{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Template","Dividends","StockPrices","Lists"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":18,"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":"Template","index":0,"n_rows":99,"n_cols":7,"rows_kept":99,"cut":false,"hidden":false,"merged":[[3,1,3,3],[3,4,4,4],[5,4,8,4],[3,5,3,8]]}
["Show/Hide"]
["Actions"]
[]
["Company Name:",{"$error":"#VALUE!"},null,null,"Status","Helpful Websites"]
["Ticker",{"$f":"_FV(B4,\"Ticker symbol\",TRUE)","v":"TSCO"},null,null,null,"SEC.gov | Company Search Page"]
["Valuation Date:","2021-01-10",null,null,"Hold","Dividend History | Payout Calendar, Announcements and Stock Information"]
["Valuation Period:","2019-12-28",null,null,null,"https://finance.yahoo.com/?guccounter=1"]
["Current Price:",{"$f":"_FV(B4,\"Price\")","v":149.31},null,null,null,"https://www.msn.com/en-us/money/markets/marketmovers"]
["Market Cap:",{"$f":"_FV(B4,\"Market cap\",TRUE)","v":17394230000}]
[]
["Indicators","Net-Net",{"$f":"IF(B54>B8, \"Yes\", \"No\")","v":"No"},"Graham Value",{"$f":"IF(B55>B8, \"Yes\", \"No\")","v":"No"},"DCF",{"$f":"IF(B98>B8, \"Yes\", \"No\")","v":"Yes"}]
[]
[null,{"$f":"C13+1","v":2019},2018,2017,2016,2015]
["Stock Info"]
["Diluted Shares OS:",120743000,123471000,128204000,133813000,136845000]
["Closing Share Price",{"$f":"_xlfn.XLOOKUP(DATE(B13+1,1,1), StockPrices[Date],StockPrices[Open])","v":"93.69"},{"$f":"_xlfn.XLOOKUP(DATE(C13+1,1,1), StockPrices[Date],StockPrices[Open])","v":"81.81"},{"$f":"_xlfn.XLOOKUP(DATE(D13+1,1,1), StockPrices[Date],StockPrices[Open])","v":"75.35"},{"$f":"_xlfn.XLOOKUP(DATE(E13+1,1,1), StockPrices[Date],StockPrices[Open])","v":"76.90"},{"$f":"_xlfn.XLOOKUP(DATE(F13+1,1,1), StockPrices[Date],StockPrices[Open])","v":"83.50"}]
["EPDS",4.66,4.3099999999999996,3.3,3.27,3]
[]
["Balance Sheet","In Thousands",{"$f":"B19","v":"In Thousands"},{"$f":"C19","v":"In Thousands"},{"$f":"D19","v":"In Thousands"},{"$f":"E19","v":"In Thousands"}]
["Cash",84241,86299,109148,53916,63813]
["Marketable Securities",0,0,0,0,0]
["Accounts Receivable",0,0,0,0,0]
["Inventory",1602781,1589542,1453208,1369656,1284375]
["Current Assets",1787887,1794399,1655368,1517809,1439461]
["Total Assets",5289268,3085262,2868769,2674942,2370826]
["Current Liabilities",1247600,938107,849214,777194,671284]
["Total Liabilities",3722145,1523442,1450096,1221724,977532]
[]
["Income Statement","In Thousands",{"$f":"B29","v":"In Thousands"},{"$f":"C29","v":"In Thousands"},{"$f":"D29","v":"In Thousands"},{"$f":"E29","v":"In Thousands"}]
["Revenue",8351931,7911046,7256382,6779579,6226507]
["Cost of Goods Sold",5480161,5208518,4764417,4454377,4083333]
["Interest Expense",19843,18352,13859,5810,2891]
["SG&A",1932572,1823440,1639749,1488164,1369097]
["Net Income",562354,532357,422599,437120,410395]
[]
["Cash Flow","In Thousands",{"$f":"B36","v":"In Thousands"},{"$f":"C36","v":"In Thousands"},{"$f":"D36","v":"In Thousands"},{"$f":"E36","v":"In Thousands"}]
["Operating Cash Flow",811716,694394,631450,639040,429180]
["PPE Purchases",217450,278530,250401,226017,236496]
["Debt Payments",3708,3246,2446,1150,507]
["Dividends / Share",{"$f":"SUMIFS(Dividends[Close*],Dividends[Date],\">=\"&DATE(Template!B13,1,1),Dividends[Date],\"<=\"&DATE(Template!B13,12,31))","v":1.3599999999999999},{"$f":"SUMIFS(Dividends[Close*],Dividends[Date],\">=\"&DATE(Template!C13,1,1),Dividends[Date],\"<=\"&DATE(Template!C13,12,31))","v":1.2},{"$f":"SUMIFS(Dividends[Close*],Dividends[Date],\">=\"&DATE(Template!D13,1,1),Dividends[Date],\"<=\"&DATE(Template!D13,12,31))","v":1.05},{"$f":"SUMIFS(Dividends[Close*],Dividends[Date],\">=\"&DATE(Template!E13,1,1),Dividends[Date],\"<=\"&DATE(Template!E13,12,31))","v":0.91999999999999993},{"$f":"SUMIFS(Dividends[Close*],Dividends[Date],\">=\"&DATE(Template!F13,1,1),Dividends[Date],\"<=\"&DATE(Template!F13,12,31))","v":0.76000000000000012}]
