"))","v":162896.3823251235}]
[{"$nulls":6},63,{"v":87857.97979132883,"d":"87,857.98"},"LOSS",{"v":-3294.6742421748313,"d":"-3,294.67"},{"v":-0.0375,"d":"-3.8%"},{"v":84563.305549154,"d":"84,563.31"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J79)+$C$3,IFERROR(IF(I79=\"win\",(M78*(1-$C$10)),(M78*(1-$C$11)))+L79,\"\"))","v":{"v":216350.27523614722,"d":"216,350.28"}},{"v":1.1635027523614723,"d":"116.35%"},null,null,63,-0.0375,63,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U78,$C$8)","v":18},{"$f":"COUNTIF($U$17:U78,$C$9)","v":44},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC78,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC78,$D$9)","v":42},65158.5529300494,-2606.342117201976,-0.04,62552.21081284743,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG79)+$C$3,IFERROR(IF(AH79>0,(AJ78*(1-$D$10)),(AJ78*(1-$D$11)))+AI79,\"\"))","v":160290.04020792153}]
[{"$nulls":6},64,{"v":86540.1100944589,"d":"86,540.11"},"LOSS",{"v":-3245.2541285422085,"d":"-3,245.25"},{"v":-0.0375,"d":"-3.8%"},{"v":83294.8559659167,"d":"83,294.86"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J80)+$C$3,IFERROR(IF(I80=\"win\",(M79*(1-$C$10)),(M79*(1-$C$11)))+L80,\"\"))","v":{"v":213105.02110760502,"d":"213,105.02"}},{"v":1.13105021107605,"d":"113.11%"},null,null,64,-0.0375,64,0.15,-0.0375,{"$f":"COUNTIF($U$17:U79,$C$8)","v":18},{"$f":"COUNTIF($U$17:U79,$C$9)","v":45},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC79,$D$8)","v":20},{"$f":"COUNTIF($AC$17:AC79,$D$9)","v":43},64116.016083168615,9617.402412475292,0.15,73733.41849564391,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG80)+$C$3,IFERROR(IF(AH80>0,(AJ79*(1-$D$10)),(AJ79*(1-$D$11)))+AI80,\"\"))","v":169907.44262039685}]
[{"$nulls":6},{"$f":"Q81","v":65},{"v":85242.00844304201,"d":"85,242.01"},{"$f":"IF(G81=\"\",\"\",IF(K81<0,\"LOSS\",\"WIN\"))","v":"LOSS"},{"$f":"IFERROR(H81*K81,\"\")","v":{"v":-3196.5753166140753,"d":"-3,196.58"}},{"v":-0.0375,"d":"-3.8%"},{"$f":"IFERROR(J81+H81,\"\")","v":{"v":82045.43312642793,"d":"82,045.43"}},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J81)+$C$3,IFERROR(IF(I81=\"win\",(M80*(1-$C$10)),(M80*(1-$C$11)))+L81,\"\"))","v":{"v":209908.44579099095,"d":"209,908.45"}},{"$f":"IFERROR((M81-$C$3)/$C$3,\"\")","v":{"v":1.0990844579099095,"d":"109.91%"}},null,null,{"$f":"IFERROR(IF(S81>$C$4,\"\",S81),\"\")","v":65},{"$f":"IF(S80>=$C$4,\"\",IF(V81>$X$11,$C$9,IF(W81>=$Y$11,$C$8,U81)))","v":-0.0375},65,0.15,{"$f":"CHOOSE(RANDBETWEEN(1,20),$Z$18,$Z$19,$Z$20,$Z$21,$Z$22,$Z$23,$Z$24,$Z$25,$Z$26,$Z$27,$Z$28,$Z$29,$Z$30,$Z$31,$Z$32,$Z$33,$Z$34,$Z$35,$Z$36,$Z$37)","v":-0.0375},{"$f":"COUNTIF($U$17:U80,$C$8)","v":18},{"$f":"COUNTIF($U$17:U80,$C$9)","v":46},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC80,$D$8)","v":21},{"$f":"COUNTIF($AC$17:AC80,$D$9)","v":43},67962.97704815875,10194.446557223811,0.15,78157.42360538256,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG81)+$C$3,IFERROR(IF(AH81>0,(AJ80*(1-$D$10)),(AJ80*(1-$D$11)))+AI81,\"\"))","v":180101.88917762064}]
[{"$nulls":6},66,{"$f":"IFERROR(IF($M$14=\"non-compounding\",IF(I82=\"loss\",($C$3*$C$11),($C$3*$C$10)),IF(G82=\"\",\"\",IF(I82=\"win\",$C$10*M81,$C$11*M81))),\"\")","v":{"v":146935.91205369367,"d":"146,935.91"}},"WIN",{"v":17632.30944644324,"d":"17,632.31"},{"$f":"IF(S81>=$C$4,\"\",IF(V82>=$X$11,$C$9,IF(W82>=$Y$11,$C$8,U82)))","v":{"v":0.12,"d":"12.0%"}},{"v":164568.22150013692,"d":"164,568.22"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J82)+$C$3,IFERROR(IF(I82=\"win\",(M81*(1-$C$10)),(M81*(1-$C$11)))+L82,\"\"))","v":{"v":227540.7552374342,"d":"227,540.76"}},{"v":1.275407552374342,"d":"127.54%"},null,null,66,0.12,66,{"$f":"IF(S81>=$C$4,\"\",IF(AD82>$AA$11,$D$9,IF(AE82>=$AB$11,$D$8,AC82)))","v":0.15},0.12,{"$f":"COUNTIF($U$17:U81,$C$8)","v":18},{"$f":"COUNTIF($U$17:U81,$C$9)","v":47},{"$nulls":5},{"$f":"CHOOSE(RANDBETWEEN(1,20),$AB$18,$AB$19,$AB$20,$AB$21,$AB$22,$AB$23,$AB$24,$AB$25,$AB$26,$AB$27,$AB$28,$AB$29,$AB$30,$AB$31,$AB$32,$AB$33,$AB$34,$AB$35,$AB$36,$AB$37)","v":0.15},{"$f":"COUNTIF($AC$17:AC81,$D$8)","v":22},{"$f":"COUNTIF($AC$17:AC81,$D$9)","v":43},{"$f":"IFERROR(IF($M$14=\"non-compounding\",IF(AH82<0,($C$3*$D$11),($C$3*$D$10)),IF(G82=\"\",\"\",IF(AH82>0,$D$10*AJ81,$D$11*AJ81))),\"\")","v":72040.75567104826},10806.113350657239,0.15,{"$f":"IFERROR(AG82+AF82,\"\")","v":82846.8690217055},{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG82)+$C$3,IFERROR(IF(AH82>0,(AJ81*(1-$D$10)),(AJ81*(1-$D$11)))+AI82,\"\"))","v":190908.00252827787}]
[{"$nulls":6},67,{"v":91016.30209497368,"d":"91,016.30"},"LOSS",{"v":-3413.111328561513,"d":"-3,413.11"},{"v":-0.0375,"d":"-3.8%"},{"v":87603.19076641217,"d":"87,603.19"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J83)+$C$3,IFERROR(IF(I83=\"win\",(M82*(1-$C$10)),(M82*(1-$C$11)))+L83,\"\"))","v":{"v":224127.64390887268,"d":"224,127.64"}},{"v":1.2412764390887268,"d":"124.13%"},null,null,67,-0.0375,67,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U82,$C$8)","v":19},{"$f":"COUNTIF($U$17:U82,$C$9)","v":47},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC82,$D$8)","v":23},{"$f":"COUNTIF($AC$17:AC82,$D$9)","v":43},76363.20101131115,-3054.528040452446,{"$f":"IF(S82>=$C$4,\"\",IF(AD83>=$AA$11,$D$9,IF(AE83>=$AB$11,$D$8,AC83)))","v":-0.04},73308.6729708587,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG83)+$C$3,IFERROR(IF(AH83>0,(AJ82*(1-$D$10)),(AJ82*(1-$D$11)))+AI83,\"\"))","v":187853.4744878254}]
[{"$nulls":6},68,{"v":89651.05756354908,"d":"89,651.06"},"LOSS",{"v":-3361.9146586330903,"d":"-3,361.91"},{"v":-0.0375,"d":"-3.8%"},{"v":86289.14290491599,"d":"86,289.14"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J84)+$C$3,IFERROR(IF(I84=\"win\",(M83*(1-$C$10)),(M83*(1-$C$11)))+L84,\"\"))","v":{"v":220765.7292502396,"d":"220,765.73"}},{"v":1.2076572925023958,"d":"120.77%"},null,null,68,-0.0375,68,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U83,$C$8)","v":19},{"$f":"COUNTIF($U$17:U83,$C$9)","v":48},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC83,$D$8)","v":23},{"$f":"COUNTIF($AC$17:AC83,$D$9)","v":44},75141.38979513016,{"$f":"IFERROR(AF84*AH84,\"\")","v":-3005.6555918052068},-0.04,72135.73420332496,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG84)+$C$3,IFERROR(IF(AH84>0,(AJ83*(1-$D$10)),(AJ83*(1-$D$11)))+AI84,\"\"))","v":184847.8188960202}]
[{"$nulls":6},69,{"v":154536.0104751677,"d":"154,536.01"},"WIN",{"v":18544.321257020125,"d":"18,544.32"},{"v":0.12,"d":"12.0%"},{"v":173080.33173218783,"d":"173,080.33"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J85)+$C$3,IFERROR(IF(I85=\"win\",(M84*(1-$C$10)),(M84*(1-$C$11)))+L85,\"\"))","v":{"v":239310.05050725973,"d":"239,310.05"}},{"v":1.3931005050725973,"d":"139.31%"},null,null,69,0.12,69,-0.04,0.12,{"$f":"COUNTIF($U$17:U84,$C$8)","v":19},{"$f":"COUNTIF($U$17:U84,$C$9)","v":49},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC84,$D$8)","v":23},{"$f":"COUNTIF($AC$17:AC84,$D$9)","v":45},73939.12755840809,-2957.5651023363234,-0.04,70981.56245607177,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG85)+$C$3,IFERROR(IF(AH85>0,(AJ84*(1-$D$10)),(AJ84*(1-$D$11)))+AI85,\"\"))","v":181890.2537936839}]
[{"$nulls":6},70,{"v":95724.02020290389,"d":"95,724.02"},"LOSS",{"v":-3589.6507576088957,"d":"-3,589.65"},{"v":-0.0375,"d":"-3.8%"},{"v":92134.369445295,"d":"92,134.37"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J86)+$C$3,IFERROR(IF(I86=\"win\",(M85*(1-$C$10)),(M85*(1-$C$11)))+L86,\"\"))","v":{"v":235720.39974965085,"d":"235,720.40"}},{"v":1.3572039974965084,"d":"135.72%"},null,null,70,-0.0375,70,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U85,$C$8)","v":20},{"$f":"COUNTIF($U$17:U85,$C$9)","v":49},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC85,$D$8)","v":23},{"$f":"COUNTIF($AC$17:AC85,$D$9)","v":46},72756.10151747357,-2910.2440606989426,-0.04,69845.85745677463,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG86)+$C$3,IFERROR(IF(AH86>0,(AJ85*(1-$D$10)),(AJ85*(1-$D$11)))+AI86,\"\"))","v":178980.00973298494}]
[{"$nulls":6},71,{"v":94288.15989986034,"d":"94,288.16"},"LOSS",{"v":-3535.805996244763,"d":"-3,535.81"},{"v":-0.0375,"d":"-3.8%"},{"v":90752.35390361559,"d":"90,752.35"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J87)+$C$3,IFERROR(IF(I87=\"win\",(M86*(1-$C$10)),(M86*(1-$C$11)))+L87,\"\"))","v":{"v":232184.59375340608,"d":"232,184.59"}},{"v":1.3218459375340608,"d":"132.18%"},null,null,71,-0.0375,71,0.15,-0.0375,{"$f":"COUNTIF($U$17:U86,$C$8)","v":20},{"$f":"COUNTIF($U$17:U86,$C$9)","v":50},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC86,$D$8)","v":23},{"$f":"COUNTIF($AC$17:AC86,$D$9)","v":47},71592.00389319398,10738.800583979097,0.15,82330.80447717308,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG87)+$C$3,IFERROR(IF(AH87>0,(AJ86*(1-$D$10)),(AJ86*(1-$D$11)))+AI87,\"\"))","v":189718.81031696405}]
[{"$nulls":6},72,{"v":162529.21562738426,"d":"162,529.22"},"WIN",{"v":19503.50587528611,"d":"19,503.51"},{"v":0.12,"d":"12.0%"},{"v":182032.72150267038,"d":"182,032.72"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J88)+$C$3,IFERROR(IF(I88=\"win\",(M87*(1-$C$10)),(M87*(1-$C$11)))+L88,\"\"))","v":{"v":251688.0996286922,"d":"251,688.10"}},{"v":1.516880996286922,"d":"151.69%"},null,null,72,0.12,72,-0.04,0.12,{"$f":"COUNTIF($U$17:U87,$C$8)","v":20},{"$f":"COUNTIF($U$17:U87,$C$9)","v":51},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC87,$D$8)","v":24},{"$f":"COUNTIF($AC$17:AC87,$D$9)","v":47},75887.52412678562,-3035.5009650714246,-0.04,72852.0231617142,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG88)+$C$3,IFERROR(IF(AH88>0,(AJ87*(1-$D$10)),(AJ87*(1-$D$11)))+AI88,\"\"))","v":186683.30935189262}]
[{"$nulls":6},73,{"v":176181.66974008453,"d":"176,181.67"},"WIN",{"v":21141.80036881014,"d":"21,141.80"},{"v":0.12,"d":"12.0%"},{"v":197323.47010889466,"d":"197,323.47"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J89)+$C$3,IFERROR(IF(I89=\"win\",(M88*(1-$C$10)),(M88*(1-$C$11)))+L89,\"\"))","v":{"v":272829.89999750233,"d":"272,829.90"}},{"v":1.7282989999750233,"d":"172.83%"},null,null,73,0.12,73,0.15,0.12,{"$f":"COUNTIF($U$17:U88,$C$8)","v":21},{"$f":"COUNTIF($U$17:U88,$C$9)","v":51},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC88,$D$8)","v":24},{"$f":"COUNTIF($AC$17:AC88,$D$9)","v":48},74673.32374075706,11200.998561113558,0.15,85874.32230187062,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG89)+$C$3,IFERROR(IF(AH89>0,(AJ88*(1-$D$10)),(AJ88*(1-$D$11)))+AI89,\"\"))","v":197884.30791300617}]
[{"$nulls":6},74,{"v":190980.9299982516,"d":"190,980.93"},"WIN",{"v":22917.711599790193,"d":"22,917.71"},{"v":0.12,"d":"12.0%"},{"v":213898.6415980418,"d":"213,898.64"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J90)+$C$3,IFERROR(IF(I90=\"win\",(M89*(1-$C$10)),(M89*(1-$C$11)))+L90,\"\"))","v":{"v":295747.61159729253,"d":"295,747.61"}},{"v":1.9574761159729253,"d":"195.75%"},null,null,74,0.12,74,0.15,0.12,{"$f":"COUNTIF($U$17:U89,$C$8)","v":22},{"$f":"COUNTIF($U$17:U89,$C$9)","v":51},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC89,$D$8)","v":25},{"$f":"COUNTIF($AC$17:AC89,$D$9)","v":48},79153.72316520248,11873.058474780371,0.15,91026.78163998284,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG90)+$C$3,IFERROR(IF(AH90>0,(AJ89*(1-$D$10)),(AJ89*(1-$D$11)))+AI90,\"\"))","v":209757.36638778652}]
[{"$nulls":6},75,{"v":207023.32811810475,"d":"207,023.33"},"WIN",{"v":24842.79937417257,"d":"24,842.80"},{"v":0.12,"d":"12.0%"},{"v":231866.12749227733,"d":"231,866.13"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J91)+$C$3,IFERROR(IF(I91=\"win\",(M90*(1-$C$10)),(M90*(1-$C$11)))+L91,\"\"))","v":{"v":320590.4109714651,"d":"320,590.41"}},{"v":2.205904109714651,"d":"220.59%"},null,null,75,0.12,75,-0.04,0.12,{"$f":"COUNTIF($U$17:U90,$C$8)","v":23},{"$f":"COUNTIF($U$17:U90,$C$9)","v":51},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC90,$D$8)","v":26},{"$f":"COUNTIF($AC$17:AC90,$D$9)","v":48},83902.94655511461,-3356.1178622045845,-0.04,80546.82869291003,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG91)+$C$3,IFERROR(IF(AH91>0,(AJ90*(1-$D$10)),(AJ90*(1-$D$11)))+AI91,\"\"))","v":206401.24852558193}]
[{"$nulls":6},76,{"v":128236.16438858605,"d":"128,236.16"},"LOSS",{"v":-4808.8561645719765,"d":"-4,808.86"},{"v":-0.0375,"d":"-3.8%"},{"v":123427.30822401408,"d":"123,427.31"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J92)+$C$3,IFERROR(IF(I92=\"win\",(M91*(1-$C$10)),(M91*(1-$C$11)))+L92,\"\"))","v":{"v":315781.55480689317,"d":"315,781.55"}},{"v":2.157815548068932,"d":"215.78%"},null,null,76,-0.0375,76,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U91,$C$8)","v":24},{"$f":"COUNTIF($U$17:U91,$C$9)","v":51},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC91,$D$8)","v":26},{"$f":"COUNTIF($AC$17:AC91,$D$9)","v":49},82560.49941023278,-3302.419976409311,-0.04,79258.07943382347,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG92)+$C$3,IFERROR(IF(AH92>0,(AJ91*(1-$D$10)),(AJ91*(1-$D$11)))+AI92,\"\"))","v":203098.8285491726}]
[{"$nulls":6},77,{"v":126312.62192275727,"d":"126,312.62"},"LOSS",{"v":-4736.723322103398,"d":"-4,736.72"},{"v":-0.0375,"d":"-3.8%"},{"v":121575.89860065388,"d":"121,575.90"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J93)+$C$3,IFERROR(IF(I93=\"win\",(M92*(1-$C$10)),(M92*(1-$C$11)))+L93,\"\"))","v":{"v":311044.8314847898,"d":"311,044.83"}},{"v":2.110448314847898,"d":"211.04%"},null,null,77,-0.0375,77,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U92,$C$8)","v":24},{"$f":"COUNTIF($U$17:U92,$C$9)","v":52},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC92,$D$8)","v":26},{"$f":"COUNTIF($AC$17:AC92,$D$9)","v":50},81239.53141966905,-3249.581256786762,-0.04,77989.95016288228,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG93)+$C$3,IFERROR(IF(AH93>0,(AJ92*(1-$D$10)),(AJ92*(1-$D$11)))+AI93,\"\"))","v":199849.24729238584}]
[{"$nulls":6},78,{"v":217731.38203935284,"d":"217,731.38"},"WIN",{"v":26127.76584472234,"d":"26,127.77"},{"v":0.12,"d":"12.0%"},{"v":243859.14788407518,"d":"243,859.15"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J94)+$C$3,IFERROR(IF(I94=\"win\",(M93*(1-$C$10)),(M93*(1-$C$11)))+L94,\"\"))","v":{"v":337172.5973295121,"d":"337,172.60"}},{"v":2.371725973295121,"d":"237.17%"},null,null,78,0.12,78,-0.04,0.12,{"$f":"COUNTIF($U$17:U93,$C$8)","v":24},{"$f":"COUNTIF($U$17:U93,$C$9)","v":53},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC93,$D$8)","v":26},{"$f":"COUNTIF($AC$17:AC93,$D$9)","v":51},79939.69891695434,-3197.5879566781737,-0.04,76742.11096027616,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG94)+$C$3,IFERROR(IF(AH94>0,(AJ93*(1-$D$10)),(AJ93*(1-$D$11)))+AI94,\"\"))","v":196651.65933570766}]
[{"$nulls":6},79,{"v":134869.03893180485,"d":"134,869.04"},"LOSS",{"v":-5057.588959942682,"d":"-5,057.59"},{"v":-0.0375,"d":"-3.8%"},{"v":129811.44997186217,"d":"129,811.45"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J95)+$C$3,IFERROR(IF(I95=\"win\",(M94*(1-$C$10)),(M94*(1-$C$11)))+L95,\"\"))","v":{"v":332115.00836956943,"d":"332,115.01"}},{"v":2.321150083695694,"d":"232.12%"},null,null,79,-0.0375,79,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U94,$C$8)","v":25},{"$f":"COUNTIF($U$17:U94,$C$9)","v":53},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC94,$D$8)","v":26},{"$f":"COUNTIF($AC$17:AC94,$D$9)","v":52},78660.66373428307,-3146.426549371323,-0.04,75514.23718491175,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG95)+$C$3,IFERROR(IF(AH95>0,(AJ94*(1-$D$10)),(AJ94*(1-$D$11)))+AI95,\"\"))","v":193505.23278633633}]
