{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Portfolio","Trades","ImportData","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":8,"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":"Portfolio","index":0,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Score Weightings",null,0.3,0.2,0.3,0.2]
[null,null,"Shares","Current","Target",null,"Sigma","Timing","Quality","Liquidity","Total","Market ","Trading","Dollars","% ","Average","Low","High"]
[null,"Ticker","Owned","Price","Price","% NAV","Score","Score","Score","Score","Score","Beta","St. Dev","Invested","Portfolio","Basis","Basis","Basis"]
[null,"FSIN",1100,7.84,11.5,{"$f":"D4/E4","v":0.68173913043478263},3,3,3,3,{"$f":"SUM(G4*$G$1,H4*$H$1,I4*$I$1,,J4*$J$1)","v":3},null,null,{"$f":"C4*D4","v":8624},{"$f":"N4/$N$42","v":7.784601871548634E-2},9.7518181818181819,7.69,14]
[null,"HOFD.OB",250,27.75,35,{"$f":"D5/E5","v":0.79285714285714282},3,2,4,1,{"$f":"SUM(G5*$G$1,H5*$H$1,I5*$I$1,,J5*$J$1)","v":2.7},null,null,{"$f":"C5*D5","v":6937.5},{"$f":"N5/$N$42","v":6.2622536507268844E-2},21.85,21.5,23.25]
[null,"SKYW",400,15.79,24,{"$f":"D6/E6","v":0.65791666666666659},4,3,4,3,{"$f":"SUM(G6*$G$1,H6*$H$1,I6*$I$1,,J6*$J$1)","v":3.6},null,null,{"$f":"C6*D6","v":6316},{"$f":"N6/$N$42","v":5.7012459903410452E-2},16.385000000000002,15.77,17]
[null,"FFNW",1000,5.91,9,{"$f":"D7/E7","v":0.65666666666666673},2,3,3,2,{"$f":"SUM(G7*$G$1,H7*$H$1,I7*$I$1,,J7*$J$1)","v":2.5},null,null,{"$f":"C7*D7","v":5910},{"$f":"N7/$N$42","v":5.3347631100246325E-2},4.82,4.5,4.9000000000000004]
[null,"AON",90,52.47,55,{"$f":"D8/E8","v":0.95399999999999996},4,3,4,5,{"$f":"SUM(G8*$G$1,H8*$H$1,I8*$I$1,,J8*$J$1)","v":4},null,null,{"$f":"C8*D8","v":4722.3},{"$f":"N8/$N$42","v":4.2626652850201903E-2},40.174444444444447,40.61,45.06]
[null,"CNQ",80,45.39,55,{"$f":"D9/E9","v":0.82527272727272727},2,3,4,5,{"$f":"SUM(G9*$G$1,H9*$H$1,I9*$I$1,,J9*$J$1)","v":3.4000000000000004},null,null,{"$f":"C9*D9","v":3631.2},{"$f":"N9/$N$42","v":3.2777651108496522E-2},34.292500000000004,24.91,37.42]
[null,"WMT",60,53.63,65,{"$f":"D10/E10","v":0.82507692307692315},4,3,5,5,{"$f":"SUM(G10*$G$1,H10*$H$1,I10*$I$1,,J10*$J$1)","v":4.3},null,null,{"$f":"C10*D10","v":3217.8},{"$f":"N10/$N$42","v":2.9046024933057975E-2},55.95,55,56.97]
[null,"GEN",750,3.73,7,{"$f":"D11/E11","v":0.53285714285714281},2,2,3,3,{"$f":"SUM(G11*$G$1,H11*$H$1,I11*$I$1,,J11*$J$1)","v":2.5},null,null,{"$f":"C11*D11","v":2797.5},{"$f":"N11/$N$42","v":2.525211472130949E-2},3.9,3.85,4]
[null,"APC",30,78.290000000000006,95,{"$f":"D12/E12","v":0.82410526315789479},3,3,4,5,{"$f":"SUM(G12*$G$1,H12*$H$1,I12*$I$1,,J12*$J$1)","v":3.7},null,null,{"$f":"C12*D12","v":2348.7000000000003},{"$f":"N12/$N$42","v":2.1200944359585205E-2},32.799999999999997,31.8,38.6]
[null,"DSWL",700,3.2,5,{"$f":"D13/E13","v":0.64},3,2,2,2,{"$f":"SUM(G13*$G$1,H13*$H$1,I13*$I$1,,J13*$J$1)","v":2.2999999999999998},null,null,{"$f":"C13*D13","v":2240},{"$f":"N13/$N$42","v":2.0219745120905543E-2},3.5,3.5,3.5]
