{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Calculated Data","calculation (new)","Raw Data","calculation (old)","backup"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Calculated Data","index":0,"n_rows":127,"n_cols":7,"rows_kept":127,"cut":false,"hidden":false,"merged":[]}
["NAV_Date","Direct NAV","Regular NAV","NAV difference","XIRR difference","IRR difference","Annualised IRR difference"]
["2013-01-02",231.03200000000001,231.02799999999999,{"$f":"B2-C2","v":4.0000000000190994E-3},0.17344169616698579,1.7471597734112013E-5,6.3974543146241292E-3]
["2013-01-03",231.435,231.428,{"$f":"B3-C3","v":7.0000000000050022E-3},3.9700317382811434E-2,3.0575296034134405E-5,5.5955028955771979E-3]
["2013-01-04",232.035,232.023,1.2000000000000455E-2,3.2084131240845082E-2,5.2414793201734089E-5,6.3973421882832504E-3]
["2013-01-08",231.13900000000001,231.11,2.8999999999996362E-2,1.0727632045745894E-2,1.2666908357022826E-4,6.6263272492408376E-3]
["2013-01-09",230.49799999999999,230.465,3.299999999998704E-2,8.8672876358031338E-3,1.4414068130405838E-4,6.5976136614316339E-3]
["2013-01-10",230.44,230.40199999999999,3.8000000000010914E-2,8.682656288146906E-3,1.6598017847136142E-4,6.7535629151855847E-3]
["2013-01-11",229.727,229.68600000000001,4.0999999999996817E-2,7.356643676757757E-3,1.7908387677088638E-4,6.5573823797369091E-3]
["2013-01-14",233.00800000000001,232.953,5.5000000000006821E-2,1.0828268527984797E-2,2.402344688412876E-4,6.7670281990122039E-3]
["2013-01-16",230.797,230.73599999999999,6.1000000000007049E-2,7.8018426895141435E-3,2.6644186544132892E-4,6.5036123896644593E-3]
["2013-01-17",232.393,232.32599999999999,6.7000000000007276E-2,9.2223644256590465E-3,2.9264926204304251E-4,6.6974126388117394E-3]
["2013-01-18",234.155,234.084,7.0999999999997954E-2,1.0523235797882169E-2,3.1012085977715972E-4,6.6796550777101782E-3]
["2013-01-21",234.84100000000001,234.75899999999999,8.2000000000022055E-2,1.0106372833251998E-2,3.581677535454339E-4,6.5567934565218255E-3]
["2013-01-23",232.27099999999999,232.18100000000001,8.9999999999974989E-2,8.1431388854981135E-3,3.9311094901258066E-4,6.5420930198560878E-3]
["2013-01-24",229.47399999999999,229.38200000000001,9.1999999999984539E-2,6.581002473831192E-3,4.0184674787580228E-4,6.3962212134291985E-3]
["2013-01-25",232.733,232.636,9.7000000000008413E-2,8.11249017715443E-3,4.2368624504739855E-4,6.4629925882022654E-3]
["2013-01-29",231.285,231.17400000000001,0.11099999999999,7.1232080459594505E-3,4.8483683711466989E-4,6.3386677098606903E-3]
["2013-01-30",230.86099999999999,230.74600000000001,0.11499999999998067,6.9437146186828447E-3,5.0230843484780005E-4,6.3405875386643995E-3]
["2013-01-31",231.208,231.09,0.117999999999995,6.9796323776245006E-3,5.1541213314888409E-4,6.2889249067175079E-3]
["2013-02-01",230.30799999999999,230.18600000000001,0.12199999999998568,6.6702127456664817E-3,5.3288373088121281E-4,6.2923190348325164E-3]
["2013-02-04",228.696,228.56399999999999,0.132000000000005,6.1076879501342773E-3,5.7656272520922804E-4,6.2069706809892988E-3]
["2013-02-05",227.35900000000001,227.22399999999999,0.13500000000001933,5.7436287403106606E-3,5.8966642349762323E-4,6.1665011539377979E-3]
["2013-02-06",227.416,227.27699999999999,0.13900000000001,5.7743668556213684E-3,6.0713802123151406E-4,6.1728107677356814E-3]
["2013-02-07",225.917,225.77500000000001,0.14199999999999591,5.4227225482463282E-3,6.2024171950337756E-4,6.1354492592298193E-3]
["2013-02-08",224.27699999999999,224.13300000000001,0.14399999999997704,5.0465092062950134E-3,6.2897751830251827E-4,6.0578705271052691E-3]
["2013-02-11",224.33099999999999,224.17699999999999,0.15399999999999636,5.0849016755819543E-3,6.7265651263224979E-4,6.0042239858271174E-3]
["2013-02-12",225.16800000000001,225.00899999999999,0.15900000000002024,5.2966855466366203E-3,6.9449600983934046E-4,6.0516438471318601E-3]
["2013-02-15",222.501,222.333,0.16800000000000637,4.8456519842148271E-3,7.3380710449979028E-4,5.9675434851242937E-3]
["2013-02-18",223.00200000000001,222.82300000000001,0.17900000000000205,4.9844428896904658E-3,7.8185399831841307E-4,5.9607199358848728E-3]
["2013-02-19",224.648,224.464,0.1839999999999975,5.2844412624835635E-3,8.0369349563303924E-4,6.0022336476421856E-3]
["2013-02-20",223.952,223.76499999999999,0.18700000000001182,5.1759324967860787E-3,8.1679719387859132E-4,5.9779829626709358E-3]
["2013-02-21",220.11199999999999,219.92400000000001,0.18799999999998818,4.6007528901099715E-3,8.2116509349478006E-4,5.8918432378496366E-3]
["2013-02-22",220.166,219.97499999999999,0.1910000000000025,4.6160683035850747E-3,8.3426879179543389E-4,5.8706489350961455E-3]
["2013-02-26",216.441,216.239,0.20199999999999818,4.2076751589774641E-3,8.823156855636699E-4,5.7648250886301877E-3]
["2013-02-28",212.89699999999999,212.69200000000001,0.20499999999998408,3.8260102272034135E-3,8.9541938386393516E-4,5.6483375320761642E-3]
["2013-03-01",214.51499999999999,214.304,0.21099999999998431,4.0576055645942799E-3,9.2162678046489588E-4,5.7152336350199118E-3]
["2013-03-04",213.62700000000001,213.40600000000001,0.22100000000000364,4.0411636233329551E-3,9.6530577479984891E-4,5.6962698306575188E-3]
["2013-03-06",219.375,219.142,0.23300000000000409,4.7365263104439115E-3,1.0177205680017079E-3,5.8180958530358318E-3]
["2013-03-07",220.57300000000001,220.33500000000001,0.23799999999999955,4.9033597111702298E-3,1.0395600651691844E-3,5.8515512976569095E-3]
["2013-03-08",223.11199999999999,222.86799999999999,0.24399999999999977,5.2308976650237982E-3,1.0657674614083373E-3,5.9082637713225861E-3]
["2013-03-11",222.91200000000001,222.65700000000001,0.25499999999999545,5.2414923906326516E-3,1.1138143551220198E-3,5.9060098096577196E-3]
["2013-03-12",221.68,221.422,0.25800000000000978,5.1170378923416082E-3,1.1269180538389031E-3,5.8900427560979463E-3]
["2013-03-13",218.50200000000001,218.244,0.25800000000000978,4.7634556889533664E-3,1.1269180538388407E-3,5.8068440125149667E-3]
["2013-03-14",221.417,221.15199999999999,0.26500000000001478,5.1091387867926719E-3,1.1574933498731677E-3,5.8816844322233663E-3]
["2013-03-15",219.958,219.691,0.26699999999999591,4.9562126398086104E-3,1.1662291487399487E-3,5.8447625189961272E-3]
["2013-03-18",218.40299999999999,218.12799999999999,0.27500000000000568,4.8107162117958513E-3,1.2011723442079333E-3,5.7819778285257417E-3]
["2013-03-19",214.58099999999999,214.30699999999999,0.27400000000000091,4.4417247176170571E-3,1.1968044447744075E-3,5.6858753751063418E-3]
["2013-03-20",211.16800000000001,210.89500000000001,0.27299999999999613,4.1347861289978138E-3,1.1924365453409164E-3,5.5922458300352584E-3]
["2013-03-21",209.46100000000001,209.18700000000001,0.27400000000000091,3.9978861808777078E-3,1.1968044447739634E-3,5.5415310661106609E-3]
["2013-03-22",208.857,208.58,0.27699999999998681,3.9706483483313848E-3,1.2099081430741038E-3,5.5321150691278742E-3]
["2013-03-25",207.91499999999999,207.62899999999999,0.28600000000000136,3.9507463574408597E-3,1.2492192379750938E-3,5.5052243680397961E-3]
["2013-03-26",207.964,207.67500000000001,0.28899999999998727,3.9677783846857051E-3,1.262322936275595E-3,5.4966862912206871E-3]
["2013-03-28",210.78200000000001,210.48500000000001,0.29699999999999704,4.2013049125671498E-3,1.297266131744329E-3,5.5174359242471382E-3]
["2013-04-01",211.858,211.54599999999999,0.31200000000001182,4.3509319424629989E-3,1.3627846232468765E-3,5.5383665748505173E-3]
["2013-04-02",214.52699999999999,214.20699999999999,0.31999999999999318,4.5988753437996022E-3,1.3977278187145836E-3,5.618079094702022E-3]
["2013-04-03",211.482,211.16300000000001,0.3189999999999884,4.3587103486060763E-3,1.3933599192810786E-3,5.5394426383585937E-3]
["2013-04-05",208.084,207.762,0.32200000000000273,4.1372671723365895E-3,1.4064636175804002E-3,5.4723502677997971E-3]
["2013-04-09",205.51400000000001,205.18299999999999,0.33100000000001728,4.0038138628005759E-3,1.4457747124781706E-3,5.3953872865064589E-3]
["2013-04-10",207.95400000000001,207.61600000000001,0.33799999999999386,4.1946396231651861E-3,1.4763500085160086E-3,5.4539133304525311E-3]
["2013-04-11",209.727,209.38300000000001,0.34399999999999409,4.3379634618759266E-3,1.5025574051177187E-3,5.4952622530493045E-3]
["2013-04-12",207.89400000000001,207.55199999999999,0.34200000000001296,4.1865125298499728E-3,1.4938216062500148E-3,5.4090122289176534E-3]
["2013-04-15",209.66499999999999,209.31,0.35499999999998977,4.3547809123994363E-3,1.5506042988861352E-3,5.4526215694281621E-3]
["2013-04-16",213.51599999999999,213.15100000000001,0.36499999999998067,4.6529486775397921E-3,1.5942832932212547E-3,5.5529802603411227E-3]
["2013-04-17",214.21100000000001,213.84,0.37100000000000932,4.7329857945442866E-3,1.6204906898223959E-3,5.5910471313880272E-3]
["2013-04-18",217.52500000000001,217.14500000000001,0.37999999999999545,4.9943335354328544E-3,1.6598017847237329E-3,5.6732794516505258E-3]
["2013-04-22",219.69399999999999,219.29599999999999,0.39799999999999613,5.1909126341342926E-3,1.738423974526393E-3,5.7278177257242824E-3]
["2013-04-23",218.89500000000001,218.494,{"$f":"B67-C67","v":0.40100000000001046},5.1471054553985374E-3,1.7515276728269566E-3,5.7194041501003046E-3]
["2013-04-26",219.101,218.68899999999999,0.41200000000000614,5.1807403564452792E-3,1.7995745665952204E-3,5.7228734682952531E-3]
["2013-04-29",220.44900000000001,220.02500000000001,0.42400000000000659,5.2820876240730619E-3,1.8519893597971071E-3,5.7397224787834045E-3]
["2013-04-30",221.578,221.148,0.43000000000000682,5.3735304623842434E-3,1.8781967563979984E-3,5.7720467884954108E-3]
["2013-05-02",223.91300000000001,223.47200000000001,0.4410000000000025,5.5449843406677329E-3,1.9262436496981609E-3,5.8218621264294335E-3]
["2013-05-03",221.23,220.791,0.43899999999999295,5.3477067500352637E-3,1.9175078512993077E-3,5.7477685088771491E-3]
["2013-05-06",222.41900000000001,221.96799999999999,0.45100000000002183,5.4309964179992537E-3,1.9699226484200562E-3,5.7630587892618657E-3]
["2013-05-08",225.15199999999999,224.68899999999999,0.46299999999999386,5.6223273277282715E-3,2.0223374374339319E-3,5.8232499937176385E-3]
["2013-05-09",224.983,224.51599999999999,0.46700000000001296,5.6209146976470975E-3,2.0398090351414211E-3,5.8276335584501737E-3]
["2013-05-10",226.708,226.23400000000001,0.47399999999998954,5.7428658008575363E-3,2.0703843313470156E-3,5.8691647793673862E-3]
["2013-05-13",222.74299999999999,222.268,0.47499999999999432,5.4553270339965654E-3,2.0747522300200126E-3,5.7475150085231075E-3]
["2013-05-14",223.79599999999999,223.315,0.48099999999999454,5.5311918258666853E-3,2.1009596269600077E-3,5.7763622923459046E-3]
["2013-05-17",232.01599999999999,231.50700000000001,0.50899999999998613,6.0910463333129876E-3,2.2232608116368128E-3,5.9780140047316355E-3]
["2013-05-20",230.494,229.977,0.51699999999999591,5.9843420982360826E-3,2.2582040070948124E-3,5.9407073984283354E-3]
["2013-05-22",227.05600000000001,226.54300000000001,0.51300000000000523,5.7144403457641546E-3,2.2407324092641803E-3,5.8108061622237361E-3]
["2013-05-23",220.78200000000001,220.28100000000001,0.50100000000000477,5.3037762641906655E-3,2.1883176161752518E-3,5.6345701557298788E-3]
["2013-05-24",221.922,221.41399999999999,0.50800000000000978,5.3866803646087508E-3,2.218892912209617E-3,5.6733665247645781E-3]
["2013-05-27",224.21899999999999,223.696,0.52299999999999613,5.5254995822906494E-3,2.2844114032231667E-3,5.720816986381605E-3]
["2013-05-29",224.316,223.786,0.53000000000000114,5.5312812328338623E-3,2.3149866992730854E-3,5.7189506069597051E-3]
["2013-05-30",224.584,224.05099999999999,0.53300000000001546,5.5367708206176813E-3,2.3280903976290249E-3,5.712667330321608E-3]
["2013-05-31",220.39699999999999,219.87,0.52699999999998681,5.2949130535125677E-3,2.3018830014458064E-3,5.6104919918251728E-3]
["2013-06-03",220.20099999999999,219.66399999999999,0.53700000000000614,5.2928090095520214E-3,2.3455619957806484E-3,5.6047175477469402E-3]
["2013-06-04",219.839,219.3,0.53899999999998727,5.2693635225296021E-3,2.3542977946475474E-3,5.5889938112436699E-3]
["2013-06-05",219.86699999999999,219.32499999999999,0.54200000000000159,5.2687317132949635E-3,2.3674014929479376E-3,5.5837916958125788E-3]
["2013-06-06",220.179,219.63300000000001,0.54599999999999227,5.2868962287902915E-3,2.3848730906818744E-3,5.588908299834161E-3]
["2013-06-07",218.51,217.964,0.54599999999999227,5.2035927772522139E-3,2.3848730906819507E-3,5.5532114988330328E-3]
["2013-06-10",217.25700000000001,216.70500000000001,0.5519999999999925,5.1348075270652993E-3,2.4110804872828073E-3,5.5087750009614744E-3]
["2013-06-11",213.714,213.16900000000001,0.54499999999998749,4.9380540847778487E-3,2.3805051912483971E-3,5.4049383667627016E-3]
["2013-06-12",212.595,212.04900000000001,0.54599999999999227,4.8890769481658714E-3,2.3848730906817495E-3,5.3813557505046905E-3]
["2013-06-14",214.28800000000001,213.732,0.5560000000000116,4.9761615693568739E-3,2.4285520850169107E-3,5.4130545711124078E-3]
["2013-06-17",215.619,215.05,0.5689999999999884,5.0513438880442907E-3,2.4853347776518653E-3,5.4400235778111483E-3]
["2013-06-18",214.41900000000001,213.852,0.56700000000000728,4.9749411642551755E-3,2.4765989787850773E-3,5.3885203009484961E-3]
["2013-06-19",214.66,214.089,0.57099999999999795,4.9911282956600356E-3,2.4940705765189655E-3,5.3943936252331959E-3]
["2013-06-21",207.92699999999999,207.36799999999999,0.5589999999999975,4.6652734279632457E-3,2.4416557833148028E-3,5.2189406037734809E-3]
["2013-06-25",203.86,203.30099999999999,0.55900000000002592,4.4830843806266674E-3,2.4416557832963454E-3,5.0993469037714512E-3]
["2013-06-26",203.46899999999999,202.90799999999999,0.56100000000000705,4.4705316424368813E-3,2.4503915821585537E-3,5.0884644610349472E-3]
["2013-06-27",205.89099999999999,205.321,0.56999999999999318,4.5800864696503019E-3,2.4897026770780706E-3,5.1409214161766137E-3]
["2013-06-28",211.33099999999999,210.74199999999999,0.58899999999999864,4.8428691923618206E-3,2.5726927663213134E-3,5.2825950050776616E-3]
["2013-07-01",214.49,213.88200000000001,0.60800000000000409,5.0046600401401353E-3,2.6556828555578671E-3,5.3626116223550735E-3]
["2013-07-02",213.221,212.613,0.60800000000000409,4.9511633813381084E-3,2.655682855557881E-3,5.3330682938568241E-3]
["2013-07-03",208.7,208.102,0.59799999999998477,4.7447305172681198E-3,2.6120038612213597E-3,5.216501188502809E-3]
["2013-07-04",210.78100000000001,210.172,0.60900000000000887,4.8577688634395821E-3,2.6600507549909419E-3,5.2836347768443481E-3]
["2013-07-05",211.202,210.589,0.61299999999999955,4.8770606517791193E-3,2.6775223527249065E-3,5.2895601746751897E-3]
["2013-07-08",209.08199999999999,208.46600000000001,0.61599999999998545,4.7893993556500092E-3,2.6906260510242974E-3,5.2304379892171848E-3]
["2013-07-09",210.71299999999999,210.089,0.62399999999999523,4.8655472695827706E-3,2.7255692464930315E-3,5.2703449036539674E-3]
["2013-07-10",209.11099999999999,208.488,0.62299999999999045,4.8024147748947088E-3,2.721201347058777E-3,5.2341216527291845E-3]
["2013-07-11",212.60300000000001,211.96700000000001,0.63599999999999568,4.9556560814380812E-3,2.7779840396952582E-3,5.3154298589059845E-3]
["2013-07-12",215.065,214.41800000000001,0.64699999999999136,5.071178823709499E-3,2.826030933463633E-3,5.3792419853742057E-3]
["2013-07-15",216.048,215.38800000000001,0.65999999999999659,5.1232606172561812E-3,2.8828136260989415E-3,5.4028156452459175E-3]
["2013-07-17",210.81800000000001,210.16800000000001,0.65000000000000568,4.89659383893018E-3,2.8391346317637595E-3,5.2666928266846824E-3]
["2013-07-18",213.315,212.654,0.66100000000000136,5.0076708197593633E-3,2.8871815255324951E-3,5.3288089345282508E-3]
["2013-07-19",212.74799999999999,212.08600000000001,0.66199999999997772,4.9822770059108901E-3,2.8915494249656809E-3,5.3099909165206238E-3]
["2013-07-22",212.51300000000001,211.84200000000001,0.67099999999999227,4.9806408584117667E-3,2.9308605198672538E-3,5.302123010364479E-3]
["2013-07-23",214.114,213.435,0.67900000000000205,5.0487086176872475E-3,2.9658037153352801E-3,5.3389120799709477E-3]
["2013-07-24",210.572,209.9,0.67199999999999704,4.9100719392299874E-3,2.9352284193000788E-3,5.2578383987973432E-3]
["2013-07-26",206.38900000000001,205.72499999999999,0.66400000000001569,4.73763607442379E-3,2.9002852238262378E-3,5.1446054616366421E-3]
["2013-07-29",204.62100000000001,203.953,0.66800000000000637,4.6801328659057395E-3,2.9177568215495581E-3,5.1011513746914705E-3]
["2013-07-30",200.76300000000001,200.10499999999999,0.65800000000001546,4.5283734798431396E-3,2.874077827111382E-3,5.0007181580307147E-3]
["2013-07-31",201.27699999999999,200.61500000000001,0.66199999999997772,4.5477390289306863E-3,2.8915494248715479E-3,5.0072461392287604E-3]
["2013-08-01",199.631,198.97,0.66100000000000136,4.4975012540817705E-3,2.8871815253214417E-3,4.9760324181382654E-3]
["2013-08-02",197.03200000000001,196.37799999999999,0.65400000000002478,4.392667114734683E-3,2.8566062287792848E-3,4.9001113868232249E-3]

{"sheet":"calculation (new)","index":1,"n_rows":260,"n_cols":21,"rows_kept":260,"cut":false,"hidden":false,"merged":[]}
["NAV_Date","Direct NAV","For XIRR","NAV_Date","XIRR","IRR","% diff","NAV_Date","Regular NAV","For XIRR","NAV_Date","XIRR","IRR","% diff",null,"XIRR difference","IRR difference",null,"Annualised IRR difference"]
["2013-01-01",228.94300000000001,{"$f":"-B2","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C2:C3,D2:D3,)","v":26.532170295715328},{"$f":"IRR(C2:C3)","v":9.1245419165704791E-3},{"$f":"(B3-B2)/B2","v":9.1245419165469077E-3},"2013-01-01",228.94300000000001,{"$f":"-I2","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J2:J3,K2:K3,)","v":26.358728599548343},{"$f":"IRR(J2:J3)","v":9.1070703188365788E-3},{"$f":"(I3-I2)/I2","v":9.1070703188128894E-3},null,{"$f":"E2-L2","v":0.17344169616698579},{"$f":"F2-M2","v":1.7471597733900376E-5},null,{"$f":"(1+Q2)^(365/(K3-K2))-1","v":6.3974543145426388E-3}]
["2013-01-02",231.03200000000001,{"$f":"B3","v":231.03200000000001},"2013-01-02",null,null,null,"2013-01-02",231.02799999999999,{"$f":"I3","v":231.02799999999999},"2013-01-02"]
["2013-01-01",228.94300000000001,{"$f":"-B4","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C4:C5,D4:D5,)","v":6.2119803905487068},{"$f":"IRR(C4:C5)","v":1.0884805388258711E-2},{"$f":"(B5-B4)/B4","v":1.0884805388240697E-2},"2013-01-01",228.94300000000001,{"$f":"-I4","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J4:J5,K4:K5,)","v":6.1722800731658953},{"$f":"IRR(J4:J5)","v":1.085423009222441E-2},{"$f":"(I5-I4)/I4","v":1.0854230092206292E-2},null,{"$f":"E4-L4","v":3.9700317382811434E-2},{"$f":"F4-M4","v":3.0575296034300939E-5},null,{"$f":"(1+Q4)^(365/(K5-K4))-1","v":5.5955028956180541E-3}]
["2013-01-03",231.435,{"$f":"B5","v":231.435},"2013-01-03",null,null,null,"2013-01-03",231.428,{"$f":"I5","v":231.428},"2013-01-03"]
["2013-01-01",228.94300000000001,{"$f":"-B6","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C6:C7,D6:D7,)","v":4.11500084400177},{"$f":"IRR(C6:C7)","v":1.3505545048342418E-2},{"$f":"(B7-B6)/B6","v":1.3505545048330739E-2},"2013-01-01",228.94300000000001,{"$f":"-I6","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J6:J7,K6:K7,)","v":4.0829167127609249},{"$f":"IRR(J6:J7)","v":1.3453130255140791E-2},{"$f":"(I7-I6)/I6","v":1.3453130255128936E-2},null,{"$f":"E6-L6","v":3.2084131240845082E-2},{"$f":"F6-M6","v":5.2414793201626536E-5},null,{"$f":"(1+Q6)^(365/(K7-K6))-1","v":6.3973421882832504E-3}]
["2013-01-04",232.035,{"$f":"B7","v":232.035},"2013-01-04",null,null,null,"2013-01-04",232.023,{"$f":"I7","v":232.023},"2013-01-04"]
["2013-01-01",228.94300000000001,{"$f":"-B8","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C8:C9,D8:D9,)","v":0.64504210352897662},{"$f":"IRR(C8:C9)","v":9.5919071559515817E-3},{"$f":"(B9-B8)/B8","v":9.5919071559296323E-3},"2013-01-01",228.94300000000001,{"$f":"-I8","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J8:J9,K8:K9,)","v":0.63431447148323072},{"$f":"IRR(J8:J9)","v":9.4652380723811332E-3},{"$f":"(I9-I8)/I8","v":9.4652380723586286E-3},null,{"$f":"E8-L8","v":1.0727632045745894E-2},{"$f":"F8-M8","v":1.2666908357044857E-4},null,{"$f":"(1+Q8)^(365/(K9-K8))-1","v":6.6263272492523839E-3}]
["2013-01-08",231.13900000000001,{"$f":"B9","v":231.13900000000001},"2013-01-08",null,null,null,"2013-01-08",231.11,{"$f":"I9","v":231.11},"2013-01-08"]
["2013-01-01",228.94300000000001,{"$f":"-B10","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C10:C11,D10:D11,)","v":0.36184603571891782},{"$f":"IRR(C10:C11)","v":6.7920836191005893E-3},{"$f":"(B11-B10)/B10","v":6.7920836190666599E-3},"2013-01-01",228.94300000000001,{"$f":"-I10","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J10:J11,K10:K11,)","v":0.35297874808311469},{"$f":"IRR(J10:J11)","v":6.64794293779638E-3},{"$f":"(I11-I10)/I10","v":6.6479429377617628E-3},null,{"$f":"E10-L10","v":8.8672876358031338E-3},{"$f":"F10-M10","v":1.441406813042093E-4},null,{"$f":"(1+Q10)^(365/(K11-K10))-1","v":6.5976136614418479E-3},null,{"$f":"MIN(S2:S252)","v":4.9001113869449053E-3}]
["2013-01-09",230.49799999999999,{"$f":"B11","v":230.49799999999999},"2013-01-09",null,null,null,"2013-01-09",230.465,{"$f":"I11","v":230.465},"2013-01-09"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C12:C13,D12:D13,)","v":0.30254394412040719},{"$f":"IRR(C12:C13)","v":6.5387454519599732E-3},{"$f":"(B13-B12)/B12","v":6.5387454519246517E-3},"2013-01-01",228.94300000000001,{"$f":"-I12","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J12:J13,K12:K13,)","v":0.29386128783226029},{"$f":"IRR(J12:J13)","v":6.3727652734884245E-3},{"$f":"(I13-I12)/I12","v":6.3727652734522338E-3},null,{"$f":"E12-L12","v":8.682656288146906E-3},{"$f":"F12-M12","v":1.6598017847154877E-4},null,{"$f":"(1+Q12)^(365/(K13-K12))-1","v":6.7535629151855847E-3}]
["2013-01-10",230.44,230.44,"2013-01-10",null,null,null,"2013-01-10",230.40199999999999,{"$f":"I13","v":230.40199999999999},"2013-01-10"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C14:C15,D14:D15,)","v":0.13289723992347716},{"$f":"IRR(C14:C15)","v":3.4244331559071563E-3},{"$f":"(B15-B14)/B14","v":3.4244331558509838E-3},"2013-01-01",228.94300000000001,{"$f":"-I14","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J14:J15,K14:K15,)","v":0.1255405962467194},{"$f":"IRR(J14:J15)","v":3.24534927913572E-3},{"$f":"(I15-I14)/I14","v":3.2453492790781766E-3},null,{"$f":"E14-L14","v":7.356643676757757E-3},{"$f":"F14-M14","v":1.7908387677143629E-4},null,{"$f":"(1+Q14)^(365/(K15-K14))-1","v":6.557382379761334E-3}]
["2013-01-11",229.727,229.727,"2013-01-11",null,null,null,"2013-01-11",229.68600000000001,{"$f":"I15","v":229.68600000000001},"2013-01-11"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C16:C17,D16:D17,)","v":0.63909798264503503},{"$f":"IRR(C16:C17)","v":1.775551119711603E-2},{"$f":"(B17-B16)/B16","v":1.7755511197110187E-2},"2013-01-01",228.94300000000001,{"$f":"-I16","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J16:J17,K16:K17,)","v":0.62826971411705024},{"$f":"IRR(J16:J17)","v":1.7515276728274482E-2},{"$f":"(I17-I16)/I16","v":1.7515276728268567E-2},null,{"$f":"E16-L16","v":1.0828268527984797E-2},{"$f":"F16-M16","v":2.4023446884154781E-4},null,{"$f":"(1+Q16)^(365/(K17-K16))-1","v":6.7670281990184211E-3}]
["2013-01-14",233.00800000000001,233.00800000000001,"2013-01-14",null,null,null,"2013-01-14",232.953,{"$f":"I17","v":232.953},"2013-01-14"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C18:C19,D18:D19,)","v":0.21684302687644957},{"$f":"IRR(C18:C19)","v":8.0980855497058222E-3},{"$f":"(B19-B18)/B18","v":8.0980855496782383E-3},"2013-01-01",228.94300000000001,{"$f":"-I18","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J18:J19,K18:K19,)","v":0.20904118418693543},{"$f":"IRR(J18:J19)","v":7.8316436842646581E-3},{"$f":"(I19-I18)/I18","v":7.8316436842357177E-3},null,{"$f":"E18-L18","v":7.8018426895141435E-3},{"$f":"F18-M18","v":2.6644186544116412E-4},null,{"$f":"(1+Q18)^(365/(K19-K18))-1","v":6.5036123896644593E-3}]
["2013-01-16",230.797,230.797,"2013-01-16",null,null,null,"2013-01-16",230.73599999999999,{"$f":"I19","v":230.73599999999999},"2013-01-16"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C20:C21,D20:D21,)","v":0.4066386282444},{"$f":"IRR(C20:C21)","v":1.5069253045526849E-2},{"$f":"(B21-B20)/B20","v":1.506925304551783E-2},"2013-01-01",228.94300000000001,{"$f":"-I20","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J20:J21,K20:K21,)","v":0.39741626381874096},{"$f":"IRR(J20:J21)","v":1.4776603783483938E-2},{"$f":"(I21-I20)/I20","v":1.4776603783474408E-2},null,{"$f":"E20-L20","v":9.2223644256590465E-3},{"$f":"F20-M20","v":2.9264926204291067E-4},null,{"$f":"(1+Q20)^(365/(K21-K20))-1","v":6.6974126388117394E-3}]
["2013-01-17",232.393,232.393,"2013-01-17",null,null,null,"2013-01-17",232.32599999999999,{"$f":"I21","v":232.32599999999999},"2013-01-17"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C22:C23,D22:D23,)","v":0.62142885327339181},{"$f":"IRR(C22:C23)","v":2.2765491847318162E-2},{"$f":"(B23-B22)/B22","v":2.2765491847315657E-2},"2013-01-01",228.94300000000001,{"$f":"-I22","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J22:J23,K22:K23,)","v":0.61090561747550964},{"$f":"IRR(J22:J23)","v":2.2455370987540815E-2},{"$f":"(I23-I22)/I22","v":2.2455370987538342E-2},null,{"$f":"E22-L22","v":1.0523235797882169E-2},{"$f":"F22-M22","v":3.1012085977734707E-4},null,{"$f":"(1+Q22)^(365/(K23-K22))-1","v":6.6796550777148411E-3}]
["2013-01-18",234.155,234.155,"2013-01-18",null,null,null,"2013-01-18",234.084,{"$f":"I23","v":234.084},"2013-01-18"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C24:C25,D24:D25,)","v":0.59074134230613728},{"$f":"IRR(C24:C25)","v":2.5761870858686642E-2},{"$f":"(B25-B24)/B24","v":2.576187085868533E-2},"2013-01-01",228.94300000000001,{"$f":"-I24","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J24:J25,K24:K25,)","v":0.58063496947288529},{"$f":"IRR(J24:J25)","v":2.540370310514101E-2},{"$f":"(I25-I24)/I24","v":2.5403703105139591E-2},null,{"$f":"E24-L24","v":1.0106372833251998E-2},{"$f":"F24-M24","v":3.5816775354563166E-4},null,{"$f":"(1+Q24)^(365/(K25-K24))-1","v":6.5567934565258224E-3}]
["2013-01-21",234.84100000000001,234.84100000000001,"2013-01-21",null,null,null,"2013-01-21",234.75899999999999,{"$f":"I25","v":234.75899999999999},"2013-01-21"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C26:C27,D26:D27,)","v":0.27053174376487743},{"$f":"IRR(C26:C27)","v":1.4536369314642842E-2},{"$f":"(B27-B26)/B26","v":1.4536369314632787E-2},"2013-01-01",228.94300000000001,{"$f":"-I26","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J26:J27,K26:K27,)","v":0.26238860487937932},{"$f":"IRR(J26:J27)","v":1.4143258365630055E-2},{"$f":"(I27-I26)/I26","v":1.4143258365619388E-2},null,{"$f":"E26-L26","v":8.1431388854981135E-3},{"$f":"F26-M26","v":3.9311094901278709E-4},null,{"$f":"(1+Q26)^(365/(K27-K26))-1","v":6.5420930198596405E-3}]
