{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["Splash","Menu","Share Price Input","FATBOY Sliders","10 Yr Focus","Conceptural Guidance","Procedural Help","Perspective","Calculations","FTSE Fourier","FFT Instructions","Version","Sheet1"],"not_rendered":{"charts":8,"images":20,"macros":1,"defined_names":10,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Splash","index":0,"n_rows":25,"n_cols":15,"rows_kept":25,"merged":[[11,6,11,9],[12,2,12,13],[13,2,13,13],[14,7,14,8],[16,4,22,11]]}
[]
[]
[]
[]
[null,null,"Available FREE from  www.EXCELinBusiness.co.uk"]
[]
[]
[]
[]
[]
[]
[{"$nulls":6},"The Share Price"]
[null,null,"Fourier Analysis Transform"]
[null,null," Basic Operating System"]
[{"$nulls":7},"( FATBOY )"]
[]
[{"$nulls":4},"The  FATBOY enables you to analyse share price over several years and attempts to predict the share price over the next few months.    Just follow the menu-flow diagram. \nFirst, input the share price over as much time as possible, then adjust the sliders on the FATBOY screen to match the current  chart and, when the best match has been found, review the chart (found on the 10 Yr Focus tab) and carefully consider your investment strategy.  \n  \nAll the best from - The FATBOY Team "]
{"$rows_empty":7}
[null,null,"A member of BTecNet(UK)",{"$nulls":10},{"$f":"Version!I24","v":"Version:"},{"$f":"Version!J24","v":"2020v12"}]

{"sheet":"Menu","index":1,"n_rows":34,"n_cols":14,"rows_kept":34}
{"$rows_empty":33}
[null,"Member of BTecNet(UK)",{"$nulls":10},{"$f":"Version!I24","v":"Version:"},{"$f":"Version!J24","v":"2020v12"}]

{"sheet":"Share Price Input","index":2,"n_rows":506,"n_cols":9,"rows_kept":506,"merged":[[6,2,6,9]]}
[]
[]
[]
[]
[{"$nulls":5},"          Share Price Data Entry "]
[]
[null,null,"Delete all the date in the white  'Share Price' column.  Then enter share price DATA of interest remembering to \nmatch the DATE as best as possible. (The more data the better, over 10 years is recommended)\nUse the Data Multiplier to ensure the maximum data-point value is under 10,000 "]
[]
[{"$nulls":4},"DATE",null,"SHARE PRICE","Data Multiplier"]
[{"$nulls":4},"DD/MM/YYYY",null,"NMBR",1]
[{"$nulls":7},"Data-Point"]
[{"$nulls":4},"1990-10-01",null,2006,{"$f":"G12*$H$10","v":2006}]
[{"$nulls":4},"1990-11-01",null,2050,2050]
[{"$nulls":4},"1990-12-01",null,2149,2149]
[{"$nulls":4},"1991-01-01",null,2144,2144]
[{"$nulls":4},"1991-02-01",null,2177,2177]
[{"$nulls":4},"1991-03-01",null,2381,2381," "]
[{"$nulls":4},"1991-04-01",null,2457,2457]
[{"$nulls":4},"1991-05-01",null,2486,2486]
[{"$nulls":4},"1991-06-01",null,2500,2500]
[{"$nulls":4},"1991-07-01",null,2415,2415]
[{"$nulls":4},"1991-08-01",null,2589,2589]
[{"$nulls":4},"1991-09-01",null,2646,2646]
[{"$nulls":4},"1991-10-01",null,2622,2622]
[{"$nulls":4},"1991-11-01",null,2566,2566]
[{"$nulls":4},"1991-12-01",null,2420,2420]
[{"$nulls":4},"1992-01-01",null,2493,2493]
[{"$nulls":4},"1992-02-01",null,2571,2571]
[{"$nulls":4},"1992-03-01",null,2562,2562]
[{"$nulls":4},"1992-04-01",null,2440,2440]
[{"$nulls":4},"1992-05-01",null,2654,2654]
[{"$nulls":4},"1992-06-01",null,2708,2708]
[{"$nulls":4},"1992-07-01",null,2521,2521]
[{"$nulls":4},"1992-08-01",null,2400,2400]
[{"$nulls":4},"1992-09-01",null,2313,2313]
[{"$nulls":4},"1992-10-01",null,2553,2553]
[{"$nulls":4},"1992-11-01",null,2658,2658]
[{"$nulls":4},"1992-12-01",null,2779,2779]
[{"$nulls":4},"1993-01-01",null,2847,2847]
[{"$nulls":4},"1993-02-01",null,2807,2807]
[{"$nulls":4},"1993-03-01",null,2868,2868]
[{"$nulls":4},"1993-04-01",null,2879,2879]
[{"$nulls":4},"1993-05-01",null,1831,1831]
[{"$nulls":4},"1993-06-01",null,2841,2841]
[{"$nulls":4},"1993-07-01",null,2900,2900]
[{"$nulls":4},"1993-08-01",null,2926,2926]
[{"$nulls":4},"1993-09-01",null,3100,3100]
[{"$nulls":4},"1993-10-01",null,3037,3037]
[{"$nulls":4},"1993-11-01",null,3171,3171]
[{"$nulls":4},"1993-12-01",null,3167,3167]
[{"$nulls":4},"1994-01-01",null,3418,3418]
[{"$nulls":4},"1994-02-01",null,3492,3492]
[{"$nulls":4},"1994-03-01",null,3328,3328]
[{"$nulls":4},"1994-04-01",null,3086,3086]
[{"$nulls":4},"1994-05-01",null,3125,3125]
[{"$nulls":4},"1994-06-01",null,2971,2971]
[{"$nulls":4},"1994-07-01",null,2919,{"$f":"G57*$H$10","v":2919}]
[{"$nulls":4},"1994-08-01",null,3083,{"$f":"G58*$H$10","v":3083}]
[{"$nulls":4},"1994-09-01",null,3251,3251]
[{"$nulls":4},"1994-10-01",null,3026,3026]
[{"$nulls":4},"1994-11-01",null,3097,3097]
[{"$nulls":4},"1994-12-01",null,3081,3081]
[{"$nulls":4},"1995-01-01",null,3066,3066]
[{"$nulls":4},"1995-02-01",null,2992,2992]
[{"$nulls":4},"1995-03-01",null,3009,3009]
[{"$nulls":4},"1995-04-01",null,3138,3138]
[{"$nulls":4},"1995-05-01",null,3217,3217]
[{"$nulls":4},"1995-06-01",null,3319,3319]
[{"$nulls":4},"1995-07-01",null,3379,3379]
[{"$nulls":4},"1995-08-01",null,3315,3315]
[{"$nulls":4},"1995-09-01",null,3463,3463]
[{"$nulls":4},"1995-10-01",null,3478,3478]
[{"$nulls":4},"1995-11-01",null,3508,3508]
[{"$nulls":4},"1995-12-01",null,3529,3529]
[{"$nulls":4},"1996-01-01",null,3759,3759]
[{"$nulls":4},"1996-02-01",null,3727,3727]
[{"$nulls":4},"1996-03-01",null,3672,3672]
[{"$nulls":4},"1996-04-01",null,3809,3809]
[{"$nulls":4},"1996-05-01",null,3747,3747]
[{"$nulls":4},"1996-06-01",null,3711,3711]
[{"$nulls":4},"1996-07-01",null,3703,3703]
[{"$nulls":4},"1996-08-01",null,3867,3867]
[{"$nulls":4},"1996-09-01",null,3953,3953]
[{"$nulls":4},"1996-10-01",null,3979,3979]
[{"$nulls":4},"1996-11-01",null,4058,4058]
[{"$nulls":4},"1996-12-01",null,4118,4118]
[{"$nulls":4},"1997-01-01",null,4275,4275]
[{"$nulls":4},"1997-02-01",null,4308,4308]
[{"$nulls":4},"1997-03-01",null,4312,4312]
[{"$nulls":4},"1997-04-01",null,4436,4436]
[{"$nulls":4},"1997-05-01",null,4621,4621]
[{"$nulls":4},"1997-06-01",null,4604,4604]
[{"$nulls":4},"1997-07-01",null,4907,4907]
[{"$nulls":4},"1997-08-01",null,4817,4817]
[{"$nulls":4},"1997-09-01",null,5244,5244]
[{"$nulls":4},"1997-10-01",null,4801,4801]
[{"$nulls":4},"1997-11-01",null,4889,4889]
[{"$nulls":4},"1997-12-01",null,5045,5045]
[{"$nulls":4},"1998-01-01",null,5107,5107]
[{"$nulls":4},"1998-02-01",null,5582,5582]
[{"$nulls":4},"1998-03-01",null,5782,5782]
[{"$nulls":4},"1998-04-01",null,6104,6104]
[{"$nulls":4},"1998-05-01",null,5948,5948]
[{"$nulls":4},"1998-06-01",null,5888,5888]
[{"$nulls":4},"1998-07-01",null,6100,6100]
[{"$nulls":4},"1998-08-01",null,5455,5455]
[{"$nulls":4},"1998-09-01",null,5269,5269]
[{"$nulls":4},"1998-10-01",null,5038,5038]
[{"$nulls":4},"1998-11-01",null,5463,5463]
[{"$nulls":4},"1998-12-01",null,5535,5535]
[{"$nulls":4},"1999-01-01",null,5282,5282]
[{"$nulls":4},"1999-02-01",null,5951,5951]
[{"$nulls":4},"1999-03-01",null,6282,6282]
[{"$nulls":4},"1999-04-01",null,6494,6494]
[{"$nulls":4},"1999-05-01",null,6457,6457]
[{"$nulls":4},"1999-06-01",null,6430,6430]
[{"$nulls":4},"1999-07-01",null,6473,6473]
[{"$nulls":4},"1999-08-01",null,6153,6153]
[{"$nulls":4},"1999-09-01",null,6116,6116]
[{"$nulls":4},"1999-10-01",null,6039,6039]
[{"$nulls":4},"1999-11-01",null,6512,6512]
[{"$nulls":4},"1999-12-01",null,6702,{"$f":"G122*$H$10","v":6702}]
[{"$nulls":4},"2000-01-01",null,6532,6532]
[{"$nulls":4},"2000-02-01",null,6069,6069]
[{"$nulls":4},"2000-03-01",null,6487,6487]
[{"$nulls":4},"2000-04-01",null,6357,6357]
[{"$nulls":4},"2000-05-01",null,6284,6284]
[{"$nulls":4},"2000-06-01",null,6536,6536]
[{"$nulls":4},"2000-07-01",null,6475,6475]
[{"$nulls":4},"2000-08-01",null,6420,6420]
[{"$nulls":4},"2000-09-01",null,6555,6555]
[{"$nulls":4},"2000-10-01",null,6276,6276]
[{"$nulls":4},"2000-11-01",null,6413,6413]
[{"$nulls":4},"2000-12-01",null,6264,6264]
[{"$nulls":4},"2001-01-01",null,6165,6165]
[{"$nulls":4},"2001-02-01",null,6176,6176]
[{"$nulls":4},"2001-03-01",null,5580,5580]
[{"$nulls":4},"2001-04-01",null,5920,5920]
[{"$nulls":4},"2001-05-01",null,5808,5808]
[{"$nulls":4},"2001-06-01",null,5630,5630]
[{"$nulls":4},"2001-07-01",null,5482,5482]
[{"$nulls":4},"2001-08-01",null,5532,5532]
[{"$nulls":4},"2001-09-01",null,4785,4785]
[{"$nulls":4},"2001-10-01",null,5071,5071]
[{"$nulls":4},"2001-11-01",null,5203,5203]
[{"$nulls":4},"2001-12-01",null,5217,5217]
[{"$nulls":4},"2002-01-01",null,5189,5189]
[{"$nulls":4},"2002-02-01",null,5169,5169]
[{"$nulls":4},"2002-03-01",null,5271,5271]
[{"$nulls":4},"2002-04-01",null,5165,5165]
[{"$nulls":4},"2002-05-01",null,5085,5085]
[{"$nulls":4},"2002-06-01",null,4540,4540]
[{"$nulls":4},"2002-07-01",null,4240,4240]
[{"$nulls":4},"2002-08-01",null,4209,4209]
[{"$nulls":4},"2002-09-01",null,3721,3721]
[{"$nulls":4},"2002-10-01",null,4039,4039]
[{"$nulls":4},"2002-11-01",null,4169,4169]
[{"$nulls":4},"2002-12-01",null,3940,3940]
[{"$nulls":4},"2003-01-01",null,3567,3567]
[{"$nulls":4},"2003-02-01",null,3655,3655]
[{"$nulls":4},"2003-03-01",null,3625,3625]
[{"$nulls":4},"2003-04-01",null,3600,3600]
[{"$nulls":4},"2003-05-01",null,4048,4048]
[{"$nulls":4},"2003-06-01",null,4031,4031]
[{"$nulls":4},"2003-07-01",null,4157,4157]
[{"$nulls":4},"2003-08-01",null,4161,4161]
[{"$nulls":4},"2003-09-01",null,4091,4091]
[{"$nulls":4},"2003-10-01",null,4092,4092]
[{"$nulls":4},"2003-11-01",null,4332,4332]
[{"$nulls":4},"2003-12-01",null,4342,4342]
[{"$nulls":4},"2004-01-01",null,4510,4510]
[{"$nulls":4},"2004-02-01",null,4390,4390]
[{"$nulls":4},"2004-03-01",null,4540,4540]
[{"$nulls":4},"2004-04-01",null,4410,4410]
[{"$nulls":4},"2004-05-01",null,4489,4489]
[{"$nulls":4},"2004-06-01",null,4430,4430]
[{"$nulls":4},"2004-07-01",null,4464,4464]
[{"$nulls":4},"2004-08-01",null,4413,4413]
[{"$nulls":4},"2004-09-01",null,4459,4459]
[{"$nulls":4},"2004-10-01",null,4570,4570]
[{"$nulls":4},"2004-11-01",null,4264,4264]
[{"$nulls":4},"2004-12-01",null,4703,4703]
[{"$nulls":4},"2005-01-01",null,4814,4814]
[{"$nulls":4},"2005-02-01",null,4852,4852]
[{"$nulls":4},"2005-03-01",null,4968,4968]
[{"$nulls":4},"2005-04-01",null,4895,{"$f":"G186*$H$10","v":4895}]
[{"$nulls":4},"2005-05-01",null,4801,4801]
[{"$nulls":4},"2005-06-01",null,4964,4964]
[{"$nulls":4},"2005-07-01",null,5113,5113]
[{"$nulls":4},"2005-08-01",null,5290,5290]
[{"$nulls":4},"2005-09-01",null,5296,5296]
[{"$nulls":4},"2005-10-01",null,5477,5477]
[{"$nulls":4},"2005-11-01",null,5423,5423]
[{"$nulls":4},"2005-12-01",null,5423,5423]
[{"$nulls":4},"2006-01-01",null,5618,5618]
[{"$nulls":4},"2006-02-01",null,5801,5801]
[{"$nulls":4},"2006-03-01",null,5791,5791]
[{"$nulls":4},"2006-04-01",null,5964,5964]
[{"$nulls":4},"2006-05-01",null,6082,6082]
[{"$nulls":4},"2006-06-01",null,5723,5723]
[{"$nulls":4},"2006-07-01",null,5833,5833]
[{"$nulls":4},"2006-08-01",null,5880,5880]
[{"$nulls":4},"2006-09-01",null,5906,5906]
[{"$nulls":4},"2006-10-01",null,5957,5957]
[{"$nulls":4},"2006-11-01",null,6129,6129]
[{"$nulls":4},"2006-12-01",null,6048,6048]
[{"$nulls":4},"2007-01-01",null,6220,6220]
[{"$nulls":4},"2007-02-01",null,6203,6203]
[{"$nulls":4},"2007-03-01",null,6315,6315]
[{"$nulls":4},"2007-04-01",null,6450,6450]
[{"$nulls":4},"2007-05-01",null,6449,6449]
[{"$nulls":4},"2007-06-01",null,6676,6676]
[{"$nulls":4},"2007-07-01",null,6607,6607]
[{"$nulls":4},"2007-08-01",null,6250,6250]
[{"$nulls":4},"2007-09-01",null,6303,6303]
[{"$nulls":4},"2007-10-01",null,6466,6466]
[{"$nulls":4},"2007-11-01",null,6721,6721]
[{"$nulls":4},"2007-12-01",null,6410,6410]
[{"$nulls":4},"2008-01-01",null,6456,6456]
[{"$nulls":4},"2008-02-01",null,5879,5879]
[{"$nulls":4},"2008-03-01",null,5884,5884]
[{"$nulls":4},"2008-04-01",null,5702,5702]
[{"$nulls":4},"2008-05-01",null,6087,6087]
[{"$nulls":4},"2008-06-01",null,6053,6053]
[{"$nulls":4},"2008-07-01",null,5625,5625]
[{"$nulls":4},"2008-08-01",null,5110,5110]
[{"$nulls":4},"2008-09-01",null,5636,5636]
[{"$nulls":4},"2008-10-01",null,4902,4902]
[{"$nulls":4},"2008-11-01",null,4291,4291]
[{"$nulls":4},"2008-12-01",null,4288,4288]
[{"$nulls":4},"2009-01-01",null,4434,4434]
[{"$nulls":4},"2009-02-01",null,4149,4149]
[{"$nulls":4},"2009-03-01",null,3830,3830]
[{"$nulls":4},"2009-04-01",null,3926,3926]
[{"$nulls":4},"2009-05-01",null,4243,4243]
[{"$nulls":4},"2009-06-01",null,4417,4417]
[{"$nulls":4},"2009-07-01",null,4340,4340]
[{"$nulls":4},"2009-08-01",null,4628,4628]
[{"$nulls":4},"2009-09-01",null,4819,4819]
[{"$nulls":4},"2009-10-01",null,5140,5140]
[{"$nulls":4},"2009-11-01",null,5131,5131]
[{"$nulls":4},"2009-12-01",null,5190,5190]
[{"$nulls":4},"2010-01-01",null,5412,5412]
[{"$nulls":4},"2010-02-01",null,5217,5217]
[{"$nulls":4},"2010-03-01",null,5315,5315]
[{"$nulls":4},"2010-04-01",null,5714,5714]
[{"$nulls":4},"2010-05-01",null,5411,5411]
[{"$nulls":4},"2010-06-01",null,6126,6126]
[{"$nulls":4},"2010-07-01",null,4838,4838]
[{"$nulls":4},"2010-08-01",null,5313,{"$f":"G250*$H$10","v":5313}]
[{"$nulls":4},"2010-09-01",null,5371,5371]
[{"$nulls":4},"2010-10-01",null,5538,5538]
[{"$nulls":4},"2010-11-01",null,5748,5748]
[{"$nulls":4},"2010-12-01",null,5767,5767]
[{"$nulls":4},"2011-01-01",null,5971,5971]
[{"$nulls":4},"2011-02-01",null,5826,5826]
[{"$nulls":4},"2011-03-01",null,6005,6005]
[{"$nulls":4},"2011-04-01",null,5908,5908]
[{"$nulls":4},"2011-05-01",null,6068,6068]
[{"$nulls":4},"2011-06-01",null,5928,5928]
[{"$nulls":4},"2011-07-01",null,5945,5945]
[{"$nulls":4},"2011-08-01",null,5815,5815]
[{"$nulls":4},"2011-09-01",null,5384,5384]
[{"$nulls":4},"2011-10-01",null,5218,5218]
[{"$nulls":4},"2011-11-01",null,5544,5544]
[{"$nulls":4},"2011-12-01",null,5269,5269]
[{"$nulls":4},"2012-01-01",null,5624,5624]
[{"$nulls":4},"2012-02-01",null,5618,5618]
[{"$nulls":4},"2012-03-01",null,5871,5871]
[{"$nulls":4},"2012-04-01",null,5768,5768]
[{"$nulls":4},"2012-05-01",null,5737,5737]
[{"$nulls":4},"2012-06-01",null,5297,5297]
[{"$nulls":4},"2012-07-01",null,5493,5493]
[{"$nulls":4},"2012-08-01",null,5635,5635]
[{"$nulls":4},"2012-09-01",null,5719,5719]
[{"$nulls":4},"2012-10-01",null,5742,5742]
[{"$nulls":4},"2012-11-01",null,5681,5681]
[{"$nulls":4},"2012-12-01",null,5871,5871]
[{"$nulls":4},"2013-01-01",null,6027,6027]
[{"$nulls":4},"2013-02-01",null,6374,6374]
[{"$nulls":4},"2013-03-01",null,6378,6378]
[{"$nulls":4},"2013-04-01",null,6480,6480]
[{"$nulls":4},"2013-05-01",null,6430,6430]
[{"$nulls":4},"2013-06-01",null,6583,6583]
[{"$nulls":4},"2013-07-01",null,6215,6215]
[{"$nulls":4},"2013-08-01",null,6621,6621]
[{"$nulls":4},"2013-09-01",null,6506,6506]
[{"$nulls":4},"2013-10-01",null,6462,6462]
[{"$nulls":4},"2013-11-01",null,6741,6741]
[{"$nulls":4},"2013-12-01",null,6595,6595]
[{"$nulls":4},"2014-01-01",null,6719,6719]
[{"$nulls":4},"2014-02-01",null,6493,6493]
[{"$nulls":4},"2014-03-01",null,6775,6775]
[{"$nulls":4},"2014-04-01",null,6652,6652]
[{"$nulls":4},"2014-05-01",null,6808,6808]
[{"$nulls":4},"2014-06-01",null,6864,6864]
[{"$nulls":4},"2014-07-01",null,6802,6802]
[{"$nulls":4},"2014-08-01",null,6788,6788]
[{"$nulls":4},"2014-09-01",null,6825,6825]
[{"$nulls":4},"2014-10-01",null,6557,6557]
[{"$nulls":4},"2014-11-01",null,6487,6487]
[{"$nulls":4},"2014-12-01",null,6656,6656]
[{"$nulls":4},"2015-01-01",null,6585,6585]
[{"$nulls":4},"2015-02-01",null,6782,6782]
[{"$nulls":4},"2015-03-01",null,6940,6940]
[{"$nulls":4},"2015-04-01",null,6809,6809]
[{"$nulls":4},"2015-05-01",null,6986,6986]
[{"$nulls":4},"2015-06-01",null,6953,6953]
[{"$nulls":4},"2015-07-01",null,6753,6753]
[{"$nulls":4},"2015-08-01",null,6688,6688]
[{"$nulls":4},"2015-09-01",null,6058,6058]
[{"$nulls":4},"2015-10-01",null,6072,6072]
[{"$nulls":4},"2015-11-01",null,6361,6361]
[{"$nulls":4},"2015-12-01",null,6395,{"$f":"G314*$H$10","v":6395}]
[{"$nulls":4},"2016-01-01",null,6093,6093]
[{"$nulls":4},"2016-02-01",null,6060,6060]
[{"$nulls":4},"2016-03-01",null,6152,6152]
[{"$nulls":4},"2016-04-01",null,6146,6146]
[{"$nulls":4},"2016-05-01",null,6185,6185]
[{"$nulls":4},"2016-06-01",null,6192,6192]
[{"$nulls":4},"2016-07-01",null,6578,6578]
[{"$nulls":4},"2016-08-01",null,6693,6693]
[{"$nulls":4},"2016-09-01",null,6746,6746]
[{"$nulls":4},"2016-10-01",null,6984,6984]
[{"$nulls":4},"2016-11-01",null,6693,6693]
[{"$nulls":4},"2016-12-01",null,6730,6730]
[{"$nulls":4},"2017-01-01",null,7210,7210]
[{"$nulls":4},"2017-02-01",null,7188,7188]
[{"$nulls":4},"2017-03-01",null,7374,7374]
[{"$nulls":4},"2017-04-01",null,7349,7349]
[{"$nulls":4},"2017-05-01",null,7297,7297]
[{"$nulls":4},"2017-06-01",null,7547,7547]
[{"$nulls":4},"2017-07-01",null,7350,7350]
[{"$nulls":4},"2017-08-01",null,7511,7511]
[{"$nulls":4},"2017-09-01",null,7439,7439]
[{"$nulls":4},"2017-10-01",null,7522,7522]
[{"$nulls":4},"2017-11-01",null,7560,7560]
[{"$nulls":4},"2017-12-01",null,7393,7393]
[{"$nulls":4},"2018-01-01",null,7724,7724]
[{"$nulls":4},"2018-02-01",null,7444,7444]
[{"$nulls":4},"2018-03-01",null,7070,7070]
[{"$nulls":4},"2018-04-01",null,7180,7180]
[{"$nulls":4},"2018-05-01",null,7567,7567]
[{"$nulls":4},"2018-06-01",null,7700,7700]
[{"$nulls":4},"2018-07-01",null,7620,7620]
[{"$nulls":4},"2018-08-01",null,7660,7660]
[{"$nulls":4},"2018-09-01",null,7250,7250]
[{"$nulls":4},"2018-10-01",null,7300,7300]
[{"$nulls":4},"2018-11-01",null,7094,7094]
[{"$nulls":4},"2018-12-01",null,6980,6980]
[{"$nulls":4},"2019-01-01",null,6837,6837]
[{"$nulls":4},"2019-02-01",null,7020,7020]
[{"$nulls":4},"2019-03-01",null,7100,7100]
[{"$nulls":4},"2019-04-01",null,7317,7317]
[{"$nulls":4},"2019-05-01",null,7385,7385]
[{"$nulls":4},"2019-06-01",null,7161,7161]
[{"$nulls":4},"2019-07-01",null,7498,7498]
[{"$nulls":4},"2019-08-01",null,7585,7585]
[{"$nulls":4},"2019-09-01",null,7207,7207]
[{"$nulls":4},"2019-10-01",null,7360,7360]
[{"$nulls":4},"2019-11-01",null,7302,7302]
[{"$nulls":4},"2019-12-01",null,7286,7286]
[{"$nulls":4},"2020-01-01",null,7604,7604]
[{"$nulls":4},"2020-02-01",null,null,0]
[{"$nulls":4},"2020-03-01",null,null,0]
[{"$nulls":4},"2020-04-01",null,null,0]
[{"$nulls":4},"2020-05-01",null,null,0]
[{"$nulls":4},"2020-06-01",null,null,0]
[{"$nulls":4},"2020-07-01",null,null,0]
[{"$nulls":4},"2020-08-01",null,null,0]
[{"$nulls":4},"2020-09-01",null,null,0]
[{"$nulls":4},"2020-10-01",null,null,0]
[{"$nulls":4},"2020-11-01",null,null,0]
[{"$nulls":4},"2020-12-01",null,null,0]
[{"$nulls":4},"2021-01-01",null,null,0]
[{"$nulls":4},"2021-02-01",null,null,0]
[{"$nulls":4},"2021-03-01",null,null,0]
[{"$nulls":4},"2021-04-01",null,null,{"$f":"G378*$H$10","v":0}]
[{"$nulls":4},"2021-05-01",null,null,0]
[{"$nulls":4},"2021-06-01",null,null,0]
[{"$nulls":4},"2021-07-01",null,null,0]
[{"$nulls":4},"2021-08-01",null,null,0]
[{"$nulls":4},"2021-09-01",null,null,0]
[{"$nulls":4},"2021-10-01",null,null,0]
[{"$nulls":4},"2021-11-01",null,null,0]
[{"$nulls":4},"2021-12-01",null,null,0]
[{"$nulls":4},"2022-01-01",null,null,0]
[{"$nulls":4},"2022-02-01",null,null,0]
[{"$nulls":4},"2022-03-01",null,null,0]
[{"$nulls":4},"2022-04-01",null,null,0]
[{"$nulls":4},"2022-05-01",null,null,0]
[{"$nulls":4},"2022-06-01",null,null,0]
[{"$nulls":4},"2022-07-01",null,null,0]
[{"$nulls":4},"2022-08-01",null,null,0]
[{"$nulls":4},"2022-09-01",null,null,0]
[{"$nulls":4},"2022-10-01",null,null,0]
[{"$nulls":4},"2022-11-01",null,null,0]
[{"$nulls":4},"2022-12-01",null,null,0]
[{"$nulls":4},"2023-01-01",null,null,0]
[{"$nulls":4},"2023-02-01",null,null,0]
[{"$nulls":4},"2023-03-01",null,null,0]
[{"$nulls":4},"2023-04-01",null,null,0]
[{"$nulls":4},"2023-05-01",null,null,0]
[{"$nulls":4},"2023-06-01",null,null,0]
[{"$nulls":4},"2023-07-01",null,null,0]
[{"$nulls":4},"2023-08-01",null,null,0]
[{"$nulls":4},"2023-09-01",null,null,0]
[{"$nulls":4},"2023-10-01",null,null,0]
[{"$nulls":4},"2023-11-01",null,null,0]
[{"$nulls":4},"2023-12-01",null,null,0]
[{"$nulls":4},"2024-01-01",null,null,0]
[{"$nulls":4},"2024-02-01",null,null,0]
[{"$nulls":4},"2024-03-01",null,null,0]
[{"$nulls":4},"2024-04-01",null,null,0]
[{"$nulls":4},"2024-05-01",null,null,0]
[{"$nulls":4},"2024-06-01",null,null,0]
[{"$nulls":4},"2024-07-01",null,null,0]
[{"$nulls":4},"2024-08-01",null,null,0]
[{"$nulls":4},"2024-09-01",null,null,0]
[{"$nulls":4},"2024-10-01",null,null,0]
[{"$nulls":4},"2024-11-01",null,null,0]
[{"$nulls":4},"2024-12-01",null,null,0]
[{"$nulls":4},"2025-01-01",null,null,0]
[{"$nulls":4},"2025-02-01",null,null,0]
[{"$nulls":4},"2025-03-01",null,null,0]
[{"$nulls":4},"2025-04-01",null,null,0]
[{"$nulls":4},"2025-05-01",null,null,0]
[{"$nulls":4},"2025-06-01",null,null,0]
[{"$nulls":4},"2025-07-01",null,null,0]
[{"$nulls":4},"2025-08-01",null,null,0]
[{"$nulls":4},"2025-09-01",null,null,0]
[{"$nulls":4},"2025-10-01",null,null,0]
[{"$nulls":4},"2025-11-01",null,null,0]
[{"$nulls":4},"2025-12-01",null,null,0]
[{"$nulls":4},"2026-01-01",null,null,0]
[{"$nulls":4},"2026-02-01",null,null,0]
[{"$nulls":4},"2026-03-01",null,null,0]
[{"$nulls":4},"2026-04-01",null,null,0]
[{"$nulls":4},"2026-05-01",null,null,0]
[{"$nulls":4},"2026-06-01",null,null,0]
[{"$nulls":4},"2026-07-01",null,null,0]
[{"$nulls":4},"2026-08-01",null,null,{"$f":"G442*$H$10","v":0}]
[{"$nulls":4},"2026-09-01",null,null,0]
[{"$nulls":4},"2026-10-01",null,null,0]
[{"$nulls":4},"2026-11-01",null,null,0]
[{"$nulls":4},"2026-12-01",null,null,0]
[{"$nulls":4},"2027-01-01",null,null,0]
[{"$nulls":4},"2027-02-01",null,null,0]
[{"$nulls":4},"2027-03-01",null,null,0]
[{"$nulls":4},"2027-04-01",null,null,0]
[{"$nulls":4},"2027-05-01",null,null,0]
[{"$nulls":4},"2027-06-01",null,null,0]
[{"$nulls":4},"2027-07-01",null,null,0]
[{"$nulls":4},"2027-08-01",null,null,0]
[{"$nulls":4},"2027-09-01",null,null,0]
[{"$nulls":4},"2027-10-01",null,null,0]
[{"$nulls":4},"2027-11-01",null,null,0]
[{"$nulls":4},"2027-12-01",null,null,0]
[{"$nulls":4},"2028-01-01",null,null,0]
[{"$nulls":4},"2028-02-01",null,null,0]
[{"$nulls":4},"2028-03-01",null,null,0]
[{"$nulls":4},"2028-04-01",null,null,0]
[{"$nulls":4},"2028-05-01",null,null,0]
[{"$nulls":4},"2028-06-01",null,null,0]
[{"$nulls":4},"2028-07-01",null,null,0]
[{"$nulls":4},"2028-08-01",null,null,0]
[{"$nulls":4},"2028-09-01",null,null,0]
[{"$nulls":4},"2028-10-01",null,null,0]
[{"$nulls":4},"2028-11-01",null,null,0]
[{"$nulls":4},"2028-12-01",null,null,0]
[{"$nulls":4},"2029-01-01",null,null,0]
[{"$nulls":4},"2029-02-01",null,null,0]
[{"$nulls":4},"2029-03-01",null,null,0]
[{"$nulls":4},"2029-04-01",null,null,0]
[{"$nulls":4},"2029-05-01",null,null,0]
[{"$nulls":4},"2029-06-01",null,null,0]
[{"$nulls":4},"2029-07-01",null,null,0]
[{"$nulls":4},"2029-08-01",null,null,0]
[{"$nulls":4},"2029-09-01",null,null,0]
[{"$nulls":4},"2029-10-01",null,null,0]
[{"$nulls":4},"2029-11-01",null,null,0]
[{"$nulls":4},"2029-12-01",null,null,0]
[{"$nulls":4},"2030-01-01",null,null,0]
[{"$nulls":4},"2030-02-01",null,null,0]
[{"$nulls":4},"2030-03-01",null,null,0]
[{"$nulls":4},"2030-04-01",null,null,0]
[{"$nulls":4},"2030-05-01",null,null,0]
[{"$nulls":4},"2030-06-01",null,null,0]
[{"$nulls":4},"2030-07-01",null,null,0]
[{"$nulls":4},"2030-08-01",null,null,0]
[{"$nulls":4},"2030-09-01",null,null,0]
[{"$nulls":4},"2030-10-01",null,null,0]
[{"$nulls":4},"2030-11-01",null,null,0]
[{"$nulls":4},"2030-12-01",null,null,0]
[{"$nulls":4},"2031-01-01",null,null,0]
[{"$nulls":4},"2031-02-01",null,null,0]
[{"$nulls":4},"2031-03-01",null,null,0]
[{"$nulls":4},"2031-04-01",null,null,0]
[{"$nulls":4},"2031-05-01",null,null,0]
[{"$nulls":4},"2031-06-01",null,null,0]
[{"$nulls":4},"2031-07-01",null,null,0]
[{"$nulls":4},"2031-08-01",null,null,0]
[{"$nulls":4},"2031-09-01",null,null,0]
[{"$nulls":4},"2031-10-01",null,null,0]
[{"$nulls":4},"2031-11-01",null,null,0]
[{"$nulls":4},"2031-12-01",null,null,{"$f":"G506*$H$10","v":0}]

{"sheet":"FATBOY Sliders","index":3,"n_rows":84,"n_cols":19,"rows_kept":84,"merged":[[20,3,20,17],[35,3,35,17],[43,1,46,2],[48,1,51,2],[53,1,56,2],[58,1,61,2],[63,1,65,2],[67,1,69,2],[71,1,73,2]]}
[" "]
[" "," "]
[" "," "]
[" "]
{"$rows_empty":16}
[{"$nulls":3},"Change the  Amplitude, Frequency & the Phase of the individual sine waves by typing in the WHITE cells below and/or by using the sliders below."]
{"$rows_empty":7}
[" "]
[]
[]
[{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"Amplitude",5000,33000,4327,5000,11827,15000,6635,5000,5000,5000,5000,5000,5000,2885]
[{"$nulls":3},"Frequency",0,2658,92308,0,2654,14227,13408,0,0,0,0,0,0,20770]
[{"$nulls":3},"Phase",180,180,180,180,185,215,180,180,180,180,180,180,180,240]
[{"$nulls":3},"Change the  Amplitude, Frequency & the Phase by typing in the white cells above or by using the sliders above."]
