{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Sheet1","index":0,"n_rows":372,"n_cols":15,"rows_kept":372,"cut":false,"hidden":false,"merged":[[0,6,0,7]]}
["Market direction","Parameter"]
["Up",0.48,"Invest every 30 days for a year",null,null,null,null,null,"Dollar Cost Averaging","Lump Sum","Without Commissions Winner","With Commissions Winner",null,"Commissions"]
["Sideways",0.5,"So 12 investing periods",null,null,null,null,"Finish",{"$f":"D372","v":2432.3832890340709},{"$f":"E372","v":1795.6290817658735},{"$f":"IF(I3>J3,\"Dollar Cost Averaging\",\"Lump Sum\")","v":"Dollar Cost Averaging"},{"$f":"IF(I4>J4,\"Dollar Cost Averaging\",\"Lump Sum\")","v":"Dollar Cost Averaging"},null,"Dollar Cost Averaging",{"$f":"O4*12","v":120}]
["Down",0.52,null,"12*a",{"$f":"12*$E$5","v":2400},null,null,"Gain",{"$f":"(I3-$O$3)-$E$4","v":-87.616710965929087},{"$f":"(J3-$O$4)-$E$4","v":-614.37091823412652},null,null,null,"Lump Sum",{"$f":"10","v":10}]
["Parameter to use",0.5,null,"a",200]
[null,null,null,"Random walk constant",{"$f":"0.1*RAND()","v":7.4987497609811327E-2}]
[null,"Market Direction","Day","Dollar Cost Averaging","Lump Sum","Baseline"]
[{"$f":"RAND()","v":0.72325604812151933},{"$f":"IF(A8<=$B$5,-1*RAND(),RAND())","v":0.26050751829815355},1,{"$f":"E5","v":200},{"$f":"$E$4","v":2400},{"$f":"E4","v":2400}]
[{"$f":"RAND()","v":0.33385832400805526},{"$f":"IF(A9<=$B$5,-1*RAND(),RAND())","v":-0.71756599853031422},2,{"$f":"D8+B9*$E$6*D8","v":189.23830428006522},{"$f":"E8+B9*$E$6*E8","v":2270.8596513607827},{"$f":"F8","v":2400}]
[0.85169956938756441,0.17886655926257866,3,191.77651142165107,{"$f":"E9+B10*$E$6*E9","v":2301.3181370598127},{"$f":"F9","v":2400}]
[0.74312161964746171,0.80909696094159522,4,203.41200592121132,2440.9440710545359,2400]
[0.80525349914260946,0.49928856827617119,5,211.02783285283951,2532.3339942340745,2400]
[0.50572596095084243,0.45739521953035212,6,218.26586022821226,2619.1903227385478,2400]
[0.58637175537894359,0.11933252076599721,7,220.21900073563003,2642.6280088275607,2400]
[0.13273183854553516,-0.59864985601119325,8,210.33309349555333,2523.9971219466402,2400]
[0.35923534928159917,-0.19606755088542105,9,207.24064699941783,2486.8877639930142,2400]
[0.65162534563615626,0.21816987149198774,10,210.63110661981554,2527.5732794377868,2400]
[0.30091074175856058,-0.12853007054907373,11,208.6010127653856,2503.2121531846274,2400]
[0.48057561213696198,-0.39217130943464085,12,202.46648562815511,2429.5978275378616,2400]
[0.95199834434661401,0.19140754231244017,13,205.37252204647564,2464.4702645577081,2400]
[0.23716424353430199,-0.18644607409694469,14,202.50118323953239,2430.014198874389,2400]
[0.6478628697195763,0.16453902551365918,15,204.99971771972059,2459.9966126366471,2400]
[0.99288867126753821,0.57498256485091059,16,213.83858880880726,2566.0630657056872,2400]
[0.92631081365483325,0.69643183792298569,17,225.00602700955616,2700.0723241146738,2400]
[0.14870486717973375,-0.41855629163800701,18,217.94387783616278,2615.3265340339535,2400]
[0.50042892654048465,9.8346729163865776E-2,19,219.55116492357291,2634.6139790828752,2400]
[0.51622872986261514,0.44645213789353688,20,226.90137097248777,2722.8164516698534,2400]
[0.4282105297290304,-0.57748063512393877,21,217.07567308854834,2604.9080770625801,2400]
[2.9629979448398736E-2,-0.53889962159010096,22,208.30348578684581,2499.6418294421496,2400]
[0.24511177894633929,-0.83503556490943875,23,195.26009904333696,2343.1211885200437,2400]
[0.85070018535301095,0.57218114126915598,24,203.63801319808712,2443.6561583770454,2400]
[0.64168196692243207,0.41718639956485504,25,210.00857677295815,2520.1029212754975,2400]
[0.24057278868110665,-0.7737294150186167,26,197.82387228984766,2373.8864674781717,2400]
[0.2899756661084496,-0.93239991402033784,27,183.99235625417236,2207.9082750500684,2400]
[0.50443951004388388,0.87257303830334365,28,196.03135673491585,2352.3762808189904,2400]
[0.93553882394917309,2.7520253234056824E-3,29,196.07181123442936,2352.8617348131525,2400,null,null,"Simulation","w/o Commissions","w/ Commission","Counter"]
[0.43480842668799657,-0.64843167969309068,30,{"$f":"D36+$E$5","v":396.07181123442933},2238.4555528265896,2400,null,null,"Iterations","Trial Winner (lump sum = 1)","Trial Winner (lump sum = 1)",100]
[0.51007462975416651,0.73955323784386917,31,{"$f":"D37+B38*$E$6*D37","v":418.03686336320726},2362.5941345462734,2400,null,null,100,{"$f":"IF(K3=\"Lump Sum\",1,0)","v":0},{"$f":"IF(L3=\"Lump Sum\",1,0)","v":0}]
[0.6267986061193227,2.8175389866706091E-2,32,418.92009247595325,2367.5858281123528,2400]
