{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Dynamic Chart","Static Chart","Sheet1","Sheet2","Sheet3","Sheet4","Sheet5"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Dynamic Chart","index":0,"reason":"not_a_worksheet"},{"sheet":"Static Chart","index":1,"reason":"not_a_worksheet"}],"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":"Sheet1","index":2,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Date","Last","Open","High","Low","Change %",null,"S&P500 Futures Jun 2013 Historical Prices"]
["2013-03-11",1549.65,1542.95,1549.65,1540.65,4.1999999999999997E-3,null,"Source:"]
["2013-03-10",1543.15,1542.45,1543.95,1542.15,-4.1999999999999997E-3,null,"http://www.investing.com/indices/us-spx-500-futures-historical-data"]
["2013-03-08",1549.65,1541.65,1552.65,1540.45,5.0000000000000001E-3]
["2013-03-07",1541.95,1539.45,1545.15,1537.65,1.5E-3]
["2013-03-06",1539.65,1538.95,1544.65,1537.15,2.9999999999999997E-4]
["2013-03-05",1539.15,1526.95,1542.45,1524.65,8.2000000000000007E-3]
["2013-03-04",1526.65,1514.95,1527.45,1507.15,7.9000000000000008E-3]
["2013-03-03",1514.65,1514.95,1515.45,1513.95,-8.9999999999999998E-4]
["2013-03-01",1515.95,1508.75,1518.95,1499.95,4.7999999999999996E-3]
["2013-02-28",1508.65,1516.15,1524.45,1507.45,-5.1000000000000004E-3]
["2013-02-27",1516.45,1492.65,1518.95,1490.15,1.5699999999999999E-2]
["2013-02-26",1492.95,1488.15,1497.45,1483.15,3.3999999999999998E-3]
["2013-02-25",1487.95,1515.95,1524.15,1482.15,-1.8599999999999998E-2]
["2013-02-24",1516.15,1514.95,1516.15,1514.65,1.8E-3]
["2013-02-22",1513.45,1502.95,1514.95,1502.15,7.1999999999999998E-3]
["2013-02-21",1502.65,1508.45,1509.65,1495.45,-4.0000000000000001E-3]
["2013-02-20",1508.65,1528.55,1529.95,1506.95,-1.3100000000000001E-2]
["2013-02-19",1528.65,1516.75,1528.95,1515.45,7.7000000000000002E-3]
["2013-02-18",1516.95,1516.95,1518.95,1515.65,-1E-4]
["2013-02-17",1517.15,1516.45,1517.95,1516.15,0]
["2013-02-15",1517.15,1518.65,1521.65,1511.45,-8.9999999999999998E-4]
["2013-02-14",1518.45,1516.05,1520.45,1510.15,1.5E-3]
["2013-02-13",1516.15,1517.65,1521.95,1513.15,-1.1999999999999999E-3]
["2013-02-12",1517.95,1512.65,1518.95,1508.65,3.3E-3]
["2013-02-11",1512.95,1514.45,1516.95,1509.95,-8.0000000000000004E-4]
["2013-02-10",1514.15,1513.45,1514.65,1512.65,1E-4]
["2013-02-08",1513.95,1504.45,1514.65,1503.95,6.1999999999999998E-3]
["2013-02-07",1504.65,1506.15,1510.95,1494.65,-1.1999999999999999E-3]
["2013-02-06",1506.45,1506.55,1510.15,1499.15,-1E-4]
["2013-02-05",1506.65,1493.95,1510.95,1493.95,8.6999999999999994E-3]
["2013-02-04",1493.65,1507.15,1508.45,1490.45,-8.8000000000000005E-3]
["2013-02-03",1506.95,1507.45,1507.45,1506.45,-6.9999999999999999E-4]
["2013-02-01",1507.95,1497.45,1510.15,1495.95,6.8999999999999999E-3]
["2013-01-31",1497.65,1494.45,1499.65,1492.15,2E-3]
["2013-01-30",1494.65,1504.45,1505.95,1493.65,-6.3E-3]
["2013-01-29",1504.15,1495.45,1505.65,1491.15,6.0000000000000001E-3]
["2013-01-28",1495.15,1495.15,1499.95,1491.45,-2.0000000000000001E-4]
["2013-01-27",1495.45,1495.65,1495.65,1494.65,-2.9999999999999997E-4]
["2013-01-25",1495.95,1488.45,1499.15,1486.95,4.8999999999999998E-3]
["2013-01-24",1488.65,1484.45,1497.65,1483.45,2.7000000000000001E-3]
["2013-01-23",1484.65,1489.65,1490.95,1483.05,-3.2000000000000002E-3]
["2013-01-22",1489.45,1482.45,1491.15,1475.15,4.5999999999999999E-3]
["2013-01-21",1482.65,1480.65,1483.65,1478.65,1.1000000000000001E-3]
["2013-01-20",1480.95,1479.15,1481.15,1478.15,1.1999999999999999E-3]
["2013-01-18",1479.15,1474.45,1480.95,1470.65,3.0999999999999999E-3]
["2013-01-17",1474.65,1463.95,1480.45,1460.65,7.4999999999999997E-3]
["2013-01-16",1463.65,1466.95,1468.95,1460.15,-2.3999999999999998E-3]
["2013-01-15",1467.15,1464.95,1468.15,1457.15,1.6999999999999999E-3]
["2013-01-14",1464.65,1466.95,1471.15,1460.65,-1.6999999999999999E-3]
["2013-01-13",1467.15,1466.55,1467.15,1465.75,1E-4]
["2013-01-11",1466.95,1469.65,1469.65,1462.45,-2E-3]
["2013-01-10",1469.95,1455.45,1470.95,1454.95,1.0200000000000001E-2]
["2013-01-09",1455.15,1452.95,1459.45,1451.95,1.6999999999999999E-3]
["2013-01-08",1452.65,1455.45,1456.95,1446.45,-2.0999999999999999E-3]
["2013-01-07",1455.65,1458.95,1459.15,1450.95,-2.3999999999999998E-3]
["2013-01-06",1459.15,1460.45,1460.45,1458.45,-2.0000000000000001E-4]
["2013-01-04",1459.45,1452.95,1462.95,1451.65,4.3E-3]
["2013-01-03",1453.15,1454.65,1460.5,1450.45,-8.9999999999999998E-4]
["2013-01-02",1454.45,1443.15,1457.95,1439.15,2.1999999999999999E-2]

{"sheet":"Sheet2","index":3,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[15,1,15,6]]}
["Date","Open","High","Low","Close","Volume","Adj Close*"]
["2013-03-08",28.25,28.33,27.96,28,37667800,28,null,"Microsoft Historical Stock Prices"]
["2013-03-07",28.11,28.28,28.01,28.14,29196700,28.14,null,"Source: Yahoo Finance"]
["2013-03-06",28.21,28.23,27.78,28.09,51448500,28.09]
["2013-03-05",28.29,28.54,28.16,28.35,41432200,28.35]
["2013-03-04",27.85,28.15,27.7,28.15,38157500,28.15]