[{"$nulls":6},80,{"v":132846.0033478278,"d":"132,846.00"},"LOSS",{"v":-4981.725125543542,"d":"-4,981.73"},{"v":-0.0375,"d":"-3.8%"},{"v":127864.27822228425,"d":"127,864.28"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J96)+$C$3,IFERROR(IF(I96=\"win\",(M95*(1-$C$10)),(M95*(1-$C$11)))+L96,\"\"))","v":{"v":327133.2832440259,"d":"327,133.28"}},{"v":2.271332832440259,"d":"227.13%"},null,null,80,-0.0375,80,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U95,$C$8)","v":25},{"$f":"COUNTIF($U$17:U95,$C$9)","v":54},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC95,$D$8)","v":26},{"$f":"COUNTIF($AC$17:AC95,$D$9)","v":53},77402.09311453454,-3096.083724581382,-0.04,74306.00938995316,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG96)+$C$3,IFERROR(IF(AH96>0,(AJ95*(1-$D$10)),(AJ95*(1-$D$11)))+AI96,\"\"))","v":190409.14906175496}]
[{"$nulls":6},81,{"v":130853.31329761037,"d":"130,853.31"},"LOSS",{"v":-4906.999248660389,"d":"-4,907.00"},{"v":-0.0375,"d":"-3.8%"},{"v":125946.31404894998,"d":"125,946.31"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J97)+$C$3,IFERROR(IF(I97=\"win\",(M96*(1-$C$10)),(M96*(1-$C$11)))+L97,\"\"))","v":{"v":322226.2839953655,"d":"322,226.28"}},{"v":2.222262839953655,"d":"222.23%"},null,null,81,-0.0375,81,0.15,-0.0375,{"$f":"COUNTIF($U$17:U96,$C$8)","v":25},{"$f":"COUNTIF($U$17:U96,$C$9)","v":55},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC96,$D$8)","v":26},{"$f":"COUNTIF($AC$17:AC96,$D$9)","v":54},76163.65962470199,11424.548943705298,0.15,87588.2085684073,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG97)+$C$3,IFERROR(IF(AH97>0,(AJ96*(1-$D$10)),(AJ96*(1-$D$11)))+AI97,\"\"))","v":201833.69800546026}]
[{"$nulls":6},82,{"v":128890.51359814621,"d":"128,890.51"},"LOSS",{"v":-4833.394259930483,"d":"-4,833.39"},{"v":-0.0375,"d":"-3.8%"},{"v":124057.11933821572,"d":"124,057.12"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J98)+$C$3,IFERROR(IF(I98=\"win\",(M97*(1-$C$10)),(M97*(1-$C$11)))+L98,\"\"))","v":{"v":317392.889735435,"d":"317,392.89"}},{"v":2.17392889735435,"d":"217.39%"},null,null,82,0.12,82,-0.04,0.12,{"$f":"COUNTIF($U$17:U97,$C$8)","v":25},{"$f":"COUNTIF($U$17:U97,$C$9)","v":56},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC97,$D$8)","v":27},{"$f":"COUNTIF($AC$17:AC97,$D$9)","v":54},80733.47920218411,-3229.3391680873647,-0.04,77504.14003409675,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG98)+$C$3,IFERROR(IF(AH98>0,(AJ97*(1-$D$10)),(AJ97*(1-$D$11)))+AI98,\"\"))","v":198604.3588373729}]
[{"$nulls":6},83,{"v":126957.15589417401,"d":"126,957.16"},"LOSS",{"v":-4760.893346031525,"d":"-4,760.89"},{"v":-0.0375,"d":"-3.8%"},{"v":122196.26254814248,"d":"122,196.26"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J99)+$C$3,IFERROR(IF(I99=\"win\",(M98*(1-$C$10)),(M98*(1-$C$11)))+L99,\"\"))","v":{"v":312631.9963894035,"d":"312,632.00"}},{"v":2.126319963894035,"d":"212.63%"},null,null,83,-0.0375,83,-0.04,0.12,{"$f":"COUNTIF($U$17:U98,$C$8)","v":26},{"$f":"COUNTIF($U$17:U98,$C$9)","v":56},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC98,$D$8)","v":27},{"$f":"COUNTIF($AC$17:AC98,$D$9)","v":55},79441.74353494917,-3177.669741397967,-0.04,76264.0737935512,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG99)+$C$3,IFERROR(IF(AH99>0,(AJ98*(1-$D$10)),(AJ98*(1-$D$11)))+AI99,\"\"))","v":195426.68909597496}]
[{"$nulls":6},84,{"v":125052.7985557614,"d":"125,052.80"},"LOSS",{"v":-4689.4799458410525,"d":"-4,689.48"},{"v":-0.0375,"d":"-3.8%"},{"v":120363.31860992034,"d":"120,363.32"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J100)+$C$3,IFERROR(IF(I100=\"win\",(M99*(1-$C$10)),(M99*(1-$C$11)))+L100,\"\"))","v":{"v":307942.5164435624,"d":"307,942.52"}},{"v":2.079425164435624,"d":"207.94%"},null,null,84,-0.0375,84,-0.04,0.12,{"$f":"COUNTIF($U$17:U99,$C$8)","v":27},{"$f":"COUNTIF($U$17:U99,$C$9)","v":56},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC99,$D$8)","v":27},{"$f":"COUNTIF($AC$17:AC99,$D$9)","v":56},78170.67563838999,-3126.8270255355997,-0.04,75043.84861285439,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG100)+$C$3,IFERROR(IF(AH100>0,(AJ99*(1-$D$10)),(AJ99*(1-$D$11)))+AI100,\"\"))","v":192299.86207043935}]
[{"$nulls":6},85,{"v":123177.00657742497,"d":"123,177.01"},"LOSS",{"v":-4619.137746653436,"d":"-4,619.14"},{"v":-0.0375,"d":"-3.8%"},{"v":118557.86883077153,"d":"118,557.87"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J101)+$C$3,IFERROR(IF(I101=\"win\",(M100*(1-$C$10)),(M100*(1-$C$11)))+L101,\"\"))","v":{"v":303323.37869690894,"d":"303,323.38"}},{"v":2.0332337869690895,"d":"203.32%"},null,null,85,-0.0375,85,-0.04,0.12,{"$f":"COUNTIF($U$17:U100,$C$8)","v":28},{"$f":"COUNTIF($U$17:U100,$C$9)","v":56},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC100,$D$8)","v":27},{"$f":"COUNTIF($AC$17:AC100,$D$9)","v":57},76919.94482817575,-3076.79779312703,-0.04,73843.14703504872,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG101)+$C$3,IFERROR(IF(AH101>0,(AJ100*(1-$D$10)),(AJ100*(1-$D$11)))+AI101,\"\"))","v":189223.0642773123}]
[{"$nulls":6},86,{"v":121329.35147876358,"d":"121,329.35"},"LOSS",{"v":-4549.850680453634,"d":"-4,549.85"},{"v":-0.0375,"d":"-3.8%"},{"v":116779.50079830995,"d":"116,779.50"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J102)+$C$3,IFERROR(IF(I102=\"win\",(M101*(1-$C$10)),(M101*(1-$C$11)))+L102,\"\"))","v":{"v":298773.5280164553,"d":"298,773.53"}},{"v":1.987735280164553,"d":"198.77%"},null,null,86,-0.0375,86,0.15,-0.0375,{"$f":"COUNTIF($U$17:U101,$C$8)","v":29},{"$f":"COUNTIF($U$17:U101,$C$9)","v":56},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC101,$D$8)","v":27},{"$f":"COUNTIF($AC$17:AC101,$D$9)","v":58},75689.22571092493,11353.38385663874,0.15,87042.60956756368,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG102)+$C$3,IFERROR(IF(AH102>0,(AJ101*(1-$D$10)),(AJ101*(1-$D$11)))+AI102,\"\"))","v":200576.44813395105}]
[{"$nulls":6},87,{"v":119509.41120658212,"d":"119,509.41"},"LOSS",{"v":-4481.60292024683,"d":"-4,481.60"},{"v":-0.0375,"d":"-3.8%"},{"v":115027.80828633529,"d":"115,027.81"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J103)+$C$3,IFERROR(IF(I103=\"win\",(M102*(1-$C$10)),(M102*(1-$C$11)))+L103,\"\"))","v":{"v":294291.92509620846,"d":"294,291.93"}},{"v":1.9429192509620847,"d":"194.29%"},null,null,87,-0.0375,87,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U102,$C$8)","v":29},{"$f":"COUNTIF($U$17:U102,$C$9)","v":57},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC102,$D$8)","v":28},{"$f":"COUNTIF($AC$17:AC102,$D$9)","v":58},80230.57925358042,-3209.223170143217,-0.04,77021.3560834372,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG103)+$C$3,IFERROR(IF(AH103>0,(AJ102*(1-$D$10)),(AJ102*(1-$D$11)))+AI103,\"\"))","v":197367.22496380785}]
[{"$nulls":6},88,{"v":117716.77003848339,"d":"117,716.77"},"LOSS",{"v":-4414.3788764431265,"d":"-4,414.38"},{"v":-0.0375,"d":"-3.8%"},{"v":113302.39116204027,"d":"113,302.39"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J104)+$C$3,IFERROR(IF(I104=\"win\",(M103*(1-$C$10)),(M103*(1-$C$11)))+L104,\"\"))","v":{"v":289877.5462197653,"d":"289,877.55"}},{"v":1.8987754621976531,"d":"189.88%"},null,null,88,-0.0375,88,-0.04,0.12,{"$f":"COUNTIF($U$17:U103,$C$8)","v":29},{"$f":"COUNTIF($U$17:U103,$C$9)","v":58},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC103,$D$8)","v":28},{"$f":"COUNTIF($AC$17:AC103,$D$9)","v":59},78946.88998552314,-3157.875599420926,-0.04,75789.01438610222,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG104)+$C$3,IFERROR(IF(AH104>0,(AJ103*(1-$D$10)),(AJ103*(1-$D$11)))+AI104,\"\"))","v":194209.34936438693}]
[{"$nulls":6},89,{"v":115951.01848790614,"d":"115,951.02"},"LOSS",{"v":-4348.16319329648,"d":"-4,348.16"},{"v":-0.0375,"d":"-3.8%"},{"v":111602.85529460966,"d":"111,602.86"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J105)+$C$3,IFERROR(IF(I105=\"win\",(M104*(1-$C$10)),(M104*(1-$C$11)))+L105,\"\"))","v":{"v":285529.38302646886,"d":"285,529.38"}},{"v":1.8552938302646886,"d":"185.53%"},null,null,89,-0.0375,89,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U104,$C$8)","v":30},{"$f":"COUNTIF($U$17:U104,$C$9)","v":58},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC104,$D$8)","v":28},{"$f":"COUNTIF($AC$17:AC104,$D$9)","v":60},77683.73974575478,-3107.3495898301912,-0.04,74576.39015592459,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG105)+$C$3,IFERROR(IF(AH105>0,(AJ104*(1-$D$10)),(AJ104*(1-$D$11)))+AI105,\"\"))","v":191101.99977455672}]
[{"$nulls":6},90,{"v":114211.75321058754,"d":"114,211.75"},"LOSS",{"v":-4282.9407453970325,"d":"-4,282.94"},{"v":-0.0375,"d":"-3.8%"},{"v":109928.81246519051,"d":"109,928.81"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J106)+$C$3,IFERROR(IF(I106=\"win\",(M105*(1-$C$10)),(M105*(1-$C$11)))+L106,\"\"))","v":{"v":281246.4422810718,"d":"281,246.44"}},{"v":1.8124644228107178,"d":"181.25%"},null,null,90,-0.0375,90,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U105,$C$8)","v":30},{"$f":"COUNTIF($U$17:U105,$C$9)","v":59},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC105,$D$8)","v":28},{"$f":"COUNTIF($AC$17:AC105,$D$9)","v":61},76440.79990982269,-3057.6319963929077,-0.04,73383.16791342977,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG106)+$C$3,IFERROR(IF(AH106>0,(AJ105*(1-$D$10)),(AJ105*(1-$D$11)))+AI106,\"\"))","v":188044.3677781638}]
[{"$nulls":6},91,{"v":112498.57691242872,"d":"112,498.58"},"LOSS",{"v":-4218.696634216077,"d":"-4,218.70"},{"v":-0.0375,"d":"-3.8%"},{"v":108279.88027821264,"d":"108,279.88"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J107)+$C$3,IFERROR(IF(I107=\"win\",(M106*(1-$C$10)),(M106*(1-$C$11)))+L107,\"\"))","v":{"v":277027.74564685574,"d":"277,027.75"}},{"v":1.7702774564685573,"d":"177.03%"},null,null,91,-0.0375,91,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U106,$C$8)","v":30},{"$f":"COUNTIF($U$17:U106,$C$9)","v":60},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC106,$D$8)","v":28},{"$f":"COUNTIF($AC$17:AC106,$D$9)","v":62},75217.74711126553,-3008.7098844506213,-0.04,72209.03722681491,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG107)+$C$3,IFERROR(IF(AH107>0,(AJ106*(1-$D$10)),(AJ106*(1-$D$11)))+AI107,\"\"))","v":185035.65789371319}]
[{"$nulls":6},92,{"v":110811.0982587423,"d":"110,811.10"},"LOSS",{"v":-4155.416184702836,"d":"-4,155.42"},{"v":-0.0375,"d":"-3.8%"},{"v":106655.68207403948,"d":"106,655.68"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J108)+$C$3,IFERROR(IF(I108=\"win\",(M107*(1-$C$10)),(M107*(1-$C$11)))+L108,\"\"))","v":{"v":272872.3294621529,"d":"272,872.33"}},{"v":1.728723294621529,"d":"172.87%"},null,null,92,-0.0375,92,0.15,-0.0375,{"$f":"COUNTIF($U$17:U107,$C$8)","v":30},{"$f":"COUNTIF($U$17:U107,$C$9)","v":61},{"$nulls":5},0.15,{"$f":"COUNTIF($AC$17:AC107,$D$8)","v":28},{"$f":"COUNTIF($AC$17:AC107,$D$9)","v":63},74014.26315748527,11102.13947362279,0.15,85116.40263110807,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG108)+$C$3,IFERROR(IF(AH108>0,(AJ107*(1-$D$10)),(AJ107*(1-$D$11)))+AI108,\"\"))","v":196137.797367336}]
[{"$nulls":6},93,{"v":109148.93178486117,"d":"109,148.93"},"LOSS",{"v":-4093.0849419322935,"d":"-4,093.08"},{"v":-0.0375,"d":"-3.8%"},{"v":105055.84684292888,"d":"105,055.85"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J109)+$C$3,IFERROR(IF(I109=\"win\",(M108*(1-$C$10)),(M108*(1-$C$11)))+L109,\"\"))","v":{"v":268779.2445202206,"d":"268,779.24"}},{"v":1.6877924452022062,"d":"168.78%"},null,null,93,-0.0375,93,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U108,$C$8)","v":30},{"$f":"COUNTIF($U$17:U108,$C$9)","v":62},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC108,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC108,$D$9)","v":63},78455.1189469344,-3138.204757877376,-0.04,75316.91418905702,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG109)+$C$3,IFERROR(IF(AH109>0,(AJ108*(1-$D$10)),(AJ108*(1-$D$11)))+AI109,\"\"))","v":192999.5926094586}]
[{"$nulls":6},94,{"v":107511.69780808825,"d":"107,511.70"},"LOSS",{"v":-4031.6886678033093,"d":"-4,031.69"},{"v":-0.0375,"d":"-3.8%"},{"v":103480.00914028495,"d":"103,480.01"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J110)+$C$3,IFERROR(IF(I110=\"win\",(M109*(1-$C$10)),(M109*(1-$C$11)))+L110,\"\"))","v":{"v":264747.5558524173,"d":"264,747.56"}},{"v":1.6474755585241732,"d":"164.75%"},null,null,94,-0.0375,94,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U109,$C$8)","v":30},{"$f":"COUNTIF($U$17:U109,$C$9)","v":63},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC109,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC109,$D$9)","v":64},77199.83704378344,-3087.9934817513376,-0.04,74111.8435620321,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG110)+$C$3,IFERROR(IF(AH110>0,(AJ109*(1-$D$10)),(AJ109*(1-$D$11)))+AI110,\"\"))","v":189911.59912770725}]
[{"$nulls":6},95,{"v":105899.02234096693,"d":"105,899.02"},"LOSS",{"v":-3971.2133377862597,"d":"-3,971.21"},{"v":-0.0375,"d":"-3.8%"},{"v":101927.80900318066,"d":"101,927.81"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J111)+$C$3,IFERROR(IF(I111=\"win\",(M110*(1-$C$10)),(M110*(1-$C$11)))+L111,\"\"))","v":{"v":260776.34251463105,"d":"260,776.34"}},{"v":1.6077634251463104,"d":"160.78%"},null,null,95,-0.0375,95,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U110,$C$8)","v":30},{"$f":"COUNTIF($U$17:U110,$C$9)","v":64},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC110,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC110,$D$9)","v":65},75964.6396510829,-3038.585586043316,-0.04,72926.05406503959,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG111)+$C$3,IFERROR(IF(AH111>0,(AJ110*(1-$D$10)),(AJ110*(1-$D$11)))+AI111,\"\"))","v":186873.01354166394}]
[{"$nulls":6},96,{"v":104310.53700585243,"d":"104,310.54"},"LOSS",{"v":-3911.6451377194658,"d":"-3,911.65"},{"v":-0.0375,"d":"-3.8%"},{"v":100398.89186813297,"d":"100,398.89"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J112)+$C$3,IFERROR(IF(I112=\"win\",(M111*(1-$C$10)),(M111*(1-$C$11)))+L112,\"\"))","v":{"v":256864.6973769116,"d":"256,864.70"}},{"v":1.5686469737691158,"d":"156.86%"},null,null,96,-0.0375,96,-0.04,0.12,{"$f":"COUNTIF($U$17:U111,$C$8)","v":30},{"$f":"COUNTIF($U$17:U111,$C$9)","v":65},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC111,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC111,$D$9)","v":66},74749.20541666557,-2989.968216666623,-0.04,71759.23719999896,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG112)+$C$3,IFERROR(IF(AH112>0,(AJ111*(1-$D$10)),(AJ111*(1-$D$11)))+AI112,\"\"))","v":183883.04532499734}]
[{"$nulls":6},97,{"v":102745.87895076464,"d":"102,745.88"},"LOSS",{"$f":"IFERROR(H113*K113,\"\")","v":{"v":-3852.970460653674,"d":"-3,852.97"}},{"v":-0.0375,"d":"-3.8%"},{"v":98892.90849011097,"d":"98,892.91"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J113)+$C$3,IFERROR(IF(I113=\"win\",(M112*(1-$C$10)),(M112*(1-$C$11)))+L113,\"\"))","v":{"v":253011.72691625793,"d":"253,011.73"}},{"$f":"IFERROR((M113-$C$3)/$C$3,\"\")","v":{"v":1.5301172691625793,"d":"153.01%"}},null,null,97,-0.0375,97,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U112,$C$8)","v":31},{"$f":"COUNTIF($U$17:U112,$C$9)","v":65},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC112,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC112,$D$9)","v":67},73553.21812999893,-2942.1287251999574,-0.04,70611.08940479897,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG113)+$C$3,IFERROR(IF(AH113>0,(AJ112*(1-$D$10)),(AJ112*(1-$D$11)))+AI113,\"\"))","v":180940.91659979738}]
[{"$nulls":6},98,{"$f":"IFERROR(IF($M$14=\"non-compounding\",IF(I114=\"loss\",($C$3*$C$11),($C$3*$C$10)),IF(G114=\"\",\"\",IF(I114=\"win\",$C$10*M113,$C$11*M113))),\"\")","v":{"v":101204.69076650318,"d":"101,204.69"}},"LOSS",{"v":-3795.1759037438687,"d":"-3,795.18"},{"v":-0.0375,"d":"-3.8%"},{"v":97409.5148627593,"d":"97,409.51"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J114)+$C$3,IFERROR(IF(I114=\"win\",(M113*(1-$C$10)),(M113*(1-$C$11)))+L114,\"\"))","v":{"v":249216.55101251404,"d":"249,216.55"}},{"v":1.4921655101251405,"d":"149.22%"},null,null,98,-0.0375,98,-0.04,-0.0375,{"$f":"COUNTIF($U$17:U113,$C$8)","v":31},{"$f":"COUNTIF($U$17:U113,$C$9)","v":66},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC113,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC113,$D$9)","v":68},72376.36663991895,-2895.0546655967582,-0.04,69481.31197432219,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG114)+$C$3,IFERROR(IF(AH114>0,(AJ113*(1-$D$10)),(AJ113*(1-$D$11)))+AI114,\"\"))","v":178045.86193420063}]
