{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Resumo","Alíquotas e taxas","Mapa decisões","Ibov","Ação"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Resumo","index":0,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,1,1,2],[39,1,39,2],[37,2,38,2]]}
[]
[null,"INVESTINDO EM AÇÕES",null,null,null,null,"i","n","c","j"]
[null,"Risk Free",null,null,null,null,{"$f":"+(1+C3)^(1/H15)-1","v":0},{"$f":"+NETWORKDAYS(C4,C6)","v":262},{"$f":"+C5*C8","v":30510},{"$f":"+((I3*(1+G3)^H3)-I3)*(1-(VLOOKUP((C6-C4),IRRENDAFIXA,2)))","v":0}]
[null,"  Data da compra","2020-01-01"]
[null,"  Preço de compra",30.51]
[null,"  Data da venda","2020-12-31"]
[null,"  Preço de venda",32.923534965993376,null,null,{"$f":"+(C7-C5)/C5","v":7.9106357456354456E-2}]
[null,"  Quantidade",1000]
[null,"  (=) Resultado bruto",{"$f":"+(C7-C5)*C8","v":2413.5349659933745},null,null,null,null,null,null,null,null,null,null,{"$f":"+B10","v":"  (-) Corretagem"},{"$f":"+C10","v":-367.58767482996689}]
[null,"  (-) Corretagem",{"$f":"((-VLOOKUP((C5*C8),corretagem,2)*(C5*C8))-VLOOKUP((C5*C8),corretagem,3))+((-VLOOKUP((C7*C8),corretagem,2)*(C7*C8))-VLOOKUP((C7*C8),corretagem,3))","v":-367.58767482996689},null,null,null,null,null,null,null,null,null,null,{"$f":"+B11","v":"  (-) Emolumentos"},{"$f":"+C11","v":-22.201737238097678}]
[null,"  (-) Emolumentos",{"$f":"-VLOOKUP((C6-C4),emolumentos,2)*C8*(C5+C7)","v":-22.201737238097678},null,null,null,null,null,null,null,null,null,null,{"$f":"+B13","v":"  (-) IR"},{"$f":"+C13","v":-303.56183308879645}]
[null,"  (=) Resultado antes dos impostos",{"$f":"SUM(C9:C11)","v":2023.7455539253099},null,null,null,null,null,null,null,null,null,null,{"$f":"+B14","v":"  (-) Dedo duro"},{"$f":"+C14","v":0.1011872776962655}]
[null,"  (-) IR",{"$f":"-VLOOKUP((C6-C4),IR,2)*C12","v":-303.56183308879645},null,null,null,null,"2016-01-01",null,null,null,null,null,{"$f":"+B16","v":0},0]
[null,"  (-) Dedo duro",{"$f":"+DEDODURO*C12","v":0.1011872776962655},null,null,null,null,"2016-12-31",null,null,null,null,null,{"$f":"+B17","v":"  (-) Risco"},-16858.582077551022]
[null,"  (=) Resultado nominal",{"$f":"SUM(C12:C14)","v":1720.2849081142097},null,null,null,null,{"$f":"+NETWORKDAYS(H13,H14)","v":261},null,null,null,null,null,{"$f":"+B18","v":"  (=) Resultado efetivo"},-15138.297169436812]
[]
[null,"  (-) Risco",{"$f":"-(C8*C5)*índice_becaleti","v":-16858.582077551022}]
[null,"  (=) Resultado efetivo",{"$f":"SUM(C15:C17)","v":-15138.297169436812}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variação do preço",{"$f":"+(C7-C5)/C5","v":7.9106357456354456E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total investido",{"$f":"+C5*C8","v":30510}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+\"Alta de \"&TEXT((((C7-C5)/C5)*100),\"#.##0,00\")&\"%\"","v":"Alta de 7,91%"}]
[null,{"$f":"+\"Valor total investido \"&TEXT((C5*C8),\"#.##0,00\")","v":"Valor total investido 30.510,00"},{"$f":"+\"Tempo em dias: \"&TEXT((C6-C4),\"#.##0\")","v":"Tempo em dias: 365"}]
[null,{"$f":"+\"GANHO (%) \"&TEXT((C18/(C8*C5))*100,\"#.##0,00\")","v":"GANHO (%) -49,62"}]