[null,"HERO",400,5.58,9,{"$f":"D14/E14","v":0.62},1,4,3,2,{"$f":"SUM(G14*$G$1,H14*$H$1,I14*$I$1,,J14*$J$1)","v":2.4},null,null,{"$f":"C14*D14","v":2232},{"$f":"N14/$N$42","v":2.0147531745473738E-2},2.5,2.5,2.5]
[null,"LUK",60,36.04,40,{"$f":"D15/E15","v":0.90100000000000002},3,3,4,3,{"$f":"SUM(G15*$G$1,H15*$H$1,I15*$I$1,,J15*$J$1)","v":3.3000000000000003},null,null,{"$f":"C15*D15","v":2162.4},{"$f":"N15/$N$42","v":1.9519275379217032E-2},27.033333333333335,23.5,28.8]
[null,"ADPT.PK",650,2.9,3.5,{"$f":"D16/E16","v":0.82857142857142851},4,3,3,2,{"$f":"SUM(G16*$G$1,H16*$H$1,I16*$I$1,,J16*$J$1)","v":3.1},null,null,{"$f":"C16*D16","v":1885},{"$f":"N16/$N$42","v":1.7015276586119173E-2},3.1,3.1,3.1]
[null,"ESGR",15,98.52,100,{"$f":"D17/E17","v":0.98519999999999996},3,3,3,2,{"$f":"SUM(G17*$G$1,H17*$H$1,I17*$I$1,,J17*$J$1)","v":2.8},null,null,{"$f":"C17*D17","v":1477.8},{"$f":"N17/$N$42","v":1.3339615776640274E-2},93.666666666666671,86,100]
[null,"VOXX",200,7.24,10,{"$f":"D18/E18","v":0.72399999999999998},3,3,3,2,{"$f":"SUM(G18*$G$1,H18*$H$1,I18*$I$1,,J18*$J$1)","v":2.8},null,null,{"$f":"C18*D18","v":1448},{"$f":"N18/$N$42","v":1.3070620953156798E-2},6.71,6.71,6.71]
[null,"TFSL",100,10.6,13,{"$f":"D19/E19","v":0.81538461538461537},2,2,3,2,{"$f":"SUM(G19*$G$1,H19*$H$1,I19*$I$1,,J19*$J$1)","v":2.2999999999999998},null,null,{"$f":"C19*D19","v":1060},{"$f":"N19/$N$42","v":9.5682722447142307E-3},10.63,10.8,12.17]
[null,"MSFT",40,25.75,32,{"$f":"D20/E20","v":0.8046875},3,3,4,5,{"$f":"SUM(G20*$G$1,H20*$H$1,I20*$I$1,,J20*$J$1)","v":3.7},null,null,{"$f":"C20*D20","v":1030},{"$f":"N20/$N$42","v":9.2974720868449594E-3},25,25,25]
[null,"WLP",0,69.209999999999994,74,{"$f":"D21/E21","v":0.93527027027027021},3,3,4,5,{"$f":"SUM(G21*$G$1,H21*$H$1,I21*$I$1,,J21*$J$1)","v":3.7},null,null,{"$f":"C21*D21","v":0},{"$f":"N21/$N$42","v":0},0,49.1,70.08]
[null,"TBT",0,37.71,40,{"$f":"D22/E22","v":0.94274999999999998},4,4,2,3,{"$f":"SUM(G22*$G$1,H22*$H$1,I22*$I$1,,J22*$J$1)","v":3.2},null,null,{"$f":"C22*D22","v":0},{"$f":"N22/$N$42","v":0},0,39,47.7]
[null,"SPB",0,28.23,28,{"$f":"D23/E23","v":1.0082142857142857},2,2,2,2,{"$f":"SUM(G23*$G$1,H23*$H$1,I23*$I$1,,J23*$J$1)","v":2},null,null,{"$f":"C23*D23","v":0},{"$f":"N23/$N$42","v":0},0,28.88,29.68]
[null,"RHT",0,45.66,30,{"$f":"D24/E24","v":1.5219999999999998},3,3,4,3,{"$f":"SUM(G24*$G$1,H24*$H$1,I24*$I$1,,J24*$J$1)","v":3.3000000000000003},null,null,{"$f":"C24*D24","v":0},{"$f":"N24/$N$42","v":0},0,13.63,28.84]
[null,"OBAF",0,14.75,18.5,{"$f":"D25/E25","v":0.79729729729729726},4,4,3,1,{"$f":"SUM(G25*$G$1,H25*$H$1,I25*$I$1,,J25*$J$1)","v":3.1},null,null,{"$f":"C25*D25","v":0},{"$f":"N25/$N$42","v":0},0,0,0]
[null,"LMT",0,78.37,85,{"$f":"D26/E26","v":0.92200000000000004},3,2,4,5,{"$f":"SUM(G26*$G$1,H26*$H$1,I26*$I$1,,J26*$J$1)","v":3.5},null,null,{"$f":"C26*D26","v":0},{"$f":"N26/$N$42","v":0},0,69,104.64]
[null,"HRG",0,5.54,6,{"$f":"D27/E27","v":0.92333333333333334},4,3,3,1,{"$f":"SUM(G27*$G$1,H27*$H$1,I27*$I$1,,J27*$J$1)","v":2.9000000000000004},null,null,{"$f":"C27*D27","v":0},{"$f":"N27/$N$42","v":0},0,4.45,5.85]