["2013-01-23",232.27099999999999,232.27099999999999,"2013-01-23",null,null,null,"2013-01-23",232.18100000000001,{"$f":"I27","v":232.18100000000001},"2013-01-23"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C28:C29,D28:D29,)","v":3.7448707222938554E-2},{"$f":"IRR(C28:C29)","v":2.3193545992455191E-3},{"$f":"(B29-B28)/B28","v":2.31935459917961E-3},"2013-01-01",228.94300000000001,{"$f":"-I28","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J28:J29,K28:K29,)","v":3.0867704749107362E-2},{"$f":"IRR(J28:J29)","v":1.9175078513692704E-3},{"$f":"(I29-I28)/I28","v":1.9175078512992008E-3},null,{"$f":"E28-L28","v":6.581002473831192E-3},{"$f":"F28-M28","v":4.0184674787624875E-4},null,{"$f":"(1+Q28)^(365/(K29-K28))-1","v":6.3962212134363039E-3}]
["2013-01-24",229.47399999999999,229.47399999999999,"2013-01-24",null,null,null,"2013-01-24",229.38200000000001,{"$f":"I29","v":229.38200000000001},"2013-01-24"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C30:C31,D30:D31,)","v":0.28364376425743099},{"$f":"IRR(C30:C31)","v":1.655433885290938E-2},{"$f":"(B31-B30)/B30","v":1.6554338852902216E-2},"2013-01-01",228.94300000000001,{"$f":"-I30","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J30:J31,K30:K31,)","v":0.27553127408027656},{"$f":"IRR(J30:J31)","v":1.6130652607861798E-2},{"$f":"(I31-I30)/I30","v":1.6130652607854283E-2},null,{"$f":"E30-L30","v":8.11249017715443E-3},{"$f":"F30-M30","v":4.2368624504758243E-4},null,{"$f":"(1+Q30)^(365/(K31-K30))-1","v":6.4629925882058181E-3}]
["2013-01-25",232.733,232.733,"2013-01-25",null,null,null,"2013-01-25",232.636,{"$f":"I31","v":232.636},"2013-01-25"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C32:C33,D32:D33,)","v":0.14187650084495543},{"$f":"IRR(C32:C33)","v":1.0229620473237966E-2},{"$f":"(B33-B32)/B32","v":1.0229620473218157E-2},"2013-01-01",228.94300000000001,{"$f":"-I32","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J32:J33,K32:K33,)","v":0.13475329279899598},{"$f":"IRR(J32:J33)","v":9.744783636123076E-3},{"$f":"(I33-I32)/I32","v":9.7447836361015377E-3},null,{"$f":"E32-L32","v":7.1232080459594505E-3},{"$f":"F32-M32","v":4.848368371148902E-4},null,{"$f":"(1+Q32)^(365/(K33-K32))-1","v":6.3386677098635769E-3}]
["2013-01-29",231.285,231.285,"2013-01-29",null,null,null,"2013-01-29",231.17400000000001,{"$f":"I33","v":231.17400000000001},"2013-01-29"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C34:C35,D34:D35,)","v":0.11071435809135435},{"$f":"IRR(C34:C35)","v":8.377631113447765E-3},{"$f":"(B35-B34)/B34","v":8.3776311134211474E-3},"2013-01-01",228.94300000000001,{"$f":"-I34","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J34:J35,K34:K35,)","v":0.10377064347267151},{"$f":"IRR(J34:J35)","v":7.8753226785992104E-3},{"$f":"(I35-I34)/I34","v":7.875322678570636E-3},null,{"$f":"E34-L34","v":6.9437146186828447E-3},{"$f":"F34-M34","v":5.0230843484855466E-4},null,{"$f":"(1+Q34)^(365/(K35-K34))-1","v":6.3405875386728372E-3}]
["2013-01-30",230.86099999999999,230.86099999999999,"2013-01-30",null,null,null,"2013-01-30",230.74600000000001,{"$f":"I35","v":230.74600000000001},"2013-01-30"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C36:C37,D36:D37,)","v":0.12724530100822445},{"$f":"IRR(C36:C37)","v":9.8932922168608155E-3},{"$f":"(B37-B36)/B36","v":9.8932922168399398E-3},"2013-01-01",228.94300000000001,{"$f":"-I36","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J36:J37,K36:K37,)","v":0.12026566863059995},{"$f":"IRR(J36:J37)","v":9.3778800837117302E-3},{"$f":"(I37-I36)/I36","v":9.3778800836889151E-3},null,{"$f":"E36-L36","v":6.9796323776245006E-3},{"$f":"F36-M36","v":5.1541213314908532E-4},null,{"$f":"(1+Q36)^(365/(K37-K36))-1","v":6.2889249067175079E-3}]
["2013-01-31",231.208,231.208,"2013-01-31",null,null,null,"2013-01-31",231.09,{"$f":"I37","v":231.09},"2013-01-31"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C38:C39,D38:D39,)","v":7.2499009966850256E-2},{"$f":"IRR(C38:C39)","v":5.962182726743261E-3},{"$f":"(B39-B38)/B38","v":5.962182726704816E-3},"2013-01-01",228.94300000000001,{"$f":"-I38","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J38:J39,K38:K39,)","v":6.5828797221183774E-2},{"$f":"IRR(J38:J39)","v":5.4292989958617246E-3},{"$f":"(I39-I38)/I38","v":5.4292989958198978E-3},null,{"$f":"E38-L38","v":6.6702127456664817E-3},{"$f":"F38-M38","v":5.3288373088153634E-4},null,{"$f":"(1+Q38)^(365/(K39-K38))-1","v":6.2923190348378455E-3}]
["2013-02-01",230.30799999999999,230.30799999999999,"2013-02-01",null,null,null,"2013-02-01",230.18600000000001,{"$f":"I39","v":230.18600000000001},"2013-02-01"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C40:C41,D40:D41,)","v":-1.1521366238594056E-2},{"$f":"IRR(C40:C41)","v":-1.0788711599628565E-3},{"$f":"(B41-B40)/B40","v":-1.078871160070472E-3},"2013-01-01",228.94300000000001,{"$f":"-I40","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J40:J41,K40:K41,)","v":-1.7629054188728333E-2},{"$f":"IRR(J40:J41)","v":-1.6554338851736637E-3},{"$f":"(I41-I40)/I40","v":-1.6554338852903085E-3},null,{"$f":"E40-L40","v":6.1076879501342773E-3},{"$f":"F40-M40","v":5.7656272521080729E-4},null,{"$f":"(1+Q40)^(365/(K41-K40))-1","v":6.2069706810061742E-3}]
["2013-02-04",228.696,228.696,"2013-02-04",null,null,null,"2013-02-04",228.56399999999999,{"$f":"I41","v":228.56399999999999},"2013-02-04"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C42:C43,D42:D43,)","v":-6.9844469428062453E-2},{"$f":"IRR(C42:C43)","v":-6.918752702397256E-3},{"$f":"(B43-B42)/B42","v":-6.9187527026377876E-3},"2013-01-01",228.94300000000001,{"$f":"-I42","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J42:J43,K42:K43,)","v":-7.5588098168373113E-2},{"$f":"IRR(J42:J43)","v":-7.5084191258976904E-3},{"$f":"(I43-I42)/I42","v":-7.5084191261581374E-3},null,{"$f":"E42-L42","v":5.7436287403106606E-3},{"$f":"F42-M42","v":5.8966642350043435E-4},null,{"$f":"(1+Q42)^(365/(K43-K42))-1","v":6.1665011539657755E-3}]
["2013-02-05",227.35900000000001,227.35900000000001,"2013-02-05",null,null,null,"2013-02-05",227.22399999999999,{"$f":"I43","v":227.22399999999999},"2013-02-05"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C44:C45,D44:D45,)","v":-6.5600040555000308E-2},{"$f":"IRR(C44:C45)","v":-6.6697824346966519E-3},{"$f":"(B45-B44)/B44","v":-6.6697824349292844E-3},"2013-01-01",228.94300000000001,{"$f":"-I44","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J44:J45,K44:K45,)","v":-7.1374407410621676E-2},{"$f":"IRR(J44:J45)","v":-7.2769204559311705E-3},{"$f":"(I45-I44)/I44","v":-7.2769204561835268E-3},null,{"$f":"E44-L44","v":5.7743668556213684E-3},{"$f":"F44-M44","v":6.0713802123451861E-4},null,{"$f":"(1+Q44)^(365/(K45-K44))-1","v":6.1728107677649913E-3}]
["2013-02-06",227.416,227.416,"2013-02-06",null,null,null,"2013-02-06",227.27699999999999,{"$f":"I45","v":227.27699999999999},"2013-02-06"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C46:C47,D46:D47,)","v":-0.12300664447247983},{"$f":"IRR(C46:C47)","v":-1.3217263685172152E-2},{"$f":"(B47-B46)/B46","v":-1.3217263685720945E-2},"2013-01-01",228.94300000000001,{"$f":"-I46","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J46:J47,K46:K47,)","v":-0.12842936702072616},{"$f":"IRR(J46:J47)","v":-1.3837505404681781E-2},{"$f":"(I47-I46)/I46","v":-1.3837505405275575E-2},null,{"$f":"E46-L46","v":5.4227225482463282E-3},{"$f":"F46-M46","v":6.202417195096295E-4},null,{"$f":"(1+Q46)^(365/(K47-K46))-1","v":6.1354492592915477E-3}]
["2013-02-07",225.917,225.917,"2013-02-07",null,null,null,"2013-02-07",225.77500000000001,{"$f":"I47","v":225.77500000000001},"2013-02-07"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C48:C49,D48:D49,)","v":-0.17945260331034657},{"$f":"IRR(C48:C49)","v":-2.0380618755298573E-2},{"$f":"(B49-B48)/B48","v":-2.0380618756633856E-2},"2013-01-01",228.94300000000001,{"$f":"-I48","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J48:J49,K48:K49,)","v":-0.18449911251664158},{"$f":"IRR(J48:J49)","v":-2.1009596273614966E-2},{"$f":"(I49-I48)/I48","v":-2.1009596275055373E-2},null,{"$f":"E48-L48","v":5.0465092062950134E-3},{"$f":"F48-M48","v":6.2897751831639259E-4},null,{"$f":"(1+Q48)^(365/(K49-K48))-1","v":6.0578705272382738E-3}]
["2013-02-08",224.27699999999999,224.27699999999999,"2013-02-08",null,null,null,"2013-02-08",224.13300000000001,{"$f":"I49","v":224.13300000000001},"2013-02-08"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C50:C51,D50:D51,)","v":-0.16570515893399718},{"$f":"IRR(C50:C51)","v":-2.0144752185927962E-2},{"$f":"(B51-B50)/B50","v":-2.014475218722574E-2},"2013-01-01",228.94300000000001,{"$f":"-I50","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J50:J51,K50:K51,)","v":-0.17079006060957913},{"$f":"IRR(J50:J51)","v":-2.0817408698574767E-2},{"$f":"(I51-I50)/I50","v":-2.0817408699982175E-2},null,{"$f":"E50-L50","v":5.0849016755819543E-3},{"$f":"F50-M50","v":6.7265651264680412E-4},null,{"$f":"(1+Q50)^(365/(K51-K50))-1","v":6.0042239859563473E-3}]
["2013-02-11",224.33099999999999,224.33099999999999,"2013-02-11",null,null,null,"2013-02-11",224.17699999999999,{"$f":"I51","v":224.17699999999999},"2013-02-11"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C52:C53,D52:D53,)","v":-0.1345366362482309},{"$f":"IRR(C52:C53)","v":-1.6488820360571324E-2},{"$f":"(B53-B52)/B52","v":-1.6488820361400022E-2},"2013-01-01",228.94300000000001,{"$f":"-I52","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J52:J53,K52:K53,)","v":-0.13983332179486752},{"$f":"IRR(J52:J53)","v":-1.7183316370420719E-2},{"$f":"(I53-I52)/I52","v":-1.7183316371323979E-2},null,{"$f":"E52-L52","v":5.2966855466366203E-3},{"$f":"F52-M52","v":6.9449600984939491E-4},null,{"$f":"(1+Q52)^(365/(K53-K52))-1","v":6.0516438472193457E-3}]
["2013-02-12",225.16800000000001,225.16800000000001,"2013-02-12",null,null,null,"2013-02-12",225.00899999999999,{"$f":"I53","v":225.00899999999999},"2013-02-12"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C54:C55,D54:D55,)","v":-0.20665969774127008},{"$f":"IRR(C54:C55)","v":-2.8138008147178838E-2},{"$f":"(B55-B54)/B54","v":-2.8138008150500372E-2},"2013-01-01",228.94300000000001,{"$f":"-I54","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J54:J55,K54:K55,)","v":-0.2115053497254849},{"$f":"IRR(J54:J55)","v":-2.8871815251714318E-2},{"$f":"(I55-I54)/I54","v":-2.887181525532562E-2},null,{"$f":"E54-L54","v":4.8456519842148271E-3},{"$f":"F54-M54","v":7.3380710453548048E-4},null,{"$f":"(1+Q54)^(365/(K55-K54))-1","v":5.9675434854158382E-3}]
["2013-02-15",222.501,222.501,"2013-02-15",null,null,null,"2013-02-15",222.333,{"$f":"I55","v":222.333},"2013-02-15"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C56:C57,D56:D57,)","v":-0.18121292367577552},{"$f":"IRR(C56:C57)","v":-2.5949690531743619E-2},{"$f":"(B57-B56)/B56","v":-2.5949690534325148E-2},"2013-01-01",228.94300000000001,{"$f":"-I56","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J56:J57,K56:K57,)","v":-0.18619736656546598},{"$f":"IRR(J56:J57)","v":-2.673154453009266E-2},{"$f":"(I57-I56)/I56","v":-2.6731544532918691E-2},null,{"$f":"E56-L56","v":4.9844428896904658E-3},{"$f":"F56-M56","v":7.8185399834904135E-4},null,{"$f":"(1+Q56)^(365/(K57-K56))-1","v":5.9607199361189078E-3}]
["2013-02-18",223.00200000000001,223.00200000000001,"2013-02-18",null,null,null,"2013-02-18",222.82300000000001,{"$f":"I57","v":222.82300000000001},"2013-02-18"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C58:C59,D58:D59,)","v":-0.13157256059348582},{"$f":"IRR(C58:C59)","v":-1.8760128065714889E-2},{"$f":"(B59-B58)/B58","v":-1.8760128066811457E-2},"2013-01-01",228.94300000000001,{"$f":"-I58","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J58:J59,K58:K59,)","v":-0.13685700185596938},{"$f":"IRR(J58:J59)","v":-1.9563821561362889E-2},{"$f":"(I59-I58)/I58","v":-1.95638215625724E-2},null,{"$f":"E58-L58","v":5.2844412624835635E-3},{"$f":"F58-M58","v":8.036934956479995E-4},null,{"$f":"(1+Q58)^(365/(K59-K58))-1","v":6.002233647753652E-3}]
["2013-02-19",224.648,224.648,"2013-02-19",null,null,null,"2013-02-19",224.464,{"$f":"I59","v":224.464},"2013-02-19"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C60:C61,D60:D61,)","v":-0.14862419478595257},{"$f":"IRR(C60:C61)","v":-2.1800186070932381E-2},{"$f":"(B61-B60)/B60","v":-2.1800186072515926E-2},"2013-01-01",228.94300000000001,{"$f":"-I60","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J60:J61,K60:K61,)","v":-0.15380012728273865},{"$f":"IRR(J60:J61)","v":-2.2616983264831865E-2},{"$f":"(I61-I60)/I60","v":-2.2616983266577382E-2},null,{"$f":"E60-L60","v":5.1759324967860787E-3},{"$f":"F60-M60","v":8.1679719389948433E-4},null,{"$f":"(1+Q60)^(365/(K61-K60))-1","v":5.9779829628241465E-3}]
["2013-02-20",223.952,223.952,"2013-02-20",null,null,null,"2013-02-20",223.76499999999999,{"$f":"I61","v":223.76499999999999},"2013-02-20"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C62:C63,D62:D63,)","v":-0.24536896273493775},{"$f":"IRR(C62:C63)","v":-3.8572919897092411E-2},{"$f":"(B63-B62)/B62","v":-3.8572919897092363E-2},"2013-01-01",228.94300000000001,{"$f":"-I62","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J62:J63,K62:K63,)","v":-0.24996971562504772},{"$f":"IRR(J62:J63)","v":-3.9394084990587212E-2},{"$f":"(I63-I62)/I62","v":-3.9394084990587198E-2},null,{"$f":"E62-L62","v":4.6007528901099715E-3},{"$f":"F62-M62","v":8.2116509349480088E-4},null,{"$f":"(1+Q62)^(365/(K63-K62))-1","v":5.8918432378496366E-3}]
["2013-02-21",220.11199999999999,220.11199999999999,"2013-02-21",null,null,null,"2013-02-21",219.92400000000001,{"$f":"I63","v":219.92400000000001},"2013-02-21"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C64:C65,D64:D65,)","v":-0.23996482118964196},{"$f":"IRR(C64:C65)","v":-3.8337053327684202E-2},{"$f":"(B65-B64)/B64","v":-3.8337053327684251E-2},"2013-01-01",228.94300000000001,{"$f":"-I64","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J64:J65,K64:K65,)","v":-0.24458088949322704},{"$f":"IRR(J64:J65)","v":-3.9171322119479601E-2},{"$f":"(I65-I64)/I64","v":-3.9171322119479594E-2},null,{"$f":"E64-L64","v":4.6160683035850747E-3},{"$f":"F64-M64","v":8.342687917953992E-4},null,{"$f":"(1+Q64)^(365/(K65-K64))-1","v":5.8706489350961455E-3}]
["2013-02-22",220.166,220.166,"2013-02-22",null,null,null,"2013-02-22",219.97499999999999,{"$f":"I65","v":219.97499999999999},"2013-02-22"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C66:C67,D66:D67,)","v":-0.30650464668869981},{"$f":"IRR(C66:C67)","v":-5.4607478717410084E-2},{"$f":"(B67-B66)/B66","v":-5.4607478717410049E-2},"2013-01-01",228.94300000000001,{"$f":"-I66","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J66:J67,K66:K67,)","v":-0.31071232184767728},{"$f":"IRR(J66:J67)","v":-5.5489794402973705E-2},{"$f":"(I67-I66)/I66","v":-5.5489794402973698E-2},null,{"$f":"E66-L66","v":4.2076751589774641E-3},{"$f":"F66-M66","v":8.8231568556362133E-4},null,{"$f":"(1+Q66)^(365/(K67-K66))-1","v":5.7648250886286334E-3}]
["2013-02-26",216.441,216.441,"2013-02-26",null,null,null,"2013-02-26",216.239,{"$f":"I67","v":216.239},"2013-02-26"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C68:C69,D68:D69,)","v":-0.36700055673718462},{"$f":"IRR(C68:C69)","v":-7.0087314309675172E-2},{"$f":"(B69-B68)/B68","v":-7.0087314309675422E-2},"2013-01-01",228.94300000000001,{"$f":"-I68","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J68:J69,K68:K69,)","v":-0.37082656696438804},{"$f":"IRR(J68:J69)","v":-7.0982733693539218E-2},{"$f":"(I69-I68)/I68","v":-7.0982733693539454E-2},null,{"$f":"E68-L68","v":3.8260102272034135E-3},{"$f":"F68-M68","v":8.9541938386404618E-4},null,{"$f":"(1+Q68)^(365/(K69-K68))-1","v":5.6483375320761642E-3}]
["2013-02-28",212.89699999999999,212.89699999999999,"2013-02-28",null,null,null,"2013-02-28",212.69200000000001,{"$f":"I69","v":212.69200000000001},"2013-02-28"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C70:C71,D70:D71,)","v":-0.33148499801754955},{"$f":"IRR(C70:C71)","v":-6.3020053026299122E-2},{"$f":"(B71-B70)/B70","v":-6.3020053026299233E-2},"2013-01-01",228.94300000000001,{"$f":"-I70","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J70:J71,K70:K71,)","v":-0.33554260358214383},{"$f":"IRR(J70:J71)","v":-6.3941679806764143E-2},{"$f":"(I71-I70)/I70","v":-6.3941679806764171E-2},null,{"$f":"E70-L70","v":4.0576055645942799E-3},{"$f":"F70-M70","v":9.2162678046502078E-4},null,{"$f":"(1+Q70)^(365/(K71-K70))-1","v":5.715233635021244E-3}]
["2013-03-01",214.51499999999999,214.51499999999999,"2013-03-01",null,null,null,"2013-03-01",214.304,{"$f":"I71","v":214.304},"2013-03-01"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C72:C73,D72:D73,)","v":-0.33477621600031859},{"$f":"IRR(C72:C73)","v":-6.6898747723232302E-2},{"$f":"(B73-B72)/B72","v":-6.6898747723232427E-2},"2013-01-01",228.94300000000001,{"$f":"-I72","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J72:J73,K72:K73,)","v":-0.33881737962365155},{"$f":"IRR(J72:J73)","v":-6.7864053498032109E-2},{"$f":"(I73-I72)/I72","v":-6.786405349803229E-2},null,{"$f":"E72-L72","v":4.0411636233329551E-3},{"$f":"F72-M72","v":9.6530577479980728E-4},null,{"$f":"(1+Q72)^(365/(K73-K72))-1","v":5.6962698306575188E-3}]
["2013-03-04",213.62700000000001,213.62700000000001,"2013-03-04",null,null,null,"2013-03-04",213.40600000000001,{"$f":"I73","v":213.40600000000001},"2013-03-04"]
["2013-01-01",228.94300000000001,{"$f":"-B74","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C74:C75,D74:D75,)","v":-0.21609628573060036},{"$f":"IRR(C74:C75)","v":-4.1792061779569629E-2},{"$f":"(B75-B74)/B74","v":-4.1792061779569636E-2},"2013-01-01",228.94300000000001,{"$f":"-I74","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J74:J75,K74:K75,)","v":-0.22083281204104427},{"$f":"IRR(J74:J75)","v":-4.2809782347571212E-2},{"$f":"(I75-I74)/I74","v":-4.2809782347571296E-2},null,{"$f":"E74-L74","v":4.7365263104439115E-3},{"$f":"F74-M74","v":1.017720568001583E-3},null,{"$f":"(1+Q74)^(365/(K75-K74))-1","v":5.8180958530344995E-3}]
["2013-03-06",219.375,{"$f":"B75","v":219.375},"2013-03-06",null,null,null,"2013-03-06",219.142,{"$f":"I75","v":219.142},"2013-03-06"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C76:C77,D76:D77,)","v":-0.18871948793530463},{"$f":"IRR(C76:C77)","v":-3.6559318258256507E-2},{"$f":"(B77-B76)/B76","v":-3.6559318258256437E-2},"2013-01-01",228.94300000000001,{"$f":"-I76","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J76:J77,K76:K77,)","v":-0.19362284764647486},{"$f":"IRR(J76:J77)","v":-3.7598878323425497E-2},{"$f":"(I77-I76)/I76","v":-3.7598878323425497E-2},null,{"$f":"E76-L76","v":4.9033597111702298E-3},{"$f":"F76-M76","v":1.0395600651689901E-3},null,{"$f":"(1+Q76)^(365/(K77-K76))-1","v":5.8515512976557993E-3}]
["2013-03-07",220.57300000000001,220.57300000000001,"2013-03-07",null,null,null,"2013-03-07",220.33500000000001,{"$f":"I77","v":220.33500000000001},"2013-03-07"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C78:C79,D78:D79,)","v":-0.13296615593135358},{"$f":"IRR(C78:C79)","v":-2.5469221594200699E-2},{"$f":"(B79-B78)/B78","v":-2.5469221596642035E-2},"2013-01-01",228.94300000000001,{"$f":"-I78","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J78:J79,K78:K79,)","v":-0.13819705359637738},{"$f":"IRR(J78:J79)","v":-2.6534989055649352E-2},{"$f":"(I79-I78)/I78","v":-2.6534989058411992E-2},null,{"$f":"E78-L78","v":5.2308976650237982E-3},{"$f":"F78-M78","v":1.0657674614486523E-3},null,{"$f":"(1+Q78)^(365/(K79-K78))-1","v":5.9082637715470732E-3}]
["2013-03-08",223.11199999999999,223.11199999999999,"2013-03-08",null,null,null,"2013-03-08",222.86799999999999,{"$f":"I79","v":222.86799999999999},"2013-03-08"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C80:C81,D80:D81,)","v":-0.13169992528855798},{"$f":"IRR(C80:C81)","v":-2.6342801480636755E-2},{"$f":"(B81-B80)/B80","v":-2.6342801483338674E-2},"2013-01-01",228.94300000000001,{"$f":"-I80","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J80:J81,K80:K81,)","v":-0.13694141767919063},{"$f":"IRR(J80:J81)","v":-2.7456615835804863E-2},{"$f":"(I81-I80)/I80","v":-2.745661583887693E-2},null,{"$f":"E80-L80","v":5.2414923906326516E-3},{"$f":"F80-M80","v":1.1138143551681079E-3},null,{"$f":"(1+Q80)^(365/(K81-K80))-1","v":5.9060098099030789E-3}]
["2013-03-11",222.91200000000001,222.91200000000001,"2013-03-11",null,null,null,"2013-03-11",222.65700000000001,{"$f":"I81","v":222.65700000000001},"2013-03-11"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C82:C83,D82:D83,)","v":-0.15472984798252581},{"$f":"IRR(C82:C83)","v":-3.1724053585390266E-2},{"$f":"(B83-B82)/B82","v":-3.1724053585390273E-2},"2013-01-01",228.94300000000001,{"$f":"-I82","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J82:J83,K82:K83,)","v":-0.15984688587486742},{"$f":"IRR(J82:J83)","v":-3.2850971639229114E-2},{"$f":"(I83-I82)/I82","v":-3.2850971639229044E-2},null,{"$f":"E82-L82","v":5.1170378923416082E-3},{"$f":"F82-M82","v":1.1269180538388476E-3},null,{"$f":"(1+Q82)^(365/(K83-K82))-1","v":5.8900427560979463E-3}]
["2013-03-12",221.68,221.68,"2013-03-12",null,null,null,"2013-03-12",221.422,{"$f":"I83","v":221.422},"2013-03-12"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C84:C85,D84:D85,)","v":-0.21334369555115701},{"$f":"IRR(C84:C85)","v":-4.5605237985000636E-2},{"$f":"(B85-B84)/B84","v":-4.5605237985000643E-2},"2013-01-01",228.94300000000001,{"$f":"-I84","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J84:J85,K84:K85,)","v":-0.21810715124011038},{"$f":"IRR(J84:J85)","v":-4.6732156038839442E-2},{"$f":"(I85-I84)/I84","v":-4.6732156038839415E-2},null,{"$f":"E84-L84","v":4.7634556889533664E-3},{"$f":"F84-M84","v":1.126918053838806E-3},null,{"$f":"(1+Q84)^(365/(K85-K84))-1","v":5.8068440125149667E-3}]
["2013-03-13",218.50200000000001,218.50200000000001,"2013-03-13",null,null,null,"2013-03-13",218.244,{"$f":"I85","v":218.244},"2013-03-13"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C86:C87,D86:D87,)","v":-0.15586894191801551},{"$f":"IRR(C86:C87)","v":-3.2872811136396465E-2},{"$f":"(B87-B86)/B86","v":-3.2872811136396438E-2},"2013-01-01",228.94300000000001,{"$f":"-I86","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J86:J87,K86:K87,)","v":-0.16097808070480818},{"$f":"IRR(J86:J87)","v":-3.4030304486269682E-2},{"$f":"(I87-I86)/I86","v":-3.4030304486269619E-2},null,{"$f":"E86-L86","v":5.1091387867926719E-3},{"$f":"F86-M86","v":1.1574933498732162E-3},null,{"$f":"(1+Q86)^(365/(K87-K86))-1","v":5.8816844322233663E-3}]
["2013-03-14",221.417,221.417,"2013-03-14",null,null,null,"2013-03-14",221.15199999999999,{"$f":"I87","v":221.15199999999999},"2013-03-14"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C88:C89,D88:D89,)","v":-0.18141842111945156},{"$f":"IRR(C88:C89)","v":-3.9245576409848888E-2},{"$f":"(B89-B88)/B88","v":-3.9245576409848798E-2},"2013-01-01",228.94300000000001,{"$f":"-I88","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J88:J89,K88:K89,)","v":-0.18637463375926017},{"$f":"IRR(J88:J89)","v":-4.0411805558588823E-2},{"$f":"(I89-I88)/I88","v":-4.0411805558588858E-2},null,{"$f":"E88-L88","v":4.9562126398086104E-3},{"$f":"F88-M88","v":1.1662291487399348E-3},null,{"$f":"(1+Q88)^(365/(K89-K88))-1","v":5.8447625189961272E-3}]
["2013-03-15",219.958,219.958,"2013-03-15",null,null,null,"2013-03-15",219.691,{"$f":"I89","v":219.691},"2013-03-15"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C90:C91,D90:D91,)","v":-0.20256362929940225},{"$f":"IRR(C90:C91)","v":-4.6037660028915572E-2},{"$f":"(B91-B90)/B90","v":-4.6037660028915579E-2},"2013-01-01",228.94300000000001,{"$f":"-I90","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J90:J91,K90:K91,)","v":-0.2073743455111981},{"$f":"IRR(J90:J91)","v":-4.7238832373123582E-2},{"$f":"(I91-I90)/I90","v":-4.7238832373123554E-2},null,{"$f":"E90-L90","v":4.8107162117958513E-3},{"$f":"F90-M90","v":1.2011723442080097E-3},null,{"$f":"(1+Q90)^(365/(K91-K90))-1","v":5.7819778285257417E-3}]
["2013-03-18",218.40299999999999,218.40299999999999,"2013-03-18",null,null,null,"2013-03-18",218.12799999999999,{"$f":"I91","v":218.12799999999999},"2013-03-18"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C92:C93,D92:D93,)","v":-0.26442399248480802},{"$f":"IRR(C92:C93)","v":-6.2731771663689234E-2},{"$f":"(B93-B92)/B92","v":-6.2731771663689317E-2},"2013-01-01",228.94300000000001,{"$f":"-I92","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J92:J93,K92:K93,)","v":-0.26886571720242508},{"$f":"IRR(J92:J93)","v":-6.3928576108463642E-2},{"$f":"(I93-I92)/I92","v":-6.392857610846378E-2},null,{"$f":"E92-L92","v":4.4417247176170571E-3},{"$f":"F92-M92","v":1.1968044447744075E-3},null,{"$f":"(1+Q92)^(365/(K93-K92))-1","v":5.6858753751063418E-3}]
["2013-03-19",214.58099999999999,214.58099999999999,"2013-03-19",null,null,null,"2013-03-19",214.30699999999999,{"$f":"I93","v":214.30699999999999},"2013-03-19"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C94:C95,D94:D95,)","v":-0.31490081921219831},{"$f":"IRR(C94:C95)","v":-7.763941243016742E-2},{"$f":"(B95-B94)/B94","v":-7.7639412430168225E-2},"2013-01-01",228.94300000000001,{"$f":"-I94","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J94:J95,K94:K95,)","v":-0.31903560534119613},{"$f":"IRR(J94:J95)","v":-7.8831848975508129E-2},{"$f":"(I95-I94)/I94","v":-7.8831848975509197E-2},null,{"$f":"E94-L94","v":4.1347861289978138E-3},{"$f":"F94-M94","v":1.1924365453407082E-3},null,{"$f":"(1+Q94)^(365/(K95-K94))-1","v":5.5922458300341482E-3}]
["2013-03-20",211.16800000000001,211.16800000000001,"2013-03-20",null,null,null,"2013-03-20",210.89500000000001,{"$f":"I95","v":210.89500000000001},"2013-03-20"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C96:C97,D96:D97,)","v":-0.33694977089762695},{"$f":"IRR(C96:C97)","v":-8.5095416763122142E-2},{"$f":"(B97-B96)/B96","v":-8.5095416763124432E-2},"2013-01-01",228.94300000000001,{"$f":"-I96","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J96:J97,K96:K97,)","v":-0.34094765707850466},{"$f":"IRR(J96:J97)","v":-8.6292221207896147E-2},{"$f":"(I97-I96)/I96","v":-8.6292221207898909E-2},null,{"$f":"E96-L96","v":3.9978861808777078E-3},{"$f":"F96-M96","v":1.196804444774005E-3},null,{"$f":"(1+Q96)^(365/(K97-K96))-1","v":5.5415310661117712E-3}]
["2013-03-21",209.46100000000001,209.46100000000001,"2013-03-21",null,null,null,"2013-03-21",209.18700000000001,{"$f":"I97","v":209.18700000000001},"2013-03-21"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C98:C99,D98:D99,)","v":-0.34225872084498421},{"$f":"IRR(C98:C99)","v":-8.7733628020945295E-2},{"$f":"(B99-B98)/B98","v":-8.7733628020948501E-2},"2013-01-01",228.94300000000001,{"$f":"-I98","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J98:J99,K98:K99,)","v":-0.34622936919331559},{"$f":"IRR(J98:J99)","v":-8.8943536164019524E-2},{"$f":"(I99-I98)/I98","v":-8.8943536164023354E-2},null,{"$f":"E98-L98","v":3.9706483483313848E-3},{"$f":"F98-M98","v":1.2099081430742287E-3},null,{"$f":"(1+Q98)^(365/(K99-K98))-1","v":5.5321150691289844E-3}]
["2013-03-22",208.857,208.857,"2013-03-22",null,null,null,"2013-03-22",208.58,{"$f":"I99","v":208.58},"2013-03-22"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C100:C101,D100:D101,)","v":-0.34536681100726146},{"$f":"IRR(C100:C101)","v":-9.1848189287284318E-2},{"$f":"(B101-B100)/B100","v":-9.1848189287289939E-2},"2013-01-01",228.94300000000001,{"$f":"-I100","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J100:J101,K100:K101,)","v":-0.34931755736470232},{"$f":"IRR(J100:J101)","v":-9.3097408525259565E-2},{"$f":"(I101-I100)/I100","v":-9.3097408525266198E-2},null,{"$f":"E100-L100","v":3.9507463574408597E-3},{"$f":"F100-M100","v":1.2492192379752465E-3},null,{"$f":"(1+Q100)^(365/(K101-K100))-1","v":5.5052243680397961E-3}]
