{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["PROYECCIÓN","HISTORICO","CÁLCULOS","ALGORITMOS"],"not_rendered":{"charts":2,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"PROYECCIÓN","index":0,"n_rows":30,"n_cols":23,"rows_kept":30,"merged":[[1,1,1,3],[1,6,1,8],[1,17,1,20],[5,1,5,3],[5,17,5,20],[9,1,9,2],[11,1,12,1],[11,2,11,6],[11,7,11,8],[13,1,20,1],[21,1,24,1],[25,1,26,1],[28,4,28,5]]}
[]
[null,"CAPITAL INICIAL",{"$nulls":4},"PLAN DE INVERSIÓN",{"$nulls":10},"PLAN DE RETIROS",{"$nulls":4},"Mercados"]
[null,"INVERSIÓN","%","TEA",null,null,"Paquete","Compra","Porcentaje",{"$nulls":8},"Meses","Ganancia","Retiros","Total"]
[null,{"v":20000,"d":"$ 20,000"},{"v":0.08,"d":"8.0%"},{"$f":"EFFECT(C4*12,12)","v":{"v":1.5181701168189798,"d":"151.82%"}},null,null,"ESTÁNDAR",{"v":7500,"d":"$ 7,500"},{"$f":"H4/$B$4","v":{"v":0.375,"d":"37.50%"}},{"$nulls":8},9,{"$f":"VLOOKUP(R4,Q8:T19,4)","v":{"v":19980.092542088663,"d":"$ 19,980"}},5,{"$f":"S4*T4","v":{"v":99900.46271044332,"d":"$ 99,900"}},null,"Acciones"]
[{"$nulls":6},"PLUS",{"v":7500,"d":"$ 7,500"},{"$f":"H5/$B$4","v":{"v":0.375,"d":"37.50%"}},{"$nulls":13},"Cripto"]
[null,"PROYECCIÓN",{"$nulls":4},"PROFESIONAL",{"v":5000,"d":"$ 5,000"},{"$f":"H6/$B$4","v":{"v":0.25,"d":"25.00%"}},{"$nulls":8},"GANANCIA EXPONENCIAL",{"$nulls":4},"Energías"]
[null,"Mes","Total","Ganancia",null,null,"TOTAL",{"$f":"SUM(H4:H6)","v":{"v":20000,"d":"$ 20,000"}},{"$f":"H7/B4","v":{"v":1,"d":"100%"}},{"$nulls":8},"Mes","Inicial","Ganancia","Disponible",null,"Forex"]
[null,10,{"$f":"FV(C4,B8,,-B4)","v":{"v":43178.499945455755,"d":"$ 43,178"}},{"$f":"C8-B4","v":{"v":23178.499945455755,"d":"$ 23,178"}},null,null,{"$f":"IF(H7>B4,\"DISMINUIR\",IF(H7<B4,\"AGREGAR\",\"\"))","v":""},{"$f":"IF((B4-H7)=0,\"\",B4-H7)","v":""},{"$f":"IF(H7=B4,\"OK\",\"ERROR\")","v":"OK"},{"$nulls":7},1,{"$f":"IF(Q8<=$R$4,Q8,\"\")","v":1},{"$f":"IF(Q8=R8,$B$4,\"\")","v":{"v":20000,"d":"$ 20,000"}},{"$f":"IF(Q8=R8,U8-$B$4,\"\")","v":{"v":1600,"d":"$ 1,600"}},{"$f":"IF(Q8=R8,FV($C$4,R8,,-$B$4),\"\")","v":{"v":21600,"d":"$ 21,600"}},null,"Índices"]
[{"$nulls":16},2,2,{"$f":"IF(Q9=R9,$B$4,\"\")","v":{"v":20000,"d":"$ 20,000"}},{"v":3328.0000000000036,"d":"$ 3,328"},{"v":23328.000000000004,"d":"$ 23,328"},null,"Metales"]
[null,"ALGORITMOS",null,{"$f":"COUNTIF(D14:D27,TRUE)","v":11},{"$nulls":3},"% DIST.",{"v":0.25,"d":"25%"},{"$nulls":7},3,3,{"v":20000,"d":"$ 20,000"},{"v":5194.240000000002,"d":"$ 5,194"},{"v":25194.24,"d":"$ 25,194"}]
[{"$nulls":16},4,4,{"v":20000,"d":"$ 20,000"},{"v":7209.7792000000045,"d":"$ 7,210"},{"v":27209.779200000004,"d":"$ 27,210"}]