[{"$nulls":6},99,{"v":99686.62040500563,"d":"99,686.62"},"LOSS",{"v":-3738.248265187711,"d":"-3,738.25"},{"v":-0.0375,"d":"-3.8%"},{"v":95948.37213981792,"d":"95,948.37"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J115)+$C$3,IFERROR(IF(I115=\"win\",(M114*(1-$C$10)),(M114*(1-$C$11)))+L115,\"\"))","v":{"v":245478.30274732635,"d":"245,478.30"}},{"v":1.4547830274732636,"d":"145.48%"},null,null,99,-0.0375,99,-0.04,0.12,{"$f":"COUNTIF($U$17:U114,$C$8)","v":31},{"$f":"COUNTIF($U$17:U114,$C$9)","v":67},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC114,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC114,$D$9)","v":69},71218.34477368025,-2848.73379094721,-0.04,68369.61098273304,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG115)+$C$3,IFERROR(IF(AH115>0,(AJ114*(1-$D$10)),(AJ114*(1-$D$11)))+AI115,\"\"))","v":175197.12814325342}]
[{"$nulls":6},100,{"v":98191.32109893055,"d":"98,191.32"},"LOSS",{"v":-3682.174541209896,"d":"-3,682.17"},{"v":-0.0375,"d":"-3.8%"},{"v":94509.14655772065,"d":"94,509.15"},{"$f":"IF($M$14=\"non-compounding\",SUM($J$17:J116)+$C$3,IFERROR(IF(I116=\"win\",(M115*(1-$C$10)),(M115*(1-$C$11)))+L116,\"\"))","v":{"v":241796.12820611644,"d":"241,796.13"}},{"v":1.4179612820611645,"d":"141.80%"},null,null,100,-0.0375,100,0.15,-0.0375,{"$f":"COUNTIF($U$17:U115,$C$8)","v":32},{"$f":"COUNTIF($U$17:U115,$C$9)","v":67},{"$nulls":5},-0.04,{"$f":"COUNTIF($AC$17:AC115,$D$8)","v":29},{"$f":"COUNTIF($AC$17:AC115,$D$9)","v":70},70078.85125730137,10511.827688595205,0.15,80590.67894589658,{"$f":"IF($M$14=\"non-compounding\",SUM($AG$17:AG116)+$C$3,IFERROR(IF(AH116>0,(AJ115*(1-$D$10)),(AJ115*(1-$D$11)))+AI116,\"\"))","v":185708.9558318486}]

{"sheet":"RBAF","index":6,"n_rows":30,"n_cols":21,"rows_kept":30,"hidden":true,"merged":[[3,9,3,12],[16,9,16,12],[19,1,20,5]]}
[]
[null,null,"RESULT-BASED ASSUMPTION FORECAST"]
[]
[null,"Account Name:",{"$f":"Expectancy!C2","v":"Trial Version"},{"$nulls":6},"REQUIRED WIN RATE% VS  RRR",{"$nulls":5},{"$f":"P5","v":3.2},{"$f":"1/(1+($P$5/2))","v":0.3846153846153846}]
[null,"Portfolio Size:",{"v":100000,"d":"100,000.00"},null,{"$f":"IFERROR(IF(U17<0,\"# of Trades to Loss \"&TEXT(F18,\"0.0%\")&\":\",\"# of Trades to Gain \"&TEXT(F18,\"0.0%\")&\":\"),\"\")","v":"# of Trades to Gain 52.2%:"},{"$f":"IFERROR(IF(RBAF!U17<0,(RBAF!U16+RBAF!U18)&\" trades\",RBAF!U17&\" trades\"),0)","v":"51 trades"},{"$nulls":9},{"$f":"C7/-C8","v":3.2},{"$f":"1/(1+($P$5/1))","v":0.23809523809523808}]
[null,"Win Rate%:",{"v":0.25,"d":"25.00%"},null,"#Win Trades:",{"$f":"IFERROR(IF(RBAF!$U$17<0,RBAF!U16,ROUND((RBAF!U17)*RBAF!C6,0)),0)","v":13},{"$nulls":4},{"v":3,"d":"3.00"},"Risk Reward Ratio:",{"$f":"IFERROR(\"1 : \"&TEXT((C7/-C8),\"#0.00\"),0)","v":"1 : 3.20"},{"$nulls":3},"winrate"]
[null,"Average Gain %:",{"v":0.12,"d":"12.00%"},null,"#Loss Trades:",{"$f":"IFERROR(IF(RBAF!$U$17<0,RBAF!U18,(RBAF!U17)-RBAF!U19),0)","v":38},{"$nulls":4},{"v":2,"d":"2.00"},"Win% for  1:1 Adjusted RRR:",{"$f":"IFERROR(Q5,0)","v":{"v":0.23809523809523808,"d":"23.81%"}},null,null,"RR","1:1","2:1"]
[null,"Average Loss %:",{"v":-0.0375,"d":"-3.75%"},null,"Average Gain:",{"$f":"RBAF!C7*C14","v":{"v":8400,"d":"8,400.00"}},{"$nulls":4},{"v":1,"d":"1.00"},"Win% for 1:2 Adjusted RRR:",{"$f":"IFERROR(Q4,0)","v":{"v":0.3846153846153846,"d":"38.46%"}},null,null,{"$f":"P9+1","v":8},{"$f":"1/(1+($P8/1))","v":0.1111111111111111},{"$f":"1/(1+($P8/2))","v":0.2}]
[null,"Ave.Position Size on Winners %:",{"v":0.7,"d":"70.00%"},null,"Average Loss:",{"$f":"RBAF!C8*C15","v":{"v":-1500,"d":"-1,500.00"}},{"$nulls":9},7,0.125,0.2222222222222222]
[null,"Ave.Position Size on Losers %:",{"v":0.4,"d":"40.00%"},null,"Average Port Gain/Trade:",{"$f":"IFERROR(F8/$C$5,\"\")","v":{"v":0.084,"d":"8.40%"}},{"$nulls":9},6,0.14285714285714285,0.25]
[null,"Desired Return %:",{"v":0.5,"d":"50.00%"},null,"Average Port Loss/Trade:",{"$f":"IFERROR(F9/$C$5,\"\")","v":{"v":-0.015,"d":"-1.50%"}},{"$nulls":9},5,0.16666666666666666,0.2857142857142857]
[{"$nulls":4},"Adjusted Risk Reward Ratio:",{"$f":"IFERROR(\"1 : \"&TEXT((RBAF!C6*F8)/(-F9*(1-RBAF!C6)),\"#0.00\"),\"\")","v":"1 : 1.87"},{"$nulls":9},4,0.2,0.3333333333333333]
[{"$nulls":4},"EDGE Ratio:",{"$f":"IFERROR(TEXT((F8)/(-F9),\"#0.00\"),\"\")","v":"5.60"},{"$nulls":9},3,0.25,0.4]
[null,"Ave.Position Size on Winners:",{"$f":"RBAF!C9*RBAF!C5","v":{"v":70000,"d":"70,000.00"}},null,"Expectancy Per Trade:",{"$f":"IFERROR((RBAF!C6*F8)+(F9*(1-RBAF!C6)),\"\")","v":{"v":975,"d":"975.00"}},{"$nulls":9},{"$f":"P15+1","v":2},0.3333333333333333,0.5]
[null,"Ave.Position Size on Losers:",{"$f":"C10*C5","v":{"v":40000,"d":"40,000.00"}},null,"Expectancy Per Trade %:",{"$f":"IFERROR(((1+(F8/-F9))*C6-1),\"\")","v":{"v":0.6499999999999999,"d":"65.00%"}},{"$nulls":9},1,0.5,0.6666666666666666,null,null,{"$f":"C7/-C8","v":3.2}]
[null,"Desired Return:",{"$f":"C5*C11","v":{"v":50000,"d":"50,000.00"}},null,"End Capital:",{"$f":"RBAF!F17+RBAF!C5","v":{"v":152200,"d":"152,200.00"}},{"$nulls":9},{"$f":"P15-0.3","v":0.7},0.5882352941176471,0.7407407407407407,null,null,{"$f":"ROUND((RBAF!C14/-RBAF!F14)*C6,0)","v":-18}]
[{"$nulls":4},"Gain/Loss:",{"$f":"U23+U22","v":{"v":52200,"d":"52,200.00"}},{"$nulls":3},"%GAIN TO RECOVER",{"$nulls":5},{"$f":"P16-0.3","v":0.39999999999999997},0.7142857142857143,0.8333333333333334,null,null,{"$f":"ROUND(((C5*C11)/RBAF!F14),0)","v":51}]
[{"$nulls":4},"%Gain/Loss",{"$f":"IFERROR(F17/RBAF!C5,\"\")","v":{"v":0.522,"d":"52.20%"}},{"$nulls":3},"%Loss","Amount Loss","Portfolio Remain","%Gain To Recover",null,{"$f":"-J19/2","v":0.125},0.09999999999999998,0.9090909090909091,0.9523809523809523,null,null,{"$f":"ROUND((RBAF!C14/-RBAF!F14),0)-U16","v":-54}]
[{"$nulls":9},{"v":-0.25,"d":"-25.00%"},{"$f":"C5*J19","v":{"v":-25000,"d":"-25,000.00"}},{"$f":"C5+K19","v":{"v":75000,"d":"75,000.00"}},{"$f":"IFERROR(-K19/L19,0)","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$nulls":7},{"$f":"IFERROR(IF($U$17<0,U16,ROUND((U17)*C6,0)),0)","v":13}]
[null,{"$f":"IFERROR(IF(U17<0,U20,U21),\"\")","v":"You will achieve your desired return of 50.0% in 51 trades by consistently maintaining your statistics of 25.0% win rate, and an average %gain/loss of 12.0%/-3.8%"},{"$nulls":7},{"$f":"J21+$O$18","v":{"v":-0.125,"d":"-12.50%"}},{"$f":"L20-$C$5","v":{"v":-12500,"d":"-12,500.00"}},{"$f":"$C$5*(1+J20)","v":{"v":87500,"d":"87,500.00"}},{"$f":"IFERROR(-K20/L20,0)","v":{"v":0.14285714285714285,"d":"14.29%"}},{"$nulls":7},{"$f":"\"You will loss \"&TEXT(RBAF!F18,\"0.0%\")&\" of your Portfolio in \"&RBAF!F5&\" by consistently maintaining your statistics of \"&TEXT(C6,\".0%\")&\" win rate, and an average %gain/loss of \"&TEXT(C7,\"0.0%\")&\"/\"&TEXT(C8,\"0.0%\")","v":"You will loss 52.2% of your Portfolio in 51 trades by consistently maintaining your statistics of 25.0% win rate, and an average %gain/loss of 12.0%/-3.8%"}]
[{"$nulls":9},{"$f":"J19","v":{"v":-0.25,"d":"-25.00%"}},{"v":-25000,"d":"-25,000.00"},{"v":75000,"d":"75,000.00"},{"$f":"IFERROR(-K21/L21,0)","v":{"v":0.3333333333333333,"d":"33.33%"}},{"$nulls":7},{"$f":"\"You will achieve your desired return of \"&TEXT(C11,\".0%\")&\" in \"&RBAF!F5&\" by consistently maintaining your statistics of \"&TEXT(C6,\".0%\")&\" win rate, and an average %gain/loss of \"&TEXT(C7,\"0.0%\")&\"/\"&TEXT(C8,\"0.0%\")","v":"You will achieve your desired return of 50.0% in 51 trades by consistently maintaining your statistics of 25.0% win rate, and an average %gain/loss of 12.0%/-3.8%"}]
[{"$nulls":9},{"$f":"J21-5%","v":{"v":-0.3,"d":"-30.00%"}},{"v":-30000,"d":"-30,000.00"},{"v":70000,"d":"70,000.00"},{"v":0.42857142857142855,"d":"42.86%"},{"$nulls":7},{"$f":"RBAF!F8*RBAF!F6","v":109200}]
[{"$nulls":9},{"$f":"J22-5%","v":{"v":-0.35,"d":"-35.00%"}},{"v":-35000,"d":"-35,000.00"},{"v":65000,"d":"65,000.00"},{"v":0.5384615384615384,"d":"53.85%"},{"$nulls":7},{"$f":"RBAF!F9*RBAF!F7","v":-57000}]
[{"$nulls":9},{"$f":"J23-5%","v":{"v":-0.39999999999999997,"d":"-40.00%"}},{"v":-39999.99999999999,"d":"-40,000.00"},{"v":60000.00000000001,"d":"60,000.00"},{"v":0.6666666666666665,"d":"66.67%"},{"$nulls":7},{"$f":"U23+U22","v":52200}]
[{"$nulls":9},{"$f":"J24-5%","v":{"v":-0.44999999999999996,"d":"-45.00%"}},{"v":-44999.99999999999,"d":"-45,000.00"},{"v":55000.00000000001,"d":"55,000.00"},{"v":0.8181818181818179,"d":"81.82%"}]
[{"$nulls":9},{"v":-0.49999999999999994,"d":"-50.00%"},{"v":-50000,"d":"-50,000.00"},{"v":50000,"d":"50,000.00"},{"v":1,"d":"100.00%"}]
[{"$nulls":9},{"v":-0.5499999999999999,"d":"-55.00%"},{"v":-54999.99999999999,"d":"-55,000.00"},{"v":45000.00000000001,"d":"45,000.00"},{"v":1.2222222222222219,"d":"122.22%"}]
[{"$nulls":9},{"v":-0.6,"d":"-60.00%"},{"v":-60000,"d":"-60,000.00"},{"v":40000,"d":"40,000.00"},{"v":1.5,"d":"150.00%"}]
[{"$nulls":9},{"v":-0.65,"d":"-65.00%"},{"v":-65000,"d":"-65,000.00"},{"v":35000,"d":"35,000.00"},{"v":1.8571428571428572,"d":"185.71%"}]
[{"$nulls":9},{"v":-0.7000000000000001,"d":"-70.00%"},{"v":-70000,"d":"-70,000.00"},{"v":29999.999999999993,"d":"30,000.00"},{"v":2.333333333333334,"d":"233.33%"}]

{"sheet":"Trade Plan","index":7,"n_rows":16,"n_cols":47,"rows_kept":16,"hidden":true,"merged":[[2,6,2,8],[3,3,4,5],[3,6,4,8],[3,17,3,18],[3,20,3,24],[4,17,4,18],[4,20,4,21],[4,23,4,24],[5,17,5,18],[5,20,5,21],[5,23,5,24],[6,7,6,8],[6,17,6,18],[6,20,6,21],[6,23,6,24],[7,7,7,8],[7,17,7,18],[7,20,7,21],[7,23,7,24],[8,17,8,18],[8,20,8,21],[8,23,8,24],[9,6,9,8],[9,17,9,18],[9,20,9,21],[9,23,9,24],[11,4,11,7],[11,8,11,9],[11,10,11,11],[11,16,11,18],[11,20,11,21],[11,23,11,24],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[12,8,13,8],[12,9,13,9],[12,16,12,18],[12,20,13,21],[12,23,13,24]]}
[{"$nulls":26},5058451]
[]
[{"$nulls":5},"Account Name:",{"$f":"'1-Tranche'!D2","v":"Trial Version"}]
[{"$nulls":3},"Account Equity Value:",null,null,{"v":100000,"d":"100,000.00"},{"$nulls":10},"PORTFOLIO",null,null,"PORTFOLIO FORECAST",{"$nulls":5},{"$f":"I12","v":"SL & TP in Price"},{"$nulls":6},"BROKER FEE SETTINGS"]
[{"$nulls":17},"MARKET VALUE",null,null,{"$f":"U13","v":"Target Price"},null,null,{"$f":"X13","v":"Stop-loss \nor Trail Stop"},null,null,{"$f":"K12","v":"SL & TP in %"},{"$nulls":6},"Fees","From","Multiply by","Minimum","From","Maximum"]
[{"$nulls":16},"Total Bought Value:",{"$f":"IF(SUM(N15:N29)=0,\"No Stock Position\",SUM(N15:N29))","v":{"v":70852,"d":"$70,852.00"}},null,null,{"$f":"R6","v":{"v":70852,"d":"$70,852.00"}},null,null,{"$f":"R6","v":{"v":70852,"d":"$70,852.00"}},{"$nulls":9},{"$f":"'User Guide & Settings'!O5","v":"Commission"},{"$f":"'User Guide & Settings'!P5","v":"Amount"},{"$f":"'User Guide & Settings'!Q5","v":0.0025},{"$f":"'User Guide & Settings'!R5","v":20},{"$f":"'User Guide & Settings'!S5","v":"Amount"},{"$f":"'User Guide & Settings'!T5","v":0}]
[{"$nulls":5},"Position Size Per Trade (%):",{"v":0.4,"d":"40.00%"},{"$f":"G4*G7","v":{"v":40000,"d":"40,000.00"}},{"$nulls":8},"Total Portfolio Trade Value:",{"$f":"SUM(Q15:Q29)","v":{"v":72940.89,"d":"$72,940.89"}},null,null,{"$f":"IFERROR(U6+U8,0)","v":{"v":95270.2244,"d":"$95,270.22"}},null,null,{"$f":"IFERROR(X6+X8,0)","v":{"v":70270.2244,"d":"$70,270.22"}},null,"Market Price",{"$nulls":7},{"$f":"'User Guide & Settings'!O6","v":"VAT"},{"$f":"'User Guide & Settings'!P6","v":"Amount"},{"$f":"'User Guide & Settings'!Q6","v":0.0003},{"$f":"'User Guide & Settings'!R6","v":2.4},{"$f":"'User Guide & Settings'!S6","v":"Amount"},{"$f":"'User Guide & Settings'!T6","v":0}]
[{"$nulls":5},"Equity % to risk per trade (1R):",{"v":0.01,"d":"1.00%"},{"$f":"G4*G8","v":{"v":1000,"d":"1,000.00"}},{"$nulls":8},"Total Equities Gain/Loss:",{"$f":"IFERROR(SUM(AL15:AL29),0)","v":{"v":2088.8899999999994,"d":"$2,088.89"}},null,null,{"$f":"SUM(AN15:AN29)","v":{"v":24418.2244,"d":"$24,418.22"}},null,null,{"$f":"SUM(AP15:AP29)","v":{"v":-581.7756000000008,"d":"$(581.78)"}},null,"Ave. Price",{"$nulls":7},{"$f":"'User Guide & Settings'!O7","v":"Tax"},{"$f":"'User Guide & Settings'!P7","v":"Amount"},{"$f":"'User Guide & Settings'!Q7","v":1.5E-3},{"$f":"'User Guide & Settings'!R7","v":0},{"$f":"'User Guide & Settings'!S7","v":"Amount"},{"$f":"'User Guide & Settings'!T7","v":0}]
[{"$nulls":16},"Total Equities %Gain/Loss:",{"$f":"IFERROR(R8/R6,0)","v":{"v":0.02948244227403601,"d":"2.95%"}},null,null,{"$f":"IFERROR(U8/U6,0)","v":{"v":0.3446370518827979,"d":"34.46%"}},null,null,{"$f":"IFERROR(X8/X6,0)","v":{"v":-0.008211138711680699,"d":"-0.82%"}},null,null,"LONG",{"$nulls":6},{"$f":"'User Guide & Settings'!O8","v":"Sales Tax"},{"$f":"'User Guide & Settings'!P8","v":"Amount"},{"$f":"'User Guide & Settings'!Q8","v":0.006},{"$f":"'User Guide & Settings'!R8","v":0},{"$f":"'User Guide & Settings'!S8","v":"Amount"},{"$f":"'User Guide & Settings'!T8","v":0}]
[{"$nulls":5},"Cash Balance:",{"$f":"IFERROR(G4-R6-R8,\"\")","v":{"v":27059.11,"d":"27,059.11"}},{"$nulls":9},"Total Account Equity Value:",{"$f":"IFERROR(R7+G10,\"\")","v":{"v":100000,"d":"$100,000.00"}},null,null,{"$f":"U7+G4","v":{"v":195270.2244,"d":"$195,270.22"}},null,null,{"$f":"X7+G4","v":{"v":170270.2244,"d":"$170,270.22"}},null,null,"SHORT"]
[{"$nulls":26},"Value"]
[{"$nulls":4},"OPEN STOCK POSITIONS",{"$nulls":3},"SL & TP in Price",null,"SL & TP in %",null,null,"MARKET\nPRICE",null,null,"   UNREALIZED GAIN/LOSS",{"$nulls":3},"Select Option>>",null,null,"R-Multiple",null,null,"R-Multiple",""]
[null,null,"No.","TYPE","STOCK CODE","TOTAL\nSHARES","AVERAGE PRICE","MARKET PRICE","Stop-loss \nor Trail Stop","Target Price","%Stop-loss","%Target Price",{"$nulls":4},"PORTFOLIO",{"$nulls":3},"Target Price",null,null,"Stop-loss \nor Trail Stop",null,null,"code"]
[{"$nulls":10},{"v":-0.05,"d":"-5.0%"},{"v":0.2,"d":"20.0%"},{"$nulls":4},"VALUE","PROFIT/LOSS","%P&L",{"$nulls":7},"Target Price (%)","Cut-loss"]