["2013-03-01",27.72,27.98,27.52,27.95,34849700,27.95]
["2013-02-28",27.88,27.97,27.74,27.8,35840200,27.8]
["2013-02-27",27.42,28,27.33,27.81,36394700,27.81]
["2013-02-26",27.38,27.6,27.34,27.37,49923300,27.37]
["2013-02-25",27.97,28.05,27.37,27.37,48011800,27.37]
["2013-02-22",27.68,27.76,27.48,27.76,31425900,27.76]
["2013-02-21",27.74,27.74,27.23,27.49,49078500,27.49]
["2013-02-20",28.13,28.2,27.83,27.87,44110200,27.87]
["2013-02-19",27.88,28.09,27.8,28.05,38781400,28.05]
["2013-02-19","0.23 Dividend"]
["2013-02-15",28.04,28.16,27.88,28.01,49650900,27.78]
["2013-02-14",27.92,28.06,27.87,28.04,32663200,27.81]
["2013-02-13",27.93,28.11,27.88,28.03,41715600,27.8]
["2013-02-12",27.88,28,27.75,27.88,35990900,27.65]
["2013-02-11",27.65,27.92,27.5,27.86,32247700,27.63]
["2013-02-08",27.35,27.71,27.31,27.55,33318500,27.32]
["2013-02-07",27.35,27.39,27.1,27.28,38028300,27.06]
["2013-02-06",27.38,27.54,27.25,27.34,41889600,27.12]
["2013-02-05",27.62,27.66,27.36,27.5,35410400,27.27]
["2013-02-04",27.87,28.02,27.42,27.44,50540000,27.21]
["2013-02-01",27.67,28.05,27.55,27.93,55565900,27.7]
["2013-01-31",27.79,27.97,27.4,27.45,50530000,27.22]
["2013-01-30",28.01,28.19,27.76,27.85,43580500,27.62]
["2013-01-29",27.82,28.13,27.6,28.01,49242600,27.78]
["2013-01-28",28.01,28.23,27.76,27.91,56056500,27.68]
["2013-01-25",27.58,28.23,27.39,27.88,81847700,27.65]
["2013-01-24",27.7,28.07,27.47,27.63,101739300,27.4]
["2013-01-23",27.2,27.64,27.2,27.61,50387700,27.38]
["2013-01-22",27.3,27.45,27,27.15,58650600,26.93]
["2013-01-18",27.1,27.29,27.04,27.25,52167700,27.03]
["2013-01-17",27.19,27.47,27.06,27.25,51685900,27.03]
["2013-01-16",27.15,27.23,27.01,27.04,41077400,26.82]
["2013-01-15",26.83,27.29,26.83,27.21,48244500,26.99]
["2013-01-14",26.9,27.08,26.76,26.89,48324400,26.67]
["2013-01-11",26.49,26.93,26.28,26.83,55512100,26.61]
["2013-01-10",26.65,26.98,26.29,26.46,71431300,26.24]
["2013-01-09",26.72,26.75,26.56,26.7,49047900,26.48]
["2013-01-08",26.75,26.79,26.46,26.55,44703100,26.33]
["2013-01-07",26.77,26.88,26.64,26.69,37110400,26.47]
["2013-01-04",27.27,27.34,26.73,26.74,52521100,26.52]
["2013-01-03",27.63,27.65,27.16,27.25,48294400,27.03]
["2013-01-02",27.25,27.73,27.15,27.62,52899300,27.39]

{"sheet":"Sheet3","index":4,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Hedge Ratio",1.42]
["# Futures shorted",{"$f":"B1*20000*Sheet2!E48/(250*Sheet1!B60)","v":2.1572635704218088}]
["rounded to",{"$f":"ROUND(B2,0)","v":2}]
["Portfolio Value"]
["Date","Microsoft SharePrice + Accumulated Dividends","Microsoft Holding Value","Cumulative Change in Futures Price","Short Futures Value","Portfolio Value"]
["2013-01-02",{"$f":"VLOOKUP($A6,Sheet2!$A$2:$G$48,5,FALSE)+IF($A6>=DATE(2013,2,19),0.23,0)","v":27.62},{"$f":"20000*B6","v":552400},{"$f":"VLOOKUP($A6,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":0},{"$f":"-$B$3*250*D6","v":0},{"$f":"C6+E6","v":552400}]
["2013-01-03",{"$f":"VLOOKUP($A7,Sheet2!$A$2:$G$48,5,FALSE)+IF($A7>=DATE(2013,2,19),0.23,0)","v":27.25},{"$f":"20000*B7","v":545000},{"$f":"VLOOKUP($A7,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":-1.2999999999999545},{"$f":"-$B$3*250*D7","v":649.99999999997726},{"$f":"C7+E7","v":545650}]
["2013-01-04",{"$f":"VLOOKUP($A8,Sheet2!$A$2:$G$48,5,FALSE)+IF($A8>=DATE(2013,2,19),0.23,0)","v":26.74},534800,{"$f":"VLOOKUP($A8,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":5},-2500,532300]
["2013-01-07",{"$f":"VLOOKUP($A9,Sheet2!$A$2:$G$48,5,FALSE)+IF($A9>=DATE(2013,2,19),0.23,0)","v":26.69},533800,{"$f":"VLOOKUP($A9,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":1.2000000000000455},-600.00000000002274,533200]
["2013-01-08",{"$f":"VLOOKUP($A10,Sheet2!$A$2:$G$48,5,FALSE)+IF($A10>=DATE(2013,2,19),0.23,0)","v":26.55},531000,{"$f":"VLOOKUP($A10,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":-1.7999999999999545},899.99999999997726,531900]
["2013-01-09",{"$f":"VLOOKUP($A11,Sheet2!$A$2:$G$48,5,FALSE)+IF($A11>=DATE(2013,2,19),0.23,0)","v":26.7},534000,{"$f":"VLOOKUP($A11,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":0.70000000000004547},-350.00000000002274,533650]
["2013-01-10",{"$f":"VLOOKUP($A12,Sheet2!$A$2:$G$48,5,FALSE)+IF($A12>=DATE(2013,2,19),0.23,0)","v":26.46},529200,{"$f":"VLOOKUP($A12,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":15.5},-7750,521450]
["2013-01-11",{"$f":"VLOOKUP($A13,Sheet2!$A$2:$G$48,5,FALSE)+IF($A13>=DATE(2013,2,19),0.23,0)","v":26.83},536600,{"$f":"VLOOKUP($A13,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":12.5},-6250,530350]
["2013-01-14",{"$f":"VLOOKUP($A14,Sheet2!$A$2:$G$48,5,FALSE)+IF($A14>=DATE(2013,2,19),0.23,0)","v":26.89},537800,{"$f":"VLOOKUP($A14,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":10.200000000000045},-5100.0000000000227,532700]
["2013-01-15",{"$f":"VLOOKUP($A15,Sheet2!$A$2:$G$48,5,FALSE)+IF($A15>=DATE(2013,2,19),0.23,0)","v":27.21},544200,{"$f":"VLOOKUP($A15,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":12.700000000000045},-6350.0000000000227,537850]