[null,"PAQUETE","SELECCIÓN DE ALGORITMOS",{"$nulls":4},"DISTRIBUCIÓN ALGORITMOS",{"$nulls":8},5,5,{"v":20000,"d":"$ 20,000"},{"v":9386.561536000008,"d":"$ 9,387"},{"v":29386.56153600001,"d":"$ 29,387"}]
[null,null,"Algoritmo","Selección","Base","Mercado","Histórico","Compra","Distribución",{"$nulls":7},6,6,{"v":20000,"d":"$ 20,000"},{"v":11737.486458880012,"d":"$ 11,737"},{"v":31737.486458880012,"d":"$ 31,737"}]
[null,"ESTÁNDAR\n10%","AUD/CAD  ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K14=1,HISTORICO!C3,0)","v":{"v":-0.0769,"d":"-7.69%"}},{"$f":"CÁLCULOS!C14","v":{"v":937.5,"d":"$ 938"}},{"$f":"H14/$B$4","v":{"v":0.046875,"d":"4.7%"}},{"$f":"IF(I14>$I$10,\"AR\",\"\")","v":""},{"$f":"IF(D14=TRUE,1,0)","v":1},{"$nulls":5},7,7,{"v":20000,"d":"$ 20,000"},{"v":14276.485375590411,"d":"$ 14,276"},{"v":34276.48537559041,"d":"$ 34,276"}]
[null,null," AUD/USD  ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K15=1,HISTORICO!C4,0)","v":{"v":0.0215,"d":"2.15%"}},{"$f":"CÁLCULOS!D14","v":{"v":937.5,"d":"$ 938"}},{"$f":"H15/$B$4","v":{"v":0.046875,"d":"4.7%"}},"",{"$f":"IF(D15=TRUE,1,0)","v":1},{"$nulls":5},8,8,{"v":20000,"d":"$ 20,000"},{"v":17018.604205637646,"d":"$ 17,019"},{"v":37018.60420563765,"d":"$ 37,019"}]
[null,null," EUR/GBP ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K16=1,HISTORICO!C5,0)","v":{"v":0.123,"d":"12.30%"}},{"$f":"CÁLCULOS!E14","v":{"v":937.5,"d":"$ 938"}},{"v":0.046875,"d":"4.7%"},"",1,{"$nulls":5},9,9,{"v":20000,"d":"$ 20,000"},{"v":19980.092542088663,"d":"$ 19,980"},{"v":39980.09254208866,"d":"$ 39,980"}]
[null,null," EUR/JPY ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K17=1,HISTORICO!C6,0)","v":{"v":0.2073,"d":"20.73%"}},{"$f":"CÁLCULOS!F14","v":{"v":937.5,"d":"$ 938"}},{"v":0.046875,"d":"4.7%"},"",1,{"$nulls":5},10,"","","",""]
[null,null," EUR/USD ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K18=1,HISTORICO!C7,0)","v":{"v":0.048,"d":"4.80%"}},{"$f":"CÁLCULOS!G14","v":{"v":937.5,"d":"$ 938"}},{"v":0.046875,"d":"4.7%"},"",1,{"$nulls":5},11,{"$f":"IF(Q18<=$R$4,Q18,\"\")","v":""},"","",""]
[null,null," GBP/JPY ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K19=1,HISTORICO!C8,0)","v":{"v":0.152,"d":"15.20%"}},{"$f":"CÁLCULOS!H14","v":{"v":937.5,"d":"$ 938"}},{"v":0.046875,"d":"4.7%"},"",1,{"$nulls":5},12,{"$f":"IF(Q19<=$R$4,Q19,\"\")","v":""},"","",""]
[null,null," GBP/USD ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K20=1,HISTORICO!C9,0)","v":{"v":-0.015,"d":"-1.50%"}},{"$f":"CÁLCULOS!I14","v":{"v":937.5,"d":"$ 938"}},{"v":0.046875,"d":"4.7%"},"",1]
[null,null," USD/JPY ",true,{"v":250,"d":"$ 250"},"Forex",{"$f":"IF(K21=1,HISTORICO!C10,0)","v":{"v":0.148,"d":"14.80%"}},{"$f":"CÁLCULOS!J14","v":{"v":937.5,"d":"$ 938"}},{"v":0.046875,"d":"4.7%"},"",1]