[]
[]
[]
[]
[null,null," "]
[]
[]
[null,"Adjusted \nReady for\nCharting\n",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"Amplitude",{"$f":"E50/20","v":250},{"$f":"F50/20","v":1650},216.35,250,591.35,750,331.75,250,250,250,250,250,250,{"$f":"R50/20","v":144.25}]
[{"$nulls":3},"Frequency",{"$f":"E51/100000","v":0},{"$f":"F51/100000","v":0.02658},{"$f":"G51/100000","v":0.92308},{"$f":"H51/50000","v":0},{"$f":"I51/50000","v":0.05308},{"$f":"J51/50000","v":0.28454},{"$f":"K51/50000","v":0.26816},{"$f":"L51/20000","v":0},{"$f":"M51/20000","v":0},{"$f":"N51/20000","v":0},{"$f":"O51/20000","v":0},{"$f":"P51/20000","v":0},{"$f":"Q51/7000","v":0},{"$f":"R51/7000","v":2.967142857142857}]
[{"$nulls":3},"Phase",{"$f":"E52","v":180},{"$f":"F52","v":180},180,180,185,215,180,180,180,180,180,180,180,240]
[]
[null,"Copied\nfrom\nSliders   \n",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"Amplitude",{"$f":"E33","v":5000},{"$f":"F33","v":33000},4327,{"$f":"H33","v":5000},11827,15000,6635,5000,5000,5000,5000,5000,5000,2885]
[{"$nulls":3},"Frequency",{"$f":"E34","v":0},{"$f":"F34","v":2658},92308,0,2654,14227,13408,0,0,0,0,0,0,20770]
[{"$nulls":3},"Phase",{"$f":"E35","v":180},{"$f":"F35","v":180},180,180,185,215,180,180,180,180,180,180,180,240]
[]
[null,"Adjusted \nReady for\nSlider Range\n(copy/paste)",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"Amplitude",{"$f":"E60*20","v":22909.817543055087},{"$f":"F60*20","v":22614.584044802963},{"$f":"G60*20","v":7058.776312439257},8934.595096492183,6767.217941434418,7644.101855318482,5947.802616528371,3748.5592145539904,2648.2596973813447,2242.5641545968115,3478.829235157472,2963.2698359754822,2140.0284229403273,3603.15283273598]
[{"$nulls":3},"Frequency",{"$f":"E61*100000","v":4687.5},{"$f":"F61*100000","v":9375},{"$f":"G61*100000","v":14062.5},{"$f":"H61*50000","v":9375},{"$f":"I61*50000","v":11718.75},{"$f":"J61*50000","v":14062.5},{"$f":"K61*50000","v":16406.25},{"$f":"L61*20000","v":7500},{"$f":"M61*20000","v":8437.5},9375,10312.5,11250,12187.5,13125]
[{"$nulls":3},"Phase",{"$f":"E62","v":180},{"$f":"F62","v":180},180,180,180,180,180,180,180,180,180,180,180,180]
[]
[null,"From Fourier\nAuto Generated",null,{"$f":"'FTSE Fourier'!J9","v":"21 year"},1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[{"$nulls":3},"Amplitude",{"$f":"'FTSE Fourier'!$K13","v":1145.4908771527544},{"$f":"'FTSE Fourier'!$K14","v":1130.7292022401482},{"$f":"'FTSE Fourier'!$K15","v":352.9388156219628},{"$f":"'FTSE Fourier'!$K16","v":446.7297548246092},{"$f":"'FTSE Fourier'!$K17","v":338.3608970717209},{"$f":"'FTSE Fourier'!$K18","v":382.2050927659241},{"$f":"'FTSE Fourier'!$K19","v":297.39013082641856},{"$f":"'FTSE Fourier'!$K20","v":187.4279607276995},{"$f":"'FTSE Fourier'!$K21","v":132.41298486906723},{"$f":"'FTSE Fourier'!$K22","v":112.12820772984057},{"$f":"'FTSE Fourier'!$K23","v":173.94146175787358},{"$f":"'FTSE Fourier'!$K24","v":148.16349179877412},{"$f":"'FTSE Fourier'!$K25","v":107.00142114701636},{"$f":"'FTSE Fourier'!$K26","v":180.157641636799}]
[{"$nulls":3},"Frequency",{"$f":"'FTSE Fourier'!$J13","v":0.046875},{"$f":"'FTSE Fourier'!$J14","v":0.09375},{"$f":"'FTSE Fourier'!$J15","v":0.140625},{"$f":"'FTSE Fourier'!$J16","v":0.1875},{"$f":"'FTSE Fourier'!$J17","v":0.234375},{"$f":"'FTSE Fourier'!$J18","v":0.28125},{"$f":"'FTSE Fourier'!$J19","v":0.328125},{"$f":"'FTSE Fourier'!$J20","v":0.375},{"$f":"'FTSE Fourier'!$J21","v":0.421875},{"$f":"'FTSE Fourier'!$J22","v":0.46875},{"$f":"'FTSE Fourier'!$J23","v":0.515625},{"$f":"'FTSE Fourier'!$J24","v":0.5625},{"$f":"'FTSE Fourier'!$J25","v":0.609375},{"$f":"'FTSE Fourier'!$J26","v":0.65625}]
[{"$nulls":3},"Phase",180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[]
[null,"Manually\nRecorded\nDataet",null,"Amplitude",5000,30000,7212,5000,5000,14712,6635,5000,5000,5000,5000,5000,5000,3462]
[{"$nulls":3},"Frequency",0,2658,92308,0,0,14227,13408,0,0,0,0,0,0,20770]
[{"$nulls":3},"Phase",180,180,180,180,180,190,180,180,180,180,180,180,180,235]
[]
[null,"Manually\nBest\nDataet",null,"Amplitude",5000,33000,4327,5000,11827,15000,6635,5000,5000,5000,5000,5000,5000,2885]
[{"$nulls":3},"Frequency",0,2658,92308,0,2654,14227,13408,0,0,0,0,0,0,20770," "]
[{"$nulls":3},"Phase",180,180,180,180,185,215,180,180,180,180,180,180,180,240]
[]
[null,"Reset\nData \nReset",null,"Amplitude",5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[{"$nulls":3},"Frequency",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Phase",180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[]
[]
[{"$nulls":5}," "]
[null,null," "]
[]
[]
[]
[]
[]
[{"$nulls":7}," "]

{"sheet":"10 Yr Focus","index":4,"n_rows":2,"n_cols":2,"rows_kept":2}
[" "]
[null," "]

{"sheet":"Conceptural Guidance","index":5,"n_rows":28,"n_cols":13,"rows_kept":28}
[]
[]
[]
[{"$nulls":6},"Conceptural Guidance to FATBOY"]
[]
[]
[]
[null,null,"The FTSE Index, also called FTSE 100  or, informally, the 'footsie', is a share index of the 100 most highly capitalised UK  companies listed on"]
[null,null," the London Stock Exchange."]
[]
[null,null,"The index is maintained by the FTSE Group, an independent company jointly owned by the Financial Times and the London Stock Exchange. "]
[null,null," Its name derives from the acronym of its two parent companies, but has since been registered as a limited company in its own right."]
[null,null,"The index began on 3rd January 1984 with a base level of 1000; the highest value reached to date is 6950.6, on 30 December 1999. After falling dramatically "]
[null,null,"during the financial crisis of 2007-2010 to a low of below 3,500 in March 2009, the index has recovered since then by a significant margin to its curent level."]
[]
[null,null,"It is the most widely used of the FTSE Group's indices, and is frequently reported (e.g. on UK news bulletins) as a measure of business prosperity."]
[null,null,"The FTSE rises and falls reflecting the state of the share of the top 100 companies. Knowing what the FTSE will do next can be very benificial."]
[]
[null,null,"FATBOY (the: Fourier Transform Basic Operating sYstem- this spreadsheet) when combined with skill and judgement, facilates a "]
[null,null,"mathematical assisted prediction (extrapolation) of the FTSE or any other collection of Share Price information."]
[null,null," FATBOY works best on a portfilio of shares because psycological aspects become more predictable and fluctions due to iddviduals are reduced."]
[]
[null,null,"Every waveform, (square, sine or even a waveform like the FTSE) can be created out of  multiple sine waves. This is not the time to delve into the details, however,"]
[null,null,"this spreadsheet enables you to add togeather up to 14 sine waves so that you can recreate the FTSE and hence, by simple extrapolation, "]
[null,null,"attempt to predict what the FTSE will do next.",{"$nulls":9},"( http://en.wikipedia.org/wiki/Sine_wave )"]
[]
[null,null,"The analysis of a wave shape can be done using a technique called a Fast Fourier Transform. (or FFT) It is this FFT that can be used as a starting point"]
[null,null,"to assist in plotting and charting the next 10 years of the FTSE.",{"$nulls":9},"(http://en.wikipedia.org/wiki/Fft)"]

{"sheet":"Procedural Help","index":6,"n_rows":77,"n_cols":5,"rows_kept":77}
{"$rows_empty":33}
[{"$nulls":4}," "]
{"$rows_empty":16}
[{"$nulls":3},"One method for trying to match the red line to the blue line is as follows:"]
[]
[{"$nulls":3},"1. First, Delete all the data in the Share Price sheet and enter as much Share Price data as possible making sure you match the Dates "]
[]
[{"$nulls":3},"2. Now to start trying to predict going-forward, Reset all Slider data by Clicking one of the 'Top' Yellow buttons on the Slider screen."]
[]
[{"$nulls":3},"3. Now start at Slider one and set the Amplitude to nearly half level. "]
[]
[{"$nulls":3},"4. Then, and do this slowly, adjust the Frequency to give a basic match. "]
[]
[{"$nulls":3},"5. The re-adjust the amplitude value, then do the same to Slider 2 &  adjust the amplitude sliders of all the sine waves to obtain a better match."]
[]
[{"$nulls":3},"6. Then change the phase of the sine waves to obtain a best-fit."]
[]
[{"$nulls":3},"7. Now comes the tricky bit."]
[{"$nulls":3},"       Identify the worst part of the red line, the part that fits the worst and"]
[{"$nulls":3},"       identify the sine wave that has a major contribution to that poor fit"]
[{"$nulls":3},"      adjust the sine wave values as necessary."]
[]
[{"$nulls":3},"NOTE:"]
[]
[{"$nulls":3},"When you have a goodish fit click the middle left hand or right hand yellow button to save the values. "]
[{"$nulls":3},"clicking on the bottom yellow buttons will return you to the values previously saved."]
[]
[{"$nulls":3},"All the best."]
[]
[{"$nulls":3},"The FATBOY Team"]

{"sheet":"Perspective","index":7,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Calculations","index":8,"n_rows":505,"n_cols":22,"rows_kept":505,"merged":[[1,2,1,20]]}
[{"$nulls":6},"Calculations Tab"]
[" "," ","No User Input on this page"]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,"Volume",{"$f":"IF(D6>0,D5,0)","v":0},1650,216.35,0,591.35,750,331.75,0,0,0,0,0,0,144.25,{"$nulls":3},{"$f":"SUM(D4:S4)","v":3683.7}]
[null,"0-1","M or Amplitude",{"$f":"'FATBOY Sliders'!E45","v":250},{"$f":"'FATBOY Sliders'!F45","v":1650},{"$f":"'FATBOY Sliders'!G45","v":216.35},{"$f":"'FATBOY Sliders'!H45","v":250},{"$f":"'FATBOY Sliders'!I45","v":591.35},{"$f":"'FATBOY Sliders'!J45","v":750},{"$f":"'FATBOY Sliders'!K45","v":331.75},{"$f":"'FATBOY Sliders'!L45","v":250},{"$f":"'FATBOY Sliders'!M45","v":250},{"$f":"'FATBOY Sliders'!N45","v":250},{"$f":"'FATBOY Sliders'!O45","v":250},{"$f":"'FATBOY Sliders'!P45","v":250},{"$f":"'FATBOY Sliders'!Q45","v":250},{"$f":"'FATBOY Sliders'!R45","v":144.25},{"$f":"'FATBOY Sliders'!S45","v":0},null,null,{"$f":"U4*0.000001","v":0.0036837}]
[null,null,"Frequency",{"$f":"'FATBOY Sliders'!E46","v":0},{"$f":"'FATBOY Sliders'!F46","v":0.02658},{"$f":"'FATBOY Sliders'!G46","v":0.92308},{"$f":"'FATBOY Sliders'!H46","v":0},{"$f":"'FATBOY Sliders'!I46","v":0.05308},{"$f":"'FATBOY Sliders'!J46","v":0.28454},{"$f":"'FATBOY Sliders'!K46","v":0.26816},{"$f":"'FATBOY Sliders'!L46","v":0},{"$f":"'FATBOY Sliders'!M46","v":0},{"$f":"'FATBOY Sliders'!N46","v":0},{"$f":"'FATBOY Sliders'!O46","v":0},{"$f":"'FATBOY Sliders'!P46","v":0},{"$f":"'FATBOY Sliders'!Q46","v":0},{"$f":"'FATBOY Sliders'!R46","v":2.967142857142857},{"$f":"'FATBOY Sliders'!S46","v":0}]
[null,"0-360","Phase",{"$f":"'FATBOY Sliders'!E47","v":180},{"$f":"'FATBOY Sliders'!F47","v":180},{"$f":"'FATBOY Sliders'!G47","v":180},{"$f":"'FATBOY Sliders'!H47","v":180},{"$f":"'FATBOY Sliders'!I47","v":185},{"$f":"'FATBOY Sliders'!J47","v":215},{"$f":"'FATBOY Sliders'!K47","v":180},{"$f":"'FATBOY Sliders'!L47","v":180},{"$f":"'FATBOY Sliders'!M47","v":180},{"$f":"'FATBOY Sliders'!N47","v":180},{"$f":"'FATBOY Sliders'!O47","v":180},{"$f":"'FATBOY Sliders'!P47","v":180},{"$f":"'FATBOY Sliders'!Q47","v":180},{"$f":"'FATBOY Sliders'!R47","v":240},{"$f":"'FATBOY Sliders'!S47","v":0}]
[null,null," +C",{"$f":"IF(D6>0,D5*1.414,0)","v":0},{"$f":"IF(E6>0,E5*1.414,0)","v":2333.1},{"$f":"IF(F6>0,F5*1.414,0)","v":305.91889999999995},0,836.1689,1060.5,469.0945,0,0,0,0,0,0,203.96949999999998,0]
[{"$nulls":19},"Formulate\nchart","Forcast\nchart"]
["Month","Days","Degrees","A1","B2","C3","D4","E5","F6","G7","H8","J9","K10","L11","M12","N13","P14","FTSE","Q-ToDay","Form ","ForcasT"]
[10,"1990-10-01",0,{"$f":"(SIN(($C11*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},{"$f":"(SIN(($C11*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1650.0000000000002},216.35000000000002,250.00000000000003,539.8104515261725,319.8176727367156,331.75000000000006,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,19.32583550409477,{"$f":"IF('Share Price Input'!H12>1,'Share Price Input'!H12,NA())","v":2006},{"$f":"IF(R11>0,0,R10)","v":0},{"$f":"IF(R11>0,U11,0)","v":5077.050276066983},{"$f":"SUM(D11:Q11)-$U$5","v":5077.050276066983},{"$f":"U11-$U$5","v":5077.0465923669835}]
[11,"1990-11-01",{"$f":"C11+360/12","v":30},250.00000000000003,1627.0372697905368,115.80683309773647,250.00000000000003,523.4598364503511,233.3904476498791,285.32246452352433,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,69.9865890959912,{"$f":"IF('Share Price Input'!H13>1,'Share Price Input'!H13,NA())","v":2050},0,{"$f":"IF(R12>0,U12,0)","v":4854.999756908019},{"$f":"SUM(D12:Q12)-$U$5","v":4854.999756908019},4854.996073208019]
[12,"1990-12-01",{"$f":"C12+360/12","v":60},250.00000000000003,1604.0789871604857,38.297044610446704,250.00000000000003,507.16165839088717,158.40893592439886,239.80872085664225,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,266.61904107579096,{"$f":"IF('Share Price Input'!H14>1,'Share Price Input'!H14,NA())","v":2149},0,4814.370704318652,4814.370704318652,4814.3670206186525]
[1,"1991-01-01",90,250.00000000000003,1581.1295988278218,1.5773090501619151,250.00000000000003,490.9285057373914,96.53438615064033,196.1045754590316,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,222.72366732697085,{"$f":"IF('Share Price Input'!H15>1,'Share Price Input'!H15,NA())","v":2144},0,4588.994358852018,4588.994358852018,4588.990675152018]
[2,"1991-02-01",120,250.00000000000003,1558.193549787811,14.059730297397124,250.00000000000003,474.77291665514025,49.13765637381789,155.07021808015364,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,24.580941362513443,{"$f":"IF('Share Price Input'!H16>1,'Share Price Input'!H16,NA())","v":2177},0,4275.811328856834,4275.811328856834,4275.807645156834]
[3,"1991-03-01",150,250.00000000000003,1535.2752824520735,72.88471738261234,250.00000000000003,458.7073694008453,17.268842127053063,117.51329141092313,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,61.65897244589239,{"$f":"IF('Share Price Input'!H17>1,'Share Price Input'!H17,NA())","v":2381},0,4263.304791519401,4263.304791519401,4263.301107819401]
[4,"1991-04-01",180,250.00000000000003,1512.3792357881464,164.5760865975021,250.00000000000003,442.74427268469555,1.6340110999107083,84.17299497230641,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,261.0774133881513,{"$f":"IF('Share Price Input'!H18>1,'Share Price Input'!H18,NA())","v":2457},0,4466.580330830713,4466.580330830713,4466.576647130713]
[5,"1991-05-01",210,250.00000000000003,1489.5098444597152,268.1283129562997,250.00000000000003,426.89595608611535,2.5795598961232145,55.70553610984433,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,230.86061750325894,{"$f":"IF('Share Price Input'!H19>1,'Share Price Input'!H19,NA())","v":2486},0,4473.676143311357,4473.676143311357,4473.672459611357]
[6,"1991-06-01",240,250.00000000000003,1466.6715379676757,359.8186742798457,250.00000000000003,411.1746605306421,20.0845394634689,32.67121444921145,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,30.402530766301595,{"$f":"IF('Share Price Input'!H20>1,'Share Price Input'!H20,NA())","v":2500},0,4320.819473757146,4320.819473757146,4320.815790057146]
[7,"1991-07-01",270,250.00000000000003,1443.8687397922001,418.64187647964354,250.00000000000003,395.59252883527705,53.76111922929772,15.523394017962175,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,53.722321168440914,{"$f":"IF('Share Price Input'!H21>1,'Share Price Input'!H21,NA())","v":2415},0,4381.106295822822,4381.106295822822,4381.102612122822]
[8,"1991-08-01",300,250.00000000000003,1421.105866535965,431.1221447457991,250.00000000000003,380.1615963296157,102.86317965858177,4.599580085364778,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,254.98275379664312,{"$f":"IF('Share Price Input'!H22>1,'Share Price Input'!H22,NA())","v":2589},0,4594.8314374519705,4594.8314374519705,4594.827753751971]
[9,"1991-09-01",330,250.00000000000003,1398.3873270687145,394.40038133401526,250.00000000000003,364.8937815599968,166.30284286255733,0.11477634693517302,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,238.58757456830745,{"$f":"IF('Share Price Input'!H23>1,'Share Price Input'!H23,NA())","v":2646},0,4562.683000040527,4562.683000040527,4562.679316340527]
[10,"1991-10-01",360,250.00000000000003,1375.7175216733197,316.88915468418406,250.00000000000003,349.8008770838537,242.67457501501065,2.1572531982855025,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,36.76304575985513,{"$f":"IF('Share Price Input'!H24>1,'Share Price Input'!H24,NA())","v":2622},0,4323.998743714509,4323.998743714509,4323.995060014509]
[11,"1991-11-01",390,250.00000000000003,1353.1008411935018,216.34546877619653,250.00000000000003,334.89454036137664,330.28632657649496,10.686810387584785,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,46.21420539584253,{"$f":"IF('Share Price Input'!H25>1,'Share Price Input'!H25,NA())","v":2566},0,4291.524508990998,4291.524508990998,4291.520825290998]
[12,"1991-12-01",420,250.00000000000003,1330.5416661833829,115.80282092375997,250.00000000000003,320.186284751522,427.1970204010366,25.535568241293447,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,248.36391290318858,{"$f":"IF('Share Price Input'!H26>1,'Share Price Input'!H26,NA())","v":2420},0,4467.623589704184,4467.623589704184,4467.6199060041845]
[1,"1992-01-01",450,250.00000000000003,1308.0443660590308,38.29447063301146,250.00000000000003,305.6874706193217,531.2595571597126,46.41127189018118,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,245.8679610301317,{"$f":"IF('Share Price Input'!H27>1,'Share Price Input'!H27,NA())","v":2493},0,4475.56141369139,4475.56141369139,4475.55772999139]
[2,"1992-02-01",480,250.00000000000003,{"$f":"(SIN(($C27*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1285.6132982521603},1.5767629403328272,250.00000000000003,291.4092965613627,640.1683852769139,72.90304346149242,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,43.63237724793285,{"$f":"IF('Share Price Input'!H28>1,'Share Price Input'!H28,NA())","v":2571},0,4335.299480040195,4335.299480040195,4335.295796340195]
[3,"1992-03-01",510,250.00000000000003,1263.2528073661551,14.06133716317234,250.00000000000003,277.3627907562128,751.5105814462868,104.48946902198591,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,39.1701666798612,{"$f":"IF('Share Price Input'!H29>1,'Share Price Input'!H29,NA())","v":2562},0,4449.843468733674,4449.843468733674,4449.839785033674]
[4,"1992-04-01",540,250.00000000000003,1240.9672243345767,72.8881091080014,250.00000000000003,263.55880244647466,862.8193100149061,140.548861103755,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,241.2522226535579,{"$f":"IF('Share Price Input'!H30>1,'Share Price Input'!H30,NA())","v":2440},0,4822.030845961272,4822.030845961272,4822.027162261272]
[5,"1992-05-01",570,250.00000000000003,1218.7608655823178,164.5804861740147,250.00000000000003,250.0079935590452,971.6284768193614,180.37149482467785,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,252.6673133508579,{"$f":"IF('Share Price Input'!H31>1,'Share Price Input'!H31,NA())","v":2654},0,5038.012946610275,5038.012946610275,5038.0092629102755]
[6,"1992-06-01",600,250.00000000000003,1196.638032189568,268.132712487389,250.00000000000003,236.7208304700552,1075.5273665938062,223.17357677084254,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,50.978007524621106,{"$f":"IF('Share Price Input'!H32>1,'Share Price Input'!H32,NA())","v":2708},0,5051.166842336282,5051.166842336282,5051.163158636282]
[7,"1992-07-01",630,250.00000000000003,1174.603009058752,359.82206587937173,250.00000000000003,223.7075759208476,1172.2140534340235,268.1126717038808,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,32.62354974695134,{"$f":"IF('Share Price Input'!H33>1,'Share Price Input'!H33,NA())","v":2521},0,5231.0792420438265,5231.0792420438265,5231.075558343827]
[8,"1992-08-01",660,250.00000000000003,1152.6600640845988,418.64348316794917,250.00000000000003,210.9782810912398,1259.5464009850068,314.304283463079,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,233.68134801973372,{"$f":"IF('Share Price Input'!H34>1,'Share Price Input'!H34,NA())","v":2400},0,5589.810177111608,5589.810177111608,5589.806493411608]
[9,"1992-09-01",690,250.00000000000003,1130.8134473275072,431.12159844755047,250.00000000000003,198.5427778361909,1335.5895224203405,360.83926371514093,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,258.95344508854004,{"$f":"IF('Share Price Input'!H35>1,'Share Price Input'!H35,NA())","v":2313},0,5715.856371135271,5715.856371135271,5715.852687435271]
[10,"1992-10-01",720,250.00000000000003,1109.0673901903654,394.3978072003758,250.00000000000003,186.4106710918735,1398.6586487165087,406.80170591069816,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,58.76516420406308,{"$f":"IF('Share Price Input'!H36>1,'Share Price Input'!H36,NA())","v":2553},0,5554.097703613885,5554.097703613885,5554.094019913885]
[11,"1992-11-01",750,250.00000000000003,1087.4261045989824,316.88514242200324,250.00000000000003,174.59133145700912,1447.3564554565446,451.28697225676456,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,26.60534465262677,{"$f":"IF('Share Price Input'!H37>1,'Share Price Input'!H37,NA())","v":2658},0,5504.147667143931,5504.147667143931,5504.143983443932]
[12,"1992-12-01",780,250.00000000000003,{"$f":"(SIN(($C37*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1065.8937821862946},216.34093755239502,250.00000000000003,163.09388795520562,1480.6040211711543,493.4194988963003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,225.68712763830936,{"$f":"IF('Share Price Input'!H38>1,'Share Price Input'!H38,NA())","v":2779},0,5645.035571699659,5645.035571699659,5645.031887999659]
[1,"1993-01-01",810,250.00000000000003,1044.474593480501,115.79880879388864,250.00000000000003,151.92722098387918,1497.6647313215603,532.3700288514033,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,264.6965992597594,{"$f":"IF('Share Price Input'!H39>1,'Share Price Input'!H39,NA())","v":2847},0,5606.9282989909925,5606.9282989909925,5606.924615290993]
[2,"1993-02-01",840,250.00000000000003,1023.172687097287,38.291896733680005,250.00000000000003,141.09995545521178,1498.1605983207455,567.3719335494595,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,66.95698482427949,{"$f":"IF('Share Price Input'!H40>1,'Share Price Input'!H40,NA())","v":2807},0,5335.050372280663,5335.050372280663,5335.046688580664]
[3,"1993-03-01",870,250.00000000000003,1001.9921889362909,1.5762169247136626,250.00000000000003,130.62045413443963,1482.080636015798,597.7363016902025,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,21.144040082244956,{"$f":"IF('Share Price Input'!H41>1,'Share Price Input'!H41,NA())","v":2868},0,5235.14615408369,5235.14615408369,5235.14247038369]
[4,"1993-04-01",900,250.00000000000003,980.9372013819727,14.062944117681383,250.00000000000003,120.4968111806204,1449.7811030909916,622.8654984729532,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,217.30740415930563,{"$f":"IF('Share Price Input'!H42>1,'Share Price Input'!H42,NA())","v":2879},0,5405.447278703526,5405.447278703526,5405.443595003526]
[5,"1993-05-01",930,250.00000000000003,960.011802509035,72.89150089631988,250.00000000000003,110.73684589486317,1401.977609998904,642.2649283098548,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,269.86958920178455,{"$f":"IF('Share Price Input'!H43>1,'Share Price Input'!H43,NA())","v":1831},0,5457.748593110762,5457.748593110762,5457.744909410762]
[6,"1993-06-01",960,250.00000000000003,939.2200452925543,164.58488577323558,250.00000000000003,101.34809668085632,1339.7292642940029,655.5527695100977,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,75.51469134489216,{"$f":"IF('Share Price Input'!H44>1,'Share Price Input'!H44,NA())","v":2841},0,5275.94606919564,5275.94606919564,5275.94238549564]
[7,"1993-07-01",990,250.00000000000003,918.5659568229726,268.1371119957641,250.00000000000003,92.33781522235495,1264.4152056358516,662.467489336022,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,16.26548849266146,{"$f":"IF('Share Price Input'!H45>1,'Share Price Input'!H45,NA())","v":2900},0,5222.185383805628,5222.185383805628,5222.181700105628]
[8,"1993-08-01",1020,{"$f":"(SIN(($C45*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},898.0535375261021,359.82545741596357,250.00000000000003,83.7129608821229,1177.7040503393482,662.8729915189433,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,208.58184510847778,{"$f":"IF('Share Price Input'!H46>1,'Share Price Input'!H46,NA())","v":2926},0,5390.747159090958,5390.747159090958,5390.743475390958]
[9,"1993-09-01",1050,250.00000000000003,877.6867603882968,418.64508976751904,250.00000000000003,75.48019532665876,1081.5169224414747,656.7612949207346,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,274.4479272674675,{"$f":"IF('Share Price Input'!H47>1,'Share Price Input'!H47,NA())","v":3100},0,5384.534506412151,5384.534506412151,5384.530822712151]
[10,"1993-10-01",1080,250.00000000000003,{"$f":"(SIN(($C47*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":857.4695701869357},431.1210520550926,250.00000000000003,67.64587738085709,977.9848903476902,644.2526906194568,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,84.39777371271408,{"$f":"IF('Share Price Input'!H48>1,'Share Price Input'!H48,NA())","v":3037},0,5062.868170602747,5062.868170602747,5062.864486902748]
[11,"1993-11-01",1110,250.00000000000003,837.4058827263722,394.39523298863503,250.00000000000003,60.21605811657889,869.4017520678716,625.5933743272589,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,11.992783733131915,{"$f":"IF('Share Price Input'!H49>1,'Share Price Input'!H49,NA())","v":3171},0,4799.001400259849,4799.001400259849,4798.997716559849]
[12,"1993-12-01",1140,250.00000000000003,817.4995840794934,316.88113011572204,250.00000000000003,53.196476178923035,758.1732151058267,601.1506007395585,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,199.55175511111918,{"$f":"IF('Share Price Input'!H50>1,'Share Price Input'!H50,NA())","v":3167},0,4746.449077630643,4746.449077630643,4746.445393930643]
[1,"1994-01-01",1170,250.00000000000003,797.7545298350396,216.33640632859633,250.00000000000003,46.59255335380999,646.7635969444186,571.4054551881311,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,278.4099407436705,{"$f":"IF('Share Price Input'!H51>1,'Share Price Input'!H51,NA())","v":3418},0,4557.258798693666,4557.258798693666,4557.255114993666]
[2,"1994-02-01",1200,250.00000000000003,778.174544350827,115.79479670812366,250.00000000000003,40.40939038030217,537.6412270006578,536.9433848672144,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,93.56418162626619,{"$f":"IF('Share Price Input'!H52>1,'Share Price Input'!H52,NA())","v":3492},0,4102.523841233391,4102.523841233391,4102.520157533391]
[3,"1994-03-01",1230,250.00000000000003,758.7634200130195,38.289322912454,250.00000000000003,34.651763010895706,433.2237596946085,498.4426759980711,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,8.34615172477558,{"$f":"IF('Share Price Input'!H53>1,'Share Price Input'!H53,NA())","v":3328},0,3771.7134096538243,3771.7134096538243,3771.7097259538245]
[4,"1994-04-01",1260,250.00000000000003,739.5249165015937,1.5756710033049899,250.00000000000003,29.324118322821278,335.8246102453038,456.66110372571177,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,190.25988036624491,{"$f":"IF('Share Price Input'!H54>1,'Share Price Input'!H54,NA())","v":3086},0,3753.1666164649805,3753.1666164649805,3753.1629327649807]
[5,"1994-05-01",1290,250.00000000000003,720.4627600621383,14.064551160923202,250.00000000000003,24.430571283212203,247.60169993229664,412.421017505962,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,281.7368744444965,{"$f":"IF('Share Price Input'!H55>1,'Share Price Input'!H55,NA())","v":3125},0,3700.7137906890293,3700.7137906890293,3700.7101069890296]
[6,"1994-06-01",1320,250.00000000000003,701.5806427841285,72.89489274756659,250.00000000000003,19.9749015707838,170.50964639429253,366.5931555339142,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,102.9705235914391,{"$f":"IF('Share Price Input'!H56>1,'Share Price Input'!H56,NA())","v":2971},0,3434.520078922125,3434.520078922125,3434.516395222125]
[7,"1994-07-01",1350,250.00000000000003,682.8822218858179,164.58928539516356,250.00000000000003,15.960550656485225,106.25645820995658,320.0795067799373,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,5.342854716100476,{"$f":"IF('Share Price Input'!H57>1,'Share Price Input'!H57,NA())","v":2919},0,3295.1071939434614,3295.1071939434614,3295.1035102434616]
[8,"1994-08-01",1380,250.00000000000003,{"$f":"(SIN(($C57*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":664.3711190058822},268.1415114814228,250.00000000000003,12.390619145375695,56.265693211631856,273.7955579445321,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,180.7502062967306,{"$f":"IF('Share Price Input'!H58>1,'Share Price Input'!H58,NA())","v":3083},0,3455.711023385575,3455.711023385575,3455.7073396855753]
[9,"1994-09-01",1410,250.00000000000003,646.0509195019563,359.82884888962036,250.00000000000003,9.26786438177794,21.644918931282973,228.65227474938456,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,284.4129794936738,{"$f":"IF('Share Price Input'!H59>1,'Share Price Input'!H59,NA())","v":3251},0,3549.854122247696,3549.854122247696,3549.8504385476963]
[10,"1994-10-01",1440,250.00000000000003,627.9251717561971,418.6466962783521,250.00000000000003,6.5946983195607345,3.1611739514490864,185.53817221082076,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,112.57227232602204,{"$f":"IF('Share Price Input'!H60>1,'Share Price Input'!H60,NA())","v":3026},0,3354.434501142402,3354.434501142402,3354.4308174424023]
[11,"1994-11-01",1470,250.00000000000003,609.9973864880078,431.12050556842553,250.00000000000003,4.373185659193041,1.2239738258425632,145.30182679049048,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,2.997109567809815,{"$f":"IF('Share Price Input'!H61>1,'Share Price Input'!H61,NA())","v":3097},0,3195.0103041997695,3195.0103041997695,3195.0066204997697]
[12,"1994-12-01",1500,250.00000000000003,592.2710360740598,394.39265869879625,250.00000000000003,2.605042253010879,15.876238080942244,108.73517462103061,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,171.06774933324925,{"$f":"IF('Share Price Input'!H62>1,'Share Price Input'!H62,NA())","v":3081},0,3284.9442153610894,3284.9442153610894,3284.9405316610896]
[1,"1995-01-01",1530,250.00000000000003,574.749553875735,316.877117765344,250.00000000000003,1.291633779926542,46.79333931488134,76.55792453285306,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,286.425587875817,{"$f":"IF('Share Price Input'!H63>1,'Share Price Input'!H63,NA())","v":3066},0,3302.6914734445572,3302.6914734445572,3302.6877897445574]
[2,"1995-02-01",1560,250.00000000000003,557.4363335741339,216.3318751048059,250.00000000000003,0.43397469060539606,93.29029546126662,49.40339266656417,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,122.32397554079027,{"$f":"IF('Share Price Input'!H64>1,'Share Price Input'!H64,NA())","v":2992},0,3039.2161633381666,3039.2161633381666,3039.2124796381668]
[3,"1995-03-01",1590,250.00000000000003,540.3347285127597,115.7907846664678,250.00000000000003,0.032727423924484356,154.3369458701327,27.80603747571081,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,1.3200204537258173,{"$f":"IF('Share Price Input'!H65>1,'Share Price Input'!H65,NA())","v":3009},0,2839.6175607027217,2839.6175607027217,2839.613877002722]
[4,"1995-04-01",1620,250.00000000000003,523.4480510480221,38.28674916933414,250.00000000000003,0.08820189531741107,228.58077497324712,12.190940457292015,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,161.2583438176999,{"$f":"IF('Share Price Input'!H66>1,'Share Price Input'!H66,NA())","v":3138},0,2963.849377660913,2963.849377660913,2963.845693960913]
[5,"1995-05-01",1650,250.00000000000003,506.779571907676,1.575125176106809,250.00000000000003,0.6003552574023843,314.37687786535446,2.8654396514381233,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.7651724036575,{"$f":"IF('Share Price Input'!H67>1,'Share Price Input'!H67,NA())","v":3217},0,3113.9588585616357,3113.9588585616357,3113.955174861636]
[6,"1995-06-01",1680,250.00000000000003,{"$f":"(SIN(($C67*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":490.3325195573266},14.066158292897853,250.00000000000003,1.568791933076227,409.8244039006264,0.013080580634891703,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,132.17947109931424,{"$f":"IF('Share Price Input'!H68>1,'Share Price Input'!H68,NA())","v":3319},0,3047.980741663876,3047.980741663876,3047.977057963876]
[7,"1995-07-01",1710,250.00000000000003,474.11007957511515,72.89828466173975,250.00000000000003,2.9927639210507095,512.8086708803305,3.6900036867594963,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.3195262963902792,{"$f":"IF('Share Price Input'!H69>1,'Share Price Input'!H69,NA())","v":3379},0,3066.8156453213865,3066.8156453213865,3066.8119616213867]
[8,"1995-08-01",1740,250.00000000000003,458.11539403471625,164.59368503979633,250.00000000000003,4.87117137359337,621.0480167732155,13.82383936878972,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,151.36842503484547,{"$f":"IF('Share Price Input'!H70>1,'Share Price Input'!H70,NA())","v":3315},0,3413.816847924957,3413.816847924957,3413.8131642249573]
[9,"1995-09-01",1770,250.00000000000003,442.3515608967589,268.14591094436247,250.00000000000003,7.202563446028762,732.1443509480191,30.215132369172352,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.4253918173814,{"$f":"IF('Share Price Input'!H71>1,'Share Price Input'!H71,NA())","v":3463},0,3768.481226721723,3768.481226721723,3768.4775430217232]
[10,"1995-10-01",1800,250.00000000000003,426.8216334087906,359.8322403003408,250.00000000000003,9.985139417341315,843.6362849331648,52.54126747392564,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,142.09210553805073,{"$f":"IF('Share Price Input'!H72>1,'Share Price Input'!H72,NA())","v":3478},0,3834.904987371614,3834.904987371614,3834.901303671614]
[11,"1995-11-01",1830,250.00000000000003,411.5286195139072,418.64830270044814,250.00000000000003,13.21675008101738,953.053665568122,80.3628192604159,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,3.6318618302288996E-4,{"$f":"IF('Share Price Input'!H73>1,'Share Price Input'!H73,NA())","v":3508},0,3876.8068366100943,3876.8068366100943,3876.8031529100945]