{"sheet":"Alíquotas e taxas","index":1,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,2],[8,0,8,1],[12,0,12,1],[16,0,16,1],[9,5,9,6]]}
["CORRETAGEM"]
["Negociação","Variável","Fixo"]
[0,0,2.7]
[135.08000000000001,0.02]
[498.63,1.4999999999999999E-2,2.4900000000000002]
[1514.7,0.01,10.06]
[3029.39,5.0000000000000001E-3,25.21]
[]
["EMOLUMENTOS"]
[0,2.5000000000000001E-4,null,null,null,"IR RENDA FIXA"]
[1,3.5E-4,null,null,null,0,0.22500000000000001]
[null,null,null,null,null,181,0.2]
["IR",null,null,null,null,361,0.17499999999999999]
[0,0.21,null,null,null,721,0.15]
[1,0.15]
[]
["DEDO DURO"]
[null,5.0000000000000002E-5]

{"sheet":"Mapa decisões","index":2,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Situação","Descrição","1 Ganha / 0 Perde",null,null,null,"Prob. Ganhar",{"$f":"+COUNTIF(C2:C1048576,1)/COUNTA(C2:C1048576)","v":0.5}]
[{"$f":"+ROMAN(ROW()-1)","v":"I"},"Aumenta a demanda",1,null,null,null,"Prob. Perder",{"$f":"1-H1","v":0.5},{"$f":"+(H2/IF(H1=0,1,H1))*ABS(H3)*Ibov!C1","v":0.55255922902494337}]
[{"$f":"+ROMAN(ROW()-1)","v":"II"},"aumenta a oferta",0,null,null,null,"Var. Valor TR",0.01]
["III"]
["IV"]
["V"]
["VI"]
["VII"]
["VIII"]
["IX"]
["X"]
["XI"]
["XII"]
["XIII"]
["XIV"]
["XV"]
["XVI"]
["XVII"]
["XVIII"]
["XIX"]
[{"$f":"+ROMAN(ROW()-1)","v":"XX"}]
["XXI"]
["XXII"]
["XXIII"]
["XXIV"]
["XXV"]
["XXVI"]
["XXVII"]
["XXVIII"]
["XXIX"]

{"sheet":"Ibov","index":3,"n_rows":500,"n_cols":4,"rows_kept":500,"cut":false,"hidden":false,"merged":[]}
["Variação (%)",null,{"$f":"+SUM(C2:C1048576)/COUNT(C2:C500)","v":55.255922902494341}]
[-12.06,{"$f":"+IF(ISNUMBER(A2)=TRUE,A2,\"a\")","v":-12.06},{"$f":"+IFERROR((B2-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":153.73638185941044},{"$f":"+_xlfn.STDEV.S(A2:A121)","v":7.6170019724048288}]
[-9.5500000000000007,{"$f":"+IF(ISNUMBER(A3)=TRUE,A3,\"a\")","v":-9.5500000000000007},{"$f":"+IFERROR((B3-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":97.793262811791408}]
[-9.0500000000000007,-9.0500000000000007,{"$f":"+IFERROR((B4-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":88.154215192743777}]
[-1.23,{"$f":"+IF(ISNUMBER(A5)=TRUE,A5,\"a\")","v":-1.23},2.4619104308390027]
[2.04,2.04,2.8932390022675731]
[12.68,12.68,152.29910566893423]
[2.31,2.31,3.8846532879818589]
[-4.93,-4.93,27.762862811791383]
[-10.98,-10.98,128.12083900226759]
[-3.53,-3.53,14.96952947845805]
[6.25,6.25,34.939358049886621]
[1.69,1.69,1.8250723356009062]
[1.29,1.29,0.90431043083900198]
[4.0199999999999996,4.0199999999999996,13.549410430838998]
[1.82,1.82,2.1932199546485256]
[0.37,0.37,9.5804988662130154E-4]
[8.51,8.51,66.764462811791375]
[0,0,0.11495328798185955]
[-0.49,-0.49,0.68731995464852647]
[-1.46,-1.46,3.2365723356009077]