[null,"PLUS\n11%"," WTI/USD ",true,{"v":2000,"d":"$ 2,000"},"Energías",{"$f":"IF(K22=1,HISTORICO!C11,0)","v":{"v":0.1745,"d":"17.45%"}},{"$f":"CÁLCULOS!C23","v":{"v":3750,"d":"$ 3,750"}},{"v":0.1875,"d":"18.8%"},"",1]
[null,null," XAG/USD ",true,{"v":2000,"d":"$ 2,000"},"Metales",{"$f":"IF(K23=1,HISTORICO!C12,0)","v":{"v":0.1369,"d":"13.69%"}},{"$f":"CÁLCULOS!D23","v":{"v":3750,"d":"$ 3,750"}},{"v":0.1875,"d":"18.8%"},"",1]
[null,null," XAU/USD ",false,{"v":2000,"d":"$ 2,000"},"Metales",{"$f":"IF(K24=1,HISTORICO!C13,0)","v":{"v":0,"d":"0.00%"}},{"$f":"CÁLCULOS!E23","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"0.0%"},"",0]
[null,null,"PEND",false,{"v":2000,"d":"$ 2,000"},null,{"$f":"IF(K25=1,HISTORICO!C14,0)","v":{"v":0,"d":"0.00%"}},{"$f":"CÁLCULOS!F23","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"0.0%"},"",0]
[null,"PRO\n12%"," SPX ",true,{"v":5000,"d":"$ 5,000"},"Índices",{"$f":"IF(K26=1,HISTORICO!C15,0)","v":{"v":0.153,"d":"15.30%"}},{"$f":"CÁLCULOS!C33","v":{"v":5000,"d":"$ 5,000"}},{"v":0.25,"d":"25.0%"},"",1]
[null,null,"PEND",false,{"v":5000,"d":"$ 5,000"},null,{"$f":"IF(K27=1,HISTORICO!C16,0)","v":{"v":0,"d":"0.00%"}},{"$f":"CÁLCULOS!D33","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"0.0%"},"",0]
[]
[{"$nulls":4},"PROMEDIO",null,{"$f":"IF(SUM(G14:G27)=0,0,AVERAGEIF(G14:G27,\"<>0\"))","v":{"v":0.09748181818181818,"d":"9.75%"}},{"$f":"SUM(H14:H27)","v":{"v":20000,"d":"$ 20,000"}}]
[{"$nulls":7},{"$f":"IF(H29=H7,\"OK\",\"ERROR\")","v":"OK"}]

{"sheet":"HISTORICO","index":1,"n_rows":16,"n_cols":3,"rows_kept":16}
[]
[null,"Algoritmo","Rentabilidad"]
[null,"AUD/CAD  ",{"v":-0.0769,"d":"-7.69%"}]
[null," AUD/USD  ",{"v":0.0215,"d":"2.15%"}]
[null," EUR/GBP ",{"v":0.123,"d":"12.30%"}]
[null," EUR/JPY ",{"v":0.2073,"d":"20.73%"}]
[null," EUR/USD ",{"v":0.048,"d":"4.80%"}]
[null," GBP/JPY ",{"v":0.152,"d":"15.20%"}]
[null," GBP/USD ",{"v":-0.015,"d":"-1.50%"}]
[null," USD/JPY ",{"v":0.148,"d":"14.80%"}]
[null," WTI/USD ",{"v":0.1745,"d":"17.45%"}]
[null," XAG/USD ",{"v":0.1369,"d":"13.69%"}]
[null," XAU/USD ",{"v":0.2073,"d":"20.73%"}]
[null,"PEND",{"v":0,"d":"0.00%"}]
[null," SPX ",{"v":0.153,"d":"15.30%"}]
[null,"PEND",{"v":0,"d":"0.00%"}]

{"sheet":"CÁLCULOS","index":2,"n_rows":33,"n_cols":11,"rows_kept":33,"hidden":true}
[]
[null,"Paquete","Inversión",null,"Selección"]
[null,"Estandar",{"$f":"PROYECCIÓN!H4","v":7500}]
[null,"Plus",{"$f":"PROYECCIÓN!H5","v":7500},null,"OK"]
[null,"Pro",{"$f":"PROYECCIÓN!H6","v":5000}]
[]
[null,250,1,2,3,4,5,6,7,8]
