globalspd
aux1
aux2
####
Months
Months
0 0
-------
-------
0 0
Jan
Jan
0 0
Feb
Feb
0 0
March
March
0 0
April
April
0 0
May
May
0 0
June
June
0 0
July
July
0 0
August
August
0 0
Spet
Spet
0 0
Oct
Oct
7 0
Nov
Nov
0 0
Dec
Dec
0 0
-------
-------
0 0
1rst1/2
1rst1/2
0 0
2nd 1/2
2nd 1/2
0 0
Totals
Totals
0 0


0 0


0 0
Net    (from globalspd column 
Net   \
0 0
-------
-------
0 0
=j2[globalspd]
190
190 1
=j3[globalspd]
220
220 1
=j4[globalspd]
243
243 1
=j5[globalspd]
386
386 1
=j6[globalspd]
398
398 1
=j7[globalspd]
310
310 1
=j8[globalspd]
344
344 1
=j9[globalspd]
362
362 1
=j10[globalspd]
369
369 1
=j11[globalspd]
444
444 1
=j12[globalspd]
614
614 1
=j13[globalspd]
1053
1053 1


0 0
=b2+b3+b4+b5+b6+b7
1747
1747 1
=b8+b9+b10+b11+b12+b13
3186
3186 1
=b15+b16
4933
4933 1


0 0


0 0
Dividends
Divide\
0 0
-------
-------
0 0
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1
=300
300
300 1


0 0
=c2+c3+c4+c5+c6+c7
1800
1800 1
=C8+c9+c10+c11+c12+c13
1800
1800 1
=c15+c16
3600
3600 1


0 0


0 0
Profit
Profit
0 0
-------
-------
0 0
=b2-c2
-110
-110 1
=b3-c3
-80
-80 1
=b4-c4
-57
-57 1
=b5-c5
86
86 1
=b6-c6
98
98 1
=b7-c7
10
10 1
=b8-c8
44
44 1
=b9-c9
62
62 1
=b10-c10
69
69 1
=b11-c11
144
144 1
=b12-c12
314
314 1
=b13-c13
753
753 1


0 0
=d2+d3+d4+d5+d6+d7
-53
-53 1
=d8+d9+d10+d11+d12+d13
1386
1386 1
=d15+d16
1333
1333 1


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0


0 0