[19.420000000000002,19.420000000000002,364.08274376417239]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A67)=TRUE,A67,\"a\")","v":"a"},{"$f":"+IFERROR((B67-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A131)=TRUE,A131,\"a\")","v":"a"},{"$f":"+IFERROR((B131-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A195)=TRUE,A195,\"a\")","v":"a"},{"$f":"+IFERROR((B195-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A259)=TRUE,A259,\"a\")","v":"a"},{"$f":"+IFERROR((B259-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A323)=TRUE,A323,\"a\")","v":"a"},{"$f":"+IFERROR((B323-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A387)=TRUE,A387,\"a\")","v":"a"},{"$f":"+IFERROR((B387-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A451)=TRUE,A451,\"a\")","v":"a"},{"$f":"+IFERROR((B451-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]

{"sheet":"Ação","index":4,"n_rows":500,"n_cols":5,"rows_kept":500,"cut":false,"hidden":false,"merged":[]}
["Variação (%)",null,{"$f":"+SUM(C2:C1048576)/COUNT(C2:C500)","v":9.0095353979769683}]
[-1.17302052785924,{"$f":"+IF(ISNUMBER(A2)=TRUE,A2,\"a\")","v":-1.17302052785924},{"$f":"+IFERROR((B2-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":2.0534756925924369}]
[1.72,{"$f":"+IF(ISNUMBER(A3)=TRUE,A3,\"a\")","v":1.72},{"$f":"+IFERROR((B3-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":2.1316735001448239}]
[-4.6900000000000004,-4.6900000000000004,24.502250807085201]
[6.03,6.03,33.293190474729379]
[-1.99,-1.99,5.0623867308388606]
[-2.97,-2.97,10.432737395550497]
[-2.99,-2.99,10.562336388707877]
[3.38,3.38,9.7345570680822604]
[1.94,1.94,2.8224845754136405]
[-3.33,-3.33,12.887919272383339]
[-0.67,-0.67,0.86485318245176457]
[1.97,1.97,2.924186085677571,null,{"$f":"+_xlfn.COVARIANCE.S(A2:A121,Ibov!A2:A121)","v":-2.4570967022762162}]
[1.38,1.38,1.2544563838202878]
[2.23,2.23,3.8809991746316266]
[4.3,4.3,16.32180338284277]
[-2.16,-2.16,5.8562781726765945]
[-5.42,-5.42,32.262114057329576]
[-1.38,-1.38,2.6895174395387635]
[0.39,0.39,1.6906545110610877E-2]
[-6.79,-6.79,49.702145088610123]
[0.47,0.47,4.4110572481089835E-2]
[-1.76,-1.76,4.0802983095289882]
[2.34,2.34,4.3265047122660345]
[4.8,4.8,20.611828553908261]
[3.37,3.37,9.6722565646609535]
[3.84,3.84,12.816580225462515]
[1.06,1.06,0.64004027433837241]
[-2.7,-2.7,8.761450987925862]
[0.84,0.84,0.3364291990695551]
[-1.95,-1.95,4.8839887445241006]
[-1.32,-1.32,2.4963204600666224]
[6.54,6.54,39.438716149216184]
[-1.57,-1.57,3.3488078745338759]
[4.5,4.5,17.977813451268968]
[-3.58,-3.58,14.745406686850593]
[0.56999999999999995,0.56999999999999995,9.6115606694188532E-2]
[-0.6,-0.6,0.73955670640093352]
[0.8,0.8,0.29162718538431565]
[0.96,0.96,0.4900352401252735]
[-2.1,-2.1,5.5694811932044539]
[2.35,2.35,4.3682052156873459]
[5.48,5.48,27.24866278655734]
[4.9400000000000004,4.9400000000000004,21.902635601806605]
[1.03,1.03,0.59293876407444268]
[3.75,3.75,12.180275694670726]
[2.85,2.85,6.708230386752839]
[-1.85,-1.85,4.4519937787372008]
[3.26,3.26,9.0001510270265417]
[-0.46,-0.46,0.51836375429927184]
[1.41,1.41,1.322557894084218]
[-0.47,-0.47,0.53286325087796182]
[-2.73,-2.73,8.9399494776619317]
[-2.91,-2.91,10.048740416078354]
[-0.4,-0.4,0.43556677482713102]
[0,0,6.7586911679525866E-2]
[-0.22,-0.22,0.23037583641070866]
[-0.04,-0.04,8.998489799428637E-2]
[0.56999999999999995,0.56999999999999995,9.6115606694188532E-2]