[null,null,1,"LONG","NIKL",{"v":15000,"d":"15,000"},{"v":2.556,"d":"2.5560"},{"v":2.74,"d":"2.7400"},{"v":2.6,"d":"2.6000"},{"v":4,"d":"4.0000"},{"$f":"IFERROR(IF(AD15=\"L\",((N15+AU15)/F15)*(1+$K$14),((N15+SUM(AQ15:AS15))/F15)*(1-$K$14)),\"\")","v":{"v":2.45321046,"d":"2.4532"}},{"$f":"IFERROR(IF(AD15=\"L\",((N15+AU15)/F15)*(1+$L$14),((N15+SUM(AQ15:AS15))/F15)*(1-$L$14)),\"\")","v":{"v":3.09879216,"d":"3.0988"}},null,{"$f":"G15*F15","v":38340},{"$f":"IFERROR(INDEX(Sheet1!$E$2:$E$390,MATCH(E15,Sheet1!$B$2:$B$390,0)),\"\")","v":2.7},{"$f":"H15*F15","v":41100},{"$f":"IF(F15=0,\"\",IF((H15=\"\"),\"Update Price\",P15-AJ15))","v":{"v":40676.67,"d":"40,676.67"}},{"$f":"IFERROR(IF($X$12=\"R-Multiple\",AK15,AL15),\"\")","v":"2.34R"},{"$f":"IFERROR((AL15/N15),\"\")","v":{"v":0.06094600938967132,"d":"6.09%"}},null,{"$f":"IFERROR(IF($X$12=\"R-Multiple\",AM15,AN15),\"\")","v":"21.27R"},{"$f":"IFERROR(AN15/N15,\"\")","v":{"v":0.5546452269170579,"d":"55.46%"}},null,{"$f":"IFERROR(IF($X$12=\"R-Multiple\",AO15,AP15),\"\")","v":"0.27R"},{"$f":"IFERROR(AP15/N15,\"\")","v":{"v":0.006914397496087589,"d":"0.69%"}},{"$f":"AL15","v":2336.6699999999983},{"$f":"IF($U$13=$K$13,K15,IF($U$13=$L$13,L15,IF($U$13=$I$13,I15,IF($U$13=$J$13,J15,0))))","v":4},{"$f":"IF($X$13=$K$13,K15,IF($X$13=$L$13,L15,IF($X$13=$I$13,I15,IF($X$13=$J$13,J15,0))))","v":2.6},null,{"$f":"IF(D15=\"SHORT\",\"s\",\"L\")","v":"L"},null,{"$f":"IF(F15=\"\",\"\",IF(IF($AL$6=\"Amount\",$AM$6*P15,IF($AL$6=\"Total Shares\",$AM$6*F15,$AM$6))=0,MAX(IF($AI$6=\"amount\",(P15*$AJ$6),IF($AI$6=\"Total Shares\",($AJ$6*F15),$AJ$6)),$AK$6),MIN(IF($AL$6=\"Amount\",$AM$6*P15,IF($AL$6=\"Total Shares\",$AM$6*F15,$AM$6)),MAX(IF($AI$6=\"amount\",(P15*$AJ$6),IF($AI$6=\"Total Shares\",($AJ$6*F15),$AJ$6)),$AK$6))))","v":102.75},{"$f":"IF(F15=\"\",\"\",IF(IF($AL$7=\"Amount\",$AM$7*P15,IF($AL$7=\"Total Shares\",$AM$7*F15,$AM$7))=0,MAX(IF($AI$7=\"amount\",(P15*$AJ$7),IF($AI$7=\"Total Shares\",($AJ$7*F15),$AJ$7)),$AK$7),MIN(IF($AL$7=\"Amount\",$AM$7*P15,IF($AL$7=\"Total Shares\",$AM$7*F15,$AM$7)),MAX(IF($AI$7=\"amount\",(P15*$AJ$7),IF($AI$7=\"Total Shares\",($AJ$7*F15),$AJ$7)),$AK$7))))","v":12.329999999999998},{"$f":"IF(IF($AL$8=\"Amount\",$AM$8*P15,IF($AL$8=\"Total Shares\",$AM$8*F15,$AM$8))=0,MAX(IF($AI$8=\"amount\",(P15*$AJ$8),IF($AI$8=\"Total Shares\",($AJ$8*F15),$AJ$8)),$AK$8),MIN(IF($AL$8=\"Amount\",$AM$8*P15,IF($AL$8=\"Total Shares\",$AM$8*F15,$AM$8)),MAX(IF($AI$8=\"amount\",(P15*$AJ$8),IF($AI$8=\"Total Shares\",($AJ$8*F15),$AJ$8)),$AK$8)))","v":61.65},{"$f":"IF(IF($AL$9=\"Amount\",$AM$9*P15,IF($AL$9=\"Total Shares\",$AM$9*F15,$AM$9))=0,MAX(IF($AI$9=\"amount\",(P15*$AJ$9),IF($AI$9=\"Total Shares\",($AJ$9*F15),$AJ$9)),$AK$9),MIN(IF($AL$9=\"Amount\",$AM$9*P15,IF($AL$9=\"Total Shares\",$AM$9*F15,$AM$9)),MAX(IF($AI$9=\"amount\",(P15*$AJ$9),IF($AI$9=\"Total Shares\",($AJ$9*F15),$AJ$9)),$AK$9)))","v":246.6},{"$f":"SUM(AF15:AI15)","v":423.33},{"$f":"TEXT((AL15/$H$8),\"0.00R\")","v":"2.34R"},{"$f":"IF(N15=0,\"\",IF(AD15=\"L\",Q15-N15,(N15-Q15)-AI15))","v":2336.6699999999983},{"$f":"TEXT((AN15/$H$8),\"0.00R\")","v":"21.27R"},{"$f":"IF(N15=0,\"\",IF(AD15=\"L\",(((AA15*F15)-AU15)-N15),(N15-((AA15*F15)-AT15))))","v":21265.097999999998},{"$f":"IF(AN15=\"\",\"\",TEXT((AP15/$H$8),\"0.00R\"))","v":"0.27R"},{"$f":"IF(AB15=0,\"\",IFERROR(IF(AD15=\"L\",(((AB15*F15)-AU15)-N15),(N15-((AB15*F15)-AT15))),\"\"))","v":265.09799999999814},{"$f":"IF(F15=\"\",\"\",IF(IF($AL$6=\"Amount\",$AM$6*N15,IF($AL$6=\"Total Shares\",$AM$6*F15,$AM$6))=0,MAX(IF($AI$6=\"amount\",(N15*$AJ$6),IF($AI$6=\"Total Shares\",($AJ$6*F15),$AJ$6)),$AK$6),MIN(IF($AL$6=\"Amount\",$AM$6*N15,IF($AL$6=\"Total Shares\",$AM$6*F15,$AM$6)),MAX(IF($AI$6=\"amount\",(N15*$AJ$6),IF($AI$6=\"Total Shares\",($AJ$6*F15),$AJ$6)),$AK$6))))","v":95.85000000000001},{"$f":"IF(F15=\"\",\"\",IF(IF($AL$7=\"Amount\",$AM$7*N15,IF($AL$7=\"Total Shares\",$AM$7*F15,$AM$7))=0,MAX(IF($AI$7=\"amount\",(N15*$AJ$7),IF($AI$7=\"Total Shares\",($AJ$7*F15),$AJ$7)),$AK$7),MIN(IF($AL$7=\"Amount\",$AM$7*N15,IF($AL$7=\"Total Shares\",$AM$7*F15,$AM$7)),MAX(IF($AI$7=\"amount\",(N15*$AJ$7),IF($AI$7=\"Total Shares\",($AJ$7*F15),$AJ$7)),$AK$7))))","v":11.501999999999999},{"$f":"IF(IF($AL$8=\"Amount\",$AM$8*N15,IF($AL$8=\"Total Shares\",$AM$8*F15,$AM$8))=0,MAX(IF($AI$8=\"amount\",(N15*$AJ$8),IF($AI$8=\"Total Shares\",($AJ$8*F15),$AJ$8)),$AK$8),MIN(IF($AL$8=\"Amount\",$AM$8*N15,IF($AL$8=\"Total Shares\",$AM$8*F15,$AM$8)),MAX(IF($AI$8=\"amount\",(N15*$AJ$8),IF($AI$8=\"Total Shares\",($AJ$8*F15),$AJ$8)),$AK$8)))","v":57.51},{"$f":"IF(IF($AL$9=\"Amount\",$AM$9*N15,IF($AL$9=\"Total Shares\",$AM$9*F15,$AM$9))=0,MAX(IF($AI$9=\"amount\",(N15*$AJ$9),IF($AI$9=\"Total Shares\",($AJ$9*F15),$AJ$9)),$AK$9),MIN(IF($AL$9=\"Amount\",$AM$9*N15,IF($AL$9=\"Total Shares\",$AM$9*F15,$AM$9)),MAX(IF($AI$9=\"amount\",(N15*$AJ$9),IF($AI$9=\"Total Shares\",($AJ$9*F15),$AJ$9)),$AK$9)))","v":230.04},{"$f":"SUM(AQ15:AT15)","v":394.902}]
[null,null,{"$f":"C15+1","v":2},"LONG","PXP",{"v":2000,"d":"2,000"},{"v":16.256,"d":"16.2560"},{"v":16.3,"d":"16.3000"},{"v":16,"d":"16.0000"},{"v":18,"d":"18.0000"},{"v":15.60226496,"d":"15.6023"},{"v":19.70812416,"d":"19.7081"},null,32512,{"$f":"IFERROR(INDEX(Sheet1!$E$2:$E$390,MATCH(E16,Sheet1!$B$2:$B$390,0)),\"\")","v":16.3},32600,{"v":32264.22,"d":"32,264.22"},"-0.25R",{"v":-0.007621186023622012,"d":"-0.76%"},null,"3.15R",{"v":0.09698346456692916,"d":"9.70%"},null,"-0.85R",{"v":-0.02604803149606296,"d":"-2.60%"},-247.77999999999884,18,16,null,"L",null,81.5,9.78,48.9,195.6,{"$f":"SUM(AF16:AI16)","v":335.78},"-0.25R",-247.77999999999884,"3.15R",3153.126400000001,{"$f":"IF(AN16=\"\",\"\",TEXT((AP16/$H$8),\"0.00R\"))","v":"-0.85R"},-846.873599999999,81.28,9.753599999999999,48.768,195.072,{"$f":"SUM(AQ16:AT16)","v":334.8736}]

{"sheet":"User Guide & Settings","index":8,"n_rows":144,"n_cols":29,"rows_kept":144,"hidden":true,"merged":[[1,1,1,19],[2,14,2,19],[3,3,5,11],[9,2,9,19],[13,2,15,6],[24,2,26,6],[38,2,45,6],[56,2,56,4],[57,2,57,4],[58,2,58,4],[59,2,59,4],[65,2,67,7],[70,2,70,7],[75,2,76,6],[78,2,82,6],[87,2,90,6],[92,2,97,6],[103,2,106,6],[115,13,115,19],[117,2,119,8],[121,2,124,8],[125,10,125,18]]}
[]
[null,"USER GUIDE AND SETTINGS"]
[{"$nulls":3},"Risk management Spreadsheet (RMS)\n",{"$nulls":10},"BROKER FEE SETTINGS",{"$nulls":10},"From","To"]
[{"$nulls":3},"AA Excel Spreadsheets© 2016. All Rights Reserved.",{"$nulls":10},"Fees","From","Multiply by","Minimum","From","Maximum",null,null,"Trade",null,null,1E-4,0.0099,1E-4,{"v":1000000,"d":"1,000,000"}]
[{"$nulls":14},"Commission","Amount",{"v":0.0025,"d":"0.00250"},{"v":20,"d":"20.0"},"Amount",{"$nulls":3},"Amount",null,null,0.01,0.049,1E-3,{"v":100000,"d":"100,000"}]
[{"$nulls":14},"VAT","Amount",{"v":0.0003,"d":"0.00030"},2.4,"Amount",{"$nulls":3},"Total Shares",null,null,0.05,0.249,1E-3,{"v":10000,"d":"10,000"}]
[null,null,"Credits to:","Think And Trade Like A Champion by Mark Minervini",{"$nulls":10},"Tax","Amount",{"v":1.5E-3,"d":"0.00150"},null,"Amount",{"$nulls":6},0.25,0.495,0.005,{"v":10000,"d":"10,000"}]
[{"$nulls":3},"Super Trader by Van K.Tharp and The Trading Code by Jason Cam",{"$nulls":10},"Sales Tax","Amount",{"v":0.006,"d":"0.00600"},null,"Amount",{"$nulls":6},0.5,4.99,0.01,{"v":1000,"d":"1,000"}]
[{"$nulls":25},5,9.99,0.01,100]
[null,">>",{"$nulls":23},10,19.98,0.02,100]
[]
[null,null,"Dashboard"]
[]
[null,null,"Your stats will literally make their way into your trading and guide you. -Mark Minervini"]
{"$rows_empty":8}
[{"$nulls":25},20,49.95,0.05,100]
[null,null,"1 Tranche Position Sizing",{"$nulls":22},50,99.95,0.05,10]
[null,null,"Position sizing will help you find the approximate volume of shares to buy or sell to control your maximum risk per position.",{"$nulls":22},100,199.9,0.1,10]
[{"$nulls":25},200,499.8,0.2,10]
[{"$nulls":25},500,999.5,0.5,10]
[{"$nulls":25},1000,1999,1,5]
[{"$nulls":25},2000,4998,2,5]
[{"$nulls":25},5000,"UP",5,5]
[]
[]
[]
[]
[]
[]
[null,null,"3 Tranche Position Sizing"]
[]
[null,null,"I start with a much smaller position, 5 to 10 percent of my portfolio, so that my risk is less until a stock can prove itself. If the stock performs as I had hoped, I will increase my position size accordingly or add additional names as they meet my buy criteria. \n- Mark Minervini"]
{"$rows_empty":11}
[null,null,"Features and Analysis"]
[null,null,"Top Risk Reward Ratio"]
[null,null,"All trade plan entries are sorted by largest RRR"]
[null,null,"This allows you to focus on trade setups with higher RRR"]
[]
[null,null,"Cell Format Price Alert"]
[null,null,"TARGET PRICE HIT",null,null,"Market price >=Target Price"]
[null,null,"ENTRY PRICE HIT",null,null,"Market price >= Entry <TP"]
[null,null,"NO ALERT",null,null,"Market price > Stop  <= Entry"]
[null,null,"STOP PRICE HIT",null,null,"Market price <= Stop Price"]
[]
[null,null,"Market Price"]
[null,null,"Realtime Price update"]
[]
[null,null,"Position Size"]
[null,null,"Shares to buy to manage risk when price did not go with your bias, losses will not exceed your risk plan when executing stop price."]
[]
[]
[]
[null,null,"Risk Management"]
[null,null,"Based on R-Multiple"]
[]
[]
[null,null,"Expectancy Guide"]
[]
[null,null,"If you don’t know your own trading results, how can you intelligently set expectations?"]
[]
[]
[null,null,"Record where you bought and where you sold every single trade. Pretty soon you’ll have a track record of average losses and average wins, and the frequency of the wins and losses. -Mark Minervini"]
{"$rows_empty":7}
[null,null,"Result-Based Assumption Forecast"]
[null,null,"Based on your own results, you can determine what it will take in terms of position size and number of trades to achieve your desired performance."]
[]
[]
[]
[]
[null,null,"Obviously, to develop a Results-Based Assumption Forecast (RBAF), you need some data; the more the better. When you’re starting out, you will not have many results to analyze. So, the sooner you get started, the sooner you will be armed with valuable data."]
{"$rows_empty":8}
[null,null,"Trade Plan Sheet"]
[]
[null,null,"Trade Plan Sheet will allow you to forecast your portfolio value based on your trade plan execution."]
{"$rows_empty":11}
[null,null,"Stock Trading Journal Spreadsheet",{"$nulls":6},"        Trading Journal",{"$nulls":3},"Visit our Facebook page to learn more | Contact us to get the latest trial version"]
[]
[null,null,"Winners realize the limitation of only committing things to memory. They are always prepared, and they keep a journal they can reflect upon and compare expectations to reality."]
[]
[]
[]
[null,null,"If you want to deal with reality, especially when it comes to position sizing. Use the math of your results as a tool, and hone your edge by calculating the amount of risk you should be taking based on your own performance. - Mark Minervini"]
[]
[]
[]
[{"$nulls":10},"Also available in foreign version for other markets worldwide"]
[]
[]
[null,null,"Settings"]
[]
[null,null,"Philippine Stock Exchange (PSE) Default Settings"]
{"$rows_empty":9}
[null,null,"Contact Us"]
[null,null,"aaespreadsheets@gmail.com"]
[null,null,"www.facebook.com/AAESpreadsheets"]
[null,null,"https://www.facebook.com/groups"]

{"sheet":"Sheet1","index":9,"n_rows":305,"n_cols":13,"rows_kept":305,"hidden":true}
["Date","symbol","Name","Currency","Closing","% change","Volume","Value"]
["2018-10-23T14:50:00+08:00","2GO","2GO Group","PHP",11.5,-1.71,16900,null,null,1E-4,1,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J2,\"\")","v":-1.7099},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J2,\"\")","v":194350.0001}]
["2018-10-23T14:50:00+08:00","8990P","HOUSE PREF A","PHP",99,3.07,1300,null,null,0.0002,2,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J3,\"\")","v":3.0702},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J3,\"\")","v":128700.0002}]
["2018-10-23T14:50:00+08:00","AB","Atok A","PHP",17.4,-0.46,5700,null,null,0.0003,3,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J4,\"\")","v":-0.4597},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J4,\"\")","v":99180.00029999999}]
["2018-10-23T14:50:00+08:00","ABA","ABACORE CAPITAL","PHP",0.465,1.09,28010000,null,null,0.0004,4,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J5,\"\")","v":1.0904},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J5,\"\")","v":13024650.0004}]
["2018-10-23T14:50:00+08:00","ABG","Asiabest Gorup","PHP",26,-1.14,15500,null,null,0.0005,5,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J6,\"\")","v":-1.1395},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J6,\"\")","v":403000.0005}]
["2018-10-23T14:50:00+08:00","ABS","ABS-CBN","PHP",21.5,0.94,7800,null,null,0.0006,6,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J7,\"\")","v":0.9406},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J7,\"\")","v":167700.0006}]
["2018-10-23T14:50:00+08:00","ABSP","ABS-CBN PDR","PHP",21.55,0.23,1300,null,null,0.0007,7,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J8,\"\")","v":0.23070000000000002},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J8,\"\")","v":28015.0007}]
["2018-10-23T14:50:00+08:00","AC","Ayala Corp","PHP",912,-1.78,49750,null,null,0.0008,8,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J9,\"\")","v":-1.7792000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J9,\"\")","v":45372000.0008}]
["2018-10-23T14:50:00+08:00","ACE","Acesite Hotel","PHP",1.46,5.8,8000,null,null,0.0009,9,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J10,\"\")","v":5.8008999999999995},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J10,\"\")","v":11680.0009}]
["2018-10-23T14:50:00+08:00","ACPB1","AC PREF B1","PHP",470,2.17,50,null,null,1E-3,10,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J11,\"\")","v":2.171},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J11,\"\")","v":23500.001}]
["2018-10-23T14:50:00+08:00","ACPB2","AC PREF B2","PHP",490,0.2,50,null,null,0.0011,11,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J12,\"\")","v":0.2011},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J12,\"\")","v":24500.0011}]
["2018-10-23T14:50:00+08:00","ACR","Alsons Cons","PHP",1.29,-0.77,58000,null,null,0.0012,12,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J13,\"\")","v":-0.7688},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J13,\"\")","v":74820.0012}]
["2018-10-23T14:50:00+08:00","AEV","Aboitiz","PHP",48,0.63,276000,null,null,0.0013,13,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J14,\"\")","v":0.6313},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J14,\"\")","v":13248000.0013}]
["2018-10-23T14:50:00+08:00","AGI","Alliance Global","PHP",11.92,-1.49,2120500,null,null,1.4E-3,14,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J15,\"\")","v":-1.4886},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J15,\"\")","v":25276360.0014}]
["2018-10-23T14:50:00+08:00","ALCO","Arthaland","PHP",0.65,0,110000,null,null,1.5E-3,15,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J16,\"\")","v":1.5E-3},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J16,\"\")","v":71500.0015}]
["2018-10-23T14:50:00+08:00","ALCPB","ALCO PREF B","PHP",100.3,0,10000,null,null,0.0016,16,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J17,\"\")","v":0.0016},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J17,\"\")","v":1003000.0016}]
["2018-10-23T14:50:00+08:00","ALI","Ayala Land","PHP",40.05,-2.67,4012100,null,null,0.0017,17,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J18,\"\")","v":-2.6683},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J18,\"\")","v":160684605.0017}]
["2018-10-23T14:50:00+08:00","ANI","AgriNurture","PHP",18,-0.22,351000,null,null,1.8E-3,18,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J19,\"\")","v":-0.2182},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J19,\"\")","v":6318000.0018}]
["2018-10-23T14:50:00+08:00","ANS","Anscor","PHP",6.2,0.65,186800,null,null,1.9E-3,19,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J20,\"\")","v":0.6519},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J20,\"\")","v":1158160.0019}]
["2018-10-23T14:50:00+08:00","AP","Aboitiz Power","PHP",34.45,-0.72,4368900,null,null,2E-3,20,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J21,\"\")","v":-0.718},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J21,\"\")","v":150508605.002}]
["2018-10-23T14:50:00+08:00","APC","APC Group","PHP",0.44,-2.22,70000,null,null,0.0021,21,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J22,\"\")","v":-2.2179},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J22,\"\")","v":30800.0021}]
["2018-10-23T14:50:00+08:00","APL","APOLLO GLOBAL","PHP",0.042,2.44,1300000,null,null,0.0022,22,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J23,\"\")","v":2.4422},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J23,\"\")","v":54600.0022}]
["2018-10-23T14:50:00+08:00","APO","Anglo-Phil Hldg","PHP",0.74,-15.91,127000,null,null,2.3E-3,23,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J24,\"\")","v":-15.9077},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J24,\"\")","v":93980.0023}]
["2018-10-23T14:50:00+08:00","APX","Apex Mining A","PHP",1.65,3.12,7121000,null,null,0.0024,24,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J25,\"\")","v":3.1224000000000003},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J25,\"\")","v":11749650.0024}]
["2018-10-23T14:50:00+08:00","AR","Abra Mining","PHP",2.3E-3,0,44000000,null,null,0.0025,25,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J26,\"\")","v":0.0025},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J26,\"\")","v":101200.0025}]
["2018-10-23T14:50:00+08:00","AT","Atlas Mining","PHP",2.9,-0.34,22000,null,null,0.0026,26,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J27,\"\")","v":-0.33740000000000003},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J27,\"\")","v":63800.0026}]