[null,null,{"$f":"PROYECCIÓN!K14","v":1},{"$f":"PROYECCIÓN!K15","v":1},{"$f":"PROYECCIÓN!K16","v":1},{"$f":"PROYECCIÓN!K17","v":1},{"$f":"PROYECCIÓN!K18","v":1},{"$f":"PROYECCIÓN!K19","v":1},{"$f":"PROYECCIÓN!K20","v":1},{"$f":"PROYECCIÓN!K21","v":1},{"$f":"SUM(C8:J8)","v":8}]
[null,null,{"$f":"IF(C8=0,0,$B$7)","v":250},250,250,250,250,250,250,250,{"$f":"SUM(C9:J9)","v":2000}]
[null,null,{"$f":"IF(C8=0,0,$C$3/$K$8)","v":937.5},937.5,937.5,937.5,937.5,937.5,937.5,937.5,{"$f":"SUM(C10:J10)","v":7500}]
[null,null,{"$f":"IF(C8=0,0,IF(C10<$B$7,$K$10/$B$7,C10))","v":937.5},937.5,937.5,937.5,937.5,937.5,937.5,937.5,{"$f":"K10/B7","v":30}]
[null,null,{"$f":"IF(C8=0,0,COUNTIF(C11,K11))","v":0},{"$f":"IF(D8=0,0,COUNTIF($C$11:D11,$K$11))","v":0},{"$f":"IF(E8=0,0,COUNTIF($C$11:E11,$K$11))","v":0},{"$f":"IF(F8=0,0,COUNTIF($C$11:F11,$K$11))","v":0},{"$f":"IF(G8=0,0,COUNTIF($C$11:G11,$K$11))","v":0},{"$f":"IF(H8=0,0,COUNTIF($C$11:H11,$K$11))","v":0},{"$f":"IF(I8=0,0,COUNTIF($C$11:I11,$K$11))","v":0},{"$f":"IF(J8=0,0,COUNTIF($C$11:J11,$K$11))","v":0}]
[null,null,{"$f":"IF(C8=0,0,IF(C12<=$K$11,1,0))","v":1},1,1,1,1,1,1,1,{"$f":"SUM(C13:J13)","v":8}]
[null,null,{"$f":"IF(C13=0,0,IF(C12<=C11,$K$10/$K$13,0))","v":937.5},937.5,937.5,937.5,937.5,937.5,937.5,937.5,{"$f":"SUM(C14:J14)","v":7500}]
[]
[null,2000,1,2,3,4]
[null,null,{"$f":"PROYECCIÓN!K22","v":1},{"$f":"PROYECCIÓN!K23","v":1},{"$f":"PROYECCIÓN!K24","v":0},{"$f":"PROYECCIÓN!K25","v":0},{"$nulls":4},{"$f":"SUM(C17:J17)","v":2}]
[null,null,{"$f":"IF(C17=0,0,$B$16)","v":2000},{"$f":"IF(D17=0,0,$B$16)","v":2000},0,0,{"$nulls":4},{"$f":"SUM(C18:J18)","v":4000}]
[null,null,{"$f":"IF(C17=0,0,$C$4/$K$17)","v":3750},{"$f":"IF(D17=0,0,$C$4/$K$17)","v":3750},{"$f":"IF(E17=0,0,$C$4/$K$17)","v":0},{"$f":"IF(F17=0,0,$C$4/$K$17)","v":0},{"$nulls":4},{"$f":"SUM(C19:J19)","v":7500}]
[null,null,{"$f":"IF(C17=0,0,IF(C19<$B$16,$K$19/$B$16,C19))","v":3750},{"$f":"IF(D17=0,0,IF(D19<$B$16,$K$19/$B$16,D19))","v":3750},0,0,{"$nulls":4},{"$f":"K19/B16","v":3.75}]
[null,null,{"$f":"IF(C17=0,0,COUNTIF(C20,K20))","v":0},{"$f":"IF(D17=0,0,COUNTIF($C$20:D20,$K$20))","v":0},{"$f":"IF(E17=0,0,COUNTIF($C$20:E20,$K$20))","v":0},{"$f":"IF(F17=0,0,COUNTIF($C$20:F20,$K$20))","v":0}]
[null,null,{"$f":"IF(C17=0,0,IF(C21<=$K$20,1,0))","v":1},{"$f":"IF(D17=0,0,IF(D21<=$K$20,1,0))","v":1},0,0,{"$nulls":4},{"$f":"SUM(C22:J22)","v":2}]
[null,null,{"$f":"IF(C22=0,0,IF(C21<=C20,$K$19/$K$22,0))","v":3750},{"$f":"IF(D22=0,0,IF(D21<=D20,$K$19/$K$22,0))","v":3750},0,0,{"$nulls":4},{"$f":"SUM(C23:J23)","v":7500}]
[]
[]
[null,5000,1,2]
[null,null,{"$f":"PROYECCIÓN!K26","v":1},{"$f":"PROYECCIÓN!K27","v":0},{"$nulls":6},{"$f":"SUM(C27:J27)","v":1}]