[0.319274240166318,-0.80705905776940945,33,393.56732531617513,2224.3010983774843,2400,null,null,"Simulation results"]
[0.44337451807141748,-0.9011170946478555,34,366.97299093662241,2073.9994768606689,2400]
[0.34760275503411475,-0.50121684350796425,35,353.18031222656441,1996.0482130465209,2400,null,null,"lump sum win",{"$f":"AVERAGE(Sheet2!A:A)","v":0.25},{"$f":"AVERAGE(Sheet2!B:B)","v":0.32}]
[0.85727267285511521,2.774909594937025E-2,36,353.91522227556516,2000.2016605612193,2400,null,null,"DCA win",{"$f":"1-J42","v":0.75},{"$f":"1-K42","v":0.67999999999999994}]
[0.59923901190198059,0.12962724148225835,37,357.35542775139771,2019.6444657087027,2400]
[0.39487925152546866,-9.4516451153953795E-2,38,354.82265251933916,2005.3301302234454,2400]
[0.81079607640429074,0.89982357421546699,39,378.76449483905481,2140.6408197633918,2400]
[0.71147917474009792,0.77281404986792301,40,400.71442444807792,2264.6939344355415,2400]
[0.81384087312824227,0.13743330043598334,41,404.84409886393843,2288.0333702785974,2400]
[0.33780524234539921,-0.87358678531375689,42,378.32353642396953,2138.1486812551329,2400]
[0.86376860195892302,0.45664177441672926,43,391.27825135512632,2211.3640749044671,2400]
[0.64345411612344749,0.92572440069549344,44,418.43990964712077,2364.8720073124782,2400]
[0.32167393951176937,-0.98790851750436559,45,387.44155157925178,2189.6804264492339,2400]
[0.17119383764363771,-0.14161162478532852,46,383.32727046610131,2166.4279880216723,2400]
[0.52738162689458346,7.6675785857554857E-2,47,385.53129697462424,2178.8843538539281,2400]
[0.30320592538559499,-0.35751925629902481,48,375.19540554678031,2120.4696095984327,2400]
[0.72371137929269169,0.57618687168276295,49,391.4064027711064,2212.0883406577132,2400]
[0.68459905492429662,0.57253616073322267,50,408.21067499116236,2307.0600488056825,2400]
[0.73227940360421151,0.80195669385156254,51,432.75912836596348,2445.799086049622,2400]
[0.90991817857356239,0.15524573542038222,52,437.79708909099605,2474.2718297289157,2400]
[0.9549926081631066,0.69375802571598477,53,460.57268511388111,2602.9913142776068,2400]
[0.60820092005156745,0.82356483893515975,54,489.0163030064208,2763.7444216891008,2400]
[0.4340924221516087,-0.48576243765008753,55,471.203341541165,2663.0719643892116,2400]
[0.20404505220854596,-0.82196514884555749,56,442.15972951849449,2498.9279057558451,2400]
[0.69706334660733349,0.41449111639376013,57,455.90278418287892,2576.598712295729,2400]
[0.15276834161522945,-0.44010025873886627,58,440.8570727032203,2491.5657575320424,2400]
[0.20972342756026485,-2.8759820204922626E-2,59,439.9063084596263,2486.1923796744541,2400]
[0.61217898448748054,0.41295747380626202,60,{"$f":"D66+$E$5","v":639.9063084596263},2563.1814229119163,2400]
[0.79898312021765272,0.42871053129134928,61,{"$f":"D67+B68*$E$6*D67","v":660.47797163247742},2645.582399720508,2400]
[0.34643757029382982,-0.67313003542260508,62,627.1394630065696,2512.0430911563899,2400]
[0.62028942208824933,0.81522474906310571,63,665.47754189120337,2665.608465162114,2400]
[0.98655181443011619,4.5878142822074697E-2,64,667.76697571068996,2674.7789236456697,2400]
[0.2173853447852232,-0.93924887935228041,65,620.73486343175534,2486.3891001981351,2400]
[{"$f":"RAND()","v":1.4695445331390111E-2},{"$f":"IF(A73<=$B$5,-1*RAND(),RAND())","v":-0.66699602592238549},66,589.68796323791378,2362.0289606529941,2400]
[0.2100137333012464,-0.90618837625857651,67,549.61701577694441,{"$f":"E73+B74*$E$6*E73","v":2201.5224821691736},{"$f":"F73","v":2400}]
[0.68774619047744068,0.42728563814874843,68,567.22733897168234,2272.061641835975,2400]
[1.1589057005489956E-2,-5.224709160899188E-2,69,565.00501108657386,2263.1599800216991,2400]
[0.4537027837755776,-6.4088034254102588E-2,70,562.2897092610599,2252.2836828126437,2400]
[0.15296399546379025,-0.90707578221663354,71,524.04313263284803,2099.0848263434941,2400]
[0.29690114371652054,-0.10345022411650184,72,519.97788195335113,2082.8012315681135,2400]
[0.70810147757633413,0.18556833881692669,73,527.21353296299321,2111.7840467168389,2400]
[0.48639351399635905,-0.76104687317461894,74,497.12598354289088,1991.2666417232981,2400]
[0.60045879779237765,0.6469261417613934,75,521.24224731447134,2087.8657195447959,2400]
[0.57525242418091871,0.93749732009605413,76,557.88587860471148,2234.6438865193809,2400]
[0.21809421021571218,-0.24979734076106053,77,547.43574024864552,2192.7852579248211,2400]
[0.27278441367378647,-0.37346984774101966,78,532.10449067970433,2131.3750583915003,2400]
[5.0916601161321573E-2,-0.10272958363582951,79,528.0054586378975,2114.9561504317226,2400]