["2013-01-16",{"$f":"VLOOKUP($A16,Sheet2!$A$2:$G$48,5,FALSE)+IF($A16>=DATE(2013,2,19),0.23,0)","v":27.04},540800,{"$f":"VLOOKUP($A16,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":9.2000000000000455},-4600.0000000000227,536200]
["2013-01-17",{"$f":"VLOOKUP($A17,Sheet2!$A$2:$G$48,5,FALSE)+IF($A17>=DATE(2013,2,19),0.23,0)","v":27.25},545000,{"$f":"VLOOKUP($A17,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":20.200000000000045},-10100.000000000022,534900]
["2013-01-18",{"$f":"VLOOKUP($A18,Sheet2!$A$2:$G$48,5,FALSE)+IF($A18>=DATE(2013,2,19),0.23,0)","v":27.25},545000,{"$f":"VLOOKUP($A18,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":24.700000000000045},-12350.000000000022,532650]
["2013-01-22",{"$f":"VLOOKUP($A19,Sheet2!$A$2:$G$48,5,FALSE)+IF($A19>=DATE(2013,2,19),0.23,0)","v":27.15},543000,{"$f":"VLOOKUP($A19,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":35},-17500,525500]
["2013-01-23",{"$f":"VLOOKUP($A20,Sheet2!$A$2:$G$48,5,FALSE)+IF($A20>=DATE(2013,2,19),0.23,0)","v":27.61},552200,{"$f":"VLOOKUP($A20,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":30.200000000000045},-15100.000000000022,537100]
["2013-01-24",{"$f":"VLOOKUP($A21,Sheet2!$A$2:$G$48,5,FALSE)+IF($A21>=DATE(2013,2,19),0.23,0)","v":27.63},552600,{"$f":"VLOOKUP($A21,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":34.200000000000045},-17100.000000000022,535500]
["2013-01-25",{"$f":"VLOOKUP($A22,Sheet2!$A$2:$G$48,5,FALSE)+IF($A22>=DATE(2013,2,19),0.23,0)","v":27.88},557600,{"$f":"VLOOKUP($A22,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":41.5},-20750,536850]
["2013-01-28",{"$f":"VLOOKUP($A23,Sheet2!$A$2:$G$48,5,FALSE)+IF($A23>=DATE(2013,2,19),0.23,0)","v":27.91},558200,{"$f":"VLOOKUP($A23,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":40.700000000000045},-20350.000000000022,537850]
["2013-01-29",{"$f":"VLOOKUP($A24,Sheet2!$A$2:$G$48,5,FALSE)+IF($A24>=DATE(2013,2,19),0.23,0)","v":28.01},560200,{"$f":"VLOOKUP($A24,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":49.700000000000045},-24850.000000000022,535350]
["2013-01-30",{"$f":"VLOOKUP($A25,Sheet2!$A$2:$G$48,5,FALSE)+IF($A25>=DATE(2013,2,19),0.23,0)","v":27.85},557000,{"$f":"VLOOKUP($A25,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":40.200000000000045},-20100.000000000022,536900]
["2013-01-31",{"$f":"VLOOKUP($A26,Sheet2!$A$2:$G$48,5,FALSE)+IF($A26>=DATE(2013,2,19),0.23,0)","v":27.45},549000,{"$f":"VLOOKUP($A26,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":43.200000000000045},-21600.000000000022,527400]
["2013-02-01",{"$f":"VLOOKUP($A27,Sheet2!$A$2:$G$48,5,FALSE)+IF($A27>=DATE(2013,2,19),0.23,0)","v":27.93},558600,{"$f":"VLOOKUP($A27,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":53.5},-26750,531850]
["2013-02-04",{"$f":"VLOOKUP($A28,Sheet2!$A$2:$G$48,5,FALSE)+IF($A28>=DATE(2013,2,19),0.23,0)","v":27.44},548800,{"$f":"VLOOKUP($A28,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":39.200000000000045},-19600.000000000022,529200]
["2013-02-05",{"$f":"VLOOKUP($A29,Sheet2!$A$2:$G$48,5,FALSE)+IF($A29>=DATE(2013,2,19),0.23,0)","v":27.5},550000,{"$f":"VLOOKUP($A29,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":52.200000000000045},-26100.000000000022,523900]
["2013-02-06",{"$f":"VLOOKUP($A30,Sheet2!$A$2:$G$48,5,FALSE)+IF($A30>=DATE(2013,2,19),0.23,0)","v":27.34},546800,{"$f":"VLOOKUP($A30,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":52},-26000,520800]
["2013-02-07",{"$f":"VLOOKUP($A31,Sheet2!$A$2:$G$48,5,FALSE)+IF($A31>=DATE(2013,2,19),0.23,0)","v":27.28},545600,{"$f":"VLOOKUP($A31,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":50.200000000000045},-25100.000000000022,520500]
["2013-02-08",{"$f":"VLOOKUP($A32,Sheet2!$A$2:$G$48,5,FALSE)+IF($A32>=DATE(2013,2,19),0.23,0)","v":27.55},551000,{"$f":"VLOOKUP($A32,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":59.5},-29750,521250]
["2013-02-11",{"$f":"VLOOKUP($A33,Sheet2!$A$2:$G$48,5,FALSE)+IF($A33>=DATE(2013,2,19),0.23,0)","v":27.86},557200,{"$f":"VLOOKUP($A33,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":58.5},-29250,527950]
["2013-02-12",{"$f":"VLOOKUP($A34,Sheet2!$A$2:$G$48,5,FALSE)+IF($A34>=DATE(2013,2,19),0.23,0)","v":27.88},557600,{"$f":"VLOOKUP($A34,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":63.5},-31750,525850]
["2013-02-13",{"$f":"VLOOKUP($A35,Sheet2!$A$2:$G$48,5,FALSE)+IF($A35>=DATE(2013,2,19),0.23,0)","v":28.03},560600,{"$f":"VLOOKUP($A35,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":61.700000000000045},-30850.000000000022,529750]
["2013-02-14",{"$f":"VLOOKUP($A36,Sheet2!$A$2:$G$48,5,FALSE)+IF($A36>=DATE(2013,2,19),0.23,0)","v":28.04},560800,{"$f":"VLOOKUP($A36,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":64},-32000,528800]
["2013-02-15",{"$f":"VLOOKUP($A37,Sheet2!$A$2:$G$48,5,FALSE)+IF($A37>=DATE(2013,2,19),0.23,0)","v":28.01},560200,{"$f":"VLOOKUP($A37,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":62.700000000000045},-31350.000000000022,528850]