[null,null,{"$f":"IF(C27=0,0,$B$26)","v":5000},{"$f":"IF(D27=0,0,$B$26)","v":0},{"$nulls":6},{"$f":"SUM(C28:J28)","v":5000}]
[null,null,{"$f":"IF(C27=0,0,$C$5/$K$27)","v":5000},{"$f":"IF(D27=0,0,$C$5/$K$27)","v":0},{"$nulls":6},{"$f":"SUM(C29:J29)","v":5000}]
[null,null,{"$f":"IF(C27=0,0,IF(C29<$B$26,$K$29/$B$26,C29))","v":5000},{"$f":"IF(D27=0,0,IF(D29<$B$26,$K$29/$B$26,D29))","v":0},{"$nulls":6},{"$f":"K29/B26","v":1}]
[null,null,{"$f":"IF(C27=0,0,COUNTIF(C30,K30))","v":0},{"$f":"IF(D27=0,0,COUNTIF($C$30:D30,$K$30))","v":0}]
[null,null,{"$f":"IF(C27=0,0,IF(C31<=$K$30,1,0))","v":1},{"$f":"IF(D27=0,0,IF(D31<=$K$30,1,0))","v":0},{"$nulls":6},{"$f":"SUM(C32:J32)","v":1}]
[null,null,{"$f":"IF(C32=0,0,IF(C31<=C30,$K$29/$K$32,0))","v":5000},{"$f":"IF(D32=0,0,IF(D31<=D30,$K$29/$K$32,0))","v":0},{"$nulls":6},{"$f":"SUM(C33:J33)","v":5000}]

{"sheet":"ALGORITMOS","index":3,"n_rows":23,"n_cols":20,"rows_kept":23,"hidden":true,"merged":[[1,1,1,2],[3,1,4,3],[3,4,3,11],[3,12,3,15],[3,16,3,19],[5,1,5,3],[6,1,6,3],[7,1,7,3],[9,1,16,1],[17,1,20,1],[21,1,22,1]]}
[]
[null,"INVERSIÓN",null,{"v":30000,"d":"$ 30,000"}]
[]
[null,"ÍTEM",null,null,"ESTANDAR",{"$nulls":7},"PLUS",{"$nulls":3},"PROFESIONAL"]
[{"$nulls":4},"AUD/CAD  "," AUD/USD  "," EUR/GBP "," EUR/JPY "," EUR/USD "," GBP/JPY "," GBP/USD "," USD/JPY "," WTI/USD "," XAG/USD "," XAU/USD ",{"$f":"C21","v":1}," SPX ",{"$f":"C23","v":1},"PR-2","PR-2"]
[null,"Precio",null,null,{"v":250,"d":"$ 250"},{"v":250,"d":"$ 250"},{"v":250,"d":"$ 250"},{"v":250,"d":"$ 250"},{"v":250,"d":"$ 250"},{"v":250,"d":"$ 250"},{"v":250,"d":"$ 250"},{"v":250,"d":"$ 250"},{"v":2000,"d":"$ 2,000"},{"v":2000,"d":"$ 2,000"},{"v":2000,"d":"$ 2,000"},{"v":2000,"d":"$ 2,000"},{"v":5000,"d":"$ 5,000"},{"v":5000,"d":"$ 5,000"},{"v":5000,"d":"$ 5,000"},{"v":5000,"d":"$ 5,000"}]
[null,"Base",null,null,{"v":250,"d":"$ 250"},{"v":500,"d":"$ 500"},{"v":750,"d":"$ 750"},{"v":1000,"d":"$ 1,000"},{"v":1250,"d":"$ 1,250"},{"v":1500,"d":"$ 1,500"},{"v":1750,"d":"$ 1,750"},{"v":2000,"d":"$ 2,000"},{"v":8000,"d":"$ 8,000"},{"v":10000,"d":"$ 10,000"},{"v":12000,"d":"$ 12,000"},{"v":16000,"d":"$ 16,000"},{"v":20000,"d":"$ 20,000"},{"v":25000,"d":"$ 25,000"},{"$f":"IF(P5=0,27001,26001)","v":{"v":26001,"d":"$ 26,001"}},{"v":30001,"d":"$ 30,001"}]
[null,"Tope",null,null,{"v":500,"d":"$ 500"},{"v":750,"d":"$ 750"},{"v":1000,"d":"$ 1,000"},{"v":1250,"d":"$ 1,250"},{"v":1500,"d":"$ 1,500"},{"v":1750,"d":"$ 1,750"},{"v":2000,"d":"$ 2,000"},{"v":8000,"d":"$ 8,000"},{"v":10000,"d":"$ 10,000"},{"v":12000,"d":"$ 12,000"},{"$f":"IF(P5=0,Q7,P7)","v":{"v":16000,"d":"$ 16,000"}},{"v":20000,"d":"$ 20,000"},{"$f":"IF(P5=0,27001,25000)","v":{"v":25000,"d":"$ 25,000"}},{"v":26001,"d":"$ 26,001"},{"v":30001,"d":"$ 30,001"}]