["*** Make sure to refresh tables"]
["Ratios"]
["P/E",{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(B29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), B16/((_xlpm.mult*B34)/B15))","v":20.116175345067344},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(C29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), C16/((_xlpm.mult*C34)/C15))","v":18.974414744241177},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(D29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), D16/((_xlpm.mult*D34)/D15))","v":22.858954706471145},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(E29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), E16/((_xlpm.mult*E34)/E15))","v":23.540949167276725},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(F29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), F16/((_xlpm.mult*F34)/F15))","v":27.842828250831516}]
["Price / Book",{"$f":"B16/B49","v":7.2185856949326883},6.4675586879409925,6.8093009453200279,7.0809883307253285,8.2011101031081743]
["Debt / Equity",{"$f":"B27/(B25-B27)","v":2.3751454097731957},{"$f":"C27/(C25-C27)","v":0.97542738599838652},1.0221495721706129,0.84070249611551739,0.70159779630142671]
["Current Ratio",{"$f":"B24/B26","v":1.4330610772683552},{"$f":"C24/C26","v":1.9127871340902478},1.9492942886009887,1.9529345311466635,2.1443398025276932]
["Return on Equity",{"$f":"_xlfn.LET(_xlpm.ni,_xlfn.SWITCH(B29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), _xlpm.eq,_xlfn.SWITCH(B19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.ni*B34)/((B25-B27)*_xlpm.eq))","v":0.35884483859913996},{"$f":"_xlfn.LET(_xlpm.ni,_xlfn.SWITCH(C29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), _xlpm.eq,_xlfn.SWITCH(C19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.ni*C34)/((C25-C27)*_xlpm.eq))","v":0.34085682088845065},{"$f":"_xlfn.LET(_xlpm.ni,_xlfn.SWITCH(D29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), _xlpm.eq,_xlfn.SWITCH(D19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.ni*D34)/((D25-D27)*_xlpm.eq))","v":0.29788330362246973},{"$f":"_xlfn.LET(_xlpm.ni,_xlfn.SWITCH(E29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), _xlpm.eq,_xlfn.SWITCH(E19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.ni*E34)/((E25-E27)*_xlpm.eq))","v":0.30079451259205431},{"$f":"_xlfn.LET(_xlpm.ni,_xlfn.SWITCH(F29, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), _xlpm.eq,_xlfn.SWITCH(F19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.ni*F34)/((F25-F27)*_xlpm.eq))","v":0.29455018108166692}]
["Liquid Value / Share",{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(B19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*B20+_xlpm.mult*B21)/B15)","v":0.69768847883521201},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(C19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*C20+_xlpm.mult*C21)/C15)","v":0.69894145183889334},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(D19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*D20+_xlpm.mult*D21)/D15)","v":0.85136189198464951},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(E19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*E20+_xlpm.mult*E21)/E15)","v":0.40292049352454545},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(F19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*F20+_xlpm.mult*F21)/F15)","v":0.46631590485585883}]