[null,"HRBN",0,18.66,24,{"$f":"D28/E28","v":0.77749999999999997},2,2,2,2,{"$f":"SUM(G28*$G$1,H28*$H$1,I28*$I$1,,J28*$J$1)","v":2},null,null,{"$f":"C28*D28","v":0},{"$f":"N28/$N$42","v":0},0,0,0]
[null,"HRB",0,17.59,18,{"$f":"D29/E29","v":0.97722222222222221},4,3,4,4,{"$f":"SUM(G29*$G$1,H29*$H$1,I29*$I$1,,J29*$J$1)","v":3.8},null,null,{"$f":"C29*D29","v":0},{"$f":"N29/$N$42","v":0},0,0,0]
[null,"HAWKQ.PK",0,6.24,7,{"$f":"D30/E30","v":0.89142857142857146},1,3,2,2,{"$f":"SUM(G30*$G$1,H30*$H$1,I30*$I$1,,J30*$J$1)","v":1.9},null,null,{"$f":"C30*D30","v":0},{"$f":"N30/$N$42","v":0},0,5,9.75]
[null,"BR",0,22.88,25,{"$f":"D31/E31","v":0.91520000000000001},4,5,4,3,{"$f":"SUM(G31*$G$1,H31*$H$1,I31*$I$1,,J31*$J$1)","v":4},null,null,{"$f":"C31*D31","v":0},{"$f":"N31/$N$42","v":0},0,19.149999999999999,22.7]
[null,"AMSC",-25,12.81,10,{"$f":"D32/E32","v":1.2810000000000001},2,3,3,3,{"$f":"SUM(G32*$G$1,H32*$H$1,I32*$I$1,,J32*$J$1)","v":2.7},null,null,{"$f":"C32*D32","v":-320.25},{"$f":"N32/$N$42","v":-2.8907916852544645E-3},22.13,22.13,22.13]
[null,"FSLR",-4,144.85,110,{"$f":"D33/E33","v":1.3168181818181817},2,3,3,3,{"$f":"SUM(G33*$G$1,H33*$H$1,I33*$I$1,,J33*$J$1)","v":2.7},null,null,{"$f":"C33*D33","v":-579.4},{"$f":"N33/$N$42","v":-5.2300537156485145E-3},121.4,105,145.62]
[null,"NILE",-15,52.79,40,{"$f":"D34/E34","v":1.31975},4,4,2,3,{"$f":"SUM(G34*$G$1,H34*$H$1,I34*$I$1,,J34*$J$1)","v":3.2},null,null,{"$f":"C34*D34","v":-791.85},{"$f":"N34/$N$42","v":-7.1477701669593998E-3},68.460266666666655,34.361400000000003,60]
[null,"WABC",-20,50.06,38,{"$f":"D35/E35","v":1.3173684210526317},4,3,3,2,{"$f":"SUM(G35*$G$1,H35*$H$1,I35*$I$1,,J35*$J$1)","v":3.1},null,null,{"$f":"C35*D35","v":-1001.2},{"$f":"N35/$N$42","v":-9.0375039352904602E-3},41.309999999999995,39.5,52.44]
[null,"VPRT",-20,52.5,40,{"$f":"D36/E36","v":1.3125},3,5,3,3,{"$f":"SUM(G36*$G$1,H36*$H$1,I36*$I$1,,J36*$J$1)","v":3.4},null,null,{"$f":"C36*D36","v":-1050},{"$f":"N36/$N$42","v":-9.4780055254244742E-3},24.01,24.01,24.01]
[null,"NVR",-2,755.8,550,{"$f":"D37/E37","v":1.3741818181818182},4,3,3,2,{"$f":"SUM(G37*$G$1,H37*$H$1,I37*$I$1,,J37*$J$1)","v":3.1},null,null,{"$f":"C37*D37","v":-1511.6},{"$f":"N37/$N$42","v":-1.3644717287839652E-2},582.5,500,665]
[]
[null,"FAIRX",588.125,36.04,null,null,null,null,null,null,null,null,null,{"$f":"C39*D39","v":21196.024999999998},{"$f":"N39/$N$42","v":0.19132956387336691}]
[null,"BRUFX",12.84,373.9,null,null,null,null,null,null,null,null,null,4800.8759999999993,{"$f":"N40/$N$42","v":4.3335932623693084E-2}]
[null,"Cash",32000,1,null,null,null,null,null,null,null,null,null,32000,{"$f":"N41/$N$42","v":0.28885350172722207}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4:N41)","v":110782.80100000001}]

{"sheet":"Trades","index":1,"n_rows":244,"n_cols":8,"rows_kept":244,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Buy/Sell"]
