Spreadsheet: 474175d1470669892-conditional-weightened-average-xlf-weighted-running-average-v2
Sheet: Feuil1

nomcan | nom | 1 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | setor | valeur | totaldep | %fundingbydep | M2 calc | M2 calc | M2 nb | M2 offset | M-SOMMEPROD | WEIGHTS
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 |  |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3500 | 199396 |  |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 |  |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 |  |  |  |  |  |  | 1
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 35000 | 199396 |  |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 40000 | 199396 |  |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 50000 | 199396 |  |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8000 | 199396 |  |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 60000 | 199396 |  |  |  |  |  |  | 0
Abel | Abel |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 724 | 199396 |  |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4900 | 685357.51 |  |  |  |  |  |  | 1
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4900 | 685357.51 |  |  |  |  |  |  | 1
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2500 | 685357.51 |  |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 100000 | 685357.51 |  |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 160000 | 685357.51 |  |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 557.51 | 685357.51 |  |  |  |  |  |  | 3
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 399000 | 685357.51 |  |  |  |  |  |  | 2
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7500 | 685357.51 |  |  |  |  |  |  | 0
[NAME] | [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6000 | 685357.51 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 300 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 300 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 50000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 35000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 |  |  |  |  |  |  | 0
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 45000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2500 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 13000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2986.95 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1000 | 384086.95 |  |  |  |  |  |  | 1
Adal | Adal |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7000 | 384086.95 |  |  |  |  |  |  | 1