["Book Value / Share",{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(B19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1),((B25-B27)*_xlpm.mult)/B15)","v":12.978996712024713},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(C19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1),((C25-C27)*_xlpm.mult)/C15)","v":12.649286067173668},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(D19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1),((D25-D27)*_xlpm.mult)/D15)","v":11.065746778571651},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(E19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1),((E25-E27)*_xlpm.mult)/E15)","v":10.86006591287842},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(F19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1),((F25-F27)*_xlpm.mult)/F15)","v":10.181548467243962}]
["Book Value Growth Y/Y",{"$f":"+(B49-C49)/C49","v":2.6065553668414725E-2},{"$f":"+(C49-D49)/D49","v":0.14310279462281514},{"$f":"+(D49-E49)/E49","v":1.8939191285139736E-2},{"$f":"+(E49-F49)/F49","v":6.6641871599136634E-2}]
["EPS Growth",{"$f":"+(B17-C17)/C17","v":8.1206496519721713E-2},{"$f":"+(C17-D17)/D17","v":0.30606060606060603},9.1743119266054444E-3,9.0000000000000011E-2]
["Interest / FCF",{"$f":"+B32/(B37-B38)","v":3.3390771136157883E-2},4.4129811669199548E-2,3.6370650493768517E-2,1.4067013217181609E-2,1.5003840484939071E-2]
["FCF Debt Coverage",{"$f":"(B37-B38)/B39","v":160.26591154261058},128.11583487369069,155.78454619787408,359.15043478260867,380.04733727810651]
["Net-Net Value / Share",{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(B19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(B20+B21+B22*0.75+B23*0.5-B27))/B15)","v":-23.49215689522374},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(C19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(C20+C21+C22*0.75+C23*0.5-C27))/C15)","v":-5.2026143790849675},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(D19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(D20+D21+D22*0.75+D23*0.5-D27))/D15)","v":-4.7919253689432466},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(E19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(E20+E21+E22*0.75+E23*0.5-E27))/E15)","v":-3.6093653083033788},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(F19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(F20+F21+F22*0.75+F23*0.5-F27))/F15)","v":-1.9842266798202346}]
["Graham IV / Share",{"$f":"B17*(8.5+(2*B58*100))","v":39.61},36.634999999999998,28.049999999999997,27.795000000000002,25.5]
[]
["Assumptions"]
["Expected Growth"]
[]
["Valuations"]
["Net-Net Valuation"]
["Cash + Securities",{"$f":"+B20+B21","v":84241},{"$f":"+C20+C21","v":86299},{"$f":"+D20+D21","v":109148},{"$f":"+E20+E21","v":53916},{"$f":"+F20+F21","v":63813}]
["+ AR (75%)",{"$f":"+B22*0.75","v":0},{"$f":"+C22*0.75","v":0},{"$f":"+D22*0.75","v":0},{"$f":"+E22*0.75","v":0},{"$f":"+F22*0.75","v":0}]
["+ Inventory (50%)",{"$f":"+B23*0.5","v":801390.5},{"$f":"+C23*0.5","v":794771},{"$f":"+D23*0.5","v":726604},{"$f":"+E23*0.5","v":684828},{"$f":"+F23*0.5","v":642187.5}]
["- Total Liabilities",{"$f":"-B27","v":-3722145},{"$f":"-C27","v":-1523442},{"$f":"-D27","v":-1450096},{"$f":"-E27","v":-1221724},{"$f":"-F27","v":-977532}]
["Net-Net Value",{"$f":"SUM(B62:B65)","v":-2836513.5},{"$f":"SUM(C62:C65)","v":-642372},{"$f":"SUM(D62:D65)","v":-614344},{"$f":"SUM(E62:E65)","v":-482980},-271531.5]