[null,"Date","Shares In/Shares Out","Ticker","Shares","Price","Commission","WA Cost Basis"]
[null,"2008-02-19","Buy","FISV",30,52.35,0,{"$f":"F4*E4","v":1570.5}]
[null,"2008-02-29","Buy","AON",80,40.61,1,3248.8]
[null,"2008-02-29","Buy","BR",125,19.149999999999999,0,2393.75]
[null,"2008-02-29","Buy","BRUFX",12.84,339.8,0,4363.0320000000002]
[null,"2008-02-29","Shares in","Cash",73505.86,1,0,73505.86]
[null,"2008-02-29","Buy","CNQ",60,37.42,0,2245.2000000000003]
[null,"2008-02-29","Buy","FAIRX",588.125,31.97,0,18802.356250000001]
[null,"2008-02-29","Buy","FAST",35,40.840000000000003,0,1429.4]
[null,"2008-02-29","Buy","JCI",30,32.86,0,985.8]
[null,"2008-02-29","Buy","KMKNX",365.57299999999998,13.41,0,4902.3339299999998]
[null,"2008-02-29","Buy","KSCOX",75.992999999999995,27.15,0,2063.2099499999999]
[null,"2008-02-29","Buy","LMT",50,103.2,0,5160]
[null,"2008-02-29","Buy","ORCL",140,18.920000000000002,0,2648.8]
[null,"2008-02-29","Buy","PH",35,64.64,1,2262.4]
[null,"2008-02-29","Buy","S",60,6.11,0,366.6]
[null,"2008-02-29","Buy","SFG",20,49.09,1,981.80000000000007]
[null,"2008-02-29","Buy","SII",105,63.2,1,6636]
[null,"2008-02-29","Buy","STRA",10,155.69999999999999,1,1557]
[null,"2008-02-29","Buy","SYK",25,65.11,1,1627.75]
[null,"2008-02-29","Buy","TNB",30,40.15,1,1204.5]
[null,"2008-02-29","Buy","WLP",75,70.08,1,5256]
[null,"2008-02-29","Buy","WWNPX",107.643,27.28,0,2936.5010400000001]
[null,"2008-04-01","Shares in","Cash",2000,1,0,2000]
[null,"2008-05-01","Shares in","Cash",2000,1,0,2000]
[null,"2008-06-01","Shares in","Cash",2000,1,0,2000]
[null,"2008-06-24","sell","LMT",-5,104.64,1,-523.20000000000005]
[null,"2008-06-24","sell","WLP",-30,49.1,1,-1473]
[null,"2008-06-24","Buy","WRB",40,25.29,1,1011.5999999999999]
[null,"2008-07-01","Shares in","Cash",14000,1,0,14000]
[null,"2008-07-21","Buy","AON",10,45.06,1,450.6]
[null,"2008-07-21","Buy","MHK",30,64.37,1,1931.1000000000001]
[null,"2008-07-21","Buy","RTN",50,57,1,2850]
[null,"2008-07-22","Buy","TFSL",100,10.8,1,1080]
[null,"2008-07-30","Buy","EXH",18,56.5,1,1017]
[null,"2008-08-01","Shares in","Cash",2500,1,0,2500]
[null,"2008-08-05","Buy","ADM",40,27,1,1080]
[null,"2008-08-05","Buy","CME",2,329.85,1,659.7]
[null,"2008-08-05","Buy","FSIN",50,14,1,700]
[null,"2008-08-05","Buy","ICE",7,86.17,1,603.19000000000005]
[null,"2008-08-05","Sell","KSCOX",75.992999999999995,22.89,1,1739.4797699999999]
[null,"2008-08-05","Buy","NDAQ",25,26,1,650]
[null,"2008-08-05","Buy","NYX",15,40.950000000000003,1,614.25]
[null,"2008-08-27","Buy","MDT",45,55,1,2475]
[null,"2008-09-01","Shares in","Cash ",2500,1,0,2500]
[null,"2008-09-02","Buy","Dow",42,35,1,1470]
[null,"2008-09-12","Sell","TNB",30,43.98,1,1319.3999999999999]
[null,"2008-09-16","Buy","DPS",40,25,1,1000]
[null,"2008-09-16","Buy","PICO",10,39.75,1,397.5]
[null,"2008-09-18","Sell","FAST",20,54.18,1,1083.5999999999999]
[null,"2008-09-18","Buy","PICO",10,36.28,1,362.8]
[null,"2008-09-18","Sell","STRA",5,216.03,1,1080.1500000000001]
[null,"2008-09-22","Buy","MW",25,23,1,575]