[12,"1995-12-01",1860,250.00000000000003,396.4754812681497,431.1199589875497,250.00000000000003,16.89489940504916,1057.9723023403442,113.1322009163818,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,141.4448093992073,{"$f":"IF('Share Price Input'!H74>1,'Share Price Input'!H74,NA())","v":3529},0,4157.035968616682,4157.035968616682,4157.032284916682]
[1,"1996-01-01",1890,250.00000000000003,381.6651342667974,394.3900843308588,250.00000000000003,21.016746459820638,1156.0676763993824,150.2044419032122,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.40312080257104,{"$f":"IF('Share Price Input'!H75>1,'Share Price Input'!H75,NA())","v":3759},0,4391.743520462643,4391.743520462643,4391.739836762643]
[2,"1996-02-01",1920,250.00000000000003,367.10044707964767,316.87310537086984,250.00000000000003,25.579107612384973,1245.166441301204,190.84988233632868,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,152.01495491220172,{"$f":"IF('Share Price Input'!H76>1,'Share Price Input'!H76,NA())","v":3727},{"$f":"IF(R75>0,0,R74)","v":0},{"$f":"IF(R75>0,U75,0)","v":4297.580254912637},{"$f":"SUM(D75:Q75)-$U$5","v":4297.580254912637},{"$f":"U75-$U$5","v":4297.576571212638}]
[3,"1996-03-01",1950,250.00000000000003,352.7842406954221,216.32734388102037,250.00000000000003,30.578458985439852,1323.294574460902,234.26853423049894,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.3640419618478177,{"$f":"IF('Share Price Input'!H77>1,'Share Price Input'!H77,NA())","v":3672},0,4157.613510515132,4157.613510515132,4157.609826815132]
[4,"1996-04-01",{"$f":"C76+360/12","v":1980},250.00000000000003,{"$f":"(SIN(($C77*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":338.7192879753695},115.78677266892147,250.00000000000003,36.01093917910043,1388.721112497069,279.6058269504888,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,131.53447283783908,{"$f":"IF('Share Price Input'!H78>1,'Share Price Input'!H78,NA())","v":3809},0,4290.3747284087885,4290.3747284087885,4290.371044708789]
[5,"1996-05-01",2010,250.00000000000003,324.9083131162024,38.28417550432161,250.00000000000003,41.87235225336735,1439.9965014918912,325.9694269633731,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.69846478466917,{"$f":"IF('Share Price Input'!H79>1,'Share Price Input'!H79,NA())","v":3747},0,4458.725550413826,4458.725550413826,4458.721866713826]
[6,"1996-06-01",2040,250.00000000000003,311.3539911224559,1.5745794431194042,250.00000000000003,48.158170968988884,1475.9847124999965,372.44680084431803,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,161.90104692201288,{"$f":"IF('Share Price Input'!H80>1,'Share Price Input'!H80,NA())","v":3711},0,4371.415618100892,4371.415618100892,4371.411934400892]
[7,"1996-07-01",2070,250.00000000000003,298.0589472883753,14.06776551360332,250.00000000000003,54.86354028420931,1495.8884107727076,418.12317585882363,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,1.4088410585581244,{"$f":"IF('Share Price Input'!H81>1,'Share Price Input'!H81,NA())","v":3703},0,4282.406997076278,4282.406997076278,4282.403313376278]
[8,"1996-08-01",2100,250.00000000000003,285.02575668942586,72.90167663883847,250.00000000000003,61.98328110470845,1499.2666210624247,462.0995446193176,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,121.68432841794493,{"$f":"IF('Share Price Input'!H82>1,'Share Price Input'!H82,NA())","v":3867},0,4502.95752483266,4502.95752483266,4502.95384113266]
[9,"1996-09-01",2130,250.00000000000003,272.25694368354493,164.5980847071312,250.00000000000003,69.51189428382975,1486.0444976244748,503.5103594464616,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,286.3147594299187,{"$f":"IF('Share Price Input'!H83>1,'Share Price Input'!H83,NA())","v":3953},0,4782.232855475362,4782.232855475362,4782.229171775362]
[10,"1996-10-01",2160,250.00000000000003,259.7549814221936,268.1503103845812,250.00000000000003,77.44356487001403,1456.5149824577254,541.540568172846,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,171.70358326795213,{"$f":"IF('Share Price Input'!H84>1,'Share Price Input'!H84,NA())","v":3979},0,4775.104306875312,4775.104306875312,4775.100623175313]
[11,"1996-11-01",2190,250.00000000000003,247.52229137135328,359.83563164812176,250.00000000000003,85.77216659815059,1411.3323150448982,575.4416560885097,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,3.1298146573754195,{"$f":"IF('Share Price Input'!H85>1,'Share Price Input'!H85,NA())","v":4058},0,4683.03019170841,4683.03019170841,4683.02650800841]
[12,"1996-12-01",2220,250.00000000000003,235.56124284250677,418.64990903380703,250.00000000000003,94.49126662138548,1351.4975373871616,604.5463782889879,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,111.94100427212558,{"$f":"IF('Share Price Input'!H86>1,'Share Price Input'!H86,NA())","v":4118},0,4816.683654745975,4816.683654745975,4816.679971045975]
[1,"1997-01-01",2250,250.00000000000003,223.87415253374547,431.11941231246476,250.00000000000003,103.59413047972208,1278.3363154753933,628.2818924621818,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,284.25855485515154,{"$f":"IF('Share Price Input'!H87>1,'Share Price Input'!H87,NA())","v":4275},0,4949.460774418659,4949.460774418659,4949.457090718659]
[2,"1997-02-01",2280,250.00000000000003,{"$f":"(SIN(($C87*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":212.46328408104432},394.3875098848234,250.00000000000003,113.07372730158727,1193.4695685732,646.1810336331403,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,181.3761611821942,{"$f":"IF('Share Price Input'!H88>1,'Share Price Input'!H88,NA())","v":4308},0,4740.94760095599,4740.94760095599,4740.9439172559905]
[3,"1997-03-01",2310,250.00000000000003,201.33084761983628,316.8690929323013,250.00000000000003,122.92273523433471,1098.7775570329777,657.8915089559705,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,5.518816097526894,{"$f":"IF('Share Price Input'!H89>1,'Share Price Input'!H89,NA())","v":4312},0,4403.306874172948,4403.306874172948,4403.303190472948]
[4,"1997-04-01",2340,250.00000000000003,190.47899935692658,216.32281265724706,250.00000000000003,133.13354709950056,996.3582242953188,663.1828315800003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,102.35062287236912,{"$f":"IF('Share Price Input'!H90>1,'Share Price Input'!H90,NA())","v":4436},0,4301.823354161363,4301.823354161363,4301.819670461363]
[5,"1997-05-01",2370,250.00000000000003,179.90984115287597,115.78276071548778,250.00000000000003,143.69827626843676,888.4807160232181,661.9508571170743,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,281.5395846211609,{"$f":"IF('Share Price Input'!H91>1,'Share Price Input'!H91,NA())","v":4621},0,4271.358352198254,4271.358352198254,4271.354668498254]
[6,"1997-06-01",2400,250.00000000000003,169.6254201148854,38.28160191741571,250.00000000000003,154.60876275378592,777.5351061752417,654.2198334227442,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,190.87299308780493,{"$f":"IF('Share Price Input'!H92>1,'Share Price Input'!H92,NA())","v":4604},0,3985.1400337718783,3985.1400337718783,3985.1363500718785]
[7,"1997-07-01",2430,250.00000000000003,159.62772820031046,1.574033804343145,250.00000000000003,165.8565795120939,665.9794438587762,640.1419233473348,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,8.564536440668718,{"$f":"IF('Share Price Input'!H93>1,'Share Price Input'!H93,NA())","v":4907},0,3641.7405614635277,3641.7405614635277,3641.736877763528]
[8,"1997-08-01",2460,250.00000000000003,149.91870183083347,14.06937282303997,250.00000000000003,177.4330389526927,556.2852941637466,619.9942098501517,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,92.95858269777575,{"$f":"IF('Share Price Input'!H94>1,'Share Price Input'!H94,NA())","v":4817},0,3610.6555166182407,3610.6555166182407,3610.651832918241]
[9,"1997-09-01",2490,250.00000000000003,140.50022151741564,72.90506867885946,250.00000000000003,189.32919964782144,450.8829795437666,594.1732424225008,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,278.17071965645266,{"$f":"IF('Share Price Input'!H95>1,'Share Price Input'!H95,NA())","v":5244},0,3725.9577477668167,3725.9577477668167,3725.954064066817]
[10,"1997-10-01",2520,250.00000000000003,131.374111496056,164.60248439716702,250.00000000000003,201.53587323880942,352.1077349461467,563.1872321574114,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,200.14912334571846,{"$f":"IF('Share Price Input'!H96>1,'Share Price Input'!H96,NA())","v":4801},0,3612.9528758813094,3612.9528758813094,3612.9491921813096]
[11,"1997-11-01",2550,250.00000000000003,122.54213937447025,268.1547098020814,250.00000000000003,214.04363153297885,262.14796964771654,527.6460490835558,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,12.252558004588991,{"$f":"IF('Share Price Input'!H97>1,'Share Price Input'!H97,NA())","v":4889},0,3406.783373745392,3406.783373745392,3406.7796900453923]
[12,"1997-12-01",2580,250.00000000000003,{"$f":"(SIN(($C97*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":114.0060157897201},359.8390229329629,250.00000000000003,226.84281378579897,182.99678207838303,488.2492186369254,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,83.80934332943264,{"$f":"IF('Share Price Input'!H98>1,'Share Price Input'!H98,NA())","v":5045},0,3455.7395128532235,3455.7395128532235,3455.7358291532237]
[1,"1998-01-01",2610,250.00000000000003,105.76739407689342,418.65151527842613,250.00000000000003,239.92353416265047,116.40780184295136,445.77215352501355,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,274.16790732946725,{"$f":"IF('Share Price Input'!H99>1,'Share Price Input'!H99,NA())","v":5107},0,3600.686622515402,3600.686622515402,3600.6829388154024]
[2,"1998-02-01",2640,250.00000000000003,97.82786994886624,431.1188655431718,250.00000000000003,253.27568937444755,63.85633728083121,401.0508919694595,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,209.16064106354074,{"$f":"IF('Share Price Input'!H100>1,'Share Price Input'!H100,NA())","v":5582},0,3456.2866114803173,3456.2866114803173,3456.2829277803176]
[3,"1998-03-01",2670,250.00000000000003,90.18898118724292,394.3849353606928,250.00000000000003,266.8889664812209,26.506689356573702,354.965642710717,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,16.56542261292566,{"$f":"IF('Share Price Input'!H101>1,'Share Price Input'!H101,NA())","v":5782},0,3149.4969540093734,3149.4969540093734,3149.4932703093737]
[4,"1998-04-01",2700,250.00000000000003,82.8522073444999,316.8650804496375,250.00000000000003,280.7528508576249,5.186356056508885,308.4234606437652,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,74.94621498983025,{"$f":"IF('Share Price Input'!H102>1,'Share Price Input'!H102,NA())","v":6104},0,3069.022486641867,3069.022486641867,3069.0188029418673]
[5,"1998-05-01",2730,250.00000000000003,75.81896945742346,216.3182814334857,250.00000000000003,294.85663431422836,0.3676988044838936,262.340394064878,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,269.55009595770844,{"$f":"IF('Share Price Input'!H103>1,'Share Price Input'!H103,NA())","v":5948},0,3119.248390332208,3119.248390332208,3119.2447066322084]
[6,"1998-06-01",2760,250.00000000000003,69.0906297718659,115.77874880616511,250.00000000000003,309.1894233683071,12.157477085379242,217.62345490928948,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,217.86488795880837,{"$f":"IF('Share Price Input'!H104>1,'Share Price Input'!H104,NA())","v":5888},0,2941.700938199816,2941.700938199816,2941.697254499816]
[7,"1998-07-01",2790,250.00000000000003,62.668491478904116,38.27902840862106,250.00000000000003,323.7401476577523,40.29448314145395,175.1527668435095,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,21.48271423782434,{"$f":"IF('Share Price Input'!H105>1,'Share Price Input'!H105,NA())","v":6100},0,2661.613948068066,2661.613948068066,2661.610264368066]
[8,"1998-08-01",2820,250.00000000000003,56.55379846242067,1.573488259778145,250.00000000000003,338.4975684916003,84.1553291458672,135.76424257545966,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,66.41115352304428,{"$f":"IF('Share Price Input'!H106>1,'Share Price Input'!H106,NA())","v":5455},0,2682.9518967581707,2682.9518967581707,2682.948213058171]
[9,"1998-09-01",2850,250.00000000000003,50.74773505818803,14.070980221206867,250.00000000000003,353.45028753057545,142.76825863598663,100.23313132952228,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,264.3391451111205,{"$f":"IF('Share Price Input'!H107>1,'Share Price Input'!H107,NA())","v":5269},0,2925.6058541866,2925.6058541866,2925.6021704866002]
[10,"1998-10-01",2880,250.00000000000003,{"$f":"(SIN(($C107*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":45.25142582447029},72.90846078180249,250.00000000000003,368.58675559094013,214.83467620807073,69.25876030687414,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,226.22066029266733,{"$f":"IF('Share Price Input'!H108>1,'Share Price Input'!H108,NA())","v":5038},0,2997.057055304825,2997.057055304825,2997.0533716048253]
[11,"1998-11-01",2910,250.00000000000003,40.06593532421789,164.6068841099018,250.00000000000003,383.89528156485426,298.75791847337433,43.450770451350195,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,26.981155644343872,{"$f":"IF('Share Price Input'!H109>1,'Share Price Input'!H109,NA())","v":5463},0,2957.7542618680422,2957.7542618680422,2957.7505781680425]
[12,"1998-12-01",2940,{"$f":"(SIN(($C109*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},35.19226791887036,268.1591091968546,250.00000000000003,399.3640414503584,392.6786288424736,23.317117429992095,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,58.24456178620683,{"$f":"IF('Share Price Input'!H110>1,'Share Price Input'!H110,NA())","v":5535},0,3176.9520429247564,3176.9520429247564,3176.9483592247566]
[1,"1999-01-01",2970,250.00000000000003,30.63136757382904,359.8424141548627,250.00000000000003,414.98108748399477,494.5159523937183,9.254073994288547,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,258.55972213433495,{"$f":"IF('Share Price Input'!H111>1,'Share Price Input'!H111,NA())","v":5282},0,3567.7809340350286,3567.7809340350286,3567.777250335029]
[2,"1999-02-01",3000,250.00000000000003,26.38411767561979,418.6531214343048,250.00000000000003,430.7343573690257,602.0136381353165,1.5384304967244589,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,234.1884039181236,{"$f":"IF('Share Price Input'!H112>1,'Share Price Input'!H112,NA())","v":5951},0,3713.5083853291153,3713.5083853291153,3713.5047016291155]
[3,"1999-03-01",3030,250.00000000000003,22.45134086079429,431.11831867967067,250.00000000000003,446.6116835921124,712.7900272450369,0.32204707291634804,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,33.03471857908747,{"$f":"IF('Share Price Input'!H113>1,'Share Price Input'!H113,NA())","v":6282},0,3646.3244523296185,3646.3244523296185,3646.3207686296187]
[4,"1999-04-01",3060,250.00000000000003,18.83379885659724,394.38236075846737,250.00000000000003,462.60080282125676,824.3908197758703,5.628864713885889,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,50.48509839244767,{"$f":"IF('Share Price Input'!H114>1,'Share Price Input'!H114,NA())","v":6494},0,3756.3180616185255,3756.3180616185255,3756.3143779185257]
[5,"1999-05-01",3090,250.00000000000003,15.532192333427474,316.86106792288547,250.00000000000003,478.6893653777623,934.3434507580109,17.354434056867206,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,252.23918537757652,{"$f":"IF('Share Price Input'!H115>1,'Share Price Input'!H115,NA())","v":6457},0,4015.0160121265303,4015.0160121265303,4015.0123284265305]
[6,"1999-06-01",3120,250.00000000000003,12.547160769128823,216.31375020973823,250.00000000000003,494.8649447748769,1040.2118709704878,35.2679711690389,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,241.73040151953546,{"$f":"IF('Share Price Input'!H116>1,'Share Price Input'!H116,NA())","v":6430},0,4040.9324157128062,4040.9324157128062,4040.9287320128064]
[7,"1999-07-01",3150,250.00000000000003,9.879282325130816,115.77473694096336,250.00000000000003,511.1150473157667,1139.6505186902177,59.01689986202598,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,39.614746981479115,{"$f":"IF('Share Price Input'!H117>1,'Share Price Input'!H117,NA())","v":6473},0,3875.047548415584,3875.047548415584,3875.0438647155843]
[8,"1999-08-01",3180,250.00000000000003,{"$f":"(SIN(($C117*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":7.529073734467374},38.276454977937135,250.00000000000003,527.4271217433972,1230.456286650476,88.13379113483674,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,43.16949471061933,{"$f":"IF('Share Price Input'!H118>1,'Share Price Input'!H118,NA())","v":6153},0,3934.9885392517344,3934.9885392517344,3934.9848555517347]
[9,"1999-09-01",3210,250.00000000000003,5.496990201691688,1.5729428094243474,250.00000000000003,543.7885689348793,1310.617332857827,122.04556316236841,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,245.40745468906354,{"$f":"IF('Share Price Input'!H119>1,'Share Price Input'!H119,NA())","v":6116},0,4228.925168955255,4228.925168955255,4228.921485255255]
[10,"1999-10-01",3240,250.00000000000003,3.783425314708893,14.072587708103242,250.00000000000003,560.1867516327783,1378.3576538422112,160.08476075429775,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,248.8109511569878,{"$f":"IF('Share Price Input'!H120>1,'Share Price Input'!H120,NA())","v":6039},0,4365.292446709088,4365.292446709088,4365.288763009088]
[11,"1999-11-01",3270,250.00000000000003,2.388710968543819,72.91185294766598,250.00000000000003,576.6090042058842,1432.1764328001784,201.50269228083855,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,46.69009263442361,{"$f":"IF('Share Price Input'!H121>1,'Share Price Input'!H121,NA())","v":6512},0,4332.275102137534,4332.275102137534,4332.2714184375345]
[12,"1999-12-01",3300,250.00000000000003,1.313117301056991,164.6112838453367,250.00000000000003,593.0426424318912,1470.8812908556288,245.48416550292555,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,36.33238098815346,{"$f":"IF('Share Price Input'!H122>1,'Share Price Input'!H122,NA())","v":6702},0,4511.661197224993,4511.661197224993,4511.657513524993]
[1,"2000-01-01",3330,250.00000000000003,0.5568526406232195,268.16350856890176,250.00000000000003,609.474973294441,1493.614704741758,291.16353227465135,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,238.09686978188068,{"$f":"IF('Share Price Input'!H123>1,'Share Price Input'!H123,NA())","v":6532},0,4901.066757602257,4901.066757602257,4901.063073902257]
[2,"2000-02-01",3360,250.00000000000003,0.12006346577913973,359.845805313822,250.00000000000003,625.8933047869582,1499.8730056086924,337.6417263243521,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,255.3965352704081,{"$f":"IF('Share Price Input'!H124>1,'Share Price Input'!H124,NA())","v":6069},0,5078.766757070012,5078.766757070012,5078.7630733700125]
[3,"2000-03-01",3390,250.00000000000003,2.8343768544800696E-3,418.6547275014456,250.00000000000003,642.2849557157027,1489.5175380298606,384.00395877487887,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,54.22726261221541,{"$f":"IF('Share Price Input'!H125>1,'Share Price Input'!H125,NA())","v":6487},0,4988.687593310959,4988.687593310959,4988.683909610959]
[4,"2000-04-01",3420,250.00000000000003,0.20518807958478646,431.1177717219617,250.00000000000003,658.6372654944722,1462.7777319743577,429.33772311790676,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,30.00612242006973,{"$f":"IF('Share Price Input'!H126>1,'Share Price Input'!H126,NA())","v":6357},0,5012.078119108353,5012.078119108353,5012.074435408354]
[5,"2000-05-01",3450,250.00000000000003,0.7270853807144704,394.3797860781465,250.00000000000003,674.9376039233888,1420.2460196844027,472.7507552664115,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,230.3420371458232,{"$f":"IF('Share Price Input'!H127>1,'Share Price Input'!H127,NA())","v":6284},0,5193.379603778888,5193.379603778888,5193.375920078888]
[6,"2000-06-01",3480,250.00000000000003,{"$f":"(SIN(($C127*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1.5684251955867694},316.8570553520444,250.00000000000003,691.1733809442155,1362.864710076704,513.3885951936061,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,261.45597934335296,{"$f":"IF('Share Price Input'!H128>1,'Share Price Input'!H128,NA())","v":6536},0,5147.30446240551,5147.30446240551,5147.30077870551]
[7,"2000-07-01",3510,250.00000000000003,2.729044567723804,216.30921898600667,250.00000000000003,707.3320563646669,1291.9051114712188,550.4514045082419,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,62.19057782771469,{"$f":"IF('Share Price Input'!H129>1,'Share Price Input'!H129,NA())","v":6475},0,4830.913730025573,4830.913730025573,4830.910046325574]
[8,"2000-08-01",3540,250.00000000000003,4.208718700388772,115.77072511987343,250.00000000000003,723.401149544205,1208.9393651924308,583.2097089609406,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,24.220665940223455,{"$f":"IF('Share Price Input'!H130>1,'Share Price Input'!H130,NA())","v":6420},0,4659.746649758063,4659.746649758063,4659.742966058063]
[9,"2000-09-01",3570,250.00000000000003,6.007161000125507,38.27388162536499,250.00000000000003,739.3682490338385,1115.8056140822587,611.0187560358115,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,222.17966622890236,{"$f":"IF('Share Price Input'!H131>1,'Share Price Input'!H131,NA())","v":6555},0,4732.649644306302,4732.649644306302,4732.645960606303]
[10,"2000-10-01",3600,250.00000000000003,8.124023132268348,1.5723974532826333,250.00000000000003,755.2210221624794,1014.5672776315448,633.3312050396903,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,266.960599475401,{"$f":"IF('Share Price Input'!H132>1,'Share Price Input'!H132,NA())","v":6276},0,4679.772841194667,4679.772841194667,4679.7691574946675]
[11,"2000-11-01",3630,250.00000000000003,10.558895088410509,14.074195283729523,250.00000000000003,770.947224562456,907.46733600766,649.7078999212708,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,70.54234192826743,{"$f":"IF('Share Price Input'!H133>1,'Share Price Input'!H133,NA())","v":6413},0,4423.294209091794,4423.294209091794,4423.290525391794]
[12,"2000-12-01",3660,250.00000000000003,13.311305265815918,72.91524517644851,250.00000000000003,786.5347096268163,796.8786358358136,659.8265127883349,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,19.003398459945558,{"$f":"IF('Share Price Input'!H134>1,'Share Price Input'!H134,NA())","v":6264},0,4348.466123453175,4348.466123453175,4348.462439753175]
[1,"2001-01-01",3690,250.00000000000003,16.380720558764096,164.6156836034637,250.00000000000003,801.9714378911297,685.2513187314917,663.4878880004319,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,213.6483956639201,{"$f":"IF('Share Price Input'!H135>1,'Share Price Input'!H135,NA())","v":6165},0,4545.351760749201,4545.351760749201,4545.3480770492015]
[2,"2001-02-01",3720,250.00000000000003,19.766546461804865,268.167907918221,250.00000000000003,817.2454863325277,575.0585373281774,660.619961971883,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,271.8843381646017,{"$f":"IF('Share Price Input'!H136>1,'Share Price Input'!H136,NA())","v":6176},0,4612.739094477216,4612.739094477216,4612.735410777216]
[3,"2001-03-01",3750,250.00000000000003,23.46812718490537,359.8491964098346,250.00000000000003,832.3450575788129,468.7416614857415,651.2791815351233,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,79.2430197408587,{"$f":"IF('Share Price Input'!H137>1,'Share Price Input'!H137,NA())","v":5580},0,4414.922560235276,4414.922560235276,4414.9188765352765]
[4,"2001-04-01",3780,250.00000000000003,{"$f":"(SIN(($C137*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":27.484745780470575},418.6563334798434,250.00000000000003,847.2584890205137,368.6561886603079,635.6493929479979,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,14.379017225230996,{"$f":"IF('Share Price Input'!H138>1,'Share Price Input'!H138,NA())","v":5920},0,4312.0804834143655,4312.0804834143655,4312.076799714366]
[5,"2001-05-01",3810,250.00000000000003,31.81562428220377,431.1172246700446,250.00000000000003,861.9742618188545,277.0195568151913,614.0382234116921,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,204.78861036282933,{"$f":"IF('Share Price Input'!H139>1,'Share Price Input'!H139,NA())","v":5808},0,4420.749817660816,4420.749817660816,4420.746133960816]
[6,"2001-06-01",3840,250.00000000000003,36.459923855790294,394.3772113197365,250.00000000000003,876.4810098026742,195.86201610107616,586.8710263186574,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,276.2038876572164,{"$f":"IF('Share Price Input'!H140>1,'Share Price Input'!H140,NA())","v":5630},{"$f":"IF(R139>0,0,R138)","v":0},{"$f":"IF(R139>0,U139,0)","v":4366.251391355151},{"$f":"SUM(D139:Q139)-$U$5","v":4366.251391355151},{"$f":"U139-$U$5","v":4366.247707655151}]
[7,"2001-07-01",3870,250.00000000000003,41.416744961368295,316.853042737116,250.00000000000003,890.7675282474368,126.98164776500369,554.6825094008124,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,88.25142442178748,{"$f":"IF('Share Price Input'!H141>1,'Share Price Input'!H141,NA())","v":5482},0,4018.9492138335245,4018.9492138335245,4018.9455301335247]
[8,"2001-08-01",{"$f":"C140+360/12","v":3900},250.00000000000003,46.68512752775632,216.30468776228994,250.00000000000003,904.822782529536,71.90452686426613,518.106210553731,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,10.369412906128048,{"$f":"IF('Share Price Input'!H142>1,'Share Price Input'!H142,NA())","v":5532},0,3768.1890644437076,3768.1890644437076,3768.185380743708]
[9,"2001-09-01",3930,250.00000000000003,52.26405113840974,115.76671334290522,250.00000000000003,918.6359166492188,31.850911397831055,477.8620284747873,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,195.64225034458943,{"$f":"IF('Share Price Input'!H143>1,'Share Price Input'!H143,NA())","v":4785},0,3792.0181876477413,3792.0181876477413,3792.0145039477416]
[10,"2001-10-01",3960,250.00000000000003,58.15243522905848,38.271308350904036,250.00000000000003,932.1962616155454,7.708206950109798,434.7420535385837,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,279.89880028081427,{"$f":"IF('Share Price Input'!H144>1,'Share Price Input'!H144,NA())","v":5071},0,3750.9653822650157,3750.9653822650157,3750.961698565016]
[11,"2001-11-01",3990,250.00000000000003,64.34913929700019,1.5718521913529457,250.00000000000003,945.4933436869072,0.011305827330374996,389.59497778794287,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,97.52491242492111,{"$f":"IF('Share Price Input'!H145>1,'Share Price Input'!H145,NA())","v":5203},0,3498.541847515455,3498.541847515455,3498.5381638154554]
[12,"2001-12-01",4020,250.00000000000003,70.8529631220008,14.075802948082782,250.00000000000003,958.516892460736,8.930736281672807,343.30939088467835,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,6.993565971735734,{"$f":"IF('Share Price Input'!H146>1,'Share Price Input'!H146,NA())","v":5217},0,3402.675667968907,3402.675667968907,3402.671984268907]
[1,"2002-01-01",4050,250.00000000000003,77.66264699876024,72.91863746815085,250.00000000000003,971.25684880616,34.26888438234107,296.79629079110634,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,186.25261220157154,{"$f":"IF('Share Price Input'!H147>1,'Share Price Input'!H147,NA())","v":5189},0,3639.1522369480904,3639.1522369480904,3639.1485532480906]
[2,"2002-02-01",4080,250.00000000000003,{"$f":"(SIN(($C147*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":84.77687198090143},164.62008338428393,250.00000000000003,983.7033726334753,75.4643722396919,250.97115340893532,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,282.9515852384732,{"$f":"IF('Share Price Input'!H148>1,'Share Price Input'!H148,NA())","v":5169},0,3842.4837551857613,3842.4837551857613,3842.4800714857615]
[3,"2002-03-01",4110,250.00000000000003,92.19426013643306,268.1723072448103,250.00000000000003,995.8468504944387,131.6044955809292,206.73591408285932,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,107.01958536565347,{"$f":"IF('Share Price Input'!H149>1,'Share Price Input'!H149,NA())","v":5271},0,3801.569729205124,3801.569729205124,3801.5660455051243]
[4,"2002-04-01",4140,250.00000000000003,99.9133748146362,359.8525874429015,250.00000000000003,1007.6779030075031,201.44544511737342,164.96121561088057,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,4.26745684140289,{"$f":"IF('Share Price Input'!H150>1,'Share Price Input'!H150,NA())","v":5165},0,3838.114299134698,3838.114299134698,3838.110615434698]
[5,"2002-05-01",4170,250.00000000000003,107.93272092432653,418.65793936950195,250.00000000000003,1019.1873921022665,283.4398636899436,126.46927215793741,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,176.66414414424133,{"$f":"IF('Share Price Input'!H151>1,'Share Price Input'!H151,NA())","v":5085},0,4132.347648688217,4132.347648688217,4132.3439649882175]
[6,"2002-06-01",4200,250.00000000000003,116.25074522343061,431.1166775239204,250.00000000000003,1030.366428077535,375.77112865210626,92.01768634716339,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,285.34779140585204,{"$f":"IF('Share Price Input'!H152>1,'Share Price Input'!H152,NA())","v":4540},0,4330.866773530008,4330.866773530008,4330.863089830008]
[7,"2002-07-01",4230,250.00000000000003,124.86583661983241,394.3746364832298,250.00000000000003,1041.2063764675527,476.3935999489303,62.2845380425527,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,116.69049782491541,{"$f":"IF('Share Price Input'!H153>1,'Share Price Input'!H153,NA())","v":4240},0,4215.811801687015,4215.811801687015,4215.808117987015]
[8,"2002-08-01",4260,250.00000000000003,133.77632648341705,316.84903007810203,250.00000000000003,1051.6988647110934,583.0779421782016,37.85503830722348,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,2.203990237395004,{"$f":"IF('Share Price Input'!H154>1,'Share Price Input'!H154,NA())","v":4209},0,4125.457508295433,4125.457508295433,4125.453824595434]
[9,"2002-09-01",4290,250.00000000000003,142.98048896926502,216.30015653859613,250.00000000000003,1061.8357886182578,693.4605165033103,19.21001121554275,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,166.92223559440208,{"$f":"IF('Share Price Input'!H155>1,'Share Price Input'!H155,NA())","v":3721},0,4300.7055137393745,4300.7055137393745,4300.701830039375]
[10,"2002-10-01",4320,250.00000000000003,152.47654135192533,115.76270161005776,250.00000000000003,1071.609318629992,805.0957481181619,6.716430221327471,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.07607573921985,{"$f":"IF('Share Price Input'!H156>1,'Share Price Input'!H156,NA())","v":4039},0,4438.733131970685,4438.733131970685,4438.729448270685]
[11,"2002-11-01",4350,250.00000000000003,162.26264437070495,38.26873515455884,250.00000000000003,1081.0119058654814,915.5103090397961,0.6201953463616405,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,126.49187010962422,{"$f":"IF('Share Price Input'!H157>1,'Share Price Input'!H157,NA())","v":4169},0,4324.161976186527,4324.161976186527,4324.158292486527]
[12,"2002-12-01",4380,250.00000000000003,{"$f":"(SIN(($C157*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":172.33690258590968},1.5713070236354838,250.00000000000003,1090.0362879527574,1022.2579157849104,1.0412933493845458,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.8129340971451029,{"$f":"IF('Share Price Input'!H158>1,'Share Price Input'!H158,NA())","v":3940},0,4288.052957093743,4288.052957093743,4288.0492733937435]
[1,"2003-01-01",4410,250.00000000000003,182.6973647459672,14.077410701163444,250.00000000000003,1098.675494638011,1122.9735278635385,7.971436133639941,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,157.07300232297877,{"$f":"IF('Share Price Input'!H159>1,'Share Price Input'!H159,NA())","v":3567},0,4583.4645527053,4583.4645527053,4583.4608690053]
[2,"2003-02-01",4440,250.00000000000003,193.34202416535868,72.92202982276925,250.00000000000003,1106.922853169277,1215.4257462982043,21.274223874097913,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.1282569706062,{"$f":"IF('Share Price Input'!H160>1,'Share Price Input'!H160,NA())","v":3655},0,4898.011450600314,4898.011450600314,4898.007766900314]
[3,"2003-03-01",4470,250.00000000000003,204.26881911328314,164.62448318779545,250.00000000000003,1114.7719934503339,1297.5662512562358,40.687829653665744,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,136.37730496233894,{"$f":"IF('Share Price Input'!H161>1,'Share Price Input'!H161,NA())","v":3625},0,4958.292997923653,4958.292997923653,4958.2893142236535]
[4,"2003-04-01",4500,250.00000000000003,215.47563321299663,268.17670654867084,250.00000000000003,1122.216852960844,1367.57518348256,65.83015276908674,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.10087333427350131,{"$f":"IF('Share Price Input'!H162>1,'Share Price Input'!H162,NA())","v":3600},0,5039.371718608432,5039.371718608432,5039.3680349084325]
[5,"2003-05-01",4530,250.00000000000003,226.96029585171755,359.85597841302115,250.00000000000003,1129.2516814389207,1423.9014640872228,96.20633927859453,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,147.16306814940992,{"$f":"IF('Share Price Input'!H163>1,'Share Price Input'!H163,NA())","v":4048},0,5383.335143518887,5383.335143518887,5383.331459818887]
[6,"2003-06-01",4560,250.00000000000003,238.72058260105177,418.65954517041826,250.00000000000003,1135.871045322518,1465.2971593849534,131.21852177109008,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.49935433588536,{"$f":"IF('Share Price Input'!H164>1,'Share Price Input'!H164,NA())","v":4031},0,5678.262524885917,5678.262524885917,5678.258841185917]
[7,"2003-07-01",4590,250.00000000000003,250.75421564782914,431.116130283589,250.00000000000003,1142.0698319462049,1490.84512941847,170.17758665763478,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,146.3000071943315,{"$f":"IF('Share Price Input'!H165>1,'Share Price Input'!H165,NA())","v":4157},0,5631.25921744806,5631.25921744806,5631.25553374806]