["2013-02-19",{"$f":"VLOOKUP($A38,Sheet2!$A$2:$G$48,5,FALSE)+IF($A38>=DATE(2013,2,19),0.23,0)","v":28.28},565600,{"$f":"VLOOKUP($A38,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":74.200000000000045},-37100.000000000022,528500]
["2013-02-20",{"$f":"VLOOKUP($A39,Sheet2!$A$2:$G$48,5,FALSE)+IF($A39>=DATE(2013,2,19),0.23,0)","v":28.1},562000,{"$f":"VLOOKUP($A39,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":54.200000000000045},-27100.000000000022,534900]
["2013-02-21",{"$f":"VLOOKUP($A40,Sheet2!$A$2:$G$48,5,FALSE)+IF($A40>=DATE(2013,2,19),0.23,0)","v":27.72},554400,{"$f":"VLOOKUP($A40,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":48.200000000000045},-24100.000000000022,530300]
["2013-02-22",{"$f":"VLOOKUP($A41,Sheet2!$A$2:$G$48,5,FALSE)+IF($A41>=DATE(2013,2,19),0.23,0)","v":27.990000000000002},559800,{"$f":"VLOOKUP($A41,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":59},-29500,530300]
["2013-02-25",{"$f":"VLOOKUP($A42,Sheet2!$A$2:$G$48,5,FALSE)+IF($A42>=DATE(2013,2,19),0.23,0)","v":27.6},552000,{"$f":"VLOOKUP($A42,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":33.5},-16750,535250]
["2013-02-26",{"$f":"VLOOKUP($A43,Sheet2!$A$2:$G$48,5,FALSE)+IF($A43>=DATE(2013,2,19),0.23,0)","v":27.6},552000,{"$f":"VLOOKUP($A43,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":38.5},-19250,532750]
["2013-02-27",{"$f":"VLOOKUP($A44,Sheet2!$A$2:$G$48,5,FALSE)+IF($A44>=DATE(2013,2,19),0.23,0)","v":28.04},560800,{"$f":"VLOOKUP($A44,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":62},-31000,529800]
["2013-02-28",{"$f":"VLOOKUP($A45,Sheet2!$A$2:$G$48,5,FALSE)+IF($A45>=DATE(2013,2,19),0.23,0)","v":28.03},560600,{"$f":"VLOOKUP($A45,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":54.200000000000045},-27100.000000000022,533500]
["2013-03-01",{"$f":"VLOOKUP($A46,Sheet2!$A$2:$G$48,5,FALSE)+IF($A46>=DATE(2013,2,19),0.23,0)","v":28.18},563600,{"$f":"VLOOKUP($A46,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":61.5},-30750,532850]
["2013-03-04",{"$f":"VLOOKUP($A47,Sheet2!$A$2:$G$48,5,FALSE)+IF($A47>=DATE(2013,2,19),0.23,0)","v":28.38},567600,{"$f":"VLOOKUP($A47,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":72.200000000000045},-36100.000000000022,531500]
["2013-03-05",{"$f":"VLOOKUP($A48,Sheet2!$A$2:$G$48,5,FALSE)+IF($A48>=DATE(2013,2,19),0.23,0)","v":28.580000000000002},571600,{"$f":"VLOOKUP($A48,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":84.700000000000045},-42350.000000000022,529250]
["2013-03-06",{"$f":"VLOOKUP($A49,Sheet2!$A$2:$G$48,5,FALSE)+IF($A49>=DATE(2013,2,19),0.23,0)","v":28.32},566400,{"$f":"VLOOKUP($A49,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":85.200000000000045},-42600.000000000022,523800]
["2013-03-07",{"$f":"VLOOKUP($A50,Sheet2!$A$2:$G$48,5,FALSE)+IF($A50>=DATE(2013,2,19),0.23,0)","v":28.37},567400,{"$f":"VLOOKUP($A50,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":87.5},-43750,523650]
["2013-03-08",{"$f":"VLOOKUP($A51,Sheet2!$A$2:$G$48,5,FALSE)+IF($A51>=DATE(2013,2,19),0.23,0)","v":28.23},564600,{"$f":"VLOOKUP($A51,Sheet1!$A$2:$F$60,2,FALSE)-Sheet1!$B$60","v":95.200000000000045},-47600.000000000022,{"$f":"C51+E51","v":517000}]

{"sheet":"Sheet4","index":5,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Volume","Adj Close*",null,"S&P500 Historical Data"]
["2013-03-08",1544.26,1552.48,1542.94,1551.18,3652260000,1551.18,null,"Source: Yahoo Finance"]
["2013-03-07",1541.46,1545.78,1541.46,1544.26,3634710000,1544.26]
["2013-03-06",1539.79,1545.25,1538.11,1541.46,3676890000,1541.46]
["2013-03-05",1525.2,1543.47,1525.2,1539.79,3610690000,1539.79]
["2013-03-04",1518.2,1525.27,1512.29,1525.2,3414430000,1525.2]
["2013-03-01",1514.68,1519.99,1501.48,1518.2,3695610000,1518.2]
["2013-02-28",1515.99,1525.34,1514.46,1514.68,3912320000,1514.68]
["2013-02-27",1496.94,1520.08,1494.88,1515.99,3551850000,1515.99]
["2013-02-26",1487.85,1498.99,1485.01,1496.94,3975280000,1496.94]
["2013-02-25",1515.6,1525.84,1487.85,1487.85,4011050000,1487.85]
["2013-02-22",1502.42,1515.64,1502.42,1515.6,3419320000,1515.6]
["2013-02-21",1511.95,1511.95,1497.29,1502.42,4274600000,1502.42]
["2013-02-20",1530.94,1530.94,1511.41,1511.95,4240570000,1511.95]
["2013-02-19",1519.79,1530.94,1519.79,1530.94,3748910000,1530.94]
["2013-02-15",1521.38,1524.24,1514.14,1519.79,3838510000,1519.79]
["2013-02-14",1520.33,1523.14,1514.02,1521.38,3759740000,1521.38]
["2013-02-13",1519.43,1524.69,1515.93,1520.33,3385880000,1520.33]
["2013-02-12",1517.01,1522.29,1515.61,1519.43,3414370000,1519.43]
["2013-02-11",1517.93,1518.31,1513.61,1517.01,2684100000,1517.01]
["2013-02-08",1509.39,1518.31,1509.39,1517.93,2986150000,1517.93]
["2013-02-07",1512.12,1512.9,1498.49,1509.39,3614580000,1509.39]
["2013-02-06",1511.29,1512.53,1504.71,1512.12,3611570000,1512.12]
["2013-02-05",1495.71,1514.96,1495.71,1511.29,3618360000,1511.29]
["2013-02-04",1513.17,1513.17,1495.02,1495.71,3390000000,1495.71]
["2013-02-01",1498.11,1514.41,1498.11,1513.17,3836320000,1513.17]
["2013-01-31",1501.96,1504.19,1496.76,1498.11,3999880000,1498.11]