[null,"2008-09-23","Buy","MDT",45,51.75,1,2328.75]
[null,"2008-09-29","Buy","ESGR",5,100,1,500]
[null,"2008-09-30","Buy","PICO",10,36,1,360]
[null,"2008-09-30","Buy","SFG",10,45,1,450]
[null,"2008-10-01","Shares in","Cash",7500,1,0,7500]
[null,"2008-10-01","Buy","ESGR",5,95,1,475]
[null,"2008-10-01","Buy","IBKR",25,23,1,575]
[null,"2008-10-01","Buy","PICO",10,35.479999999999997,1,354.79999999999995]
[null,"2008-10-02","Buy","IBKR",20,22,1,440]
[null,"2008-10-02","Buy","PICO",15,34,1,510]
[null,"2008-10-03","Sell","MHK",20,63.19,1,1263.8]
[null,"2008-10-03","Buy","PICO",10,31.59,1,315.89999999999998]
[null,"2008-10-06","Buy","ESGR",5,86,1,{"$f":"F68*E68","v":430}]
[null,"2008-10-06","Buy","PICO",10,30,1,300]
[null,"2008-10-06","Buy","WRB",20,22.25,1,445]
[null,"2008-10-07","Sell","KMKNX",175.23400000000001,8.56,0,1500.0030400000001]
[null,"2008-10-08","Sell","ADM",40,16.7,1,668]
[null,"2008-10-08","Sell","WWNPX",59.665999999999997,16.760000000000002,0,1000.00216]
[null,"2008-10-09","Buy","CNQ",20,24.91,1,498.2]
[null,"2008-10-09","Buy","DOW",20,28,1,560]
[null,"2008-10-09","Buy","MKL",3,330,1,990]
[null,"2008-10-09","Sell","NILE",-40,38.44,1,-1537.6]
[null,"2008-10-09","Buy","PICO",10,28,1,280]
[null,"2008-10-09","Buy","RLI",30,50,1,1500]
[null,"2008-10-10","Buy","MDT",10,40,1,400]
[null,"2008-10-10","Buy","PICO",10,26,1,260]
[null,"2008-10-13","Buy","APC",30,31.8,1,954]
[null,"2008-10-13","Buy","CSCO",30,18.47,1,554.09999999999991]
[null,"2008-10-13","Buy","MDT",10,43.49,1,434.90000000000003]
[null,"2008-10-14","Sell","CRM",30,36,1,1080]
[null,"2008-10-14","Buy","DPS",15,24,1,360]
[null,"2008-10-14","Buy","IBKR",20,23,1,460]
[null,"2008-10-16","Buy","NILE",40,34.361400000000003,0,1374.4560000000001]
[null,"2008-10-17","Buy","SYK",8,53,1,424]
[null,"2008-10-21","Sell","FSLR",-5,145.62,1,-728.1]
[null,"2008-10-27","Buy","PICO",10,24,1,240]
[null,"2008-10-30","Buy","FSLR",5,132.5,0,662.5]
[null,"2008-11-01","Shares in ","Cash",2500,1,0,2500]
[null,"2008-11-13","Buy","PICO",10,22,1,220]
[null,"2008-11-21","Buy","PICO",20,18,1,360]
[null,"2008-11-24","Buy","MDT",30,31,1,930]
[null,"2008-11-24","Buy","SII",30,24,1,720]
[null,"2008-11-24","Buy","SYK",20,38,1,760]
[null,"2008-12-01","Shares Out","APC",-30,37.6,0,-1128]
[null,"2008-12-01","Shares Out","STRA",5,221.04,0,1105.2]
[null,"2008-12-02","Shares Out","AON",-90,43.93,0,-3953.7]
[null,"2008-12-02","Buy","AON",90,43,1,3870]
[null,"2008-12-02","Buy","APC",30,38.6,1,1158]
[null,"2008-12-02","Shares In","Cash",10731.2,1,0,10731.2]
[null,"2008-12-02","Shares Out","RLI",30,56.55,0,1696.5]
[null,"2008-12-02","Shares Out","TFSL",-100,12.17,0,-1217]
[null,"2008-12-02","Buy","TFSL",100,12,1,1200]
[null,"2008-12-02","Shares Out","WRB",60,27.42,0,1645.2]
[null,"2008-12-02","Buy","WRB",60,26,1,1560]
[null,"2009-02-13","sell","GHL",10,70.72,1,707.2]
[null,"2009-02-25","sell","GHL",5,67.5,1,337.5]
[null,"2009-02-25","Buy","MF",100,4,1,400]
[null,"2009-02-25","sell","WABC",-10,40,1,-400]