["2013-03-25",207.91499999999999,207.91499999999999,"2013-03-25",null,null,null,"2013-03-25",207.62899999999999,{"$f":"I101","v":207.62899999999999},"2013-03-25"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C102:C103,D102:D103,)","v":-0.34138259068131444},{"$f":"IRR(C102:C103)","v":-9.1634162215043766E-2},{"$f":"(B103-B102)/B102","v":-9.163416221504922E-2},"2013-01-01",228.94300000000001,{"$f":"-I102","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J102:J103,K102:K103,)","v":-0.34535036906600014},{"$f":"IRR(J102:J103)","v":-9.2896485151319486E-2},{"$f":"(I103-I102)/I102","v":-9.2896485151325869E-2},null,{"$f":"E102-L102","v":3.9677783846857051E-3},{"$f":"F102-M102","v":1.2623229362757199E-3},null,{"$f":"(1+Q102)^(365/(K103-K102))-1","v":5.4966862912215753E-3}]
["2013-03-26",207.964,207.964,"2013-03-26",null,null,null,"2013-03-26",207.67500000000001,{"$f":"I103","v":207.67500000000001},"2013-03-26"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C104:C105,D104:D105,)","v":-0.29585867747664457},{"$f":"IRR(C104:C105)","v":-7.9325421611491767E-2},{"$f":"(B105-B104)/B104","v":-7.9325421611492822E-2},"2013-01-01",228.94300000000001,{"$f":"-I104","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J104:J105,K104:K105,)","v":-0.30005998238921172},{"$f":"IRR(J104:J105)","v":-8.0622687743236193E-2},{"$f":"(I105-I104)/I104","v":-8.0622687743237387E-2},null,{"$f":"E104-L104","v":4.2013049125671498E-3},{"$f":"F104-M104","v":1.2972661317444262E-3},null,{"$f":"(1+Q104)^(365/(K105-K104))-1","v":5.5174359242482485E-3}]
["2013-03-28",210.78200000000001,210.78200000000001,"2013-03-28",null,null,null,"2013-03-28",210.48500000000001,{"$f":"I105","v":210.48500000000001},"2013-03-28"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C106:C107,D106:D107,)","v":-0.26987243071198463},{"$f":"IRR(C106:C107)","v":-7.462556182106414E-2},{"$f":"(B107-B106)/B106","v":-7.4625561821064668E-2},"2013-01-01",228.94300000000001,{"$f":"-I106","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J106:J107,K106:K107,)","v":-0.27422336265444763},{"$f":"IRR(J106:J107)","v":-7.5988346444310906E-2},{"$f":"(I107-I106)/I106","v":-7.5988346444311544E-2},null,{"$f":"E106-L106","v":4.3509319424629989E-3},{"$f":"F106-M106","v":1.3627846232467655E-3},null,{"$f":"(1+Q106)^(365/(K107-K106))-1","v":5.5383665748496291E-3}]
["2013-04-01",211.858,211.858,"2013-04-01",null,null,null,"2013-04-01",211.54599999999999,{"$f":"I107","v":211.54599999999999},"2013-04-01"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C108:C109,D108:D109,)","v":-0.22961472645401959},{"$f":"IRR(C108:C109)","v":-6.2967638233097326E-2},{"$f":"(B109-B108)/B108","v":-6.2967638233097423E-2},"2013-01-01",228.94300000000001,{"$f":"-I108","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J108:J109,K108:K109,)","v":-0.23421360179781919},{"$f":"IRR(J108:J109)","v":-6.4365366051811992E-2},{"$f":"(I109-I108)/I108","v":-6.4365366051812103E-2},null,{"$f":"E108-L108","v":4.5988753437996022E-3},{"$f":"F108-M108","v":1.3977278187146669E-3},null,{"$f":"(1+Q108)^(365/(K109-K108))-1","v":5.6180790947029102E-3}]
["2013-04-02",214.52699999999999,214.52699999999999,"2013-04-02",null,null,null,"2013-04-02",214.20699999999999,{"$f":"I109","v":214.20699999999999},"2013-04-02"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C110:C111,D110:D111,)","v":-0.27002555802464495},{"$f":"IRR(C110:C111)","v":-7.6267892008053756E-2},{"$f":"(B111-B110)/B110","v":-7.6267892008054464E-2},"2013-01-01",228.94300000000001,{"$f":"-I110","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J110:J111,K110:K111,)","v":-0.27438426837325103},{"$f":"IRR(J110:J111)","v":-7.7661251927334807E-2},{"$f":"(I111-I110)/I110","v":-7.7661251927335626E-2},null,{"$f":"E110-L110","v":4.3587103486060763E-3},{"$f":"F110-M110","v":1.3933599192810509E-3},null,{"$f":"(1+Q110)^(365/(K111-K110))-1","v":5.5394426383585937E-3}]
["2013-04-03",211.482,211.482,"2013-04-03",null,null,null,"2013-04-03",211.16300000000001,{"$f":"I111","v":211.16300000000001},"2013-04-03"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C112:C113,D112:D113,)","v":-0.3099185891449453},{"$f":"IRR(C112:C113)","v":-9.1110014283026119E-2},{"$f":"(B113-B112)/B112","v":-9.1110014283031185E-2},"2013-01-01",228.94300000000001,{"$f":"-I112","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J112:J113,K112:K113,)","v":-0.31405585631728189},{"$f":"IRR(J112:J113)","v":-9.2516477900606769E-2},{"$f":"(I113-I112)/I112","v":-9.2516477900612862E-2},null,{"$f":"E112-L112","v":4.1372671723365895E-3},{"$f":"F112-M112","v":1.40646361758065E-3},null,{"$f":"(1+Q112)^(365/(K113-K112))-1","v":5.4723502678006852E-3}]
["2013-04-05",208.084,208.084,"2013-04-05",null,null,null,"2013-04-05",207.762,{"$f":"I113","v":207.762},"2013-04-05"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C114:C115,D114:D115,)","v":-0.33108069524168976},{"$f":"IRR(C114:C115)","v":-0.1023355158270618},{"$f":"(B115-B114)/B114","v":-0.1023355158270836},"2013-01-01",228.94300000000001,{"$f":"-I114","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J114:J115,K114:K115,)","v":-0.33508450910449034},{"$f":"IRR(J114:J115)","v":-0.10378129053954056},{"$f":"(I115-I114)/I114","v":-0.1037812905395667},null,{"$f":"E114-L114","v":4.0038138628005759E-3},{"$f":"F114-M114","v":1.4457747124787673E-3},null,{"$f":"(1+Q114)^(365/(K115-K114))-1","v":5.3953872865091235E-3}]
["2013-04-09",205.51400000000001,205.51400000000001,"2013-04-09",null,null,null,"2013-04-09",205.18299999999999,{"$f":"I115","v":205.18299999999999},"2013-04-09"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C116:C117,D116:D117,)","v":-0.2984865047037602},{"$f":"IRR(C116:C117)","v":-9.1677841209378413E-2},{"$f":"(B117-B116)/B116","v":-9.1677841209384006E-2},"2013-01-01",228.94300000000001,{"$f":"-I116","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J116:J117,K116:K117,)","v":-0.30268114432692539},{"$f":"IRR(J116:J117)","v":-9.3154191217894644E-2},{"$f":"(I117-I116)/I116","v":-9.3154191217901389E-2},null,{"$f":"E116-L116","v":4.1946396231651861E-3},{"$f":"F116-M116","v":1.4763500085162307E-3},null,{"$f":"(1+Q116)^(365/(K117-K116))-1","v":5.4539133304534193E-3}]
["2013-04-10",207.95400000000001,207.95400000000001,"2013-04-10",null,null,null,"2013-04-10",207.61600000000001,{"$f":"I117","v":207.61600000000001},"2013-04-10"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C118:C119,D118:D119,)","v":-0.27383810356259347},{"$f":"IRR(C118:C119)","v":-8.3933555513815983E-2},{"$f":"(B119-B118)/B118","v":-8.3933555513817884E-2},"2013-01-01",228.94300000000001,{"$f":"-I118","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J118:J119,K118:K119,)","v":-0.2781760670244694},{"$f":"IRR(J118:J119)","v":-8.5436112918933826E-2},{"$f":"(I119-I118)/I118","v":-8.5436112918936158E-2},null,{"$f":"E118-L118","v":4.3379634618759266E-3},{"$f":"F118-M118","v":1.5025574051178436E-3},null,{"$f":"(1+Q118)^(365/(K119-K118))-1","v":5.4952622530501927E-3}]
["2013-04-11",209.727,209.727,"2013-04-11",null,null,null,"2013-04-11",209.38300000000001,{"$f":"I119","v":209.38300000000001},"2013-04-11"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C120:C121,D120:D121,)","v":-0.29428082779049874},{"$f":"IRR(C120:C121)","v":-9.193991517538741E-2},{"$f":"(B121-B120)/B120","v":-9.193991517539303E-2},"2013-01-01",228.94300000000001,{"$f":"-I120","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J120:J121,K120:K121,)","v":-0.29846734032034872},{"$f":"IRR(J120:J121)","v":-9.3433736781637591E-2},{"$f":"(I121-I120)/I120","v":-9.3433736781644419E-2},null,{"$f":"E120-L120","v":4.1865125298499728E-3},{"$f":"F120-M120","v":1.4938216062501813E-3},null,{"$f":"(1+Q120)^(365/(K121-K120))-1","v":5.4090122289176534E-3}]
["2013-04-12",207.89400000000001,207.89400000000001,"2013-04-12",null,null,null,"2013-04-12",207.55199999999999,{"$f":"I121","v":207.55199999999999},"2013-04-12"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C122:C123,D122:D123,)","v":-0.26560845598578448},{"$f":"IRR(C122:C123)","v":-8.4204365278691864E-2},{"$f":"(B123-B122)/B122","v":-8.4204365278693905E-2},"2013-01-01",228.94300000000001,{"$f":"-I122","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J122:J123,K122:K123,)","v":-0.26996323689818391},{"$f":"IRR(J122:J123)","v":-8.5754969577578083E-2},{"$f":"(I123-I122)/I122","v":-8.5754969577580484E-2},null,{"$f":"E122-L122","v":4.3547809123994363E-3},{"$f":"F122-M122","v":1.5506042988862184E-3},null,{"$f":"(1+Q122)^(365/(K123-K122))-1","v":5.4526215694281621E-3}]
["2013-04-15",209.66499999999999,209.66499999999999,"2013-04-15",null,null,null,"2013-04-15",209.31,{"$f":"I123","v":209.31},"2013-04-15"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C124:C125,D124:D125,)","v":-0.21533903107047081},{"$f":"IRR(C124:C125)","v":-6.7383584560349014E-2},{"$f":"(B125-B124)/B124","v":-6.7383584560349166E-2},"2013-01-01",228.94300000000001,{"$f":"-I124","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J124:J125,K124:K125,)","v":-0.2199919797480106},{"$f":"IRR(J124:J125)","v":-6.8977867853570241E-2},{"$f":"(I125-I124)/I124","v":-6.8977867853570546E-2},null,{"$f":"E124-L124","v":4.6529486775397921E-3},{"$f":"F124-M124","v":1.594283293221227E-3},null,{"$f":"(1+Q124)^(365/(K125-K124))-1","v":5.5529802603411227E-3}]
["2013-04-16",213.51599999999999,213.51599999999999,"2013-04-16",null,null,null,"2013-04-16",213.15100000000001,{"$f":"I125","v":213.15100000000001},"2013-04-16"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C126:C127,D126:D127,)","v":-0.20469185486435887},{"$f":"IRR(C126:C127)","v":-6.4347894454077917E-2},{"$f":"(B127-B126)/B126","v":-6.4347894454078083E-2},"2013-01-01",228.94300000000001,{"$f":"-I126","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J126:J127,K126:K127,)","v":-0.20942484065890316},{"$f":"IRR(J126:J127)","v":-6.5968385143900354E-2},{"$f":"(I127-I126)/I126","v":-6.5968385143900479E-2},null,{"$f":"E126-L126","v":4.7329857945442866E-3},{"$f":"F126-M126","v":1.6204906898224375E-3},null,{"$f":"(1+Q126)^(365/(K127-K126))-1","v":5.5910471313880272E-3}]
["2013-04-17",214.21100000000001,214.21100000000001,"2013-04-17",null,null,null,"2013-04-17",213.84,{"$f":"I127","v":213.84},"2013-04-17"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C128:C129,D128:D129,)","v":-0.16013598777353763},{"$f":"IRR(C128:C129)","v":-4.987267573151398E-2},{"$f":"(B129-B128)/B128","v":-4.987267573151398E-2},"2013-01-01",228.94300000000001,{"$f":"-I128","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J128:J129,K128:K129,)","v":-0.16513032130897048},{"$f":"IRR(J128:J129)","v":-5.1532477516237643E-2},{"$f":"(I129-I128)/I128","v":-5.1532477516237671E-2},null,{"$f":"E128-L128","v":4.9943335354328544E-3},{"$f":"F128-M128","v":1.6598017847236635E-3},null,{"$f":"(1+Q128)^(365/(K129-K128))-1","v":5.6732794516498597E-3}]
["2013-04-18",217.52500000000001,217.52500000000001,"2013-04-18",null,null,null,"2013-04-18",217.14500000000001,{"$f":"I129","v":217.14500000000001},"2013-04-18"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C130:C131,D130:D131,)","v":-0.12680854834616181},{"$f":"IRR(C130:C131)","v":-4.0398701860288481E-2},{"$f":"(B131-B130)/B130","v":-4.0398701860288468E-2},"2013-01-01",228.94300000000001,{"$f":"-I130","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J130:J131,K130:K131,)","v":-0.13199946098029611},{"$f":"IRR(J130:J131)","v":-4.2137125834814833E-2},{"$f":"(I131-I130)/I130","v":-4.2137125834814861E-2},null,{"$f":"E130-L130","v":5.1909126341342926E-3},{"$f":"F130-M130","v":1.7384239745263513E-3},null,{"$f":"(1+Q130)^(365/(K131-K130))-1","v":5.7278177257242824E-3}]
["2013-04-22",219.69399999999999,219.69399999999999,"2013-04-22",null,null,null,"2013-04-22",219.29599999999999,{"$f":"I131","v":219.29599999999999},"2013-04-22"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C132:C133,D132:D133,)","v":-0.13607010208070278},{"$f":"IRR(C132:C133)","v":-4.388865350764154E-2},{"$f":"(B133-B132)/B132","v":-4.3888653507641644E-2},"2013-01-01",228.94300000000001,{"$f":"-I132","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J132:J133,K132:K133,)","v":-0.14121720753610131},{"$f":"IRR(J132:J133)","v":-4.5640181180468628E-2},{"$f":"(I133-I132)/I132","v":-4.5640181180468552E-2},null,{"$f":"E132-L132","v":5.1471054553985374E-3},{"$f":"F132-M132","v":1.7515276728270884E-3},null,{"$f":"(1+Q132)^(365/(K133-K132))-1","v":5.7194041501003046E-3}]
["2013-04-23",218.89500000000001,218.89500000000001,"2013-04-23",null,null,null,"2013-04-23",218.494,{"$f":"I133","v":218.494},"2013-04-23"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C134:C135,D134:D135,)","v":-0.13017439879477025},{"$f":"IRR(C134:C135)","v":-4.2988866224344065E-2},{"$f":"(B135-B134)/B134","v":-4.2988866224344106E-2},"2013-01-01",228.94300000000001,{"$f":"-I134","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J134:J135,K134:K135,)","v":-0.13535513915121553},{"$f":"IRR(J134:J135)","v":-4.4788440790939264E-2},{"$f":"(I135-I134)/I134","v":-4.4788440790939313E-2},null,{"$f":"E134-L134","v":5.1807403564452792E-3},{"$f":"F134-M134","v":1.7995745665951995E-3},null,{"$f":"(1+Q134)^(365/(K135-K134))-1","v":5.7228734682952531E-3}]
["2013-04-26",219.101,219.101,"2013-04-26",null,null,null,"2013-04-26",218.68899999999999,{"$f":"I135","v":218.68899999999999},"2013-04-26"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C136:C137,D136:D137,)","v":-0.1103653598576784},{"$f":"IRR(C136:C137)","v":-3.7100937788008367E-2},{"$f":"(B137-B136)/B136","v":-3.7100937788008367E-2},"2013-01-01",228.94300000000001,{"$f":"-I136","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J136:J137,K136:K137,)","v":-0.11564744748175146},{"$f":"IRR(J136:J137)","v":-3.8952927147805398E-2},{"$f":"(I137-I136)/I136","v":-3.8952927147805377E-2},null,{"$f":"E136-L136","v":5.2820876240730619E-3},{"$f":"F136-M136","v":1.8519893597970308E-3},null,{"$f":"(1+Q136)^(365/(K137-K136))-1","v":5.7397224787834045E-3}]
["2013-04-29",220.44900000000001,220.44900000000001,"2013-04-29",null,null,null,"2013-04-29",220.02500000000001,{"$f":"I137","v":220.02500000000001},"2013-04-29"]
["2013-01-01",228.94300000000001,{"$f":"-B138","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C138:C139,D138:D139,)","v":-9.542801082134246E-2},{"$f":"IRR(C138:C139)","v":-3.2169579327605662E-2},{"$f":"(B139-B138)/B138","v":-3.2169579327605599E-2},"2013-01-01",228.94300000000001,{"$f":"-I138","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J138:J139,K138:K139,)","v":-0.1008015412837267},{"$f":"IRR(J138:J139)","v":-3.40477760840035E-2},{"$f":"(I139-I138)/I138","v":-3.4047776084003507E-2},null,{"$f":"E138-L138","v":5.3735304623842434E-3},{"$f":"F138-M138","v":1.8781967563978388E-3},null,{"$f":"(1+Q138)^(365/(K139-K138))-1","v":5.7720467884954108E-3}]
["2013-04-30",221.578,{"$f":"B139","v":221.578},"2013-04-30",null,null,null,"2013-04-30",221.148,{"$f":"I139","v":221.148},"2013-04-30"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C140:C141,D140:D141,)","v":-6.4817556738853449E-2},{"$f":"IRR(C140:C141)","v":-2.197053414880553E-2},{"$f":"(B141-B140)/B140","v":-2.1970534150421724E-2},"2013-01-01",228.94300000000001,{"$f":"-I140","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J140:J141,K140:K141,)","v":-7.0362541079521182E-2},{"$f":"IRR(J140:J141)","v":-2.3896777798557117E-2},{"$f":"(I141-I140)/I140","v":-2.3896777800587934E-2},null,{"$f":"E140-L140","v":5.5449843406677329E-3},{"$f":"F140-M140","v":1.926243649751587E-3},null,{"$f":"(1+Q140)^(365/(K141-K140))-1","v":5.821862126591526E-3}]
["2013-05-02",223.91300000000001,223.91300000000001,"2013-05-02",null,null,null,"2013-05-02",223.47200000000001,{"$f":"I141","v":223.47200000000001},"2013-05-02"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C142:C143,D142:D143,)","v":-9.7448593378067022E-2},{"$f":"IRR(C142:C143)","v":-3.3689608330457838E-2},{"$f":"(B143-B142)/B142","v":-3.3689608330457893E-2},"2013-01-01",228.94300000000001,{"$f":"-I142","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J142:J143,K142:K143,)","v":-0.10279630012810229},{"$f":"IRR(J142:J143)","v":-3.5607116181757152E-2},{"$f":"(I143-I142)/I142","v":-3.5607116181757097E-2},null,{"$f":"E142-L142","v":5.3477067500352637E-3},{"$f":"F142-M142","v":1.9175078512993146E-3},null,{"$f":"(1+Q142)^(365/(K143-K142))-1","v":5.7477685088771491E-3}]
["2013-05-03",221.23,221.23,"2013-05-03",null,null,null,"2013-05-03",220.791,{"$f":"I143","v":220.791},"2013-05-03"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C144:C145,D144:D145,)","v":-8.0952450633049025E-2},{"$f":"IRR(C144:C145)","v":-2.8496175900585816E-2},{"$f":"(B145-B144)/B144","v":-2.8496175904045989E-2},"2013-01-01",228.94300000000001,{"$f":"-I144","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J144:J145,K144:K145,)","v":-8.6383447051048279E-2},{"$f":"IRR(J144:J145)","v":-3.0466098548547097E-2},{"$f":"(I145-I144)/I144","v":-3.0466098548547114E-2},null,{"$f":"E144-L144","v":5.4309964179992537E-3},{"$f":"F144-M144","v":1.9699226479612808E-3},null,{"$f":"(1+Q144)^(365/(K145-K144))-1","v":5.7630587879173856E-3}]
["2013-05-06",222.41900000000001,222.41900000000001,"2013-05-06",null,null,null,"2013-05-06",221.96799999999999,{"$f":"I145","v":221.96799999999999},"2013-05-06"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C146:C147,D146:D147,)","v":-4.685516059398652E-2},{"$f":"IRR(C146:C147)","v":-1.6558706751499914E-2},{"$f":"(B147-B146)/B146","v":-1.6558706752335842E-2},"2013-01-01",228.94300000000001,{"$f":"-I146","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J146:J147,K146:K147,)","v":-5.2477487921714791E-2},{"$f":"IRR(J146:J147)","v":-1.8581044188965841E-2},{"$f":"(I147-I146)/I146","v":-1.8581044190038649E-2},null,{"$f":"E146-L146","v":5.6223273277282715E-3},{"$f":"F146-M146","v":2.0223374374659271E-3},null,{"$f":"(1+Q146)^(365/(K147-K146))-1","v":5.8232499938100091E-3}]
["2013-05-08",225.15199999999999,225.15199999999999,"2013-05-08",null,null,null,"2013-05-08",224.68899999999999,{"$f":"I147","v":224.68899999999999},"2013-05-08"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C148:C149,D148:D149,)","v":-4.8537203669548029E-2},{"$f":"IRR(C148:C149)","v":-1.7296881755678395E-2},{"$f":"(B149-B148)/B148","v":-1.7296881756594471E-2},"2013-01-01",228.94300000000001,{"$f":"-I148","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J148:J149,K148:K149,)","v":-5.4158118367195127E-2},{"$f":"IRR(J148:J149)","v":-1.9336690790854805E-2},{"$f":"(I149-I148)/I148","v":-1.9336690792031295E-2},null,{"$f":"E148-L148","v":5.6209146976470975E-3},{"$f":"F148-M148","v":2.0398090351764105E-3},null,{"$f":"(1+Q148)^(365/(K149-K148))-1","v":5.8276335585498718E-3}]
["2013-05-09",224.983,224.983,"2013-05-09",null,null,null,"2013-05-09",224.51599999999999,{"$f":"I149","v":224.51599999999999},"2013-05-09"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C150:C151,D150:D151,)","v":-2.7375891804695126E-2},{"$f":"IRR(C150:C151)","v":-9.7622552334845659E-3},{"$f":"(B151-B150)/B150","v":-9.762255233835556E-3},"2013-01-01",228.94300000000001,{"$f":"-I150","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J150:J151,K150:K151,)","v":-3.3118757605552662E-2},{"$f":"IRR(J150:J151)","v":-1.1832639564847224E-2},{"$f":"(I151-I150)/I150","v":-1.1832639565306662E-2},null,{"$f":"E150-L150","v":5.7428658008575363E-3},{"$f":"F150-M150","v":2.0703843313626576E-3},null,{"$f":"(1+Q150)^(365/(K151-K150))-1","v":5.8691647794122392E-3}]
["2013-05-10",226.708,226.708,"2013-05-10",null,null,null,"2013-05-10",226.23400000000001,{"$f":"I151","v":226.23400000000001},"2013-05-10"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C152:C153,D152:D153,)","v":-7.3105606436729448E-2},{"$f":"IRR(C152:C153)","v":-2.7080976484655187E-2},{"$f":"(B153-B152)/B152","v":-2.7080976487597424E-2},"2013-01-01",228.94300000000001,{"$f":"-I152","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J152:J153,K152:K153,)","v":-7.8560933470726013E-2},{"$f":"IRR(J152:J153)","v":-2.9155728714772341E-2},{"$f":"(I153-I152)/I152","v":-2.9155728718502034E-2},null,{"$f":"E152-L152","v":5.4553270339965654E-3},{"$f":"F152-M152","v":2.0747522301171537E-3},null,{"$f":"(1+Q152)^(365/(K153-K152))-1","v":5.7475150087928917E-3}]
["2013-05-13",222.74299999999999,222.74299999999999,"2013-05-13",null,null,null,"2013-05-13",222.268,{"$f":"I153","v":222.268},"2013-05-13"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C154:C155,D154:D155,)","v":-6.0494557023048415E-2},{"$f":"IRR(C154:C155)","v":-2.2481578382421756E-2},{"$f":"(B155-B154)/B154","v":-2.2481578384139368E-2},"2013-01-01",228.94300000000001,{"$f":"-I154","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J154:J155,K154:K155,)","v":-6.60257488489151E-2},{"$f":"IRR(J154:J155)","v":-2.45825380094436E-2},{"$f":"(I155-I154)/I154","v":-2.4582538011644881E-2},null,{"$f":"E154-L154","v":5.5311918258666853E-3},{"$f":"F154-M154","v":2.1009596270218436E-3},null,{"$f":"(1+Q154)^(365/(K155-K154))-1","v":5.7763622925159908E-3}]
["2013-05-14",223.79599999999999,223.79599999999999,"2013-05-14",null,null,null,"2013-05-14",223.315,{"$f":"I155","v":223.315},"2013-05-14"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C156:C157,D156:D157,)","v":3.643210232257843E-2},{"$f":"IRR(C156:C157)","v":1.3422554959106428E-2},{"$f":"(B157-B156)/B156","v":1.3422554959094529E-2},"2013-01-01",228.94300000000001,{"$f":"-I156","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J156:J157,K156:K157,)","v":3.0341055989265443E-2},{"$f":"IRR(J156:J157)","v":1.1199294147468597E-2},{"$f":"(I157-I156)/I156","v":1.1199294147451518E-2},null,{"$f":"E156-L156","v":6.0910463333129876E-3},{"$f":"F156-M156","v":2.2232608116378311E-3},null,{"$f":"(1+Q156)^(365/(K157-K156))-1","v":5.9780140047347441E-3}]
["2013-05-17",232.01599999999999,232.01599999999999,"2013-05-17",null,null,null,"2013-05-17",231.50700000000001,{"$f":"I157","v":231.50700000000001},"2013-05-17"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C158:C159,D158:D159,)","v":1.7887559533119202E-2},{"$f":"IRR(C158:C159)","v":6.7746120213667133E-3},{"$f":"(B159-B158)/B158","v":6.7746120213327665E-3},"2013-01-01",228.94300000000001,{"$f":"-I158","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J158:J159,K158:K159,)","v":1.190321743488312E-2},{"$f":"IRR(J158:J159)","v":4.5164080142695399E-3},{"$f":"(I159-I158)/I158","v":4.5164080142218446E-3},null,{"$f":"E158-L158","v":5.9843420982360826E-3},{"$f":"F158-M158","v":2.2582040070971733E-3},null,{"$f":"(1+Q158)^(365/(K159-K158))-1","v":5.9407073984341086E-3}]
["2013-05-20",230.494,230.494,"2013-05-20",null,null,null,"2013-05-20",229.977,{"$f":"I159","v":229.977},"2013-05-20"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C160:C161,D160:D161,)","v":-2.1196797490119938E-2},{"$f":"IRR(C160:C161)","v":-8.2422262306962001E-3},{"$f":"(B161-B160)/B160","v":-8.2422262309832586E-3},"2013-01-01",228.94300000000001,{"$f":"-I160","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J160:J161,K160:K161,)","v":-2.6911237835884092E-2},{"$f":"IRR(J160:J161)","v":-1.0482958639974721E-2},{"$f":"(I161-I160)/I160","v":-1.0482958640360288E-2},null,{"$f":"E160-L160","v":5.7144403457641546E-3},{"$f":"F160-M160","v":2.2407324092785213E-3},null,{"$f":"(1+Q160)^(365/(K161-K160))-1","v":5.8108061622612617E-3}]
["2013-05-22",227.05600000000001,227.05600000000001,"2013-05-22",null,null,null,"2013-05-22",226.54300000000001,{"$f":"I161","v":226.54300000000001},"2013-05-22"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C162:C163,D162:D163,)","v":-8.9079210162162789E-2},{"$f":"IRR(C162:C163)","v":-3.5646427276658441E-2},{"$f":"(B163-B162)/B162","v":-3.5646427276658385E-2},"2013-01-01",228.94300000000001,{"$f":"-I162","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J162:J163,K162:K163,)","v":-9.4382986426353455E-2},{"$f":"IRR(J162:J163)","v":-3.7834744892833644E-2},{"$f":"(I163-I162)/I162","v":-3.7834744892833609E-2},null,{"$f":"E162-L162","v":5.3037762641906655E-3},{"$f":"F162-M162","v":2.1883176161752033E-3},null,{"$f":"(1+Q162)^(365/(K163-K162))-1","v":5.6345701557298788E-3}]
["2013-05-23",220.78200000000001,220.78200000000001,"2013-05-23",null,null,null,"2013-05-23",220.28100000000001,{"$f":"I163","v":220.28100000000001},"2013-05-23"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C164:C165,D164:D165,)","v":-7.6423206925392159E-2},{"$f":"IRR(C164:C165)","v":-3.0667021922487367E-2},{"$f":"(B165-B164)/B164","v":-3.0667021922487322E-2},"2013-01-01",228.94300000000001,{"$f":"-I164","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J164:J165,K164:K165,)","v":-8.180988729000091E-2},{"$f":"IRR(J164:J165)","v":-3.2885914834696932E-2},{"$f":"(I165-I164)/I164","v":-3.2885914834696953E-2},null,{"$f":"E164-L164","v":5.3866803646087508E-3},{"$f":"F164-M164","v":2.2188929122095649E-3},null,{"$f":"(1+Q164)^(365/(K165-K164))-1","v":5.6733665247645781E-3}]
["2013-05-24",221.922,221.922,"2013-05-24",null,null,null,"2013-05-24",221.41399999999999,{"$f":"I165","v":221.41399999999999},"2013-05-24"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C166:C167,D166:D167,)","v":-5.0789347290992742E-2},{"$f":"IRR(C166:C167)","v":-2.0633956922399169E-2},{"$f":"(B167-B166)/B166","v":-2.0633956923775863E-2},"2013-01-01",228.94300000000001,{"$f":"-I166","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J166:J167,K166:K167,)","v":-5.6314846873283392E-2},{"$f":"IRR(J166:J167)","v":-2.2918368325678541E-2},{"$f":"(I167-I166)/I166","v":-2.2918368327487688E-2},null,{"$f":"E166-L166","v":5.5254995822906494E-3},{"$f":"F166-M166","v":2.2844114032793718E-3},null,{"$f":"(1+Q166)^(365/(K167-K166))-1","v":5.7208169865223812E-3}]
["2013-05-27",224.21899999999999,224.21899999999999,"2013-05-27",null,null,null,"2013-05-27",223.696,{"$f":"I167","v":223.696},"2013-05-27"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C168:C169,D168:D169,)","v":-4.9106737971305853E-2},{"$f":"IRR(C168:C169)","v":-2.0210270677419873E-2},{"$f":"(B169-B168)/B168","v":-2.0210270678727934E-2},"2013-01-01",228.94300000000001,{"$f":"-I168","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J168:J169,K168:K169,)","v":-5.4638019204139715E-2},{"$f":"IRR(J168:J169)","v":-2.2525257376747661E-2},{"$f":"(I169-I168)/I168","v":-2.2525257378474165E-2},null,{"$f":"E168-L168","v":5.5312812328338623E-3},{"$f":"F168-M168","v":2.3149866993277882E-3},null,{"$f":"(1+Q168)^(365/(K169-K168))-1","v":5.7189506070947083E-3}]
["2013-05-29",224.316,224.316,"2013-05-29",null,null,null,"2013-05-29",223.786,{"$f":"I169","v":223.786},"2013-05-29"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C170:C171,D170:D171,)","v":-4.5998981595039373E-2},{"$f":"IRR(C170:C171)","v":-1.9039673629419728E-2},{"$f":"(B171-B170)/B170","v":-1.9039673630554369E-2},"2013-01-01",228.94300000000001,{"$f":"-I170","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J170:J171,K170:K171,)","v":-5.1535752415657055E-2},{"$f":"IRR(J170:J171)","v":-2.1367764027097391E-2},{"$f":"(I171-I170)/I170","v":-2.1367764028601112E-2},null,{"$f":"E170-L170","v":5.5367708206176813E-3},{"$f":"F170-M170","v":2.328090397677663E-3},null,{"$f":"(1+Q170)^(365/(K171-K170))-1","v":5.71266733044129E-3}]
