{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Account #1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Account #1","index":0,"n_rows":37,"n_cols":15,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portfolio Rebalancing Tool v2.1"]
[]
["Account ID",null,null,null,"human-readable-name"]
["Portfolio Slug",null,null,null,"classic-60-40",null,null,null,"API Key","your-api-key-here"]
["Total Account Value",null,3464.55,28.863777402548671,{"$f":"C6*D6","v":100000},null,null,null,null,"Find Your API Key"]
[]
["Target Holdings",null,null,null,null,null,null,null,"Current Holdings",null,null,"Rebalancing Orders"]
[]
[]
[]
["Symbol","Name","Raw Alloc","Price",null,null,"Shares","Pcnt",null,"Shares","Pcnt","Type","Shares +/-","Shares","Pcnt"]
[null,null,0.6,401.04000854492102,null,null,{"$f":"IF(NOT(ISBLANK(A13)), FLOOR(E$6*H13/MAX(D13, 0.01), 1), \"\")","v":""},{"$f":"IF(NOT(ISBLANK(A13)), C13 / MAX(1,SUM(C$13:C$37)), \"\")","v":""},null,null,{"$f":"IF(NOT(ISBLANK(A13)), D13*J13/$E$6, \"\")","v":""},{"$f":"IF(NOT(ISBLANK(A13)), IF(M13>=0, \"buy\", \"sell\"), \"\")","v":""},{"$f":"IF(NOT(ISBLANK(A13)), G13-J13, \"\")","v":""},{"$f":"IF(NOT(ISBLANK(A13)), ABS(M13), \"\")","v":""},{"$f":"IF(NOT(ISBLANK(A13)), H13-K13, \"\")","v":""}]
[null,null,0.4,116.81999969482401,null,null,"",{"$f":"IF(NOT(ISBLANK(A14)), C14 / MAX(1,SUM(C$13:C$37)), \"\")","v":""},null,null,{"$f":"IF(NOT(ISBLANK(A14)), D14*J14/$E$6, \"\")","v":""},"","","",{"$f":"IF(NOT(ISBLANK(A14)), H14-K14, \"\")","v":""}]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]
[null,null,null,null,null,null,"","",null,null,"","","","",""]