[8,"2003-08-01",4620,250.00000000000003,263.05886423529546,394.37206156863795,250.00000000000003,1147.843253490089,1499.9793476003101,212.3167373801686,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.07117866724334476,{"$f":"IF('Share Price Input'!H166>1,'Share Price Input'!H166,NA())","v":4161},0,5517.637759241745,5517.637759241745,5517.634075541745]
[9,"2003-09-01",4650,250.00000000000003,275.63214511454,316.84501737500426,250.00000000000003,1153.1868506778314,1492.4974412824768,256.80658658486163,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,137.2393442361,{"$f":"IF('Share Price Input'!H167>1,'Share Price Input'!H167,NA())","v":4091},0,5632.203701570815,5632.203701570815,5632.200017870815]
[10,"2003-10-01",4680,250.00000000000003,{"$f":"(SIN(($C167*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":288.4716230061051},216.29562531492112,250.00000000000003,1158.096496220905,1468.5651754120572,302.77148021435727,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.1876111524724,{"$f":"IF('Share Price Input'!H168>1,'Share Price Input'!H168,NA())","v":4092},0,5722.384327620819,5722.384327620819,5722.380643920819]
[11,"2003-11-01",4710,250.00000000000003,301.57481107166336,115.75868992133285,250.00000000000003,1162.5683980064289,1428.7127799354307,349.30673222627286,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,156.21300520238594,{"$f":"IF('Share Price Input'!H169>1,'Share Price Input'!H169,NA())","v":4332},0,5514.130732663515,5514.130732663515,5514.127048963515]
[12,"2003-12-01",4740,250.00000000000003,314.93917139569294,38.266162036328865,250.00000000000003,1166.5991020261229,1373.8232023190403,395.4964307224388,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.723990663219638,{"$f":"IF('Share Price Input'!H170>1,'Share Price Input'!H170,NA())","v":4342},0,5289.844375462843,5289.844375462843,5289.840691762844]
[1,"2004-01-01",4770,250.00000000000003,328.56211547703106,1.5707619501304748,250.00000000000003,1170.1854950441134,1305.1125454573553,440.4314650266068,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,127.34880702267044,{"$f":"IF('Share Price Input'!H171>1,'Share Price Input'!H171,NA())","v":4510},0,5373.207506277908,5373.207506277908,5373.203822577908]
[2,"2004-02-01",4800,250.00000000000003,342.44100473023536,14.079018542971909,250.00000000000003,1173.324807001536,1224.1031243748112,483.22741889980364,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.19450313502443,{"$f":"IF('Share Price Input'!H172>1,'Share Price Input'!H172,NA())","v":4390},0,5524.366192984383,5524.366192984383,5524.362509284383]
[3,"2004-03-01",4830,250.00000000000003,356.5731509966445,72.92542224029987,250.00000000000003,1176.0146131560741,1132.5897386624351,523.0419777170619,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,166.06937332065968,{"$f":"IF('Share Price Input'!H173>1,'Share Price Input'!H173,NA())","v":4540},0,5427.210592393176,5427.210592393176,5427.206908693176]
[4,"2004-04-01",4860,{"$f":"(SIN(($C173*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},370.95581706503754,164.6288830139963,250.00000000000003,1178.2528359547805,1032.5999078982722,559.0915069956001,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,2.0562190726577967,{"$f":"IF('Share Price Input'!H174>1,'Share Price Input'!H174,NA())","v":4410},0,5307.581486300344,5307.581486300344,5307.5778026003445]
[5,"2004-05-01",4890,250.00000000000003,385.5862172017969,268.18110582979466,250.00000000000003,1180.03774663874,926.3489510534241,590.6664759740675,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,117.53827585112671,{"$f":"IF('Share Price Input'!H175>1,'Share Price Input'!H175,NA())","v":4489},0,5468.35508884895,5468.35508884895,5468.35140514895]
[6,"2004-06-01",4920,250.00000000000003,400.46151769046764,359.85936932019195,250.00000000000003,1181.3679665783275,816.1909051194344,617.1454226742497,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,285.52473140977355,{"$f":"IF('Share Price Input'!H176>1,'Share Price Input'!H176,NA())","v":4430},0,5660.546229092445,5660.546229092445,5660.542545392445]
[7,"2004-07-01",4950,250.00000000000003,415.5788373806113,418.66115088259056,250.00000000000003,1182.2424683380343,704.5663703764799,638.0071855834174,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,175.8224539551247,{"$f":"IF('Share Price Input'!H177>1,'Share Price Input'!H177,NA())","v":4464},0,5534.874782816259,5534.874782816259,5534.871099116259]
[8,"2004-08-01",4980,250.00000000000003,{"$f":"(SIN(($C177*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":430.93524824584756},431.1155829490507,250.00000000000003,1182.6605764700387,593.9484378135908,652.841161211971,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,4.061557457775706,{"$f":"IF('Share Price Input'!H178>1,'Share Price Input'!H178,NA())","v":4413},0,5295.558880448275,5295.558880448275,5295.555196748275]
[9,"2004-09-01",5010,250.00000000000003,446.52777595097336,394.3694865759551,250.00000000000003,1182.6219680359086,486.78789670281634,661.355385636047,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,107.85419133480528,{"$f":"IF('Share Price Input'!H179>1,'Share Price Input'!H179,NA())","v":4459},0,5279.513020536506,5279.513020536506,5279.509336836506]
[10,"2004-10-01",5040,250.00000000000003,462.3534004280539,316.8410046278217,250.00000000000003,1182.126672856033,385.4589362778313,663.3822809632602,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,283.1862002605619,{"$f":"IF('Share Price Input'!H180>1,'Share Price Input'!H180,NA())","v":4570},0,5293.344811713562,5293.344811713562,5293.341128013562]
[11,"2004-11-01",5070,250.00000000000003,478.4090564613689,216.29109409127307,250.00000000000003,1181.1750734865898,292.20654452027793,658.8819536190346,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,185.4260784490034,{"$f":"IF('Share Price Input'!H181>1,'Share Price Input'!H181,NA())","v":4264},0,5012.386116927548,5012.386116927548,5012.382433227548]
[12,"2004-12-01",5100,250.00000000000003,494.6916342811053,115.7546782767295,250.00000000000003,1179.7679049240655,209.0967694570744,647.9429795362821,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,6.730513045663258,{"$f":"IF('Share Price Input'!H182>1,'Share Price Input'!H182,NA())","v":4703},0,4653.98079582092,4653.98079582092,4653.9771121209205]
[1,"2005-01-01",5130,250.00000000000003,511.1979801656796,38.26358899621522,250.00000000000003,1177.9062540375596,137.9709449516239,630.780660794246,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,98.34239552004918,{"$f":"IF('Share Price Input'!H183>1,'Share Price Input'!H183,NA())","v":4814},0,4594.458140765374,4594.458140765374,4594.454457065374]
[2,"2005-02-01",5160,250.00000000000003,527.9248970525705,1.5702169708382314,250.00000000000003,1175.5915587293086,80.40489513682223,607.7327880195251,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,280.18997971193824,{"$f":"IF('Share Price Input'!H184>1,'Share Price Input'!H184,NA())","v":4852},0,4673.410651921004,4673.410651921004,4673.406968221004]
[3,"2005-03-01",5190,250.00000000000003,544.8691451575492,14.080626473505248,250.00000000000003,1172.825606824078,37.67402133370456,579.252991954178,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,194.83478563368124,{"$f":"IF('Share Price Input'!H185>1,'Share Price Input'!H185,NA())","v":4968},0,4543.533493676697,4543.533493676697,4543.529809976697]
[4,"2005-04-01",5220,250.00000000000003,562.0274426021831,72.92881472074353,250.00000000000003,1169.610534688283,10.725044970486465,545.9018150460499,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,10.050451664708191,{"$f":"IF('Share Price Input'!H186>1,'Share Price Input'!H186,NA())","v":4895},0,4371.240419992454,4371.240419992454,4371.236736292454]
[5,"2005-05-01",5250,250.00000000000003,579.3964660494926,164.63328286288458,250.00000000000003,1165.9488255798997,0.1550325501629004,508.3356787912677,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,89.04791488133264,{"$f":"IF('Share Price Input'!H187>1,'Share Price Input'!H187,NA())","v":4801},0,4507.513517015041,4507.513517015041,4507.509833315041]
[6,"2005-06-01",5280,250.00000000000003,{"$f":"(SIN(($C187*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":596.9728513476366},268.18550508818277,250.00000000000003,1161.843307730448,6.19816737778217,467.29396397486335,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,276.5502531264007,{"$f":"IF('Share Price Input'!H188>1,'Share Price Input'!H188,NA())","v":4964},0,4777.040364945315,4777.040364945315,4777.036681245315]
[7,"2005-07-01",5310,250.00000000000003,614.7531941815064,359.8627601644125,250.00000000000003,1157.29715216052,28.72056112563871,423.584458097637,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,204.0040370305831,{"$f":"IF('Share Price Input'!H189>1,'Share Price Input'!H189,NA())","v":5113},0,4788.218479060298,4788.218479060298,4788.214795360298]
[8,"2005-08-01",5340,250.00000000000003,632.7340507320956,418.66275650601926,250.00000000000003,1152.3138702305475,67.22322018845182,378.0674564145961,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,14.005657551613211,{"$f":"IF('Share Price Input'!H190>1,'Share Price Input'!H190,NA())","v":5290},0,4663.003327923324,4663.003327923324,4662.999644223324]
[9,"2005-09-01",5370,250.00000000000003,650.9119383435229,431.1150355203056,250.00000000000003,1146.8973109286958,120.85310110761941,331.63882951004604,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,80.0147471771865,{"$f":"IF('Share Price Input'!H191>1,'Share Price Input'!H191,NA())","v":5296},0,4761.427278887376,4761.427278887376,4761.423595187376]
[10,"2005-10-01",5400,250.00000000000003,669.2833361975771,394.3669115051825,250.00000000000003,1141.0516578979825,188.42201012673513,285.2123906751854,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,272.2842500639088,{"$f":"IF('Share Price Input'!H192>1,'Share Price Input'!H192,NA())","v":5477},0,4950.616872766572,4950.616872766572,4950.613189066572]
[11,"2005-11-01",5430,250.00000000000003,687.8446859956533,316.83699183655887,250.00000000000003,1134.7814262049155,268.43292815032055,239.7019101353906,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,212.8904276852631,{"$f":"IF('Share Price Input'!H193>1,'Share Price Input'!H193,NA())","v":5423},0,4860.484686308102,4860.484686308102,4860.481002608102]
[12,"2005-12-01",5460,250.00000000000003,706.592392647948,216.28656286765388,250.00000000000003,1128.0914588521428,359.1131778647038,196.0031301251153,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,18.577407745911586,{"$f":"IF('Share Price Input'!H194>1,'Share Price Input'!H194,NA())","v":5423},0,4624.660446403475,4624.660446403475,4624.656762703476]
[1,"2006-01-01",5490,250.00000000000003,725.5228249697819,115.75066667625764,250.00000000000003,1120.986923037814,458.45369818875577,154.97613479168413,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,71.28565317573307,{"$f":"IF('Share Price Input'!H195>1,'Share Price Input'!H195,NA())","v":5618},0,4646.972217140027,4646.972217140027,4646.968533440027]
[2,"2006-02-01",5520,250.00000000000003,744.6323163849119,38.26101603421725,250.00000000000003,1113.4733061645402,564.2535559116587,117.42842192542767,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,267.4121647214092,{"$f":"IF('Share Price Input'!H196>1,'Share Price Input'!H196,NA())","v":5801},0,4845.457097442165,4845.457097442165,4845.453413742165]
[3,"2006-03-01",5550,250.00000000000003,763.9171656356989,1.5696720857585547,250.00000000000003,1105.5564116010314,674.1687083426298,84.09900970024333,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,221.45189163564135,{"$f":"IF('Share Price Input'!H197>1,'Share Price Input'!H197,NA())","v":5791},0,4850.759175301003,4850.759175301003,4850.755491601003]
[4,"2006-04-01",5580,250.00000000000003,{"$f":"(SIN(($C197*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":783.3736374999934},14.082234492763831,250.00000000000003,1097.2423541996914,785.7639366145951,55.64389123739602,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,23.744060719816602,{"$f":"IF('Share Price Input'!H198>1,'Share Price Input'!H198,NA())","v":5964},0,4759.846431064257,4759.846431064257,4759.842747364257]
[5,"2006-05-01",5610,250.00000000000003,802.9979635145976,72.93220726409652,250.00000000000003,1088.5375555736246,896.5667990363701,32.62312327747162,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,62.901954235829734,{"$f":"IF('Share Price Input'!H199>1,'Share Price Input'!H199,NA())","v":6082},0,4956.555919201991,4956.555919201991,4956.552235501991]
[6,"2006-06-01",5640,250.00000000000003,822.7863427051693,164.63768273446135,250.00000000000003,1079.4487391367109,1004.1224091330037,15.489803082609285,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,261.957060338561,{"$f":"IF('Share Price Input'!H200>1,'Share Price Input'!H200,NA())","v":5723},0,5348.438353430516,5348.438353430516,5348.434669730516]
[7,"2006-07-01",5670,250.00000000000003,842.7349423224189,268.1899043238363,250.00000000000003,1069.9829249105746,1106.0478247425176,4.581150526847125,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,229.6479010417877,{"$f":"IF('Share Price Input'!H201>1,'Share Price Input'!H201,NA())","v":5833},0,5521.180964167983,5521.180964167983,5521.177280467983]
[8,"2006-08-01",5700,250.00000000000003,862.8398985844622,359.8661509456814,250.00000000000003,1060.1474241024594,1200.0848431545742,0.11187089783089732,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,29.481158823806354,{"$f":"IF('Share Price Input'!H202>1,'Share Price Input'!H202,NA())","v":5880},0,5512.527662808815,5512.527662808815,5512.523979108815]
[9,"2006-09-01",5730,250.00000000000003,883.0973174251907,418.66436204070476,250.00000000000003,1049.9498334581913,1284.1500325913432,2.169929043960394,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,54.90333670209456,{"$f":"IF('Share Price Input'!H203>1,'Share Price Input'!H203,NA())","v":5906},0,5692.9311275614855,5692.9311275614855,5692.927443861486]
[10,"2006-10-01",5760,250.00000000000003,903.5032752484879,431.114487997354,250.00000000000003,1039.398029394612,1356.380891560951,10.714818040663374,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,255.9447600220657,{"$f":"IF('Share Price Input'!H204>1,'Share Price Input'!H204,NA())","v":5957},{"$f":"IF(R203>0,0,R202)","v":0},{"$f":"IF(R203>0,U203,0)","v":5997.052578564134},{"$f":"SUM(D203:Q203)-$U$5","v":5997.052578564134},{"$f":"U203-$U$5","v":5997.048894864134}]
[11,"2006-11-01",5790,250.00000000000003,924.0538196881914,394.36433635632466,250.00000000000003,1028.5001619159825,1415.1771134027024,25.57835645209809,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,237.43965803464647,{"$f":"IF('Share Price Input'!H205>1,'Share Price Input'!H205,NA())","v":6129},0,6025.109762149946,6025.109762149946,6025.106078449946]
[12,"2006-12-01",{"$f":"C204+360/12","v":5820},{"$f":"(SIN(($C205*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},944.7449703736067,316.83297900122295,250.00000000000003,1017.2646483190861,1459.2360417896434,46.467998496485905,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,35.76154406305966,{"$f":"IF('Share Price Input'!H206>1,'Share Price Input'!H206,NA())","v":6048},0,5820.3044983431055,5820.3044983431055,5820.300814643106]
[1,"2007-01-01",5850,250.00000000000003,965.5727197004602,216.28203164405642,250.00000000000003,1005.7001666918725,1487.5815316562578,72.97259196405508,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,47.32766403954518,{"$f":"IF('Share Price Input'!H207>1,'Share Price Input'!H207,NA())","v":6220},0,5795.433021996248,5795.433021996248,5795.429338296248]
[2,"2007-02-01",5880,250.00000000000003,{"$f":"(SIN(($C207*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":986.533033607107},115.74665511990813,250.00000000000003,993.8156492106793,1499.5855761245757,104.57047055960393,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,249.40372450553662,{"$f":"IF('Share Price Input'!H208>1,'Share Price Input'!H208,NA())","v":6203},0,5949.651425427411,5949.651425427411,5949.647741727411]
[3,"2007-03-01",5910,250.00000000000003,1007.6218523558882,38.25844315033956,250.00000000000003,981.6202752411871,1494.9822202746075,140.6397213953432,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,244.7902783755123,{"$f":"IF('Share Price Input'!H209>1,'Share Price Input'!H209,NA())","v":6315},0,5907.909107092878,5907.909107092878,5907.905423392878]
[4,"2007-04-01",5940,250.00000000000003,1028.8350913194427,1.5691272948924109,250.00000000000003,969.1234642484702,1473.8734534933465,180.47042554808272,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,42.55548665665752,{"$f":"IF('Share Price Input'!H210>1,'Share Price Input'!H210,NA())","v":6450},0,5696.4233648608915,5696.4233648608915,5696.419681160892]
[5,"2007-05-01",5970,250.00000000000003,1050.1686417718474,14.083842600748113,250.00000000000003,956.3348685215824,1436.7269498547441,223.27863076079063,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,40.210797597469394,{"$f":"IF('Share Price Input'!H211>1,'Share Price Input'!H211,NA())","v":6449},0,5720.800047407182,5720.800047407182,5720.7963637071825]
[6,"2007-06-01",6000,250.00000000000003,1071.618371684421,72.93559987036184,250.00000000000003,943.2643657183196,1384.3657065935402,268.221781276301,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,242.3649174234562,{"$f":"IF('Share Price Input'!H212>1,'Share Price Input'!H212,NA())","v":6676},0,5982.7670588664,5982.7670588664,5982.7633751664]
[7,"2007-07-01",6030,250.00000000000003,1093.180126526052,164.6420826287187,250.00000000000003,929.9220512359158,1317.949810237143,314.41530111148376,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,251.66496605679916,{"$f":"IF('Share Price Input'!H213>1,'Share Price Input'!H213,NA())","v":6607},0,6071.770654096113,6071.770654096113,6071.766970396113]
[8,"2007-08-01",6060,250.00000000000003,1114.8497300678619,268.1943035367473,250.00000000000003,916.3182304135566,1238.9507343749874,360.95000437808346,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,49.83082577095979,{"$f":"IF('Share Price Input'!H214>1,'Share Price Input'!H214,NA())","v":6250},0,5949.090144842196,5949.090144842196,5949.086461142197]
[9,"2007-09-01",6090,250.00000000000003,1136.6229851921007,359.86954166399926,250.00000000000003,902.4634105727405,1149.1187385096648,406.9099899783911,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,33.58642685064477,{"$f":"IF('Share Price Input'!H215>1,'Share Price Input'!H215,NA())","v":6303},0,5988.567409067542,5988.567409067542,5988.563725367542]
[10,"2007-10-01",6120,250.00000000000003,1158.4956747050642,418.6659674866431,250.00000000000003,888.3682929016313,1050.44409028272,451.39066847039226,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,234.8616587370161,{"$f":"IF('Share Price Input'!H216>1,'Share Price Input'!H216,NA())","v":6466},0,6202.222668883467,6202.222668883467,6202.218985183467]
[11,"2007-11-01",6150,250.00000000000003,1180.4635621539187,431.11394038019625,250.00000000000003,874.043764189672,945.1129702138433,493.51656629569527,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,258.03117801770304,{"$f":"IF('Share Price Input'!H217>1,'Share Price Input'!H217,NA())","v":6721},0,6182.278297551028,6182.278297551028,6182.274613851028]
[12,"2007-12-01",6180,250.00000000000003,{"$f":"(SIN(($C217*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1202.5223926472308},394.361761129381,250.00000000000003,859.500888418848,835.4590359035452,532.4585569454377,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,57.55312176096888,{"$f":"IF('Share Price Input'!H218>1,'Share Price Input'!H218,NA())","v":6410},0,5881.852073105412,5881.852073105412,5881.8483894054125]
[1,"2008-01-01",6210,250.00000000000003,1224.667893679099,316.82896612180485,250.00000000000003,844.7508982180806,723.9117188157948,567.4501799185452,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,27.48590992179713,{"$f":"IF('Share Price Input'!H219>1,'Share Price Input'!H219,NA())","v":6456},0,5705.091882975122,5705.091882975122,5705.088199275122]
[2,"2008-02-01",6240,250.00000000000003,1246.895775956674,216.27750042049487,250.00000000000003,829.8051861873743,612.9423991482802,597.8027262807816,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,226.929467005747,{"$f":"IF('Share Price Input'!H220>1,'Share Price Input'!H220,NA())","v":5879},0,5730.649371299352,5730.649371299352,5730.645687599353]
[3,"2008-03-01",6270,250.00000000000003,1269.2017342309455,115.7426436076882,250.00000000000003,814.6752960983918,505.0096513099203,622.9187939089998,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,263.8587781949629,{"$f":"IF('Share Price Input'!H221>1,'Share Price Input'!H221,NA())","v":5884},0,5591.403213650909,5591.403213650909,5591.399529950909]
[4,"2008-04-01",6300,250.00000000000003,1291.5814481305977,38.25587034458337,250.00000000000003,799.3729139782776,402.50477311635194,642.3040456247925,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,65.68581919908222,{"$f":"IF('Share Price Input'!H222>1,'Share Price Input'!H222,NA())","v":5702},0,5239.7011866936855,5239.7011866936855,5239.697502993686]
[5,"2008-05-01",6330,250.00000000000003,1314.0305829988301,1.5685825982397432,250.00000000000003,783.9098590836011,307.69880552800527,655.5769387926736,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,21.938125140030976,{"$f":"IF('Share Price Input'!H223>1,'Share Price Input'!H223,NA())","v":6087},0,5084.719210441382,5084.719210441382,5084.715526741382]
[6,"2008-06-01",6360,250.00000000000003,1336.5447907329,14.085450797454087,250.00000000000003,768.2980747713976,222.69221673217658,662.4762348837844,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,218.60589125148027,{"$f":"IF('Share Price Input'!H224>1,'Share Price Input'!H224,NA())","v":6053},0,5222.698975469193,5222.698975469193,5222.695291769193]
[7,"2008-07-01",6390,250.00000000000003,1359.119710626317,72.93899253953808,250.00000000000003,752.5496192743547,149.36836534032784,662.8661412010683,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,269.1201801794727,{"$f":"IF('Share Price Input'!H225>1,'Share Price Input'!H225,NA())","v":5625},0,5265.959325461079,5265.959325461079,5265.955641761079]
[8,"2008-08-01",6420,250.00000000000003,1381.7509702134316,164.64648254566066,250.00000000000003,736.6766563872753,89.35177374421028,656.7389835659245,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,74.1904199193393,{"$f":"IF('Share Price Input'!H226>1,'Share Price Input'!H226,NA())","v":5110},0,5103.3516026758425,5103.3516026758425,5103.347918975843]
[9,"2008-09-01",6450,250.00000000000003,1404.4341861163414,268.1987027269139,250.00000000000003,720.6914460720035,43.97213610299866,644.2153573622277,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,16.96933433799387,{"$f":"IF('Share Price Input'!H227>1,'Share Price Input'!H227,NA())","v":5636},0,5098.47747901848,5098.47747901848,5098.47379531848]
[10,"2008-10-01",6480,250.00000000000003,{"$f":"(SIN(($C227*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1427.164964893884},359.8729323193579,250.00000000000003,704.6063349880661,14.234858380479182,625.5417539648461,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,209.93033321060025,{"$f":"IF('Share Price Input'!H228>1,'Share Price Input'!H228,NA())","v":4902},0,5341.347494057234,5341.347494057234,5341.343810357234]
[11,"2008-11-01",6510,250.00000000000003,1449.9389038925995,418.6675728438379,250.00000000000003,688.4337469563661,0.7987831307827946,601.0857092695537,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,273.7904778034663,{"$f":"IF('Share Price Input'!H229>1,'Share Price Input'!H229,NA())","v":4291},0,5432.7115101966065,5432.7115101966065,5432.707826496607]
[12,"2008-12-01",6540,250.00000000000003,1472.7515920994501,431.11339266883203,250.00000000000003,672.186173363269,3.961592549895954,571.3285698115164,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,83.02666525821309,{"$f":"IF('Share Price Input'!H230>1,'Share Price Input'!H230,NA())","v":4288},0,5234.364302051177,5234.364302051177,5234.360618351177]
[1,"2009-01-01",6570,250.00000000000003,1495.5986109961912,394.35918582435266,250.00000000000003,655.8761635124976,23.653213194802333,536.8560188503454,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,12.603058534923065,{"$f":"IF('Share Price Input'!H231>1,'Share Price Input'!H231,NA())","v":4434},0,5118.942567213112,5118.942567213112,5118.938883513112]
[2,"2009-02-01",6600,250.00000000000003,1518.4755354151728,316.82495319831446,250.00000000000003,639.5163149323027,59.437368491642815,498.3465488884068,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,200.94386081608494,{"$f":"IF('Share Price Input'!H232>1,'Share Price Input'!H232,NA())","v":4149},0,5233.540898041925,5233.540898041925,5233.537214341925]
[3,"2009-03-01",6630,250.00000000000003,1541.3779343964377,216.272969196959,250.00000000000003,623.1192636453861,110.52124463637028,456.55810750749373,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,277.8475630401473,{"$f":"IF('Share Price Input'!H233>1,'Share Price Input'!H233,NA())","v":3830},0,5225.693398722795,5225.693398722795,5225.689715022795]
[4,"2009-04-01",6660,250.00000000000003,1564.3013720459403,115.73863213960229,250.00000000000003,606.6976744090747,175.77305573559602,412.3131793619748,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,92.1527266290492,{"$f":"IF('Share Price Input'!H234>1,'Share Price Input'!H234,NA())","v":3926},0,4966.972956621238,4966.972956621238,4966.969272921238]
[5,"2009-05-01",6690,250.00000000000003,1587.2414083947217,38.25329761694621,250.00000000000003,590.2642309333288,253.7471190241534,366.4825979462517,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,8.859966593977418,{"$f":"IF('Share Price Input'!H235>1,'Share Price Input'!H235,NA())","v":4243},0,4844.84493680938,4844.84493680938,4844.84125310938]
[6,"2009-06-01",6720,250.00000000000003,1610.1936002588718,1.5680379958003527,250.00000000000003,573.8316260840829,342.71588460685535,319.96840575508105,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,191.68901379204368,{"$f":"IF('Share Price Input'!H236>1,'Share Price Input'!H236,NA())","v":4417},0,5039.962884792736,5039.962884792736,5039.959201092736]
[7,"2009-07-01",6750,250.00000000000003,1633.153502100118,14.08705908288536,250.00000000000003,557.412552079537,440.70821009125683,273.6861001849527,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,281.27223065755857,{"$f":"IF('Share Price Input'!H237>1,'Share Price Input'!H237,NA())","v":4340},0,5200.315970496309,5200.315970496309,5200.312286796309]
[8,"2009-08-01",6780,{"$f":"(SIN(($C237*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},{"$f":"(SIN(($C237*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1656.1166668868636},72.94238527161914,250.00000000000003,541.0196906869321,545.5530321201223,228.54661461462683,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,101.52540352824487,{"$f":"IF('Share Price Input'!H238>1,'Share Price Input'!H238,NA())","v":4628},0,5145.70010940841,5145.70010940841,5145.69642570841]
[9,"2009-09-01",6810,250.00000000000003,1679.078646955529,164.6508824852793,250.00000000000003,524.6657034274084,654.927467241325,185.4383893151648,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,5.757777380977615,{"$f":"IF('Share Price Input'!H239>1,'Share Price Input'!H239,NA())","v":4819},0,5214.515183105685,5214.515183105685,5214.511499405685]
[10,"2009-10-01",6840,250.00000000000003,1702.0349948719897,268.20310189434304,250.00000000000003,508.3632217964961,766.4082764191894,145.20988507175576,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,182.20960228134442,{"$f":"IF('Share Price Input'!H240>1,'Share Price Input'!H240,NA())","v":5140},0,5572.42539863512,5572.42539863512,5572.42171493512]
[11,"2009-11-01",6870,250.00000000000003,1724.9812642930015,359.8763229117649,250.00000000000003,492.12483750779927,877.525552968212,108.6528836861379,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,284.04826913138504,{"$f":"IF('Share Price Input'!H241>1,'Share Price Input'!H241,NA())","v":5131},0,5847.205446798301,5847.205446798301,5847.201763098301]
[12,"2009-12-01",6900,250.00000000000003,1747.9130108273885,418.6691781122852,250.00000000000003,475.96309276740567,985.817444429251,76.48690404094512,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,111.10032803563087,{"$f":"IF('Share Price Input'!H242>1,'Share Price Input'!H242,NA())","v":5190},0,5815.946274512907,5815.946274512907,5815.942590812907]
[1,"2010-01-01",6930,250.00000000000003,1770.8257928968742,431.11284486326247,250.00000000000003,459.89047058653426,1088.8846960007133,49.34504045069741,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,3.3111758877133752,{"$f":"IF('Share Price Input'!H243>1,'Share Price Input'!H243,NA())","v":5412},0,5803.366336985795,5803.366336985795,5803.362653285795]
[2,"2010-02-01",6960,250.00000000000003,1793.715172596341,394.356610441239,250.00000000000003,443.91938513990794,1184.44380709098,27.761502030551412,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,172.5504994592482,{"$f":"IF('Share Price Input'!H244>1,'Share Price Input'!H244,NA())","v":5217},0,6016.743293058268,6016.743293058268,6016.739609358268]
[3,"2010-03-01",6990,250.00000000000003,1816.5767165534087,316.82094023075354,250.00000000000003,428.0621721772892,1270.3776232850073,12.161098334325231,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,286.16253738628023,{"$f":"IF('Share Price Input'!H245>1,'Share Price Input'!H245,NA())","v":5315},0,6130.157404267064,6130.157404267064,6130.153720567064]
[4,"2010-04-01",7020,250.00000000000003,1839.4059967871121,216.26843797346,250.00000000000003,412.33107949558934,1344.7822428378054,2.8508782065757714,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,120.83217484118708,{"$f":"IF('Share Price Input'!H246>1,'Share Price Input'!H246,NA())","v":5714},0,5936.46712644173,5936.46712644173,5936.46344274173]
[5,"2010-05-01",7050,250.00000000000003,1862.1985915655519,115.7346207156495,250.00000000000003,396.73825747891624,1406.0091984605094,0.014086413821814858,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,1.5317437168490073,{"$f":"IF('Share Price Input'!H247>1,'Share Price Input'!H247,NA())","v":5411},0,5782.222814651298,5782.222814651298,5782.219130951298]
[6,"2010-06-01",7080,250.00000000000003,{"$f":"(SIN(($C247*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1884.9500862623095},38.25072496742928,250.00000000000003,381.2957497138573,1452.7019798430451,3.7065570010772717,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,162.7574291149462,{"$f":"IF('Share Price Input'!H248>1,'Share Price Input'!H248,NA())","v":6126},0,5923.658843202665,5923.658843202665,5923.655159502665]
[7,"2010-07-01",7110,250.00000000000003,1907.6560742115241,1.5674934875756321,250.00000000000003,366.0154836872522,1483.8260877406385,13.855614360102948,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.6050270024334,{"$f":"IF('Share Price Input'!H249>1,'Share Price Input'!H249,NA())","v":4838},0,6060.522096789527,6060.522096789527,6060.518413089527]
[8,"2010-08-01",7140,250.00000000000003,1930.3121575613848,14.088667457038042,250.00000000000003,350.9092615736372,1498.6919537626104,30.261503638641557,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,130.67487580379807,{"$f":"IF('Share Price Input'!H250>1,'Share Price Input'!H250,NA())","v":5313},0,5954.9347360971105,5954.9347360971105,5954.931052397111]
[9,"2010-09-01",7170,250.00000000000003,1952.9139481259517,72.94577806660581,250.00000000000003,335.98875111948394,1496.9702180653767,52.601322337174906,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.4279042574915195,{"$f":"IF('Share Price Input'!H251>1,'Share Price Input'!H251,NA())","v":5371},0,5911.844238272085,5911.844238272085,5911.840554572085]
[10,"2010-10-01",7200,250.00000000000003,1975.4570682350823,164.65528244757576,250.00000000000003,321.26547663125694,1478.6990264656092,80.43537571108587,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,152.87674920656735,{"$f":"IF('Share Price Input'!H252>1,'Share Price Input'!H252,NA())","v":5538},0,6173.385294997178,6173.385294997178,6173.381611297178]
[11,"2010-11-01",7230,250.00000000000003,1997.9371515823368,268.2075010390209,250.00000000000003,306.75081007427207,1444.283185302776,113.21583089050876,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.3689095929477,{"$f":"IF('Share Price Input'!H253>1,'Share Price Input'!H253,NA())","v":5748},0,6418.759704781863,6418.759704781863,6418.756021081863]
[12,"2010-12-01",7260,250.00000000000003,2020.3498440706599,359.87971344121416,250.00000000000003,292.45596228921397,1394.4851927754646,150.2974993865373,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,140.58183802635398,{"$f":"IF('Share Price Input'!H254>1,'Share Price Input'!H254,NA())","v":5767},0,6358.0463662894435,6358.0463662894435,6358.042682589444]
[1,"2011-01-01",7290,250.00000000000003,2042.690804655727,418.6707832919842,250.00000000000003,278.3919743331087,1330.4083454561937,190.95053576132992,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.00488281096238552,{"$f":"IF('Share Price Input'!H255>1,'Share Price Input'!H255,NA())","v":5971},0,6261.113642609306,6261.113642609306,6261.109958909306]
[2,"2011-02-01",7320,250.00000000000003,2064.955706186739,431.1122969634874,250.00000000000003,264.56970895142445,1253.472294267366,234.37480252550336,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,142.9552324141166,{"$f":"IF('Share Price Input'!H256>1,'Share Price Input'!H256,NA())","v":5826},0,6391.436357608638,6391.436357608638,6391.432673908638]
[3,"2011-03-01",7350,250.00000000000003,2087.1402362445415,394.3540349800446,250.00000000000003,250.99984218790644,1165.3815914865304,279.71561853134057,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.45056912772424,{"$f":"IF('Share Price Input'!H257>1,'Share Price Input'!H257,NA())","v":6005},0,6466.038208858088,6466.038208858088,6466.034525158088]
[4,"2011-04-01",7380,250.00000000000003,{"$f":"(SIN(($C257*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":2109.2400979768727},316.8169272191129,250.00000000000003,237.69285513861013,1068.0879256359774,326.0805809002265,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,150.50616441490655,{"$f":"IF('Share Price Input'!H258>1,'Share Price Input'!H258,NA())","v":5908},0,6208.420867585706,6208.420867585706,6208.417183885706]