["2013-05-30",224.584,224.584,"2013-05-30",null,null,null,"2013-05-30",224.05099999999999,{"$f":"I171","v":224.05099999999999},"2013-05-30"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C172:C173,D172:D173,)","v":-8.8414898514747625E-2},{"$f":"IRR(C172:C173)","v":-3.7328068558549622E-2},{"$f":"(B173-B172)/B172","v":-3.7328068558549594E-2},"2013-01-01",228.94300000000001,{"$f":"-I172","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J172:J173,K172:K173,)","v":-9.3709811568260193E-2},{"$f":"IRR(J172:J173)","v":-3.962995155999538E-2},{"$f":"(I173-I172)/I172","v":-3.9629951559995311E-2},null,{"$f":"E172-L172","v":5.2949130535125677E-3},{"$f":"F172-M172","v":2.3018830014457578E-3},null,{"$f":"(1+Q172)^(365/(K173-K172))-1","v":5.6104919918251728E-3}]
["2013-05-31",220.39699999999999,220.39699999999999,"2013-05-31",null,null,null,"2013-05-31",219.87,{"$f":"I173","v":219.87},"2013-05-31"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C174:C175,D174:D175,)","v":-8.8695058226585383E-2},{"$f":"IRR(C174:C175)","v":-3.8184176847512352E-2},{"$f":"(B175-B174)/B174","v":-3.8184176847512345E-2},"2013-01-01",228.94300000000001,{"$f":"-I174","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J174:J175,K174:K175,)","v":-9.3987867236137404E-2},{"$f":"IRR(J174:J175)","v":-4.0529738843292945E-2},{"$f":"(I175-I174)/I174","v":-4.052973884329298E-2},null,{"$f":"E174-L174","v":5.2928090095520214E-3},{"$f":"F174-M174","v":2.3455619957805929E-3},null,{"$f":"(1+Q174)^(365/(K175-K174))-1","v":5.6047175477469402E-3}]
["2013-06-03",220.20099999999999,220.20099999999999,"2013-06-03",null,null,null,"2013-06-03",219.66399999999999,{"$f":"I175","v":219.66399999999999},"2013-06-03"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C176:C177,D176:D177,)","v":-9.1694214940071128E-2},{"$f":"IRR(C176:C177)","v":-3.9765356442433383E-2},{"$f":"(B177-B176)/B176","v":-3.9765356442433328E-2},"2013-01-01",228.94300000000001,{"$f":"-I176","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J176:J177,K176:K177,)","v":-9.696357846260073E-2},{"$f":"IRR(J176:J177)","v":-4.2119654237080799E-2},{"$f":"(I177-I176)/I176","v":-4.2119654237080847E-2},null,{"$f":"E176-L176","v":5.2693635225296021E-3},{"$f":"F176-M176","v":2.3542977946474156E-3},null,{"$f":"(1+Q176)^(365/(K177-K176))-1","v":5.5889938112432258E-3}]
["2013-06-04",219.839,219.839,"2013-06-04",null,null,null,"2013-06-04",219.3,{"$f":"I177","v":219.3},"2013-06-04"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C178:C179,D178:D179,)","v":-9.0857842564582833E-2},{"$f":"IRR(C178:C179)","v":-3.9643055258295888E-2},{"$f":"(B179-B178)/B178","v":-3.9643055258295826E-2},"2013-01-01",228.94300000000001,{"$f":"-I178","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J178:J179,K178:K179,)","v":-9.6126574277877797E-2},{"$f":"IRR(J178:J179)","v":-4.2010456751243867E-2},{"$f":"(I179-I178)/I178","v":-4.201045675124386E-2},null,{"$f":"E178-L178","v":5.2687317132949635E-3},{"$f":"F178-M178","v":2.3674014929479792E-3},null,{"$f":"(1+Q178)^(365/(K179-K178))-1","v":5.5837916958125788E-3}]
["2013-06-05",219.86699999999999,219.86699999999999,"2013-06-05",null,null,null,"2013-06-05",219.32499999999999,{"$f":"I179","v":219.32499999999999},"2013-06-05"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C180:C181,D180:D181,)","v":-8.7279310822486883E-2},{"$f":"IRR(C180:C181)","v":-3.8280270635048873E-2},{"$f":"(B181-B180)/B180","v":-3.8280270635048942E-2},"2013-01-01",228.94300000000001,{"$f":"-I180","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J180:J181,K180:K181,)","v":-9.2566207051277175E-2},{"$f":"IRR(J180:J181)","v":-4.0665143725730851E-2},{"$f":"(I181-I180)/I180","v":-4.0665143725730865E-2},null,{"$f":"E180-L180","v":5.2868962287902915E-3},{"$f":"F180-M180","v":2.3848730906819784E-3},null,{"$f":"(1+Q180)^(365/(K181-K180))-1","v":5.588908299834161E-3}]
["2013-06-06",220.179,220.179,"2013-06-06",null,null,null,"2013-06-06",219.63300000000001,{"$f":"I181","v":219.63300000000001},"2013-06-06"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C182:C183,D182:D183,)","v":-0.10276149176061153},{"$f":"IRR(C182:C183)","v":-4.5570294789532825E-2},{"$f":"(B183-B182)/B182","v":-4.5570294789532853E-2},"2013-01-01",228.94300000000001,{"$f":"-I182","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J182:J183,K182:K183,)","v":-0.10796508453786374},{"$f":"IRR(J182:J183)","v":-4.7955167880214748E-2},{"$f":"(I183-I182)/I182","v":-4.7955167880214783E-2},null,{"$f":"E182-L182","v":5.2035927772522139E-3},{"$f":"F182-M182","v":2.3848730906819229E-3},null,{"$f":"(1+Q182)^(365/(K183-K182))-1","v":5.5532114988330328E-3}]
["2013-06-07",218.51,218.51,"2013-06-07",null,null,null,"2013-06-07",217.964,{"$f":"I183","v":217.964},"2013-06-07"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C184:C185,D184:D185,)","v":-0.11265323720872403},{"$f":"IRR(C184:C185)","v":-5.104327277968753E-2},{"$f":"(B185-B184)/B184","v":-5.1043272779687551E-2},"2013-01-01",228.94300000000001,{"$f":"-I184","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J184:J185,K184:K185,)","v":-0.11778804473578933},{"$f":"IRR(J184:J185)","v":-5.3454353266970345E-2},{"$f":"(I185-I184)/I184","v":-5.3454353266970379E-2},null,{"$f":"E184-L184","v":5.1348075270652993E-3},{"$f":"F184-M184","v":2.4110804872828143E-3},null,{"$f":"(1+Q184)^(365/(K185-K184))-1","v":5.5087750009614744E-3}]
["2013-06-10",217.25700000000001,217.25700000000001,"2013-06-10",null,null,null,"2013-06-10",216.70500000000001,{"$f":"I185","v":216.70500000000001},"2013-06-10"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C186:C187,D186:D187,)","v":-0.14448625706136226},{"$f":"IRR(C186:C187)","v":-6.6518740472519239E-2},{"$f":"(B187-B186)/B186","v":-6.6518740472519419E-2},"2013-01-01",228.94300000000001,{"$f":"-I186","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J186:J187,K186:K187,)","v":-0.1494243111461401},{"$f":"IRR(J186:J187)","v":-6.8899245663767553E-2},{"$f":"(I187-I186)/I186","v":-6.8899245663767844E-2},null,{"$f":"E186-L186","v":4.9380540847778487E-3},{"$f":"F186-M186","v":2.3805051912483138E-3},null,{"$f":"(1+Q186)^(365/(K187-K186))-1","v":5.4049383667622575E-3}]
["2013-06-11",213.714,213.714,"2013-06-11",null,null,null,"2013-06-11",213.16900000000001,{"$f":"I187","v":213.16900000000001},"2013-06-11"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C188:C189,D188:D189,)","v":-0.15373092629015447},{"$f":"IRR(C188:C189)","v":-7.1406419938586971E-2},{"$f":"(B189-B188)/B188","v":-7.1406419938587387E-2},"2013-01-01",228.94300000000001,{"$f":"-I188","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J188:J189,K188:K189,)","v":-0.15862000323832035},{"$f":"IRR(J188:J189)","v":-7.3791293029268776E-2},{"$f":"(I189-I188)/I188","v":-7.3791293029269317E-2},null,{"$f":"E188-L188","v":4.8890769481658714E-3},{"$f":"F188-M188","v":2.384873090681805E-3},null,{"$f":"(1+Q188)^(365/(K189-K188))-1","v":5.3813557505046905E-3}]
["2013-06-12",212.595,212.595,"2013-06-12",null,null,null,"2013-06-12",212.04900000000001,{"$f":"I189","v":212.04900000000001},"2013-06-12"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C190:C191,D190:D191,)","v":-0.13690359853208064},{"$f":"IRR(C190:C191)","v":-6.4011566197699751E-2},{"$f":"(B191-B190)/B190","v":-6.4011566197699862E-2},"2013-01-01",228.94300000000001,{"$f":"-I190","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J190:J191,K190:K191,)","v":-0.14187976010143752},{"$f":"IRR(J190:J191)","v":-6.6440118282716551E-2},{"$f":"(I191-I190)/I190","v":-6.6440118282716717E-2},null,{"$f":"E190-L190","v":4.9761615693568739E-3},{"$f":"F190-M190","v":2.4285520850167996E-3},null,{"$f":"(1+Q190)^(365/(K191-K190))-1","v":5.4130545711124078E-3}]
["2013-06-14",214.28800000000001,214.28800000000001,"2013-06-14",null,null,null,"2013-06-14",213.732,{"$f":"I191","v":213.732},"2013-06-14"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C192:C193,D192:D193,)","v":-0.12282654754817487},{"$f":"IRR(C192:C193)","v":-5.8197892051733334E-2},{"$f":"(B193-B192)/B192","v":-5.8197892051733452E-2},"2013-01-01",228.94300000000001,{"$f":"-I192","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J192:J193,K192:K193,)","v":-0.12787789143621917},{"$f":"IRR(J192:J193)","v":-6.0683226829385435E-2},{"$f":"(I193-I192)/I192","v":-6.0683226829385477E-2},null,{"$f":"E192-L192","v":5.0513438880442907E-3},{"$f":"F192-M192","v":2.4853347776521012E-3},null,{"$f":"(1+Q192)^(365/(K193-K192))-1","v":5.4400235778118144E-3}]
["2013-06-17",215.619,215.619,"2013-06-17",null,null,null,"2013-06-17",215.05,{"$f":"I193","v":215.05},"2013-06-17"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C194:C195,D194:D195,)","v":-0.13272196762263772},{"$f":"IRR(C194:C195)","v":-6.3439371371913425E-2},{"$f":"(B195-B194)/B194","v":-6.3439371371913536E-2},"2013-01-01",228.94300000000001,{"$f":"-I194","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J194:J195,K194:K195,)","v":-0.13769690878689289},{"$f":"IRR(J194:J195)","v":-6.591597035069853E-2},{"$f":"(I195-I194)/I194","v":-6.5915970350698683E-2},null,{"$f":"E194-L194","v":4.9749411642551755E-3},{"$f":"F194-M194","v":2.476598978785105E-3},null,{"$f":"(1+Q194)^(365/(K195-K194))-1","v":5.3885203009484961E-3}]
["2013-06-18",214.41900000000001,214.41900000000001,"2013-06-18",null,null,null,"2013-06-18",213.852,{"$f":"I195","v":213.852},"2013-06-18"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C196:C197,D196:D197,)","v":-0.12988244034349916},{"$f":"IRR(C196:C197)","v":-6.2386707608443941E-2},{"$f":"(B197-B196)/B196","v":-6.2386707608444086E-2},"2013-01-01",228.94300000000001,{"$f":"-I196","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J196:J197,K196:K197,)","v":-0.1348735686391592},{"$f":"IRR(J196:J197)","v":-6.4880778184963045E-2},{"$f":"(I197-I196)/I196","v":-6.4880778184963128E-2},null,{"$f":"E196-L196","v":4.9911282956600356E-3},{"$f":"F196-M196","v":2.4940705765191043E-3},null,{"$f":"(1+Q196)^(365/(K197-K196))-1","v":5.3943936252331959E-3}]
["2013-06-19",214.66,214.66,"2013-06-19",null,null,null,"2013-06-19",214.089,{"$f":"I197","v":214.089},"2013-06-19"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C198:C199,D198:D199,)","v":-0.18577844575047497},{"$f":"IRR(C198:C199)","v":-9.1795774494082605E-2},{"$f":"(B199-B198)/B198","v":-9.1795774494088128E-2},"2013-01-01",228.94300000000001,{"$f":"-I198","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J198:J199,K198:K199,)","v":-0.19044371917843822},{"$f":"IRR(J198:J199)","v":-9.4237430277397616E-2},{"$f":"(I199-I198)/I198","v":-9.423743027740536E-2},null,{"$f":"E198-L198","v":4.6652734279632457E-3},{"$f":"F198-M198","v":2.441655783315011E-3},null,{"$f":"(1+Q198)^(365/(K199-K198))-1","v":5.2189406037734809E-3}]
["2013-06-21",207.92699999999999,207.92699999999999,"2013-06-21",null,null,null,"2013-06-21",207.36799999999999,{"$f":"I199","v":207.36799999999999},"2013-06-21"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C200:C201,D200:D201,)","v":-0.21496377661824229},{"$f":"IRR(C200:C201)","v":-0.10956002149001171},{"$f":"(B201-B200)/B200","v":-0.1095600214900652},"2013-01-01",228.94300000000001,{"$f":"-I200","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J200:J201,K200:K201,)","v":-0.21944686099886895},{"$f":"IRR(J200:J201)","v":-0.11200167727331041},{"$f":"(I201-I200)/I200","v":-0.11200167727338256},null,{"$f":"E200-L200","v":4.4830843806266674E-3},{"$f":"F200-M200","v":2.4416557832987046E-3},null,{"$f":"(1+Q200)^(365/(K201-K200))-1","v":5.0993469037765582E-3}]
["2013-06-25",203.86,203.86,"2013-06-25",null,null,null,"2013-06-25",203.30099999999999,{"$f":"I201","v":203.30099999999999},"2013-06-25"]
["2013-01-01",228.94300000000001,{"$f":"-B202","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(C202:C203,D202:D203,)","v":-0.21700715050101288},{"$f":"IRR(C202:C203)","v":-0.11126787016849135},{"$f":"(B203-B202)/B202","v":-0.11126787016855731},"2013-01-01",228.94300000000001,{"$f":"-I202","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J202:J203,K202:K203,)","v":-0.22147768214344976},{"$f":"IRR(J202:J203)","v":-0.1137182617506526},{"$f":"(I203-I202)/I202","v":-0.11371826175074155},null,{"$f":"E202-L202","v":4.4705316424368813E-3},{"$f":"F202-M202","v":2.450391582161246E-3},null,{"$f":"(1+Q202)^(365/(K203-K202))-1","v":5.0884644610404983E-3}]
["2013-06-26",203.46899999999999,{"$f":"B203","v":203.46899999999999},"2013-06-26",null,null,null,"2013-06-26",202.90799999999999,{"$f":"I203","v":202.90799999999999},"2013-06-26"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C204:C205,D204:D205,)","v":-0.19655595049262048},{"$f":"IRR(C204:C205)","v":-0.10068881774064277},{"$f":"(B205-B204)/B204","v":-0.10068881774066042},"2013-01-01",228.94300000000001,{"$f":"-I204","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J204:J205,K204:K205,)","v":-0.20113603696227078},{"$f":"IRR(J204:J205)","v":-0.1031785204177218},{"$f":"(I205-I204)/I204","v":-0.10317852041774596},null,{"$f":"E204-L204","v":4.5800864696503019E-3},{"$f":"F204-M204","v":2.4897026770790281E-3},null,{"$f":"(1+Q204)^(365/(K205-K204))-1","v":5.14092141617839E-3}]
["2013-06-27",205.89099999999999,205.89099999999999,"2013-06-27",null,null,null,"2013-06-27",205.321,{"$f":"I205","v":205.321},"2013-06-27"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C206:C207,D206:D207,)","v":-0.15137867592275142},{"$f":"IRR(C206:C207)","v":-7.6927444822509822E-2},{"$f":"(B207-B206)/B206","v":-7.6927444822510502E-2},"2013-01-01",228.94300000000001,{"$f":"-I206","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J206:J207,K206:K207,)","v":-0.15622154511511324},{"$f":"IRR(J206:J207)","v":-7.9500137588831163E-2},{"$f":"(I207-I206)/I206","v":-7.9500137588832245E-2},null,{"$f":"E206-L206","v":4.8428691923618206E-3},{"$f":"F206-M206","v":2.5726927663213411E-3},null,{"$f":"(1+Q206)^(365/(K207-K206))-1","v":5.2825950050781056E-3}]
["2013-06-28",211.33099999999999,211.33099999999999,"2013-06-28",null,null,null,"2013-06-28",210.74199999999999,{"$f":"I207","v":210.74199999999999},"2013-06-28"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C208:C209,D208:D209,)","v":-0.12322135530412198},{"$f":"IRR(C208:C209)","v":-6.3129250512136109E-2},{"$f":"(B209-B208)/B208","v":-6.312925051213622E-2},"2013-01-01",228.94300000000001,{"$f":"-I208","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J208:J209,K208:K209,)","v":-0.12822601534426212},{"$f":"IRR(J208:J209)","v":-6.5784933367693935E-2},{"$f":"(I209-I208)/I208","v":-6.5784933367694171E-2},null,{"$f":"E208-L208","v":5.0046600401401353E-3},{"$f":"F208-M208","v":2.6556828555578255E-3},null,{"$f":"(1+Q208)^(365/(K209-K208))-1","v":5.3626116223546294E-3}]
["2013-07-01",214.49,214.49,"2013-07-01",null,null,null,"2013-07-01",213.88200000000001,{"$f":"I209","v":213.88200000000001},"2013-07-01"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C210:C211,D210:D211,)","v":-0.13296736292541025},{"$f":"IRR(C210:C211)","v":-6.8672114893226457E-2},{"$f":"(B211-B210)/B210","v":-6.8672114893226735E-2},"2013-01-01",228.94300000000001,{"$f":"-I210","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J210:J211,K210:K211,)","v":-0.13791852630674836},{"$f":"IRR(J210:J211)","v":-7.1327797748784366E-2},{"$f":"(I211-I210)/I210","v":-7.1327797748784685E-2},null,{"$f":"E210-L210","v":4.9511633813381084E-3},{"$f":"F210-M210","v":2.6556828555579087E-3},null,{"$f":"(1+Q210)^(365/(K211-K210))-1","v":5.3330682938568241E-3}]
["2013-07-02",213.221,213.221,"2013-07-02",null,null,null,"2013-07-02",212.613,{"$f":"I211","v":212.613},"2013-07-02"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C212:C213,D212:D213,)","v":-0.16860030852258209},{"$f":"IRR(C212:C213)","v":-8.8419388232001794E-2},{"$f":"(B213-B212)/B212","v":-8.8419388232005444E-2},"2013-01-01",228.94300000000001,{"$f":"-I212","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J212:J213,K212:K213,)","v":-0.17334503903985021},{"$f":"IRR(J212:J213)","v":-9.1031392093223473E-2},{"$f":"(I213-I212)/I212","v":-9.1031392093228483E-2},null,{"$f":"E212-L212","v":4.7447305172681198E-3},{"$f":"F212-M212","v":2.6120038612216789E-3},null,{"$f":"(1+Q212)^(365/(K213-K212))-1","v":5.2165011885032531E-3}]
["2013-07-03",208.7,208.7,"2013-07-03",null,null,null,"2013-07-03",208.102,{"$f":"I213","v":208.102},"2013-07-03"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C214:C215,D214:D215,)","v":-0.15122331567108632},{"$f":"IRR(C214:C215)","v":-7.9329789510925314E-2},{"$f":"(B215-B214)/B214","v":-7.9329789510926327E-2},"2013-01-01",228.94300000000001,{"$f":"-I214","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J214:J215,K214:K215,)","v":-0.1560810845345259},{"$f":"IRR(J214:J215)","v":-8.1989840265916256E-2},{"$f":"(I215-I214)/I214","v":-8.1989840265917782E-2},null,{"$f":"E214-L214","v":4.8577688634395821E-3},{"$f":"F214-M214","v":2.6600507549909419E-3},null,{"$f":"(1+Q214)^(365/(K215-K214))-1","v":5.2836347768443481E-3}]
["2013-07-04",210.78100000000001,210.78100000000001,"2013-07-04",null,null,null,"2013-07-04",210.172,{"$f":"I215","v":210.172},"2013-07-04"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C216:C217,D216:D217,)","v":-0.14711975716054446},{"$f":"IRR(C216:C217)","v":-7.7490903849428999E-2},{"$f":"(B217-B216)/B216","v":-7.7490903849429832E-2},"2013-01-01",228.94300000000001,{"$f":"-I216","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J216:J217,K216:K217,)","v":-0.15199681781232358},{"$f":"IRR(J216:J217)","v":-8.0168426202154072E-2},{"$f":"(I217-I216)/I216","v":-8.0168426202155182E-2},null,{"$f":"E216-L216","v":4.8770606517791193E-3},{"$f":"F216-M216","v":2.677522352725073E-3},null,{"$f":"(1+Q216)^(365/(K217-K216))-1","v":5.2895601746756338E-3}]
["2013-07-05",211.202,211.202,"2013-07-05",null,null,null,"2013-07-05",210.589,{"$f":"I217","v":210.589},"2013-07-05"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C218:C219,D218:D219,)","v":-0.16153584606945512},{"$f":"IRR(C218:C219)","v":-8.6750850648411842E-2},{"$f":"(B219-B218)/B218","v":-8.6750850648414743E-2},"2013-01-01",228.94300000000001,{"$f":"-I218","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J218:J219,K218:K219,)","v":-0.16632524542510513},{"$f":"IRR(J218:J219)","v":-8.9441476699436362E-2},{"$f":"(I219-I218)/I218","v":-8.9441476699440484E-2},null,{"$f":"E218-L218","v":4.7893993556500092E-3},{"$f":"F218-M218","v":2.6906260510245195E-3},null,{"$f":"(1+Q218)^(365/(K219-K218))-1","v":5.2304379892176289E-3}]
["2013-07-08",209.08199999999999,209.08199999999999,"2013-07-08",null,null,null,"2013-07-08",208.46600000000001,{"$f":"I219","v":208.46600000000001},"2013-07-08"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C220:C221,D220:D221,)","v":-0.14806474633514882},{"$f":"IRR(C220:C221)","v":-7.9626806672402087E-2},{"$f":"(B221-B220)/B220","v":-7.9626806672403252E-2},"2013-01-01",228.94300000000001,{"$f":"-I220","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J220:J221,K220:K221,)","v":-0.15293029360473159},{"$f":"IRR(J220:J221)","v":-8.2352375918895326E-2},{"$f":"(I221-I220)/I220","v":-8.2352375918896895E-2},null,{"$f":"E220-L220","v":4.8655472695827706E-3},{"$f":"F220-M220","v":2.7255692464932396E-3},null,{"$f":"(1+Q220)^(365/(K221-K220))-1","v":5.2703449036544114E-3}]
["2013-07-09",210.71299999999999,210.71299999999999,"2013-07-09",null,null,null,"2013-07-09",210.089,{"$f":"I221","v":210.089},"2013-07-09"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C222:C223,D222:D223,)","v":-0.15975558348000049},{"$f":"IRR(C222:C223)","v":-8.6624181564840946E-2},{"$f":"(B223-B222)/B222","v":-8.662418156484375E-2},"2013-01-01",228.94300000000001,{"$f":"-I222","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J222:J223,K222:K223,)","v":-0.1645579982548952},{"$f":"IRR(J222:J223)","v":-8.9345382911899932E-2},{"$f":"(I223-I222)/I222","v":-8.9345382911903887E-2},null,{"$f":"E222-L222","v":4.8024147748947088E-3},{"$f":"F222-M222","v":2.7212013470589852E-3},null,{"$f":"(1+Q222)^(365/(K223-K222))-1","v":5.2341216527296286E-3}]
["2013-07-10",209.11099999999999,209.11099999999999,"2013-07-10",null,null,null,"2013-07-10",208.488,{"$f":"I223","v":208.488},"2013-07-10"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C224:C225,D224:D225,)","v":-0.13194695003330709},{"$f":"IRR(C224:C225)","v":-7.1371476743119125E-2},{"$f":"(B225-B224)/B224","v":-7.1371476743119472E-2},"2013-01-01",228.94300000000001,{"$f":"-I224","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J224:J225,K224:K225,)","v":-0.13690260611474517},{"$f":"IRR(J224:J225)","v":-7.4149460782814494E-2},{"$f":"(I225-I224)/I224","v":-7.4149460782814924E-2},null,{"$f":"E224-L224","v":4.9556560814380812E-3},{"$f":"F224-M224","v":2.7779840396953692E-3},null,{"$f":"(1+Q224)^(365/(K225-K224))-1","v":5.3154298589059845E-3}]
["2013-07-11",212.60300000000001,212.60300000000001,"2013-07-11",null,null,null,"2013-07-11",211.96700000000001,{"$f":"I225","v":211.96700000000001},"2013-07-11"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C226:C227,D226:D227,)","v":-0.1120833281427622},{"$f":"IRR(C226:C227)","v":-6.0617708337883228E-2},{"$f":"(B227-B226)/B226","v":-6.061770833788329E-2},"2013-01-01",228.94300000000001,{"$f":"-I226","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J226:J227,K226:K227,)","v":-0.1171545069664717},{"$f":"IRR(J226:J227)","v":-6.3443739271346847E-2},{"$f":"(I227-I226)/I226","v":-6.3443739271347041E-2},null,{"$f":"E226-L226","v":5.071178823709499E-3},{"$f":"F226-M226","v":2.8260309334636191E-3},null,{"$f":"(1+Q226)^(365/(K227-K226))-1","v":5.3792419853742057E-3}]
["2013-07-12",215.065,215.065,"2013-07-12",null,null,null,"2013-07-12",214.41800000000001,{"$f":"I227","v":214.41800000000001},"2013-07-12"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C228:C229,D228:D229,)","v":-0.10283236913383006},{"$f":"IRR(C228:C229)","v":-5.6324063194769063E-2},{"$f":"(B229-B228)/B228","v":-5.6324063194769049E-2},"2013-01-01",228.94300000000001,{"$f":"-I228","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J228:J229,K228:K229,)","v":-0.10795562975108625},{"$f":"IRR(J228:J229)","v":-5.9206876820868018E-2},{"$f":"(I229-I228)/I228","v":-5.9206876820868101E-2},null,{"$f":"E228-L228","v":5.1232606172561812E-3},{"$f":"F228-M228","v":2.8828136260989554E-3},null,{"$f":"(1+Q228)^(365/(K229-K228))-1","v":5.4028156452459175E-3}]
["2013-07-15",216.048,216.048,"2013-07-15",null,null,null,"2013-07-15",215.38800000000001,{"$f":"I229","v":215.38800000000001},"2013-07-15"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C230:C231,D230:D231,)","v":-0.14171092174947258},{"$f":"IRR(C230:C231)","v":-7.9168177231886377E-2},{"$f":"(B231-B230)/B230","v":-7.9168177231887404E-2},"2013-01-01",228.94300000000001,{"$f":"-I230","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J230:J231,K230:K231,)","v":-0.14660751558840276},{"$f":"IRR(J230:J231)","v":-8.2007311863650179E-2},{"$f":"(I231-I230)/I230","v":-8.2007311863651677E-2},null,{"$f":"E230-L230","v":4.89659383893018E-3},{"$f":"F230-M230","v":2.8391346317638011E-3},null,{"$f":"(1+Q230)^(365/(K231-K230))-1","v":5.2666928266846824E-3}]
["2013-07-17",210.81800000000001,210.81800000000001,"2013-07-17",null,null,null,"2013-07-17",210.16800000000001,{"$f":"I231","v":210.16800000000001},"2013-07-17"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C232:C233,D232:D233,)","v":-0.12220004387199879},{"$f":"IRR(C232:C233)","v":-6.8261532346479137E-2},{"$f":"(B233-B232)/B232","v":-6.8261532346479317E-2},"2013-01-01",228.94300000000001,{"$f":"-I232","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J232:J233,K232:K233,)","v":-0.12720771469175815},{"$f":"IRR(J232:J233)","v":-7.1148713872011549E-2},{"$f":"(I233-I232)/I232","v":-7.1148713872011882E-2},null,{"$f":"E232-L232","v":5.0076708197593633E-3},{"$f":"F232-M232","v":2.8871815255324118E-3},null,{"$f":"(1+Q232)^(365/(K233-K232))-1","v":5.3288089345282508E-3}]
["2013-07-18",213.315,213.315,"2013-07-18",null,null,null,"2013-07-18",212.654,{"$f":"I233","v":212.654},"2013-07-18"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C234:C235,D234:D235,)","v":-0.12590253166854382},{"$f":"IRR(C234:C235)","v":-7.0738131325264145E-2},{"$f":"(B235-B234)/B234","v":-7.0738131325264464E-2},"2013-01-01",228.94300000000001,{"$f":"-I234","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J234:J235,K234:K235,)","v":-0.13088480867445471},{"$f":"IRR(J234:J235)","v":-7.3629680750229951E-2},{"$f":"(I235-I234)/I234","v":-7.3629680750230395E-2},null,{"$f":"E234-L234","v":4.9822770059108901E-3},{"$f":"F234-M234","v":2.8915494249658058E-3},null,{"$f":"(1+Q234)^(365/(K235-K234))-1","v":5.3099909165206238E-3}]
["2013-07-19",212.74799999999999,212.74799999999999,"2013-07-19",null,null,null,"2013-07-19",212.08600000000001,{"$f":"I235","v":212.08600000000001},"2013-07-19"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C236:C237,D236:D237,)","v":-0.12590127103030682},{"$f":"IRR(C236:C237)","v":-7.176458769213262E-2},{"$f":"(B237-B236)/B236","v":-7.1764587692133008E-2},"2013-01-01",228.94300000000001,{"$f":"-I236","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J236:J237,K236:K237,)","v":-0.13088191188871859},{"$f":"IRR(J236:J237)","v":-7.4695448211999735E-2},{"$f":"(I237-I236)/I236","v":-7.4695448212000359E-2},null,{"$f":"E236-L236","v":4.9806408584117667E-3},{"$f":"F236-M236","v":2.930860519867115E-3},null,{"$f":"(1+Q236)^(365/(K237-K236))-1","v":5.3021230103642569E-3}]
["2013-07-22",212.51300000000001,212.51300000000001,"2013-07-22",null,null,null,"2013-07-22",211.84200000000001,{"$f":"I237","v":211.84200000000001},"2013-07-22"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C238:C239,D238:D239,)","v":-0.1134379107505083},{"$f":"IRR(C238:C239)","v":-6.4771580699125864E-2},{"$f":"(B239-B238)/B238","v":-6.4771580699126016E-2},"2013-01-01",228.94300000000001,{"$f":"-I238","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J238:J239,K238:K239,)","v":-0.11848661936819554},{"$f":"IRR(J238:J239)","v":-6.773738441446113E-2},{"$f":"(I239-I238)/I238","v":-6.7737384414461282E-2},null,{"$f":"E238-L238","v":5.0487086176872475E-3},{"$f":"F238-M238","v":2.9658037153352662E-3},null,{"$f":"(1+Q238)^(365/(K239-K238))-1","v":5.3389120799709477E-3}]
["2013-07-23",214.114,214.114,"2013-07-23",null,null,null,"2013-07-23",213.435,{"$f":"I239","v":213.435},"2013-07-23"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C240:C241,D240:D241,)","v":-0.138999081030488},{"$f":"IRR(C240:C241)","v":-8.0242680492523269E-2},{"$f":"(B241-B240)/B240","v":-8.0242680492524379E-2},"2013-01-01",228.94300000000001,{"$f":"-I240","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J240:J241,K240:K241,)","v":-0.14390915296971798},{"$f":"IRR(J240:J241)","v":-8.3177908911823542E-2},{"$f":"(I241-I240)/I240","v":-8.3177908911825235E-2},null,{"$f":"E240-L240","v":4.9100719392299874E-3},{"$f":"F240-M240","v":2.9352284193002731E-3},null,{"$f":"(1+Q240)^(365/(K241-K240))-1","v":5.2578383987977872E-3}]