["2018-10-23T14:50:00+08:00","ATN","ATN Holdings A","PHP",1.27,3.25,17587000,null,null,0.0027,27,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J28,\"\")","v":3.2527},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J28,\"\")","v":22335490.0027}]
["2018-10-23T14:50:00+08:00","ATNB","ATN Holdings B","PHP",1.26,2.44,4694000,null,null,2.8E-3,28,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J29,\"\")","v":2.4428},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J29,\"\")","v":5914440.0028}]
["2018-10-23T14:50:00+08:00","BCOR","Prime Gaming","PHP",1.76,2.33,2343000,null,null,0.0029,29,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J30,\"\")","v":2.3329},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J30,\"\")","v":4123680.0029}]
["2018-10-23T14:50:00+08:00","BDO","Banco de Oro","PHP",122.5,-0.33,1043410,null,null,0.003,30,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J31,\"\")","v":-0.327},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J31,\"\")","v":127817725.003}]
["2018-10-23T14:50:00+08:00","BEL","Belle Corp.","PHP",2.44,0.83,445000,null,null,0.0031,31,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J32,\"\")","v":0.8331},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J32,\"\")","v":1085800.0031}]
["2018-10-23T14:50:00+08:00","BLFI","BDO Leasing","PHP",2.26,0,2000,null,null,0.0032,32,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J33,\"\")","v":0.0032},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J33,\"\")","v":4520.0032}]
["2018-10-23T14:50:00+08:00","BLOOM","Bloomberry","PHP",8.49,-3.52,7148500,null,null,3.3E-3,33,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J34,\"\")","v":-3.5167},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J34,\"\")","v":60690765.0033}]
["2018-10-23T14:50:00+08:00","BPI","BPI","PHP",83.45,0.12,650720,null,null,0.0034,34,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J35,\"\")","v":0.1234},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J35,\"\")","v":54302584.0034}]
["2018-10-23T14:50:00+08:00","BRN","A. Brown","PHP",0.79,1.28,1085000,null,null,0.0035,35,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J36,\"\")","v":1.2835},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J36,\"\")","v":857150.0035}]
["2018-10-23T14:50:00+08:00","BSC","BASIC ENERGY","PHP",0.223,-0.45,30000,null,null,0.0036,36,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J37,\"\")","v":-0.4464},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J37,\"\")","v":6690.0036}]
["2018-10-23T14:50:00+08:00","CAT","Tarlac","PHP",17.5,-1.02,15500,null,null,0.0037,37,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J38,\"\")","v":-1.0163},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J38,\"\")","v":271250.0037}]
["2018-10-23T14:50:00+08:00","CEB","5J","PHP",65.5,0.08,95760,null,null,3.8E-3,38,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J39,\"\")","v":0.0838},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J39,\"\")","v":6272280.0038}]
["2018-10-23T14:50:00+08:00","CEI","Crown Equities","PHP",0.222,1.37,1780000,null,null,0.0039,39,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J40,\"\")","v":1.3739000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J40,\"\")","v":395160.0039}]
["2018-10-23T14:50:00+08:00","CEU","Centro Escolar","PHP",8,0,5500,null,null,0.004,40,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J41,\"\")","v":0.004},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J41,\"\")","v":44000.004}]
["2018-10-23T14:50:00+08:00","CHI","Cebu Holdings","PHP",5.05,1,100,null,null,0.0041,41,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J42,\"\")","v":1.0041},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J42,\"\")","v":505.0041}]
["2018-10-23T14:50:00+08:00","CHIB","Chinabank","PHP",28.1,0,39000,null,null,0.0042,42,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J43,\"\")","v":0.0042},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J43,\"\")","v":1095900.0042}]
["2018-10-23T14:50:00+08:00","CHP","Cemex Hldg","PHP",2.27,-2.99,6674000,null,null,4.3E-3,43,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J44,\"\")","v":-2.9857},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J44,\"\")","v":15149980.0043}]
["2018-10-23T14:50:00+08:00","CIC","CONCEPCION","PHP",38.6,-0.26,700,null,null,0.0044,44,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J45,\"\")","v":-0.2556},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J45,\"\")","v":27020.0044}]
["2018-10-23T14:50:00+08:00","CLC","CHELSEA","PHP",5.89,3.88,3088600,null,null,0.0045,45,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J46,\"\")","v":3.8845},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J46,\"\")","v":18191854.0045}]
["2018-10-23T14:50:00+08:00","CLI","CEB LANDMASTERS","PHP",4.36,-1.36,55000,null,null,0.0046,46,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J47,\"\")","v":-1.3554000000000002},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J47,\"\")","v":239800.00460000001}]
["2018-10-23T14:50:00+08:00","CNPF","CENTURY FOOD","PHP",13.2,-1.2,300800,null,null,0.0047,47,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J48,\"\")","v":-1.1953},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J48,\"\")","v":3970560.0047}]
["2018-10-23T14:50:00+08:00","COAL","Coal Asia","PHP",0.3,-1.64,10000,null,null,0.0048,48,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J49,\"\")","v":-1.6352},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J49,\"\")","v":3000.0048}]
["2018-10-23T14:50:00+08:00","COL","COL Financial","PHP",15.82,0,2700,null,null,0.0049,49,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J50,\"\")","v":0.0049},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J50,\"\")","v":42714.0049}]
["2018-10-23T14:50:00+08:00","COSCO","COSCO CAPITAL","PHP",6.81,-2.44,1823400,null,null,0.005,50,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J51,\"\")","v":-2.435},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J51,\"\")","v":12417354.005}]
["2018-10-23T14:50:00+08:00","CPG","CPG","PHP",0.42,0,1680000,null,null,0.0051,51,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J52,\"\")","v":0.0051},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J52,\"\")","v":705600.0051}]
["2018-10-23T14:50:00+08:00","CPM","Century Peak","PHP",1.91,0,231000,null,null,0.0052,52,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J53,\"\")","v":0.0052},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J53,\"\")","v":441210.0052}]
["2018-10-23T14:50:00+08:00","CROWN","CROWN ASIA","PHP",1.63,1.88,220000,null,null,5.3E-3,53,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J54,\"\")","v":1.8853},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J54,\"\")","v":358600.0053}]
["2018-10-23T14:50:00+08:00","CYBR","Cyber Bay","PHP",0.395,-1.25,40000,null,null,0.0054,54,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J55,\"\")","v":-1.2446},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J55,\"\")","v":15800.0054}]
["2018-10-23T14:50:00+08:00","DAVIN","DAVINCI CAPITAL","PHP",4.8,17.07,77000,null,null,0.0055,55,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J56,\"\")","v":17.0755},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J56,\"\")","v":369600.0055}]
["2018-10-23T14:50:00+08:00","DD","DOUBLEDRAGON","PHP",20.2,-0.25,284300,null,null,0.0056,56,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J57,\"\")","v":-0.2444},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J57,\"\")","v":5742860.0056}]
["2018-10-23T14:50:00+08:00","DDPR","DD PREF","PHP",96.5,-0.52,30690,null,null,0.0057,57,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J58,\"\")","v":-0.5143},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J58,\"\")","v":2961585.0057}]
["2018-10-23T14:50:00+08:00","DELM","DEL MONTE","PHP",6.64,-6.48,3300,null,null,0.0058,58,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J59,\"\")","v":-6.474200000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J59,\"\")","v":21912.0058}]
["2018-10-23T14:50:00+08:00","DFNN","Diversified","PHP",7.65,-4.38,396100,null,null,0.0059,59,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J60,\"\")","v":-4.3741},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J60,\"\")","v":3030165.0059}]
["2018-10-23T14:50:00+08:00","DIZ","Dizon Mines","PHP",7.29,-1.62,1600,null,null,0.006,60,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J61,\"\")","v":-1.614},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J61,\"\")","v":11664.006}]
["2018-10-23T14:50:00+08:00","DMC","DMCI Holdings","PHP",12.14,0.33,1402000,null,null,0.0061,61,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J62,\"\")","v":0.3361},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J62,\"\")","v":17020280.0061}]
["2018-10-23T14:50:00+08:00","DMPA1","USD DMPL A1","PHP",10,0,1000,null,null,0.0062,62,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J63,\"\")","v":0.0062},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J63,\"\")","v":10000.0062}]
["2018-10-23T14:50:00+08:00","DMPA2","USD DMPL A2","PHP",10,0,7500,null,null,6.3E-3,63,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J64,\"\")","v":6.3E-3},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J64,\"\")","v":75000.0063}]
["2018-10-23T14:50:00+08:00","DMW","DM WENCESLAO","PHP",8.15,2,64000,null,null,0.0064,64,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J65,\"\")","v":2.0064},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J65,\"\")","v":521600.0064}]
["2018-10-23T14:50:00+08:00","DNL","DNL INDUS","PHP",10.72,-0.37,206300,null,null,0.0065,65,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J66,\"\")","v":-0.3635},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J66,\"\")","v":2211536.0065}]
["2018-10-23T14:50:00+08:00","DWC","DISCOVERY WORLD","PHP",2.18,-0.46,11000,null,null,6.6E-3,66,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J67,\"\")","v":-0.4534},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J67,\"\")","v":23980.0066}]
["2018-10-23T14:50:00+08:00","EAGLE","EAGLE CEMENT","PHP",15,0.54,173700,null,null,0.0067,67,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J68,\"\")","v":0.5467000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J68,\"\")","v":2605500.0067}]
["2018-10-23T14:50:00+08:00","ECP","Easycall","PHP",13.1,-6.43,271600,null,null,0.0068,68,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J69,\"\")","v":-6.4232},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J69,\"\")","v":3557960.0068}]
["2018-10-23T14:50:00+08:00","EDC","Energy Devt.","PHP",8,11.11,139700,null,null,0.0069,69,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J70,\"\")","v":11.1169},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J70,\"\")","v":1117600.0069}]
["2018-10-23T14:50:00+08:00","EEI","EEI Corp.","PHP",8.63,5.5,240800,null,null,0.007,70,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J71,\"\")","v":5.507},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J71,\"\")","v":2078104.0070000002}]
["2018-10-23T14:50:00+08:00","ELI","Empire East","PHP",0.52,0,21000,null,null,0.0071,71,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J72,\"\")","v":0.0071},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J72,\"\")","v":10920.0071}]
["2018-10-23T14:50:00+08:00","EMP","EMPERADOR","PHP",6.99,-0.29,284900,null,null,0.0072,72,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J73,\"\")","v":-0.2828},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J73,\"\")","v":1991451.0072}]
["2018-10-23T14:50:00+08:00","EURO","Euromed","PHP",1.7,0.59,1000,null,null,0.0073,73,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J74,\"\")","v":0.5972999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J74,\"\")","v":1700.0073}]
["2018-10-23T14:50:00+08:00","EW","EW","PHP",11.72,0,320800,null,null,0.0074,74,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J75,\"\")","v":0.0074},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J75,\"\")","v":3759776.0074}]
["2018-10-23T14:50:00+08:00","FB","Purefoods","PHP",84.5,-0.35,794140,null,null,0.0075,75,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J76,\"\")","v":-0.34249999999999997},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J76,\"\")","v":67104830.0075}]
["2018-10-23T14:50:00+08:00","FDC","Filinvest Dev.","PHP",7.2,0,32800,null,null,7.6E-3,76,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J77,\"\")","v":7.6E-3},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J77,\"\")","v":236160.0076}]
["2018-10-23T14:50:00+08:00","FERRO","FERRONOUX HLDG","PHP",4.01,-4.52,52000,null,null,0.0077,77,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J78,\"\")","v":-4.5123},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J78,\"\")","v":208520.0077}]
["2018-10-23T14:50:00+08:00","FGEN","First Gen","PHP",16.16,1.13,549400,null,null,0.0078,78,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J79,\"\")","v":1.1378},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J79,\"\")","v":8878304.0078}]
["2018-10-23T14:50:00+08:00","FLI","Filinvest Land","PHP",1.44,-0.69,1252000,null,null,0.0079,79,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J80,\"\")","v":-0.6820999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J80,\"\")","v":1802880.0079}]
["2018-10-23T14:50:00+08:00","FMETF","FIRST METRO ETF","PHP",108.3,-0.28,4520,null,null,0.008,80,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J81,\"\")","v":-0.272},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J81,\"\")","v":489516.008}]
["2018-10-23T14:50:00+08:00","FNI","FERRONICKEL","PHP",1.86,2.2,5398000,null,null,0.0081,81,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J82,\"\")","v":2.2081000000000004},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J82,\"\")","v":10040280.0081}]
["2018-10-23T14:50:00+08:00","FOOD","Tuna","PHP",1,-0.99,4122000,null,null,0.0082,82,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J83,\"\")","v":-0.9818},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J83,\"\")","v":4122000.0082}]
["2018-10-23T14:50:00+08:00","FPH","First Phil Hldg","PHP",64.45,0.7,4070,null,null,0.0083,83,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J84,\"\")","v":0.7082999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J84,\"\")","v":262311.5083}]
["2018-10-23T14:50:00+08:00","GEO","GEOGRACE","PHP",0.231,5.48,2310000,null,null,0.0084,84,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J85,\"\")","v":5.4884},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J85,\"\")","v":533610.0084}]
["2018-10-23T14:50:00+08:00","GERI","Global-Estate","PHP",1.07,0.94,521000,null,null,0.0085,85,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J86,\"\")","v":0.9484999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J86,\"\")","v":557470.0085}]
["2018-10-23T14:50:00+08:00","GLO","Globe Telecom","PHP",2032,1.7,21615,null,null,8.6E-3,86,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J87,\"\")","v":1.7086},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J87,\"\")","v":43921680.0086}]
["2018-10-23T14:50:00+08:00","GMA7","GMA Network","PHP",5.14,0,162200,null,null,0.0087,87,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J88,\"\")","v":0.0087},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J88,\"\")","v":833708.0087}]
["2018-10-23T14:50:00+08:00","GMAP","GMA Holdings","PHP",4.95,0,45000,null,null,0.0088,88,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J89,\"\")","v":0.0088},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J89,\"\")","v":222750.0088}]
["2018-10-23T14:50:00+08:00","GSMI","Ginebra","PHP",25.5,-1.35,7900,null,null,0.0089,89,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J90,\"\")","v":-1.3411000000000002},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J90,\"\")","v":201450.0089}]
["2018-10-23T14:50:00+08:00","GTCAP","GT Capital","PHP",788,1.68,172460,null,null,0.009,90,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J91,\"\")","v":1.6889999999999998},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J91,\"\")","v":135898480.009}]