[0.75059795414106212,0.55992668971217197,80,550.17508852227479,2203.7578745610822,2400]
[0.89496274643798746,0.35745302487817221,81,564.92226100071377,2262.8285198063268,2400]
[8.9467332367383356E-2,-0.89015226880752452,82,527.2135356133399,2111.7840573329549,2400]
[0.76530022599402381,0.26217831801799418,83,537.57860433374037,2153.3019346223491,2400]
[0.72394014895057524,0.41825912192541903,84,554.43932983296475,2220.8385377236073,2400]
[0.80718173313230746,0.54060221890928961,85,576.91541737427235,2310.8677955759017,2400]
[0.9318438253818988,0.42024300936496362,86,595.09573657237513,2383.6901069285736,2400]
[0.65070746642566157,1.2090846347986073E-2,87,595.63528744853113,2385.8513089111075,2400]
[0.77921664170832883,0.55032225397809675,88,620.21554081844124,2484.3089236826872,2400]
[0.19282358880585893,-0.52653463683431223,89,595.72725132026233,2386.2196754742813,2400]
[0.94228289526087128,0.96363665587928082,90,{"$f":"D96+$E$5","v":795.72725132026233},2558.6495829888649,2400]
[0.54993534149298817,0.34795534664141403,91,{"$f":"D97+B98*$E$6*D97","v":816.48960605646528},2625.4106373570676,2400]
[0.24537368259988934,-0.81213443635673443,92,766.76544693253788,2465.5233156701256,2400]
[0.96472114474801796,0.7342197454933892,93,808.98148325527677,2601.2683759950037,2400]
[0.53873260835768377,8.6098615294910807E-2,94,814.2045263495387,2618.0629962783896,2400]
[0.59901672446965759,0.14663069080071933,95,823.15708663340638,2646.8498256838102,2400]
[0.3165361950878367,-0.18825736328795739,96,811.53662036848152,2609.4843827967479,2400]
[5.5303782434354742E-2,-0.71260999307822903,97,768.17066770780366,2470.0417829523199,2400]
[0.83672501762881124,0.26646715983790914,98,783.52002777246605,2519.3974304602216,2400]
[0.35218416744744374,-5.8473539694133159E-2,99,780.08446136345844,2508.3504158642618,2400]
[0.92268856424824164,0.28896221714958692,100,796.98776330194471,2562.7027412173061,2400]
[0.68406017004705277,2.4817486950716727E-2,101,798.47095852042298,2567.4719342051721,2400]
[0.99489128002380145,0.45895535465979975,102,825.95106600948077,2655.8338263619457,2400]
[0.66334991225339035,0.2184615276302555,103,839.48169996867341,2699.3413861191639,2400]
[0.9450102554949309,0.67335881489845129,104,881.87006290902116,2835.6405602155028,2400]
[4.2603509209204304E-2,-0.97164421469837881,105,817.6159799008035,2629.0324763255376,2400]
[0.33194402528284872,-0.18217623004452177,106,806.44657737109662,2593.117422420507,2400]
[0.56730504723930597,0.57163374156525415,107,841.01521944794365,2704.272396047038,2400]
[4.719918009009727E-2,-0.21760656944679635,108,827.29172475908672,2660.1446953750633,2400]
[0.32191590023694383,-0.87637697664388958,109,772.92433269376102,2485.3271246492491,2400]
[0.45569658698346194,-0.22295302081290469,110,760.00205106579722,2443.7757131023964,2400]
[0.31456602516479748,-0.23799552364878362,111,746.43853100288754,2400.1624085495559,2400]
[0.96631003463829312,0.38641718054054941,112,768.06767529983438,2469.7106123391927,2400]
[0.53821388533446957,0.26877143194413922,113,783.54769304233082,2519.4863877393459,2400]
[0.23721747997328535,-0.79135772068489207,114,737.05045662482064,2369.9751898101522,2400]
[3.2306692303883722E-2,-0.535287337173453,115,707.46535601834603,2274.8447224246975,2400]
[0.98653893138136528,0.34693273653276813,116,725.87050429295971,2334.0262131673526,2400]
[0.39192902944492602,-0.69636288749646158,117,687.96662784328373,2212.1468411705887,2400]
[0.41861143748111651,-0.61455428241405574,118,656.26245096687614,2110.2025143811866,2400]
[0.83732658015281825,0.84254802329052403,119,697.72548529902281,2243.5263075871844,2400]
[5.8984658727233352E-2,-0.36721883946783418,120,{"$f":"D126+$E$5","v":897.72548529902281},2181.7467233463858,2400]
[0.46404884475508457,-6.7276922027673436E-2,121,{"$f":"D127+B128*$E$6*D127","v":893.19652483522077},2170.7399681479701,2400]
[0.16780309096982027,-0.73287580199498614,122,844.10954996550583,2051.4436483544923,2400]
[0.61196171828742063,0.85741078198398135,123,898.38164857644892,2183.3414002314112,2400]
[0.66734523560046144,0.54986171275575035,124,935.42439797442364,2273.3665788035146,2400]
[0.64142570757826878,0.30306988271033575,125,956.68327575316255,2325.0321354745893,2400]
[0.51145579078687575,0.48107284650555049,126,991.19509772409435,2408.9063885005176,2400]
[0.25040340494908886,-5.0551697434362275E-2,127,987.4377295753992,2399.7748379529789,2400]
[0.27487140937591281,-0.64943442700303677,128,939.35004285077287,2282.9070931213673,2400]
[0.48615877258434992,-0.38845607990560116,129,911.98738727801231,2216.4074948415646,2400]