[null,"2009-03-02","sell","FSLR",-4,105,1,-420]
[null,"2009-03-02","sell","RHT",-30,13.63,1,-408.90000000000003]
[null,"2009-03-02","sell","VPRT",-20,24.01,1,-480.20000000000005]
[null,"2009-03-02","sell","WABC",-10,39.5,1,-395]
[null,"2009-03-03","Buy","OI",35,13,1,455]
[null,"2009-03-04","Buy","ORBC",225,1.75,1,393.75]
[null,"2009-04-17","Buy","CRM",30,38.33,0,1149.8999999999999]
[null,"2009-05-13","Buy","VOL",50,7,1,350]
[null,"2009-05-18","Sell","NVR",-1,500,1,-500]
[null,"2009-05-22","Sell","DOW",62,17.13,1,1062.06]
[null,"2009-05-22","Buy","WABC",20,50.88,0,1017.6]
[null,"2009-05-27","Sell","WABC",-20,52.44,1,-1048.8]
[null,"2009-07-13","Sell","AMSC",-25,22.13,1,-553.25]
[null,"2009-07-13","Sell","CME",1,265.10000000000002,1,265.10000000000002]
[null,"2009-07-13","Sell","ICE",3,85.57,1,256.70999999999998]
[null,"2009-07-13","Sell","PH",12,41,1,492]
[null,"2009-08-07","Shares Out","OI",35,33.9,0,1186.5]
[null,"2009-08-11","Buy","OI",35,33.42,1,1169.7]
[null,"2009-08-11","Buy","URI",50,8.1999999999999993,1,{"$f":"F132*E132","v":409.99999999999994}]
[null,"2009-08-20","Buy","GHL",15,73.650000000000006,0,1104.75]
[null,"2009-09-10","Sell","NILE",-8,55.47,1,-443.76]
[null,"2009-09-10","Sell","NVR",-1,665,1,-665]
[null,"2009-09-10","Buy","TBT",10,47.7,1,477]
[null,"2009-09-11","Buy","LMT",6,73.5,1,441]
[null,"2009-09-23","Buy","SYK",10,45,1,450]
[null,"2009-10-05","Sell","EXH",18,22.54,1,405.71999999999997]
[null,"2009-10-05","Buy","LMT",6,75.489999999999995,1,452.93999999999994]
[null,"2009-10-05","Buy","SYK",10,43.93,1,439.3]
[null,"2009-10-06","Shares Out","ORBC",225,2.96,0,666]
[null,"2009-10-14","Sell","NILE",-7,60,1,-420]
[null,"2009-10-28","Buy","LMT",6,69.98,1,419.88]
[null,"2009-11-02","Buy","LMT",6,69,1,414]
[null,"2010-01-11","Buy","LUK",40,28.8,1,1152]
[null,"2010-01-26","Sell","CME",1,297.2,1,297.2]
[null,"2010-01-26","Sell","ICE",4,98.2,1,392.8]
[null,"2010-01-26","Buy","LUK",20,23.5,1,470]
[null,"2010-02-17","Sell","NDAQ",25,18.61,1,465.25]
[null,"2010-02-17","Sell","NYX",15,25.5,1,382.5]
[null,"2010-03-02","Buy","CKH",10,79.75,1,797.5]
[null,"2010-03-02","Buy","KBR",20,21,1,420]
[null,"2010-03-02","Sell","MHK",10,52.31,1,523.1]
[null,"2010-03-02","Sell","PH",23,62,1,1426]
[null,"2010-03-02","Sell","SII",20,42.07,1,841.4]
[null,"2010-03-11","Sell","MDT",25,44.01,1,1100.25]
[null,"2010-03-11","Sell","SII",20,43,1,860]
[null,"2010-03-17","Sell","SII",20,44.5,1,890]
[null,"2010-03-19","Buy","HOFD.OB",50,23.25,1,1162.5]
[null,"2010-03-23","Buy","HOFD.OB",200,21.5,1,4300]
[null,"2010-03-23","Sell","MDT",20,45.62,1,912.4]
[null,"2010-03-24","Sell","MDT",20,45.02,1,900.40000000000009]
[null,"2010-04-01","Sell","MDT",20,45.5,1,910]
[null,"2010-04-01","Sell","SII",20,43.5,1,870]
[null,"2010-05-10","Buy","ADPT.PK",650,3.1,1,2015]
[null,"2010-05-19","Buy","ASCMA",70,28,1,1960]
[null,"2010-07-01","Sell","CKH",10,69.099999999999994,1,691]
[null,"2010-07-01","Sell","CSCO",30,21.09,1,632.70000000000005]
