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
7 0
June
June
0 0
July
July
0 0
August
August
0 0
Sept
Sept
0 0
Oct
Oct
0 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
Profit(from aux1 column d)
Profit\
0 0
-------
-------
0 0
=d2[aux1]
-110
-110 1
=d3[aux1]
-80
-80 1
=d4[aux1]
-57
-57 1
=d5[aux1]
86
86 1
=d6[aux1]
98
98 1
=d7[aux1]
10
10 1
=d8[aux1]
44
44 1
=d9[aux1]
62
62 1
=d10[aux1]
69
69 1
=d11[aux1]
144
144 1
=d12[aux1]
314
314 1
=d13[aux1]
753
753 1
-------
-------
0 0
=b2+b3+b4+b5+b6+b7
-53
-53 1
=b8+b9+b10+b11+b12+b13
1386
1386 1
=b15+b16
1333
1333 1


0 0


0 0
Reinvested
Reinve\
0 0
-------
-------
0 0
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
=50
50
50 1
-------
-------
0 0
=c2+c3+c4+c5+c6+c7
300
300 1
=c8+c9+c10+c11+c12+c13
300
300 1
=c15+c16
600
600 1


0 0


0 0
Mine
Mine
0 0
-------
-------
0 0
=b2-c2
-160
-160 1
=b3-c3
-130
-130 1
=b4-c4
-107
-107 1
=b5-c5
36
36 1
=b6-c6
48
48 1
=b7-c7
-40
-40 1
=b8-c8
-6
-6 1
=b9-c9
12
12 1
=b10-c10
19
19 1
=b11-c11
94
94 1
=b12-c12
264
264 1
=b13-c13
703
703 1
-------
-------
0 0
=d2+d3+d4+d5+d6+d7
-353
-353 1
=d8+d9+d10+d11+d12+d13
1086
1086 1
=d15+d16
733
733 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