[5,"2011-05-01",7410,250.00000000000003,2131.2510109306186,216.2639067499937,250.00000000000003,224.65902585651412,963.7468809594413,372.5571293932719,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.26468185552636214,{"$f":"IF('Share Price Input'!H259>1,'Share Price Input'!H259,NA())","v":6068},0,5908.738952045366,5908.738952045366,5908.735268345366]
[6,"2011-06-01",7440,250.00000000000003,2153.1687118808736,115.73060933583426,250.00000000000003,211.90842141295064,854.670179498746,418.23050752136703,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,133.03984472922176,{"$f":"IF('Share Price Input'!H260>1,'Share Price Input'!H260,NA())","v":5928},0,5886.7445906789935,5886.7445906789935,5886.740906978994]
[7,"2011-07-01",7470,250.00000000000003,2174.9889556566786,38.248152396035465,250.00000000000003,199.45089012200168,743.2744638685017,462.20176688198285,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.8496190508453,{"$f":"IF('Share Price Input'!H261>1,'Share Price Input'!H261,NA())","v":5945},0,5906.0101642760455,5906.0101642760455,5906.006480576046]
[8,"2011-08-01",7500,250.00000000000003,2196.707515963241,1.5669490735643024,250.00000000000003,187.29605393385913,632.027755468984,503.605460359534,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,160.40087567789914,{"$f":"IF('Share Price Input'!H262>1,'Share Price Input'!H262,NA())","v":5815},0,5681.600926777082,5681.600926777082,5681.597243077083]
[9,"2011-09-01",7530,250.00000000000003,2218.3201862005317,14.090275919911363,250.00000000000003,175.4533010030159,523.3947743793037,541.626675949801,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,1.206071567154737,{"$f":"IF('Share Price Input'!H263>1,'Share Price Input'!H263,NA())","v":5384},0,5474.0876013197185,5474.0876013197185,5474.083917619719]
[10,"2011-10-01",7560,250.00000000000003,2239.822780278027,72.9491709244943,250.00000000000003,163.93177843704535,419.78233239277864,575.5170759467044,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,123.17752312986514,{"$f":"IF('Share Price Input'!H264>1,'Share Price Input'!H264,NA())","v":5218},0,5595.176977408915,5595.176977408915,5595.1732937089155]
[11,"2011-11-01",7590,250.00000000000003,2261.2111334255223,164.65968243254804,250.00000000000003,152.74038523155542,323.48600903606626,604.609625806561,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,286.5689041104329,{"$f":"IF('Share Price Input'!H265>1,'Share Price Input'!H265,NA())","v":5544},0,5793.2720563426865,5793.2720563426865,5793.268372642687]
[12,"2011-12-01",7620,250.00000000000003,2282.4811029997713,268.21190016096045,250.00000000000003,141.88776539678042,236.63929198835774,628.3317227946019,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,170.2191327143775,{"$f":"IF('Share Price Input'!H266>1,'Share Price Input'!H266,NA())","v":5269},0,5727.7672323548495,5727.7672323548495,5727.76354865485]
[1,"2012-01-01",7650,250.00000000000003,2303.628569286877,359.883103907702,250.00000000000003,131.3823012811223,161.1663087172641,646.2164660143775,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,2.824595641204752,{"$f":"IF('Share Price Input'!H267>1,'Share Price Input'!H267,NA())","v":5624},0,5605.097661148548,5605.097661148548,5605.093977448548]
[2,"2012-02-01",7680,250.00000000000003,{"$f":"(SIN(($C267*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":2324.649436300219},418.67238838293656,250.00000000000003,{"$f":"(SIN(($C267*PI()/180*H$6+H$7*PI()/180))*H$5)+H$5","v":121.23210709678398},98.73919658284149,657.9118460020387,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,113.41495339238489,{"$f":"IF('Share Price Input'!H268>1,'Share Price Input'!H268,NA())","v":5618},{"$f":"IF(R267>0,0,R266)","v":0},{"$f":"IF(R267>0,U267,0)","v":5734.616244057205},{"$f":"SUM(D267:Q267)-$U$5","v":5734.616244057205},{"$f":"U267-$U$5","v":5734.612560357205}]
[3,"2012-03-01",7710,250.00000000000003,2345.539632573799,431.1117489695066,250.00000000000003,111.44502265251845,50.741055894043484,663.1876730149439,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,284.6144868923286,{"$f":"IF('Share Price Input'!H269>1,'Share Price Input'!H269,NA())","v":5871},0,5886.635936297141,5886.635936297141,5886.632252597141]
[4,"2012-04-01",{"$f":"C268+360/12","v":7740},{"$f":"(SIN(($C269*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},2366.2951119508166,394.35145944076896,250.00000000000003,102.0286072983181,18.23530670903085,661.9401076512436,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,179.9144583387115,{"$f":"IF('Share Price Input'!H270>1,'Share Price Input'!H270,NA())","v":5768},0,5722.76136768889,5722.76136768889,5722.75768398889]
[5,"2012-05-01",7770,250.00000000000003,2386.911854367376,316.8129141634162,250.00000000000003,92.99013408671323,1.9421282929228028,654.1937046282964,250.00000000000003,250.00000000000003,{"$f":"(SIN(($C270*PI()/180*M$6+M$7*PI()/180))*M$5)+M$5","v":250.00000000000003},250.00000000000003,250.00000000000003,250.00000000000003,5.112592387465156,{"$f":"IF('Share Price Input'!H271>1,'Share Price Input'!H271,NA())","v":5737},0,5457.95964422619,5457.95964422619,5457.95596052619]
[6,"2012-06-01",7800,250.00000000000003,2407.3858666311025,216.25937552657132,250.00000000000003,84.33658415521859,2.2225032273394163,640.1009294940477,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,103.79834909261075,{"$f":"IF('Share Price Input'!H272>1,'Share Price Input'!H272,NA())","v":5297},0,5454.0999244268905,5454.0999244268905,5454.096240726891]
[7,"2012-07-01",7830,250.00000000000003,2427.7131831945812,115.72659800015289,250.00000000000003,76.07464133424003,19.070219681473077,619.9391577835107,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,281.99561912130537,{"$f":"IF('Share Price Input'!H273>1,'Share Price Input'!H273,NA())","v":5493},0,5540.515735415263,5540.515735415263,5540.512051715264]
[8,"2012-08-01",7860,250.00000000000003,2447.8898669234295,38.24557990276759,250.00000000000003,68.2106869846134,52.11200903795236,594.105215683277,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,189.44095729192983,{"$f":"IF('Share Price Input'!H274>1,'Share Price Input'!H274,NA())","v":5635},0,5390.00063212397,5390.00063212397,5389.99694842397]
[9,"2012-09-01",7890,250.00000000000003,2467.9120098588637,1.5664047537677277,250.00000000000003,60.75079506876989,100.61581582431631,563.1075696552953,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,8.059230998672348,{"$f":"IF('Share Price Input'!H275>1,'Share Price Input'!H275,NA())","v":5719},0,5202.008142459686,5202.008142459686,5202.004458759686]
[10,"2012-10-01",7920,250.00000000000003,2487.7757339746267,14.091884471507882,250.00000000000003,53.70072745932771,163.50701672614673,527.5563187445862,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,94.37323284232038,{"$f":"IF('Share Price Input'!H276>1,'Share Price Input'!H276,NA())","v":5742},0,5341.0012305185155,5341.0012305185155,5340.997546818516]
[11,"2012-11-01",7950,250.00000000000003,2507.4771919281056,72.95256384529003,250.00000000000003,47.065929488736856,239.39222934235283,488.1511865434133,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,278.7246978657214,{"$f":"IF('Share Price Input'!H277>1,'Share Price Input'!H277,NA())","v":5681},0,5633.76011531362,5633.76011531362,5633.75643161362]
[12,"2012-12-01",7980,250.00000000000003,{"$f":"(SIN(($C277*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":2527.012567805513},164.66408244019124,250.00000000000003,40.851525743409866,326.59018318923137,445.6677491552963,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,198.75353349856758,{"$f":"IF('Share Price Input'!H278>1,'Share Price Input'!H278,NA())","v":5871},0,5703.53595813221,5703.53595813221,5703.53227443221]
[null,"2013-01-01",8010,250.00000000000003,2546.378077860984,268.2162992601389,250.00000000000003,35.062316105594846,423.16896899238003,400.9421702217076,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,11.650562820876786,{"$f":"IF('Share Price Input'!H279>1,'Share Price Input'!H279,NA())","v":6027},0,5685.414711561682,5685.414711561682,5685.411027861683]
[null,"2013-02-01",8040,250.00000000000003,2565.5699712494243,359.8864943112245,250.00000000000003,29.702772046041446,526.9888409920429,354.85474345822036,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,85.18422079650713,{"$f":"IF('Share Price Input'!H280>1,'Share Price Input'!H280,NA())","v":6374},0,5922.183359153461,5922.183359153461,5922.179675453462]
[null,"2013-03-01",8070,250.00000000000003,2584.584530753018,418.6739933851392,250.00000000000003,24.77703317032467,635.7496239577815,308.3125666176846,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,274.81720685286564,{"$f":"IF('Share Price Input'!H281>1,'Share Price Input'!H281,NA())","v":6378},0,6246.911271036814,6246.911271036814,6246.907587336814]
[null,"2013-04-01",8100,250.00000000000003,2603.4180735011905,431.11120088132157,250.00000000000003,20.288904021495682,747.0416745891354,262.23168789350683,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,207.8081035401709,{"$f":"IF('Share Price Input'!H282>1,'Share Price Input'!H282,NA())","v":6480},0,6271.895960726822,6271.895960726822,6271.892277026822]
[null,"2013-05-01",8130,250.00000000000003,2622.0669516839384,394.34888382341137,250.00000000000003,16.241851141528855,858.3992682297663,217.5190761593375,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,15.869587382898317,{"$f":"IF('Share Price Input'!H283>1,'Share Price Input'!H283,NA())","v":6430},0,6124.441934720881,6124.441934720881,6124.438251020882]
[null,"2013-06-01",8160,250.00000000000003,2640.5275532583555,316.80890106364063,250.00000000000003,12.639000393833498,967.3552280889469,175.05476990889983,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,76.27481145163485,{"$f":"IF('Share Price Input'!H284>1,'Share Price Input'!H284,NA())","v":6583},0,6188.656580465312,6188.656580465312,6188.652896765312]
[null,"2013-07-01",8190,250.00000000000003,2658.796302648252,216.25484430318866,250.00000000000003,9.483134548897965,1071.4955866357272,135.67455624253196,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,270.29164317286666,{"$f":"IF('Share Price Input'!H285>1,'Share Price Input'!H285,NA())","v":6215},0,6361.992383851464,6361.992383851464,6361.988700151464]
[null,"2013-08-01",8220,250.00000000000003,2676.869661436678,115.72258670861262,250.00000000000003,6.776691134933799,1168.5130681183182,100.15352081444885,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,216.56180533529962,{"$f":"IF('Share Price Input'!H286>1,'Share Price Input'!H286,NA())","v":6621},0,6284.5936498482915,6284.5936498482915,6284.589966148292]
[null,"2013-09-01",8250,250.00000000000003,2694.744129051288,38.243007487626784,250.00000000000003,4.521760555176343,1256.258207279966,69.19079251248291,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,20.69633287232007,{"$f":"IF('Share Price Input'!H287>1,'Share Price Input'!H287,NA())","v":6506},0,6083.650546058861,6083.650546058861,6083.646862358862]
[null,"2013-10-01",8280,250.00000000000003,{"$f":"(SIN(($C287*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":2712.416243442336},1.565860528186164,250.00000000000003,2.7200844733006306,1332.7869717133399,43.39578312717259,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,67.68717973452004,{"$f":"IF('Share Price Input'!H288>1,'Share Price Input'!H288,NA())","v":6462},0,6160.568439318856,6160.568439318856,6160.564755618856]
[null,"2013-11-01",8310,250.00000000000003,2729.882581753249,14.093493111822596,250.00000000000003,1.373054468192663,1396.4038327592966,23.276192842531145,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,265.169429718041,{"$f":"IF('Share Price Input'!H289>1,'Share Price Input'!H289,NA())","v":6741},0,6430.194900953133,6430.194900953133,6430.191217253133]
[null,"2013-12-01",8340,250.00000000000003,2747.139760983572,72.95595682898232,250.00000000000003,0.481710959122438,1445.6993306949753,9.22801762573198,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,224.97320103789576,{"$f":"IF('Share Price Input'!H290>1,'Share Price Input'!H290,NA())","v":6595},0,6500.47429443028,6500.47429443028,6500.47061073028]
[1,"2014-01-01",8370,250.00000000000003,2764.184438644224,164.66848247051237,250.00000000000003,0.04674240214490055,1479.5813019380103,1.5277551913555385,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,26.10795067705739,{"$f":"IF('Share Price Input'!H291>1,'Share Price Input'!H291,NA())","v":6719},0,6436.112987623305,6436.112987623305,6436.109303923306]
[2,"2014-02-01",8400,250.00000000000003,2781.013313404881,268.22069833657525,250.00000000000003,0.06848475834988221,1497.2990764142605,0.3269629432579677,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,59.461977356809996,{"$f":"IF('Share Price Input'!H292>1,'Share Price Input'!H292,NA())","v":6493},0,6606.386829514136,6606.386829514136,6606.383145814136]
[3,"2014-03-01",8430,250.00000000000003,2797.6231257334166,359.8898846517918,250.00000000000003,0.5469212343726895,1498.4601089856556,5.649275005242657,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,259.4748137722989,{"$f":"IF('Share Price Input'!H293>1,'Share Price Input'!H293,NA())","v":6775},0,6921.6404456827795,6921.6404456827795,6921.63676198278]
[4,"2014-04-01",8460,250.00000000000003,2814.010658527216,418.67559829859704,250.00000000000003,1.4816822953645215,1483.0386764615275,17.38993705166132,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,233.0024731937862,{"$f":"IF('Share Price Input'!H294>1,'Share Price Input'!H294,NA())","v":6652},0,6967.595342128153,6967.595342128153,6967.591658428153]
[5,"2014-05-01",8490,250.00000000000003,2830.1727377362968,431.1106526989317,250.00000000000003,2.872045950413849,1451.3764475072953,35.31786809346056,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,32.07882354505193,{"$f":"IF('Share Price Input'!H295>1,'Share Price Input'!H295,NA())","v":6808},0,6782.924891831451,6782.924891831451,6782.921208131451]
[6,"2014-06-01",8520,250.00000000000003,2846.1062329780693,394.34630812798173,250.00000000000003,4.7169383101987705,1404.1749128238982,59.08020863937452,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,51.63814037979631,{"$f":"IF('Share Price Input'!H296>1,'Share Price Input'!H296,NA())","v":6864},0,6760.059057559319,6760.059057559319,6760.055373859319]
[7,"2014-07-01",8550,250.00000000000003,2861.808058143665,316.80488791980434,250.00000000000003,7.014934416436631,1342.4798433107455,88.20926571486146,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,253.23475223047672,{"$f":"IF('Share Price Input'!H297>1,'Share Price Input'!H297,NA())","v":6802},0,6869.54805803599,6869.54805803599,6869.54437433599]
[8,"2014-08-01",8580,250.00000000000003,{"$f":"(SIN(($C297*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":2877.2751719956686},216.25031307984162,250.00000000000003,9.764259342494597,1267.6581205484024,122.13171804616456,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,240.61161322658603,{"$f":"IF('Share Price Input'!H298>1,'Share Price Input'!H298,NA())","v":6788},0,6733.687512539159,6733.687512539159,6733.683828839159]
[9,"2014-09-01",8610,250.00000000000003,2892.504578757158,115.71857546120158,250.00000000000003,12.962789564306604,1181.367452932015,160.17990023206536,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,38.58068684991741,{"$f":"IF('Share Price Input'!H299>1,'Share Price Input'!H299,NA())","v":6825},0,6401.310300096664,6401.310300096664,6401.306616396664]
[10,"2014-10-01",8640,250.00000000000003,2907.4933286919577,38.240435150612456,250.00000000000003,16.608054600542346,1085.519648407854,201.60494380700902,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,44.2527049008724,{"$f":"IF('Share Price Input'!H300>1,'Share Price Input'!H300,NA())","v":6557},0,6293.715431858847,6293.715431858847,6293.7117481588475]
[11,"2014-11-01",8670,250.00000000000003,2922.2385186759643,1.56531639681873,250.00000000000003,20.697238920758195,982.2382575217791,245.5915165518246,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,246.47878399116456,{"$f":"IF('Share Price Input'!H301>1,'Share Price Input'!H301,NA())","v":6487},0,6418.805948358309,6418.805948358309,6418.8022646583095]
[12,"2014-12-01",8700,{"$f":"(SIN(($C301*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},2936.7372927594333,14.095101840859087,250.00000000000003,25.227184120055426,873.8115252167587,291.27386995124425,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,247.764601360793,{"$f":"IF('Share Price Input'!H302>1,'Share Price Input'!H302,NA())","v":6656},0,6388.905891549144,6388.905891549144,6388.902207849144]
[1,"2015-01-01",8730,250.00000000000003,2950.986842720149,72.95934987557888,250.00000000000003,30.194391358571465,762.6416937529648,337.7528789504715,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,45.58276238869057,{"$f":"IF('Share Price Input'!H303>1,'Share Price Input'!H303,NA())","v":6585},0,6200.1142353464265,6200.1142353464265,6200.110551646427]
[2,"2015-02-01",8760,250.00000000000003,2964.9844086073376,164.6728825234976,250.00000000000003,35.5950240639138,651.1917799669654,384.11373863242727,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,37.34063173380565,{"$f":"IF('Share Price Input'!H304>1,'Share Price Input'!H304,NA())","v":6782},0,6237.894781827948,6237.894781827948,6237.891098127948]
[3,"2015-03-01",8790,250.00000000000003,2978.7272792762305,268.22509739025253,250.00000000000003,41.42491089445207,541.9310060431576,429.4439695077813,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,239.23889012684276,{"$f":"IF('Share Price Input'!H305>1,'Share Price Input'!H305,NA())","v":6940},0,6498.987469538716,6498.987469538716,6498.983785838716]
[4,"2015-04-01",8820,250.00000000000003,2992.212792913181,359.89327492939094,250.00000000000003,47.67954896117885,437.2800928030803,472.85137703559076,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,254.42757713055107,{"$f":"IF('Share Price Input'!H306>1,'Share Price Input'!H306,NA())","v":6809},0,6564.340980072972,6564.340980072972,6564.337296372973]
[5,"2015-05-01",8850,250.00000000000003,3005.43833755122,418.6772031233006,250.00000000000003,54.35410730565536,339.55762756378675,513.4816118934697,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,53.05190407814243,{"$f":"IF('Share Price Input'!H307>1,'Share Price Input'!H307,NA())","v":6986},0,6384.557107815574,6384.557107815574,6384.553424115575]
[6,"2015-06-01",8880,250.00000000000003,{"$f":"(SIN(($C307*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":3018.40135157596},431.1101044223358,250.00000000000003,61.443430631343176,250.9286948093012,550.5349853739739,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,30.934640912998276,{"$f":"IF('Share Price Input'!H308>1,'Share Price Input'!H308,NA())","v":6953},0,6343.349524025913,6343.349524025913,6343.345840325913]
[7,"2015-07-01",8910,250.00000000000003,3031.099324221749,394.34373235446367,250.00000000000003,68.94204328545561,173.3569077852984,583.2822089448389,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,231.5493424935209,{"$f":"IF('Share Price Input'!H309>1,'Share Price Input'!H309,NA())","v":6753},0,6482.569875385327,6482.569875385327,6482.566191685327]
[8,"2015-08-01",8940,250.00000000000003,3043.529796057971,316.80087473189815,250.00000000000003,76.84415348824427,108.56090377821636,611.0787481852972,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,260.5689996665403,{"$f":"IF('Share Price Input'!H310>1,'Share Price Input'!H310,NA())","v":6688},0,6417.379792208168,6417.379792208168,6417.376108508168]
[9,"2015-09-01",8970,250.00000000000003,3055.690359465405,216.24578185654445,250.00000000000003,85.14365780645306,57.97626694528867,633.3775085827434,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,60.95275486014113,{"$f":"IF('Share Price Input'!H311>1,'Share Price Input'!H311,NA())","v":6058},0,6109.382645816576,6109.382645816576,6109.378962116576]
[10,"2015-10-01",9000,250.00000000000003,3067.578659102549,115.71456425794331,250.00000000000003,93.8341458674899,22.723722311906272,649.7396035065142,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,25.065056804920346,{"$f":"IF('Share Price Input'!H312>1,'Share Price Input'!H312,NA())","v":6072},0,5974.652068151324,5974.652068151324,5974.648384451324]
[11,"2015-11-01",9030,250.00000000000003,3079.192392361819,38.237862891722244,250.00000000000003,102.90890531067123,3.584305612503158,659.8429924223511,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,223.44654149623014,{"$f":"IF('Share Price Input'!H313>1,'Share Price Input'!H313,NA())","v":6361},0,6107.209316395298,6107.209316395298,6107.205632695298]
[12,"2015-12-01",9060,250.00000000000003,3090.529309815536,1.5647723596671312,250.00000000000003,112.36092697171637,0.9820590980348243,663.4888193292695,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,266.15979700271106,{"$f":"IF('Share Price Input'!H314>1,'Share Price Input'!H314,NA())","v":6395},0,6135.082000876935,6135.082000876935,6135.078317176935]
[1,"2016-01-01",9090,250.00000000000003,3101.587215651607,14.096710658612352,250.00000000000003,122.18291029648765,14.974636692175636,660.6053266650265,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,69.24791407309125,{"$f":"IF('Share Price Input'!H315>1,'Share Price Input'!H315,NA())","v":6093},0,5982.6910303370005,5982.6910303370005,5982.687346637001]
[2,"2016-02-01",9120,250.00000000000003,3112.3639680988276,72.96274298507362,250.00000000000003,132.36726897979196,45.25202664310848,651.2492676462749,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,19.75966456017852,{"$f":"IF('Share Price Input'!H316>1,'Share Price Input'!H316,NA())","v":6060},0,6033.9512552132555,6033.9512552132555,6033.947571513256]
[3,"2016-03-01",9150,250.00000000000003,3122.857479841713,164.67728259915694,250.00000000000003,142.90613682489322,91.14341997114695,635.6047892455763,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,214.96884377861943,{"$f":"IF('Share Price Input'!H317>1,'Share Price Input'!H317,NA())","v":6152},0,6372.154268561107,6372.154268561107,6372.150584861107]
[4,"2016-04-01",9180,250.00000000000003,{"$f":"(SIN(($C317*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":3133.0657184247866},268.22949642118084,250.00000000000003,153.79137381920827,151.63207253867654,613.9798077906294,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,271.17350369566805,{"$f":"IF('Share Price Input'!H318>1,'Share Price Input'!H318,NA())","v":6146},0,6591.86828899015,6591.86828899015,6591.86460529015]
[5,"2016-05-01",9210,250.00000000000003,3142.9867066462384,359.8966651440341,250.00000000000003,165.01457242149166,225.37783146670358,586.7999485215637,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,77.898114497443,{"$f":"IF('Share Price Input'!H319>1,'Share Price Input'!H319,NA())","v":6185},0,6557.970154997474,6557.970154997474,6557.9664712974745]
[6,"2016-06-01",9240,250.00000000000003,3152.6185229408793,418.6788078592535,250.00000000000003,176.5670640556486,310.7468268152102,554.6001683886336,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,15.043578585463365,{"$f":"IF('Share Price Input'!H320>1,'Share Price Input'!H320,NA())","v":6192},0,6628.251284945089,6628.251284945089,6628.247601245089]
[7,"2016-07-01",9270,250.00000000000003,3161.9593017523302,431.10955605153777,250.00000000000003,188.43992580617743,405.84767069509985,518.0142269712376,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,206.15638065208842,{"$f":"IF('Share Price Input'!H321>1,'Share Price Input'!H321,NA())","v":6578},0,6911.523378228471,6911.523378228471,6911.5196945284715]
[8,"2016-08-01",9300,250.00000000000003,3171.00723389435,394.3411565028793,250.00000000000003,200.62398731004947,508.5733618042943,477.7622127528707,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,275.58638610553965,{"$f":"IF('Share Price Input'!H322>1,'Share Price Input'!H322,NA())","v":6693},0,7027.890654669984,7027.890654669984,7027.886970969984]
[9,"2016-09-01",9330,250.00000000000003,3179.7605669012546,316.79686149992926,250.00000000000003,213.10983783971722,616.6479669744335,434.63637026114645,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,86.86240823689447,{"$f":"IF('Share Price Input'!H323>1,'Share Price Input'!H323,NA())","v":6746},0,6847.8103280133755,6847.8103280133755,6847.806644313376]
[10,"2016-10-01",9360,250.00000000000003,3188.217605367345,216.24125063328069,250.00000000000003,225.88783357177044,727.6770454779135,389.4855070247632,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,10.939123658252868,{"$f":"IF('Share Price Input'!H324>1,'Share Price Input'!H324,NA())","v":6984},0,6758.444682033326,6758.444682033326,6758.440998333326]
[11,"2016-11-01",9390,250.00000000000003,3196.3767112752835,115.71055309882868,250.00000000000003,238.94810503563883,839.2006989223147,343.1982872512405,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,197.0508681242383,{"$f":"IF('Share Price Input'!H325>1,'Share Price Input'!H325,NA())","v":6693},0,6930.481540007545,6930.481540007545,6930.477856307545]
[12,"2016-12-01",9420,250.00000000000003,3204.23630431336,38.23529071096422,250.00000000000003,252.28056473657233,948.7480713884603,296.685741041225,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,279.3775547450733,{"$f":"IF('Share Price Input'!H326>1,'Share Price Input'!H326,NA())","v":6730},0,7019.5598432356555,7019.5598432356555,7019.556159535656]
[1,"2017-01-01",9450,250.00000000000003,3211.794862181576,1.564228416730117,250.00000000000003,265.8749149470239,1053.8920923372293,250.8633333948262,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,96.09836055552606,{"$f":"IF('Share Price Input'!H327>1,'Share Price Input'!H327,NA())","v":7210},0,6880.084108132912,6880.084108132912,6880.080424432912]
[2,"2017-02-01",9480,250.00000000000003,{"$f":"(SIN(($C327*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":3219.050920886491},14.09831956508603,250.00000000000003,279.72065566040635,1152.303249431939,206.6329459297827,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,7.465729246816835,{"$f":"IF('Share Price Input'!H328>1,'Share Price Input'!H328,NA())","v":7188},0,6879.268137020522,6879.268137020522,6879.264453320522]
[3,"2017-03-01",9510,250.00000000000003,3226.0030750247843,72.96613615746043,250.00000000000003,293.8070927010948,1241.8011999156008,164.86512594923934,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,187.69540942553255,{"$f":"IF('Share Price Input'!H329>1,'Share Price Input'!H329,NA())","v":7374},0,7187.134355473712,7187.134355473712,7187.1306717737125]
[4,"2017-04-01",9540,250.00000000000003,3232.6499780554595,164.68168269747648,250.00000000000003,308.12334598439196,1320.4030770699987,126.38195223491698,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,282.52906316533074,{"$f":"IF('Share Price Input'!H330>1,'Share Price Input'!H330,NA())","v":7349},0,7434.765415507574,7434.765415507574,7434.7617318075745]
[5,"2017-05-01",9570,250.00000000000003,3238.990342560653,268.23389542934626,250.00000000000003,322.65835792009136,1386.3674215057715,91.94085480299927,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,105.56225075333339,{"$f":"IF('Share Price Input'!H331>1,'Share Price Input'!H331,NA())","v":7297},0,7413.749439272196,7413.749439272196,7413.745755572196]
[6,"2017-06-01",9600,250.00000000000003,3245.0229404949887,359.9000552957014,250.00000000000003,337.4009019531411,1438.2327639662108,62.219707084063884,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,4.639837535991859,{"$f":"IF('Share Price Input'!H332>1,'Share Price Input'!H332,NA())","v":7547},{"$f":"IF(R331>0,0,R330)","v":0},{"$f":"IF(R331>0,U331,0)","v":7447.4125226300985},{"$f":"SUM(D331:Q331)-$U$5","v":7447.4125226300985},{"$f":"U331-$U$5","v":7447.408838930099}]
[7,"2017-07-01",9630,250.00000000000003,3250.7466034234358,418.6804125064572,250.00000000000003,352.33959123480906,1474.8500048257092,37.803483944395566,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,178.13429096949457,{"$f":"IF('Share Price Input'!H333>1,'Share Price Input'!H333,NA())","v":7350},0,7712.5507032043015,7712.5507032043015,7712.547019504302]
[8,"2017-08-01",{"$f":"C332+360/12","v":9660},{"$f":"(SIN(($C333*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},3256.1602227476205,431.10900758653344,250.00000000000003,367.4628874176657,1495.4078729007301,19.172748146957986,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,285.0259929096625,{"$f":"IF('Share Price Input'!H334>1,'Share Price Input'!H334,NA())","v":7511},0,7854.335048009172,7854.335048009172,7854.331364309172]
[9,"2017-09-01",9690,250.00000000000003,3261.262749920541,394.3385805732123,250.00000000000003,382.7591095675669,1499.4508995220672,6.694191862762466,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,115.20927912908078,{"$f":"IF('Share Price Input'!H335>1,'Share Price Input'!H335,NA())","v":7439},0,7659.7111268752315,7659.7111268752315,7659.707443175232]
[10,"2017-10-01",9720,250.00000000000003,3266.0531966496665,316.7928482239049,250.00000000000003,398.21644318578296,1486.8895096448755,0.6134193956114018,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,2.4748255939428248,{"$f":"IF('Share Price Input'!H336>1,'Share Price Input'!H336,NA())","v":7522},0,7471.036558993784,7471.036558993784,7471.032875293784]
[11,"2017-11-01",9750,250.00000000000003,3270.5306350883484,216.23671941007694,250.00000000000003,413.8229493342793,1458.002006423443,1.050113171449368,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,168.41277271170952,{"$f":"IF('Share Price Input'!H337>1,'Share Price Input'!H337,NA())","v":7560},0,7528.051512439307,7528.051512439307,7528.047828739307]
[12,"2017-12-01",9780,250.00000000000003,{"$f":"(SIN(($C337*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":3274.694198015536},115.70654198385401,250.00000000000003,429.5665738571163,1413.428405281591,7.995678135821436,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,286.8565241339926,{"$f":"IF('Share Price Input'!H338>1,'Share Price Input'!H338,NA())","v":7393},0,7528.244237707912,7528.244237707912,7528.240554007913]
[1,"2018-01-01",9810,250.00000000000003,3278.543079003745,38.23271860833259,250.00000000000003,445.4351566908405,1354.1562540875964,21.313410922667003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,124.99377905100965,{"$f":"IF('Share Price Input'!H339>1,'Share Price Input'!H339,NA())","v":7724},0,7262.670714664191,7262.670714664191,7262.667030964191]
[2,"2018-02-01",9840,250.00000000000003,3282.076532575252,1.5636845680094495,250.00000000000003,461.41644125667744,1281.4987535939163,40.741190464868225,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.9809420484695295,{"$f":"IF('Share Price Input'!H340>1,'Share Price Input'!H340,NA())","v":7444},0,7068.273860807193,7068.273860807193,7068.270177107193]
[3,"2018-03-01",9870,250.00000000000003,3285.2938743464824,14.099928560277192,250.00000000000003,477.4980839272673,1197.0656628931235,65.89663708962343,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,158.57687390051743,{"$f":"IF('Share Price Input'!H341>1,'Share Price Input'!H341,NA())","v":7070},0,7198.427377017291,7198.427377017291,7198.4236933172915]
[4,"2018-04-01",9900,250.00000000000003,3288.19448116057,72.96952939274706,250.00000000000003,493.66766356063863,1102.7276344924815,96.28463855682793,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.0119915590041,{"$f":"IF('Share Price Input'!H342>1,'Share Price Input'!H342,NA())","v":7180},0,7341.852255022269,7341.852255022269,7341.848571322269]
[5,"2018-05-01",9930,250.00000000000003,3290.77779120805,164.68608281846625,250.00000000000003,509.9126910940586,1000.5747691793847,131.30709491209765,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,134.86943313120543,{"$f":"IF('Share Price Input'!H343>1,'Share Price Input'!H343,NA())","v":7567},0,7232.124178643263,7232.124178643263,7232.120494943263]
[6,"2018-06-01",9960,250.00000000000003,3293.043304135678,268.2382944147589,250.00000000000003,526.2206191903279,892.870308913067,170.27469035521068,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.16525857253864729,{"$f":"IF('Share Price Input'!H344>1,'Share Price Input'!H344,NA())","v":7700},0,7150.808791881581,7150.808791881581,7150.805108181581]
[7,"2018-07-01",9990,250.00000000000003,3294.990581143338,359.90344538440064,250.00000000000003,542.5788519291017,782.0004936968966,212.42046042875972,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,148.67315523335222,{"$f":"IF('Share Price Input'!H345>1,'Share Price Input'!H345,NA())","v":7620},0,7340.563304115849,7340.563304115849,7340.559620415849]
[8,"2018-08-01",10020,250.00000000000003,3296.6192450690364,418.68201706490674,250.00000000000003,558.9747545357235,670.4216933746534,256.9148874961314,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.48692548943734,{"$f":"IF('Share Price Input'!H346>1,'Share Price Input'!H346,NA())","v":7660},0,7490.095839329889,7490.095839329889,7490.092155629889]
[9,"2018-09-01",10050,250.00000000000003,3297.9289804619493,431.1084590273275,250.00000000000003,575.3956631400808,560.6059856690092,302.8822273979719,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,144.78949248074838,{"$f":"IF('Share Price Input'!H347>1,'Share Price Input'!H347,NA())","v":7250},0,7312.707124477088,7312.707124477088,7312.703440777088]
[10,"2018-10-01",10080,250.00000000000003,{"$f":"(SIN(($C347*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":3298.9195336435237},394.33600456547083,250.00000000000003,591.8288945579243,454.98638620512685,349.4177459441065,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.03163640875365559,{"$f":"IF('Share Price Input'!H348>1,'Share Price Input'!H348,NA())","v":7300},0,7089.516517624907,7089.516517624907,7089.512833924907]
[11,"2018-11-01",10110,250.00000000000003,3299.5907127566115,316.7888349038105,250.00000000000003,608.2617560871046,355.90294397223425,395.6055259904091,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,138.74849844997823,{"$f":"IF('Share Price Input'!H349>1,'Share Price Input'!H349,NA())","v":7094},0,7114.894588460148,7114.894588460148,7114.890904760148]
[12,"2018-12-01",10140,250.00000000000003,3299.9423878026296,216.23218818691672,250.00000000000003,624.6815553111702,265.5508965022355,440.53649461976016,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.27907770624404,{"$f":"IF('Share Price Input'!H350>1,'Share Price Input'!H350,NA())","v":6980},0,7135.218916428957,7135.218916428957,7135.215232728957]