["2013-01-30",1507.84,1509.94,1500.11,1501.96,3726810000,1501.96]
["2013-01-29",1500.18,1509.35,1498.09,1507.84,3949640000,1507.84]
["2013-01-28",1502.96,1503.23,1496.33,1500.18,3388540000,1500.18]
["2013-01-25",1494.82,1503.26,1494.82,1502.96,3476290000,1502.96]
["2013-01-24",1494.81,1502.27,1489.46,1494.82,3699430000,1494.82]
["2013-01-23",1492.56,1496.13,1489.9,1494.81,3552010000,1494.81]
["2013-01-22",1485.98,1492.56,1481.16,1492.56,3570950000,1492.56]
["2013-01-18",1480.95,1485.98,1475.81,1485.98,3795740000,1485.98]
["2013-01-17",1472.63,1485.16,1472.63,1480.94,3706710000,1480.94]
["2013-01-16",1472.33,1473.96,1467.6,1472.63,3384080000,1472.63]
["2013-01-15",1470.67,1473.31,1463.76,1472.34,3135350000,1472.34]
["2013-01-14",1472.05,1472.05,1465.69,1470.68,3003010000,1470.68]
["2013-01-11",1472.12,1472.75,1467.58,1472.05,3340650000,1472.05]
["2013-01-10",1461.02,1472.3,1461.02,1472.12,4081840000,1472.12]
["2013-01-09",1457.15,1464.73,1457.15,1461.02,3674390000,1461.02]
["2013-01-08",1461.89,1461.89,1451.64,1457.15,3601600000,1457.15]
["2013-01-07",1466.47,1466.47,1456.62,1461.89,3304970000,1461.89]
["2013-01-04",1459.37,1467.94,1458.99,1466.47,3424290000,1466.47]
["2013-01-03",1462.42,1465.47,1455.53,1459.37,3829730000,1459.37]
["2013-01-02",1426.19,1462.43,1426.19,1462.42,4202600000,1462.42]

{"sheet":"Sheet5","index":6,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Date","Microsoft Stock","S&P 500","S&P 500 Futures","Hedged Portfolio",null,null,"Lastdate",{"$f":"INDEX(A2:A47,Numdays+1)","v":"2013-03-08"}]
["2013-01-02",{"$f":"IF(Lastdate>=$A2,Sheet3!B6*100/Sheet3!$B$6,NA())","v":100},{"$f":"IF(Lastdate>=$A2,VLOOKUP($A2,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":100},{"$f":"IF(Lastdate>=$A2,VLOOKUP($A2,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100},{"$f":"IF(Lastdate>=$A2,Sheet3!F6*100/Sheet3!$F$6,NA())","v":100},null,null,"Numdays",45]
["2013-01-03",{"$f":"IF(Lastdate>=$A3,Sheet3!B7*100/Sheet3!$B$6,NA())","v":98.66039102099927},{"$f":"IF(Lastdate>=$A3,VLOOKUP($A3,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":99.791441583129327},{"$f":"IF(Lastdate>=$A3,VLOOKUP($A3,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":99.910619134380696},{"$f":"IF(Lastdate>=$A3,Sheet3!F7*100/Sheet3!$F$6,NA())","v":98.778059377262849},null,null,"Maxdays",{"$f":"COUNT(A2:A47)-1","v":45}]
["2013-01-04",{"$f":"IF(Lastdate>=$A4,Sheet3!B8*100/Sheet3!$B$6,NA())","v":96.813902968863133},{"$f":"IF(Lastdate>=$A4,VLOOKUP($A4,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":100.27693822568071},{"$f":"IF(Lastdate>=$A4,VLOOKUP($A4,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100.34377256007426},{"$f":"IF(Lastdate>=$A4,Sheet3!F8*100/Sheet3!$F$6,NA())","v":96.361332367849386}]
["2013-01-07",{"$f":"IF(Lastdate>=$A5,Sheet3!B9*100/Sheet3!$B$6,NA())","v":96.632874728457637},{"$f":"IF(Lastdate>=$A5,VLOOKUP($A5,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":99.963758701330661},{"$f":"IF(Lastdate>=$A5,VLOOKUP($A5,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100.08250541441782},{"$f":"IF(Lastdate>=$A5,Sheet3!F9*100/Sheet3!$F$6,NA())","v":96.524257784214342}]
["2013-01-08",{"$f":"IF(Lastdate>=$A6,Sheet3!B10*100/Sheet3!$B$6,NA())","v":96.125995655322228},{"$f":"IF(Lastdate>=$A6,VLOOKUP($A6,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":99.639638407571013},{"$f":"IF(Lastdate>=$A6,VLOOKUP($A6,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":99.876241878373264},{"$f":"IF(Lastdate>=$A6,Sheet3!F10*100/Sheet3!$F$6,NA())","v":96.288921071687184}]
["2013-01-09",{"$f":"IF(Lastdate>=$A7,Sheet3!B11*100/Sheet3!$B$6,NA())","v":96.66908037653873},{"$f":"IF(Lastdate>=$A7,VLOOKUP($A7,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":99.904268267665913},{"$f":"IF(Lastdate>=$A7,VLOOKUP($A7,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100.04812815841039},{"$f":"IF(Lastdate>=$A7,Sheet3!F11*100/Sheet3!$F$6,NA())","v":96.605720492396813}]
["2013-01-10",{"$f":"IF(Lastdate>=$A8,Sheet3!B12*100/Sheet3!$B$6,NA())","v":95.800144822592316},{"$f":"IF(Lastdate>=$A8,VLOOKUP($A8,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":100.66328414545752},{"$f":"IF(Lastdate>=$A8,VLOOKUP($A8,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":101.06569493623019},{"$f":"IF(Lastdate>=$A8,Sheet3!F12*100/Sheet3!$F$6,NA())","v":94.397175959449669}]
["2013-01-11",{"$f":"IF(Lastdate>=$A9,Sheet3!B13*100/Sheet3!$B$6,NA())","v":97.139753801593045},{"$f":"IF(Lastdate>=$A9,VLOOKUP($A9,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":100.65849755884082},{"$f":"IF(Lastdate>=$A9,VLOOKUP($A9,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100.85943140018563},{"$f":"IF(Lastdate>=$A9,Sheet3!F13*100/Sheet3!$F$6,NA())","v":96.008327299058649}]
["2013-01-14",{"$f":"IF(Lastdate>=$A10,Sheet3!B14*100/Sheet3!$B$6,NA())","v":97.356987690079649},{"$f":"IF(Lastdate>=$A10,VLOOKUP($A10,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":100.56481722077105},{"$f":"IF(Lastdate>=$A10,VLOOKUP($A10,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100.70129602255147},{"$f":"IF(Lastdate>=$A10,Sheet3!F14*100/Sheet3!$F$6,NA())","v":96.433743664011587}]