["2018-10-23T14:50:00+08:00","H2O","PHIL H2O","PHP",4.56,-7.32,192000,null,null,0.0091,91,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J92,\"\")","v":-7.3109},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J92,\"\")","v":875520.0090999999}]
["2018-10-23T14:50:00+08:00","HI","House of Inv","PHP",5.95,-1,1800,null,null,0.0092,92,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J93,\"\")","v":-0.9908},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J93,\"\")","v":10710.0092}]
["2018-10-23T14:50:00+08:00","HLCM","Holcim","PHP",6.5,1.56,13700,null,null,0.0093,93,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J94,\"\")","v":1.5693000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J94,\"\")","v":89050.0093}]
["2018-10-23T14:50:00+08:00","HOUSE","8990 HLDG","PHP",7.01,-0.57,48700,null,null,0.0094,94,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J95,\"\")","v":-0.5606},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J95,\"\")","v":341387.0094}]
["2018-10-23T14:50:00+08:00","HVN","GOLDEN BRIA","PHP",300.8,-2.97,3600,null,null,0.0095,95,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J96,\"\")","v":-2.9605},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J96,\"\")","v":1082880.0095}]
["2018-10-23T14:50:00+08:00","I","IRemit","PHP",1.58,-4.24,12000,null,null,0.0096,96,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J97,\"\")","v":-4.2304},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J97,\"\")","v":18960.0096}]
["2018-10-23T14:50:00+08:00","ICT","Intl Container","PHP",93,-0.21,194530,null,null,0.0097,97,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J98,\"\")","v":-0.20029999999999998},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J98,\"\")","v":18091290.0097}]
["2018-10-23T14:50:00+08:00","IDC","Italpinas","PHP",4.81,0.21,411000,null,null,0.0098,98,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J99,\"\")","v":0.2198},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J99,\"\")","v":1976910.0097999999}]
["2018-10-23T14:50:00+08:00","IMI","Integ. Micro","PHP",11.58,-2.53,280600,null,null,0.0099,99,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J100,\"\")","v":-2.5201},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J100,\"\")","v":3249348.0099}]
["2018-10-23T14:50:00+08:00","IMP","IMPERIAL","PHP",1.95,-2.5,21000,null,null,0.01,100,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J101,\"\")","v":-2.49},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J101,\"\")","v":40950.01}]
["2018-10-23T14:50:00+08:00","ION","Ionics","PHP",1.74,0.58,128000,null,null,0.0101,101,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J102,\"\")","v":0.5901},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J102,\"\")","v":222720.0101}]
["2018-10-23T14:50:00+08:00","IPO","IPeople","PHP",12.5,0.97,100,null,null,0.0102,102,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J103,\"\")","v":0.9802},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J103,\"\")","v":1250.0102}]
["2018-10-23T14:50:00+08:00","IRC","Interport A","PHP",2.66,3.1,32923000,null,null,0.0103,103,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J104,\"\")","v":3.1103},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J104,\"\")","v":87575180.0103}]
["2018-10-23T14:50:00+08:00","IS","Island Info","PHP",0.108,-0.92,340000,null,null,0.0104,104,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J105,\"\")","v":-0.9096000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J105,\"\")","v":36720.0104}]
["2018-10-23T14:50:00+08:00","JAS","Jackstones","PHP",3.1,2.31,12000,null,null,0.0105,105,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J106,\"\")","v":2.3205},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J106,\"\")","v":37200.0105}]
["2018-10-23T14:50:00+08:00","JFC","Jollibee","PHP",269.2,-1.03,480900,null,null,0.0106,106,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J107,\"\")","v":-1.0194},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J107,\"\")","v":129458280.0106}]
["2018-10-23T14:50:00+08:00","JGS","JG Summit","PHP",47.85,-1.85,221200,null,null,0.0107,107,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J108,\"\")","v":-1.8393000000000002},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J108,\"\")","v":10584420.0107}]
["2018-10-23T14:50:00+08:00","LC","Lepanto A","PHP",0.109,-2.68,80000,null,null,0.0108,108,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J109,\"\")","v":-2.6692},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J109,\"\")","v":8720.0108}]
["2018-10-23T14:50:00+08:00","LCB","Lepanto B","PHP",0.112,0,440000,null,null,0.0109,109,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J110,\"\")","v":0.0109},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J110,\"\")","v":49280.0109}]
["2018-10-23T14:50:00+08:00","LFM","Liberty Flour","PHP",60,33.33,200,null,null,0.011,110,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J111,\"\")","v":33.341},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J111,\"\")","v":12000.011}]
["2018-10-23T14:50:00+08:00","LIHC","Lodestar","PHP",0.54,-1.82,1064000,null,null,0.0111,111,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J112,\"\")","v":-1.8089},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J112,\"\")","v":574560.0111}]
["2018-10-23T14:50:00+08:00","LMG","LMG Chemicals","PHP",4.85,1.25,39000,null,null,0.0112,112,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J113,\"\")","v":1.2612},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J113,\"\")","v":189150.0112}]
["2018-10-23T14:50:00+08:00","LOTO","Pacific Online","PHP",10.7,0,1000,null,null,0.0113,113,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J114,\"\")","v":0.0113},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J114,\"\")","v":10700.0113}]
["2018-10-23T14:50:00+08:00","LPZ","Benpres Hldg.","PHP",4.43,0.45,456000,null,null,0.0114,114,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J115,\"\")","v":0.46140000000000003},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J115,\"\")","v":2020080.0113999997}]
["2018-10-23T14:50:00+08:00","LR","Leisure","PHP",3.46,-2.54,488000,null,null,0.0115,115,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J116,\"\")","v":-2.5285},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J116,\"\")","v":1688480.0115}]
["2018-10-23T14:50:00+08:00","LRP","LR PREF","PHP",1.03,0.98,11000,null,null,0.0116,116,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J117,\"\")","v":0.9916},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J117,\"\")","v":11330.0116}]
["2018-10-23T14:50:00+08:00","LRW","LR WARRANT","PHP",2.39,-0.83,319000,null,null,0.0117,117,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J118,\"\")","v":-0.8182999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J118,\"\")","v":762410.0117}]
["2018-10-23T14:50:00+08:00","LSC","LorenzoShipping","PHP",0.85,-1.16,31000,null,null,0.0118,118,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J119,\"\")","v":-1.1481999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J119,\"\")","v":26350.0118}]
["2018-10-23T14:50:00+08:00","LTG","LT GROUP","PHP",13.88,2.81,9022400,null,null,0.0119,119,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J120,\"\")","v":2.8219},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J120,\"\")","v":125230912.0119}]
["2018-10-23T14:50:00+08:00","MAC","Macroasia","PHP",17.9,-1.43,893200,null,null,0.012,120,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J121,\"\")","v":-1.418},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J121,\"\")","v":15988280.011999998}]
["2018-10-23T14:50:00+08:00","MAH","MetroAlliance A","PHP",1.35,0.75,20000,null,null,0.0121,121,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J122,\"\")","v":0.7621},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J122,\"\")","v":27000.0121}]
["2018-10-23T14:50:00+08:00","MARC","Marcventures","PHP",1.23,-4.65,41000,null,null,0.0122,122,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J123,\"\")","v":-4.6378},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J123,\"\")","v":50430.0122}]
["2018-10-23T14:50:00+08:00","MAXS","MAXS GROUP","PHP",11.2,1.63,21800,null,null,0.0123,123,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J124,\"\")","v":1.6422999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J124,\"\")","v":244160.01229999997}]
["2018-10-23T14:50:00+08:00","MBT","Metrobank","PHP",68.1,-1.3,1402680,null,null,0.0124,124,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J125,\"\")","v":-1.2876},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J125,\"\")","v":95522508.01239999}]
["2018-10-23T14:50:00+08:00","MED","Medco Hldg.","PHP",0.485,-1.02,620000,null,null,0.0125,125,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J126,\"\")","v":-1.0075},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J126,\"\")","v":300700.0125}]
["2018-10-23T14:50:00+08:00","MEG","Megaworld","PHP",4.45,-1.11,5187000,null,null,0.0126,126,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J127,\"\")","v":-1.0974000000000002},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J127,\"\")","v":23082150.0126}]
["2018-10-23T14:50:00+08:00","MER","Meralco A","PHP",351,-0.23,77400,null,null,0.0127,127,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J128,\"\")","v":-0.21730000000000002},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J128,\"\")","v":27167400.0127}]
["2018-10-23T14:50:00+08:00","MG","MG HOLDINGS","PHP",0.179,-0.56,190000,null,null,0.0128,128,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J129,\"\")","v":-0.5472},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J129,\"\")","v":34010.0128}]
["2018-10-23T14:50:00+08:00","MHC","Mabuhay Hldg.","PHP",0.6,15.38,14540000,null,null,0.0129,129,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J130,\"\")","v":15.392900000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J130,\"\")","v":8724000.0129}]
["2018-10-23T14:50:00+08:00","MJC","Manila Jockey","PHP",5.39,0,2200,null,null,0.013,130,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J131,\"\")","v":0.013},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J131,\"\")","v":11858.013}]
["2018-10-23T14:50:00+08:00","MJIC","MJCI","PHP",3,-9.64,20000,null,null,0.0131,131,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J132,\"\")","v":-9.626900000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J132,\"\")","v":60000.0131}]
["2018-10-23T14:50:00+08:00","MPI","Metro Pac Inv","PHP",4.93,-2.38,3014500,null,null,0.0132,132,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J133,\"\")","v":-2.3668},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J133,\"\")","v":14861485.0132}]
["2018-10-23T14:50:00+08:00","MRC","MRC Allied","PHP",0.59,-1.67,24472000,null,null,0.0133,133,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J134,\"\")","v":-1.6566999999999998},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J134,\"\")","v":14438480.0133}]
["2018-10-23T14:50:00+08:00","MRP","MELCO RESORTS","PHP",7.1,-0.7,3621900,null,null,0.0134,134,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J135,\"\")","v":-0.6866},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J135,\"\")","v":25715490.0134}]
["2018-10-23T14:50:00+08:00","MRSGI","Metro Retail","PHP",2.25,1.81,323000,null,null,0.0135,135,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J136,\"\")","v":1.8235000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J136,\"\")","v":726750.0135}]
["2018-10-23T14:50:00+08:00","MWC","Manila Water","PHP",25.35,0.8,137600,null,null,0.0136,136,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J137,\"\")","v":0.8136},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J137,\"\")","v":3488160.0136}]
["2018-10-23T14:50:00+08:00","MWIDE","Megawide","PHP",17.08,1.07,6963700,null,null,0.0137,137,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J138,\"\")","v":1.0837},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J138,\"\")","v":118939996.01369998}]
["2018-10-23T14:50:00+08:00","MWP","MWIDE PREF","PHP",99.8,-0.2,10560,null,null,0.0138,138,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J139,\"\")","v":-0.1862},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J139,\"\")","v":1053888.0138}]
["2018-10-23T14:50:00+08:00","NI","NiHAO","PHP",1.07,0.94,3000,null,null,0.0139,139,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J140,\"\")","v":0.9539},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J140,\"\")","v":3210.0139}]
["2018-10-23T14:50:00+08:00","NIKL","NICKELASIA","PHP",2.7,-0.37,844000,null,null,0.014,140,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J141,\"\")","v":-0.356},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J141,\"\")","v":2278800.014}]
["2018-10-23T14:50:00+08:00","NOW","NOW CORP","PHP",5.21,-4.93,2643000,null,null,0.0141,141,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J142,\"\")","v":-4.9159},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J142,\"\")","v":13770030.0141}]
["2018-10-23T14:50:00+08:00","NRCP","PhilNaRe","PHP",0.9,-3.23,75000,null,null,0.0142,142,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J143,\"\")","v":-3.2157999999999998},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J143,\"\")","v":67500.0142}]
["2018-10-23T14:50:00+08:00","OM","Omico Corp.","PHP",0.59,-1.67,119000,null,null,0.0143,143,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J144,\"\")","v":-1.6557},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J144,\"\")","v":70210.0143}]
["2018-10-23T14:50:00+08:00","OPM","ORNTL PETROL A","PHP",0.013,8.33,15300000,null,null,0.0144,144,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J145,\"\")","v":8.3444},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J145,\"\")","v":198900.0144}]
["2018-10-23T14:50:00+08:00","ORE","Oriental P","PHP",1,-2.91,1193000,null,null,0.0145,145,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J146,\"\")","v":-2.8955},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J146,\"\")","v":1193000.0145}]
["2018-10-23T14:50:00+08:00","OV","Philodrill A","PHP",0.012,0,16800000,null,null,0.0146,146,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J147,\"\")","v":0.0146},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J147,\"\")","v":201600.0146}]
["2018-10-23T14:50:00+08:00","PA","Pacifica A","PHP",0.038,0,2100000,null,null,0.0147,147,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J148,\"\")","v":0.0147},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J148,\"\")","v":79800.0147}]
["2018-10-23T14:50:00+08:00","PAL","PAL Holdings","PHP",8.29,-1.19,400,null,null,0.0148,148,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J149,\"\")","v":-1.1752},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J149,\"\")","v":3316.0147999999995}]
["2018-10-23T14:50:00+08:00","PBC","PBCom","PHP",19.9,0.2,1500,null,null,0.0149,149,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J150,\"\")","v":0.2149},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J150,\"\")","v":29850.014899999995}]
["2018-10-23T14:50:00+08:00","PCOR","Petron","PHP",8.18,-1.68,1454200,null,null,0.015,150,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J151,\"\")","v":-1.665},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J151,\"\")","v":11895356.015}]
["2018-10-23T14:50:00+08:00","PERC","PetroEnergy","PHP",4.27,0.23,40000,null,null,0.0151,151,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J152,\"\")","v":0.2451},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J152,\"\")","v":170800.01509999996}]
["2018-10-23T14:50:00+08:00","PGOLD","PUREGOLD","PHP",41.25,-1.67,96800,null,null,0.0152,152,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J153,\"\")","v":-1.6547999999999998},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J153,\"\")","v":3993000.0152}]