[{"$f":"RAND()","v":0.36354638115528393},{"$f":"IF(A137<=$B$5,-1*RAND(),RAND())","v":-8.2223098625826552E-3},130,911.42508281229902,2215.0409234946633,2400]
[0.25007486605099905,-0.79096504764310049,131,857.36619204896851,{"$f":"E137+B138*$E$6*E137","v":2083.6613317129381},{"$f":"F137","v":2400}]
[0.49519680675584965,-0.56349095374386171,132,821.13837518497155,1995.6166877417456,2400]
[0.33580999182008098,-0.70261448885841604,133,777.8748093782765,1890.47302803201,2400]
[0.32049409372662607,-0.47360467491619218,134,750.24902935658008,1823.3339570919129,2400]
[0.19713158695017929,-0.66444291034662095,135,712.86793812740939,1732.4865046803441,2400]
[0.85144374373668708,0.90746938724426074,136,761.37778758318689,1850.3802337025475,2400]
[0.33773629137460359,-0.89567069328769544,137,710.24053069591059,1726.101103298251,2400]
[0.31091194281930257,-0.26781855461219362,138,695.97673941861797,1691.4357402319856,2400]
[7.9621462680099064E-2,-0.51875760741639354,139,668.90301121006155,1625.6383235661174,2400]
[0.58239890422054863,0.48481062564858224,140,693.22080334607494,1684.7379750526668,2400]
[0.57545001560551801,0.29984334010044211,141,708.80752771142215,1722.6184689995132,2400]
[0.49328204494856109,-6.4876903033647793E-2,142,705.35920984343704,1714.2380048902346,2400]
[0.38692215261844254,-0.24316332110365746,143,692.49754261925307,1682.9802309017996,2400]
[0.53119077072738552,0.43186419818420774,144,714.92367079231656,1737.4825620265865,2400]
[0.84612527866636178,0.30194302571290987,145,731.11093817211258,1776.8225586559997,2400]
[0.5638924709116353,0.62126620093786133,146,765.17134803168926,1859.5997425767771,2400]
[0.47810737513975621,-6.6220632341858376E-2,147,761.37172174069212,1850.3654918552854,2400]
[0.55212935311707412,0.18910797856440387,148,772.16853167079501,1876.6050328656972,2400]
[0.51463983627893239,0.69847630273147088,149,812.61239519542903,1974.8959560591584,2400]
[0.4268608657931674,-0.62950135697020215,150,{"$f":"D156+$E$5","v":1012.612395195429},1881.6715227106274,2400]
[0.85889245741341025,0.90153274730094624,151,{"$f":"D157+B158*$E$6*D157","v":1081.0687243173502},2008.8794511037665,2400]
[0.21182664709635457,-0.59899206347810097,152,1032.5104513144083,1918.6467816883285,2400]
[0.44011844209074513,-0.85370582709797826,153,966.41195751162434,1795.8202647773246,2400]
[0.9891336803791333,0.61338365362424963,154,1010.8631436338959,1878.4210027041456,2400]
[0.49001981312038545,-0.44107421684352133,155,977.42879281439411,1816.292130772619,2400]
[0.14283685510352684,-0.65370910300748974,156,929.51522381252823,1727.2574727237791,2400]
[0.65780701261606733,0.14621446442997255,157,939.70666742774233,1746.1955672178312,2400]
[0.8237603610088009,2.4052334543900322E-2,158,941.40154528233768,1749.3450481135785,2400]
[0.48819292577968065,-0.66002454649425935,159,894.80820401952917,1662.7636831034806,2400]
[0.45752508467581343,-0.30061414354332872,160,874.63716692097876,1625.2811613883907,2400]
[0.16872300143626262,-0.90088534606521176,161,815.55093264167499,1515.4850686730563,2400]
[0.71249574781465697,0.25662174140416316,162,831.24492358055238,1544.6481877178958,2400]
[0.61943831378465064,0.37668686219450009,163,854.7249369925139,1588.2795641456205,2400]
[0.63226868207874665,0.38122339909281644,164,879.15894913209593,1633.6836941432036,2400]
[0.66682959012788867,0.24345009570085629,165,895.20862300157739,1663.5077555632374,2400]
[0.626776095040533,0.59330630586106636,166,935.03695165215879,1737.5181391755127,2400]
[0.41715304662945218,-0.44934122520891173,167,903.53090582919253,1678.972510562256,2400]
[8.0889143837516109E-2,-0.86347968313347501,168,845.02711643122268,1570.258737154837,2400]
[0.49039859283082343,-0.21301369595723418,169,831.52919069669554,1545.1764227462515,2400]
[0.79910223497795929,0.9873624858971155,170,893.09548063686373,1659.5810410276645,2400]
[0.93046724773641998,1.7424130685973482E-2,171,894.26239200973953,1661.7494362697985,2400]
[0.1545630311927042,-0.47839675215873334,172,862.1818238914534,1602.1362103731244,2400]
[0.58484791515704604,6.9687245287074262E-2,173,866.687303427659,1610.5084489311932,2400]
[0.88272052919009525,0.86534564630050004,174,922.9267331883749,1715.014510615141,2400]
[0.61521841357984552,0.58494360007656887,175,963.40949009079213,1790.2409755345184,2400]
[0.48071318289156428,-0.83489061655241281,176,903.09393054453381,1678.1605079113192,2400]
[0.94609394011859482,5.057471022468718E-2,177,906.51888805216424,1684.5248829073003,2400]
[9.6986333863945173E-2,-0.90143839848692808,178,845.24128454374795,1570.6567117799987,2400]