[-0.22,-0.22,0.23037583641070866]
[-2.4500000000000002,-2.4500000000000002,7.3439635734586091]
[-3.92,-3.92,17.472189570526055]
[1.21,1.21,0.90254782565802028]
[1.05,1.05,0.62413977091706252]
[0.94,0.94,0.46243423328265376]
[0.34,0.34,6.4040280040615167E-3]
[-2.94,{"$f":"+IF(ISNUMBER(A67)=TRUE,A67,\"a\")","v":-2.94},{"$f":"+IFERROR((B67-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":10.239838905814423}]
[-2.94,-2.94,10.239838905814423]
[2.0099999999999998,2.0099999999999998,3.062588099362809]
[-2.56,-2.56,7.9522580358241992]
[-7.65,-7.65,62.567701794377484]
[-2.8,-2.8,9.3634459537127608]
[1.27,1.27,1.0201508461858795]
[0.51,0.51,6.2512586166329334E-2]
[6.58,6.58,39.942718162901421]
[-0.43,-0.43,0.47606526456320147]
[3.2,3.2,8.6437480064986847]
[2.13,2.13,3.4969941404185279]
[5.43,5.43,26.729160269450784]
[-1.53,-1.53,3.2040098882191153]
[1.55,1.55,1.6641649419825564]
[0.87,0.87,0.37213070933348469]
[5.17,5.17,24.108347180496729]
[1.67,1.67,1.9881709830382739]
[1.56,1.56,1.6900654454038657]
[-5.7,-5.7,35.521299961532904]
[-3.73,-3.73,15.919899135530944]
[1.17,1.17,0.8281458119727807]
[-3.43,-3.43,13.615914238170243]
[-1.73,-1.73,3.9599998197929183]
[1.25,1.25,0.98014983934325983]
[-2.64,-2.64,8.4098540084537206]
[1.48,1.48,1.4884614180333866]
[2.92,2.92,7.0757339107020076]
[1.07,1.07,0.65614077775968227]
[-1.23,-1.23,2.2200249908584118]
[-0.46,-0.46,0.51836375429927184]
[1.54,1.54,1.6384644385612459]
[-2.0099999999999998,-2.0099999999999998,5.1527857239962414]
[-0.46,-0.46,0.51836375429927184]
[-4,-4,18.147385543155579]
[-2.69,-2.69,8.7023514913471711]
[1.78,1.78,2.3104765206726836]
[10.130000000000001,10.130000000000001,97.417396877466444]
[2,2,3.0276875959414999]
[-3.57,-3.57,14.668707190271901]
[1.17,1.17,0.8281458119727807]
[1.1399999999999999,1.1399999999999999,0.77444430170885104]
[3.22,3.22,8.761749013341305]
[-0.72,-0.72,0.96035066534521507]
[-3.27,-3.27,12.460722292911198]
[0.66,0.66,0.16002013748597743]
[-0.65,-0.65,0.82805418929438424]
[1.5,1.5,1.5376624248760065]
[-1.61,-1.61,3.4968058608486365]
[1.68,1.68,2.0164714864595843]
[1.76,1.76,2.2500755138300637]
[-5.29,-5.29,30.802220601806606]
[3.53,3.53,10.693064619401909]
[2.12,2.12,3.4596936369972187]
[5.37,5.37,26.112357248922926]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A131)=TRUE,A131,\"a\")","v":"a"},{"$f":"+IFERROR((B131-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A195)=TRUE,A195,\"a\")","v":"a"},{"$f":"+IFERROR((B195-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A259)=TRUE,A259,\"a\")","v":"a"},{"$f":"+IFERROR((B259-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A323)=TRUE,A323,\"a\")","v":"a"},{"$f":"+IFERROR((B323-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A387)=TRUE,A387,\"a\")","v":"a"},{"$f":"+IFERROR((B387-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,{"$f":"+IF(ISNUMBER(A451)=TRUE,A451,\"a\")","v":"a"},{"$f":"+IFERROR((B451-AVERAGE($B$2:$B$1048576))^2,\"a\")","v":"a"}]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]
[null,"a","a"]