[]
[null,"EST","AUD/CAD  ",{"$f":"SUM(E10:T10)","v":{"v":1250,"d":"$ 1,250"}},{"$f":"IF(AND($D$2<E8,$D$2>=E7),$D$2,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<F8,$D$2>=F7),$D$2/2,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<G8,$D$2>=G7),$D$2/3,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<H8,$D$2>=H7),$D$2/4,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<I8,$D$2>=I7),$D$2/5,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<J8,$D$2>=J7),$D$2/6,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<K8,$D$2>=K7),$D$2/7,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<L8,$D$2>=L7),$D$2/8,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<M8,$D$2>=M7),($D$2-2000)/8,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<N8,$D$2>=N7),($D$2-N18*2)/8,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<O8,$D$2>=O7),($D$2-O18*3)/8,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF($P$5=0,0,IF(AND($D$2<P8,$D$2>=P7),($D$2-P18*4)/8,0))","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<Q8,$D$2>=Q7),($D$2-(Q18+Q19+Q20+Q21+Q22))/8,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(P5=0,0,(IF(AND($D$2<R8,$D$2>=R7),(($D$2-(R18+R19+R20+R21+R22+R23))/8),0)))","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2<S8,$D$2>=S7),(($D$2-(S18+S19+S20+S21+S22+S23))/8),0)","v":{"v":1250,"d":"$ 1,250"}},{"$f":"IF($D$2>=T7,D2/3/8,0)","v":{"v":0,"d":"$ 0"}}]
[null,null," AUD/USD  ",{"$f":"SUM(E11:T11)","v":{"v":1250,"d":"$ 1,250"}},null,{"$f":"F10","v":{"v":0,"d":"$ 0"}},{"$f":"G10","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"$f":"N10","v":{"v":0,"d":"$ 0"}},{"$f":"O10","v":{"v":0,"d":"$ 0"}},{"$f":"P10","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"$f":"$R$10","v":{"v":0,"d":"$ 0"}},{"$f":"$S$10","v":{"v":1250,"d":"$ 1,250"}},{"$f":"T10","v":{"v":0,"d":"$ 0"}}]
[null,null," EUR/GBP ",{"v":1250,"d":"$ 1,250"},null,null,{"$f":"G11","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"$f":"$R$10","v":{"v":0,"d":"$ 0"}},{"$f":"$S$10","v":{"v":1250,"d":"$ 1,250"}},{"$f":"T11","v":{"v":0,"d":"$ 0"}}]
[null,null," EUR/JPY ",{"v":1250,"d":"$ 1,250"},{"$nulls":3},{"$f":"H12","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":1250,"d":"$ 1,250"},{"v":0,"d":"$ 0"}]
[null,null," EUR/USD ",{"v":1250,"d":"$ 1,250"},{"$nulls":4},{"$f":"I13","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":1250,"d":"$ 1,250"},{"v":0,"d":"$ 0"}]
[null,null," GBP/JPY ",{"v":1250,"d":"$ 1,250"},{"$nulls":5},{"$f":"J14","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":1250,"d":"$ 1,250"},{"v":0,"d":"$ 0"}]