["Net-Net / Share",{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(B19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*B66)/B15)","v":-23.49215689522374},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(C19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*C66)/C15)","v":-5.2026143790849675},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(D19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*D66)/D15)","v":-4.7919253689432466},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(E19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*E66)/E15)","v":-3.6093653083033788},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(F19, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*F66)/F15)","v":-1.9842266798202346}]
["Market Price Delta",{"$f":"+B67-B16","v":-117.18215689522374},{"$f":"+C67-C16","v":-87.012614379084965},{"$f":"+D67-D16","v":-80.141925368943248},{"$f":"+E67-E16","v":-80.509365308303387},{"$f":"+F67-F16","v":-85.484226679820239}]
[]
["Graham Intrinsic Value"]
["EPS",{"$f":"B17","v":4.66}]
["Expected Growth Rate",{"$f":"+B58","v":0}]
["IV / Share",{"$f":"B71*(8.5+(2*B72*100))","v":39.61}]
["Market Price Delta",{"$f":"+B73-B8","v":-109.7}]
[]
["DCF Analysis","FCF","Dividend"]
["10 Year Growth Rate",7.4999999999999997E-2,0.05]
["Terminal Growth Rate",0.01,0.01]
["Discount Rate",0.1,0.1]
["FCF / Share History",{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(B36, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(B37-B38))/B15)","v":4.9217428753633747},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(C36, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(C37-C38))/C15)","v":3.3681107304549247},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(D36, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(D37-D38))/D15)","v":2.9722083554335277},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(E36, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(E37-E38))/E15)","v":3.0865685695709684},{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(F36, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*(F37-F38))/F15)","v":1.408045599035405}]
["FCF Growth Rate",{"$f":"(B80-C80)/C80","v":0.46127703904158868},0.13320142051873429,-3.7050922913187283E-2,{"$f":"(E80-F80)/F80","v":1.1920941847944777}]
["Prior Year FCF",{"$f":"+B37-B38","v":594266},{"$f":"B36","v":"In Thousands"}]
[]
["Year","Cash Flow","Discounted",null,"Dividend","Discounted"]
[1,{"$f":"(B82*(1+$B$77))","v":638835.94999999995},{"$f":"B85/((1+$B$79)^A85)","v":580759.95454545447},null,{"$f":"(B40*(1+$C$77))","v":1.4279999999999999},{"$f":"E85/((1+$C$79)^A85)","v":1.2981818181818181}]
[{"$f":"+A85+1","v":2},{"$f":"(B85*(1+$B$77))","v":686748.64624999987},{"$f":"B86/((1+$B$79)^A86)","v":567560.86466942134},null,{"$f":"(E85*(1+$C$77))","v":1.4994000000000001},{"$f":"E86/((1+$C$79)^A86)","v":1.2391735537190081}]
[{"$f":"+A86+1","v":3},{"$f":"(B86*(1+$B$77))","v":738254.79471874982},554661.75410875247,null,{"$f":"(E86*(1+$C$77))","v":1.57437},1.1828474830954168]
[{"$f":"+A87+1","v":4},793623.90432265599,542055.80515173543,null,1.6530885000000002,1.1290816884092614]
[5,853145.69714685518,529736.35503465042,null,1.7357429250000003,1.0777597934815677]
[6,917131.62443286926,517696.89242022648,null,1.8225300712500003,1.0287707119596783]
[7,985916.49626533443,505931.05395613034,null,1.9136565748125005,0.98200840687060187]
[8,1059860.2334852344,494432.62091167283,null,2.0093394035531258,0.93737166110375658]
[9,1139349.7509966269,483195.5158909529,null,2.1098063737307822,0.894763858326313]
[10,1224800.9823213739,472213.79962070391,null,2.2152966924173212,0.85409277385693505]
["Terminal Cash Flow",null,{"$f":"(B94*(1+$B$78))/(B79-B78)","v":13744988.801606528},null,null,{"$f":"(E94*(1+$C$78))/(C79-C78)","v":24.860551770461047}]