[null,"2010-07-01","Shares Out","DPS",55,37.39,0,2056.4499999999998]
[null,"2010-07-01","Sell","FAST",15,49.28,1,739.2]
[null,"2010-07-01","Sell","FISV",30,45.46,1,1363.8]
[null,"2010-07-01","Sell","FSIN",-50,7.69,1,-384.5]
[null,"2010-07-01","Sell","IBKR",65,16.260000000000002,1,1056.9000000000001]
[null,"2010-07-01","Sell","JCI",30,26.64,1,799.2]
[null,"2010-07-01","Sell","KBR",20,19.77,1,395.4]
[null,"2010-07-01","Sell","MDT",55,35.43,1,1948.65]
[null,"2010-07-01","Shares Out","MF",100,5.71,0,571]
[null,"2010-07-01","Sell","MKL",3,340,1,1020]
[null,"2010-07-01","Sell","MW",25,18.579999999999998,1,464.49999999999994]
[null,"2010-07-01","Sell","OI",35,26.33,1,921.55]
[null,"2010-07-01","Buy","OI",35,26.32,1,921.2]
[null,"2010-07-01","Sell","OI",35,26.3,1,920.5]
[null,"2010-07-01","Sell","ORCL",140,21.4,1,2996]
[null,"2010-07-01","Shares Out","PCP",15,102.92,0,1543.8]
[null,"2010-07-01","Shares Out","PICO",30,29.97,0,899.09999999999991]
[null,"2010-07-01","Sell","PICO",105,30.22,1,3173.1]
[null,"2010-07-01","Buy","RHT",30,28.84,1,865.2]
[null,"2010-07-01","Sell","RTN",50,47.52,1,2376]
[null,"2010-07-01","Sell","S",60,4.2699999999999996,1,256.2]
[null,"2010-07-01","Sell","SFG",5,39.47,1,197.35]
[null,"2010-07-01","Sell","SFG",25,39.5,1,987.5]
[null,"2010-07-01","Sell","SII",55,37.020000000000003,1,2036.1000000000001]
[null,"2010-07-01","Sell","SYK",73,49.14,1,3587.2200000000003]
[null,"2010-07-01","Sell","URI",50,8.77,1,438.5]
[null,"2010-07-01","Sell","VOL",50,8.1,1,{"$f":"F196*E196","v":405}]
[null,"2010-07-01","Sell","WRB",60,25.99,1,1559.3999999999999]
[null,"2010-07-08","Buy","ASCMA",50,25,1,1250]
[null,"2010-07-08","Buy","DSWL",700,3.5,1,2450]
[null,"2010-07-09","Buy","NUHC",700,3.5,1,2450]
[null,"2010-07-09","Buy","PCP",15,70,1,1050]
[null,"2010-07-13","Sell","KMKNX",190.33,10.19,0,1939.4627]
[null,"2010-07-13","Sell","WWNPX",47.976999999999997,19.3,0,925.95609999999999]
[null,"2010-10-08","Buy","HRG",100,5.52,1,552]
[null,"2010-10-08","Sell","SPB",-35,28.88,1,-1010.8]
[null,"2010-10-12","Buy","HERO",400,2.5,1,1000]
[null,"2010-11-04","Buy","HAWKQ.PK",100,9.75,1,975]
[null,"2010-11-09","Buy","HRG",75,4.75,1,356.25]
[null,"2010-11-11","Buy","HRG",100,4.45,1,445]
[null,"2010-11-11","Buy","VOXX",200,6.71,1,1342]
[null,"2010-11-29","Buy","FSIN",50,9.1999999999999993,1,459.99999999999994]
[null,"2010-11-29","Buy","MSFT",40,25,1,1000]
[null,"2010-12-01","Buy","FSIN",50,9,1,450]
[null,"2010-12-07","Buy","FSIN",50,9.5,1,475]
[null,"2010-12-09","Sell","SPB",-20,29.68,1,-593.6]
[null,"2010-12-21","Buy","FSIN",50,9.15,1,457.5]
[null,"2010-12-27","Sell","NUHC",700,7,1,4900]
[null,"2010-12-29","Buy","FSIN",50,9,1,450]
[null,"2010-12-31","Buy","FSIN",50,8.9,1,445]
[null,"2011-01-20","Buy","FSIN",50,9.5,1,475]
[null,"2011-01-28","Buy","WMT",20,56.97,1,1139.4000000000001]
[null,"2011-01-31","Sell","ASCMA",60,38.25,1,2295]
[null,"2011-01-31","Buy","FFNW",200,4.5,1,900]
[null,"2011-01-31","Buy","WMT",20,55.88,1,1117.6000000000001]
[null,"2011-02-01","Buy","FFNW",800,4.9000000000000004,4,3920.0000000000005]