[0.69434843508445976,4.8320364868006394E-2,179,848.30395146183537,1576.3478658194481,2400]
[0.56864449743805556,0.86863690217213718,180,{"$f":"D186+$E$5","v":1048.3039514618354},1679.0262911408686,2400]
[0.15797445605308003,-8.3857819099545816E-2,181,{"$f":"D187+B188*$E$6*D187","v":1041.7119142937654},1668.4680902470029,2400]
[0.15520207827001808,-0.17722052485432216,182,1027.8682674793165,1646.2952777394137,2400]
[0.98527951312306139,0.37385759799178064,183,1056.6841902211886,1692.448582627389,2400]
[5.5481396524943438E-2,-0.77328972094384119,184,995.4101795184057,1594.308463256328,2400]
[0.71443318952402279,0.39374824882133463,185,1024.8008554472274,1641.3823272154195,2400]
[6.1038241156483597E-2,-0.46887749733273676,186,988.7689083939913,1583.6714063140766,2400]
[0.38183969265134188,-0.47144746190543874,187,953.81329199508548,1527.6844009470226,2400]
[0.52416767961220678,0.40290464410167925,188,982.63067275028891,1573.8400410763302,2400]
[0.49287875489990185,-0.23231097027705427,189,965.51283536867788,1546.4230891788202,2400]
[0.78720620081766723,0.10718313411863578,190,973.27304341717252,1558.8523024045987,2400]
[0.84348795884515071,0.75051636318323034,191,1028.0482118241598,1646.58348736174,2400]
[0.52598870491858341,7.5140372436812264E-2,192,1033.8408404544136,1655.8613077414579,2400]
[0.49181004515950666,-0.85783381118035029,193,967.33715624547108,1549.3450305788706,2400]
[{"$f":"RAND()","v":0.40891026568269062},{"$f":"IF(A201<=$B$5,-1*RAND(),RAND())","v":-0.64930971481185762},194,920.23740303576551,1473.9072495468861,2400]
[0.85306488083330723,0.26494902933197406,195,938.52055525461333,{"$f":"E201+B202*$E$6*E201","v":1503.1906393667646},{"$f":"F201","v":2400}]
[0.80903126472639419,0.14577978559980576,196,948.78014411047968,1519.6230103420662,2400]
[0.24569256971208331,-0.38871610082621277,197,921.12429620647606,1475.3277506801496,2400]
[0.45039047800822929,-0.10967489081195936,198,913.548743754724,1463.1942928994447,2400]
[0.12293124677692568,-5.6477791378939379E-2,199,909.67974766591794,1456.997477420148,2400]
[0.65221148240432836,0.42377315067056487,200,938.58726697906502,1503.2974888536196,2400]
[0.83794826714207549,0.53487584251386266,201,976.23306457330011,1563.5932492803029,2400]
[0.51282625385755054,0.290617453315547,202,997.50779504574473,1597.6681297101234,2400]
[0.92786165431547407,0.96044192530865136,203,1069.3494401907978,1712.7340042870051,2400]
[0.60134009633579488,0.67980351162863539,204,1123.8614144544351,1800.0436417666779,2400]
[0.40628313472604582,-0.88440663646038509,205,1049.3275542059375,1680.6657545013138,2400]
[0.73365042875283049,0.78300640746958394,206,1110.939546750428,1779.3472057994022,2400]
[0.14358531115280226,-0.92694342423657172,207,1033.7190633692867,1655.6662622803576,2400]
[0.28475545423040671,-0.13450648015269739,208,1023.2926582744907,1638.9667084421453,2400]
[0.74131414678273622,0.78143337305943295,209,1083.2552884439715,1735.0064423381405,2400]
[0.29853638683867789,-0.62779321901055618,210,{"$f":"D216+$E$5","v":1283.2552884439715},1653.3281642996237,2400]
[0.25733511978595303,-0.71368093992081238,211,{"$f":"D217+B218*$E$6*D217","v":1214.5791255373663},1564.8467566077848,2400]
[0.37718122940106902,-0.89666506826778392,212,1132.912440935138,1459.6285424661849,2400]
[0.40464098935086512,-0.10656537981599001,213,1123.8592569967723,1447.9645469099814,2400]
[0.57840864015681248,0.83213446122984824,214,1193.9877160351855,1538.3170726242781,2400]
[0.58636760216302553,0.97544285735972469,215,1281.3231641201778,1650.8388423461333,2400]
[0.2582220323802793,-0.4655518646064416,216,1236.5914429593636,1593.207118480457,2400]
[0.29553738877113744,-0.42070644369801191,217,1197.5797981070816,1542.9450609220255,2400]
[7.0251134675128224E-2,-0.71073473449547531,218,1133.7533226726578,1460.7119227351041,2400]
[0.11102322373284412,-0.81830120974363774,219,1064.1835431245602,1371.0791918616885,2400]
[0.52122238501217399,0.55642279254679039,220,1108.5863384230859,1428.2871322471908,2400]
[0.92996545852750012,0.55564975733211774,221,1154.7775668736263,1487.7992648903214,2400]
[0.99874388527350799,0.71292169105149328,222,1216.5122222634589,1567.3373313907955,2400]
[0.24668454947696095,-0.71806266271683139,223,1151.0082430854793,1482.9429208444967,2400]
[0.5887286308453139,0.56766258072001619,224,1200.0038974473898,1546.0682366053702,2400]
[0.16284856590397645,-0.66648478034437719,225,1140.0300716130039,1468.7987982748068,2400]
[0.77116424740153278,0.85482331701364611,226,1213.1072092784805,1562.9503602880332,2400]