[1,"2019-01-01",10170,250.00000000000003,3299.974490666737,115.70253091303195,250.00000000000003,641.0756099027341,185.932033410224,483.32631561425364,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,154.70699800710102,{"$f":"IF('Share Price Input'!H351>1,'Share Price Input'!H351,NA())","v":6837},0,6880.714294814082,6880.714294814082,6880.710611114082]
[2,"2019-02-01",10200,250.00000000000003,3299.6870151310304,38.230146583831925,250.00000000000003,657.4312574190537,118.81034585926909,523.132795056907,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.5807080911860965,{"$f":"IF('Share Price Input'!H352>1,'Share Price Input'!H352,NA())","v":7020},0,6637.868584441278,6637.868584441278,6637.864900741278]
[3,"2019-03-01",10230,250.00000000000003,3299.0800168757482,1.5631408135038782,250.00000000000003,673.7358650822475,65.6729445552229,559.1724574840609,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,128.84988440594248,{"$f":"IF('Share Price Input'!H353>1,'Share Price Input'!H353,NA())","v":7100},0,6728.070625516726,6728.070625516726,6728.066941816726]
[4,"2019-04-01",10260,250.00000000000003,3298.153613468484,14.101537644182997,250.00000000000003,689.9768395366071,27.697112150568728,590.7359663348161,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.38943210911003,{"$f":"IF('Share Price Input'!H354>1,'Share Price Input'!H354,NA())","v":7317},0,6908.050817543769,6908.050817543769,6908.047133843769]
[5,"2019-05-01",10290,250.00000000000003,3296.9079843414165,72.97292269092279,250.00000000000003,706.1416365754523,5.724220026046851,617.2020851904388,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,164.57500270700388,{"$f":"IF('Share Price Input'!H355>1,'Share Price Input'!H355,NA())","v":7385},0,6863.5201678312815,6863.5201678312815,6863.516484131282]
[6,"2019-06-01",10320,250.00000000000003,3295.3433707565573,164.69048296211238,250.00000000000003,722.2177708300281,0.24108733517903147,638.0499050172334,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,1.809874451123136,{"$f":"IF('Share Price Input'!H356>1,'Share Price Input'!H356,NA())","v":7161},0,6822.3488076522335,6822.3488076522335,6822.345123952234]
[7,"2019-07-01",10350,250.00000000000003,3293.4600757590188,268.2426933774107,250.00000000000003,738.1928254129577,11.36919531039291,652.8690967548637,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,119.02417067699369,{"$f":"IF('Share Price Input'!H357>1,'Share Price Input'!H357,NA())","v":7498},0,7083.1543735916375,7083.1543735916375,7083.150689891638]
[8,"2019-08-01",10380,250.00000000000003,{"$f":"(SIN(($C357*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":3291.2584641183203},359.9068354101349,250.00000000000003,754.0544615087955,38.86199579252093,661.3679874576183,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,285.8222000589143,{"$f":"IF('Share Price Input'!H358>1,'Share Price Input'!H358,NA())","v":7585},0,7391.268260646305,7391.268260646305,7391.264576946305]
[9,"2019-09-01",10410,250.00000000000003,3288.7389622577357,418.6836215346078,250.00000000000003,769.7904279042905,82.11037361444085,663.3793010330855,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,174.34679390171056,{"$f":"IF('Share Price Input'!H359>1,'Share Price Input'!H359,NA())","v":7207},0,7397.045796545872,7397.045796545872,7397.042112845872]
[10,"2019-10-01",10440,250.00000000000003,3285.902058171703,431.10791037391573,250.00000000000003,785.3885704509732,140.1561418172672,658.8634505884244,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,3.7133169208798904,{"$f":"IF('Share Price Input'!H360>1,'Share Price Input'!H360,NA())","v":7360},0,7305.127764623164,7305.127764623164,7305.124080923164]
[11,"2019-11-01",10470,250.00000000000003,3282.748301331304,394.33342847965935,250.00000000000003,800.836841452784,211.71327070669167,647.9093175839002,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,109.31786974691283,{"$f":"IF('Share Price Input'!H361>1,'Share Price Input'!H361,NA())","v":7302},0,7446.855345601252,7446.855345601252,7446.851661901253]
[12,"2019-12-01",10500,250.00000000000003,3279.27830257784,316.78482153967497,250.00000000000003,816.1233089714758,295.1963804102215,630.7325024583047,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,283.5848004421955,{"$f":"IF('Share Price Input'!H362>1,'Share Price Input'!H362,NA())","v":7286},0,7621.696432699712,7621.696432699712,7621.692748999712]
[1,"2020-01-01",10530,250.00000000000003,3275.492734004518,216.2276569638205,250.00000000000003,831.2361660426004,388.7558656702101,607.6710811576379,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,183.97611436334722,{"$f":"IF('Share Price Input'!H363>1,'Share Price Input'!H363,NA())","v":7604},0,7503.355934502134,7503.355934502134,7503.352250802134]
[2,"2020-02-01",10560,250.00000000000003,3271.3923288262777,115.69851988635335,250.00000000000003,846.1637397949798,490.3188746672326,579.1789510875209,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,6.2820250774535396,{"$f":"IF('Share Price Input'!H364>1,'Share Price Input'!H364,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7309.0307556398175,7309.027071939818]
[3,"2020-03-01",10590,250.00000000000003,3266.977881237778,38.22757463746339,250.00000000000003,860.8945004665958,597.6352339698967,545.8168974550239,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,99.77692882902116,{"$f":"IF('Share Price Input'!H365>1,'Share Price Input'!H365,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7409.325332895779,7409.321649195779]
[4,"2020-04-01",10620,{"$f":"(SIN(($C365*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},3262.2502462595685,1.56259715321508,250.00000000000003,875.417070309952,708.3273021235052,508.2415558331476,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,280.687824551994,{"$f":"IF('Share Price Input'!H366>1,'Share Price Input'!H366,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7636.482912531383,7636.479228831383]
[5,"2020-05-01",10650,250.00000000000003,3257.2103395724844,14.103146816807055,250.00000000000003,889.7202323800221,819.9426473491673,467.1924881879616,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,193.41738128492673,{"$f":"IF('Share Price Input'!H367>1,'Share Price Input'!H367,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7641.58255189137,7641.57886819137]
[6,"2020-06-01",10680,250.00000000000003,3251.859137340294,72.97631605199535,250.00000000000003,903.7929391979931,930.0083822556797,423.4776267394442,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,9.503839295623266,{"$f":"IF('Share Price Input'!H368>1,'Share Price Input'!H368,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7591.61455718103,7591.6108734810305]
[7,"2020-07-01",10710,250.00000000000003,3246.1976760206253,164.6948831284249,250.00000000000003,917.6243212841196,1036.0859517545457,377.95737215153787,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,90.4465123634277,{"$f":"IF('Share Price Input'!H369>1,'Share Price Input'!H369,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7833.003033002681,7832.999349302681]
[8,"2020-08-01",10740,250.00000000000003,3240.2270521642163,268.2470923172939,250.00000000000003,931.2036955530947,1135.825160327651,331.527659032577,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,277.14498595128043,{"$f":"IF('Share Price Input'!H370>1,'Share Price Input'!H370,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8184.171961646113,8184.168277946113]
[9,"2020-09-01",10770,250.00000000000003,3233.948422202535,359.9102253728889,250.00000000000003,944.5205735654534,1227.0162416494836,285.1023220527517,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,202.62590205825137,{"$f":"IF('Share Price Input'!H371>1,'Share Price Input'!H371,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8253.120003201362,8253.116319501361]
[10,"2020-10-01",10800,250.00000000000003,3227.363002223783,418.6852259155511,250.00000000000003,957.5646696286368,1307.638816938495,239.59510975060056,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,13.363508308583448,{"$f":"IF('Share Price Input'!H372>1,'Share Price Input'!H372,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8164.206649065651,8164.202965365651]
[11,"2020-11-01",10830,250.00000000000003,3220.4720677373675,431.1073616263021,250.00000000000003,970.3259087414493,1375.9066573434666,195.90170003477854,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,81.37078821997909,{"$f":"IF('Share Price Input'!H373>1,'Share Price Input'!H373,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8275.080800003343,8275.077116303342]
[12,"2020-12-01",10860,250.00000000000003,3213.2769534268396,394.33085231576865,250.00000000000003,982.7944343758047,1430.307258634627,154.8820713538843,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,272.973055556428,{"$f":"IF('Share Price Input'!H374>1,'Share Price Input'!H374,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8448.560941963351,8448.55725826335]
[1,"2021-01-01",10890,250.00000000000003,3205.7790528913924,316.7808081314675,250.00000000000003,994.9606160896974,1469.6353514044877,117.34357650699468,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,211.55808583733574,{"$f":"IF('Share Price Input'!H375>1,'Share Price Input'!H375,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8316.053807161374,8316.050123461373]
[2,"2021-02-01",10920,250.00000000000003,3197.9798183759367,216.22312574076562,250.00000000000003,1006.8150569655751,1493.019604345206,84.02505223794111,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,17.84276140367217,{"$f":"IF('Share Price Input'!H376>1,'Share Price Input'!H376,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8015.901735369097,8015.898051669097]
[3,"2021-03-01",10950,250.00000000000003,3189.880760489818,115.6945089038309,250.00000000000003,1018.3486008683276,1499.9419289794982,55.582277370052225,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,72.59271861833898,{"$f":"IF('Share Price Input'!H377>1,'Share Price Input'!H377,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7952.037111529867,7952.033427829867]
[4,"2021-04-01",10980,250.00000000000003,3181.483447914231,38.22500276923506,250.00000000000003,1029.552339517305,1490.2489581402283,32.57506569593505,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,268.1917822477494,{"$f":"IF('Share Price Input'!H378>1,'Share Price Input'!H378,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8040.2729125846845,8040.269228884685]
[5,"2021-05-01",11010,250.00000000000003,3172.7895070983936,1.562053587141122,250.00000000000003,1040.4176193668968,1464.155443887903,15.456247661430666,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,220.17164988691167,{"$f":"IF('Share Price Input'!H379>1,'Share Price Input'!H379,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7914.548837788678,7914.545154088678]
[6,"2021-06-01",11040,250.00000000000003,3163.800621944518,14.10475607814655,250.00000000000003,1050.9360482903571,1422.2394995836987,4.562757707482319,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,22.920394911340196,{"$f":"IF('Share Price Input'!H380>1,'Share Price Input'!H380,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7678.560394815542,7678.556711115542]
[7,"2021-07-01",11070,250.00000000000003,3154.518533481661,72.97970947595405,250.00000000000003,1061.0995020617218,1365.4297915319737,0.10900268975325389,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,64.15385675569867,{"$f":"IF('Share Price Input'!H381>1,'Share Price Input'!H381,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7718.286712296764,7718.283028596764]
[8,"2021-08-01",11100,250.00000000000003,3144.945039528512,164.69928331739587,250.00000000000003,1070.9001306307953,1294.9849639671206,2.182641899553687,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,262.823799383363,{"$f":"IF('Share Price Input'!H382>1,'Share Price Input'!H382,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7940.53217502674,7940.528491326741]
[9,"2021-09-01",11130,250.00000000000003,3135.0819943451806,268.25149123441844,250.00000000000003,1080.3303641863738,1212.4657532333217,10.742861744119523,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,228.42581973812116,{"$f":"IF('Share Price Input'!H383>1,'Share Price Input'!H383,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7935.294600781536,7935.2909170815365]
[10,"2021-10-01",11160,250.00000000000003,3124.9313082740496,359.91361527268407,{"$f":"(SIN(($C383*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},1089.3829190030203,1119.7004089797792,25.621179044190797,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,28.572372578070826,{"$f":"IF('Share Price Input'!H384>1,'Share Price Input'!H384,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7748.118119451796,7748.114435751796]
[11,"2021-11-01",11190,{"$f":"(SIN(($C384*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},3114.494947369762,418.6868302077402,250.00000000000003,1098.0508030668675,1018.7441884803239,46.52475713829483,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,56.09415010420564,{"$f":"IF('Share Price Input'!H385>1,'Share Price Input'!H385,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7752.591992667194,7752.588308967194]
[12,"2021-12-01",11220,250.00000000000003,3103.774933018427,431.1068127844853,250.00000000000003,1106.3273214761111,911.8338214985097,73.04216952580941,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,256.8945176583548,{"$f":"IF('Share Price Input'!H386>1,'Share Price Input'!H386,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7882.9758922616975,7882.972208561698]
[1,"2022-01-01",11250,250.00000000000003,3092.7733415461053,394.3282760738138,250.00000000000003,1114.2060816120202,801.3379545494107,104.65149760815976,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,236.28152220482798,{"$f":"IF('Share Price Input'!H387>1,'Share Price Input'!H387,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7743.574989894339,7743.571306194339]
[2,"2022-02-01",11280,250.00000000000003,3081.4923038166507,316.77679467921706,250.00000000000003,1121.6809980764658,689.70467248739,140.73060314749947,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,34.77193934800644,{"$f":"IF('Share Price Input'!H388>1,'Share Price Input'!H388,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7385.153627855229,7385.14994415523]
[3,"2022-03-01",11310,250.00000000000003,3069.9340048189833,216.2185945177664,250.00000000000003,1128.746297392167,579.4072601021808,180.56937325929812,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,48.45175130959832,{"$f":"IF('Share Price Input'!H389>1,'Share Price Input'!H389,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7223.323597699994,7223.319913999994]
[4,"2022-04-01",11340,250.00000000000003,3058.1006832438948,115.69049796544998,250.00000000000003,1135.3965224620072,472.88940539939614,223.38369693144222,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.4320048170189,{"$f":"IF('Share Price Input'!H390>1,'Share Price Input'!H390,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7255.889127119211,7255.885443419211]
[5,"2022-05-01",11370,250.00000000000003,3045.99463105044,38.22243097913412,250.00000000000003,1141.6265367839865,372.51105861078963,268.3308979825712,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,243.70157034639044,{"$f":"IF('Share Price Input'!H391>1,'Share Price Input'!H391,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7110.383442053312,7110.379758353312]
[6,"2022-06-01",11400,250.00000000000003,3033.6181930220173,1.5615101152858983,250.00000000000003,1147.4315284185573,280.49614645201103,314.5263207064713,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,41.48974801477847,{"$f":"IF('Share Price Input'!H392>1,'Share Price Input'!H392,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6819.119763029121,6819.116079329121]
[7,"2022-07-01",11430,250.00000000000003,3020.9737663122028,14.10636542819634,250.00000000000003,1152.8070137052694,198.88330004156023,361.0607417620336,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,41.26283758601376,{"$f":"IF('Share Price Input'!H393>1,'Share Price Input'!H393,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6789.090341135277,6789.086657435278]
[8,"2022-08-01",11460,250.00000000000003,3008.0637999804712,72.98310296281119,{"$f":"(SIN(($C393*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},1157.7488407258602,129.48068812577242,407.018265606056,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,243.4668527870081,{"$f":"IF('Share Price Input'!H394>1,'Share Price Input'!H394,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7018.75786648798,7018.75418278798]
[9,"2022-09-01",11490,250.00000000000003,2994.8907945178335,164.70368352902338,250.00000000000003,1162.2531925111125,73.82595629968534,451.49435124907376,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.6508395012481,{"$f":"IF('Share Price Input'!H395>1,'Share Price Input'!H395,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7097.815133907976,7097.811450207976]
[10,"2022-10-01",11520,250.00000000000003,2981.4573013625277,268.2558901287705,250.00000000000003,1166.3165899890105,33.15215978804338,493.6136155296492,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,48.69399814376082,{"$f":"IF('Share Price Input'!H396>1,'Share Price Input'!H396,NA())","v":{"$error":"#N/A"}},{"$f":"IF(R395>0,0,R394)","v":{"$error":"#N/A"}},{"$f":"IF(R395>0,U395,0)","v":{"$error":"#N/A"}},{"$f":"SUM(D395:Q395)-$U$5","v":6991.485871241763},{"$f":"U395-$U$5","v":6991.482187541763}]
[11,"2022-11-01",11550,250.00000000000003,2967.765922405838,359.917005109496,250.00000000000003,1169.9358946719017,8.360444560901442,532.5470625010731,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,34.56143946219122,{"$f":"IF('Share Price Input'!H397>1,'Share Price Input'!H397,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7073.084085011403,7073.080401311403]
[12,"2022-12-01",{"$f":"C396+360/12","v":11580},250.00000000000003,2953.819309488141,418.6884344111767,250.00000000000003,1173.1083110806037,8.2045654380635824E-5,567.528399819877,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,236.03203286482454,{"$f":"IF('Share Price Input'!H398>1,'Share Price Input'!H398,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7349.1728860102785,7349.169202310279]
[1,"2023-01-01",11610,250.00000000000003,2939.6201638852845,431.10626384846495,250.00000000000003,1175.831388903578,8.25629977538199,597.8691209951929,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,257.09643355850034,{"$f":"IF('Share Price Input'!H399>1,'Share Price Input'!H399,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7409.775987266403,7409.772303566403]
[2,"2023-02-01",11640,250.00000000000003,2925.1712357853844,394.32569975378897,250.00000000000003,1178.1030248895013,32.94617759083917,622.9720566484909,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,56.35058660756921,{"$f":"IF('Share Price Input'!H400>1,'Share Price Input'!H400,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7209.8650975755745,7209.861413875575]
[3,"2023-03-01",11670,250.00000000000003,2910.4753237561363,316.772781182909,250.00000000000003,1179.9214644717745,73.52270031757814,642.3431280663253,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,28.379279689261125,{"$f":"IF('Share Price Input'!H401>1,'Share Price Input'!H401,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7151.410993783985,7151.407310083985]
[4,"2023-04-01",11700,250.00000000000003,2895.535274202797,216.21406329482483,250.00000000000003,1181.285303123716,129.0868771293093,655.6010717113744,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,228.1627396379246,{"$f":"IF('Share Price Input'!H402>1,'Share Price Input'!H402,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7305.881645399945,7305.877961699945]
[5,"2023-05-01",11730,250.00000000000003,2880.353980816844,115.68648707123414,250.00000000000003,1182.19348744339,198.4076590877204,662.4849432929205,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,263.00784067977753,{"$f":"IF('Share Price Input'!H403>1,'Share Price Input'!H403,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7302.130714691887,7302.127030991887]
[6,"2023-06-01",11760,250.00000000000003,2864.9343840155257,38.21985926716866,{"$f":"(SIN(($C403*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},1182.6453159672335,279.949213576719,662.8592537007833,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,64.4232690216553,{"$f":"IF('Share Price Input'!H404>1,'Share Price Input'!H404,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7093.027611849086,7093.023928149086]
[7,"2023-07-01",11790,{"$f":"(SIN(($C404*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},2849.27947037233,1.5609667376459981,250.00000000000003,1182.6404397118527,371.90495135406024,656.7166357167492,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,22.74562307321395,{"$f":"IF('Share Price Input'!H405>1,'Share Price Input'!H405,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7084.844403265852,7084.840719565852]
[8,"2023-08-01",11820,250.00000000000003,2833.392272038527,14.107974866966686,250.00000000000003,1182.1788624435699,472.23755233585246,644.1779890169628,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,219.8962243822645,{"$f":"IF('Share Price Input'!H406>1,'Share Price Input'!H406,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7365.987191384143,7365.983507684144]
[9,"2023-09-01",11850,250.00000000000003,2817.2758661558883,72.98649651254229,250.00000000000003,1181.2609406755168,578.7241033250536,625.4901006113321,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,268.3570777347508,{"$f":"IF('Share Price Input'!H407>1,'Share Price Input'!H407,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7544.090901315084,7544.087217615084]
[10,"2023-10-01",11880,250.00000000000003,2800.9333742606723,164.70808376329953,250.00000000000003,1179.887383392268,689.0053476375499,601.0207875547208,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,72.8738313162474,{"$f":"IF('Share Price Input'!H408>1,'Share Price Input'!H408,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7508.425124224757,7508.421440524758]
[11,"2023-11-01",11910,250.00000000000003,2784.3679616790355,268.260289000366,250.00000000000003,1178.0592515022377,800.6379554785323,571.2516575316263,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,17.6871379426467,{"$f":"IF('Share Price Input'!H409>1,'Share Price Input'!H409,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7620.260569434445,7620.256885734445]
[12,"2023-12-01",11940,250.00000000000003,2767.5828369139394,359.92039488334166,250.00000000000003,1175.7779570182543,911.1486569959172,536.7686298012675,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,211.27161872405523,{"$f":"IF('Share Price Input'!H410>1,'Share Price Input'!H410,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7962.466410636775,7962.462726936776]
[1,"2024-01-01",11970,250.00000000000003,2750.5812510237165,418.6900385258575,250.00000000000003,1173.0452619669481,1018.0890386689349,498.2504030709223,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,273.11882276628853,{"$f":"IF('Share Price Input'!H411>1,'Share Price Input'!H411,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8131.771132322669,8131.767448622669]
[2,"2024-02-01",12000,250.00000000000003,2733.3664969923807,431.1057148182427,250.00000000000003,1169.8632770277995,1119.0897889937426,456.45509727405346,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,81.66227063229263,{"$f":"IF('Share Price Input'!H412>1,'Share Price Input'!H412,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7991.538962038511,7991.5352783385115]
[3,"2024-03-01",12030,250.00000000000003,2715.941909091802,394.32312335569526,250.00000000000003,1166.234459902891,1211.913191628771,412.20533217121664,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,13.22776990737367,{"$f":"IF('Share Price Input'!H413>1,'Share Price Input'!H413,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7913.842102357749,7913.83841865775]
[4,"2024-04-01",12060,250.00000000000003,2698.3108622359314,316.7687676425561,{"$f":"(SIN(($C413*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},1162.1616134186254,1294.5027029910639,366.3720364583205,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,202.32974940030886,{"$f":"IF('Share Price Input'!H414>1,'Share Price Input'!H414,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8040.442048446807,8040.438364746808]
[5,"2024-05-01",12090,250.00000000000003,2680.476771327106,216.20953207194904,250.00000000000003,1157.6478833608808,1365.0285158898414,319.85730605322794,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,277.2705348583369,{"$f":"IF('Share Price Input'!H415>1,'Share Price Input'!H415,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},8016.486859861342,8016.483176161342]
[6,"2024-06-01",12120,250.00000000000003,2662.4430905946238,115.68247622116884,250.00000000000003,1152.6967560452654,1421.92809971502,273.57664894560924,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,90.74698468495362,{"$f":"IF('Share Price Input'!H416>1,'Share Price Input'!H416,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7717.070372506641,7717.066688806642]
[7,"2024-07-01",12150,250.00000000000003,2644.2133129257218,38.21728763333985,250.00000000000003,1147.3120556243593,1463.9408189946375,228.44096606900592,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,9.388628506051418,{"$f":"IF('Share Price Input'!H417>1,'Share Price Input'!H417,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7531.509386053117,7531.505702353117]
[8,"2024-08-01",12180,250.00000000000003,2625.79096918903,1.56042345422307,250.00000000000003,1141.4979411340116,1490.135863331904,185.33862284944738,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,193.1129449953852,{"$f":"IF('Share Price Input'!H418>1,'Share Price Input'!H418,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7637.433081254001,7637.429397554001]
[9,"2024-09-01",12210,250.00000000000003,2607.179627550703,14.109584394445932,250.00000000000003,1135.2589032809863,1499.9328699216721,145.11796430038544,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,280.7925608389289,{"$f":"IF('Share Price Input'!H419>1,'Share Price Input'!H419,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7682.387826587122,7682.384142887122]
[10,"2024-10-01",12240,250.00000000000003,2588.3828927833138,72.98989012516887,250.00000000000003,1128.5997609744275,1493.114781745315,108.57061780374772,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,100.08496869852792,{"$f":"IF('Share Price Input'!H420>1,'Share Price Input'!H420,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7491.739228430501,7491.735544730501]
[11,"2024-11-01",12270,250.00000000000003,2569.404405567633,164.71248402022837,250.00000000000003,1121.525657603831,1469.8326565650905,76.41591221359178,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,6.187887278723963,{"$f":"IF('Share Price Input'!H421>1,'Share Price Input'!H421,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7408.075319549098,7408.071635849098]
[12,"2024-12-01",12300,250.00000000000003,2550.2478417875122,268.2646878491732,250.00000000000003,1114.042057066391,1430.6023201725343,49.28671994725846,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,183.66483556780025,{"$f":"IF('Share Price Input'!H422>1,'Share Price Input'!H422,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7596.104778690669,7596.1010949906695]
[1,"2025-01-01",12330,250.00000000000003,2530.916911817888,359.92378459420104,250.00000000000003,1106.154739546796,1376.2929380396677,27.71700072152902,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,283.66822831350163,{"$f":"IF('Share Price Input'!H423>1,'Share Price Input'!H423,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7684.669919333583,7684.666235633583]
[2,"2025-02-01",12360,250.00000000000003,2511.4153598061444,418.6916425517799,{"$f":"(SIN(($C423*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},1097.8697970527264,1308.1077585731396,12.131292099326345,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,109.63201898032548,{"$f":"IF('Share Price Input'!H424>1,'Share Price Input'!H424,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7457.844185363441,7457.8405016634415]
[3,"2025-03-01",12390,{"$f":"(SIN(($C424*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},2491.746962946908,431.1051656938165,250.00000000000003,1089.1936287095095,1227.5574546130406,2.8363536951657693,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,3.640697737916156,{"$f":"IF('Share Price Input'!H425>1,'Share Price Input'!H425,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7246.076579696357,7246.072895996357]
[4,"2025-04-01",12420,250.00000000000003,2471.9155307504634,394.3205468795268,250.00000000000003,1080.1329358175635,1136.4266538072784,0.015129499015984038,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,174.03014611654973,{"$f":"IF('Share Price Input'!H426>1,'Share Price Input'!H426,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7256.837259170397,7256.833575470398]
[5,"2025-05-01",12450,250.00000000000003,2451.9249043049067,316.76475405815455,250.00000000000003,1070.6947166764437,1036.7343993958953,3.7231471527585995,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,285.8839245878121,{"$f":"IF('Share Price Input'!H427>1,'Share Price Input'!H427,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},7165.722162475972,7165.7184787759725]
[6,"2025-06-01",12480,250.00000000000003,2431.778955532164,216.20500084913485,250.00000000000003,1060.8862611794952,930.6894174141518,13.88742504909925,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,119.34294217002969,{"$f":"IF('Share Price Input'!H428>1,'Share Price Input'!H428,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6772.786318494074,6772.7826347940745]
[7,"2025-07-01",12510,250.00000000000003,2411.481586438056,115.67846541527213,250.00000000000003,1050.715145183285,820.6411813893128,30.30790876350767,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,1.7591176450596606,{"$f":"IF('Share Price Input'!H429>1,'Share Price Input'!H429,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6430.579721134493,6430.576037434494]
[8,"2025-08-01",12540,250.00000000000003,2391.0367283565383,38.2147160776488,250.00000000000003,1040.1892246561583,709.0278587143678,52.66140854719174,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,164.25448486403434,{"$f":"IF('Share Price Input'!H430>1,'Share Price Input'!H430,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6395.38073751594,6395.377053815941]
[9,"2025-09-01",12570,250.00000000000003,2370.4483411882425,1.559880265017398,250.00000000000003,1029.3166296104482,598.3222919700447,80.50796038292205,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.4291611070328,{"$f":"IF('Share Price Input'!H431>1,'Share Price Input'!H431,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6367.580580823708,6367.5768971237085]
[10,"2025-10-01",12600,250.00000000000003,2349.7204126335077,14.111194010637774,250.00000000000003,1018.1057578230111,490.9772120024776,113.29948540474808,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,129.17176917364407,{"$f":"IF('Share Price Input'!H432>1,'Share Price Input'!H432,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6115.382147348027,6115.378463648027]
[11,"2025-11-01",12630,250.00000000000003,2328.8569574199914,72.99328380068022,250.00000000000003,1006.5652683489515,389.37089658541527,150.39057724591993,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.5520539321190654,{"$f":"IF('Share Price Input'!H433>1,'Share Price Input'!H433,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5948.725353633078,5948.721669933078]
[12,"2025-12-01",12660,250.00000000000003,2307.8620165251014,164.7168842998139,{"$f":"(SIN(($C433*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},994.7040748335427,295.7544786231504,191.05120499729045,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,154.38412735803433,{"$f":"IF('Share Price Input'!H434>1,'Share Price Input'!H434,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6108.469102936933,6108.4654192369335]
[1,"2026-01-01",12690,250.00000000000003,2286.739656393293,268.26908667522,250.00000000000003,982.531338627499,212.20207130433505,234.48108175517592,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.29662310600486,{"$f":"IF('Share Price Input'!H435>1,'Share Price Input'!H435,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6272.5161741615275,6272.512490461528]
[2,"2026-02-01",12720,250.00000000000003,2265.493968148451,359.92717424208195,250.00000000000003,970.0564617109344,140.564815205978,279.82541595535207,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,139.07197276996843,{"$f":"IF('Share Price Input'!H436>1,'Share Price Input'!H436,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6154.936124332766,6154.932440632766]
[3,"2026-03-01",12750,250.00000000000003,2244.1290668014954,418.6932464889475,250.00000000000003,957.2890794314528,82.42986545433723,326.19173547371497,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.0252205383364128,{"$f":"IF('Share Price Input'!H437>1,'Share Price Input'!H437,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6028.754530488285,6028.750846788285]
[4,"2026-04-01",12780,250.00000000000003,2222.6490904533657,431.1046164751897,250.00000000000003,944.2390530620091,39.08522760044593,372.6674533598256,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,144.46579741487832,{"$f":"IF('Share Price Input'!H438>1,'Share Price Input'!H438,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6154.207554665714,6154.2038709657145]
[5,"2026-05-01",12810,250.00000000000003,2201.0581994935146,394.3179703252987,250.00000000000003,930.916462184244,11.491221286802556,418.3378294726563,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,288.48220423547946,{"$f":"IF('Share Price Input'!H439>1,'Share Price Input'!H439,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6244.600203297997,6244.596519597997]