[]
["Terminal Value",null,{"$f":"SUM(C85:C96)","v":18993233.417916231},null,"Terminal Value",{"$f":"SUM(F85:F96)","v":35.484603519465402}]
["Total Value / Share",{"$f":"_xlfn.LET(_xlpm.mult,_xlfn.SWITCH(C82, \"In Millions\", 1000000, \"In Thousands\", 1000, 1), (_xlpm.mult*C97)/B15)+F97","v":192.78758106612423}]
["Margin of Safety",{"$f":"(B98-B8)/B8","v":0.29119001450756299}]

{"sheet":"Dividends","index":1,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Close*","Date"]
[0.4,"2020-11-20"]
[0.4,"2020-08-21"]
[0.35,"2020-05-22"]
[0.35,"2020-02-21"]
[0.35,"2019-11-22"]
[0.35,"2019-08-23"]
[0.35,"2019-05-24"]
[0.31,"2019-02-22"]
[0.31,"2018-11-23"]
[0.31,"2018-08-24"]
[0.31,"2018-05-25"]
[0.27,"2018-02-23"]
[0.27,"2017-11-17"]
[0.27,"2017-08-17"]
[0.27,"2017-05-18"]
[0.24,"2017-02-23"]
[0.24,"2016-11-09"]
[0.24,"2016-08-11"]
[0.24,"2016-05-12"]
[0.2,"2016-02-18"]
[0.2,"2015-11-12"]
[0.2,"2015-08-13"]
[0.2,"2015-05-14"]
[0.16,"2015-02-19"]
[0.16,"2014-11-13"]

{"sheet":"StockPrices","index":2,"n_rows":76,"n_cols":3,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Open","Close*","Date"]
["147.16","149.31","2021-01-08"]
["140.90","149.31","2021-01-01"]
["140.85","140.58","2020-12-01"]
["134.60","140.81","2020-10-31"]
["143.71","133.21","2020-09-30"]
["148.60","143.34","2020-08-31"]
["143.75","148.83","2020-07-31"]
["132.16","142.74","2020-06-30"]
["122.05","131.79","2020-05-31"]
["99.64","122.02","2020-04-30"]
["82.70","101.43","2020-03-31"]
["88.50","84.55","2020-03-01"]
["93.98","88.51","2020-02-01"]
["93.69","92.95","2020-01-01"]
["94.90","93.44","2019-12-01"]
["95.71","94.44","2019-10-31"]
["91.81","95.02","2019-09-30"]
["100.70","90.44","2019-08-31"]
["109.04","101.88","2019-07-31"]
["109.93","108.81","2019-06-30"]
["100.71","108.80","2019-05-31"]
["103.60","100.78","2019-04-30"]
["98.16","103.50","2019-03-31"]
["95.87","97.76","2019-03-01"]
["85.97","95.35","2019-02-01"]
["81.81","85.40","2019-01-01"]
["95.83","83.44","2018-12-01"]
["91.95","95.13","2018-10-31"]
["91.34","91.89","2018-09-30"]
["88.63","90.88","2018-08-31"]
["78.23","88.28","2018-07-31"]
["75.85","78.04","2018-06-30"]
["74.83","76.49","2018-05-31"]
["67.74","74.31","2018-04-30"]
["62.55","68.00","2018-03-31"]
["64.80","63.02","2018-03-01"]
["72.00","64.93","2018-02-01"]
["75.35","76.25","2018-01-01"]
["68.53","74.75","2017-12-01"]
["60.40","68.24","2017-10-31"]
["61.99","60.26","2017-09-30"]
["59.75","63.29","2017-08-31"]
["56.40","59.51","2017-07-31"]
["54.68","56.12","2017-06-30"]
["55.37","54.21","2017-05-31"]
["62.14","55.15","2017-04-30"]
["68.93","61.91","2017-03-31"]
["71.67","68.97","2017-03-01"]
["73.27","70.91","2017-02-01"]
["76.90","73.67","2017-01-01"]
["75.24","75.81","2016-12-01"]
["62.75","75.07","2016-10-31"]
["67.02","62.63","2016-09-30"]
["84.47","67.35","2016-08-31"]
["91.29","83.95","2016-07-31"]
["91.33","91.65","2016-06-30"]
["96.07","91.18","2016-05-31"]
["95.14","96.10","2016-04-30"]
["90.38","94.66","2016-03-31"]
["85.30","90.46","2016-03-01"]
["87.45","84.57","2016-02-01"]
["83.50","88.31","2016-01-01"]
["89.80","85.50","2015-12-01"]
["92.40","89.35","2015-10-31"]
["84.40","92.39","2015-09-30"]
["83.27","84.32","2015-08-31"]
["92.75","85.31","2015-07-31"]
["91.24","92.52","2015-06-30"]
["87.54","89.94","2015-05-31"]
["86.25","87.14","2015-04-30"]
["84.88","86.06","2015-03-31"]
["88.42","85.06","2015-03-01"]
["81.12","88.12","2015-02-01"]
["78.80","81.17","2015-01-01"]
["76.69","78.82","2014-12-01"]

{"sheet":"Lists","index":3,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["Denominations"]
["In Dollars"]
["In Thousands"]
["In Millions"]