[0.41645155244212639,-0.62551594669045052,227,1156.205353482341,1489.6388051860488,2400]
[0.29275670670086917,-0.61001452943700318,228,1103.3165165961734,1421.4975675162011,2400]
[0.85623119734561204,0.67609714829703549,229,1159.2533767393093,1493.5658357165808,2400]
[0.92067897607147842,0.240067910926693,230,1180.1223625590551,1520.4531451450832,2400]
[0.61633909285959665,0.95009065174914031,231,1264.2000864328727,1628.7777085601663,2400]
[0.97098150547405915,0.52051465081438852,232,1313.5444594178982,1692.3523085174143,2400]
[0.48500033944593568,-0.84830485999150707,233,1229.9869295026776,1584.6979557224565,2400]
[0.73447294302394184,0.14322391702225357,234,1243.1969929820054,1601.7176167355365,2400]
[0.54837347823924021,4.8263981053504379E-2,235,1247.696365526768,1607.5145453879425,2400]
[0.59844113572912327,0.60340717535758959,236,1304.1521233375067,1680.2513540852619,2400]
[0.43227020969824093,-0.37901255523265043,237,1267.086550993444,1632.4965891260372,2400]
[0.9355858825317116,0.355702949614491,238,1300.8838978562671,1676.0406180890229,2400]
[0.90054906484649866,0.47416677303467858,239,1347.1388799283598,1735.6348900064177,2400]
[7.842742393213098E-2,-0.58875159996496107,240,{"$f":"D246+$E$5","v":1547.1388799283598},1659.0083292881097,2400]
[0.61085253248537308,0.71675548059704308,241,{"$f":"D247+B248*$E$6*D247","v":1630.2940361319449},1748.1762110825284,2400]
[0.89579434595339147,0.58452163887246744,242,1701.7527827157494,1824.8019473503091,2400]
[0.82081377111130949,0.36980248603942556,243,1748.9433455319127,1875.4047327831422,2400]
[0.48871790318296626,-4.8445062001734485E-2,244,1742.5898296694018,1868.5918112846807,2400]
[0.8338806664535765,0.57076788056576966,245,1817.1734673964791,1948.5683911658336,2400]
[1.8090509135615385E-2,-0.68813583312043747,246,1723.4044378192011,1848.0191753739259,2400]
[0.20203842102712333,-0.58454473546886376,247,1647.8615084736673,1767.0139400786516,2400]
[0.79930186404536041,0.67815912675151524,248,1731.6609610181274,1856.8727055486786,2400]
[0.2430215657844732,-0.99117892636318139,249,1602.9534810312418,1718.8587340105753,2400]
[0.85308211173592241,0.72898725257320063,250,1690.5788206405225,1812.8200261443671,2400]
[0.8532504138939041,0.34649788249636515,251,1734.5051455815094,1859.9225454446951,2400]
[0.74631684509759744,3.7602657928329286E-2,252,1739.3959804253877,1865.1670233958553,2400]
[0.38759178591041898,-0.43612433184378663,253,1682.5109964168307,1804.1688392599963,2400]
[0.7597250314959576,0.27943340551124685,254,1717.7663517362805,1841.9734144573356,2400]
[0.41882685165980149,-0.762221396308286,255,1619.5838513077513,1736.6916016127086,2400]
[0.88223560257537859,0.26551421619372206,256,1651.8301652612049,1771.2695597596178,2400]
[0.56406441718681788,0.17067200862910692,257,1672.9707284891533,1793.9387402294619,2400]
[{"$f":"RAND()","v":0.81161211885413143},{"$f":"IF(A265<=$B$5,-1*RAND(),RAND())","v":0.10465062643297207},258,1686.0993472082821,1808.0166540416278,2400]
[0.23872509104447381,-0.10964899048972843,259,1672.2357267923107,{"$f":"E265+B266*$E$6*E265","v":1793.1505925376662},{"$f":"F265","v":2400}]
[0.68191739001406315,0.44857769834202643,260,1728.4859224094316,1853.4680884415957,2400]
[9.6792235094351753E-2,-0.59150394615347968,261,1651.8182366330313,1771.2567686044385,2400]
[0.80976405844860055,0.69256784665777005,262,1737.6036488872974,1863.245093187059,2400]
[5.2529193973808841E-2,-0.77159581216103357,263,1637.0658337873354,1755.4376592047986,2400]
[0.92634731296983053,0.92666720761228749,264,1750.8230093365612,1877.4203100196978,2400]
[0.58826272690456327,0.34516375979877978,265,1796.1395028323243,1926.0135172223265,2400]
[0.44896386243108921,-2.14831635296584E-2,266,1793.2459783594302,1922.9107697807056,2400]
[0.49503609291695927,-0.68497929058980511,267,1701.1361086416375,1824.140683233248,2400]
[0.7651738478227843,0.19203128472620179,268,1725.6323759016698,1850.4082096641932,2400]
[0.78929016192642232,0.30874435055008531,269,1765.5841584265841,1893.2487980810581,2400]
[0.97685810855066446,0.27066596403801491,270,{"$f":"D276+$E$5","v":1965.5841584265841},1931.6752422133275,2400]
[0.88850192940600858,0.26749914194500679,271,{"$f":"D277+B278*$E$6*D277","v":2005.0119904538801},1970.4228921955289,2400]
[0.21478709910555804,-0.94632639453152434,272,1862.7310298422108,1830.5964655967837,2400]
[0.11635291335353415,-0.56248181041398393,273,1784.1627051020648,1753.3835479651088,2400]
[8.3012024106186022E-2,-0.80981367985920882,274,1675.8178166211048,1646.9077515450945,2400]