["2013-01-15",{"$f":"IF(Lastdate>=$A11,Sheet3!B15*100/Sheet3!$B$6,NA())","v":98.515568428674868},{"$f":"IF(Lastdate>=$A11,VLOOKUP($A11,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":100.67832770339574},{"$f":"IF(Lastdate>=$A11,VLOOKUP($A11,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100.8731823025886},{"$f":"IF(Lastdate>=$A11,Sheet3!F15*100/Sheet3!$F$6,NA())","v":97.366039102099933}]
["2013-01-16",{"$f":"IF(Lastdate>=$A12,Sheet3!B16*100/Sheet3!$B$6,NA())","v":97.900072411296165},{"$f":"IF(Lastdate>=$A12,VLOOKUP($A12,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":100.69815784795065},{"$f":"IF(Lastdate>=$A12,VLOOKUP($A12,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":100.63254151053663},{"$f":"IF(Lastdate>=$A12,Sheet3!F16*100/Sheet3!$F$6,NA())","v":97.067342505430844}]
["2013-01-17",{"$f":"IF(Lastdate>=$A13,Sheet3!B17*100/Sheet3!$B$6,NA())","v":98.66039102099927},{"$f":"IF(Lastdate>=$A13,VLOOKUP($A13,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":101.26639405916221},{"$f":"IF(Lastdate>=$A13,VLOOKUP($A13,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":101.38884114269999},{"$f":"IF(Lastdate>=$A13,Sheet3!F17*100/Sheet3!$F$6,NA())","v":96.832005792903686}]
["2013-01-18",{"$f":"IF(Lastdate>=$A14,Sheet3!B18*100/Sheet3!$B$6,NA())","v":98.66039102099927},{"$f":"IF(Lastdate>=$A14,VLOOKUP($A14,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":101.61102829556488},{"$f":"IF(Lastdate>=$A14,VLOOKUP($A14,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":101.69823644676681},{"$f":"IF(Lastdate>=$A14,Sheet3!F18*100/Sheet3!$F$6,NA())","v":96.424692251991317}]
["2013-01-22",{"$f":"IF(Lastdate>=$A15,Sheet3!B19*100/Sheet3!$B$6,NA())","v":98.298334540188264},{"$f":"IF(Lastdate>=$A15,VLOOKUP($A15,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.06096743753504},{"$f":"IF(Lastdate>=$A15,VLOOKUP($A15,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.40640792051978},{"$f":"IF(Lastdate>=$A15,Sheet3!F19*100/Sheet3!$F$6,NA())","v":95.130340333091965}]
["2013-01-23",{"$f":"IF(Lastdate>=$A16,Sheet3!B20*100/Sheet3!$B$6,NA())","v":99.963794351918892},{"$f":"IF(Lastdate>=$A16,VLOOKUP($A16,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.21482200735767},{"$f":"IF(Lastdate>=$A16,VLOOKUP($A16,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.0763862628485},{"$f":"IF(Lastdate>=$A16,Sheet3!F20*100/Sheet3!$F$6,NA())","v":97.2302679217958}]
["2013-01-24",{"$f":"IF(Lastdate>=$A17,Sheet3!B21*100/Sheet3!$B$6,NA())","v":100.03620564808109},{"$f":"IF(Lastdate>=$A17,VLOOKUP($A17,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.21550580544576},{"$f":"IF(Lastdate>=$A17,VLOOKUP($A17,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.3514043109079},{"$f":"IF(Lastdate>=$A17,Sheet3!F21*100/Sheet3!$F$6,NA())","v":96.940622737146995}]
["2013-01-25",{"$f":"IF(Lastdate>=$A18,Sheet3!B22*100/Sheet3!$B$6,NA())","v":100.94134685010862},{"$f":"IF(Lastdate>=$A18,VLOOKUP($A18,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.77211744915961},{"$f":"IF(Lastdate>=$A18,VLOOKUP($A18,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.85331224861631},{"$f":"IF(Lastdate>=$A18,Sheet3!F22*100/Sheet3!$F$6,NA())","v":97.185010861694423}]
["2013-01-28",{"$f":"IF(Lastdate>=$A19,Sheet3!B23*100/Sheet3!$B$6,NA())","v":101.04996379435191},{"$f":"IF(Lastdate>=$A19,VLOOKUP($A19,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.58202158066766},{"$f":"IF(Lastdate>=$A19,VLOOKUP($A19,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.79830863900443},{"$f":"IF(Lastdate>=$A19,Sheet3!F23*100/Sheet3!$F$6,NA())","v":97.366039102099933}]
["2013-01-29",{"$f":"IF(Lastdate>=$A20,Sheet3!B24*100/Sheet3!$B$6,NA())","v":101.41202027516292},{"$f":"IF(Lastdate>=$A20,VLOOKUP($A20,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.10581091615268},{"$f":"IF(Lastdate>=$A20,VLOOKUP($A20,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.4170992471381},{"$f":"IF(Lastdate>=$A20,Sheet3!F24*100/Sheet3!$F$6,NA())","v":96.913468501086172}]
["2013-01-30",{"$f":"IF(Lastdate>=$A21,Sheet3!B25*100/Sheet3!$B$6,NA())","v":100.83272990586531},{"$f":"IF(Lastdate>=$A21,VLOOKUP($A21,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.70373764034956},{"$f":"IF(Lastdate>=$A21,VLOOKUP($A21,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.763931382997},{"$f":"IF(Lastdate>=$A21,Sheet3!F25*100/Sheet3!$F$6,NA())","v":97.194062273714692}]
["2013-01-31",{"$f":"IF(Lastdate>=$A22,Sheet3!B26*100/Sheet3!$B$6,NA())","v":99.384503982621283},{"$f":"IF(Lastdate>=$A22,VLOOKUP($A22,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.44047537643084},{"$f":"IF(Lastdate>=$A22,VLOOKUP($A22,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.97019491904156},{"$f":"IF(Lastdate>=$A22,Sheet3!F26*100/Sheet3!$F$6,NA())","v":95.474293989862417}]