["2018-10-23T14:50:00+08:00","PHA","PremiereHorizon","PHP",0.355,2.9,650000,null,null,0.0153,153,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J154,\"\")","v":2.9153},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J154,\"\")","v":230750.0153}]
["2018-10-23T14:50:00+08:00","PHEN","PHINMA ENERGY","PHP",0.97,0,132000,null,null,0.0154,154,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J155,\"\")","v":0.0154},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J155,\"\")","v":128040.0154}]
["2018-10-23T14:50:00+08:00","PHES","Phil Estates","PHP",0.42,1.2,570000,null,null,0.0155,155,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J156,\"\")","v":1.2155},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J156,\"\")","v":239400.0155}]
["2018-10-23T14:50:00+08:00","PHN","Phinma","PHP",8.95,-0.78,23600,null,null,0.0156,156,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J157,\"\")","v":-0.7644000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J157,\"\")","v":211220.01559999998}]
["2018-10-23T14:50:00+08:00","PIP","Pepsi-Cola","PHP",1.66,-2.35,3358000,null,null,0.0157,157,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J158,\"\")","v":-2.3343000000000003},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J158,\"\")","v":5574280.0157}]
["2018-10-23T14:50:00+08:00","PIZZA","SHAKEYS PIZZA","PHP",11.18,-1.06,104100,null,null,0.0158,158,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J159,\"\")","v":-1.0442},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J159,\"\")","v":1163838.0158}]
["2018-10-23T14:50:00+08:00","PLC","PREMIUM LEISURE","PHP",0.82,-2.38,1059000,null,null,0.0159,159,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J160,\"\")","v":-2.3641},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J160,\"\")","v":868380.0159}]
["2018-10-23T14:50:00+08:00","PNB","Phil Natl Bank","PHP",41.6,0.12,38800,null,null,0.016,160,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J161,\"\")","v":0.136},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J161,\"\")","v":1614080.016}]
["2018-10-23T14:50:00+08:00","PNX","PHX PETROLEUM","PHP",10.5,-2.78,24500,null,null,0.0161,161,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J162,\"\")","v":-2.7639},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J162,\"\")","v":257250.0161}]
["2018-10-23T14:50:00+08:00","PNX3B","PNX PREF 3B","PHP",105,2.74,200,null,null,0.0162,162,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J163,\"\")","v":2.7562},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J163,\"\")","v":21000.0162}]
["2018-10-23T14:50:00+08:00","POPI","Prime Orion","PHP",2.39,2.58,205000,null,null,0.0163,163,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J164,\"\")","v":2.5963000000000003},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J164,\"\")","v":489950.0163}]
["2018-10-23T14:50:00+08:00","PPC","Pryce Corp.","PHP",5.7,-2.56,26500,null,null,0.0164,164,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J165,\"\")","v":-2.5436},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J165,\"\")","v":151050.0164}]
["2018-10-23T14:50:00+08:00","PPG","PHINMA PETRO","PHP",4,-4.76,317000,null,null,0.0165,165,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J166,\"\")","v":-4.7435},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J166,\"\")","v":1268000.0165}]
["2018-10-23T14:50:00+08:00","PRF2A","PCOR PREF 2A","PHP",1000,0,15,null,null,0.0166,166,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J167,\"\")","v":0.0166},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J167,\"\")","v":15000.0166}]
["2018-10-23T14:50:00+08:00","PRF2B","PCOR PREF 2B","PHP",1020,0.1,125,null,null,0.0167,167,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J168,\"\")","v":0.1167},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J168,\"\")","v":127500.0167}]
["2018-10-23T14:50:00+08:00","PRIM","Prime Media","PHP",1.16,-4.13,54000,null,null,0.0168,168,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J169,\"\")","v":-4.1132},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J169,\"\")","v":62640.01679999999}]
["2018-10-23T14:50:00+08:00","PRMX","Primex Corp.","PHP",3.2,0.31,798000,null,null,0.0169,169,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J170,\"\")","v":0.32689999999999997},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J170,\"\")","v":2553600.0169}]
["2018-10-23T14:50:00+08:00","PSB","PSBank","PHP",76.2,-2.68,2250,null,null,0.017,170,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J171,\"\")","v":-2.6630000000000003},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J171,\"\")","v":171450.017}]
["2018-10-23T14:50:00+08:00","PSE","PSE","PHP",190,0.05,3400,null,null,0.0171,171,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J172,\"\")","v":0.0671},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J172,\"\")","v":646000.0171}]
["2018-10-23T14:50:00+08:00","PTC","Philtrust","PHP",102.4,0,600,null,null,0.0172,172,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J173,\"\")","v":0.0172},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J173,\"\")","v":61440.0172}]
["2018-10-23T14:50:00+08:00","PX","PX MINING","PHP",3.28,-3.81,1919000,null,null,0.0173,173,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J174,\"\")","v":-3.7927},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J174,\"\")","v":6294320.0173}]
["2018-10-23T14:50:00+08:00","PXP","PXP ENERGY","PHP",16.3,1.75,844600,null,null,0.0174,174,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J175,\"\")","v":1.7674},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J175,\"\")","v":13766980.0174}]
["2018-10-23T14:50:00+08:00","RCB","RCBC","PHP",28,-1.75,4000,null,null,0.0175,175,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J176,\"\")","v":-1.7325},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J176,\"\")","v":112000.0175}]
["2018-10-23T14:50:00+08:00","RCI","CADP Group","PHP",2.27,-4.22,236000,null,null,0.0176,176,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J177,\"\")","v":-4.2024},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J177,\"\")","v":535720.0176}]
["2018-10-23T14:50:00+08:00","RFM","RFM Corp","PHP",4.8,0,510000,null,null,0.0177,177,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J178,\"\")","v":0.0177},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J178,\"\")","v":2448000.0177}]
["2018-10-23T14:50:00+08:00","RLC","Robinsons Land","PHP",20.55,-0.72,691000,null,null,0.0178,178,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J179,\"\")","v":-0.7021999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J179,\"\")","v":14200050.0178}]
["2018-10-23T14:50:00+08:00","RLT","PhilRealty","PHP",0.41,-1.2,1920000,null,null,0.0179,179,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J180,\"\")","v":-1.1821},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J180,\"\")","v":787200.0179}]
["2018-10-23T14:50:00+08:00","ROX","Roxas Hldg.","PHP",2.83,0,8000,null,null,0.018,180,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J181,\"\")","v":0.018},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J181,\"\")","v":22640.018}]
["2018-10-23T14:50:00+08:00","RRHI","ROBINSONS RTL","PHP",77.5,-1.77,125650,null,null,0.0181,181,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J182,\"\")","v":-1.7519},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J182,\"\")","v":9737875.0181}]
["2018-10-23T14:50:00+08:00","RWM","TRAVELLERS","PHP",5.18,-0.19,470500,null,null,0.0182,182,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J183,\"\")","v":-0.1718},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J183,\"\")","v":2437190.0182}]
["2018-10-23T14:50:00+08:00","SBS","SBS Phil Corp","PHP",6.77,-5.97,5200,null,null,0.0183,183,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J184,\"\")","v":-5.9517},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J184,\"\")","v":35204.0183}]
["2018-10-23T14:50:00+08:00","SCC","Semirara Mining","PHP",28.6,0,295000,null,null,0.0184,184,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J185,\"\")","v":0.0184},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J185,\"\")","v":8437000.0184}]
["2018-10-23T14:50:00+08:00","SECB","Security Bank","PHP",150.8,-1.18,511070,null,null,0.0185,185,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J186,\"\")","v":-1.1615},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J186,\"\")","v":77069356.0185}]
["2018-10-23T14:50:00+08:00","SEVN","11-Jul","PHP",106,-3.46,396060,null,null,0.0186,186,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J187,\"\")","v":-3.4414},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J187,\"\")","v":41982360.0186}]
["2018-10-23T14:50:00+08:00","SGI","Solid Group","PHP",1.4,-1.41,172000,null,null,0.0187,187,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J188,\"\")","v":-1.3913},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J188,\"\")","v":240800.01869999996}]
["2018-10-23T14:50:00+08:00","SGP","TRANSGRID","PHP",400,25,10,null,null,0.0188,188,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J189,\"\")","v":25.0188},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J189,\"\")","v":4000.0188}]
["2018-10-23T14:50:00+08:00","SHLPH","PILIPINAS SHELL","PHP",50.2,-1.67,322610,null,null,0.0189,189,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J190,\"\")","v":-1.6511},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J190,\"\")","v":16195022.0189}]
["2018-10-23T14:50:00+08:00","SHNG","SHNG Properties","PHP",3.18,2.25,4000,null,null,0.019,190,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J191,\"\")","v":2.269},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J191,\"\")","v":12720.019}]
["2018-10-23T14:50:00+08:00","SLF","Sun Life","PHP",1830,0.27,5,null,null,0.0191,191,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J192,\"\")","v":0.2891},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J192,\"\")","v":9150.0191}]
["2018-10-23T14:50:00+08:00","SLI","Sta.Lucia Land","PHP",1.12,0,419000,null,null,0.0192,192,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J193,\"\")","v":0.0192},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J193,\"\")","v":469280.01920000004}]
["2018-10-23T14:50:00+08:00","SM","SM Investments","PHP",882,0.46,200100,null,null,0.0193,193,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J194,\"\")","v":0.4793},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J194,\"\")","v":176488200.0193}]
["2018-10-23T14:50:00+08:00","SMC","San Miguel A","PHP",156.9,0.58,126330,null,null,0.0194,194,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J195,\"\")","v":0.5993999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J195,\"\")","v":19821177.0194}]
["2018-10-23T14:50:00+08:00","SMC2C","SMCPrefs2C","PHP",76,-1.23,74380,null,null,0.0195,195,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J196,\"\")","v":-1.2105},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J196,\"\")","v":5652880.0195}]
["2018-10-23T14:50:00+08:00","SMC2G","SMC Pref 2G","PHP",75,0,1100,null,null,0.0196,196,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J197,\"\")","v":0.0196},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J197,\"\")","v":82500.0196}]
["2018-10-23T14:50:00+08:00","SMC2I","SMC Pref 2I","PHP",74.7,0,76540,null,null,0.0197,197,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J198,\"\")","v":0.0197},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J198,\"\")","v":5717538.0197}]
["2018-10-23T14:50:00+08:00","SMPH","SM Prime Hldg.","PHP",34.15,-2.15,3923900,null,null,0.0198,198,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J199,\"\")","v":-2.1302},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J199,\"\")","v":134001185.0198}]
["2018-10-23T14:50:00+08:00","SPC","SPC POWER","PHP",5.22,0.38,200700,null,null,0.0199,199,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J200,\"\")","v":0.39990000000000003},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J200,\"\")","v":1047654.0199}]
["2018-10-23T14:50:00+08:00","SSI","SSI GROUP","PHP",2.62,-1.5,6724000,null,null,0.02,200,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J201,\"\")","v":-1.48},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J201,\"\")","v":17616880.02}]
["2018-10-23T14:50:00+08:00","SSP","PHX SEMICNDCTR","PHP",1.6,-2.44,178000,null,null,0.0201,201,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J202,\"\")","v":-2.4199},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J202,\"\")","v":284800.0201}]
["2018-10-23T14:50:00+08:00","STI","STI_HOLDINGS","PHP",0.79,-1.25,1750000,null,null,0.0202,202,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J203,\"\")","v":-1.2298},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J203,\"\")","v":1382500.0202}]
["2018-10-23T14:50:00+08:00","STR","Starmalls","PHP",5.94,-0.34,157400,null,null,0.0203,203,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J204,\"\")","v":-0.31970000000000004},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J204,\"\")","v":934956.0203000001}]
["2018-10-23T14:50:00+08:00","SUN","Suntrust Home","PHP",0.75,0,25000,null,null,0.0204,204,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J205,\"\")","v":0.0204},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J205,\"\")","v":18750.0204}]
["2018-10-23T14:50:00+08:00","T","TKC METALS","PHP",0.95,-1.04,7000,null,null,0.0205,205,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J206,\"\")","v":-1.0195},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J206,\"\")","v":6650.0205}]
["2018-10-23T14:50:00+08:00","TBGI","Transpacific Br","PHP",0.57,7.55,47920000,null,null,0.0206,206,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J207,\"\")","v":7.5706},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J207,\"\")","v":27314400.020599995}]
["2018-10-23T14:50:00+08:00","TECH","CHIPS","PHP",36.75,0.68,107900,null,null,0.0207,207,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J208,\"\")","v":0.7007000000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J208,\"\")","v":3965325.0207}]
["2018-10-23T14:50:00+08:00","TEL","PLDT","PHP",1400,-0.78,24060,null,null,0.0208,208,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J209,\"\")","v":-0.7592},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J209,\"\")","v":33684000.0208}]
["2018-10-23T14:50:00+08:00","TFC","PTFC REDEV CORP","PHP",29.05,-25.42,100,null,null,0.0209,209,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J210,\"\")","v":-25.3991},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J210,\"\")","v":2905.0209}]
["2018-10-23T14:50:00+08:00","TFHI","TOP FRONTIER","PHP",277.8,-0.79,430,null,null,0.021,210,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J211,\"\")","v":-0.769},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J211,\"\")","v":119454.021}]
["2018-10-23T14:50:00+08:00","TUGS","HARBOR STAR","PHP",2.83,-0.7,5093000,null,null,0.0211,211,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J212,\"\")","v":-0.6789},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J212,\"\")","v":14413190.0211}]
["2018-10-23T14:50:00+08:00","UBP","Union Bank","PHP",65.9,-0.08,17060,null,null,0.0212,212,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J213,\"\")","v":-0.058800000000000005},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J213,\"\")","v":1124254.0212}]
["2018-10-23T14:50:00+08:00","UPM","United Paragon","PHP",0.0069,0,4000000,null,null,0.0213,213,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J214,\"\")","v":0.0213},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J214,\"\")","v":27600.0213}]
["2018-10-23T14:50:00+08:00","URC","Univ Robina","PHP",142.9,-1.92,236080,null,null,0.0214,214,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J215,\"\")","v":-1.8985999999999998},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J215,\"\")","v":33735832.0214}]