["2013-07-24",210.572,210.572,"2013-07-24",null,null,null,"2013-07-24",209.9,{"$f":"I241","v":209.9},"2013-07-24"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C242:C243,D242:D243,)","v":-0.16786333136260512},{"$f":"IRR(C242:C243)","v":-9.8513603822772133E-2},{"$f":"(B243-B242)/B242","v":-9.8513603822785595E-2},"2013-01-01",228.94300000000001,{"$f":"-I242","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J242:J243,K242:K243,)","v":-0.17260096743702891},{"$f":"IRR(J242:J243)","v":-0.1014138890465994},{"$f":"(I243-I242)/I242","v":-0.10141388904661866},null,{"$f":"E242-L242","v":4.73763607442379E-3},{"$f":"F242-M242","v":2.9002852238272647E-3},null,{"$f":"(1+Q242)^(365/(K243-K242))-1","v":5.1446054616386405E-3}]
["2013-07-26",206.38900000000001,206.38900000000001,"2013-07-26",null,null,null,"2013-07-26",205.72499999999999,{"$f":"I243","v":205.72499999999999},"2013-07-26"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C244:C245,D244:D245,)","v":-0.17810754254460337},{"$f":"IRR(C244:C245)","v":-0.10623605002114891},{"$f":"(B245-B244)/B244","v":-0.10623605002118432},"2013-01-01",228.94300000000001,{"$f":"-I244","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J244:J245,K244:K245,)","v":-0.18278767541050911},{"$f":"IRR(J244:J245)","v":-0.10915380684270044},{"$f":"(I245-I244)/I244","v":-0.10915380684275129},null,{"$f":"E244-L244","v":4.6801328659057395E-3},{"$f":"F244-M244","v":2.9177568215515287E-3},null,{"$f":"(1+Q244)^(365/(K245-K244))-1","v":5.1011513746950232E-3}]
["2013-07-29",204.62100000000001,204.62100000000001,"2013-07-29",null,null,null,"2013-07-29",203.953,{"$f":"I245","v":203.953},"2013-07-29"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C246:C247,D246:D247,)","v":-0.2041107676923275},{"$f":"IRR(C246:C247)","v":-0.12308740603529217},{"$f":"(B247-B246)/B246","v":-0.12308740603556347},"2013-01-01",228.94300000000001,{"$f":"-I246","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J246:J247,K246:K247,)","v":-0.20863914117217064},{"$f":"IRR(J246:J247)","v":-0.12596148386241618},{"$f":"(I247-I246)/I246","v":-0.12596148386279563},null,{"$f":"E246-L246","v":4.5283734798431396E-3},{"$f":"F246-M246","v":2.8740778271240108E-3},null,{"$f":"(1+Q246)^(365/(K247-K246))-1","v":5.0007181580526971E-3}]
["2013-07-30",200.76300000000001,200.76300000000001,"2013-07-30",null,null,null,"2013-07-30",200.10499999999999,{"$f":"I247","v":200.10499999999999},"2013-07-30"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C248:C249,D248:D249,)","v":-0.19971720203757287},{"$f":"IRR(C248:C249)","v":-0.12084230572654481},{"$f":"(B249-B248)/B248","v":-0.12084230572675306},"2013-01-01",228.94300000000001,{"$f":"-I248","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J248:J249,K248:K249,)","v":-0.20426494106650356},{"$f":"IRR(J248:J249)","v":-0.12373385515142635},{"$f":"(I249-I248)/I248","v":-0.12373385515171899},null,{"$f":"E248-L248","v":4.5477390289306863E-3},{"$f":"F248-M248","v":2.8915494248815399E-3},null,{"$f":"(1+Q248)^(365/(K249-K248))-1","v":5.0072461392460799E-3}]
["2013-07-31",201.27699999999999,201.27699999999999,"2013-07-31",null,null,null,"2013-07-31",200.61500000000001,{"$f":"I249","v":200.61500000000001},"2013-07-31"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C250:C251,D250:D251,)","v":-0.210122000426054},{"$f":"IRR(C250:C251)","v":-0.12803186819378465},{"$f":"(B251-B250)/B250","v":-0.12803186819426673},"2013-01-01",228.94300000000001,{"$f":"-I250","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J250:J251,K250:K251,)","v":-0.21461950168013577},{"$f":"IRR(J250:J251)","v":-0.13091904971912796},{"$f":"(I251-I250)/I250","v":-0.13091904971979931},null,{"$f":"E250-L250","v":4.4975012540817705E-3},{"$f":"F250-M250","v":2.8871815253433131E-3},null,{"$f":"(1+Q250)^(365/(K251-K250))-1","v":4.9760324181757909E-3}]
["2013-08-01",199.631,199.631,"2013-08-01",null,null,null,"2013-08-01",198.97,{"$f":"I251","v":198.97},"2013-08-01"]
["2013-01-01",228.94300000000001,-228.94300000000001,"2013-01-01",{"$f":"XIRR(C252:C253,D252:D253,)","v":-0.2268061317503452},{"$f":"IRR(C252:C253)","v":-0.1393840388201476},{"$f":"(B253-B252)/B252","v":-0.13938403882189015},"2013-01-01",228.94300000000001,{"$f":"-I252","v":-228.94300000000001},"2013-01-01",{"$f":"XIRR(J252:J253,K252:K253,)","v":-0.23119879886507988},{"$f":"IRR(J252:J253)","v":-0.14224064504899775},{"$f":"(I253-I252)/I252","v":-0.14224064505138845},null,{"$f":"E252-L252","v":4.392667114734683E-3},{"$f":"F252-M252","v":2.8566062288501448E-3},null,{"$f":"(1+Q252)^(365/(K253-K252))-1","v":4.9001113869449053E-3}]
["2013-08-02",197.03200000000001,197.03200000000001,"2013-08-02",null,null,null,"2013-08-02",196.37799999999999,{"$f":"I253","v":196.37799999999999},"2013-08-02"]
[]
[]
["2013-06-03",220.20099999999999,{"$f":"-B256","v":-220.20099999999999},"2013-06-03",{"$f":"XIRR(C256:C257,D256:D257,)","v":-0.49151127412915235},{"$f":"IRR(C256:C257)","v":-0.10521750582419294},{"$f":"(B257-B256)/B256","v":-0.10521750582422415},"2013-06-03",219.66399999999999,{"$f":"-I256","v":-219.66399999999999},"2013-06-03",{"$f":"XIRR(J256:J257,K256:K257,)","v":-0.49423570111393933},{"$f":"IRR(J256:J257)","v":-0.10600735669018338},{"$f":"(I257-I256)/I256","v":-0.1060073566902178},null,{"$f":"E256-L256","v":2.7244269847869762E-3},{"$f":"F256-M256","v":7.8985086599044074E-4},null,{"$f":"(1+Q256)^(365/(K257-K256))-1","v":4.8145825479035675E-3}]
["2013-08-02",197.03200000000001,{"$f":"B257","v":197.03200000000001},"2013-08-02",null,null,null,"2013-08-02",196.37799999999999,{"$f":"I257","v":196.37799999999999},"2013-08-02"]
[]
["2023-01-01",null,-411.16500000000002,"2023-01-01",{"$f":"XIRR(C259:C260,D259:D260,)","v":2.6351949572563173E-2},{"$f":"IRR(C259:C260)","v":2.6351951163159616E-2},{"$f":"(B260-B259)/B259","v":{"$error":"#DIV/0!"}},"2023-01-01",null,-400,"2023-01-01",{"$f":"XIRR(J259:J260,K259:K260,)","v":2.5000002980232239E-2},{"$f":"IRR(J259:J260)","v":2.5000000000001625E-2},{"$f":"(I260-I259)/I259","v":{"$error":"#DIV/0!"}},null,{"$f":"E259-L259","v":1.351946592330934E-3},{"$f":"F259-M259","v":1.3519511631579911E-3},null,{"$f":"(1+Q259)^(365/(K260-K259))-1","v":1.351951163157894E-3}]
[{"$f":"A259+(5*365)","v":"2027-12-31"},null,{"$f":"J260+12","v":422},{"$f":"D259+(1*365)","v":"2024-01-01"},null,null,null,{"$f":"H259+(1*365)","v":"2024-01-01"},null,410,{"$f":"K259+(1*365)","v":"2024-01-01"}]

{"sheet":"Raw Data","index":2,"n_rows":114,"n_cols":12,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
["NAV_Date","Direct",null,"Regular"]
["2013-01-01",228.94300000000001,"2013-01-01",228.94300000000001]
["2013-01-02",231.03200000000001,"2013-01-02",231.02799999999999]
["2013-01-03",231.435,"2013-01-03",231.428]
["2013-01-04",232.035,"2013-01-04",232.023]
["2013-01-08",231.13900000000001,"2013-01-08",231.11]
["2013-01-09",230.49799999999999,"2013-01-09",230.465]
["2013-01-10",230.44,"2013-01-10",230.40199999999999]
["2013-01-11",229.727,"2013-01-11",229.68600000000001]
["2013-01-14",233.00800000000001,"2013-01-14",232.953]
["2013-01-16",230.797,"2013-01-16",230.73599999999999]
["2013-01-17",232.393,"2013-01-17",232.32599999999999]
["2013-01-18",234.155,"2013-01-18",234.084]
["2013-01-21",234.84100000000001,"2013-01-21",234.75899999999999]
["2013-01-23",232.27099999999999,"2013-01-23",232.18100000000001]
["2013-01-24",229.47399999999999,"2013-01-24",229.38200000000001]
["2013-01-25",232.733,"2013-01-25",232.636]
["2013-01-29",231.285,"2013-01-29",231.17400000000001]
["2013-01-30",230.86099999999999,"2013-01-30",230.74600000000001]
["2013-01-31",231.208,"2013-01-31",231.09]
["2013-02-01",230.30799999999999,"2013-02-01",230.18600000000001]
["2013-02-04",228.696,"2013-02-04",228.56399999999999]
["2013-02-05",227.35900000000001,"2013-02-05",227.22399999999999]
["2013-02-06",227.416,"2013-02-06",227.27699999999999]
["2013-02-07",225.917,"2013-02-07",225.77500000000001]
["2013-02-08",224.27699999999999,"2013-02-08",224.13300000000001]
["2013-02-11",224.33099999999999,"2013-02-11",224.17699999999999]
["2013-02-12",225.16800000000001,"2013-02-12",225.00899999999999]
["2013-02-15",222.501,"2013-02-15",222.333]
["2013-02-18",223.00200000000001,"2013-02-18",222.82300000000001]
["2013-02-19",224.648,"2013-02-19",224.464]
["2013-02-20",223.952,"2013-02-20",223.76499999999999]
["2013-02-21",220.11199999999999,"2013-02-21",219.92400000000001]
["2013-02-22",220.166,"2013-02-22",219.97499999999999]
["2013-02-26",216.441,"2013-02-26",216.239]
["2013-02-28",212.89699999999999,"2013-02-28",212.69200000000001]
["2013-03-01",214.51499999999999,"2013-03-01",214.304]
["2013-03-04",213.62700000000001,"2013-03-04",213.40600000000001]
["2013-03-06",219.375,"2013-03-06",219.142]
["2013-03-07",220.57300000000001,"2013-03-07",220.33500000000001]
["2013-03-08",223.11199999999999,"2013-03-08",222.86799999999999]
["2013-03-11",222.91200000000001,"2013-03-11",222.65700000000001]
["2013-03-12",221.68,"2013-03-12",221.422]
["2013-03-13",218.50200000000001,"2013-03-13",218.244]
["2013-03-14",221.417,"2013-03-14",221.15199999999999]
["2013-03-15",219.958,"2013-03-15",219.691]
["2013-03-18",218.40299999999999,"2013-03-18",218.12799999999999]
["2013-03-19",214.58099999999999,"2013-03-19",214.30699999999999]
["2013-03-20",211.16800000000001,"2013-03-20",210.89500000000001]
["2013-03-21",209.46100000000001,"2013-03-21",209.18700000000001]
["2013-03-22",208.857,"2013-03-22",208.58]
["2013-03-25",207.91499999999999,"2013-03-25",207.62899999999999]
["2013-03-26",207.964,"2013-03-26",207.67500000000001]
["2013-03-28",210.78200000000001,"2013-03-28",210.48500000000001]
["2013-04-01",211.858,"2013-04-01",211.54599999999999]
["2013-04-02",214.52699999999999,"2013-04-02",214.20699999999999]
["2013-04-03",211.482,"2013-04-03",211.16300000000001]
["2013-04-05",208.084,"2013-04-05",207.762]
["2013-04-09",205.51400000000001,"2013-04-09",205.18299999999999]
["2013-04-10",207.95400000000001,"2013-04-10",207.61600000000001]
["2013-04-11",209.727,"2013-04-11",209.38300000000001]
["2013-04-12",207.89400000000001,"2013-04-12",207.55199999999999]
["2013-04-15",209.66499999999999,"2013-04-15",209.31]
["2013-04-16",213.51599999999999,"2013-04-16",213.15100000000001]
["2013-04-17",214.21100000000001,"2013-04-17",213.84]
["2013-04-18",217.52500000000001,"2013-04-18",217.14500000000001]
["2013-04-22",219.69399999999999,"2013-04-22",219.29599999999999]
["2013-04-23",218.89500000000001,"2013-04-23",218.494]
["2013-04-26",219.101,"2013-04-26",218.68899999999999]
["2013-04-29",220.44900000000001,"2013-04-29",220.02500000000001]
["2013-04-30",221.578,"2013-04-30",221.148]
["2013-05-02",223.91300000000001,"2013-05-02",223.47200000000001]
["2013-05-03",221.23,"2013-05-03",220.791]
["2013-05-06",222.41900000000001,"2013-05-06",221.96799999999999]
["2013-05-08",225.15199999999999,"2013-05-08",224.68899999999999]
["2013-05-09",224.983,"2013-05-09",224.51599999999999]
["2013-05-10",226.708,"2013-05-10",226.23400000000001]
["2013-05-13",222.74299999999999,"2013-05-13",222.268]
["2013-05-14",223.79599999999999,"2013-05-14",223.315]
["2013-05-17",232.01599999999999,"2013-05-17",231.50700000000001]
["2013-05-20",230.494,"2013-05-20",229.977]
["2013-05-22",227.05600000000001,"2013-05-22",226.54300000000001]
["2013-05-23",220.78200000000001,"2013-05-23",220.28100000000001]
["2013-05-24",221.922,"2013-05-24",221.41399999999999]
["2013-05-27",224.21899999999999,"2013-05-27",223.696]
["2013-05-29",224.316,"2013-05-29",223.786]
["2013-05-30",224.584,"2013-05-30",224.05099999999999]
["2013-05-31",220.39699999999999,"2013-05-31",219.87]
["2013-06-03",220.20099999999999,"2013-06-03",219.66399999999999]
["2013-06-04",219.839,"2013-06-04",219.3]
["2013-06-05",219.86699999999999,"2013-06-05",219.32499999999999]
["2013-06-06",220.179,"2013-06-06",219.63300000000001]
["2013-06-07",218.51,"2013-06-07",217.964]
["2013-06-10",217.25700000000001,"2013-06-10",216.70500000000001]
["2013-06-11",213.714,"2013-06-11",213.16900000000001]
["2013-06-12",212.595,"2013-06-12",212.04900000000001]
["2013-06-14",214.28800000000001,"2013-06-14",213.732]
["2013-06-17",215.619,"2013-06-17",215.05]
["2013-06-18",214.41900000000001,"2013-06-18",213.852]
["2013-06-19",214.66,"2013-06-19",214.089]
["2013-06-21",207.92699999999999,"2013-06-21",207.36799999999999]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"248*2","v":496},{"$f":"M107","v":0},{"$f":"K103-#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"J103*5","v":2480},{"$f":"M108","v":0},{"$f":"K104-#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"3650","v":3650},{"$f":"M109","v":0},{"$f":"K105-#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K103/B101)-1","v":-1},{"$f":"(L103/D101)-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K104/B101)^(1/5)-1","v":-1},{"$f":"(L104/D101)^(1/5)-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"(K105/B101)^(1/10)-1","v":-1},{"$f":"(L105/D101)^(1/10)-1","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,"2013-06-21",{"$f":"J112+1","v":1},207.92699999999999,207.36799999999999]
[null,null,null,null,null,null,null,null,"2013-01-01",0,-228.94300000000001,-228.94300000000001]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xludf.XIRR(K111:K112,I111:I112)","v":{"$error":"#NAME?"}}]

{"sheet":"calculation (old)","index":3,"n_rows":253,"n_cols":19,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
["NAV_Date","Direct NAV","For XIRR","NAV_Date","XIRR","IRR","% diff","NAV_Date","Regular NAV","For XIRR","NAV_Date","XIRR","IRR","% diff",null,"XIRR difference","IRR difference",null,"Annualised IRR difference"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C2:C3,D2:D3,)","v":26.532170295715328},{"$f":"IRR(C2:C3)","v":9.1245419165752687E-3},{"$f":"(B3-B2)/B2","v":9.1245419165469077E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J2:J3,K2:K3,)","v":26.358728599548343},{"$f":"IRR(J2:J3)","v":9.1070703188411567E-3},{"$f":"(I3-I2)/I2","v":9.1070703188128894E-3},null,{"$f":"E2-L2","v":0.17344169616698579},{"$f":"F2-M2","v":1.7471597734112013E-5},null,{"$f":"(1+Q2)^(365/(K3-K2))-1","v":6.3974543146241292E-3}]
["2013-01-02",231.03200000000001,-231.03200000000001,"2013-01-02",null,null,null,"2013-01-02",231.02799999999999,-231.02799999999999,"2013-01-02"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C4:C5,D4:D5,)","v":6.2119803905487068},{"$f":"IRR(C4:C5)","v":1.0884805388262038E-2},{"$f":"(B5-B4)/B4","v":1.0884805388240697E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J4:J5,K4:K5,)","v":6.1722800731658953},{"$f":"IRR(J4:J5)","v":1.0854230092227904E-2},{"$f":"(I5-I4)/I4","v":1.0854230092206292E-2},null,{"$f":"E4-L4","v":3.9700317382811434E-2},{"$f":"F4-M4","v":3.0575296034134405E-5},null,{"$f":"(1+Q4)^(365/(K5-K4))-1","v":5.5955028955771979E-3}]
["2013-01-03",231.435,-231.435,"2013-01-03",null,null,null,"2013-01-03",231.428,-231.428,"2013-01-03"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C6:C7,D6:D7,)","v":4.11500084400177},{"$f":"IRR(C6:C7)","v":1.350554504834494E-2},{"$f":"(B7-B6)/B6","v":1.3505545048330739E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J6:J7,K6:K7,)","v":4.0829167127609249},{"$f":"IRR(J6:J7)","v":1.3453130255143206E-2},{"$f":"(I7-I6)/I6","v":1.3453130255128936E-2},null,{"$f":"E6-L6","v":3.2084131240845082E-2},{"$f":"F6-M6","v":5.2414793201734089E-5},null,{"$f":"(1+Q6)^(365/(K7-K6))-1","v":6.3973421882832504E-3}]
["2013-01-04",232.035,-232.035,"2013-01-04",null,null,null,"2013-01-04",232.023,-232.023,"2013-01-04"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C8:C9,D8:D9,)","v":0.64504210352897662},{"$f":"IRR(C8:C9)","v":9.5919071559557624E-3},{"$f":"(B9-B8)/B8","v":9.5919071559296323E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J8:J9,K8:K9,)","v":0.63431447148323072},{"$f":"IRR(J8:J9)","v":9.4652380723855341E-3},{"$f":"(I9-I8)/I8","v":9.4652380723586286E-3},null,{"$f":"E8-L8","v":1.0727632045745894E-2},{"$f":"F8-M8","v":1.2666908357022826E-4},null,{"$f":"(1+Q8)^(365/(K9-K8))-1","v":6.6263272492408376E-3}]
["2013-01-08",231.13900000000001,-231.13900000000001,"2013-01-08",null,null,null,"2013-01-08",231.11,-231.11,"2013-01-08"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C10:C11,D10:D11,)","v":0.36184603571891782},{"$f":"IRR(C10:C11)","v":6.7920836191070018E-3},{"$f":"(B11-B10)/B10","v":6.7920836190666599E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J10:J11,K10:K11,)","v":0.35297874808311469},{"$f":"IRR(J10:J11)","v":6.6479429378029434E-3},{"$f":"(I11-I10)/I10","v":6.6479429377617628E-3},null,{"$f":"E10-L10","v":8.8672876358031338E-3},{"$f":"F10-M10","v":1.4414068130405838E-4},null,{"$f":"(1+Q10)^(365/(K11-K10))-1","v":6.5976136614316339E-3}]
["2013-01-09",230.49799999999999,-230.49799999999999,"2013-01-09",null,null,null,"2013-01-09",230.465,-230.465,"2013-01-09"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C12:C13,D12:D13,)","v":0.30254394412040719},{"$f":"IRR(C12:C13)","v":6.5387454519663345E-3},{"$f":"(B13-B12)/B12","v":6.5387454519246517E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J12:J13,K12:K13,)","v":0.29386128783226029},{"$f":"IRR(J12:J13)","v":6.372765273494973E-3},{"$f":"(I13-I12)/I12","v":6.3727652734522338E-3},null,{"$f":"E12-L12","v":8.682656288146906E-3},{"$f":"F12-M12","v":1.6598017847136142E-4},null,{"$f":"(1+Q12)^(365/(K13-K12))-1","v":6.7535629151855847E-3}]
["2013-01-10",230.44,-230.44,"2013-01-10",null,null,null,"2013-01-10",230.40199999999999,-230.40199999999999,"2013-01-10"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C14:C15,D14:D15,)","v":0.13289723992347716},{"$f":"IRR(C14:C15)","v":3.4244331559170832E-3},{"$f":"(B15-B14)/B14","v":3.4244331558509838E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J14:J15,K14:K15,)","v":0.1255405962467194},{"$f":"IRR(J14:J15)","v":3.2453492791461968E-3},{"$f":"(I15-I14)/I14","v":3.2453492790781766E-3},null,{"$f":"E14-L14","v":7.356643676757757E-3},{"$f":"F14-M14","v":1.7908387677088638E-4},null,{"$f":"(1+Q14)^(365/(K15-K14))-1","v":6.5573823797369091E-3}]
["2013-01-11",229.727,-229.727,"2013-01-11",null,null,null,"2013-01-11",229.68600000000001,-229.68600000000001,"2013-01-11"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C16:C17,D16:D17,)","v":0.63909798264503503},{"$f":"IRR(C16:C17)","v":1.7755511197117275E-2},{"$f":"(B17-B16)/B16","v":1.7755511197110187E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J16:J17,K16:K17,)","v":0.62826971411705024},{"$f":"IRR(J16:J17)","v":1.7515276728275988E-2},{"$f":"(I17-I16)/I16","v":1.7515276728268567E-2},null,{"$f":"E16-L16","v":1.0828268527984797E-2},{"$f":"F16-M16","v":2.402344688412876E-4},null,{"$f":"(1+Q16)^(365/(K17-K16))-1","v":6.7670281990122039E-3}]
["2013-01-14",233.00800000000001,-233.00800000000001,"2013-01-14",null,null,null,"2013-01-14",232.953,-232.953,"2013-01-14"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C18:C19,D18:D19,)","v":0.21684302687644957},{"$f":"IRR(C18:C19)","v":8.0980855497113265E-3},{"$f":"(B19-B18)/B18","v":8.0980855496782383E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J18:J19,K18:K19,)","v":0.20904118418693543},{"$f":"IRR(J18:J19)","v":7.8316436842699975E-3},{"$f":"(I19-I18)/I18","v":7.8316436842357177E-3},null,{"$f":"E18-L18","v":7.8018426895141435E-3},{"$f":"F18-M18","v":2.6644186544132892E-4},null,{"$f":"(1+Q18)^(365/(K19-K18))-1","v":6.5036123896644593E-3}]
["2013-01-16",230.797,-230.797,"2013-01-16",null,null,null,"2013-01-16",230.73599999999999,-230.73599999999999,"2013-01-16"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C20:C21,D20:D21,)","v":0.4066386282444},{"$f":"IRR(C20:C21)","v":1.5069253045528818E-2},{"$f":"(B21-B20)/B20","v":1.506925304551783E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J20:J21,K20:K21,)","v":0.39741626381874096},{"$f":"IRR(J20:J21)","v":1.4776603783485776E-2},{"$f":"(I21-I20)/I20","v":1.4776603783474408E-2},null,{"$f":"E20-L20","v":9.2223644256590465E-3},{"$f":"F20-M20","v":2.9264926204304251E-4},null,{"$f":"(1+Q20)^(365/(K21-K20))-1","v":6.6974126388117394E-3}]
["2013-01-17",232.393,-232.393,"2013-01-17",null,null,null,"2013-01-17",232.32599999999999,-232.32599999999999,"2013-01-17"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C22:C23,D22:D23,)","v":0.62142885327339181},{"$f":"IRR(C22:C23)","v":2.2765491847318554E-2},{"$f":"(B23-B22)/B22","v":2.2765491847315657E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J22:J23,K22:K23,)","v":0.61090561747550964},{"$f":"IRR(J22:J23)","v":2.2455370987541395E-2},{"$f":"(I23-I22)/I22","v":2.2455370987538342E-2},null,{"$f":"E22-L22","v":1.0523235797882169E-2},{"$f":"F22-M22","v":3.1012085977715972E-4},null,{"$f":"(1+Q22)^(365/(K23-K22))-1","v":6.6796550777101782E-3}]
["2013-01-18",234.155,-234.155,"2013-01-18",null,null,null,"2013-01-18",234.084,-234.084,"2013-01-18"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C24:C25,D24:D25,)","v":0.59074134230613728},{"$f":"IRR(C24:C25)","v":2.5761870858686951E-2},{"$f":"(B25-B24)/B24","v":2.576187085868533E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J24:J25,K24:K25,)","v":0.58063496947288529},{"$f":"IRR(J24:J25)","v":2.5403703105141517E-2},{"$f":"(I25-I24)/I24","v":2.5403703105139591E-2},null,{"$f":"E24-L24","v":1.0106372833251998E-2},{"$f":"F24-M24","v":3.581677535454339E-4},null,{"$f":"(1+Q24)^(365/(K25-K24))-1","v":6.5567934565218255E-3}]
["2013-01-21",234.84100000000001,-234.84100000000001,"2013-01-21",null,null,null,"2013-01-21",234.75899999999999,-234.75899999999999,"2013-01-21"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C26:C27,D26:D27,)","v":0.27053174376487743},{"$f":"IRR(C26:C27)","v":1.453636931464476E-2},{"$f":"(B27-B26)/B26","v":1.4536369314632787E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J26:J27,K26:K27,)","v":0.26238860487937932},{"$f":"IRR(J26:J27)","v":1.414325836563218E-2},{"$f":"(I27-I26)/I26","v":1.4143258365619388E-2},null,{"$f":"E26-L26","v":8.1431388854981135E-3},{"$f":"F26-M26","v":3.9311094901258066E-4},null,{"$f":"(1+Q26)^(365/(K27-K26))-1","v":6.5420930198560878E-3}]
["2013-01-23",232.27099999999999,-232.27099999999999,"2013-01-23",null,null,null,"2013-01-23",232.18100000000001,-232.18100000000001,"2013-01-23"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C28:C29,D28:D29,)","v":3.7448707222938554E-2},{"$f":"IRR(C28:C29)","v":2.3193545992574414E-3},{"$f":"(B29-B28)/B28","v":2.31935459917961E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J28:J29,K28:K29,)","v":3.0867704749107362E-2},{"$f":"IRR(J28:J29)","v":1.9175078513816392E-3},{"$f":"(I29-I28)/I28","v":1.9175078512992008E-3},null,{"$f":"E28-L28","v":6.581002473831192E-3},{"$f":"F28-M28","v":4.0184674787580228E-4},null,{"$f":"(1+Q28)^(365/(K29-K28))-1","v":6.3962212134291985E-3}]
["2013-01-24",229.47399999999999,-229.47399999999999,"2013-01-24",null,null,null,"2013-01-24",229.38200000000001,-229.38200000000001,"2013-01-24"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C30:C31,D30:D31,)","v":0.28364376425743099},{"$f":"IRR(C30:C31)","v":1.6554338852910827E-2},{"$f":"(B31-B30)/B30","v":1.6554338852902216E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J30:J31,K30:K31,)","v":0.27553127408027656},{"$f":"IRR(J30:J31)","v":1.6130652607863429E-2},{"$f":"(I31-I30)/I30","v":1.6130652607854283E-2},null,{"$f":"E30-L30","v":8.11249017715443E-3},{"$f":"F30-M30","v":4.2368624504739855E-4},null,{"$f":"(1+Q30)^(365/(K31-K30))-1","v":6.4629925882022654E-3}]
["2013-01-25",232.733,-232.733,"2013-01-25",null,null,null,"2013-01-25",232.636,-232.636,"2013-01-25"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C32:C33,D32:D33,)","v":0.14187650084495543},{"$f":"IRR(C32:C33)","v":1.0229620473241897E-2},{"$f":"(B33-B32)/B32","v":1.0229620473218157E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J32:J33,K32:K33,)","v":0.13475329279899598},{"$f":"IRR(J32:J33)","v":9.7447836361272272E-3},{"$f":"(I33-I32)/I32","v":9.7447836361015377E-3},null,{"$f":"E32-L32","v":7.1232080459594505E-3},{"$f":"F32-M32","v":4.8483683711466989E-4},null,{"$f":"(1+Q32)^(365/(K33-K32))-1","v":6.3386677098606903E-3}]
["2013-01-29",231.285,-231.285,"2013-01-29",null,null,null,"2013-01-29",231.17400000000001,-231.17400000000001,"2013-01-29"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C34:C35,D34:D35,)","v":0.11071435809135435},{"$f":"IRR(C34:C35)","v":8.3776311134527298E-3},{"$f":"(B35-B34)/B34","v":8.3776311134211474E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J34:J35,K34:K35,)","v":0.10377064347267151},{"$f":"IRR(J34:J35)","v":7.8753226786049298E-3},{"$f":"(I35-I34)/I34","v":7.875322678570636E-3},null,{"$f":"E34-L34","v":6.9437146186828447E-3},{"$f":"F34-M34","v":5.0230843484780005E-4},null,{"$f":"(1+Q34)^(365/(K35-K34))-1","v":6.3405875386643995E-3}]
["2013-01-30",230.86099999999999,-230.86099999999999,"2013-01-30",null,null,null,"2013-01-30",230.74600000000001,-230.74600000000001,"2013-01-30"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C36:C37,D36:D37,)","v":0.12724530100822445},{"$f":"IRR(C36:C37)","v":9.8932922168649042E-3},{"$f":"(B37-B36)/B36","v":9.8932922168399398E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J36:J37,K36:K37,)","v":0.12026566863059995},{"$f":"IRR(J36:J37)","v":9.3778800837160201E-3},{"$f":"(I37-I36)/I36","v":9.3778800836889151E-3},null,{"$f":"E36-L36","v":6.9796323776245006E-3},{"$f":"F36-M36","v":5.1541213314888409E-4},null,{"$f":"(1+Q36)^(365/(K37-K36))-1","v":6.2889249067175079E-3}]
["2013-01-31",231.208,-231.208,"2013-01-31",null,null,null,"2013-01-31",231.09,-231.09,"2013-01-31"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C38:C39,D38:D39,)","v":7.2499009966850256E-2},{"$f":"IRR(C38:C39)","v":5.962182726750362E-3},{"$f":"(B39-B38)/B38","v":5.962182726704816E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J38:J39,K38:K39,)","v":6.5828797221183774E-2},{"$f":"IRR(J38:J39)","v":5.4292989958691492E-3},{"$f":"(I39-I38)/I38","v":5.4292989958198978E-3},null,{"$f":"E38-L38","v":6.6702127456664817E-3},{"$f":"F38-M38","v":5.3288373088121281E-4},null,{"$f":"(1+Q38)^(365/(K39-K38))-1","v":6.2923190348325164E-3}]
["2013-02-01",230.30799999999999,-230.30799999999999,"2013-02-01",null,null,null,"2013-02-01",230.18600000000001,-230.18600000000001,"2013-02-01"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C40:C41,D40:D41,)","v":-1.1521366238594056E-2},{"$f":"IRR(C40:C41)","v":-1.0788711599444714E-3},{"$f":"(B41-B40)/B40","v":-1.078871160070472E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J40:J41,K40:K41,)","v":-1.7629054188728333E-2},{"$f":"IRR(J40:J41)","v":-1.6554338851536995E-3},{"$f":"(I41-I40)/I40","v":-1.6554338852903085E-3},null,{"$f":"E40-L40","v":6.1076879501342773E-3},{"$f":"F40-M40","v":5.7656272520922804E-4},null,{"$f":"(1+Q40)^(365/(K41-K40))-1","v":6.2069706809892988E-3}]