["2013-02-01",{"$f":"IF(Lastdate>=$A23,Sheet3!B27*100/Sheet3!$B$6,NA())","v":101.12237509051411},{"$f":"IF(Lastdate>=$A23,VLOOKUP($A23,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.47027529711026},{"$f":"IF(Lastdate>=$A23,VLOOKUP($A23,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.67836639279453},{"$f":"IF(Lastdate>=$A23,Sheet3!F27*100/Sheet3!$F$6,NA())","v":96.279869659666915}]
["2013-02-04",{"$f":"IF(Lastdate>=$A24,Sheet3!B28*100/Sheet3!$B$6,NA())","v":99.348298334540189},{"$f":"IF(Lastdate>=$A24,VLOOKUP($A24,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.27636383528672},{"$f":"IF(Lastdate>=$A24,VLOOKUP($A24,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.69517687098215},{"$f":"IF(Lastdate>=$A24,Sheet3!F28*100/Sheet3!$F$6,NA())","v":95.80014482259233}]
["2013-02-05",{"$f":"IF(Lastdate>=$A25,Sheet3!B29*100/Sheet3!$B$6,NA())","v":99.565532223026793},{"$f":"IF(Lastdate>=$A25,VLOOKUP($A25,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.34172125654736},{"$f":"IF(Lastdate>=$A25,VLOOKUP($A25,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.58898552717521},{"$f":"IF(Lastdate>=$A25,Sheet3!F29*100/Sheet3!$F$6,NA())","v":94.84069514844316}]
["2013-02-06",{"$f":"IF(Lastdate>=$A26,Sheet3!B30*100/Sheet3!$B$6,NA())","v":98.986241853729183},{"$f":"IF(Lastdate>=$A26,VLOOKUP($A26,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.3984764978597},{"$f":"IF(Lastdate>=$A26,VLOOKUP($A26,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.57523462477225},{"$f":"IF(Lastdate>=$A26,Sheet3!F30*100/Sheet3!$F$6,NA())","v":94.27950760318609}]
["2013-02-07",{"$f":"IF(Lastdate>=$A27,Sheet3!B31*100/Sheet3!$B$6,NA())","v":98.769007965242579},{"$f":"IF(Lastdate>=$A27,VLOOKUP($A27,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.21179961980826},{"$f":"IF(Lastdate>=$A27,VLOOKUP($A27,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.45147650314551},{"$f":"IF(Lastdate>=$A27,Sheet3!F31*100/Sheet3!$F$6,NA())","v":94.225199131064443}]
["2013-02-08",{"$f":"IF(Lastdate>=$A28,Sheet3!B32*100/Sheet3!$B$6,NA())","v":99.746560463432289},{"$f":"IF(Lastdate>=$A28,VLOOKUP($A28,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.79576318704612},{"$f":"IF(Lastdate>=$A28,VLOOKUP($A28,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.09089346488364},{"$f":"IF(Lastdate>=$A28,Sheet3!F32*100/Sheet3!$F$6,NA())","v":94.360970311368575}]
["2013-02-11",{"$f":"IF(Lastdate>=$A29,Sheet3!B33*100/Sheet3!$B$6,NA())","v":100.86893555394641},{"$f":"IF(Lastdate>=$A29,VLOOKUP($A29,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.73285376294088},{"$f":"IF(Lastdate>=$A29,VLOOKUP($A29,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.02213895286877},{"$f":"IF(Lastdate>=$A29,Sheet3!F33*100/Sheet3!$F$6,NA())","v":95.573859522085442}]
["2013-02-12",{"$f":"IF(Lastdate>=$A30,Sheet3!B34*100/Sheet3!$B$6,NA())","v":100.94134685010862},{"$f":"IF(Lastdate>=$A30,VLOOKUP($A30,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.89833290026121},{"$f":"IF(Lastdate>=$A30,VLOOKUP($A30,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.36591151294303},{"$f":"IF(Lastdate>=$A30,Sheet3!F34*100/Sheet3!$F$6,NA())","v":95.193700217233882}]
["2013-02-13",{"$f":"IF(Lastdate>=$A31,Sheet3!B35*100/Sheet3!$B$6,NA())","v":101.48443157132512},{"$f":"IF(Lastdate>=$A31,VLOOKUP($A31,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.95987472819026},{"$f":"IF(Lastdate>=$A31,VLOOKUP($A31,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.24215339131631},{"$f":"IF(Lastdate>=$A31,Sheet3!F35*100/Sheet3!$F$6,NA())","v":95.899710354815355}]
["2013-02-14",{"$f":"IF(Lastdate>=$A32,Sheet3!B36*100/Sheet3!$B$6,NA())","v":101.52063721940623},{"$f":"IF(Lastdate>=$A32,VLOOKUP($A32,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":104.03167352744082},{"$f":"IF(Lastdate>=$A32,VLOOKUP($A32,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.40028876895046},{"$f":"IF(Lastdate>=$A32,Sheet3!F36*100/Sheet3!$F$6,NA())","v":95.727733526430129}]
["2013-02-15",{"$f":"IF(Lastdate>=$A33,Sheet3!B37*100/Sheet3!$B$6,NA())","v":101.41202027516292},{"$f":"IF(Lastdate>=$A33,VLOOKUP($A33,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.92294963143283},{"$f":"IF(Lastdate>=$A33,VLOOKUP($A33,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.31090790333116},{"$f":"IF(Lastdate>=$A33,Sheet3!F37*100/Sheet3!$F$6,NA())","v":95.736784938450398}]
["2013-02-19",{"$f":"IF(Lastdate>=$A34,Sheet3!B38*100/Sheet3!$B$6,NA())","v":102.38957277335264},{"$f":"IF(Lastdate>=$A34,VLOOKUP($A34,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":104.68538449966493},{"$f":"IF(Lastdate>=$A34,VLOOKUP($A34,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":105.10158479150194},{"$f":"IF(Lastdate>=$A34,Sheet3!F38*100/Sheet3!$F$6,NA())","v":95.673425054308467}]
["2013-02-20",{"$f":"IF(Lastdate>=$A35,Sheet3!B39*100/Sheet3!$B$6,NA())","v":101.73787110789283},{"$f":"IF(Lastdate>=$A35,VLOOKUP($A35,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.386851930362},{"$f":"IF(Lastdate>=$A35,VLOOKUP($A35,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.72649455120492},{"$f":"IF(Lastdate>=$A35,Sheet3!F39*100/Sheet3!$F$6,NA())","v":96.832005792903686}]