[null,"2011-02-01","Buy","FSIN",50,9.48,1,474]
[null,"2011-02-14","Sell","HAWKQ.PK",-100,5,1,-500]
[null,"2011-02-14","Buy","GEN",250,4,1,1000]
[null,"2011-02-14","Buy","WMT",20,55,1,1100]
[null,"2011-02-17","Buy","SKYW",200,15.77,1,3154]
[null,"2011-02-18","Sell","LMT",-45,82,1,-3690]
[null,"2011-02-18","Buy","SPB",55,29.35,1,1614.25]
[null,"2011-02-18","Sell","HRG",-275,5.85,1,-1608.75]
[null,"2011-02-18","Sell","LULU",-300,82.05,1,-24615]
[null,"2011-02-22","Buy","LULU",260,79.5,1,20670]
[null,"2011-02-22","Sell","TBT",-10,39,1,-390]
[null,"2011-02-23","Sell","WLP",-45,65.319999999999993,1,-2939.3999999999996]
[null,"2011-02-23","Sell","LMT",-24,80.150000000000006,1,-1923.6000000000001]
[null,"2011-02-23","Sell","BR",-125,22.7,1,-2837.5]
[null,"2011-02-23","Buy","GEN",500,3.85,1,1925]
[null,"2011-02-23","Sell","CMG",-10,238.2,1,-2382]
[null,"2011-02-23","Buy","FSIN",300,9.75,1,2925]
[null,"2011-03-09","Buy","SKYW",200,17,1,3400]
[null,"2011-03-10","Buy","FSIN",400,9.5,1,3800]

{"sheet":"ImportData","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet1","index":3,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Score Weightings",null,0.3,0.2,0.3,0.2]
[null,null,"Shares","Current","Target",null,"Sigma","Timing","Quality","Liquidity","Total","Market ","Trading","Dollars","% ","Average","Low","High"]
[null,"Ticker","Owned","Price","Price","% NAV","Score","Score","Score","Score","Score","Beta","St. Dev","Invested","Portfolio","Basis","Basis","Basis"]
[null,"FSIN",1100,7.97,11.5,0.69304347826086954,3,3,3,3,3,null,null,8767,7.9199995309611318E-2,9.7518181818181819,7.69,14]
[null,"HOFD.OB",250,28,35,0.8,3,2,4,1,2.7,null,null,7000,6.3237135527236144E-2,21.85,21.5,23.25]
[null,"SKYW",400,15.79,24,0.65791666666666659,4,3,4,3,3.6,null,null,6316,5.7057963998574782E-2,16.385000000000002,15.77,17]
[null,"FFNW",1000,5.83,9,0.64777777777777779,2,3,3,2,2.5,null,null,5830,5.2667500017683812E-2,4.82,4.5,4.9000000000000004]
[null,"AON",90,52.21,55,0.94927272727272727,4,3,4,5,4,null,null,4698.8999999999996,4.2449282304132842E-2,40.174444444444447,40.61,45.06]
[null,"CNQ",80,46.07,55,0.83763636363636362,2,3,4,5,3.4000000000000004,null,null,3685.6,3.3295255242740213E-2,34.292500000000004,24.91,37.42]
[null,"WMT",60,53.52,65,0.82338461538461538,4,3,5,5,4.3,null,null,3211.2000000000003,2.9009584229294387E-2,55.95,55,56.97]
[null,"GEN",750,3.7,7,0.52857142857142858,2,2,3,3,2.5,null,null,2775,2.5069007298297183E-2,3.9,3.85,4]
[null,"APC",30,77.430000000000007,95,0.81505263157894747,3,3,4,5,3.7,null,null,2322.9,2.098479173088812E-2,32.799999999999997,31.8,38.6]
[null,"DSWL",700,3.18,5,0.63600000000000001,3,2,2,2,2.2999999999999998,null,null,2226,2.0109409097661093E-2,3.5,3.5,3.5]
[null,"LUK",60,36.4,40,0.90999999999999992,3,3,4,3,3.3000000000000003,null,null,2184,1.9729986284497677E-2,27.033333333333335,23.5,28.8]
[null,"HERO",400,5.2,9,0.57777777777777783,1,4,3,2,2.4,null,null,2080,1.8790463128093023E-2,2.5,2.5,2.5]