["2013-02-04",228.696,-228.696,"2013-02-04",null,null,null,"2013-02-04",228.56399999999999,-228.56399999999999,"2013-02-04"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C42:C43,D42:D43,)","v":-6.9844469428062453E-2},{"$f":"IRR(C42:C43)","v":-6.9187527023584017E-3},{"$f":"(B43-B42)/B42","v":-6.9187527026377876E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J42:J43,K42:K43,)","v":-7.5588098168373113E-2},{"$f":"IRR(J42:J43)","v":-7.5084191258560249E-3},{"$f":"(I43-I42)/I42","v":-7.5084191261581374E-3},null,{"$f":"E42-L42","v":5.7436287403106606E-3},{"$f":"F42-M42","v":5.8966642349762323E-4},null,{"$f":"(1+Q42)^(365/(K43-K42))-1","v":6.1665011539377979E-3}]
["2013-02-05",227.35900000000001,-227.35900000000001,"2013-02-05",null,null,null,"2013-02-05",227.22399999999999,-227.22399999999999,"2013-02-05"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C44:C45,D44:D45,)","v":-6.5600040555000308E-2},{"$f":"IRR(C44:C45)","v":-6.6697824346590006E-3},{"$f":"(B45-B44)/B44","v":-6.6697824349292844E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J44:J45,K44:K45,)","v":-7.1374407410621676E-2},{"$f":"IRR(J44:J45)","v":-7.2769204558905147E-3},{"$f":"(I45-I44)/I44","v":-7.2769204561835268E-3},null,{"$f":"E44-L44","v":5.7743668556213684E-3},{"$f":"F44-M44","v":6.0713802123151406E-4},null,{"$f":"(1+Q44)^(365/(K45-K44))-1","v":6.1728107677356814E-3}]
["2013-02-06",227.416,-227.416,"2013-02-06",null,null,null,"2013-02-06",227.27699999999999,-227.27699999999999,"2013-02-06"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C46:C47,D46:D47,)","v":-0.12300664447247983},{"$f":"IRR(C46:C47)","v":-1.32172636850888E-2},{"$f":"(B47-B46)/B46","v":-1.3217263685720945E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J46:J47,K46:K47,)","v":-0.12842936702072616},{"$f":"IRR(J46:J47)","v":-1.3837505404592177E-2},{"$f":"(I47-I46)/I46","v":-1.3837505405275575E-2},null,{"$f":"E46-L46","v":5.4227225482463282E-3},{"$f":"F46-M46","v":6.2024171950337756E-4},null,{"$f":"(1+Q46)^(365/(K47-K46))-1","v":6.1354492592298193E-3}]
["2013-02-07",225.917,-225.917,"2013-02-07",null,null,null,"2013-02-07",225.77500000000001,-225.77500000000001,"2013-02-07"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C48:C49,D48:D49,)","v":-0.17945260331034657},{"$f":"IRR(C48:C49)","v":-2.0380618755108774E-2},{"$f":"(B49-B48)/B48","v":-2.0380618756633856E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J48:J49,K48:K49,)","v":-0.18449911251664158},{"$f":"IRR(J48:J49)","v":-2.1009596273411292E-2},{"$f":"(I49-I48)/I48","v":-2.1009596275055373E-2},null,{"$f":"E48-L48","v":5.0465092062950134E-3},{"$f":"F48-M48","v":6.2897751830251827E-4},null,{"$f":"(1+Q48)^(365/(K49-K48))-1","v":6.0578705271052691E-3}]
["2013-02-08",224.27699999999999,-224.27699999999999,"2013-02-08",null,null,null,"2013-02-08",224.13300000000001,-224.13300000000001,"2013-02-08"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C50:C51,D50:D51,)","v":-0.16570515893399718},{"$f":"IRR(C50:C51)","v":-2.01447521857431E-2},{"$f":"(B51-B50)/B50","v":-2.014475218722574E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J50:J51,K50:K51,)","v":-0.17079006060957913},{"$f":"IRR(J50:J51)","v":-2.081740869837535E-2},{"$f":"(I51-I50)/I50","v":-2.0817408699982175E-2},null,{"$f":"E50-L50","v":5.0849016755819543E-3},{"$f":"F50-M50","v":6.7265651263224979E-4},null,{"$f":"(1+Q50)^(365/(K51-K50))-1","v":6.0042239858271174E-3}]
["2013-02-11",224.33099999999999,-224.33099999999999,"2013-02-11",null,null,null,"2013-02-11",224.17699999999999,-224.17699999999999,"2013-02-11"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C52:C53,D52:D53,)","v":-0.1345366362482309},{"$f":"IRR(C52:C53)","v":-1.64888203604493E-2},{"$f":"(B53-B52)/B52","v":-1.6488820361400022E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J52:J53,K52:K53,)","v":-0.13983332179486752},{"$f":"IRR(J52:J53)","v":-1.7183316370288641E-2},{"$f":"(I53-I52)/I52","v":-1.7183316371323979E-2},null,{"$f":"E52-L52","v":5.2966855466366203E-3},{"$f":"F52-M52","v":6.9449600983934046E-4},null,{"$f":"(1+Q52)^(365/(K53-K52))-1","v":6.0516438471318601E-3}]
["2013-02-12",225.16800000000001,-225.16800000000001,"2013-02-12",null,null,null,"2013-02-12",225.00899999999999,-225.00899999999999,"2013-02-12"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C54:C55,D54:D55,)","v":-0.20665969774127008},{"$f":"IRR(C54:C55)","v":-2.8138008146737028E-2},{"$f":"(B55-B54)/B54","v":-2.8138008150500372E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J54:J55,K54:K55,)","v":-0.2115053497254849},{"$f":"IRR(J54:J55)","v":-2.8871815251236818E-2},{"$f":"(I55-I54)/I54","v":-2.887181525532562E-2},null,{"$f":"E54-L54","v":4.8456519842148271E-3},{"$f":"F54-M54","v":7.3380710449979028E-4},null,{"$f":"(1+Q54)^(365/(K55-K54))-1","v":5.9675434851242937E-3}]
["2013-02-15",222.501,-222.501,"2013-02-15",null,null,null,"2013-02-15",222.333,-222.333,"2013-02-15"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C56:C57,D56:D57,)","v":-0.18121292367577552},{"$f":"IRR(C56:C57)","v":-2.5949690531393902E-2},{"$f":"(B57-B56)/B56","v":-2.5949690534325148E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J56:J57,K56:K57,)","v":-0.18619736656546598},{"$f":"IRR(J56:J57)","v":-2.6731544529712315E-2},{"$f":"(I57-I56)/I56","v":-2.6731544532918691E-2},null,{"$f":"E56-L56","v":4.9844428896904658E-3},{"$f":"F56-M56","v":7.8185399831841307E-4},null,{"$f":"(1+Q56)^(365/(K57-K56))-1","v":5.9607199358848728E-3}]
["2013-02-18",223.00200000000001,-223.00200000000001,"2013-02-18",null,null,null,"2013-02-18",222.82300000000001,-222.82300000000001,"2013-02-18"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C58:C59,D58:D59,)","v":-0.13157256059348582},{"$f":"IRR(C58:C59)","v":-1.8760128065556762E-2},{"$f":"(B59-B58)/B58","v":-1.8760128066811457E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J58:J59,K58:K59,)","v":-0.13685700185596938},{"$f":"IRR(J58:J59)","v":-1.9563821561189802E-2},{"$f":"(I59-I58)/I58","v":-1.95638215625724E-2},null,{"$f":"E58-L58","v":5.2844412624835635E-3},{"$f":"F58-M58","v":8.0369349563303924E-4},null,{"$f":"(1+Q58)^(365/(K59-K58))-1","v":6.0022336476421856E-3}]
["2013-02-19",224.648,-224.648,"2013-02-19",null,null,null,"2013-02-19",224.464,-224.464,"2013-02-19"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C60:C61,D60:D61,)","v":-0.14862419478595257},{"$f":"IRR(C60:C61)","v":-2.1800186070710017E-2},{"$f":"(B61-B60)/B60","v":-2.1800186072515926E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J60:J61,K60:K61,)","v":-0.15380012728273865},{"$f":"IRR(J60:J61)","v":-2.2616983264588608E-2},{"$f":"(I61-I60)/I60","v":-2.2616983266577382E-2},null,{"$f":"E60-L60","v":5.1759324967860787E-3},{"$f":"F60-M60","v":8.1679719387859132E-4},null,{"$f":"(1+Q60)^(365/(K61-K60))-1","v":5.9779829626709358E-3}]
["2013-02-20",223.952,-223.952,"2013-02-20",null,null,null,"2013-02-20",223.76499999999999,-223.76499999999999,"2013-02-20"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C62:C63,D62:D63,)","v":-0.24536896273493775},{"$f":"IRR(C62:C63)","v":-3.8572919897092439E-2},{"$f":"(B63-B62)/B62","v":-3.8572919897092363E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J62:J63,K62:K63,)","v":-0.24996971562504772},{"$f":"IRR(J62:J63)","v":-3.9394084990587219E-2},{"$f":"(I63-I62)/I62","v":-3.9394084990587198E-2},null,{"$f":"E62-L62","v":4.6007528901099715E-3},{"$f":"F62-M62","v":8.2116509349478006E-4},null,{"$f":"(1+Q62)^(365/(K63-K62))-1","v":5.8918432378496366E-3}]
["2013-02-21",220.11199999999999,-220.11199999999999,"2013-02-21",null,null,null,"2013-02-21",219.92400000000001,-219.92400000000001,"2013-02-21"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C64:C65,D64:D65,)","v":-0.23996482118964196},{"$f":"IRR(C64:C65)","v":-3.8337053327684237E-2},{"$f":"(B65-B64)/B64","v":-3.8337053327684251E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J64:J65,K64:K65,)","v":-0.24458088949322704},{"$f":"IRR(J64:J65)","v":-3.9171322119479671E-2},{"$f":"(I65-I64)/I64","v":-3.9171322119479594E-2},null,{"$f":"E64-L64","v":4.6160683035850747E-3},{"$f":"F64-M64","v":8.3426879179543389E-4},null,{"$f":"(1+Q64)^(365/(K65-K64))-1","v":5.8706489350961455E-3}]
["2013-02-22",220.166,-220.166,"2013-02-22",null,null,null,"2013-02-22",219.97499999999999,-219.97499999999999,"2013-02-22"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C66:C67,D66:D67,)","v":-0.30650464668869981},{"$f":"IRR(C66:C67)","v":-5.4607478717410028E-2},{"$f":"(B67-B66)/B66","v":-5.4607478717410049E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J66:J67,K66:K67,)","v":-0.31071232184767728},{"$f":"IRR(J66:J67)","v":-5.5489794402973698E-2},{"$f":"(I67-I66)/I66","v":-5.5489794402973698E-2},null,{"$f":"E66-L66","v":4.2076751589774641E-3},{"$f":"F66-M66","v":8.823156855636699E-4},null,{"$f":"(1+Q66)^(365/(K67-K66))-1","v":5.7648250886301877E-3}]
["2013-02-26",216.441,-216.441,"2013-02-26",null,null,null,"2013-02-26",216.239,-216.239,"2013-02-26"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C68:C69,D68:D69,)","v":-0.36700055673718462},{"$f":"IRR(C68:C69)","v":-7.0087314309675061E-2},{"$f":"(B69-B68)/B68","v":-7.0087314309675422E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J68:J69,K68:K69,)","v":-0.37082656696438804},{"$f":"IRR(J68:J69)","v":-7.0982733693538996E-2},{"$f":"(I69-I68)/I68","v":-7.0982733693539454E-2},null,{"$f":"E68-L68","v":3.8260102272034135E-3},{"$f":"F68-M68","v":8.9541938386393516E-4},null,{"$f":"(1+Q68)^(365/(K69-K68))-1","v":5.6483375320761642E-3}]
["2013-02-28",212.89699999999999,-212.89699999999999,"2013-02-28",null,null,null,"2013-02-28",212.69200000000001,-212.69200000000001,"2013-02-28"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C70:C71,D70:D71,)","v":-0.33148499801754955},{"$f":"IRR(C70:C71)","v":-6.3020053026299122E-2},{"$f":"(B71-B70)/B70","v":-6.3020053026299233E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J70:J71,K70:K71,)","v":-0.33554260358214383},{"$f":"IRR(J70:J71)","v":-6.3941679806764018E-2},{"$f":"(I71-I70)/I70","v":-6.3941679806764171E-2},null,{"$f":"E70-L70","v":4.0576055645942799E-3},{"$f":"F70-M70","v":9.2162678046489588E-4},null,{"$f":"(1+Q70)^(365/(K71-K70))-1","v":5.7152336350199118E-3}]
["2013-03-01",214.51499999999999,-214.51499999999999,"2013-03-01",null,null,null,"2013-03-01",214.304,-214.304,"2013-03-01"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C72:C73,D72:D73,)","v":-0.33477621600031859},{"$f":"IRR(C72:C73)","v":-6.6898747723232233E-2},{"$f":"(B73-B72)/B72","v":-6.6898747723232427E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J72:J73,K72:K73,)","v":-0.33881737962365155},{"$f":"IRR(J72:J73)","v":-6.7864053498032081E-2},{"$f":"(I73-I72)/I72","v":-6.786405349803229E-2},null,{"$f":"E72-L72","v":4.0411636233329551E-3},{"$f":"F72-M72","v":9.6530577479984891E-4},null,{"$f":"(1+Q72)^(365/(K73-K72))-1","v":5.6962698306575188E-3}]
["2013-03-04",213.62700000000001,-213.62700000000001,"2013-03-04",null,null,null,"2013-03-04",213.40600000000001,-213.40600000000001,"2013-03-04"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C74:C75,D74:D75,)","v":-0.21609628573060036},{"$f":"IRR(C74:C75)","v":-4.1792061779569602E-2},{"$f":"(B75-B74)/B74","v":-4.1792061779569636E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J74:J75,K74:K75,)","v":-0.22083281204104427},{"$f":"IRR(J74:J75)","v":-4.280978234757131E-2},{"$f":"(I75-I74)/I74","v":-4.2809782347571296E-2},null,{"$f":"E74-L74","v":4.7365263104439115E-3},{"$f":"F74-M74","v":1.0177205680017079E-3},null,{"$f":"(1+Q74)^(365/(K75-K74))-1","v":5.8180958530358318E-3}]
["2013-03-06",219.375,-219.375,"2013-03-06",null,null,null,"2013-03-06",219.142,-219.142,"2013-03-06"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C76:C77,D76:D77,)","v":-0.18871948793530463},{"$f":"IRR(C76:C77)","v":-3.6559318258256375E-2},{"$f":"(B77-B76)/B76","v":-3.6559318258256437E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J76:J77,K76:K77,)","v":-0.19362284764647486},{"$f":"IRR(J76:J77)","v":-3.7598878323425559E-2},{"$f":"(I77-I76)/I76","v":-3.7598878323425497E-2},null,{"$f":"E76-L76","v":4.9033597111702298E-3},{"$f":"F76-M76","v":1.0395600651691844E-3},null,{"$f":"(1+Q76)^(365/(K77-K76))-1","v":5.8515512976569095E-3}]
["2013-03-07",220.57300000000001,-220.57300000000001,"2013-03-07",null,null,null,"2013-03-07",220.33500000000001,-220.33500000000001,"2013-03-07"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C78:C79,D78:D79,)","v":-0.13296615593135358},{"$f":"IRR(C78:C79)","v":-2.5469221593868586E-2},{"$f":"(B79-B78)/B78","v":-2.5469221596642035E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J78:J79,K78:K79,)","v":-0.13819705359637738},{"$f":"IRR(J78:J79)","v":-2.6534989055276924E-2},{"$f":"(I79-I78)/I78","v":-2.6534989058411992E-2},null,{"$f":"E78-L78","v":5.2308976650237982E-3},{"$f":"F78-M78","v":1.0657674614083373E-3},null,{"$f":"(1+Q78)^(365/(K79-K78))-1","v":5.9082637713225861E-3}]
["2013-03-08",223.11199999999999,-223.11199999999999,"2013-03-08",null,null,null,"2013-03-08",222.86799999999999,-222.86799999999999,"2013-03-08"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C80:C81,D80:D81,)","v":-0.13169992528855798},{"$f":"IRR(C80:C81)","v":-2.6342801480271939E-2},{"$f":"(B81-B80)/B80","v":-2.6342801483338674E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J80:J81,K80:K81,)","v":-0.13694141767919063},{"$f":"IRR(J80:J81)","v":-2.7456615835393959E-2},{"$f":"(I81-I80)/I80","v":-2.745661583887693E-2},null,{"$f":"E80-L80","v":5.2414923906326516E-3},{"$f":"F80-M80","v":1.1138143551220198E-3},null,{"$f":"(1+Q80)^(365/(K81-K80))-1","v":5.9060098096577196E-3}]
["2013-03-11",222.91200000000001,-222.91200000000001,"2013-03-11",null,null,null,"2013-03-11",222.65700000000001,-222.65700000000001,"2013-03-11"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C82:C83,D82:D83,)","v":-0.15472984798252581},{"$f":"IRR(C82:C83)","v":-3.1724053585390238E-2},{"$f":"(B83-B82)/B82","v":-3.1724053585390273E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J82:J83,K82:K83,)","v":-0.15984688587486742},{"$f":"IRR(J82:J83)","v":-3.2850971639229141E-2},{"$f":"(I83-I82)/I82","v":-3.2850971639229044E-2},null,{"$f":"E82-L82","v":5.1170378923416082E-3},{"$f":"F82-M82","v":1.1269180538389031E-3},null,{"$f":"(1+Q82)^(365/(K83-K82))-1","v":5.8900427560979463E-3}]
["2013-03-12",221.68,-221.68,"2013-03-12",null,null,null,"2013-03-12",221.422,-221.422,"2013-03-12"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C84:C85,D84:D85,)","v":-0.21334369555115701},{"$f":"IRR(C84:C85)","v":-4.5605237985000553E-2},{"$f":"(B85-B84)/B84","v":-4.5605237985000643E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J84:J85,K84:K85,)","v":-0.21810715124011038},{"$f":"IRR(J84:J85)","v":-4.6732156038839394E-2},{"$f":"(I85-I84)/I84","v":-4.6732156038839415E-2},null,{"$f":"E84-L84","v":4.7634556889533664E-3},{"$f":"F84-M84","v":1.1269180538388407E-3},null,{"$f":"(1+Q84)^(365/(K85-K84))-1","v":5.8068440125149667E-3}]
["2013-03-13",218.50200000000001,-218.50200000000001,"2013-03-13",null,null,null,"2013-03-13",218.244,-218.244,"2013-03-13"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C86:C87,D86:D87,)","v":-0.15586894191801551},{"$f":"IRR(C86:C87)","v":-3.2872811136396465E-2},{"$f":"(B87-B86)/B86","v":-3.2872811136396438E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J86:J87,K86:K87,)","v":-0.16097808070480818},{"$f":"IRR(J86:J87)","v":-3.4030304486269633E-2},{"$f":"(I87-I86)/I86","v":-3.4030304486269619E-2},null,{"$f":"E86-L86","v":5.1091387867926719E-3},{"$f":"F86-M86","v":1.1574933498731677E-3},null,{"$f":"(1+Q86)^(365/(K87-K86))-1","v":5.8816844322233663E-3}]
["2013-03-14",221.417,-221.417,"2013-03-14",null,null,null,"2013-03-14",221.15199999999999,-221.15199999999999,"2013-03-14"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C88:C89,D88:D89,)","v":-0.18141842111945156},{"$f":"IRR(C88:C89)","v":-3.924557640984884E-2},{"$f":"(B89-B88)/B88","v":-3.9245576409848798E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J88:J89,K88:K89,)","v":-0.18637463375926017},{"$f":"IRR(J88:J89)","v":-4.0411805558588788E-2},{"$f":"(I89-I88)/I88","v":-4.0411805558588858E-2},null,{"$f":"E88-L88","v":4.9562126398086104E-3},{"$f":"F88-M88","v":1.1662291487399487E-3},null,{"$f":"(1+Q88)^(365/(K89-K88))-1","v":5.8447625189961272E-3}]
["2013-03-15",219.958,-219.958,"2013-03-15",null,null,null,"2013-03-15",219.691,-219.691,"2013-03-15"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C90:C91,D90:D91,)","v":-0.20256362929940225},{"$f":"IRR(C90:C91)","v":-4.6037660028915607E-2},{"$f":"(B91-B90)/B90","v":-4.6037660028915579E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J90:J91,K90:K91,)","v":-0.2073743455111981},{"$f":"IRR(J90:J91)","v":-4.723883237312354E-2},{"$f":"(I91-I90)/I90","v":-4.7238832373123554E-2},null,{"$f":"E90-L90","v":4.8107162117958513E-3},{"$f":"F90-M90","v":1.2011723442079333E-3},null,{"$f":"(1+Q90)^(365/(K91-K90))-1","v":5.7819778285257417E-3}]
["2013-03-18",218.40299999999999,-218.40299999999999,"2013-03-18",null,null,null,"2013-03-18",218.12799999999999,-218.12799999999999,"2013-03-18"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C92:C93,D92:D93,)","v":-0.26442399248480802},{"$f":"IRR(C92:C93)","v":-6.2731771663689193E-2},{"$f":"(B93-B92)/B92","v":-6.2731771663689317E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J92:J93,K92:K93,)","v":-0.26886571720242508},{"$f":"IRR(J92:J93)","v":-6.39285761084636E-2},{"$f":"(I93-I92)/I92","v":-6.392857610846378E-2},null,{"$f":"E92-L92","v":4.4417247176170571E-3},{"$f":"F92-M92","v":1.1968044447744075E-3},null,{"$f":"(1+Q92)^(365/(K93-K92))-1","v":5.6858753751063418E-3}]
["2013-03-19",214.58099999999999,-214.58099999999999,"2013-03-19",null,null,null,"2013-03-19",214.30699999999999,-214.30699999999999,"2013-03-19"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C94:C95,D94:D95,)","v":-0.31490081921219831},{"$f":"IRR(C94:C95)","v":-7.7639412430167268E-2},{"$f":"(B95-B94)/B94","v":-7.7639412430168225E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J94:J95,K94:K95,)","v":-0.31903560534119613},{"$f":"IRR(J94:J95)","v":-7.8831848975508184E-2},{"$f":"(I95-I94)/I94","v":-7.8831848975509197E-2},null,{"$f":"E94-L94","v":4.1347861289978138E-3},{"$f":"F94-M94","v":1.1924365453409164E-3},null,{"$f":"(1+Q94)^(365/(K95-K94))-1","v":5.5922458300352584E-3}]
["2013-03-20",211.16800000000001,-211.16800000000001,"2013-03-20",null,null,null,"2013-03-20",210.89500000000001,-210.89500000000001,"2013-03-20"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C96:C97,D96:D97,)","v":-0.33694977089762695},{"$f":"IRR(C96:C97)","v":-8.5095416763121864E-2},{"$f":"(B97-B96)/B96","v":-8.5095416763124432E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J96:J97,K96:K97,)","v":-0.34094765707850466},{"$f":"IRR(J96:J97)","v":-8.6292221207895828E-2},{"$f":"(I97-I96)/I96","v":-8.6292221207898909E-2},null,{"$f":"E96-L96","v":3.9978861808777078E-3},{"$f":"F96-M96","v":1.1968044447739634E-3},null,{"$f":"(1+Q96)^(365/(K97-K96))-1","v":5.5415310661106609E-3}]
["2013-03-21",209.46100000000001,-209.46100000000001,"2013-03-21",null,null,null,"2013-03-21",209.18700000000001,-209.18700000000001,"2013-03-21"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C98:C99,D98:D99,)","v":-0.34225872084498421},{"$f":"IRR(C98:C99)","v":-8.7733628020944837E-2},{"$f":"(B99-B98)/B98","v":-8.7733628020948501E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J98:J99,K98:K99,)","v":-0.34622936919331559},{"$f":"IRR(J98:J99)","v":-8.8943536164018941E-2},{"$f":"(I99-I98)/I98","v":-8.8943536164023354E-2},null,{"$f":"E98-L98","v":3.9706483483313848E-3},{"$f":"F98-M98","v":1.2099081430741038E-3},null,{"$f":"(1+Q98)^(365/(K99-K98))-1","v":5.5321150691278742E-3}]
["2013-03-22",208.857,-208.857,"2013-03-22",null,null,null,"2013-03-22",208.58,-208.58,"2013-03-22"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C100:C101,D100:D101,)","v":-0.34536681100726146},{"$f":"IRR(C100:C101)","v":-9.1848189287283472E-2},{"$f":"(B101-B100)/B100","v":-9.1848189287289939E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J100:J101,K100:K101,)","v":-0.34931755736470232},{"$f":"IRR(J100:J101)","v":-9.3097408525258565E-2},{"$f":"(I101-I100)/I100","v":-9.3097408525266198E-2},null,{"$f":"E100-L100","v":3.9507463574408597E-3},{"$f":"F100-M100","v":1.2492192379750938E-3},null,{"$f":"(1+Q100)^(365/(K101-K100))-1","v":5.5052243680397961E-3}]
["2013-03-25",207.91499999999999,-207.91499999999999,"2013-03-25",null,null,null,"2013-03-25",207.62899999999999,-207.62899999999999,"2013-03-25"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C102:C103,D102:D103,)","v":-0.34138259068131444},{"$f":"IRR(C102:C103)","v":-9.1634162215042989E-2},{"$f":"(B103-B102)/B102","v":-9.163416221504922E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J102:J103,K102:K103,)","v":-0.34535036906600014},{"$f":"IRR(J102:J103)","v":-9.2896485151318584E-2},{"$f":"(I103-I102)/I102","v":-9.2896485151325869E-2},null,{"$f":"E102-L102","v":3.9677783846857051E-3},{"$f":"F102-M102","v":1.262322936275595E-3},null,{"$f":"(1+Q102)^(365/(K103-K102))-1","v":5.4966862912206871E-3}]
["2013-03-26",207.964,-207.964,"2013-03-26",null,null,null,"2013-03-26",207.67500000000001,-207.67500000000001,"2013-03-26"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C104:C105,D104:D105,)","v":-0.29585867747664457},{"$f":"IRR(C104:C105)","v":-7.932542161149167E-2},{"$f":"(B105-B104)/B104","v":-7.9325421611492822E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J104:J105,K104:K105,)","v":-0.30005998238921172},{"$f":"IRR(J104:J105)","v":-8.0622687743235999E-2},{"$f":"(I105-I104)/I104","v":-8.0622687743237387E-2},null,{"$f":"E104-L104","v":4.2013049125671498E-3},{"$f":"F104-M104","v":1.297266131744329E-3},null,{"$f":"(1+Q104)^(365/(K105-K104))-1","v":5.5174359242471382E-3}]
["2013-03-28",210.78200000000001,-210.78200000000001,"2013-03-28",null,null,null,"2013-03-28",210.48500000000001,-210.48500000000001,"2013-03-28"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C106:C107,D106:D107,)","v":-0.26987243071198463},{"$f":"IRR(C106:C107)","v":-7.4625561821063974E-2},{"$f":"(B107-B106)/B106","v":-7.4625561821064668E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J106:J107,K106:K107,)","v":-0.27422336265444763},{"$f":"IRR(J106:J107)","v":-7.598834644431085E-2},{"$f":"(I107-I106)/I106","v":-7.5988346444311544E-2},null,{"$f":"E106-L106","v":4.3509319424629989E-3},{"$f":"F106-M106","v":1.3627846232468765E-3},null,{"$f":"(1+Q106)^(365/(K107-K106))-1","v":5.5383665748505173E-3}]
["2013-04-01",211.858,-211.858,"2013-04-01",null,null,null,"2013-04-01",211.54599999999999,-211.54599999999999,"2013-04-01"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C108:C109,D108:D109,)","v":-0.22961472645401959},{"$f":"IRR(C108:C109)","v":-6.2967638233097395E-2},{"$f":"(B109-B108)/B108","v":-6.2967638233097423E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J108:J109,K108:K109,)","v":-0.23421360179781919},{"$f":"IRR(J108:J109)","v":-6.4365366051811979E-2},{"$f":"(I109-I108)/I108","v":-6.4365366051812103E-2},null,{"$f":"E108-L108","v":4.5988753437996022E-3},{"$f":"F108-M108","v":1.3977278187145836E-3},null,{"$f":"(1+Q108)^(365/(K109-K108))-1","v":5.618079094702022E-3}]
["2013-04-02",214.52699999999999,-214.52699999999999,"2013-04-02",null,null,null,"2013-04-02",214.20699999999999,-214.20699999999999,"2013-04-02"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C110:C111,D110:D111,)","v":-0.27002555802464495},{"$f":"IRR(C110:C111)","v":-7.6267892008053659E-2},{"$f":"(B111-B110)/B110","v":-7.6267892008054464E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J110:J111,K110:K111,)","v":-0.27438426837325103},{"$f":"IRR(J110:J111)","v":-7.7661251927334737E-2},{"$f":"(I111-I110)/I110","v":-7.7661251927335626E-2},null,{"$f":"E110-L110","v":4.3587103486060763E-3},{"$f":"F110-M110","v":1.3933599192810786E-3},null,{"$f":"(1+Q110)^(365/(K111-K110))-1","v":5.5394426383585937E-3}]
["2013-04-03",211.482,-211.482,"2013-04-03",null,null,null,"2013-04-03",211.16300000000001,-211.16300000000001,"2013-04-03"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C112:C113,D112:D113,)","v":-0.3099185891449453},{"$f":"IRR(C112:C113)","v":-9.1110014283025398E-2},{"$f":"(B113-B112)/B112","v":-9.1110014283031185E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J112:J113,K112:K113,)","v":-0.31405585631728189},{"$f":"IRR(J112:J113)","v":-9.2516477900605798E-2},{"$f":"(I113-I112)/I112","v":-9.2516477900612862E-2},null,{"$f":"E112-L112","v":4.1372671723365895E-3},{"$f":"F112-M112","v":1.4064636175804002E-3},null,{"$f":"(1+Q112)^(365/(K113-K112))-1","v":5.4723502677997971E-3}]
["2013-04-05",208.084,-208.084,"2013-04-05",null,null,null,"2013-04-05",207.762,-207.762,"2013-04-05"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C114:C115,D114:D115,)","v":-0.33108069524168976},{"$f":"IRR(C114:C115)","v":-0.10233551582705883},{"$f":"(B115-B114)/B114","v":-0.1023355158270836},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J114:J115,K114:K115,)","v":-0.33508450910449034},{"$f":"IRR(J114:J115)","v":-0.103781290539537},{"$f":"(I115-I114)/I114","v":-0.1037812905395667},null,{"$f":"E114-L114","v":4.0038138628005759E-3},{"$f":"F114-M114","v":1.4457747124781706E-3},null,{"$f":"(1+Q114)^(365/(K115-K114))-1","v":5.3953872865064589E-3}]
["2013-04-09",205.51400000000001,-205.51400000000001,"2013-04-09",null,null,null,"2013-04-09",205.18299999999999,-205.18299999999999,"2013-04-09"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C116:C117,D116:D117,)","v":-0.2984865047037602},{"$f":"IRR(C116:C117)","v":-9.167784120937772E-2},{"$f":"(B117-B116)/B116","v":-9.1677841209384006E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J116:J117,K116:K117,)","v":-0.30268114432692539},{"$f":"IRR(J116:J117)","v":-9.3154191217893728E-2},{"$f":"(I117-I116)/I116","v":-9.3154191217901389E-2},null,{"$f":"E116-L116","v":4.1946396231651861E-3},{"$f":"F116-M116","v":1.4763500085160086E-3},null,{"$f":"(1+Q116)^(365/(K117-K116))-1","v":5.4539133304525311E-3}]
["2013-04-10",207.95400000000001,-207.95400000000001,"2013-04-10",null,null,null,"2013-04-10",207.61600000000001,-207.61600000000001,"2013-04-10"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C118:C119,D118:D119,)","v":-0.27383810356259347},{"$f":"IRR(C118:C119)","v":-8.3933555513815705E-2},{"$f":"(B119-B118)/B118","v":-8.3933555513817884E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J118:J119,K118:K119,)","v":-0.2781760670244694},{"$f":"IRR(J118:J119)","v":-8.5436112918933424E-2},{"$f":"(I119-I118)/I118","v":-8.5436112918936158E-2},null,{"$f":"E118-L118","v":4.3379634618759266E-3},{"$f":"F118-M118","v":1.5025574051177187E-3},null,{"$f":"(1+Q118)^(365/(K119-K118))-1","v":5.4952622530493045E-3}]
["2013-04-11",209.727,-209.727,"2013-04-11",null,null,null,"2013-04-11",209.38300000000001,-209.38300000000001,"2013-04-11"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C120:C121,D120:D121,)","v":-0.29428082779049874},{"$f":"IRR(C120:C121)","v":-9.1939915175386452E-2},{"$f":"(B121-B120)/B120","v":-9.193991517539303E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J120:J121,K120:K121,)","v":-0.29846734032034872},{"$f":"IRR(J120:J121)","v":-9.3433736781636467E-2},{"$f":"(I121-I120)/I120","v":-9.3433736781644419E-2},null,{"$f":"E120-L120","v":4.1865125298499728E-3},{"$f":"F120-M120","v":1.4938216062500148E-3},null,{"$f":"(1+Q120)^(365/(K121-K120))-1","v":5.4090122289176534E-3}]