[6,"2026-06-01",12840,250.00000000000003,2179.360575794103,316.76074042969526,250.00000000000003,917.331596903221,0.2592039405408286,462.3039744956742,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,148.99668785869295,{"$f":"IF('Share Price Input'!H440>1,'Share Price Input'!H440,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6025.009095721927,6025.005412021927]
[7,"2026-07-01",12870,250.00000000000003,2157.560421900017,216.20046962637198,250.00000000000003,903.4949498995568,5.638025878946337,503.7005419742435,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,0.18111136190674415,{"$f":"IF('Share Price Input'!H441>1,'Share Price Input'!H441,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5786.771836941042,5786.7681532410425]
[8,"2026-08-01",12900,250.00000000000003,2135.661960214894,115.674454653524,250.00000000000003,889.4172083250735,27.50851692049855,541.7127601588327,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,134.54644594045888,{"$f":"IF('Share Price Input'!H442>1,'Share Price Input'!H442,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5844.517662513283,5844.513978813283]
[9,"2026-09-01",12930,250.00000000000003,2113.66943218331,38.21214460010356,250.00000000000003,875.1092455482633,65.38612665300536,575.5924684312811,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,287.9850260005694,{"$f":"IF('Share Price Input'!H443>1,'Share Price Input'!H443,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5955.950759716533,5955.947076016533]
[10,"2026-10-01",12960,{"$f":"(SIN(($C443*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},2091.5870974692484,1.559337170030716,250.00000000000003,860.5821127559102,118.4316598625137,604.6728426835874,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,158.8989333082839,{"$f":"IF('Share Price Input'!H444>1,'Share Price Input'!H444,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5835.728299549574,5835.724615849575]
[11,"2026-11-01",12990,250.00000000000003,2069.419233131068,14.112803715545823,250.00000000000003,845.8470304173709,185.46986927485773,628.3815198226249,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,1.0189884544628285,{"$f":"IF('Share Price Input'!H445>1,'Share Price Input'!H445,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5744.24576111593,5744.24207741593]
[12,"2026-12-01",13020,250.00000000000003,2047.1701327930984,72.99667753907488,250.00000000000003,830.9153796181142,265.015493679302,646.2518630828656,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,124.67302867635968,{"$f":"IF('Share Price Input'!H446>1,'Share Price Input'!H446,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5987.0188916888155,5987.015207988816]
[1,"2027-01-01",13050,250.00000000000003,2024.8441058140174,164.72128460204232,250.00000000000003,815.7986932691861,355.3061645483218,657.932146422035,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,286.80744191932445,{"$f":"IF('Share Price Input'!H447>1,'Share Price Input'!H447,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6305.406152874927,6305.402469174927]
[2,"2027-02-01",13080,250.00000000000003,2002.4454764521736,268.27348547849255,250.00000000000003,800.5086471994233,454.3414520925916,663.192477231371,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,168.7318343527734,{"$f":"IF('Share Price Input'!H448>1,'Share Price Input'!H448,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6357.489689106826,6357.486005406826]
[3,"2027-03-01",13110,250.00000000000003,1979.9785830280557,359.9305638269874,250.00000000000003,785.057051137275,559.9271856686638,661.9293211069905,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,2.5348855143442677,{"$f":"IF('Share Price Input'!H449>1,'Share Price Input'!H449,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6349.353906582317,6349.350222882317]
[4,"2027-04-01",13140,250.00000000000003,1957.447777083994,418.6948503373553,250.00000000000003,769.4558395892014,669.7240666010442,654.167539625302,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,114.89228392297807,{"$f":"IF('Share Price Input'!H450>1,'Share Price Input'!H450,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6584.378673459875,6584.3749897598755]
[5,"2027-05-01",13170,250.00000000000003,1934.857422541346,431.10406716236093,250.00000000000003,753.7170626216976,781.2994963800622,640.0599010147523,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,284.9550263817498,{"$f":"IF('Share Price Input'!H451>1,'Share Price Input'!H451,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6825.98929240197,6825.98560870197]
[6,"2027-06-01",13200,250.00000000000003,1912.2118948552402,394.3153936930016,250.00000000000003,737.8528765540591,892.1814719589393,619.8840733549085,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,178.44884448545017,{"$f":"IF('Share Price Input'!H452>1,'Share Price Input'!H452,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6734.8908712016,6734.8871875016]
[7,"2027-07-01",13230,250.00000000000003,1889.5155801671297,316.7567267572018,250.00000000000003,721.8755345690917,999.9133540756646,594.0371594830928,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,4.721626662078364,{"$f":"IF('Share Price Input'!H453>1,'Share Price Input'!H453,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6526.816298014259,6526.812614314259]
[8,"2027-08-01",13260,250.00000000000003,1866.7728744552317,216.195938403687,250.00000000000003,705.7973772489789,1102.1082951836286,563.0278811730727,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,105.25051129221912,{"$f":"IF('Share Price Input'!H454>1,'Share Price Input'!H454,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6559.1491940568185,6559.145510356819]
[9,"2027-09-01",13290,250.00000000000003,1843.9881826831077,115.67044393593713,250.00000000000003,689.6308230436755,1196.5021211157425,527.4665664177152,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,282.4365482620611,{"$f":"IF('Share Price Input'!H455>1,'Share Price Input'!H455,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6655.69100175824,6655.687318058241]
[10,"2027-10-01",13320,250.00000000000003,1821.1659179464561,38.20957320068791,250.00000000000003,673.3883586791358,1281.0034948655843,488.05313688695855,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,188.0039657983241,{"$f":"IF('Share Price Input'!H456>1,'Share Price Input'!H456,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6489.820763677148,6489.817079977148]
[11,"2027-11-01",13350,250.00000000000003,1798.3105006183766,1.558794169260267,250.00000000000003,657.0825295128191,1353.7402510847173,445.5633319932783,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,7.56886040922339,{"$f":"IF('Share Price Input'!H457>1,'Share Price Input'!H457,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6263.820584087676,6263.8169003876765]
[12,"2027-12-01",13380,250.00000000000003,1775.4263574931797,14.11441350915851,250.00000000000003,640.7259298438984,1413.10087473488,400.8334407040858,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,95.7933525364285,{"$f":"IF('Share Price Input'!H458>1,'Share Price Input'!H458,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6339.990685121631,6339.987001421631]
[1,"2028-01-01",13410,250.00000000000003,1752.517920928994,73.00007134035133,250.00000000000003,624.3311931856764,1457.7702049171837,354.74384161118815,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,279.2639294089785,{"$f":"IF('Share Price Input'!H459>1,'Share Price Input'!H459,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6541.623477692373,6541.619793992373]
[2,"2028-02-01",13440,250.00000000000003,1729.5896279892686,164.72568492692955,250.00000000000003,607.9109825077132,1486.7585728440645,308.20167522348277,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,197.35196672476198,{"$f":"IF('Share Price Input'!H460>1,'Share Price Input'!H460,NA())","v":{"$error":"#N/A"}},{"$f":"IF(R459>0,0,R458)","v":{"$error":"#N/A"}},{"$f":"IF(R459>0,U459,0)","v":{"$error":"#N/A"}},{"$f":"SUM(D459:Q459)-$U$5","v":6494.534826516221},{"$f":"U459-$U$5","v":6494.531142816221}]
[3,"2028-03-01",13470,250.00000000000003,1706.6459195833654,268.2778842589889,250.00000000000003,591.4779804551937,1499.4237283894984,262.1229895286376,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,11.063108659717585,{"$f":"IF('Share Price Input'!H461>1,'Share Price Input'!H461,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6339.007927175402,6339.004243475402]
[4,"2028-04-01",{"$f":"C460+360/12","v":13500},250.00000000000003,1683.6912396064208,359.9339533489115,{"$f":"(SIN(($C461*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},575.044879553108,1495.4850694248748,217.41471023685605,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,86.56557549187087,{"$f":"IF('Share Price Input'!H462>1,'Share Price Input'!H462,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6418.1317439620425,6418.128060262043]
[5,"2028-05-01",13530,{"$f":"(SIN(($C462*PI()/180*D$6+D$7*PI()/180))*D$5)+D$5","v":250.00000000000003},{"$f":"(SIN(($C462*PI()/180*E$6+E$7*PI()/180))*E$5)+E$5","v":1660.7300340786283},418.6964540970047,250.00000000000003,558.6243724027954,1475.0298586834,174.95679057025424,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,275.45218821067056,{"$f":"IF('Share Price Input'!H463>1,'Share Price Input'!H463,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6563.486014342753,6563.482330642753]
[6,"2028-06-01",13560,250.00000000000003,1637.7667502840868,431.1035177553298,250.00000000000003,542.2291418784301,1438.5112904155949,135.5848919277324,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,206.4485961545168,{"$f":"IF('Share Price Input'!H464>1,'Share Price Input'!H464,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6391.640504715691,6391.636821015692]
[7,"2028-07-01",13590,250.00000000000003,1614.8058359094277,394.3128169826437,250.00000000000003,525.8718513310249,1386.7384496700531,100.07393630631191,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,15.187830511845107,{"$f":"IF('Share Price Input'!H465>1,'Share Price Input'!H465,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},6036.987037011308,6036.983353311308]
[8,"2028-08-01",13620,250.00000000000003,1591.8517381823633,316.75271304065956,250.00000000000003,509.56513480750317,1320.8583866559143,69.12285420195849,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,77.6108621588673,{"$f":"IF('Share Price Input'!H466>1,'Share Price Input'!H466,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5885.758005347267,5885.754321647267]
[9,"2028-09-01",13650,250.00000000000003,1568.9089030103073,216.19140718106345,250.00000000000003,493.3215872924149,1242.3307033376914,43.34082818349083,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,271.0193685014887,{"$f":"IF('Share Price Input'!H467>1,'Share Price Input'!H467,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5835.109113806457,5835.105430106457]
[10,"2028-10-01",13680,250.00000000000003,1545.9817741192674,115.66643326251324,250.00000000000003,477.15375497982365,1152.8952153074506,23.235302894878657,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,215.25079290745592,{"$f":"IF('Share Price Input'!H468>1,'Share Price Input'!H468,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5530.17958977139,5530.17590607139]
[11,"2028-11-01",13710,250.00000000000003,1523.0747921931452,38.207001879420346,250.00000000000003,461.0741255828683,1054.5334054000916,9.201997474511757,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,19.923500558737615,{"$f":"IF('Share Price Input'!H469>1,'Share Price Input'!H469,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5106.0111393887755,5106.007455688776]
[12,"2028-12-01",13740,250.00000000000003,1500.1923940136394,1.5582512627078131,250.00000000000003,445.09511868850575,949.4245230638443,1.5171169680176604,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,68.9716019220329,{"$f":"IF('Share Price Input'!H470>1,'Share Price Input'!H470,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4966.755322218749,4966.751638518749]
[1,"2029-01-01",13770,250.00000000000003,1477.3390116009084,14.116023391485982,250.00000000000003,429.22907616486646,839.8973021238382,0.33191603047276885,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,265.98645414686143,{"$f":"IF('Share Price Input'!H471>1,'Share Price Input'!H471,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5026.896099758434,5026.892416058434]
[2,"2029-02-01",13800,250.00000000000003,1454.5190713551292,73.00346520450347,{"$f":"(SIN(($C471*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},413.4882526286407,728.3783666532204,5.669721915808111,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,223.71688957447282,{"$f":"IF('Share Price Input'!H472>1,'Share Price Input'!H472,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4898.772083631775,4898.768399931775]
[3,"2029-03-01",13830,250.00000000000003,1431.7369931991695,164.7300852744438,250.00000000000003,397.8848059798554,617.3384680423851,17.425475347256906,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,25.247701316833073,{"$f":"IF('Share Price Input'!H473>1,'Share Price Input'!H473,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4654.359845459944,4654.356161759944]
[4,"2029-04-01",13860,250.00000000000003,1408.9971897225137,268.2822830167012,250.00000000000003,382.4307880113514,509.23774440800537,35.36779830548193,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,60.68869088956686,{"$f":"IF('Share Price Input'!H474>1,'Share Price Input'!H474,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4665.000810653621,4664.997126953621]
[5,"2029-05-01",13890,250.00000000000003,1386.3040653265916,359.9373428078525,250.00000000000003,367.1381351002251,406.47121514381996,59.14354803595347,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,260.37726971097925,{"$f":"IF('Share Price Input'!H475>1,'Share Price Input'!H475,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4839.367892425422,4839.364208725422]
[6,"2029-06-01",13920,250.00000000000003,1363.662015371712,418.6980577678993,250.00000000000003,352.0186589883958,311.31571820560936,88.28476764309428,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,231.80680976062007,{"$f":"IF('Share Price Input'!H476>1,'Share Price Input'!H476,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4765.782344037331,4765.7786603373315]
[7,"2029-07-01",13950,250.00000000000003,1341.0754253257287,431.10296825409716,250.00000000000003,337.08403765945866,225.87946575816284,122.21789646887336,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,31.135229344571556,{"$f":"IF('Share Price Input'!H477>1,'Share Price Input'!H477,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4488.491339110893,4488.487655410893]
[8,"2029-08-01",13980,250.00000000000003,1318.5486699146388,394.3102401942225,250.00000000000003,322.3458063188391,152.05533580136466,160.27505897614793,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,52.80133830119311,{"$f":"IF('Share Price Input'!H478>1,'Share Price Input'!H478,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4400.332765806406,4400.3290821064065]
[9,"2029-09-01",14010,250.00000000000003,1296.0861122752654,316.74869928008667,250.00000000000003,307.8153484842292,91.47893462007266,201.70720994770443,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,254.21836767715382,{"$f":"IF('Share Price Input'!H479>1,'Share Price Input'!H479,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4468.050988584513,4468.047304884513]
[10,"2029-10-01",14040,250.00000000000003,1273.6921031101565,216.1868759585156,250.00000000000003,293.5038871931843,45.49235920267881,245.69887727581863,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,239.48225779684344,{"$f":"IF('Share Price Input'!H480>1,'Share Price Input'!H480,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4314.052676837197,4314.048993137198]
[11,"2029-11-01",14070,250.00000000000003,1251.3709798449213,115.6624226332541,{"$f":"(SIN(($C480*PI()/180*G$6+G$7*PI()/180))*G$5)+G$5","v":250.00000000000003},279.4224763346714,15.114462488126037,291.3842121730704,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,{"$f":"(SIN(($C480*PI()/180*O$6+O$7*PI()/180))*O$5)+O$5","v":250.00000000000003},250.00000000000003,37.558214549338686,{"$f":"IF('Share Price Input'!H481>1,'Share Price Input'!H481,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},3990.5090843233825,3990.5054006233827]
[12,"2029-12-01",14100,250.00000000000003,1229.1270657881319,38.20443063629156,250.00000000000003,265.5819921112639,1.0182802279483667,337.8640309025026,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,45.34688092139129,{"$f":"IF('Share Price Input'!H482>1,'Share Price Input'!H482,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},3917.13899688753,3917.1353131875303]
[1,"2030-01-01",14130,250.00000000000003,1206.9646692939482,1.5577084503735534,250.00000000000003,251.9931246385774,3.5161195812100914,384.2235126098427,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,247.53890275508437,{"$f":"IF('Share Price Input'!H483>1,'Share Price Input'!H483,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4095.790353629037,4095.786669929037]
[2,"2030-02-01",14160,250.00000000000003,1184.8880829276532,14.117633362523208,250.00000000000003,238.6663696884445,22.552639811117615,429.5502049271931,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,246.70690002206965,{"$f":"IF('Share Price Input'!H484>1,'Share Price Input'!H484,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4136.478147039002,4136.474463339002]
[3,"2030-03-01",14190,250.00000000000003,1162.9015826342177,73.00685913153447,250.00000000000003,225.61202058217168,57.70607838355511,472.95198295990883,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,44.486252117449254,{"$f":"IF('Share Price Input'!H485>1,'Share Price Input'!H485,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4036.6610921088372,4036.6574084088375]
[4,"2030-04-01",14220,250.00000000000003,1141.0094269101403,164.73448564461307,250.00000000000003,212.84016024019894,108.19759530275337,513.5746081859347,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,38.36060629644443,{"$f":"IF('Share Price Input'!H486>1,'Share Price Input'!H486,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4178.713198880086,4178.709515180086]
[5,"2030-05-01",14250,250.00000000000003,1119.2158559786144,268.28668175163335,250.00000000000003,200.3606533942438,172.90852865623276,550.6185416714295,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,240.37049386956272,{"$f":"IF('Share Price Input'!H487>1,'Share Price Input'!H487,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4551.757071621717,4551.753387921717]
[6,"2030-06-01",14280,250.00000000000003,1097.5250909682336,359.9407322038045,250.00000000000003,188.18313896797616,250.40517906476123,583.3546806831386,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,253.4465367777599,{"$f":"IF('Share Price Input'!H488>1,'Share Price Input'!H488,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4732.851674965675,4732.847991265675]
[7,"2030-07-01",14310,250.00000000000003,1075.9413330954621,418.6996613500298,250.00000000000003,176.31702263211793,338.9705739268716,611.1387089677951,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,51.886546443002814,{"$f":"IF('Share Price Input'!H489>1,'Share Price Input'!H489,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4672.9501627152795,4672.94647901528]
[8,"2030-08-01",14340,250.00000000000003,1054.4687628508643,431.10241865866413,250.00000000000003,164.77146953966985,436.64250770703813,633.423778254788,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,31.87558571198609,{"$f":"IF('Share Price Input'!H490>1,'Share Price Input'!H490,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4752.28083902301,4752.27715532301]
[9,"2030-09-01",14370,250.00000000000003,1033.111539189431,394.30766332773226,250.00000000000003,153.5553972469421,541.257015468082,649.7712713833826,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,232.74707448452696,{"$f":"IF('Share Price Input'!H491>1,'Share Price Input'!H491,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5004.746277400097,5004.742593700097]
[10,"2030-10-01",14400,250.00000000000003,1011.8737987250372,316.7446854754577,250.00000000000003,142.67746882580758,650.4963164724517,659.8594352134392,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,259.6692643006231,{"$f":"IF('Share Price Input'!H492>1,'Share Price Input'!H492,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5041.317285312817,5041.313601612817]
[11,"2030-11-01",14430,250.00000000000003,990.7596549292143,216.1823447360393,250.00000000000003,132.14608617251628,761.9401656406609,663.4897134057737,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,59.72406637416175,{"$f":"IF('Share Price Input'!H493>1,'Share Price Input'!H493,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4824.2383475583665,4824.234663858367]
[12,"2030-12-01",14460,250.00000000000003,969.7731973344584,115.65841204817237,250.00000000000003,121.96938351823798,873.1194751525892,660.5906544296356,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,25.92251764172154,{"$f":"IF('Share Price Input'!H494>1,'Share Price Input'!H494,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4767.029956424815,4767.0262727248155]
[1,"2031-01-01",14490,250.00000000000003,948.9184907421184,38.201859471306136,250.00000000000003,112.15522114634285,981.5710181813262,651.2193178795239,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,224.70473197032578,{"$f":"IF('Share Price Input'!H495>1,'Share Price Input'!H495,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4956.766955690944,4956.763271990944]
[2,"2031-02-01",14520,250.00000000000003,928.1995744351067,1.5571657322577153,250.00000000000003,102.71117932127436,1084.8920027741158,635.5601514220361,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,265.3456257469768,{"$f":"IF('Share Price Input'!H496>1,'Share Price Input'!H496,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5018.262015731768,5018.258332031768]
[3,"2031-03-01",14550,250.00000000000003,907.6204613955343,14.119243422269506,250.00000000000003,93.64455243370395,1180.7933067719066,613.9213604768019,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,67.9617110418336,{"$f":"IF('Share Price Input'!H497>1,'Share Price Input'!H497,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4878.056951842051,4878.053268142051]
[4,"2031-04-01",14580,250.00000000000003,887.1851375274548,73.01025312144279,250.00000000000003,84.96234336648746,1267.1501943242959,586.728842083853,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,20.52958242855648,{"$f":"IF('Share Price Input'!H498>1,'Share Price Input'!H498,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4919.562669152091,4919.558985452091]
[5,"2031-05-01",14610,250.00000000000003,866.8975608848546,164.7388860374234,250.00000000000003,76.67125808577771,1342.0493903530214,554.5178023516823,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,216.28153677516588,{"$f":"IF('Share Price Input'!H499>1,'Share Price Input'!H499,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5221.1527507879255,5221.149067087926]
[6,"2031-06-01",14640,250.00000000000003,846.7616609050136,268.29108046378957,250.00000000000003,68.77770046146941,1403.8314700084247,517.9222224723583,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,270.44875063425826,{"$f":"IF('Share Price Input'!H500>1,'Share Price Input'!H500,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5376.029201245315,5376.025517545315]
[7,"2031-07-01",14670,250.00000000000003,826.781337647434,359.9441215367705,250.00000000000003,61.28776732097617,1451.1276239617055,{"$f":"(SIN(($C500*PI()/180*J$6+J$7*PI()/180))*J$5)+J$5","v":477.6623806346263},250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,76.56048548600134,{"$f":"IF('Share Price Input'!H501>1,'Share Price Input'!H501,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5253.360032887514,5253.356349187514]
[8,"2031-08-01",14700,250.00000000000003,806.960461038454,418.701264843402,250.00000000000003,54.20724374016186,1482.8899849816416,434.5306754301691,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,15.722308885829761,{"$f":"IF('Share Price Input'!H502>1,'Share Price Input'!H502,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5213.008255219659,5213.004571519659]
[9,"2031-09-01",14730,250.00000000000003,787.302870121686,431.1018689690294,250.00000000000003,47.54159857506613,1498.4148438970415,389.37602977822297,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,207.51736220910232,{"$f":"IF('Share Price Input'!H503>1,'Share Price Input'!H503,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5361.250889850148,5361.2472061501485]
[10,"2031-10-01",14760,250.00000000000003,767.8123723144505,394.3050863831846,250.00000000000003,41.29598023786184,1497.358240584997,343.08718233222214,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,274.9544820390861,{"$f":"IF('Share Price Input'!H504>1,'Share Price Input'!H504,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},5318.809660191803,5318.805976491803]
[11,"2031-11-01",14790,250.00000000000003,748.4927426703205,316.7406716268015,250.00000000000003,35.47521272033134,1479.7435845597013,296.57519522885417,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,85.47968524814891,{"$f":"IF('Share Price Input'!H505>1,'Share Price Input'!H505,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4962.503408354158,4962.499724654158]
[12,"2031-12-01",14820,250.00000000000003,729.3477231479488,216.17781351362427,250.00000000000003,30.083791867901482,1445.9611363242861,250.75552246381667,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,250.00000000000003,11.523453450244034,{"$f":"IF('Share Price Input'!H506>1,'Share Price Input'!H506,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},4683.845757067822,4683.842073367822]

{"sheet":"FTSE Fourier","index":9,"n_rows":408,"n_cols":16,"rows_kept":408,"merged":[[10,9,10,10]]}
[]
[null,null,"FTSE","manual data",null,"       NO USER INPUT ON THIS PAGE",null,null,"(UNLESS YOU WANT TO!)"]
[" ",null,null,"21 year","fs",12,"sample frequncy, samples /year","10 year","fs",12,"sample frequncy, samples /year"]
[{"$nulls":3},"21 year","sa",256,"so max plot =128 here as max plot= sa/2","10 year","sa",128,"so max plot = 64 here as max plot= sa/2"]
[]
[null,null,"http://www.williamburrows.com/(X(1)A(oEK292LezAEkAAAAYmE2MWJkMjYtOWNlMi00ZTU2LTk3MjMtNzM4YTJlOWM5MWRlCoJByXFtggs-mwjZQcmldNXI41U1))/charts/annuity10k.aspx?AspxAutoDetectCookieSupport=1"]
[]
[null,null,"a","b","c","d","e"]
[null,null,"FTSE","manual data","plot","plot",null," ",null,"21 year"]
[{"$nulls":4},"freq = samples/year","magnitude","complex"," "]
[{"$nulls":5},"Amplitude",{"$nulls":3},"Data for scatter chart"]
[null,null,"time","data","FFT","magnitude","complex",null,null,"FFT","Magnitude"]
[null,0,"1990-10-01",2006,0,{"$f":"2/$F$4 *IMABS( G13)","v":9222.0703125},"1180425",null,null,0.046875,1145.4908771527544]
[null,1,"1990-11-01",2050,{"$f":"B14*($F$3/$F$4)","v":0.046875},1145.4908771527544,"-109634.208857388+97358.0771827353i",null,null,0.09375,1130.7292022401482]
[null,2,"1990-12-01",2149,{"$f":"B15*($F$3/$F$4)","v":0.09375},1130.7292022401482,"-14968.9524908704+143957.17959575i",null,null,0.140625,352.9388156219628]
[null,3,"1991-01-01",2144,{"$f":"B16*($F$3/$F$4)","v":0.140625},352.9388156219628,"-16458.5497046154-42071.3956613129i",null,null,0.1875,446.7297548246092]
[null,4,"1991-02-01",2177,0.1875,446.7297548246092,"18989.8035410148+53936.0811791224i",null,null,0.234375,338.3608970717209]
[null,5,"1991-03-01",2381,0.234375,338.3608970717209,"-6008.01787416384+42891.4524936939i",null,null,0.28125,382.2050927659241]
[null,6,"1991-04-01",2457,0.28125,382.2050927659241,"-12121.6742819352+47396.7482115547i",null,null,0.328125,297.39013082641856]
[null,7,"1991-05-01",2486,0.328125,297.39013082641856,"-34054.90185547+17008.2097808132i",null,null,0.375,187.4279607276995]
[null,8,"1991-06-01",2500,0.375,187.4279607276995,"-23318.8649779696+5638.08583453151i",null,null,0.421875,132.41298486906723]
[null,9,"1991-07-01",2415,0.421875,132.41298486906723,"-16947.0902290822+245.067350137087i",null,null,0.46875,112.12820772984057]
[null,10,"1991-08-01",2589,0.46875,112.12820772984057,"-14039.6508204449-2979.91519464305i",null,null,0.515625,173.94146175787358]
[null,11,"1991-09-01",2646,0.515625,173.94146175787358,"-5761.72029882763+21506.0655589771i",null,null,0.5625,148.16349179877412]
[null,12,"1991-10-01",2622,0.5625,148.16349179877412,"-14487.8578126029+12238.072978613i",null,null,0.609375,107.00142114701636]
[null,13,"1991-11-01",2566,0.609375,107.00142114701636,"-11870.6846339746+6831.70880127151i",null,null,0.65625,180.157641636799]
[null,14,"1991-12-01",2420,0.65625,180.157641636799,"-21119.5245432812+9259.4545428166i"]
[null,15,"1992-01-01",2493,0.703125,121.78030435671909,"-14697.185007217-5193.71959796605i"]
[null,16,"1992-02-01",2571,0.75,186.98619479321374,"-23738.6559717553+3053.47650575269i"]
[null,17,"1992-03-01",2562,0.796875,61.19150689342195,"-6304.78527234101-4647.3584671269i"]
[null,18,"1992-04-01",2440,0.84375,89.12091046001741,"-11028.7916426921-2914.83719738056i"]
[null,19,"1992-05-01",2654,0.890625,71.22532200317485,"-7534.37385962805+5133.22552675408i"]
[null,20,"1992-06-01",2708,{"v":1.96875,"d":"2"},{"v":26.253665130863645,"d":"26"},"-1908.28116613313-2766.08311697869i"]
[null,21,"1992-07-01",2521,{"v":2.015625,"d":"2"},{"v":60.667479467809855,"d":"61"},"-6200.36713991833-4675.19677733529i"]
[null,22,"1992-08-01",2400,{"v":2.0625,"d":"2"},{"v":45.54541388562512,"d":"46"},"-134.502474650026-5828.26118454795i"]
[null,23,"1992-09-01",2313,1.078125,103.28786033350673,"-9217.9266489017-9477.37307988268i"]
[null,24,"1992-10-01",2553,1.125,91.1240815087516,"-11654.875965046-458.279012222001i"]
[null,25,"1992-11-01",2658,1.171875,27.184370726115723,"-3239.58508713065+1269.92157874438i"]
[null,26,"1992-12-01",2779,1.21875,52.29783727400037,"-5932.65697024354-3100.78478822772i"]
[null,27,"1993-01-01",2847,1.265625,73.1379717145887,"-9299.38283302905+1078.03709827325i"]
[null,28,"1993-02-01",2807,1.3125,37.83965871694859,"-976.78804981312-4743.95909838624i"]
[null,29,"1993-03-01",2868,1.359375,115.43672423308188,"-11474.5167160396-9309.28072859555i"]
[null,30,"1993-04-01",2879,1.40625,33.54254508178535,"-2399.10668072734-3560.61282905675i"]
[null,31,"1993-05-01",1831,1.453125,69.67962855228579,"-7430.56341079336-4933.06738298213i"]
[null,32,"1993-06-01",2841,1.5,73.16031801566415,"-5064.77741317165-7876.69206000989i"]
[null,33,"1993-07-01",2900,1.546875,81.67281588729567,"-8063.0523992221-6654.00781838021i"]
[null,34,"1993-08-01",2926,1.59375,75.83935393388147,"-6429.6931139962-7272.78388665085i"]
[null,35,"1993-09-01",3100,1.640625,44.38163434990306,"-2932.23926569964-4865.59559410063i"]
[null,36,"1993-10-01",3037,1.6875,40.99491787408641,"-2303.21140666235-4714.85883820577i"]
[null,37,"1993-11-01",3171,1.734375,26.725044651849334,"3411.16408881893+256.65405104267i"]
[null,38,"1993-12-01",3167,1.78125,52.63084234823016,"-4611.18153268096-4911.29067258937i"]
[null,39,"1994-01-01",3418,1.828125,63.35322894148819,"-2233.88785218631-7795.45287214953i"]
[null,40,"1994-02-01",3492,1.875,49.54796473984254,"1030.55902102385-6257.8495805623i"]
[null,41,"1994-03-01",3328,1.921875,56.48901038470099,"-4939.6639372969-5280.26515238046i"]
[null,42,"1994-04-01",3086,1.96875,26.253665130863645,"-1908.28116613313-2766.08311697869i"]
[null,43,"1994-05-01",3125,2.015625,60.667479467809855,"-6200.36713991833-4675.19677733529i"]
[null,44,"1994-06-01",2971,2.0625,45.54541388562512,"-134.502474650026-5828.26118454795i"]
[null,45,"1994-07-01",2919,2.109375,71.26933587713445,"-2256.93939348917-8838.87858038376i"]
[null,46,"1994-08-01",3083,2.15625,58.194357340607986,"2664.68284130139-6955.95032578223i"]
[null,47,"1994-09-01",3251,2.203125,54.61576547502271,"-204.808467290726-6987.81722231222i"]
[null,48,"1994-10-01",3026,2.25,60.464302053319,"-1020.90303930189-7671.80187237766i"]
[null,49,"1994-11-01",3097,2.296875,42.70810940530281,"130.692594420696-5465.07552657922i"]
[null,50,"1994-12-01",3081,2.34375,53.25006249610878,"2170.28559067076-6461.25572193216i"]
[null,51,"1995-01-01",3066,2.390625,32.513090879368946,"1706.88835465898-3795.53371943483i"]
[null,52,"1995-02-01",2992,2.4375,36.15250671267615,"2036.61496588587-4155.25556172776i"]
[null,53,"1995-03-01",3009,2.484375,36.60027704811349,"-523.670171704089-4655.47557815155i"]
[null,54,"1995-04-01",3138,2.53125,65.69358465647012,"-129.047528981389-8407.78854684745i"]
[null,55,"1995-05-01",3217,2.578125,55.10009953969,"1746.71598031844-6833.09233399089i"]
[null,56,"1995-06-01",3319,2.625,61.30169611591126,"1958.75169402952-7598.20319283875i"]
[null,57,"1995-07-01",3379,2.671875,35.61952428930409,"-1161.8154924201-4408.78590171748i"]
[null,58,"1995-08-01",3315,2.71875,28.733866794472547,"1922.50393397899-3135.47191312644i"]
[null,59,"1995-09-01",3463,2.765625,41.79651646122422,"-1398.61110074869-5163.9031687534i"]
[null,60,"1995-10-01",3478,2.8125,26.772649625292615,"1910.48651297848-2844.93920531922i"]
[null,61,"1995-11-01",3508,{"$f":"B74*($F$3/$F$4)","v":2.859375},64.47399279871526,"5003.87581375146-6562.60670512097i"]
[null,62,"1995-12-01",3529,2.90625,55.967148703541994,"3540.06198081773-6227.99489899411i"]
[null,63,"1996-01-01",3759,{"$f":"B76*($F$3/$F$4)","v":2.953125},70.16354932910755,"8303.73199831023-3421.28865413026i"]
[null,64,"1996-02-01",3727,3,{"$f":"2/$F$4 *IMABS( G77)","v":41.041385511542266},"3747-3682i"]
[null,65,"1996-03-01",3672,3.046875,34.17246179705329,"4364.67886541178+286.550990137687i"]
[null,66,"1996-04-01",3809,3.09375,40.4288627190747,"856.752279619931-5103.47997671605i"]
[null,67,"1996-05-01",3747,3.140625,28.85260199235131,"-370.623367208746-3674.48909125709i"]
[null,68,"1996-06-01",3711,3.1875,33.20007242367301,"2660.94459255444-3313.38992951045i"]
[null,69,"1996-07-01",3703,3.234375,64.56689174031226,"6419.92324386615-5204.5723123431i"]
[null,70,"1996-08-01",3867,3.28125,38.51219928753701,"4898.15934911995-555.52827085403i"]
[null,71,"1996-09-01",3953,3.328125,49.37883188902408,"5978.1894718826-2051.79203837384i"]
[null,72,"1996-10-01",3979,3.375,30.80025309237184,"2551.87627294945-3005.11242438565i"]
[null,73,"1996-11-01",4058,3.421875,44.14904798321891,"2186.08287936211-5211.11560127748i"]
