{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["INPUTS","Summary - Do Not Delete"],"not_rendered":{"charts":0,"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":"INPUTS","index":0,"n_rows":68,"n_cols":44,"rows_kept":68,"cut":false,"hidden":false,"merged":[[2,1,2,9]]}
[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,"Do Not Remove"]
["Comparable Companies Automated Research Tool",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,"Web Sites:",null,null,null,null,null,"Ticker",null,"Concatenate"]
[null,"Company Description:",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,"Company Profile","http://finance.yahoo.com/q/pr?s=",null,null,null,null,"MSFT",null,{"$f":"CONCATENATE(AK3,AP3)","v":"http://finance.yahoo.com/q/pr?s=MSFT"}]
[null,"GENERAL INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Key Stats","http://finance.yahoo.com/q/ks?s=",null,null,null,null,"MSFT",null,{"$f":"CONCATENATE(AK4,AP4)","v":"http://finance.yahoo.com/q/ks?s=MSFT"}]
[null,"Dates",null,"Start Date:","2009-05-06",null,"End Date:","2010-03-04",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,"Analyst Estimates","http://finance.yahoo.com/q/ae?s=",null,null,null,null,"MSFT",null,{"$f":"CONCATENATE(AK5,AP5)","v":"http://finance.yahoo.com/q/ae?s=MSFT"}]
[null,"Beta Interval",null,"Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Statement","http://finance.yahoo.com/q/is?s=",null,null,null,null,"MSFT","&annual",{"$f":"CONCATENATE(AK6,AP6,AQ6)","v":"http://finance.yahoo.com/q/is?s=MSFT&annual"}]
[null,"Beta Base",null,"Russell 3000",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,"Balance Sheet","http://finance.yahoo.com/q/bs?s=",null,null,null,null,"MSFT","&annual",{"$f":"CONCATENATE(AK7,AP7,AQ7)","v":"http://finance.yahoo.com/q/bs?s=MSFT&annual"}]
[null,"Treasury Data",null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flows","http://finance.yahoo.com/q/cf?s=",null,null,null,null,"MSFT","&annual",{"$f":"CONCATENATE(AK8,AP8,AQ8)","v":"http://finance.yahoo.com/q/cf?s=MSFT&annual"}]
[null,"Currency",null,"Peso"]
[null,"Tax Rate",null,0.4]
[]
[null,"COMPANY INFORMATION"]
[null,"Company Name",null,"Ticker Symbol"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Inputs:  Do Not Move"]
[null,null,"Beta:"]
[null,null,"Daily"]
[null,null,"Weekly"]
[null,null,"Monthly"]

{"sheet":"Summary - Do Not Delete","index":1,"n_rows":13,"n_cols":10,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Data Summary "]
[]
[null,"Target Company",null,4000000,2000000]
[null,"Company",null,"Market       Cap","Total Debt","Beta","Un-levered Beta","Re-levered Beta","EV /             Rev","EV /      EBITDA"]
[]
[]
[]
[null,"Minimum",null,null,null,null,null,{"$f":"MIN(H5:H7)","v":0},{"$f":"MIN(I5:I7)","v":0},{"$f":"MIN(J5:J7)","v":0}]
[null,"Lower Quartile",null,null,null,null,null,{"$f":"QUARTILE(H5:H7,1)","v":{"$error":"#NUM!"}},{"$f":"QUARTILE(I5:I7,1)","v":{"$error":"#NUM!"}},{"$f":"QUARTILE(J5:J7,1)","v":{"$error":"#NUM!"}}]
[null,"Median",null,null,null,null,null,{"$f":"MEDIAN(H5:H7)","v":{"$error":"#NUM!"}},{"$f":"MEDIAN(I5:I7)","v":{"$error":"#NUM!"}},{"$f":"MEDIAN(J5:J7)","v":{"$error":"#NUM!"}}]
[null,"Mean",null,null,null,null,null,{"$f":"AVERAGE(H5:H7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(I5:I7)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(J5:J7)","v":{"$error":"#DIV/0!"}}]
[null,"Upper Quartile",null,null,null,null,null,{"$f":"QUARTILE(H5:H7,4)","v":{"$error":"#NUM!"}},{"$f":"QUARTILE(I5:I7,4)","v":{"$error":"#NUM!"}},{"$f":"QUARTILE(J5:J7,4)","v":{"$error":"#NUM!"}}]
[null,"Maximum",null,null,null,null,null,{"$f":"MAX(H5:H7)","v":0},{"$f":"MAX(I5:I7)","v":0},{"$f":"MAX(J5:J7)","v":0}]