["2013-04-12",207.89400000000001,-207.89400000000001,"2013-04-12",null,null,null,"2013-04-12",207.55199999999999,-207.55199999999999,"2013-04-12"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C122:C123,D122:D123,)","v":-0.26560845598578448},{"$f":"IRR(C122:C123)","v":-8.4204365278691545E-2},{"$f":"(B123-B122)/B122","v":-8.4204365278693905E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J122:J123,K122:K123,)","v":-0.26996323689818391},{"$f":"IRR(J122:J123)","v":-8.575496957757768E-2},{"$f":"(I123-I122)/I122","v":-8.5754969577580484E-2},null,{"$f":"E122-L122","v":4.3547809123994363E-3},{"$f":"F122-M122","v":1.5506042988861352E-3},null,{"$f":"(1+Q122)^(365/(K123-K122))-1","v":5.4526215694281621E-3}]
["2013-04-15",209.66499999999999,-209.66499999999999,"2013-04-15",null,null,null,"2013-04-15",209.31,-209.31,"2013-04-15"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C124:C125,D124:D125,)","v":-0.21533903107047081},{"$f":"IRR(C124:C125)","v":-6.7383584560348958E-2},{"$f":"(B125-B124)/B124","v":-6.7383584560349166E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J124:J125,K124:K125,)","v":-0.2199919797480106},{"$f":"IRR(J124:J125)","v":-6.8977867853570213E-2},{"$f":"(I125-I124)/I124","v":-6.8977867853570546E-2},null,{"$f":"E124-L124","v":4.6529486775397921E-3},{"$f":"F124-M124","v":1.5942832932212547E-3},null,{"$f":"(1+Q124)^(365/(K125-K124))-1","v":5.5529802603411227E-3}]
["2013-04-16",213.51599999999999,-213.51599999999999,"2013-04-16",null,null,null,"2013-04-16",213.15100000000001,-213.15100000000001,"2013-04-16"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C126:C127,D126:D127,)","v":-0.20469185486435887},{"$f":"IRR(C126:C127)","v":-6.4347894454077945E-2},{"$f":"(B127-B126)/B126","v":-6.4347894454078083E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J126:J127,K126:K127,)","v":-0.20942484065890316},{"$f":"IRR(J126:J127)","v":-6.596838514390034E-2},{"$f":"(I127-I126)/I126","v":-6.5968385143900479E-2},null,{"$f":"E126-L126","v":4.7329857945442866E-3},{"$f":"F126-M126","v":1.6204906898223959E-3},null,{"$f":"(1+Q126)^(365/(K127-K126))-1","v":5.5910471313880272E-3}]
["2013-04-17",214.21100000000001,-214.21100000000001,"2013-04-17",null,null,null,"2013-04-17",213.84,-213.84,"2013-04-17"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C128:C129,D128:D129,)","v":-0.16013598777353763},{"$f":"IRR(C128:C129)","v":-4.9872675731513938E-2},{"$f":"(B129-B128)/B128","v":-4.987267573151398E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J128:J129,K128:K129,)","v":-0.16513032130897048},{"$f":"IRR(J128:J129)","v":-5.1532477516237671E-2},{"$f":"(I129-I128)/I128","v":-5.1532477516237671E-2},null,{"$f":"E128-L128","v":4.9943335354328544E-3},{"$f":"F128-M128","v":1.6598017847237329E-3},null,{"$f":"(1+Q128)^(365/(K129-K128))-1","v":5.6732794516505258E-3}]
["2013-04-18",217.52500000000001,-217.52500000000001,"2013-04-18",null,null,null,"2013-04-18",217.14500000000001,-217.14500000000001,"2013-04-18"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C130:C131,D130:D131,)","v":-0.12680854834616181},{"$f":"IRR(C130:C131)","v":-4.0398701860288551E-2},{"$f":"(B131-B130)/B130","v":-4.0398701860288468E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J130:J131,K130:K131,)","v":-0.13199946098029611},{"$f":"IRR(J130:J131)","v":-4.2137125834814944E-2},{"$f":"(I131-I130)/I130","v":-4.2137125834814861E-2},null,{"$f":"E130-L130","v":5.1909126341342926E-3},{"$f":"F130-M130","v":1.738423974526393E-3},null,{"$f":"(1+Q130)^(365/(K131-K130))-1","v":5.7278177257242824E-3}]
["2013-04-22",219.69399999999999,-219.69399999999999,"2013-04-22",null,null,null,"2013-04-22",219.29599999999999,-219.29599999999999,"2013-04-22"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C132:C133,D132:D133,)","v":-0.13607010208070278},{"$f":"IRR(C132:C133)","v":-4.3888653507641665E-2},{"$f":"(B133-B132)/B132","v":-4.3888653507641644E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J132:J133,K132:K133,)","v":-0.14121720753610131},{"$f":"IRR(J132:J133)","v":-4.5640181180468621E-2},{"$f":"(I133-I132)/I132","v":-4.5640181180468552E-2},null,{"$f":"E132-L132","v":5.1471054553985374E-3},{"$f":"F132-M132","v":1.7515276728269566E-3},null,{"$f":"(1+Q132)^(365/(K133-K132))-1","v":5.7194041501003046E-3}]
["2013-04-23",218.89500000000001,-218.89500000000001,"2013-04-23",null,null,null,"2013-04-23",218.494,-218.494,"2013-04-23"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C134:C135,D134:D135,)","v":-0.13017439879477025},{"$f":"IRR(C134:C135)","v":-4.2988866224344092E-2},{"$f":"(B135-B134)/B134","v":-4.2988866224344106E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J134:J135,K134:K135,)","v":-0.13535513915121553},{"$f":"IRR(J134:J135)","v":-4.4788440790939313E-2},{"$f":"(I135-I134)/I134","v":-4.4788440790939313E-2},null,{"$f":"E134-L134","v":5.1807403564452792E-3},{"$f":"F134-M134","v":1.7995745665952204E-3},null,{"$f":"(1+Q134)^(365/(K135-K134))-1","v":5.7228734682952531E-3}]
["2013-04-26",219.101,-219.101,"2013-04-26",null,null,null,"2013-04-26",218.68899999999999,-218.68899999999999,"2013-04-26"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C136:C137,D136:D137,)","v":-0.1103653598576784},{"$f":"IRR(C136:C137)","v":-3.7100937788008347E-2},{"$f":"(B137-B136)/B136","v":-3.7100937788008367E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J136:J137,K136:K137,)","v":-0.11564744748175146},{"$f":"IRR(J136:J137)","v":-3.8952927147805454E-2},{"$f":"(I137-I136)/I136","v":-3.8952927147805377E-2},null,{"$f":"E136-L136","v":5.2820876240730619E-3},{"$f":"F136-M136","v":1.8519893597971071E-3},null,{"$f":"(1+Q136)^(365/(K137-K136))-1","v":5.7397224787834045E-3}]
["2013-04-29",220.44900000000001,-220.44900000000001,"2013-04-29",null,null,null,"2013-04-29",220.02500000000001,-220.02500000000001,"2013-04-29"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C138:C139,D138:D139,)","v":-9.542801082134246E-2},{"$f":"IRR(C138:C139)","v":-3.2169579327605544E-2},{"$f":"(B139-B138)/B138","v":-3.2169579327605599E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J138:J139,K138:K139,)","v":-0.1008015412837267},{"$f":"IRR(J138:J139)","v":-3.4047776084003542E-2},{"$f":"(I139-I138)/I138","v":-3.4047776084003507E-2},null,{"$f":"E138-L138","v":5.3735304623842434E-3},{"$f":"F138-M138","v":1.8781967563979984E-3},null,{"$f":"(1+Q138)^(365/(K139-K138))-1","v":5.7720467884954108E-3}]
["2013-04-30",221.578,-221.578,"2013-04-30",null,null,null,"2013-04-30",221.148,-221.148,"2013-04-30"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C140:C141,D140:D141,)","v":-6.4817556738853449E-2},{"$f":"IRR(C140:C141)","v":-2.1970534148578948E-2},{"$f":"(B141-B140)/B140","v":-2.1970534150421724E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J140:J141,K140:K141,)","v":-7.0362541079521182E-2},{"$f":"IRR(J140:J141)","v":-2.3896777798277109E-2},{"$f":"(I141-I140)/I140","v":-2.3896777800587934E-2},null,{"$f":"E140-L140","v":5.5449843406677329E-3},{"$f":"F140-M140","v":1.9262436496981609E-3},null,{"$f":"(1+Q140)^(365/(K141-K140))-1","v":5.8218621264294335E-3}]
["2013-05-02",223.91300000000001,-223.91300000000001,"2013-05-02",null,null,null,"2013-05-02",223.47200000000001,-223.47200000000001,"2013-05-02"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C142:C143,D142:D143,)","v":-9.7448593378067022E-2},{"$f":"IRR(C142:C143)","v":-3.3689608330457893E-2},{"$f":"(B143-B142)/B142","v":-3.3689608330457893E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J142:J143,K142:K143,)","v":-0.10279630012810229},{"$f":"IRR(J142:J143)","v":-3.5607116181757201E-2},{"$f":"(I143-I142)/I142","v":-3.5607116181757097E-2},null,{"$f":"E142-L142","v":5.3477067500352637E-3},{"$f":"F142-M142","v":1.9175078512993077E-3},null,{"$f":"(1+Q142)^(365/(K143-K142))-1","v":5.7477685088771491E-3}]
["2013-05-03",221.23,-221.23,"2013-05-03",null,null,null,"2013-05-03",220.791,-220.791,"2013-05-03"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C144:C145,D144:D145,)","v":-8.0952450633049025E-2},{"$f":"IRR(C144:C145)","v":-2.8496175900126985E-2},{"$f":"(B145-B144)/B144","v":-2.8496175904045989E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J144:J145,K144:K145,)","v":-8.6383447051048279E-2},{"$f":"IRR(J144:J145)","v":-3.0466098548547042E-2},{"$f":"(I145-I144)/I144","v":-3.0466098548547114E-2},null,{"$f":"E144-L144","v":5.4309964179992537E-3},{"$f":"F144-M144","v":1.9699226484200562E-3},null,{"$f":"(1+Q144)^(365/(K145-K144))-1","v":5.7630587892618657E-3}]
["2013-05-06",222.41900000000001,-222.41900000000001,"2013-05-06",null,null,null,"2013-05-06",221.96799999999999,-221.96799999999999,"2013-05-06"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C146:C147,D146:D147,)","v":-4.685516059398652E-2},{"$f":"IRR(C146:C147)","v":-1.655870675137695E-2},{"$f":"(B147-B146)/B146","v":-1.6558706752335842E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J146:J147,K146:K147,)","v":-5.2477487921714791E-2},{"$f":"IRR(J146:J147)","v":-1.8581044188810882E-2},{"$f":"(I147-I146)/I146","v":-1.8581044190038649E-2},null,{"$f":"E146-L146","v":5.6223273277282715E-3},{"$f":"F146-M146","v":2.0223374374339319E-3},null,{"$f":"(1+Q146)^(365/(K147-K146))-1","v":5.8232499937176385E-3}]
["2013-05-08",225.15199999999999,-225.15199999999999,"2013-05-08",null,null,null,"2013-05-08",224.68899999999999,-224.68899999999999,"2013-05-08"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C148:C149,D148:D149,)","v":-4.8537203669548029E-2},{"$f":"IRR(C148:C149)","v":-1.7296881755544519E-2},{"$f":"(B149-B148)/B148","v":-1.7296881756594471E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J148:J149,K148:K149,)","v":-5.4158118367195127E-2},{"$f":"IRR(J148:J149)","v":-1.933669079068594E-2},{"$f":"(I149-I148)/I148","v":-1.9336690792031295E-2},null,{"$f":"E148-L148","v":5.6209146976470975E-3},{"$f":"F148-M148","v":2.0398090351414211E-3},null,{"$f":"(1+Q148)^(365/(K149-K148))-1","v":5.8276335584501737E-3}]
["2013-05-09",224.983,-224.983,"2013-05-09",null,null,null,"2013-05-09",224.51599999999999,-224.51599999999999,"2013-05-09"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C150:C151,D150:D151,)","v":-2.7375891804695126E-2},{"$f":"IRR(C150:C151)","v":-9.7622552334295405E-3},{"$f":"(B151-B150)/B150","v":-9.762255233835556E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J150:J151,K150:K151,)","v":-3.3118757605552662E-2},{"$f":"IRR(J150:J151)","v":-1.1832639564776556E-2},{"$f":"(I151-I150)/I150","v":-1.1832639565306662E-2},null,{"$f":"E150-L150","v":5.7428658008575363E-3},{"$f":"F150-M150","v":2.0703843313470156E-3},null,{"$f":"(1+Q150)^(365/(K151-K150))-1","v":5.8691647793673862E-3}]
["2013-05-10",226.708,-226.708,"2013-05-10",null,null,null,"2013-05-10",226.23400000000001,-226.23400000000001,"2013-05-10"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C152:C153,D152:D153,)","v":-7.3105606436729448E-2},{"$f":"IRR(C152:C153)","v":-2.7080976484260444E-2},{"$f":"(B153-B152)/B152","v":-2.7080976487597424E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J152:J153,K152:K153,)","v":-7.8560933470726013E-2},{"$f":"IRR(J152:J153)","v":-2.9155728714280457E-2},{"$f":"(I153-I152)/I152","v":-2.9155728718502034E-2},null,{"$f":"E152-L152","v":5.4553270339965654E-3},{"$f":"F152-M152","v":2.0747522300200126E-3},null,{"$f":"(1+Q152)^(365/(K153-K152))-1","v":5.7475150085231075E-3}]
["2013-05-13",222.74299999999999,-222.74299999999999,"2013-05-13",null,null,null,"2013-05-13",222.268,-222.268,"2013-05-13"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C154:C155,D154:D155,)","v":-6.0494557023048415E-2},{"$f":"IRR(C154:C155)","v":-2.2481578382181951E-2},{"$f":"(B155-B154)/B154","v":-2.2481578384139368E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J154:J155,K154:K155,)","v":-6.60257488489151E-2},{"$f":"IRR(J154:J155)","v":-2.4582538009141959E-2},{"$f":"(I155-I154)/I154","v":-2.4582538011644881E-2},null,{"$f":"E154-L154","v":5.5311918258666853E-3},{"$f":"F154-M154","v":2.1009596269600077E-3},null,{"$f":"(1+Q154)^(365/(K155-K154))-1","v":5.7763622923459046E-3}]
["2013-05-14",223.79599999999999,-223.79599999999999,"2013-05-14",null,null,null,"2013-05-14",223.315,-223.315,"2013-05-14"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C156:C157,D156:D157,)","v":3.643210232257843E-2},{"$f":"IRR(C156:C157)","v":1.3422554959108855E-2},{"$f":"(B157-B156)/B156","v":1.3422554959094529E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J156:J157,K156:K157,)","v":3.0341055989265443E-2},{"$f":"IRR(J156:J157)","v":1.1199294147472042E-2},{"$f":"(I157-I156)/I156","v":1.1199294147451518E-2},null,{"$f":"E156-L156","v":6.0910463333129876E-3},{"$f":"F156-M156","v":2.2232608116368128E-3},null,{"$f":"(1+Q156)^(365/(K157-K156))-1","v":5.9780140047316355E-3}]
["2013-05-17",232.01599999999999,-232.01599999999999,"2013-05-17",null,null,null,"2013-05-17",231.50700000000001,-231.50700000000001,"2013-05-17"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C158:C159,D158:D159,)","v":1.7887559533119202E-2},{"$f":"IRR(C158:C159)","v":6.7746120213732237E-3},{"$f":"(B159-B158)/B158","v":6.7746120213327665E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J158:J159,K158:K159,)","v":1.190321743488312E-2},{"$f":"IRR(J158:J159)","v":4.5164080142784113E-3},{"$f":"(I159-I158)/I158","v":4.5164080142218446E-3},null,{"$f":"E158-L158","v":5.9843420982360826E-3},{"$f":"F158-M158","v":2.2582040070948124E-3},null,{"$f":"(1+Q158)^(365/(K159-K158))-1","v":5.9407073984283354E-3}]
["2013-05-20",230.494,-230.494,"2013-05-20",null,null,null,"2013-05-20",229.977,-229.977,"2013-05-20"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C160:C161,D160:D161,)","v":-2.1196797490119938E-2},{"$f":"IRR(C160:C161)","v":-8.2422262306504346E-3},{"$f":"(B161-B160)/B160","v":-8.2422262309832586E-3},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J160:J161,K160:K161,)","v":-2.6911237835884092E-2},{"$f":"IRR(J160:J161)","v":-1.0482958639914615E-2},{"$f":"(I161-I160)/I160","v":-1.0482958640360288E-2},null,{"$f":"E160-L160","v":5.7144403457641546E-3},{"$f":"F160-M160","v":2.2407324092641803E-3},null,{"$f":"(1+Q160)^(365/(K161-K160))-1","v":5.8108061622237361E-3}]
["2013-05-22",227.05600000000001,-227.05600000000001,"2013-05-22",null,null,null,"2013-05-22",226.54300000000001,-226.54300000000001,"2013-05-22"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C162:C163,D162:D163,)","v":-8.9079210162162789E-2},{"$f":"IRR(C162:C163)","v":-3.5646427276658427E-2},{"$f":"(B163-B162)/B162","v":-3.5646427276658385E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J162:J163,K162:K163,)","v":-9.4382986426353455E-2},{"$f":"IRR(J162:J163)","v":-3.7834744892833679E-2},{"$f":"(I163-I162)/I162","v":-3.7834744892833609E-2},null,{"$f":"E162-L162","v":5.3037762641906655E-3},{"$f":"F162-M162","v":2.1883176161752518E-3},null,{"$f":"(1+Q162)^(365/(K163-K162))-1","v":5.6345701557298788E-3}]
["2013-05-23",220.78200000000001,-220.78200000000001,"2013-05-23",null,null,null,"2013-05-23",220.28100000000001,-220.28100000000001,"2013-05-23"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C164:C165,D164:D165,)","v":-7.6423206925392159E-2},{"$f":"IRR(C164:C165)","v":-3.0667021922487398E-2},{"$f":"(B165-B164)/B164","v":-3.0667021922487322E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J164:J165,K164:K165,)","v":-8.180988729000091E-2},{"$f":"IRR(J164:J165)","v":-3.2885914834697015E-2},{"$f":"(I165-I164)/I164","v":-3.2885914834696953E-2},null,{"$f":"E164-L164","v":5.3866803646087508E-3},{"$f":"F164-M164","v":2.218892912209617E-3},null,{"$f":"(1+Q164)^(365/(K165-K164))-1","v":5.6733665247645781E-3}]
["2013-05-24",221.922,-221.922,"2013-05-24",null,null,null,"2013-05-24",221.41399999999999,-221.41399999999999,"2013-05-24"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C166:C167,D166:D167,)","v":-5.0789347290992742E-2},{"$f":"IRR(C166:C167)","v":-2.0633956922203843E-2},{"$f":"(B167-B166)/B166","v":-2.0633956923775863E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J166:J167,K166:K167,)","v":-5.6314846873283392E-2},{"$f":"IRR(J166:J167)","v":-2.291836832542701E-2},{"$f":"(I167-I166)/I166","v":-2.2918368327487688E-2},null,{"$f":"E166-L166","v":5.5254995822906494E-3},{"$f":"F166-M166","v":2.2844114032231667E-3},null,{"$f":"(1+Q166)^(365/(K167-K166))-1","v":5.720816986381605E-3}]
["2013-05-27",224.21899999999999,-224.21899999999999,"2013-05-27",null,null,null,"2013-05-27",223.696,-223.696,"2013-05-27"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C168:C169,D168:D169,)","v":-4.9106737971305853E-2},{"$f":"IRR(C168:C169)","v":-2.0210270677233667E-2},{"$f":"(B169-B168)/B168","v":-2.0210270678727934E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J168:J169,K168:K169,)","v":-5.4638019204139715E-2},{"$f":"IRR(J168:J169)","v":-2.2525257376506753E-2},{"$f":"(I169-I168)/I168","v":-2.2525257378474165E-2},null,{"$f":"E168-L168","v":5.5312812328338623E-3},{"$f":"F168-M168","v":2.3149866992730854E-3},null,{"$f":"(1+Q168)^(365/(K169-K168))-1","v":5.7189506069597051E-3}]
["2013-05-29",224.316,-224.316,"2013-05-29",null,null,null,"2013-05-29",223.786,-223.786,"2013-05-29"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C170:C171,D170:D171,)","v":-4.5998981595039373E-2},{"$f":"IRR(C170:C171)","v":-1.9039673629256498E-2},{"$f":"(B171-B170)/B170","v":-1.9039673630554369E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J170:J171,K170:K171,)","v":-5.1535752415657055E-2},{"$f":"IRR(J170:J171)","v":-2.1367764026885522E-2},{"$f":"(I171-I170)/I170","v":-2.1367764028601112E-2},null,{"$f":"E170-L170","v":5.5367708206176813E-3},{"$f":"F170-M170","v":2.3280903976290249E-3},null,{"$f":"(1+Q170)^(365/(K171-K170))-1","v":5.712667330321608E-3}]
["2013-05-30",224.584,-224.584,"2013-05-30",null,null,null,"2013-05-30",224.05099999999999,-224.05099999999999,"2013-05-30"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C172:C173,D172:D173,)","v":-8.8414898514747625E-2},{"$f":"IRR(C172:C173)","v":-3.7328068558549546E-2},{"$f":"(B173-B172)/B172","v":-3.7328068558549594E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J172:J173,K172:K173,)","v":-9.3709811568260193E-2},{"$f":"IRR(J172:J173)","v":-3.9629951559995352E-2},{"$f":"(I173-I172)/I172","v":-3.9629951559995311E-2},null,{"$f":"E172-L172","v":5.2949130535125677E-3},{"$f":"F172-M172","v":2.3018830014458064E-3},null,{"$f":"(1+Q172)^(365/(K173-K172))-1","v":5.6104919918251728E-3}]
["2013-05-31",220.39699999999999,-220.39699999999999,"2013-05-31",null,null,null,"2013-05-31",219.87,-219.87,"2013-05-31"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C174:C175,D174:D175,)","v":-8.8695058226585383E-2},{"$f":"IRR(C174:C175)","v":-3.8184176847512359E-2},{"$f":"(B175-B174)/B174","v":-3.8184176847512345E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J174:J175,K174:K175,)","v":-9.3987867236137404E-2},{"$f":"IRR(J174:J175)","v":-4.0529738843293008E-2},{"$f":"(I175-I174)/I174","v":-4.052973884329298E-2},null,{"$f":"E174-L174","v":5.2928090095520214E-3},{"$f":"F174-M174","v":2.3455619957806484E-3},null,{"$f":"(1+Q174)^(365/(K175-K174))-1","v":5.6047175477469402E-3}]
["2013-06-03",220.20099999999999,-220.20099999999999,"2013-06-03",null,null,null,"2013-06-03",219.66399999999999,-219.66399999999999,"2013-06-03"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C176:C177,D176:D177,)","v":-9.1694214940071128E-2},{"$f":"IRR(C176:C177)","v":-3.9765356442433321E-2},{"$f":"(B177-B176)/B176","v":-3.9765356442433328E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J176:J177,K176:K177,)","v":-9.696357846260073E-2},{"$f":"IRR(J176:J177)","v":-4.2119654237080868E-2},{"$f":"(I177-I176)/I176","v":-4.2119654237080847E-2},null,{"$f":"E176-L176","v":5.2693635225296021E-3},{"$f":"F176-M176","v":2.3542977946475474E-3},null,{"$f":"(1+Q176)^(365/(K177-K176))-1","v":5.5889938112436699E-3}]
["2013-06-04",219.839,-219.839,"2013-06-04",null,null,null,"2013-06-04",219.3,-219.3,"2013-06-04"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C178:C179,D178:D179,)","v":-9.0857842564582833E-2},{"$f":"IRR(C178:C179)","v":-3.9643055258295867E-2},{"$f":"(B179-B178)/B178","v":-3.9643055258295826E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J178:J179,K178:K179,)","v":-9.6126574277877797E-2},{"$f":"IRR(J178:J179)","v":-4.2010456751243805E-2},{"$f":"(I179-I178)/I178","v":-4.201045675124386E-2},null,{"$f":"E178-L178","v":5.2687317132949635E-3},{"$f":"F178-M178","v":2.3674014929479376E-3},null,{"$f":"(1+Q178)^(365/(K179-K178))-1","v":5.5837916958125788E-3}]
["2013-06-05",219.86699999999999,-219.86699999999999,"2013-06-05",null,null,null,"2013-06-05",219.32499999999999,-219.32499999999999,"2013-06-05"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C180:C181,D180:D181,)","v":-8.7279310822486883E-2},{"$f":"IRR(C180:C181)","v":-3.8280270635048949E-2},{"$f":"(B181-B180)/B180","v":-3.8280270635048942E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J180:J181,K180:K181,)","v":-9.2566207051277175E-2},{"$f":"IRR(J180:J181)","v":-4.0665143725730823E-2},{"$f":"(I181-I180)/I180","v":-4.0665143725730865E-2},null,{"$f":"E180-L180","v":5.2868962287902915E-3},{"$f":"F180-M180","v":2.3848730906818744E-3},null,{"$f":"(1+Q180)^(365/(K181-K180))-1","v":5.588908299834161E-3}]
["2013-06-06",220.179,-220.179,"2013-06-06",null,null,null,"2013-06-06",219.63300000000001,-219.63300000000001,"2013-06-06"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C182:C183,D182:D183,)","v":-0.10276149176061153},{"$f":"IRR(C182:C183)","v":-4.5570294789532791E-2},{"$f":"(B183-B182)/B182","v":-4.5570294789532853E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J182:J183,K182:K183,)","v":-0.10796508453786374},{"$f":"IRR(J182:J183)","v":-4.7955167880214741E-2},{"$f":"(I183-I182)/I182","v":-4.7955167880214783E-2},null,{"$f":"E182-L182","v":5.2035927772522139E-3},{"$f":"F182-M182","v":2.3848730906819507E-3},null,{"$f":"(1+Q182)^(365/(K183-K182))-1","v":5.5532114988330328E-3}]
["2013-06-07",218.51,-218.51,"2013-06-07",null,null,null,"2013-06-07",217.964,-217.964,"2013-06-07"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C184:C185,D184:D185,)","v":-0.11265323720872403},{"$f":"IRR(C184:C185)","v":-5.1043272779687524E-2},{"$f":"(B185-B184)/B184","v":-5.1043272779687551E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J184:J185,K184:K185,)","v":-0.11778804473578933},{"$f":"IRR(J184:J185)","v":-5.3454353266970331E-2},{"$f":"(I185-I184)/I184","v":-5.3454353266970379E-2},null,{"$f":"E184-L184","v":5.1348075270652993E-3},{"$f":"F184-M184","v":2.4110804872828073E-3},null,{"$f":"(1+Q184)^(365/(K185-K184))-1","v":5.5087750009614744E-3}]
["2013-06-10",217.25700000000001,-217.25700000000001,"2013-06-10",null,null,null,"2013-06-10",216.70500000000001,-216.70500000000001,"2013-06-10"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C186:C187,D186:D187,)","v":-0.14448625706136226},{"$f":"IRR(C186:C187)","v":-6.6518740472519197E-2},{"$f":"(B187-B186)/B186","v":-6.6518740472519419E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J186:J187,K186:K187,)","v":-0.1494243111461401},{"$f":"IRR(J186:J187)","v":-6.8899245663767594E-2},{"$f":"(I187-I186)/I186","v":-6.8899245663767844E-2},null,{"$f":"E186-L186","v":4.9380540847778487E-3},{"$f":"F186-M186","v":2.3805051912483971E-3},null,{"$f":"(1+Q186)^(365/(K187-K186))-1","v":5.4049383667627016E-3}]
["2013-06-11",213.714,-213.714,"2013-06-11",null,null,null,"2013-06-11",213.16900000000001,-213.16900000000001,"2013-06-11"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C188:C189,D188:D189,)","v":-0.15373092629015447},{"$f":"IRR(C188:C189)","v":-7.1406419938587012E-2},{"$f":"(B189-B188)/B188","v":-7.1406419938587387E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J188:J189,K188:K189,)","v":-0.15862000323832035},{"$f":"IRR(J188:J189)","v":-7.3791293029268762E-2},{"$f":"(I189-I188)/I188","v":-7.3791293029269317E-2},null,{"$f":"E188-L188","v":4.8890769481658714E-3},{"$f":"F188-M188","v":2.3848730906817495E-3},null,{"$f":"(1+Q188)^(365/(K189-K188))-1","v":5.3813557505046905E-3}]
["2013-06-12",212.595,-212.595,"2013-06-12",null,null,null,"2013-06-12",212.04900000000001,-212.04900000000001,"2013-06-12"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C190:C191,D190:D191,)","v":-0.13690359853208064},{"$f":"IRR(C190:C191)","v":-6.4011566197699654E-2},{"$f":"(B191-B190)/B190","v":-6.4011566197699862E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J190:J191,K190:K191,)","v":-0.14187976010143752},{"$f":"IRR(J190:J191)","v":-6.6440118282716565E-2},{"$f":"(I191-I190)/I190","v":-6.6440118282716717E-2},null,{"$f":"E190-L190","v":4.9761615693568739E-3},{"$f":"F190-M190","v":2.4285520850169107E-3},null,{"$f":"(1+Q190)^(365/(K191-K190))-1","v":5.4130545711124078E-3}]
["2013-06-14",214.28800000000001,-214.28800000000001,"2013-06-14",null,null,null,"2013-06-14",213.732,-213.732,"2013-06-14"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C192:C193,D192:D193,)","v":-0.12282654754817487},{"$f":"IRR(C192:C193)","v":-5.819789205173348E-2},{"$f":"(B193-B192)/B192","v":-5.8197892051733452E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J192:J193,K192:K193,)","v":-0.12787789143621917},{"$f":"IRR(J192:J193)","v":-6.0683226829385345E-2},{"$f":"(I193-I192)/I192","v":-6.0683226829385477E-2},null,{"$f":"E192-L192","v":5.0513438880442907E-3},{"$f":"F192-M192","v":2.4853347776518653E-3},null,{"$f":"(1+Q192)^(365/(K193-K192))-1","v":5.4400235778111483E-3}]
["2013-06-17",215.619,-215.619,"2013-06-17",null,null,null,"2013-06-17",215.05,-215.05,"2013-06-17"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C194:C195,D194:D195,)","v":-0.13272196762263772},{"$f":"IRR(C194:C195)","v":-6.3439371371913397E-2},{"$f":"(B195-B194)/B194","v":-6.3439371371913536E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J194:J195,K194:K195,)","v":-0.13769690878689289},{"$f":"IRR(J194:J195)","v":-6.5915970350698475E-2},{"$f":"(I195-I194)/I194","v":-6.5915970350698683E-2},null,{"$f":"E194-L194","v":4.9749411642551755E-3},{"$f":"F194-M194","v":2.4765989787850773E-3},null,{"$f":"(1+Q194)^(365/(K195-K194))-1","v":5.3885203009484961E-3}]
["2013-06-18",214.41900000000001,-214.41900000000001,"2013-06-18",null,null,null,"2013-06-18",213.852,-213.852,"2013-06-18"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C196:C197,D196:D197,)","v":-0.12988244034349916},{"$f":"IRR(C196:C197)","v":-6.238670760844401E-2},{"$f":"(B197-B196)/B196","v":-6.2386707608444086E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J196:J197,K196:K197,)","v":-0.1348735686391592},{"$f":"IRR(J196:J197)","v":-6.4880778184962976E-2},{"$f":"(I197-I196)/I196","v":-6.4880778184963128E-2},null,{"$f":"E196-L196","v":4.9911282956600356E-3},{"$f":"F196-M196","v":2.4940705765189655E-3},null,{"$f":"(1+Q196)^(365/(K197-K196))-1","v":5.3943936252331959E-3}]