["2018-10-23T14:50:00+08:00","VITA","Vitarich","PHP",1.57,-2.48,5424000,null,null,0.0215,215,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J216,\"\")","v":-2.4585},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J216,\"\")","v":8515680.0215}]
["2018-10-23T14:50:00+08:00","VLL","Vista Land","PHP",5.25,-2.78,4514700,null,null,0.0216,216,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J217,\"\")","v":-2.7584},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J217,\"\")","v":23702175.0216}]
["2018-10-23T14:50:00+08:00","VUL","Vulcan Ind`l","PHP",2.85,7.14,75401000,null,null,0.0217,217,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J218,\"\")","v":7.1617},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J218,\"\")","v":214892850.0217}]
["2018-10-23T14:50:00+08:00","VVT","Vivant","PHP",18.98,-5.01,800,null,null,0.0218,218,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J219,\"\")","v":-4.9882},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J219,\"\")","v":15184.0218}]
["2018-10-23T14:50:00+08:00","WEB","PhilWeb","PHP",3.52,-1.68,105000,null,null,0.0219,219,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J220,\"\")","v":-1.6581},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J220,\"\")","v":369600.0219}]
["2018-10-23T14:50:00+08:00","WIN","Wellex Indus","PHP",0.24,-1.64,1170000,null,null,0.022,220,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J221,\"\")","v":-1.6179999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J221,\"\")","v":280800.022}]
["2018-10-23T14:50:00+08:00","WLCON","WILCON DEPOT","PHP",11.38,-0.18,419400,null,null,0.0221,221,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J222,\"\")","v":-0.15789999999999998},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J222,\"\")","v":4772772.0221}]
["2018-10-23T14:50:00+08:00","WPI","Waterfront","PHP",0.61,1.67,2300000,null,null,0.0222,222,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J223,\"\")","v":1.6922},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J223,\"\")","v":1403000.0222}]
["2018-10-23T14:50:00+08:00","X","XURPAS","PHP",1.72,-9.47,9223000,null,null,0.0223,223,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J224,\"\")","v":-9.447700000000001},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J224,\"\")","v":15863560.0223}]
["2018-10-23T14:50:00+08:00","ZHI","Zeus Holdings","PHP",0.21,0,210000,null,null,0.0224,224,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J225,\"\")","v":0.0224},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J225,\"\")","v":44100.0224}]
["2018-10-23T14:50:00+08:00","PSE","PSEi","PHP",-50.96,-0.7,718,null,null,0.0225,225,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J226,\"\")","v":-0.6775},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J226,\"\")","v":-36589.2575}]
["2018-10-23T14:50:00+08:00","ALL","All Shares","PHP",-20.71,-0.47,4378,null,null,0.0226,226,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J227,\"\")","v":-0.44739999999999996},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J227,\"\")","v":-90668.35740000001}]
["2018-10-23T14:50:00+08:00","FIN","Financials","PHP",-6.7,-0.41,1633,null,null,0.0227,227,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J228,\"\")","v":-0.3873},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J228,\"\")","v":-10941.0773}]
["2018-10-23T14:50:00+08:00","IND","Industrial","PHP",-77.74,-0.72,10786,null,null,0.0228,228,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J229,\"\")","v":-0.6971999999999999},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J229,\"\")","v":-838503.6171999999}]
["2018-10-23T14:50:00+08:00","HDG","Holding Firms","PHP",-5.47,-0.08,6963,null,null,0.0229,229,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J230,\"\")","v":-0.0571},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J230,\"\")","v":-38087.5871}]
["2018-10-23T14:50:00+08:00","PRO","Property","PHP",-72.91,-2.02,3529,null,null,0.023,230,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J231,\"\")","v":-1.997},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J231,\"\")","v":-257299.367}]
["2018-10-23T14:50:00+08:00","SVC","Services","PHP",-11.56,-0.78,1480,null,null,0.0231,231,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J232,\"\")","v":-0.7569},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J232,\"\")","v":-17108.7769}]
["2018-10-23T14:50:00+08:00","M-O","Mining and Oil","PHP",14.55,0.15,9520,null,null,0.0232,232,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J233,\"\")","v":0.1732},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J233,\"\")","v":138516.0232}]
[{"$nulls":9},0.0233,233,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J234,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J234,\"\")","v":""}]
[{"$nulls":9},0.0234,234,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J235,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J235,\"\")","v":""}]
[{"$nulls":9},0.0235,235,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J236,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J236,\"\")","v":""}]
[{"$nulls":9},0.0236,236,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J237,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J237,\"\")","v":""}]
[{"$nulls":9},0.0237,237,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J238,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J238,\"\")","v":""}]
[{"$nulls":9},0.0238,238,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J239,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J239,\"\")","v":""}]
[{"$nulls":9},0.0239,239,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J240,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J240,\"\")","v":""}]
[{"$nulls":9},0.024,240,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J241,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J241,\"\")","v":""}]
[{"$nulls":9},0.0241,241,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J242,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J242,\"\")","v":""}]
[{"$nulls":9},0.0242,242,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J243,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J243,\"\")","v":""}]
[{"$nulls":9},0.0243,243,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J244,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J244,\"\")","v":""}]
[{"$nulls":9},0.0244,244,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J245,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J245,\"\")","v":""}]
[{"$nulls":9},0.0245,245,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J246,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J246,\"\")","v":""}]
[{"$nulls":9},0.0246,246,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J247,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J247,\"\")","v":""}]
[{"$nulls":9},0.0247,247,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J248,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J248,\"\")","v":""}]
[{"$nulls":9},0.0248,248,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J249,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J249,\"\")","v":""}]
[{"$nulls":9},0.0249,249,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J250,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J250,\"\")","v":""}]
[{"$nulls":9},0.025,250,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J251,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J251,\"\")","v":""}]
[{"$nulls":9},0.0251,251,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J252,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J252,\"\")","v":""}]
[{"$nulls":9},0.0252,252,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J253,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J253,\"\")","v":""}]
[{"$nulls":9},0.0253,253,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J254,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J254,\"\")","v":""}]
[{"$nulls":9},0.0254,254,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J255,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J255,\"\")","v":""}]
[{"$nulls":9},0.0255,255,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J256,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J256,\"\")","v":""}]
[{"$nulls":9},0.0256,256,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J257,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J257,\"\")","v":""}]
[{"$nulls":9},0.0257,257,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J258,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J258,\"\")","v":""}]
[{"$nulls":9},0.0258,258,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J259,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J259,\"\")","v":""}]
[{"$nulls":9},0.0259,259,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J260,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J260,\"\")","v":""}]
[{"$nulls":9},0.026,260,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J261,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J261,\"\")","v":""}]
[{"$nulls":9},0.0261,261,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J262,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J262,\"\")","v":""}]
[{"$nulls":9},0.0262,262,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J263,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J263,\"\")","v":""}]
[{"$nulls":9},0.0263,263,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J264,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J264,\"\")","v":""}]
[{"$nulls":9},0.0264,264,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J265,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J265,\"\")","v":""}]
[{"$nulls":9},0.0265,265,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J266,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J266,\"\")","v":""}]
[{"$nulls":9},0.0266,266,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J267,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J267,\"\")","v":""}]
[{"$nulls":9},0.0267,267,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J268,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J268,\"\")","v":""}]
[{"$nulls":9},0.0268,268,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J269,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J269,\"\")","v":""}]
[{"$nulls":9},0.0269,269,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J270,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J270,\"\")","v":""}]
[{"$nulls":9},0.027,270,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J271,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J271,\"\")","v":""}]
[{"$nulls":9},0.0271,271,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J272,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J272,\"\")","v":""}]
[{"$nulls":9},0.0272,272,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J273,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J273,\"\")","v":""}]
[{"$nulls":9},0.0273,273,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J274,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J274,\"\")","v":""}]
[{"$nulls":9},0.0274,274,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J275,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J275,\"\")","v":""}]
[{"$nulls":9},0.0275,275,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J276,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J276,\"\")","v":""}]
[{"$nulls":9},0.0276,276,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J277,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J277,\"\")","v":""}]
[{"$nulls":9},0.0277,277,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J278,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J278,\"\")","v":""}]
[{"$nulls":9},0.0278,278,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J279,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J279,\"\")","v":""}]
[{"$nulls":9},0.0279,279,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J280,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J280,\"\")","v":""}]
[{"$nulls":9},0.028,280,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J281,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J281,\"\")","v":""}]
[{"$nulls":9},0.0281,281,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J282,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J282,\"\")","v":""}]
[{"$nulls":9},0.0282,282,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J283,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J283,\"\")","v":""}]
[{"$nulls":9},0.0283,283,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J284,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J284,\"\")","v":""}]
[{"$nulls":9},0.0284,284,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J285,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J285,\"\")","v":""}]
[{"$nulls":9},0.0285,285,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J286,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J286,\"\")","v":""}]
[{"$nulls":9},0.0286,286,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J287,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J287,\"\")","v":""}]
[{"$nulls":9},0.0287,287,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J288,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J288,\"\")","v":""}]
[{"$nulls":9},0.0288,288,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J289,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J289,\"\")","v":""}]
[{"$nulls":9},0.0289,289,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J290,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J290,\"\")","v":""}]
[{"$nulls":9},0.029,290,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J291,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J291,\"\")","v":""}]
[{"$nulls":9},0.0291,291,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J292,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J292,\"\")","v":""}]
[{"$nulls":9},0.0292,292,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J293,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J293,\"\")","v":""}]
[{"$nulls":9},0.0293,293,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J294,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J294,\"\")","v":""}]
[{"$nulls":9},0.0294,294,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J295,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J295,\"\")","v":""}]
[{"$nulls":9},0.0295,295,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J296,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J296,\"\")","v":""}]
[{"$nulls":9},0.0296,296,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J297,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J297,\"\")","v":""}]
[{"$nulls":9},0.0297,297,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J298,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J298,\"\")","v":""}]
[{"$nulls":9},0.0298,298,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J299,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J299,\"\")","v":""}]
[{"$nulls":9},0.0299,299,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J300,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J300,\"\")","v":""}]
[{"$nulls":9},0.03,300,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J301,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J301,\"\")","v":""}]
[{"$nulls":9},0.0301,301,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J302,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J302,\"\")","v":""}]
[{"$nulls":9},0.0302,302,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J303,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J303,\"\")","v":""}]
[{"$nulls":9},0.0303,303,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J304,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J304,\"\")","v":""}]
[{"$nulls":9},0.0304,304,{"$f":"IFERROR(Table1[[#This Row],[% change]]+J305,\"\")","v":""},{"$f":"IFERROR(Table1[[#This Row],[Volume]]*Table1[[#This Row],[Closing]]+J305,\"\")","v":""}]