[0.34803476214611906,-0.43958129228089393,275,1620.5776644995512,1592.6205648215712,2400]
[0.81808909587550183,0.87121320649553025,276,1726.4501625264024,1696.6666227799622,2400]
[0.89038482872635694,0.34059019164932103,277,1770.5437103506365,1739.9994988149433,2400]
[1.5861522403464612E-2,-0.74408323701712398,278,1671.7527892523874,1642.912851253795,2400]
[0.97596999776970006,0.61556177631880882,279,1748.9199571926256,1718.7487838862585,2400]
[0.86393007487695872,0.10384859148227221,280,1762.5394020353124,1732.1332753630147,2400]
[0.37885567126305553,-0.50045215944635135,281,1696.3954312374024,1667.1303752001031,2400]
[0.91879798816115876,0.98614368386711804,282,1821.8412391075674,1790.412077620935,2400]
[0.37031136130064746,-0.54397540745792705,283,1747.5258671591725,1717.3787437424705,2400]
[0.53532905167750089,0.73177239002591832,284,1843.4192177461036,1811.6178077009095,2400]
[0.38718041813021298,-0.97355651418401679,285,1708.8411963599035,1679.3614344780642,2400]
[0.72483078435130999,0.48761714217520424,286,1771.3252981600172,1740.7676032049399,2400]
[0.17185886834094077,-0.40576799366945249,287,1717.4282507890878,1687.800350905673,2400]
[0.30029586449995094,-0.76628125669416658,288,1618.7422234758794,1590.8167875735853,2400]
[0.59854982313240335,0.16700571385733287,289,1639.0142836334051,1610.739127986777,2400]
[0.67092243582139766,0.55078849577915623,290,1706.7092629862382,1677.2662797637252,2400]
[0.52520991083768487,0.17342486040238292,291,1728.9044986321435,1699.078618354511,2400]
[0.92726548249714469,0.85384717292239909,292,1839.602558731709,1807.8669910826179,2400]
[0.42342236824700397,-7.2887747653581414E-2,293,1829.5478985770058,1797.9857870616941,2400]
[1.6212665191139175E-2,-0.98645932276102899,294,1694.2123689988346,1664.9849736611384,2400]
[0.54724608858120671,0.83775008550481722,295,1800.6441157988208,1769.580632614568,2400]
[0.96981296790872618,0.58291756084400292,296,1879.3530236462816,1846.9317081097508,2400]
[0.16134053505293378,-0.70486466665441139,297,1780.0178697414415,1749.3102164749032,2400]
[6.7805001661918052E-2,-0.38885850419111168,298,1728.1133921148657,1698.3011594668685,2400]
[0.43312729288355656,-0.81438141907771811,299,1622.5802295268111,1594.5885829639108,2400]
[0.40815041262080509,-0.37975905521419251,300,{"$f":"D306+$E$5","v":1822.5802295268111},1549.1791948753553,2400]
[0.31908957061160859,-2.5735673162108341E-2,301,{"$f":"D307+B308*$E$6*D307","v":1819.0629162731257},1546.1895056281041,2400]
[0.71395354009021617,0.5039214475972813,302,1887.8013171248147,1604.6166183352832,2400]
[0.70935471807882866,0.27227940729999034,303,1926.345597557955,1637.3789606240312,2400]
[0.6211227902585259,0.95928693985783298,304,2064.9163571681629,1755.1630418559134,2400]
[0.22696103102773613,-0.74685576061472592,305,1949.2710375473596,1656.8654085123471,2400]
[0.75537642174639341,0.40449788661529773,306,2008.3968808471877,1707.1219211396869,2400]
[0.19371963978196405,-0.25594367958169695,307,1969.8505709510964,1674.3578538230199,2400]
[0.52336668031916123,0.59148332587270502,308,2057.2210365324972,1748.6220784275085,2400]
[0.28475460881929693,-0.33226243406839773,309,2005.9642872060181,1705.0542352307573,2400]
[0.77667272389809394,0.63542906738615401,310,2101.5469522763597,1786.298766318509,2400]
[6.494667256650799E-2,-0.36203888846794108,311,2044.4933354165491,1737.8036302472944,2400]
[0.45940269133863909,-0.92640699824282668,312,1902.4645453210144,1617.080249665883,2400]
[0.96355937854312512,8.5898215183682236E-2,313,1914.7188753685509,1627.496336074166,2400]
[0.58057345072189892,8.2616261245069822E-3,314,1915.9050794582352,1628.5046004385238,2400]
[8.6393673404910665E-2,-0.87805712027674709,315,1789.7555546459457,1521.278473370664,2400]
[0.29939126087558621,-0.67684901273087661,316,1698.9161289555307,1444.0656593204681,2400]
[0.85794823186021141,0.8471684696806685,317,1806.8432479444243,1535.8028814145757,2400]
[0.78593469415259709,0.35762737079483831,318,1855.2984142074956,1576.9894005279018,2400]
[4.5721446880932604E-2,-0.49108449384214659,319,1786.9766840387078,1518.9164547005164,2400]
[0.65158556242177923,0.12284994625418744,320,1803.4386886084931,1532.9090321312917,2400]
[0.88322246476642352,0.3809454912470791,321,1854.9559871058868,1576.6983401219015,2400]
[{"$f":"RAND()","v":0.87949765666611945},{"$f":"IF(A329<=$B$5,-1*RAND(),RAND())","v":0.29404806301797959},322,1895.857633848887,1611.4644256658273,2400]
[0.43080567967661576,-0.13374058774154651,323,1876.844320301961,{"$f":"E329+B330*$E$6*E329","v":1595.3032552024636},{"$f":"F329","v":2400}]