["2013-06-19",214.66,-214.66,"2013-06-19",null,null,null,"2013-06-19",214.089,-214.089,"2013-06-19"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C198:C199,D198:D199,)","v":-0.18577844575047497},{"$f":"IRR(C198:C199)","v":-9.1795774494081828E-2},{"$f":"(B199-B198)/B198","v":-9.1795774494088128E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J198:J199,K198:K199,)","v":-0.19044371917843822},{"$f":"IRR(J198:J199)","v":-9.423743027739663E-2},{"$f":"(I199-I198)/I198","v":-9.423743027740536E-2},null,{"$f":"E198-L198","v":4.6652734279632457E-3},{"$f":"F198-M198","v":2.4416557833148028E-3},null,{"$f":"(1+Q198)^(365/(K199-K198))-1","v":5.2189406037734809E-3}]
["2013-06-21",207.92699999999999,-207.92699999999999,"2013-06-21",null,null,null,"2013-06-21",207.36799999999999,-207.36799999999999,"2013-06-21"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C200:C201,D200:D201,)","v":-0.21496377661824229},{"$f":"IRR(C200:C201)","v":-0.10956002149000467},{"$f":"(B201-B200)/B200","v":-0.1095600214900652},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J200:J201,K200:K201,)","v":-0.21944686099886895},{"$f":"IRR(J200:J201)","v":-0.11200167727330101},{"$f":"(I201-I200)/I200","v":-0.11200167727338256},null,{"$f":"E200-L200","v":4.4830843806266674E-3},{"$f":"F200-M200","v":2.4416557832963454E-3},null,{"$f":"(1+Q200)^(365/(K201-K200))-1","v":5.0993469037714512E-3}]
["2013-06-25",203.86,{"$f":"-B201","v":-203.86},"2013-06-25",null,null,null,"2013-06-25",203.30099999999999,{"$f":"-I201","v":-203.30099999999999},"2013-06-25"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C202:C203,D202:D203,)","v":-0.21700715050101288},{"$f":"IRR(C202:C203)","v":-0.11126787016848261},{"$f":"(B203-B202)/B202","v":-0.11126787016855731},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J202:J203,K202:K203,)","v":-0.22147768214344976},{"$f":"IRR(J202:J203)","v":-0.11371826175064116},{"$f":"(I203-I202)/I202","v":-0.11371826175074155},null,{"$f":"E202-L202","v":4.4705316424368813E-3},{"$f":"F202-M202","v":2.4503915821585537E-3},null,{"$f":"(1+Q202)^(365/(K203-K202))-1","v":5.0884644610349472E-3}]
["2013-06-26",203.46899999999999,{"$f":"-B203","v":-203.46899999999999},"2013-06-26",null,null,null,"2013-06-26",202.90799999999999,{"$f":"-I203","v":-202.90799999999999},"2013-06-26"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C204:C205,D204:D205,)","v":-0.19655595049262048},{"$f":"IRR(C204:C205)","v":-0.10068881774064033},{"$f":"(B205-B204)/B204","v":-0.10068881774066042},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J204:J205,K204:K205,)","v":-0.20113603696227078},{"$f":"IRR(J204:J205)","v":-0.1031785204177184},{"$f":"(I205-I204)/I204","v":-0.10317852041774596},null,{"$f":"E204-L204","v":4.5800864696503019E-3},{"$f":"F204-M204","v":2.4897026770780706E-3},null,{"$f":"(1+Q204)^(365/(K205-K204))-1","v":5.1409214161766137E-3}]
["2013-06-27",205.89099999999999,-205.89099999999999,"2013-06-27",null,null,null,"2013-06-27",205.321,-205.321,"2013-06-27"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C206:C207,D206:D207,)","v":-0.15137867592275142},{"$f":"IRR(C206:C207)","v":-7.6927444822509711E-2},{"$f":"(B207-B206)/B206","v":-7.6927444822510502E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J206:J207,K206:K207,)","v":-0.15622154511511324},{"$f":"IRR(J206:J207)","v":-7.9500137588831024E-2},{"$f":"(I207-I206)/I206","v":-7.9500137588832245E-2},null,{"$f":"E206-L206","v":4.8428691923618206E-3},{"$f":"F206-M206","v":2.5726927663213134E-3},null,{"$f":"(1+Q206)^(365/(K207-K206))-1","v":5.2825950050776616E-3}]
["2013-06-28",211.33099999999999,-211.33099999999999,"2013-06-28",null,null,null,"2013-06-28",210.74199999999999,-210.74199999999999,"2013-06-28"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C208:C209,D208:D209,)","v":-0.12322135530412198},{"$f":"IRR(C208:C209)","v":-6.3129250512136095E-2},{"$f":"(B209-B208)/B208","v":-6.312925051213622E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J208:J209,K208:K209,)","v":-0.12822601534426212},{"$f":"IRR(J208:J209)","v":-6.5784933367693962E-2},{"$f":"(I209-I208)/I208","v":-6.5784933367694171E-2},null,{"$f":"E208-L208","v":5.0046600401401353E-3},{"$f":"F208-M208","v":2.6556828555578671E-3},null,{"$f":"(1+Q208)^(365/(K209-K208))-1","v":5.3626116223550735E-3}]
["2013-07-01",214.49,-214.49,"2013-07-01",null,null,null,"2013-07-01",213.88200000000001,-213.88200000000001,"2013-07-01"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C210:C211,D210:D211,)","v":-0.13296736292541025},{"$f":"IRR(C210:C211)","v":-6.8672114893226471E-2},{"$f":"(B211-B210)/B210","v":-6.8672114893226735E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J210:J211,K210:K211,)","v":-0.13791852630674836},{"$f":"IRR(J210:J211)","v":-7.1327797748784352E-2},{"$f":"(I211-I210)/I210","v":-7.1327797748784685E-2},null,{"$f":"E210-L210","v":4.9511633813381084E-3},{"$f":"F210-M210","v":2.655682855557881E-3},null,{"$f":"(1+Q210)^(365/(K211-K210))-1","v":5.3330682938568241E-3}]
["2013-07-02",213.221,-213.221,"2013-07-02",null,null,null,"2013-07-02",212.613,-212.613,"2013-07-02"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C212:C213,D212:D213,)","v":-0.16860030852258209},{"$f":"IRR(C212:C213)","v":-8.8419388232001364E-2},{"$f":"(B213-B212)/B212","v":-8.8419388232005444E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J212:J213,K212:K213,)","v":-0.17334503903985021},{"$f":"IRR(J212:J213)","v":-9.1031392093222724E-2},{"$f":"(I213-I212)/I212","v":-9.1031392093228483E-2},null,{"$f":"E212-L212","v":4.7447305172681198E-3},{"$f":"F212-M212","v":2.6120038612213597E-3},null,{"$f":"(1+Q212)^(365/(K213-K212))-1","v":5.216501188502809E-3}]
["2013-07-03",208.7,-208.7,"2013-07-03",null,null,null,"2013-07-03",208.102,-208.102,"2013-07-03"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C214:C215,D214:D215,)","v":-0.15122331567108632},{"$f":"IRR(C214:C215)","v":-7.9329789510925147E-2},{"$f":"(B215-B214)/B214","v":-7.9329789510926327E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J214:J215,K214:K215,)","v":-0.1560810845345259},{"$f":"IRR(J214:J215)","v":-8.1989840265916089E-2},{"$f":"(I215-I214)/I214","v":-8.1989840265917782E-2},null,{"$f":"E214-L214","v":4.8577688634395821E-3},{"$f":"F214-M214","v":2.6600507549909419E-3},null,{"$f":"(1+Q214)^(365/(K215-K214))-1","v":5.2836347768443481E-3}]
["2013-07-04",210.78100000000001,-210.78100000000001,"2013-07-04",null,null,null,"2013-07-04",210.172,-210.172,"2013-07-04"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C216:C217,D216:D217,)","v":-0.14711975716054446},{"$f":"IRR(C216:C217)","v":-7.7490903849428888E-2},{"$f":"(B217-B216)/B216","v":-7.7490903849429832E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J216:J217,K216:K217,)","v":-0.15199681781232358},{"$f":"IRR(J216:J217)","v":-8.0168426202153795E-2},{"$f":"(I217-I216)/I216","v":-8.0168426202155182E-2},null,{"$f":"E216-L216","v":4.8770606517791193E-3},{"$f":"F216-M216","v":2.6775223527249065E-3},null,{"$f":"(1+Q216)^(365/(K217-K216))-1","v":5.2895601746751897E-3}]
["2013-07-05",211.202,-211.202,"2013-07-05",null,null,null,"2013-07-05",210.589,-210.589,"2013-07-05"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C218:C219,D218:D219,)","v":-0.16153584606945512},{"$f":"IRR(C218:C219)","v":-8.6750850648411426E-2},{"$f":"(B219-B218)/B218","v":-8.6750850648414743E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J218:J219,K218:K219,)","v":-0.16632524542510513},{"$f":"IRR(J218:J219)","v":-8.9441476699435724E-2},{"$f":"(I219-I218)/I218","v":-8.9441476699440484E-2},null,{"$f":"E218-L218","v":4.7893993556500092E-3},{"$f":"F218-M218","v":2.6906260510242974E-3},null,{"$f":"(1+Q218)^(365/(K219-K218))-1","v":5.2304379892171848E-3}]
["2013-07-08",209.08199999999999,-209.08199999999999,"2013-07-08",null,null,null,"2013-07-08",208.46600000000001,-208.46600000000001,"2013-07-08"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C220:C221,D220:D221,)","v":-0.14806474633514882},{"$f":"IRR(C220:C221)","v":-7.9626806672402017E-2},{"$f":"(B221-B220)/B220","v":-7.9626806672403252E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J220:J221,K220:K221,)","v":-0.15293029360473159},{"$f":"IRR(J220:J221)","v":-8.2352375918895049E-2},{"$f":"(I221-I220)/I220","v":-8.2352375918896895E-2},null,{"$f":"E220-L220","v":4.8655472695827706E-3},{"$f":"F220-M220","v":2.7255692464930315E-3},null,{"$f":"(1+Q220)^(365/(K221-K220))-1","v":5.2703449036539674E-3}]
["2013-07-09",210.71299999999999,-210.71299999999999,"2013-07-09",null,null,null,"2013-07-09",210.089,-210.089,"2013-07-09"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C222:C223,D222:D223,)","v":-0.15975558348000049},{"$f":"IRR(C222:C223)","v":-8.6624181564840433E-2},{"$f":"(B223-B222)/B222","v":-8.662418156484375E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J222:J223,K222:K223,)","v":-0.1645579982548952},{"$f":"IRR(J222:J223)","v":-8.934538291189921E-2},{"$f":"(I223-I222)/I222","v":-8.9345382911903887E-2},null,{"$f":"E222-L222","v":4.8024147748947088E-3},{"$f":"F222-M222","v":2.721201347058777E-3},null,{"$f":"(1+Q222)^(365/(K223-K222))-1","v":5.2341216527291845E-3}]
["2013-07-10",209.11099999999999,-209.11099999999999,"2013-07-10",null,null,null,"2013-07-10",208.488,-208.488,"2013-07-10"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C224:C225,D224:D225,)","v":-0.13194695003330709},{"$f":"IRR(C224:C225)","v":-7.1371476743119083E-2},{"$f":"(B225-B224)/B224","v":-7.1371476743119472E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J224:J225,K224:K225,)","v":-0.13690260611474517},{"$f":"IRR(J224:J225)","v":-7.4149460782814341E-2},{"$f":"(I225-I224)/I224","v":-7.4149460782814924E-2},null,{"$f":"E224-L224","v":4.9556560814380812E-3},{"$f":"F224-M224","v":2.7779840396952582E-3},null,{"$f":"(1+Q224)^(365/(K225-K224))-1","v":5.3154298589059845E-3}]
["2013-07-11",212.60300000000001,-212.60300000000001,"2013-07-11",null,null,null,"2013-07-11",211.96700000000001,-211.96700000000001,"2013-07-11"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C226:C227,D226:D227,)","v":-0.1120833281427622},{"$f":"IRR(C226:C227)","v":-6.0617708337883228E-2},{"$f":"(B227-B226)/B226","v":-6.061770833788329E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J226:J227,K226:K227,)","v":-0.1171545069664717},{"$f":"IRR(J226:J227)","v":-6.3443739271346861E-2},{"$f":"(I227-I226)/I226","v":-6.3443739271347041E-2},null,{"$f":"E226-L226","v":5.071178823709499E-3},{"$f":"F226-M226","v":2.826030933463633E-3},null,{"$f":"(1+Q226)^(365/(K227-K226))-1","v":5.3792419853742057E-3}]
["2013-07-12",215.065,-215.065,"2013-07-12",null,null,null,"2013-07-12",214.41800000000001,-214.41800000000001,"2013-07-12"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C228:C229,D228:D229,)","v":-0.10283236913383006},{"$f":"IRR(C228:C229)","v":-5.6324063194769049E-2},{"$f":"(B229-B228)/B228","v":-5.6324063194769049E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J228:J229,K228:K229,)","v":-0.10795562975108625},{"$f":"IRR(J228:J229)","v":-5.920687682086799E-2},{"$f":"(I229-I228)/I228","v":-5.9206876820868101E-2},null,{"$f":"E228-L228","v":5.1232606172561812E-3},{"$f":"F228-M228","v":2.8828136260989415E-3},null,{"$f":"(1+Q228)^(365/(K229-K228))-1","v":5.4028156452459175E-3}]
["2013-07-15",216.048,-216.048,"2013-07-15",null,null,null,"2013-07-15",215.38800000000001,-215.38800000000001,"2013-07-15"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C230:C231,D230:D231,)","v":-0.14171092174947258},{"$f":"IRR(C230:C231)","v":-7.9168177231886239E-2},{"$f":"(B231-B230)/B230","v":-7.9168177231887404E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J230:J231,K230:K231,)","v":-0.14660751558840276},{"$f":"IRR(J230:J231)","v":-8.2007311863649998E-2},{"$f":"(I231-I230)/I230","v":-8.2007311863651677E-2},null,{"$f":"E230-L230","v":4.89659383893018E-3},{"$f":"F230-M230","v":2.8391346317637595E-3},null,{"$f":"(1+Q230)^(365/(K231-K230))-1","v":5.2666928266846824E-3}]
["2013-07-17",210.81800000000001,-210.81800000000001,"2013-07-17",null,null,null,"2013-07-17",210.16800000000001,-210.16800000000001,"2013-07-17"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C232:C233,D232:D233,)","v":-0.12220004387199879},{"$f":"IRR(C232:C233)","v":-6.8261532346479081E-2},{"$f":"(B233-B232)/B232","v":-6.8261532346479317E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J232:J233,K232:K233,)","v":-0.12720771469175815},{"$f":"IRR(J232:J233)","v":-7.1148713872011576E-2},{"$f":"(I233-I232)/I232","v":-7.1148713872011882E-2},null,{"$f":"E232-L232","v":5.0076708197593633E-3},{"$f":"F232-M232","v":2.8871815255324951E-3},null,{"$f":"(1+Q232)^(365/(K233-K232))-1","v":5.3288089345282508E-3}]
["2013-07-18",213.315,-213.315,"2013-07-18",null,null,null,"2013-07-18",212.654,-212.654,"2013-07-18"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C234:C235,D234:D235,)","v":-0.12590253166854382},{"$f":"IRR(C234:C235)","v":-7.0738131325264117E-2},{"$f":"(B235-B234)/B234","v":-7.0738131325264464E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J234:J235,K234:K235,)","v":-0.13088480867445471},{"$f":"IRR(J234:J235)","v":-7.3629680750229798E-2},{"$f":"(I235-I234)/I234","v":-7.3629680750230395E-2},null,{"$f":"E234-L234","v":4.9822770059108901E-3},{"$f":"F234-M234","v":2.8915494249656809E-3},null,{"$f":"(1+Q234)^(365/(K235-K234))-1","v":5.3099909165206238E-3}]
["2013-07-19",212.74799999999999,-212.74799999999999,"2013-07-19",null,null,null,"2013-07-19",212.08600000000001,-212.08600000000001,"2013-07-19"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C236:C237,D236:D237,)","v":-0.12590127103030682},{"$f":"IRR(C236:C237)","v":-7.1764587692132495E-2},{"$f":"(B237-B236)/B236","v":-7.1764587692133008E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J236:J237,K236:K237,)","v":-0.13088191188871859},{"$f":"IRR(J236:J237)","v":-7.4695448211999749E-2},{"$f":"(I237-I236)/I236","v":-7.4695448212000359E-2},null,{"$f":"E236-L236","v":4.9806408584117667E-3},{"$f":"F236-M236","v":2.9308605198672538E-3},null,{"$f":"(1+Q236)^(365/(K237-K236))-1","v":5.302123010364479E-3}]
["2013-07-22",212.51300000000001,-212.51300000000001,"2013-07-22",null,null,null,"2013-07-22",211.84200000000001,-211.84200000000001,"2013-07-22"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C238:C239,D238:D239,)","v":-0.1134379107505083},{"$f":"IRR(C238:C239)","v":-6.477158069912585E-2},{"$f":"(B239-B238)/B238","v":-6.4771580699126016E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J238:J239,K238:K239,)","v":-0.11848661936819554},{"$f":"IRR(J238:J239)","v":-6.773738441446113E-2},{"$f":"(I239-I238)/I238","v":-6.7737384414461282E-2},null,{"$f":"E238-L238","v":5.0487086176872475E-3},{"$f":"F238-M238","v":2.9658037153352801E-3},null,{"$f":"(1+Q238)^(365/(K239-K238))-1","v":5.3389120799709477E-3}]
["2013-07-23",214.114,-214.114,"2013-07-23",null,null,null,"2013-07-23",213.435,-213.435,"2013-07-23"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C240:C241,D240:D241,)","v":-0.138999081030488},{"$f":"IRR(C240:C241)","v":-8.0242680492523116E-2},{"$f":"(B241-B240)/B240","v":-8.0242680492524379E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J240:J241,K240:K241,)","v":-0.14390915296971798},{"$f":"IRR(J240:J241)","v":-8.3177908911823195E-2},{"$f":"(I241-I240)/I240","v":-8.3177908911825235E-2},null,{"$f":"E240-L240","v":4.9100719392299874E-3},{"$f":"F240-M240","v":2.9352284193000788E-3},null,{"$f":"(1+Q240)^(365/(K241-K240))-1","v":5.2578383987973432E-3}]
["2013-07-24",210.572,-210.572,"2013-07-24",null,null,null,"2013-07-24",209.9,-209.9,"2013-07-24"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C242:C243,D242:D243,)","v":-0.16786333136260512},{"$f":"IRR(C242:C243)","v":-9.8513603822770426E-2},{"$f":"(B243-B242)/B242","v":-9.8513603822785595E-2},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J242:J243,K242:K243,)","v":-0.17260096743702891},{"$f":"IRR(J242:J243)","v":-0.10141388904659666},{"$f":"(I243-I242)/I242","v":-0.10141388904661866},null,{"$f":"E242-L242","v":4.73763607442379E-3},{"$f":"F242-M242","v":2.9002852238262378E-3},null,{"$f":"(1+Q242)^(365/(K243-K242))-1","v":5.1446054616366421E-3}]
["2013-07-26",206.38900000000001,-206.38900000000001,"2013-07-26",null,null,null,"2013-07-26",205.72499999999999,-205.72499999999999,"2013-07-26"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C244:C245,D244:D245,)","v":-0.17810754254460337},{"$f":"IRR(C244:C245)","v":-0.10623605002114409},{"$f":"(B245-B244)/B244","v":-0.10623605002118432},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J244:J245,K244:K245,)","v":-0.18278767541050911},{"$f":"IRR(J244:J245)","v":-0.10915380684269364},{"$f":"(I245-I244)/I244","v":-0.10915380684275129},null,{"$f":"E244-L244","v":4.6801328659057395E-3},{"$f":"F244-M244","v":2.9177568215495581E-3},null,{"$f":"(1+Q244)^(365/(K245-K244))-1","v":5.1011513746914705E-3}]
["2013-07-29",204.62100000000001,-204.62100000000001,"2013-07-29",null,null,null,"2013-07-29",203.953,-203.953,"2013-07-29"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C246:C247,D246:D247,)","v":-0.2041107676923275},{"$f":"IRR(C246:C247)","v":-0.12308740603525867},{"$f":"(B247-B246)/B246","v":-0.12308740603556347},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J246:J247,K246:K247,)","v":-0.20863914117217064},{"$f":"IRR(J246:J247)","v":-0.12596148386237005},{"$f":"(I247-I246)/I246","v":-0.12596148386279563},null,{"$f":"E246-L246","v":4.5283734798431396E-3},{"$f":"F246-M246","v":2.874077827111382E-3},null,{"$f":"(1+Q246)^(365/(K247-K246))-1","v":5.0007181580307147E-3}]
["2013-07-30",200.76300000000001,-200.76300000000001,"2013-07-30",null,null,null,"2013-07-30",200.10499999999999,-200.10499999999999,"2013-07-30"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C248:C249,D248:D249,)","v":-0.19971720203757287},{"$f":"IRR(C248:C249)","v":-0.12084230572651868},{"$f":"(B249-B248)/B248","v":-0.12084230572675306},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J248:J249,K248:K249,)","v":-0.20426494106650356},{"$f":"IRR(J248:J249)","v":-0.12373385515139022},{"$f":"(I249-I248)/I248","v":-0.12373385515171899},null,{"$f":"E248-L248","v":4.5477390289306863E-3},{"$f":"F248-M248","v":2.8915494248715479E-3},null,{"$f":"(1+Q248)^(365/(K249-K248))-1","v":5.0072461392287604E-3}]
["2013-07-31",201.27699999999999,-201.27699999999999,"2013-07-31",null,null,null,"2013-07-31",200.61500000000001,-200.61500000000001,"2013-07-31"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C250:C251,D250:D251,)","v":-0.210122000426054},{"$f":"IRR(C250:C251)","v":-0.12803186819372653},{"$f":"(B251-B250)/B250","v":-0.12803186819426673},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J250:J251,K250:K251,)","v":-0.21461950168013577},{"$f":"IRR(J250:J251)","v":-0.13091904971904797},{"$f":"(I251-I250)/I250","v":-0.13091904971979931},null,{"$f":"E250-L250","v":4.4975012540817705E-3},{"$f":"F250-M250","v":2.8871815253214417E-3},null,{"$f":"(1+Q250)^(365/(K251-K250))-1","v":4.9760324181382654E-3}]
["2013-08-01",199.631,-199.631,"2013-08-01",null,null,null,"2013-08-01",198.97,-198.97,"2013-08-01"]
["2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(C252:C253,D252:D253,)","v":-0.2268061317503452},{"$f":"IRR(C252:C253)","v":-0.13938403881994771},{"$f":"(B253-B252)/B252","v":-0.13938403882189015},"2013-01-01",228.94300000000001,228.94300000000001,"2013-01-01",{"$f":"XIRR(J252:J253,K252:K253,)","v":-0.23119879886507988},{"$f":"IRR(J252:J253)","v":-0.14224064504872699},{"$f":"(I253-I252)/I252","v":-0.14224064505138845},null,{"$f":"E252-L252","v":4.392667114734683E-3},{"$f":"F252-M252","v":2.8566062287792848E-3},null,{"$f":"(1+Q252)^(365/(K253-K252))-1","v":4.9001113868232249E-3}]
["2013-08-02",197.03200000000001,-197.03200000000001,"2013-08-02",null,null,null,"2013-08-02",196.37799999999999,-196.37799999999999,"2013-08-02"]

{"sheet":"backup","index":4,"n_rows":145,"n_cols":5,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
["2013-02-15",4.8456519842148271E-3,7.3380710449979028E-4,null,5.9675434851242937E-3]
["2013-01-01"]
["2013-02-18",4.9844428896904658E-3,7.8185399831841307E-4,null,5.9607199358848728E-3]
["2013-01-01"]
["2013-02-19",5.2844412624835635E-3,8.0369349563303924E-4,null,6.0022336476421856E-3]
["2013-01-01"]
["2013-02-20",5.1759324967860787E-3,8.1679719387859132E-4,null,5.9779829626709358E-3]
["2013-01-01"]
["2013-02-21",4.6007528901099715E-3,8.2116509349478006E-4,null,5.8918432378496366E-3]
["2013-01-01"]
["2013-02-22",4.6160683035850747E-3,8.3426879179543389E-4,null,5.8706489350961455E-3]
["2013-01-01"]
["2013-02-26",4.2076751589774641E-3,8.823156855636699E-4,null,5.7648250886301877E-3]
["2013-01-01"]
["2013-02-28",3.8260102272034135E-3,8.9541938386393516E-4,null,5.6483375320761642E-3]
["2013-01-01"]
["2013-03-01",4.0576055645942799E-3,9.2162678046489588E-4,null,5.7152336350199118E-3]
["2013-01-01"]
["2013-03-04",4.0411636233329551E-3,9.6530577479984891E-4,null,5.6962698306575188E-3]
["2013-01-01"]
["2013-03-06",4.7365263104439115E-3,1.0177205680017079E-3,null,5.8180958530358318E-3]
["2013-01-01"]
["2013-03-07",4.9033597111702298E-3,1.0395600651691844E-3,null,5.8515512976569095E-3]
["2013-01-01"]
["2013-03-08",5.2308976650237982E-3,1.0657674614083373E-3,null,5.9082637713225861E-3]
["2013-01-01"]
["2013-03-11",5.2414923906326516E-3,1.1138143551220198E-3,null,5.9060098096577196E-3]
["2013-01-01"]
["2013-03-12",5.1170378923416082E-3,1.1269180538389031E-3,null,5.8900427560979463E-3]
["2013-01-01"]
["2013-03-13",4.7634556889533664E-3,1.1269180538388407E-3,null,5.8068440125149667E-3]
["2013-01-01"]
["2013-03-14",5.1091387867926719E-3,1.1574933498731677E-3,null,5.8816844322233663E-3]
["2013-01-01"]
["2013-03-15",4.9562126398086104E-3,1.1662291487399487E-3,null,5.8447625189961272E-3]
["2013-01-01"]
["2013-03-18",4.8107162117958513E-3,1.2011723442079333E-3,null,5.7819778285257417E-3]
["2013-01-01"]
["2013-03-19",4.4417247176170571E-3,1.1968044447744075E-3,null,5.6858753751063418E-3]
["2013-01-01"]
["2013-03-20",4.1347861289978138E-3,1.1924365453409164E-3,null,5.5922458300352584E-3]
["2013-01-01"]
["2013-03-21",3.9978861808777078E-3,1.1968044447739634E-3,null,5.5415310661106609E-3]
["2013-01-01"]
["2013-03-22",3.9706483483313848E-3,1.2099081430741038E-3,null,5.5321150691278742E-3]
["2013-01-01"]
["2013-03-25",3.9507463574408597E-3,1.2492192379750938E-3,null,5.5052243680397961E-3]
["2013-01-01"]
["2013-03-26",3.9677783846857051E-3,1.262322936275595E-3,null,5.4966862912206871E-3]
["2013-01-01"]
["2013-03-28",4.2013049125671498E-3,1.297266131744329E-3,null,5.5174359242471382E-3]
["2013-01-01"]
["2013-04-01",4.3509319424629989E-3,1.3627846232468765E-3,null,5.5383665748505173E-3]
["2013-01-01"]
["2013-04-02",4.5988753437996022E-3,1.3977278187145836E-3,null,5.618079094702022E-3]
["2013-01-01"]
["2013-04-03",4.3587103486060763E-3,1.3933599192810786E-3,null,5.5394426383585937E-3]
["2013-01-01"]
["2013-04-05",4.1372671723365895E-3,1.4064636175804002E-3,null,5.4723502677997971E-3]
["2013-01-01"]
["2013-04-09",4.0038138628005759E-3,1.4457747124781706E-3,null,5.3953872865064589E-3]
["2013-01-01"]
["2013-04-10",4.1946396231651861E-3,1.4763500085160086E-3,null,5.4539133304525311E-3]
["2013-01-01"]
["2013-04-11",4.3379634618759266E-3,1.5025574051177187E-3,null,5.4952622530493045E-3]
["2013-01-01"]
["2013-04-12",4.1865125298499728E-3,1.4938216062500148E-3,null,5.4090122289176534E-3]
["2013-01-01"]
["2013-04-15",4.3547809123994363E-3,1.5506042988861352E-3,null,5.4526215694281621E-3]
["2013-01-01"]
["2013-04-16",4.6529486775397921E-3,1.5942832932212547E-3,null,5.5529802603411227E-3]
["2013-01-01"]
["2013-04-17",4.7329857945442866E-3,1.6204906898223959E-3,null,5.5910471313880272E-3]
["2013-01-01"]
["2013-04-18",4.9943335354328544E-3,1.6598017847237329E-3,null,5.6732794516505258E-3]
["2013-01-01"]
["2013-04-22",5.1909126341342926E-3,1.738423974526393E-3,null,5.7278177257242824E-3]
["2013-01-01"]
["2013-04-23",5.1471054553985374E-3,1.7515276728269566E-3,null,5.7194041501003046E-3]
["2013-01-01"]
["2013-04-26",5.1807403564452792E-3,1.7995745665952204E-3,null,5.7228734682952531E-3]
["2013-01-01"]
["2013-04-29",5.2820876240730619E-3,1.8519893597971071E-3,null,5.7397224787834045E-3]
["2013-01-01"]
["2013-04-30",5.3735304623842434E-3,1.8781967563979984E-3,null,5.7720467884954108E-3]
["2013-01-01"]
["2013-05-02",5.5449843406677329E-3,1.9262436496981609E-3,null,5.8218621264294335E-3]
["2013-01-01"]
["2013-05-03",5.3477067500352637E-3,1.9175078512993077E-3,null,5.7477685088771491E-3]
["2013-01-01"]
["2013-05-06",5.4309964179992537E-3,1.9699226484200562E-3,null,5.7630587892618657E-3]
["2013-01-01"]
["2013-05-08",5.6223273277282715E-3,2.0223374374339319E-3,null,5.8232499937176385E-3]
["2013-01-01"]
["2013-05-09",5.6209146976470975E-3,2.0398090351414211E-3,null,5.8276335584501737E-3]
["2013-01-01"]
["2013-05-10",5.7428658008575363E-3,2.0703843313470156E-3,null,5.8691647793673862E-3]
["2013-01-01"]
["2013-05-13",5.4553270339965654E-3,2.0747522300200126E-3,null,5.7475150085231075E-3]
["2013-01-01"]
["2013-05-14",5.5311918258666853E-3,2.1009596269600077E-3,null,5.7763622923459046E-3]
["2013-01-01"]
["2013-05-17",6.0910463333129876E-3,2.2232608116368128E-3,null,5.9780140047316355E-3]
["2013-01-01"]
["2013-05-20",5.9843420982360826E-3,2.2582040070948124E-3,null,5.9407073984283354E-3]
["2013-01-01"]
["2013-05-22",5.7144403457641546E-3,2.2407324092641803E-3,null,5.8108061622237361E-3]
["2013-01-01"]
["2013-05-23",5.3037762641906655E-3,2.1883176161752518E-3,null,5.6345701557298788E-3]
["2013-01-01"]
["2013-05-24",5.3866803646087508E-3,2.218892912209617E-3,null,5.6733665247645781E-3]
["2013-01-01"]
["2013-05-27",5.5254995822906494E-3,2.2844114032231667E-3,null,5.720816986381605E-3]
["2013-01-01"]
["2013-05-29",5.5312812328338623E-3,2.3149866992730854E-3,null,5.7189506069597051E-3]
["2013-01-01"]
["2013-05-30",5.5367708206176813E-3,2.3280903976290249E-3,null,5.712667330321608E-3]
["2013-01-01"]
["2013-05-31",5.2949130535125677E-3,2.3018830014458064E-3,null,5.6104919918251728E-3]
["2013-01-01"]
["2013-06-03",5.2928090095520214E-3,2.3455619957806484E-3,null,5.6047175477469402E-3]
["2013-01-01"]
["2013-06-04",5.2693635225296021E-3,2.3542977946475474E-3,null,5.5889938112436699E-3]
["2013-01-01"]
["2013-06-05",5.2687317132949635E-3,2.3674014929479376E-3,null,5.5837916958125788E-3]
["2013-01-01"]
["2013-06-06",5.2868962287902915E-3,2.3848730906818744E-3,null,5.588908299834161E-3]
["2013-01-01"]
["2013-06-07",5.2035927772522139E-3,2.3848730906819507E-3,null,5.5532114988330328E-3]
["2013-01-01"]
["2013-06-10",5.1348075270652993E-3,2.4110804872828073E-3,null,5.5087750009614744E-3]
["2013-01-01"]
["2013-06-11",4.9380540847778487E-3,2.3805051912483971E-3,null,5.4049383667627016E-3]
["2013-01-01"]
["2013-06-12",4.8890769481658714E-3,2.3848730906817495E-3,null,5.3813557505046905E-3]
["2013-01-01"]
["2013-06-14",4.9761615693568739E-3,2.4285520850169107E-3,null,5.4130545711124078E-3]
["2013-01-01"]
["2013-06-17",5.0513438880442907E-3,2.4853347776518653E-3,null,5.4400235778111483E-3]
["2013-01-01"]
["2013-06-18",4.9749411642551755E-3,2.4765989787850773E-3,null,5.3885203009484961E-3]
["2013-01-01"]
["2013-06-19",4.9911282956600356E-3,2.4940705765189655E-3,null,5.3943936252331959E-3]
["2013-01-01"]
["2013-06-21",4.6652734279632457E-3,2.4416557833148028E-3,null,5.2189406037734809E-3]