["2013-02-21",{"$f":"IF(Lastdate>=$A36,Sheet3!B40*100/Sheet3!$B$6,NA())","v":100.36205648081101},{"$f":"IF(Lastdate>=$A36,VLOOKUP($A36,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.73519235240218},{"$f":"IF(Lastdate>=$A36,VLOOKUP($A36,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.31396747911582},{"$f":"IF(Lastdate>=$A36,Sheet3!F40*100/Sheet3!$F$6,NA())","v":95.99927588703838}]
["2013-02-22",{"$f":"IF(Lastdate>=$A37,Sheet3!B41*100/Sheet3!$B$6,NA())","v":101.33960897900072},{"$f":"IF(Lastdate>=$A37,VLOOKUP($A37,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.6364382325187},{"$f":"IF(Lastdate>=$A37,VLOOKUP($A37,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.0565162088762},{"$f":"IF(Lastdate>=$A37,Sheet3!F41*100/Sheet3!$F$6,NA())","v":95.99927588703838}]
["2013-02-25",{"$f":"IF(Lastdate>=$A38,Sheet3!B42*100/Sheet3!$B$6,NA())","v":99.927588703837799},{"$f":"IF(Lastdate>=$A38,VLOOKUP($A38,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":101.73889853803968},{"$f":"IF(Lastdate>=$A38,VLOOKUP($A38,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.3032761524975},{"$f":"IF(Lastdate>=$A38,Sheet3!F42*100/Sheet3!$F$6,NA())","v":96.895365677045618}]
["2013-02-26",{"$f":"IF(Lastdate>=$A39,Sheet3!B43*100/Sheet3!$B$6,NA())","v":99.927588703837799},{"$f":"IF(Lastdate>=$A39,VLOOKUP($A39,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":102.36047100012308},{"$f":"IF(Lastdate>=$A39,VLOOKUP($A39,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":102.64704871257176},{"$f":"IF(Lastdate>=$A39,Sheet3!F43*100/Sheet3!$F$6,NA())","v":96.442795076031857}]
["2013-02-27",{"$f":"IF(Lastdate>=$A40,Sheet3!B44*100/Sheet3!$B$6,NA())","v":101.52063721940623},{"$f":"IF(Lastdate>=$A40,VLOOKUP($A40,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.66310635795462},{"$f":"IF(Lastdate>=$A40,VLOOKUP($A40,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.26277974492076},{"$f":"IF(Lastdate>=$A40,Sheet3!F44*100/Sheet3!$F$6,NA())","v":95.908761766835624}]
["2013-02-28",{"$f":"IF(Lastdate>=$A41,Sheet3!B45*100/Sheet3!$B$6,NA())","v":101.48443157132512},{"$f":"IF(Lastdate>=$A41,VLOOKUP($A41,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.57352880841344},{"$f":"IF(Lastdate>=$A41,VLOOKUP($A41,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":103.72649455120492},{"$f":"IF(Lastdate>=$A41,Sheet3!F45*100/Sheet3!$F$6,NA())","v":96.578566256335989}]
["2013-03-01",{"$f":"IF(Lastdate>=$A42,Sheet3!B46*100/Sheet3!$B$6,NA())","v":102.02751629254163},{"$f":"IF(Lastdate>=$A42,VLOOKUP($A42,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":103.81422573542484},{"$f":"IF(Lastdate>=$A42,VLOOKUP($A42,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.22840248891333},{"$f":"IF(Lastdate>=$A42,Sheet3!F46*100/Sheet3!$F$6,NA())","v":96.46089790007241}]
["2013-03-04",{"$f":"IF(Lastdate>=$A43,Sheet3!B47*100/Sheet3!$B$6,NA())","v":102.75162925416365},{"$f":"IF(Lastdate>=$A43,VLOOKUP($A43,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":104.29288439709522},{"$f":"IF(Lastdate>=$A43,VLOOKUP($A43,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":104.96407576747224},{"$f":"IF(Lastdate>=$A43,Sheet3!F47*100/Sheet3!$F$6,NA())","v":96.216509775524983}]
["2013-03-05",{"$f":"IF(Lastdate>=$A44,Sheet3!B48*100/Sheet3!$B$6,NA())","v":103.47574221578566},{"$f":"IF(Lastdate>=$A44,VLOOKUP($A44,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":105.29054580763392},{"$f":"IF(Lastdate>=$A44,VLOOKUP($A44,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":105.82350716765788},{"$f":"IF(Lastdate>=$A44,Sheet3!F48*100/Sheet3!$F$6,NA())","v":95.8091962346126}]
["2013-03-06",{"$f":"IF(Lastdate>=$A45,Sheet3!B49*100/Sheet3!$B$6,NA())","v":102.53439536567704},{"$f":"IF(Lastdate>=$A45,VLOOKUP($A45,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":105.40474008834671},{"$f":"IF(Lastdate>=$A45,VLOOKUP($A45,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":105.8578844236653},{"$f":"IF(Lastdate>=$A45,Sheet3!F49*100/Sheet3!$F$6,NA())","v":94.822592324402606}]
["2013-03-07",{"$f":"IF(Lastdate>=$A46,Sheet3!B50*100/Sheet3!$B$6,NA())","v":102.71542360608254},{"$f":"IF(Lastdate>=$A46,VLOOKUP($A46,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":105.59620355301486},{"$f":"IF(Lastdate>=$A46,VLOOKUP($A46,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":106.01601980129945},{"$f":"IF(Lastdate>=$A46,Sheet3!F50*100/Sheet3!$F$6,NA())","v":94.795438088341783}]
["2013-03-08",{"$f":"IF(Lastdate>=$A47,Sheet3!B51*100/Sheet3!$B$6,NA())","v":102.20854453294713},{"$f":"IF(Lastdate>=$A47,VLOOKUP($A47,Sheet4!$A$2:$G$47,5,FALSE)*100/Sheet4!$E$47,NA())","v":106.06939182998043},{"$f":"IF(Lastdate>=$A47,VLOOKUP($A47,Sheet1!$A$2:$G$60,2,FALSE)*100/Sheet1!$B$60,NA())","v":106.54542954381381},{"$f":"IF(Lastdate>=$A47,Sheet3!F51*100/Sheet3!$F$6,NA())","v":93.591600289645186}]