[null,74,"1996-12-01",4118,3.46875,40.757869200015804,"4379.14329989051-2835.53675428414i"]
[null,75,"1997-01-01",4275,3.515625,38.85907372725464,"4690.51037299894-1655.11474479378i"]
[null,76,"1997-02-01",4308,3.5625,41.415969488985155,"4618.07298501453+2603.18859391812i"]
[null,77,"1997-03-01",4312,3.609375,59.59426071231053,"7616.91672641379-412.263131759829i"]
[null,78,"1997-04-01",4436,3.65625,40.88521230473606,"5181.71758548747-733.01217740324i"]
[null,79,"1997-05-01",4621,3.703125,41.35654611114075,"5252.80175868293+656.259037165489i"]
[null,80,"1997-06-01",4604,3.75,29.56141774399857,"2201.7296462302-3077.33556804968i"]
[null,81,"1997-07-01",4907,3.796875,56.95358836518564,"7286.92255867487+213.83259348633i"]
[null,82,"1997-08-01",4817,3.84375,14.683625410125012,"1879.44129409431+15.3592122843988i"]
[null,83,"1997-09-01",5244,3.890625,32.15356916505504,"3974.36257929717+1069.1461176911i"]
[null,84,"1997-10-01",4801,3.9375,22.476117835089877,"2226.59432572278+1821.83402395948i"]
[null,85,"1997-11-01",4889,3.984375,29.35108097014075,"3594.5066064886+1092.75254661904i"]
[null,86,"1997-12-01",5045,4.03125,29.73280415878561,"3276.3716973047+1936.36102377203i"]
[null,87,"1998-01-01",5107,4.078125,43.1585143929879,"5112.56684807511-2092.71079839747i"]
[null,88,"1998-02-01",5582,4.125,46.68350131910917,"5566.35554239371+2173.04966157726i"]
[null,89,"1998-03-01",5782,4.171875,40.432399395260624,"5174.65028439726-84.9251053736289i"]
[null,90,"1998-04-01",6104,4.21875,33.328991806697466,"2758.50330125378+3254.28366701633i"]
[null,91,"1998-05-01",5948,4.265625,18.675130158172873,"1365.40799069513+1962.07870090069i"]
[null,92,"1998-06-01",5888,4.3125,33.65856993231657,"2588.0569009357+3444.32636351648i"]
[null,93,"1998-07-01",6100,4.359375,54.27059857614628,"5302.0689871655+4488.18724591092i"]
[null,94,"1998-08-01",5455,4.40625,45.47273134101661,"1975.64358872799+5474.95794957637i"]
[null,95,"1998-09-01",5269,4.453125,42.58640666303619,"4700.91636611+2759.60885250416i"]
[null,96,"1998-10-01",5038,4.5,20.843594725696374,"860.777413171639+2525.30793999009i"]
[null,97,"1998-11-01",5463,4.546875,16.61448543757787,"1556.20405141627+1449.44360516851i"]
[null,98,"1998-12-01",5535,4.59375,10.305977918930505,"-1310.00330679985-155.203387442202i"]
[null,99,"1999-01-01",5282,4.640625,20.8954444380817,"2142.81111995491+1600.6048863385i"]
[null,100,"1999-02-01",5951,4.6875,7.232383857516845,"594.393216976852+709.718786771367i"]
[null,101,"1999-03-01",6282,4.734375,43.00933065687773,"2702.30972622027+4796.32011957728i"]
[null,102,"1999-04-01",6494,4.78125,42.020160826194,"3919.41519634941+3683.38344950164i"]
[null,103,"1999-05-01",6457,4.828125,32.051136126897426,"2159.17289829692+3488.38807377221i"]
[null,104,"1999-06-01",6430,4.875,34.55371688603414,"2018.11160806283+3935.61374353367i"]
[null,105,"1999-07-01",6473,4.921875,35.54518544955486,"3944.37259006548+2267.6985975105i"]
[null,106,"1999-08-01",6153,4.96875,28.623430268516145,"-2569.15324158127+2612.06341397513i"]
[null,107,"1999-09-01",6116,5.015625,38.02486056554163,"-2565.76770447765+4135.97608687438i"]
[null,108,"1999-10-01",6039,5.0625,25.726487637793266,"-814.060289272086+3190.78230784911i"]
[null,109,"1999-11-01",6512,5.109375,40.130173255658015,"-4882.78532928602+1594.89991720436i"]
[null,110,"1999-12-01",6702,5.15625,21.100605653995228,"1084.38481660167+2473.63072579824i"]
[null,111,"2000-01-01",6532,5.203125,6.790899293578454,"-826.276433074013-269.883181894754i"]
[null,112,"2000-02-01",6069,5.25,7.5671766326484455,"-358.170635172999+899.942810080633i"]
[null,113,"2000-03-01",6487,5.296875,3.4197479367064383,"340.925882342226-274.545285014941i"]
[null,114,"2000-04-01",6357,5.34375,12.590635725218805,"1575.69006601883-338.319081268987i"]
[null,115,"2000-05-01",6284,5.390625,24.76085063857805,"-1659.36440516259+2700.28436550001i"]
[null,116,"2000-06-01",6536,5.4375,23.829961628521165,"-59.5933028055333+3049.65288730974i"]
[null,117,"2000-07-01",6475,5.484375,37.623200017739194,"-1723.2138543352+4496.90681184088i"]
[null,118,"2000-08-01",6420,5.53125,12.162452192360998,"354.093835367676+1515.98969076223i"]
[null,119,"2000-09-01",6555,5.578125,29.86568101932921,"-218.873449302157+3816.53626680254i"]
[null,120,"2000-10-01",6276,5.625,26.120233061886584,"376.086804556231+3322.17011660069i"]
[null,121,"2000-11-01",6413,5.671875,25.163172192784668,"-3213.88502503511+212.249694650907i"]
[null,122,"2000-12-01",6264,5.71875,29.38227429880231,"-3140.7140750696+2068.94125452637i"]
[null,123,"2001-01-01",6165,5.765625,49.402254742080906,"-6298.32329363256-563.588370685327i"]
[null,124,"2001-02-01",6176,5.8125,19.166973574983317,"-2150.85675769205-1180.19168301994i","complex",null,"FFT","magnitude"]
[null,125,"2001-03-01",5580,5.859375,17.864816776651256,"-2179.33228322662-692.453535790875i","128 month View only"]
[null,126,"2001-04-01",5920,{"$f":"B139*($F$3/$F$4)","v":5.90625},14.055975364862714,"663.102359287238+1672.50991229274i","663388",1,0,{"$f":"2/$J$4 *IMABS( H139)","v":10365.4375}]
[null,127,"2001-05-01",5808,{"$f":"B140*($F$3/$F$4)","v":5.953125},7.436495753740557,"-919.610489209124+245.714911626485i","-19610.4782411487+34623.6644043986i",2,{"$f":"I140*($J$3/$J$4)","v":0.1875},621.7432715451502]
[null,128,"2001-06-01",5630,6,{"$f":"2/$F$4 *IMABS( G141)","v":19.8671875},"-2543","48494.5672764902+525.639061456667i",3,0.28125,757.7721238852349,{"$nulls":4}," "]
[null,129,"2001-07-01",5482,6.046875,7.436495753741749,"-919.610489209284-245.714911626477i","8415.43475191497+21293.8544744639i",4,0.375,357.7571533489032]
[null,130,"2001-08-01",5532,6.09375,14.05597536486147,"663.102359287108-1672.50991229262i","-8774.62519823976-6154.74642655601i",5,0.46875,167.46833229152585]
[null,131,"2001-09-01",4785,6.140625,17.86481677665102,"-2179.3322832266+692.453535790839i","1842.72130831776-13662.963497766i",6,0.5625,215.4166754974567]
[null,132,"2001-10-01",5071,6.1875,19.166973574983714,"-2150.85675769207+1180.19168302001i","-1090.31759979384+5332.56394714546i",7,0.65625,85.0451263467571]
[null,133,"2001-11-01",5203,6.234375,49.402254742081176,"-6298.32329363259+563.588370685382i","-4390.75036160766+7633.34593217002i",8,0.75,137.5946574554649]
[null,134,"2001-12-01",5217,6.28125,29.382274298802397,"-3140.71407506964-2068.94125452633i","-5176.35960980674+2083.38348452742i",9,0.84375,87.18579964969462]
[null,135,"2002-01-01",5189,6.328125,25.163172192784895,"-3213.88502503514-212.249694650907i","1568.6637885574-3760.63836223789i",10,0.9375,63.66704731135505]
[null,136,"2002-02-01",5169,6.375,26.120233061886633,"376.086804556198-3322.1701166007i","2287.36423173259+1067.37003116079i",11,1.03125,39.439783982092905]
[null,137,"2002-03-01",5271,6.421875,29.865681019329386,"-218.873449302204-3816.53626680256i","1956.21164621908-1661.09180293639i",12,1.125,40.09872455069107]
[null,138,"2002-04-01",5165,6.46875,12.162452192361112,"354.093835367656-1515.98969076225i","1557.13397036801-3681.5490053362i",13,1.21875,62.45793365659688]
[null,139,"2002-05-01",5085,6.515625,37.62320001773918,"-1723.21385433525-4496.90681184086i","3775.14854826389-1699.98291418651i",14,1.3125,64.69144098424023]
[null,140,"2002-06-01",4540,6.5625,23.82996162852109,"-59.5933028055661-3049.65288730973i","1811.00463703249-809.696029244117i",15,1.40625,30.99641429271431]
[null,141,"2002-07-01",4240,6.609375,24.760850638578212,"-1659.36440516263-2700.28436550001i","503.374256250732-4120.4683255105i",16,1.5,64.86096319610422]
[null,142,"2002-08-01",4209,6.65625,12.590635725218613,"1575.69006601881+338.319081268963i","-1236.05382386916-1364.0348468229i",17,1.59375,28.761971517583888]
[null,143,"2002-09-01",3721,6.703125,3.4197479367061927,"340.925882342213+274.545285014907i","-2689.3844441916-1064.19277022899i",18,1.6875,45.19190563776558]
[null,144,"2002-10-01",4039,6.75,7.5671766326487075,"-358.170635173019-899.942810080661i","-1447.1440601865-3105.63611651138i",19,1.78125,53.53518488145202]
[null,145,"2002-11-01",4169,6.796875,6.790899293578409,"-826.276433074016+269.883181894726i","4250.60997670241+1277.15870988658i",20,1.875,69.34898784627669]
[null,146,"2002-12-01",3940,6.84375,21.100605653995345,"1084.38481660164-2473.63072579827i","1732.42569386453-3429.21765485672i",21,1.96875,60.03098261983136]
[null,147,"2003-01-01",3567,6.890625,40.130173255658086,"-4882.78532928604-1594.89991720433i","3149.69642629255-1808.13264598047i",22,2.0625,56.74678896146125]
[null,148,"2003-02-01",3655,6.9375,25.726487637793312,"-814.060289272109-3190.78230784911i","345.239418468622+704.521578073472i",23,2.15625,12.258814889261584]
[null,149,"2003-03-01",3625,6.984375,38.024860565541864,"-2565.76770447769-4135.97608687439i","-1754.88037752891-1325.94181000727i",24,2.25,34.366926690308695]
[null,150,"2003-04-01",3600,7.03125,28.623430268516202,"-2569.15324158128-2612.06341397513i","-363.846066994231+118.417673696838i",25,2.34375,5.97861394348961]
[null,151,"2003-05-01",4048,7.078125,35.545185449554914,"3944.37259006546-2267.69859751055i","-887.166169012339-870.683338314756i",26,2.4375,19.422530453660727]
[null,152,"2003-06-01",4031,7.125,34.55371688603421,"2018.11160806281-3935.61374353369i","1482.20429651175-1703.80058215899i",27,2.53125,35.285754529908004]
[null,153,"2003-07-01",4157,7.171875,32.05113612689757,"2159.17289829689-3488.38807377225i","1355.99596944034+2099.68405720233i",28,2.625,39.054368557434685]
[null,154,"2003-08-01",4161,7.21875,42.02016082619405,"3919.41519634939-3683.38344950167i","162.651539588427-78.9581274977213i",29,2.71875,2.8250548437548373]
[null,155,"2003-09-01",4091,7.265625,43.00933065687777,"2702.30972622023-4796.32011957731i","1378.32394966275-353.698981179399i",30,2.8125,22.234105318887114]
[null,156,"2003-10-01",4092,7.3125,7.232383857516829,"594.393216976849-709.718786771367i","1087.91655726034+2070.40184666686i",31,2.90625,36.54422033112818]
[null,157,"2003-11-01",4332,7.359375,20.89544443808175,"2142.81111995488-1600.60488633855i","-950.69435869791+2457.75753110888i",32,3,41.17533442944421]
[null,158,"2003-12-01",4342,7.40625,10.305977918930278,"-1310.00330679982+155.20338744221i","-546.000000000002-1390i",33,3.09375,{"$f":"2/$J$4 *IMABS( H171)","v":23.334230823513348}]
[null,159,"2004-01-01",4510,7.453125,16.614485437578253,"1556.2040514163-1449.44360516855i","3632.0470002794-958.901678478204i",34,3.1875,58.69524093905133]
[null,160,"2004-02-01",4390,7.5,20.843594725696512,"860.777413171635-2525.30793999011i","2768.12559633285+1906.90011222197i",35,3.28125,52.521357623425246]
[null,161,"2004-03-01",4540,7.546875,42.58640666303621,"4700.91636610995-2759.60885250425i","-421.435322356175-532.846901855203i",36,3.375,10.615040733872519]
[null,162,"2004-04-01",4410,7.59375,45.472731341016726,"1975.64358872792-5474.95794957641i","2032.08336889495-1082.39643728784i",37,3.46875,35.97465764362993]
[null,163,"2004-05-01",4489,7.640625,54.27059857614646,"5302.06898716548-4488.18724591098i","304.111000069752+2119.44666228671i",38,3.5625,33.45552104422017]
[null,164,"2004-06-01",4430,7.6875,33.65856993231655,"2588.05690093567-3444.3263635165i","-519.662059282293+94.8965646779847i",39,3.65625,8.253994266349164]
[null,165,"2004-07-01",4464,7.734375,18.67513015817293,"1365.4079906951-1962.07870090072i","-413.87563441747+347.802114808729i",40,3.75,8.447033847324377]
[null,166,"2004-08-01",4413,7.78125,33.3289918066976,"2758.50330125376-3254.28366701637i","2599.27528378147+485.774745859717i",41,3.84375,41.3168525050718]
[null,167,"2004-09-01",4459,7.828125,40.432399395260695,"5174.65028439727+84.925105373562i","305.401081724083-1543.53308949653i",42,3.9375,24.585252160614736]
[null,168,"2004-10-01",4570,7.875,46.68350131910929,"5566.35554239371-2173.0496615773i","352.547507643378-1587.36260960905i",43,4.03125,25.406892863226687]
[null,169,"2004-11-01",4264,7.921875,43.15851439298781,"5112.56684807513+2092.71079839739i","998.644952589285-1283.44135289457i",44,4.125,25.409312582803953]
[null,170,"2004-12-01",4703,7.96875,29.7328041587857,"3276.37169730469-1936.36102377207i","-803.92040473959+1389.72466177339i",45,4.21875,25.085900530852104]
[null,171,"2005-01-01",4814,8.015625,29.35108097014081,"3594.50660648859-1092.7525466191i","-1791.12083708154+341.967613082882i",46,4.3125,28.49177384975848]
[null,172,"2005-02-01",4852,8.0625,22.476117835089916,"2226.59432572277-1821.8340239595i","427.569489108797+1006.52530075997i",47,4.40625,17.087127724081043]
[null,173,"2005-03-01",4968,8.109375,32.15356916505518,"3974.36257929717-1069.14611769117i","-1589.8575148175-936.25978255849i",48,4.5,28.828990069414495]
[null,174,"2005-04-01",4895,8.15625,14.683625410125172,"1879.44129409433-15.3592122844375i","-1105.94617613084-1190.03484682291i",49,4.59375,25.384253436859098]
[null,175,"2005-05-01",4801,8.203125,56.95358836518589,"7286.9225586749-213.832593486418i","1235.44980013706-1501.17422274601i",50,4.6875,30.377910481766676]
[null,176,"2005-06-01",4964,8.25,29.56141774399856,"2201.72964623024+3077.33556804965i","1194.00806466819+486.650057467261i",51,4.78125,20.146457995320613]
[null,177,"2005-07-01",5113,8.296875,41.35654611114097,"5252.80175868295-656.25903716556i","-474.528076706168+1324.55141600424i",52,4.875,21.984177044802692]
[null,178,"2005-08-01",5290,8.34375,40.88521230473631,"5181.71758548751+733.012177403179i","-755.73955429564+529.087822282356i",53,4.96875,14.41465486261178]
[null,179,"2005-09-01",5296,8.390625,59.59426071231072,"7616.91672641382+412.26313175975i","-3089.3500150154+312.722644429635i",54,5.0625,48.51777362294989]
[null,180,"2005-10-01",5477,8.4375,41.41596948898527,"4618.07298501453-2603.18859391815i","-2179.51544887276-278.832569328698i",55,5.15625,34.33248504967134]
[null,181,"2005-11-01",5423,8.484375,38.859073727254874,"4690.51037299899+1655.11474479373i","906.539336076013-778.360805048087i",56,5.25,18.669482787971717]
[null,182,"2005-12-01",5423,8.53125,40.75786920001586,"4379.14329989055+2835.53675428409i","1276.9303930195-521.259443309703i",57,5.34375,21.550396488977817]
[null,183,"2006-01-01",5618,8.578125,44.14904798321883,"2186.08287936218+5211.11560127744i","2672.44797930039+1376.10048014079i",58,5.4375,46.96769671325655]
[null,184,"2006-02-01",5801,8.625,30.800253092371864,"2551.87627294949+3005.11242438562i","1075.77749472082+1638.07486420818i",59,5.53125,30.620959869423054]
[null,185,"2006-03-01",5791,8.671875,49.37883188902435,"5978.18947188266+2051.79203837377i","760.487919558033+252.999324735572i",60,5.625,12.522933397043493]
[null,186,"2006-04-01",5964,8.71875,38.512199287537385,"4898.15934912+555.52827085401i","-1222.00941544097+2065.5097746423i",61,5.71875,37.49882042600948]
[null,187,"2006-05-01",6082,8.765625,64.56689174031256,"6419.92324386623+5204.57231234306i","-1598.60994418167+1234.90648507862i",62,5.8125,31.56307154698225]
[null,188,"2006-06-01",5723,8.8125,33.20007242367328,"2660.94459255447+3313.38992951047i","422.314598165529-2316.54582051532i",63,5.90625,36.79259250016875]
[null,189,"2006-07-01",5833,8.859375,28.852601992350962,"-370.6233672087+3674.48909125705i","1930.82160540719+48.1640092326452i",64,6,30.178472396958803]
[null,190,"2006-08-01",5880,8.90625,40.42886271907536,"856.752279620021+5103.47997671612i","36",65,6.09375,{"$f":"2/$J$4 *IMABS( H203)","v":0.5625}]
[null,191,"2006-09-01",5906,{"$f":"B204*($F$3/$F$4)","v":8.953125},34.17246179705415,"4364.67886541189-286.550990137696i","1930.82160540716-48.1640092326597i",66,{"$f":"I204*($J$3/$J$4)","v":6.1875},30.178472396958334]
[null,192,"2006-10-01",5957,9,{"$f":"2/$F$4 *IMABS( G205)","v":41.041385511542266},"3747+3682i","422.314598165551+2316.54582051537i",67,6.28125,36.79259250016958]
[null,193,"2006-11-01",6129,9.046875,70.16354932910714,"8303.73199831024+3421.2886541301i","-1598.60994418169-1234.9064850786i",68,6.375,31.563071546982307]
[null,194,"2006-12-01",6048,9.09375,55.96714870354141,"3540.0619808177+6227.99489899404i","-1222.00941544097-2065.50977464231i",69,6.46875,37.498820426009615]
[null,195,"2007-01-01",6220,9.140625,64.47399279871534,"5003.87581375156+6562.60670512091i","760.487919558045-252.999324735573i",70,6.5625,12.522933397043676]
[null,196,"2007-02-01",6203,9.1875,26.77264962529244,"1910.48651297847+2844.9392053192i","1075.77749472081-1638.07486420817i",71,6.65625,30.62095986942284]
[null,197,"2007-03-01",6315,9.234375,41.796516461224,"-1398.61110074865+5163.90316875338i","2672.44797930038-1376.10048014081i",72,6.75,46.96769671325656]
[null,198,"2007-04-01",6450,9.28125,28.733866794472323,"1922.503933979+3135.4719131264i","1276.9303930195+521.259443309697i",73,6.84375,21.550396488977782]
[null,199,"2007-05-01",6449,9.328125,35.61952428930372,"-1161.81549242003+4408.78590171745i","906.539336076027+778.360805048078i",74,6.9375,18.66948278797179]
[null,200,"2007-06-01",6676,9.375,61.30169611591113,"1958.75169402957+7598.20319283872i","-2179.51544887276+278.832569328718i",75,7.03125,34.33248504967138]
[null,201,"2007-07-01",6607,9.421875,55.10009953968971,"1746.71598031853+6833.09233399083i","-3089.35001501541-312.722644429618i",76,7.125,48.51777362295001]
[null,202,"2007-08-01",6250,9.46875,65.69358465646995,"-129.047528981314+8407.78854684743i","-755.739554295642-529.087822282356i",77,7.21875,14.414654862611805]
[null,203,"2007-09-01",6303,9.515625,36.600277048113284,"-523.670171704028+4655.47557815153i","-474.52807670617-1324.55141600423i",78,7.3125,21.984177044802554]
[null,204,"2007-10-01",6466,9.5625,36.152506712676086,"2036.61496588589+4155.25556172774i","1194.00806466818-486.650057467254i",79,7.40625,20.14645799532043]
[null,205,"2007-11-01",6721,9.609375,32.51309087936894,"1706.88835465904+3795.5337194348i","1235.44980013707+1501.17422274599i",80,7.5,30.37791048176653]
[null,206,"2007-12-01",6410,9.65625,53.250062496108725,"2170.28559067083+6461.25572193213i","-1105.94617613084+1190.0348468229i",81,7.59375,25.38425343685898]
[null,207,"2008-01-01",6456,9.703125,42.70810940530267,"130.692594420788+5465.0755265792i","-1589.85751481749+936.25978255849i",82,7.6875,28.828990069414356]
[null,208,"2008-02-01",5879,9.75,60.46430205331887,"-1020.90303930184+7671.80187237765i","427.569489108787-1006.52530075996i",83,7.78125,17.08712772408084]
[null,209,"2008-03-01",5884,9.796875,54.61576547502254,"-204.80846729063+6987.8172223122i","-1791.12083708156-341.967613082868i",84,7.875,28.49177384975875]
[null,210,"2008-04-01",5702,9.84375,58.19435734060813,"2664.68284130147+6955.95032578222i","-803.920404739594-1389.72466177339i",85,7.96875,25.085900530852133]
[null,211,"2008-05-01",6087,9.890625,71.26933587713434,"-2256.93939348907+8838.87858038377i","998.644952589291+1283.44135289457i",86,8.0625,25.409312582804017]
[null,212,"2008-06-01",6053,9.9375,45.54541388562519,"-134.502474649983+5828.26118454796i","352.547507643377+1587.36260960905i",87,8.15625,25.406892863226687]
[null,213,"2008-07-01",5625,9.984375,60.6674794678096,"-6200.36713991826+4675.19677733533i","305.401081724089+1543.53308949653i",88,8.25,24.585252160614754]
[null,214,"2008-08-01",5110,10.03125,26.25366513086349,"-1908.28116613308+2766.0831169787i","2599.27528378148-485.774745859724i",89,8.34375,41.31685250507198]
[null,215,"2008-09-01",5636,10.078125,56.489010384700734,"-4939.66393729681+5280.2651523805i","-413.875634417465-347.802114808724i",90,8.4375,8.447033847324265]
[null,216,"2008-10-01",4902,10.125,49.54796473984261,"1030.5590210239+6257.8495805623i","-519.662059282298-94.8965646779682i",91,8.53125,8.253994266349194]
[null,217,"2008-11-01",4291,10.171875,63.35322894148812,"-2233.88785218621+7795.45287214955i","304.111000069729-2119.44666228672i",92,8.625,33.455521044220276]
[null,218,"2008-12-01",4288,10.21875,52.63084234823018,"-4611.18153268091+4911.29067258942i","2032.08336889496+1082.39643728782i",93,8.71875,35.97465764362992]
[null,219,"2009-01-01",4434,10.265625,26.725044651849803,"3411.16408881899-256.654051042668i","-421.435322356171+532.846901855224i",94,8.8125,10.615040733872737]
[null,220,"2009-02-01",4149,10.3125,40.99491787408669,"-2303.21140666233+4714.85883820582i","2768.12559633281-1906.90011222197i",95,8.90625,52.52135762342473]
[null,221,"2009-03-01",3830,10.359375,44.381634349902704,"-2932.23926569957+4865.59559410062i","3632.04700027943+958.901678478198i",96,9,58.695240939051764]
[null,222,"2009-04-01",3926,10.40625,75.83935393388194,"-6429.69311399614+7272.78388665098i","-545.999999999998+1390i",97,9.09375,{"$f":"2/$J$4 *IMABS( H235)","v":23.334230823513327}]
[null,223,"2009-05-01",4243,10.453125,81.6728158872952,"-8063.05239922194+6654.00781838031i","-950.694358697932-2457.75753110889i",98,9.1875,41.17533442944448]
[null,224,"2009-06-01",4417,10.5,73.16031801566417,"-5064.77741317163+7876.69206000991i","1087.91655726031-2070.40184666683i",99,9.28125,36.54422033112755]
[null,225,"2009-07-01",4340,10.546875,69.67962855228518,"-7430.56341079328+4933.06738298211i","1378.32394966273+353.698981179386i",100,9.375,22.234105318886762]
[null,226,"2009-08-01",4628,10.59375,33.54254508178503,"-2399.10668072731+3560.61282905672i","162.651539588436+78.9581274977141i",101,9.46875,2.825054843754915]
[null,227,"2009-09-01",4819,10.640625,115.4367242330818,"-11474.5167160395+9309.28072859566i","1355.99596944034-2099.68405720233i",102,9.5625,39.054368557434685]
[null,228,"2009-10-01",5140,10.6875,37.839658716948584,"-976.788049813118+4743.95909838624i","1482.20429651174+1703.80058215899i",103,9.65625,35.2857545299079]
[null,229,"2009-11-01",5131,10.734375,73.13797171458867,"-9299.38283302905-1078.03709827322i","-887.166169012331+870.68333831475i",104,9.75,19.422530453660574]
[null,230,"2009-12-01",5190,10.78125,52.29783727400035,"-5932.65697024352+3100.78478822775i","-363.846066994228-118.417673696837i",105,9.84375,5.97861394348956]
[null,231,"2010-01-01",5412,10.828125,27.184370726115304,"-3239.5850871306-1269.92157874436i","-1754.8803775289+1325.94181000728i",106,9.9375,34.36692669030866]
[null,232,"2010-02-01",5217,10.875,91.12408150875163,"-11654.875965046+458.279012222046i","345.239418468609-704.521578073464i",107,10.03125,12.258814889261384]
[null,233,"2010-03-01",5315,10.921875,103.28786033350656,"-9217.9266489016+9477.37307988275i","3149.69642629255+1808.13264598045i",108,10.125,56.746788961461085]
[null,234,"2010-04-01",5714,10.96875,55.573044847407665,"-6927.52162045483-1615.29834035377i","1732.42569386455+3429.21765485671i",109,10.21875,60.03098261983137]
[null,235,"2010-05-01",5411,11.015625,120.69701805592085,"-13398.7674955687+7690.99317549478i","4250.60997670241-1277.15870988659i",110,10.3125,69.34898784627673]
[null,236,"2010-06-01",6126,11.0625,35.70961639349881,"-4554.09694758525+390.763475095794i","-1447.14406018651+3105.6361165114i",111,10.40625,53.535184881452366]
[null,237,"2010-07-01",4838,11.109375,71.22532200317472,"-7534.37385962805-5133.22552675405i","-2689.38444419158+1064.19277022901i",112,10.5,45.1919056377654]
[null,238,"2010-08-01",5313,11.15625,89.12091046001764,"-11028.7916426921+2914.83719738067i","-1236.05382386916+1364.03484682291i",113,10.59375,28.761971517584005]
[null,239,"2010-09-01",5371,11.203125,61.19150689342168,"-6304.7852723409+4647.35846712699i","503.374256250759+4120.46832551049i",114,10.6875,64.86096319610412]
[null,240,"2010-10-01",5538,11.25,186.98619479321448,"-23738.6559717554-3053.47650575262i","1811.00463703247+809.696029244125i",115,10.78125,30.99641429271407]
[null,241,"2010-11-01",5748,11.296875,121.78030435671928,"-14697.185007217+5193.71959796613i","3775.14854826389+1699.98291418649i",116,10.875,64.69144098424009]
[null,242,"2010-12-01",5767,11.34375,180.15764163679944,"-21119.5245432813-9259.45454281651i","1557.13397036803+3681.5490053362i",117,10.96875,62.45793365659701]
[null,243,"2011-01-01",5971,11.390625,107.00142114701656,"-11870.6846339747-6831.70880127139i","1956.2116462191+1661.0918029364i",118,11.0625,40.09872455069141]
[null,244,"2011-02-01",5826,11.4375,148.1634917987736,"-14487.8578126029-12238.0729786129i","2287.36423173256-1067.37003116079i",119,11.15625,39.43978398209248]
[null,245,"2011-03-01",6005,11.484375,173.94146175787372,"-5761.72029882771-21506.0655589771i","1568.66378855743+3760.63836223789i",120,11.25,63.66704731135523]
[null,246,"2011-04-01",5908,11.53125,112.12820772984077,"-14039.6508204449+2979.91519464317i","-5176.35960980675-2083.38348452741i",121,11.34375,87.18579964969469]
[null,247,"2011-05-01",6068,11.578125,132.4129848690672,"-16947.0902290822-245.067350136938i","-4390.75036160769-7633.34593217i",122,11.4375,137.59465745546484]
[null,248,"2011-06-01",5928,11.625,187.42796072769934,"-23318.8649779696-5638.08583453143i","-1090.31759979391-5332.56394714545i",123,11.53125,85.04512634675717]
[null,249,"2011-07-01",5945,11.671875,297.39013082641895,"-34054.9018554701-17008.2097808131i","1842.72130831783+13662.963497766i",124,11.625,215.4166754974569]
[null,250,"2011-08-01",5815,11.71875,382.2050927659246,"-12121.6742819354-47396.7482115547i","-8774.62519823974+6154.74642655605i",125,11.71875,167.46833229152597]
[null,251,"2011-09-01",5384,11.765625,338.3608970717204,"-6008.01787416401-42891.4524936938i","8415.43475191489-21293.854474464i",126,11.8125,357.75715334890424]
[null,252,"2011-10-01",5218,11.8125,446.72975482461027,"18989.8035410146-53936.0811791226i","48494.5672764902-525.63906145686i",127,11.90625,757.7721238852349]
[null,253,"2011-11-01",5544,11.859375,352.9388156219627,"-16458.5497046151+42071.395661313i","-19610.4782411488-34623.6644043986i",128,12,621.743271545151]
[null,254,"2011-12-01",5269,11.90625,1130.7292022401489,"-14968.9524908711-143957.17959575i"]
[null,255,"2012-01-01",5624,{"$f":"B268*($F$3/$F$4)","v":11.953125},1145.4908771527582,"-109634.208857389-97358.0771827349i"]
[null,256,"2012-02-01",5618,{"$f":"B269*($F$3/$F$4)","v":12},{"$f":"2/$F$4 *IMABS( G269)","v":0}]
[null,257,"2012-03-01",5871,{"$f":"B270*($F$3/$F$4)","v":12.046875},0]
[null,258,"2012-04-01",5768,{"$f":"B271*($F$3/$F$4)","v":12.09375},0]
[null,259,"2012-05-01",5737,{"$f":"B272*($F$3/$F$4)","v":12.140625},0]
[null,260,"2012-06-01",5297,{"$f":"B273*($F$3/$F$4)","v":12.1875},0]
[null,261,"2012-07-01",5493,12.234375,0]
[null,262,"2012-08-01",5635,12.28125,0]
[null,263,"2012-09-01",5719,12.328125,0]
[null,264,"2012-10-01",5742,12.375,0]
[null,265,"2012-11-01",3681,12.421875,0]
[null,266,"2012-12-01",5871,12.46875]
[null,267,"2013-01-01",6027,12.515625]
[null,268,"2013-02-01",6374,12.5625]
[null,269,"2013-03-01",6378,12.609375]
[null,270,"2013-04-01",6480,12.65625]
[null,271,"2013-05-01",6430,12.703125]
[null,272,"2013-06-01",6583,12.75]
[null,273,"2013-07-01",6215,12.796875]
[null,274,"2013-08-01",6621,12.84375]
[null,275,"2013-09-01",6506,12.890625]
[null,276,"2013-10-01",6462,12.9375]
[null,277,"2013-11-01",6741,12.984375]
[null,278,"2013-12-01",6595,13.03125]
[null,279,"2014-01-01",6719,13.078125]
[null,280,"2014-02-01",6493,13.125]
[null,281,"2014-03-01",6775,13.171875]
[null,282,"2014-04-01",6652,13.21875]
[null,283,"2014-05-01",6808,13.265625]
[null,284,"2014-06-01",6864,13.3125]
[null,285,"2014-07-01",6802,13.359375]
[null,286,"2014-08-01",6788,13.40625]
[null,287,"2014-09-01",6825,13.453125]
[null,288,"2014-10-01",6557,13.5]
[null,289,"2014-11-01",6487,13.546875]
[null,290,"2014-12-01",6656,13.59375]
[null,291,"2015-01-01",0,13.640625]
[null,292,"2015-02-01",0,13.6875]
[null,293,"2015-03-01",0,13.734375]
[null,294,"2015-04-01",0,13.78125]
[null,295,"2015-05-01",0,13.828125]
[null,296,"2015-06-01",0,13.875]
[null,297,"2015-07-01",0,13.921875]
[null,298,"2015-08-01",0,13.96875]
[null,299,"2015-09-01",0,14.015625]
[null,300,"2015-10-01",0,14.0625]
[null,301,"2015-11-01",0,14.109375]
[null,302,"2015-12-01",0,14.15625]
[null,303,"2016-01-01",0,14.203125]
[null,304,"2016-02-01",0,14.25]
[null,305,"2016-03-01",0,14.296875]
[null,306,"2016-04-01",0,14.34375]
[null,307,"2016-05-01",0,14.390625]
[null,308,"2016-06-01",0,14.4375]
[null,309,"2016-07-01",0,14.484375]
[null,310,"2016-08-01",0,14.53125]
[null,311,"2016-09-01",0,14.578125]
[null,312,"2016-10-01",0,14.625]
[null,313,"2016-11-01",0,14.671875]
[null,314,"2016-12-01",0,14.71875]
[null,315,"2017-01-01",0,14.765625]
[null,316,"2017-02-01",0,14.8125]
[null,317,"2017-03-01",0,14.859375]
[null,318,"2017-04-01",0,14.90625]
[null,319,"2017-05-01",0,{"$f":"B332*($F$3/$F$4)","v":14.953125}]
[null,320,"2017-06-01",0,15]
[null,321,"2017-07-01",0,15.046875]
[null,322,"2017-08-01",0,15.09375]
[null,323,"2017-09-01",0,15.140625]
[null,324,"2017-10-01",0,15.1875]
[null,325,"2017-11-01",0,15.234375]
[null,326,"2017-12-01",0,15.28125]
[null,327,"2018-01-01",0,15.328125]
[null,328,"2018-02-01",0,15.375]
[null,329,"2018-03-01",0,15.421875]
[null,330,"2018-04-01",0,15.46875]
[null,331,"2018-05-01",0,15.515625]
[null,332,"2018-06-01",0,15.5625]
[null,333,"2018-07-01",0,15.609375]
[null,334,"2018-08-01",0,15.65625]
[null,335,"2018-09-01",0,15.703125]
[null,336,"2018-10-01",0,15.75]
[null,337,"2018-11-01",0,15.796875]
[null,338,"2018-12-01",0,15.84375]
[null,339,"2019-01-01",0,15.890625]
[null,340,"2019-02-01",0,15.9375]
[null,341,"2019-03-01",0,15.984375]
[null,342,"2019-04-01",0,16.03125]
[null,343,"2019-05-01",0,16.078125]
[null,344,"2019-06-01",0,16.125]
[null,345,"2019-07-01",0,16.171875]
[null,346,"2019-08-01",0,16.21875]
[null,347,"2019-09-01",0,16.265625]
[null,348,"2019-10-01",0,16.3125]
[null,349,"2019-11-01",0,16.359375]
[null,350,"2019-12-01",0,16.40625]
[null,351,"2020-01-01",0,16.453125]
[null,352,"2020-02-01",0,16.5]
[null,353,"2020-03-01",0,16.546875]
[null,354,"2020-04-01",0,16.59375]
[null,355,"2020-05-01",0,16.640625]
[null,356,"2020-06-01",0,16.6875]
[null,357,"2020-07-01",0,16.734375]
[null,358,"2020-08-01",0,16.78125]
[null,359,"2020-09-01",0,16.828125]
[null,360,"2020-10-01",0,16.875]
[null,361,"2020-11-01",0,16.921875]
[null,362,"2020-12-01",0,16.96875]
[null,363,"2021-01-01",0,17.015625]
[null,364,"2021-02-01",0,17.0625]
[null,365,"2021-03-01",0,17.109375]
[null,366,"2021-04-01",0,17.15625]
[null,367,"2021-05-01",0,17.203125]
[null,368,"2021-06-01",0,17.25]
[null,369,"2021-07-01",0,17.296875]
[null,370,"2021-08-01",0,17.34375]
[null,371,"2021-09-01",0,17.390625]
[null,372,"2021-10-01",0,17.4375]
[null,373,"2021-11-01",0,17.484375]
[null,374,"2021-12-01",0,17.53125]
[null,375,"2022-01-01",0,17.578125]
[null,376,"2022-02-01",0,17.625]
[null,377,"2022-03-01",0,17.671875]
[null,378,"2022-04-01",0,17.71875]
[null,379,"2022-05-01",0,17.765625]
[null,380,"2022-06-01",0,17.8125]
[null,381,"2022-07-01",0,17.859375]
[null,382,"2022-08-01",0,17.90625]
[null,383,"2022-09-01",0,{"$f":"B396*($F$3/$F$4)","v":17.953125}]
[null,384,"2022-10-01",0,18]
[null,385,"2022-11-01",0,18.046875]
[null,386,"2022-12-01",0,18.09375]
[null,387,"2023-01-01",0,18.140625]
[null,388,"2023-02-01",0,18.1875]
[null,389,"2023-03-01",0,18.234375]
[null,390,"2023-04-01",0,18.28125]
[null,391,"2023-05-01",0,18.328125]
[null,392,"2023-06-01",0,18.375]
[null,393,"2023-07-01",0,18.421875]
[null,394,"2023-08-01",0,18.46875]
[null,395,"2023-09-01",0,18.515625]

{"sheet":"FFT Instructions","index":10,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[19,4,19,11],[21,4,21,11],[26,4,26,11],[30,4,30,11],[31,4,31,11],[32,4,32,11],[36,4,36,11],[37,4,37,11]]}
[]
[{"$nulls":3},"Instructions on how to re-run the FFT (if you want to that is)"]
[null,null,"If you need this you must be keen! - best of luck . . . Andrew WS Ainger  2020"]
[null,null,"(This is just so that you can run other financial paramaters other than the FTSE ( eg: DOW) etc if you want."]
[]
[]
[null,null,1,"Label five columns in EXCEL as follows: Time, Data, FFT freq, FFT mag, FFT complex."]
[]
[{"$nulls":4},"Import Data, determine sampling frequency, adjust number of samples to 2n"]
[]
[]
[null,null,2,"Determine the sampling frequency, fs by dividing number of data, D, by the time interval, t."]
[]
[null,null,3,"we must operate on either 64 data points, 128 data points . . . 1024 data points (210), 2048 data points (211) or any other power of two."]
[]
[null,null,4,"then let sa = 518. Generally, the larger sa is, the better the accuracy"]
[]
[null,null,5,"Fill in Column E called “FFT complex”"]
[]
[{"$nulls":4},"Using Tools > Data Analysis > Fourier Analysis, enter the Input Range of the Data."]
[]
[{"$nulls":4},"Select the output range for the FFT complex number generated by Fourier Analysis to be located at $E$2:$E$1025. Select OK. Column E (called FFT complex) will now contain an FFT complex number."]
[]
[]
[null,null,6,"Fill in Column D called “FFT mag”"]
[]
[{"$nulls":4},"Place the cursor in cell D2 and use the formula bar to enter the following formula: =2/1024 * IMABS(E2). Click the checkmark to the left of the formula to enter the formula into cell D2. Then drag the formula in D2 down"]
[]
[null,null,7,"Fill in Column C called “FFT freq”"]
[]
[{"$nulls":4},"The first cell of the FFT freq (C2) is always zero. Enter 0 for cell C2."]
[{"$nulls":4},"The second cell (C3) of the FFT freq is 1 x fs / sa, where fs is the sampling frequency (50,000 in this example), and sa is the number of 2n samples, 1024 in this example)."]
[{"$nulls":4},"Therefore, cell C3 is 1 x 50,000 / 1024 = 48.828125. The next cell C4 is 2 x fs / sa or 2 x 50,000/1024. The next cell C5 is 3 x fs/sa, and so on."]
[]
[]
[null,null,8,"Plot Waveform in the Frequency Domain"]
[{"$nulls":4},"Select values in columns C (FFT freq) and D (FFT mag) and plot using Chart Wizard as usual using XY (Scatter plot)."]
[{"$nulls":4},"Do not plot more than sa/2 rows. If more than sa/2 rows are plotted, the FFT representation begins to duplicate itself."]

{"sheet":"Version","index":11,"n_rows":32,"n_cols":15,"rows_kept":32,"merged":[[16,4,16,6]]}
{"$rows_empty":7}
[{"$nulls":6},"FATBOY Version Information"]
[]
[]
[]
[]
[]
[{"$nulls":4},"This microsoft Excel spreadsheet has progressed through many versions. Please make sure you use the latest"]
[{"$nulls":4},"version, after all, it's FREE and downloadable from the EBIT page on the website:"]
[]
[{"$nulls":4},"www.excelinbusiness.co.uk"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"Version:","2020v12"]
[]
[{"$nulls":8},"                      Now includes updated menu, Share Price input and Multiplication factor."]
[]
[]
[]
[]
[]
[{"$nulls":3},"Member of BTecNet(UK)",null,null,"Contact:   Andrew WS Ainger     -    andrew.ainger@excelinbusiness.co.uk",{"$nulls":6},{"$f":"I24","v":"Version:"},{"$f":"J24","v":"2020v12"}]

{"sheet":"Sheet1","index":12,"n_rows":0,"n_cols":0,"rows_kept":0}