{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["sbRebalancedReturn"],"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":"sbRebalancedReturn","index":0,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Weights:",{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},"Buy & Hold","Cum Buy & Hold","Cum rebalanced","Rebalanced","Frequency:",4,"Tolerance:",0.05]
["Period","A1","A2","A3","Portfolio return","Portfolio return","Portfolio return","Portfolio return","A1","A2","A3","Rebalanced?"]
[1,1.1572664320884302E-2,0.02,-0.01,{"$f":"sbRebalancedReturn(B3:D12,B1:D1,0,1E+300)","v":7.1908881069614331E-3},{"$f":"E3","v":7.1908881069614331E-3},{"$f":"H3","v":7.1908881069614331E-3},{"$f":"sbRebalancedReturn(B3:D12,B1:D1,J1,L1)","v":7.1908881069614331E-3},0.33478349743683594,0.3375725535395161,0.32764394902364796,true]
[2,1.1572664320884302E-2,0.03,-2.2935644401673564E-2,6.4867885370271643E-3,{"$f":"F3+E4","v":1.3677676643988598E-2},{"$f":"G3+H4","v":1.3677676643988598E-2},6.4867885370271643E-3,0.33647519106047891,0.34545881188475253,0.31806599705476851,false]
[3,1.1572664320884302E-2,0.05,-0.03,1.1624875121042905E-2,{"$f":"F4+E5","v":2.5302551765031503E-2},{"$f":"G4+H5","v":2.5302551765031503E-2},1.1624875121042905E-2,0.33645782529635943,0.35856349660795817,0.30497867809568241,false]
[4,1.1572664320884302E-2,0.04,-1.1601959401640891E-2,1.4697903092975615E-2,4.0000454858007115E-2,4.0000454858007115E-2,1.4697903092975615E-2,0.33542154539710611,0.36750449107620509,0.29707396352668869,false]
[5,1.1572664320884302E-2,5.9061963093313854E-4,-0.02,-1.8427029527751104E-3,3.8157751905232004E-2,3.7388216175279598E-2,-2.6122386827275197E-3,0.33807401813475813,0.33440374895230668,0.32752223291293514,true]
[6,1.1572664320884302E-2,-0.03,0.01,-4.2014207166668656E-3,3.3956331188565142E-2,3.4543743163325855E-2,-2.8444730119537407E-3,0.34296198136235567,0.32529693483574901,0.33174108380189526,false]
[7,1.1572664320884302E-2,-0.03,0.02,-8.52884633202519E-4,3.3103446555362626E-2,3.5388640679423211E-2,8.4489751609735566E-4,0.34663809158492276,0.31527165455284895,0.3380902538622283,false]
[8,1.1572664320884302E-2,-0.04,0.03,-8.294857167073736E-4,3.2273960838655254E-2,3.6932008387920365E-2,1.5433677084971502E-3,0.35010927051710544,0.30219439130550518,0.34769633817738949,false]
[9,1.1572664320884302E-2,-0.02,1.4212803228056584E-2,1.8262894902407057E-3,3.4100250328895958E-2,3.8860497570900661E-2,1.9284891829802948E-3,0.33654187074960085,0.32603790609152761,0.33742022315887149,true]
[10,1.1572664320884302E-2,-4.5077480577214016E-2,0.03,-1.1689292063684648E-3,3.2931321122527495E-2,3.8180822986498004E-2,-6.7967458440265638E-4,0.34066810029919853,0.31155269315949397,0.34777920654130751,false]