[0.74372197757093073,0.35284471130662531,324,1926.5036352140228,1637.5132914177159,2400]
[0.33244761178976412,-9.7211937601668907E-2,325,1912.4600403128588,1625.5763436281588,2400]
[0.75486649070604028,0.99529992074905804,326,2055.196591863556,1746.9013160097604,2400]
[0.89884673844910279,0.57589009013208581,327,2143.9493457322847,1822.3404750403752,2400]
[0.12482383519044093,-0.88811193203570005,328,2001.1681264489362,1700.9775354291369,2400]
[0.68247413788318845,0.78861487118768392,329,2119.5097166098863,1801.5669780203186,2400]
[0.40879516154048073,-0.66074390175430964,330,{"$f":"D336+$E$5","v":2319.5097166098863},1712.3037809708021,2400]
[0.53884314232024533,0.8852755445741618,331,{"$f":"D337+B338*$E$6*D337","v":2473.4894362002819},1825.9743787524812,2400]
[3.4549126839667821E-2,-0.79201336512672071,332,2326.5861769436206,1717.5277512342477,2400]
[9.1433098255053302E-2,-0.94398281227137226,333,2161.8943332373983,1595.9492708106427,2400]
[0.53373296236353251,0.46491715844667603,334,2237.2643998331896,1651.5888092354351,2400]
[0.37766800179781934,-0.14252158886456545,335,2213.3540005532072,1633.9377225430824,2400]
[0.6333247357714431,0.62804711983271044,336,2317.593416489387,1710.8891337639773,2400]
[0.49568434596643485,-0.61767070437802762,337,2210.2480969285743,1631.6448886386991,2400]
[0.32211358880310748,-0.15041516848731096,338,2185.3181404163324,1613.2411464643658,2400]
[0.82853295880488309,0.19925759356753292,339,2217.9707888980352,1637.345918715826,2400]
[8.0311449009587754E-2,-0.5563990715805236,340,2125.4304512286394,1569.0309774379698,2400]
[0.4957082267738333,-0.78305134141167398,341,2000.6271717778695,1476.8989524023311,2400]
[0.42732704232529262,-0.13615337796602844,342,1980.2011662691684,1461.8201078464228,2400]
[0.32727180992802185,-9.724158404400729E-2,343,1965.7617313431094,1451.1606573418958,2400]
[0.537879311440981,0.75761965117276464,344,2077.4405903261077,1533.6039991919938,2400]
[0.38313341072410623,-0.94333127905872094,345,1930.4864897507487,1425.1198396980967,2400]
[0.36346575547152682,-0.22183688502527521,346,1898.3728607279966,1401.4129813035902,2400]
[0.1518383622131636,-0.11020385335918692,347,1882.6848760007431,1389.8318288850739,2400]
[4.2281227947915223E-2,-4.2099944879413043E-2,348,1876.7412972389402,1385.444172168892,2400]
[0.84407725277090773,0.56866866832312568,349,1956.7712522099384,1444.5237239838548,2400]
[0.80540616840878254,0.59661314327684978,350,2044.3143150355604,1509.1495871137433,2400]
[0.96814451460815576,0.89724156170847214,351,2181.8596652526758,1610.6880379101237,2400]
[0.27632579626761,-7.0401768040070367E-2,352,2170.3410773508676,1602.1848091999905,2400]
[0.71527058013544909,0.95503194191470442,353,2325.7710421124184,1716.9260040445404,2400]
[0.494597097764367,-0.63615379553783313,354,2214.8234343003828,1635.0224849578099,2400]
[0.16854153121051763,-7.1968710176770756E-3,355,2213.6281486921953,1634.1401036288662,2400]
[0.98107920830042783,0.79761983939137893,356,2346.0286036828002,1731.8805002563129,2400]
[0.83271788576325179,0.32848963878954418,357,2403.8174254107307,1774.5412475832125,2400]
[0.72997417795117059,0.52609815312294028,358,2498.6499074356434,1844.5482910404112,2400]
[0.92043047659574206,0.32917309118550708,359,2560.3262479023911,1890.0788746035655,2400]
[0.67364678610428719,0.67962412632225022,360,2690.8089546994979,1986.4035550306612,2400]
[2.1843728427423992E-2,-0.84790139705113754,361,2519.7219290196531,1860.104036279424,2400]
[0.78219922107371387,0.52845446525403661,362,2619.5721542023416,1933.8152679620368,2400]
[0.13974583700124255,-0.19634404085150425,363,2581.0032809946183,1905.3430322354745,2400]
[0.2094293682795807,-2.0710630305180722E-2,364,2576.9948839422582,1902.3839614545941,2400]
[0.42785001919976384,-0.74834299630562051,365,2432.3832890340709,1795.6290817658735,2400]

{"sheet":"Sheet2","index":1,"n_rows":100,"n_cols":2,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[1,0]
[0,0]
[1,0]
[0,0]
[0,0]
[0,1]
[0,0]
[0,0]
[1,0]
[0,0]
[0,0]
[1,0]
[1,1]
[1,1]
[0,1]
[0,0]
[1,0]
[1,1]
[0,1]
[0,0]
[0,0]
[1,0]
[0,0]
[0,0]
[0,0]
[1,1]
[0,1]
[0,0]
[0,0]
[1,0]
[0,1]
[0,0]
[0,0]
[0,1]
[1,0]
[0,0]
[0,0]
[0,0]
[0,1]
[0,1]
[0,1]
[1,0]
[0,0]
[0,0]
[0,0]
[0,0]
[0,0]
[0,1]
[1,0]
[1,1]
[1,0]
[0,0]
[1,0]
[0,1]
[1,1]
[0,0]
[1,0]
[0,0]
[0,0]
[0,1]
[0,1]
[0,0]
[1,0]
[1,0]
[0,0]
[0,1]
[1,0]
[0,0]
[0,0]
[0,1]
[0,1]
[0,0]
[0,0]
[0,1]
[0,0]
[1,0]
[0,1]
[0,0]
[0,0]
[0,0]
[0,0]
[1,0]
[0,1]
[0,1]
[0,0]
[0,0]
[0,1]
[0,1]
[0,1]
[0,0]
[1,1]
[0,1]
[0,0]
[0,0]
[0,0]
[0,1]
[0,0]
[0,0]
[0,0]
[0,0]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}