{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":31,"n_cols":9,"rows_kept":31}
["Stock Name","Ticker","P/E","Price","Shares","Purchase Price","Value","Investment","Returns"]
[{"$error":"#VALUE!"},{"$f":"_FV(A2,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A2,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A2,\"Price\")","v":{"$error":"#NAME?"}},15,{"v":479.16,"d":"$479.16"},{"$f":"D2*E2","v":{"$error":"#NAME?"}},{"$f":"E2*F2","v":{"v":7187.400000000001,"d":"$7,187.40"}},{"$f":"(G2-H2)/H2","v":{"$error":"#NAME?"}}]
[{"$error":"#VALUE!"},{"$f":"_FV(A3,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A3,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A3,\"Price\")","v":{"$error":"#NAME?"}},25,{"v":34.53,"d":"$34.53"},{"$f":"D3*E3","v":{"$error":"#NAME?"}},{"$f":"E3*F3","v":{"v":863.25,"d":"$863.25"}},{"$f":"(G3-H3)/H3","v":{"$error":"#NAME?"}}]
[{"$error":"#VALUE!"},{"$f":"_FV(A4,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A4,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A4,\"Price\")","v":{"$error":"#NAME?"}},30,{"v":28.3,"d":"$28.30"},{"$error":"#NAME?"},{"v":849,"d":"$849.00"},{"$error":"#NAME?"}]
[{"$error":"#VALUE!"},{"$f":"_FV(A5,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A5,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A5,\"Price\")","v":{"$error":"#NAME?"}},19,{"v":123.75,"d":"$123.75"},{"$error":"#NAME?"},{"v":2351.25,"d":"$2,351.25"},{"$error":"#NAME?"}]
[{"$error":"#VALUE!"},{"$f":"_FV(A6,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A6,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A6,\"Price\")","v":{"$error":"#NAME?"}},19,{"v":284.14,"d":"$284.14"},{"$error":"#NAME?"},{"v":5398.66,"d":"$5,398.66"},{"$error":"#NAME?"}]
[{"$error":"#VALUE!"},{"$f":"_FV(A7,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A7,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A7,\"Price\")","v":{"$error":"#NAME?"}},18,{"v":10.3,"d":"$10.30"},{"$error":"#NAME?"},{"v":185.4,"d":"$185.40"},{"$error":"#NAME?"}]
[{"$error":"#VALUE!"},{"$f":"_FV(A8,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A8,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A8,\"Price\")","v":{"$error":"#NAME?"}},19,{"v":44.93,"d":"$44.93"},{"$error":"#NAME?"},{"v":853.67,"d":"$853.67"},{"$error":"#NAME?"}]
[{"$error":"#VALUE!"},{"$f":"_FV(A9,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A9,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A9,\"Price\")","v":{"$error":"#NAME?"}},15,{"v":121.63,"d":"$121.63"},{"$error":"#NAME?"},{"v":1824.4499999999998,"d":"$1,824.45"},{"$error":"#NAME?"}]
[{"$error":"#VALUE!"},{"$f":"_FV(A10,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A10,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A10,\"Price\")","v":{"$error":"#NAME?"}},15,{"v":316.85,"d":"$316.85"},{"$error":"#NAME?"},{"v":4752.75,"d":"$4,752.75"},{"$error":"#NAME?"}]
[{"$error":"#VALUE!"},{"$f":"_FV(A11,\"Ticker symbol\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A11,\"P/E\",TRUE)","v":{"$error":"#NAME?"}},{"$f":"_FV(A11,\"Price\")","v":{"$error":"#NAME?"}},10,{"v":305.75,"d":"$305.75"},{"$error":"#NAME?"},{"v":3057.5,"d":"$3,057.50"},{"$error":"#NAME?"}]
{"$rows_empty":16}
[{"$nulls":5},"Total Investment",{"$f":"SUM(H2:H11)","v":{"v":27323.33,"d":"$27,323.33"}}]
[{"$nulls":5},"Current Value",{"$f":"SUM(G2:G11)","v":{"$error":"#NAME?"}}]
[{"$nulls":5},"Total Gain/Loss",{"$f":"G29-G28","v":{"$error":"#NAME?"}}]
[{"$nulls":5},"Average Return",{"$f":"AVERAGE(I2:I11)","v":{"$error":"#NAME?"}}]