[null,null," GBP/USD ",{"v":1250,"d":"$ 1,250"},{"$nulls":6},{"$f":"K15","v":{"v":0,"d":"$ 0"}},{"$f":"L15","v":{"v":0,"d":"$ 0"}},{"$f":"M15","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":1250,"d":"$ 1,250"},{"v":0,"d":"$ 0"}]
[null,null," USD/JPY ",{"v":1250,"d":"$ 1,250"},{"$nulls":7},{"$f":"L16","v":{"v":0,"d":"$ 0"}},{"$f":"M16","v":{"v":0,"d":"$ 0"}},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":1250,"d":"$ 1,250"},{"v":0,"d":"$ 0"}]
[null,"PLUS"," WTI/USD ",{"v":2500,"d":"$ 2,500"},{"$nulls":8},{"$f":"IF(AND($D$2>=M7,$D$2<M8),M6,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2>=N7,$D$2<N8),D2/2/2,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2>=O7,$D$2<O8),D2/2/3,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF($P$5=0,0,IF(AND($D$2>=P7,$D$2<P8),D2/2/4,0))","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2>=Q7,$D$2<Q8),P6,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(P5=0,0,IF(AND($D$2>=R7,$D$2<R8),P6,0))","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2>=S7,$D$2<S8),(D2-S22-S23)/2/4,0)","v":{"v":2500,"d":"$ 2,500"}},{"$f":"IF($D$2>=T7,D2/3/4,0)","v":{"v":0,"d":"$ 0"}}]
[null,null," XAG/USD ",{"v":2500,"d":"$ 2,500"},{"$nulls":9},{"$f":"N18","v":{"v":0,"d":"$ 0"}},{"$f":"O18","v":{"v":0,"d":"$ 0"}},{"$f":"$P$18","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2>=Q7,$D$2<Q8),P6,0)","v":{"v":0,"d":"$ 0"}},{"$f":"$R$18","v":{"v":0,"d":"$ 0"}},{"$f":"S18","v":{"v":2500,"d":"$ 2,500"}},{"$f":"T18","v":{"v":0,"d":"$ 0"}}]
[null,null," XAU/USD ",{"v":2500,"d":"$ 2,500"},{"$nulls":10},{"$f":"O19","v":{"v":0,"d":"$ 0"}},{"$f":"$P$18","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2>=Q7,$D$2<Q8),P6,0)","v":{"v":0,"d":"$ 0"}},{"$f":"$R$18","v":{"v":0,"d":"$ 0"}},{"$f":"S19","v":{"v":2500,"d":"$ 2,500"}},{"v":0,"d":"$ 0"}]
[null,null,1,{"v":2500,"d":"$ 2,500"},{"$nulls":11},{"v":0,"d":"$ 0"},{"$f":"IF($C$21=0,0,IF(AND($D$2>=Q7,$D$2<Q8),P6,0))","v":{"v":0,"d":"$ 0"}},{"$f":"IF($C$21=0,0,$R$18)","v":{"v":0,"d":"$ 0"}},{"$f":"IF($C$21=0,0,S20)","v":{"v":2500,"d":"$ 2,500"}},{"v":0,"d":"$ 0"}]
[null,"PRO"," SPX ",{"v":5000,"d":"$ 5,000"},{"$nulls":12},{"$f":"IF(AND($D$2>=Q7,$D$2<Q8),Q6,0)","v":{"v":0,"d":"$ 0"}},{"$f":"IF(P5=0,0,IF(AND($D$2>=R7,$D$2<R8),R6,0))","v":{"v":0,"d":"$ 0"}},{"$f":"IF(AND($D$2>=S7,$D$2<S8),R6,0)","v":{"v":5000,"d":"$ 5,000"}},{"$f":"IF($D$2>=T7,D2/3/2,0)","v":{"v":0,"d":"$ 0"}}]
[null,null,1,{"v":5000,"d":"$ 5,000"},{"$nulls":13},{"$f":"IF(P5=0,0,IF(AND($D$2>=R7,$D$2<R8),R6,0))","v":{"v":0,"d":"$ 0"}},{"$f":"IF(C23=0,0,IF(AND($D$2>=S7,$D$2<S8),S6,0))","v":{"v":5000,"d":"$ 5,000"}},{"$f":"T22","v":{"v":0,"d":"$ 0"}}]