{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Valuation Summary","Master Scenario","Working Model","Credit Analysis Summary","Copper Prices","Chart1","Chart2","Chart3","Stock Prices","Back-up Data","Stable Period","Sheet1","FCX_BS","FCX_IS","FCX_CF","Sheet4"],"not_rendered":{"charts":8,"images":1,"macros":1,"external_links":1,"defined_names":36,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":5,"reason":"not_a_worksheet"},{"sheet":"Chart2","index":6,"reason":"not_a_worksheet"},{"sheet":"Chart3","index":7,"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":"Valuation Summary","index":0,"n_rows":318,"n_cols":9,"rows_kept":318,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Scenario"]
["Current Stock Price",null,{"$f":"'Stock Prices'!L925","v":33.28}]
[null,null,null,null,null,null,null,"Graph"]
["WACC",null,{"$f":"'Working Model'!E281","v":8.2000000000000003E-2}]
[null,null,null,null,null,null,null,"Sensitivity in Special Case"]
[null,null,"Growth","EV/EBITDA","ROIC",null,null,"Volumes",{"$f":"'Working Model'!H178","v":1600}]
["Value from DCF",null,{"$f":"'Working Model'!E282","v":1.9E-2},{"$f":"'Working Model'!$E$283","v":7.4},{"$f":"'Working Model'!E285","v":0.11700000000000001},null,null,"Prices",{"$f":"'Working Model'!$H$190","v":5000}]
[null,null,null,null,null,null,null,"Cost",{"$f":"'Working Model'!$H$204","v":0.5}]
[null,"Explicit Period Cash Flow",{"$f":"'Working Model'!E395","v":16319793.396520821},{"$f":"C10","v":16319793.396520821},{"$f":"C10","v":16319793.396520821},null,null,"Cap Exp",{"$f":"'Working Model'!$G$221","v":2000}]
[null,"Terminal Value",{"$f":"'Working Model'!E398","v":39396585.226162933},{"$f":"'Working Model'!$E$416","v":37597720.878505774},{"$f":"'Working Model'!E432","v":38923603.088198632}]
[null,"Enterprise Value",{"$f":"SUM(C10:C11)","v":55716378.622683756},{"$f":"SUM(D10:D11)","v":53917514.275026597},{"$f":"SUM(E10:E11)","v":55243396.484719455}]
[null,"Bridge EV vs Equity Value",{"$f":"'Working Model'!$E$409","v":-13592000},{"$f":"C13","v":-13592000},{"$f":"D13","v":-13592000}]
[null,"Equity Value",{"$f":"SUM(C12:C13)","v":42124378.622683756},{"$f":"SUM(D12:D13)","v":40325514.275026597},{"$f":"SUM(E12:E13)","v":41651396.484719455}]
[null,"Shares",{"$f":"'Working Model'!E420","v":949530},{"$f":"C15","v":949530},{"$f":"D15","v":949530}]
[null,"Equity Value/Share",{"$f":"C14/C15","v":44.363399389891583},{"$f":"D14/D15","v":42.468920702902061},{"$f":"E14/E15","v":43.865277015701935}]
[]
["Cost of Equity Capital",null,{"$f":"'Working Model'!E288","v":9.5000000000000001E-2},null,null,null,null,"Graph"]
[null,null,"Growth"]
[null,null,{"$f":"'Working Model'!$E$289","v":4.5999999999999999E-2},{"$f":"'Working Model'!E290","v":15},{"$f":"'Working Model'!$E$292","v":0.11899999999999999}]
[]
["Value from Equity cashflow"]
[null,"Value of Dividends in Explicit Period",{"$f":"'Working Model'!E613","v":5.7960418101930147}]
[null,"Value of Capital Gains at Terminal",{"$f":"'Working Model'!$E$615","v":19.351791618815451}]
[null,"Total Equity Value per Share",{"$f":"'Working Model'!E616","v":25.147833429008465}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1]

{"sheet":"Master Scenario","index":1,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WACC",null,{"$f":"'Valuation Summary'!C5","v":8.2000000000000003E-2}]
[null,"Scenario No",null,1]
[]
[]
[null,"Copper px","Copper Volumes","Operating Costs","SG&A%","Cap Exp","AR to Sales","Inventories to CGS","A/P to Expense","Tax Rate","interest Rate"]
["Base case",1,1,1,0.05,1,0.1,0.45,0.3,0.3,0.06]
["Downside case",2,2,2,0.06,2,0.15,0.6,0.2,0.35,0.08]
["High case",3,3,3,0.03,3,0.08,0.3,0.4,0.25,0.05]
["Special case",4,5,4,0.05,4,0.1,0.45,0.3,0.3,0.06]
[{"$f":"TRANSPOSE(B6:K6)","v":"Copper px"},{"$f":"B8","v":2},{"$f":"C$7","v":1},1,0.05,1,0.1,0.45,0.3,0.3,0.06]
["Copper Volumes",{"$f":"B$7","v":1},{"$f":"C8","v":2},1,0.05,1,0.1,0.45,0.3,0.3,0.06]
["Operating Costs",1,1,{"$f":"D8","v":2},0.05,1,0.1,0.45,0.3,0.3,0.06]
["SG&A%",1,1,1,{"$f":"E8","v":0.06},1,0.1,0.45,0.3,0.3,0.06]
["Cap Exp",1,1,1,0.05,{"$f":"F8","v":2},0.1,0.45,0.3,0.3,0.06]
["AR to Sales",1,1,1,0.05,1,{"$f":"G8","v":0.15},0.45,0.3,0.3,0.06]
["Inventories to CGS",1,1,1,0.05,1,0.1,{"$f":"H8","v":0.6},0.3,0.3,0.06]
["A/P to Expense",1,1,1,0.05,1,0.1,0.45,{"$f":"I8","v":0.2},0.3,0.06]
["Tax Rate",1,1,1,0.05,1,0.1,0.45,0.3,{"$f":"J8","v":0.35},0.06]
["interest Rate",1,1,1,0.05,1,0.1,0.45,0.3,0.3,{"$f":"K8","v":0.08}]
[]
[null,{"$f":"INDEX(B7:B21,$D$3)","v":1},1,1,0.05,1,0.1,0.45,0.3,0.3,0.06]

{"sheet":"Working Model","index":2,"n_rows":668,"n_cols":17,"rows_kept":668,"cut":false,"hidden":false,"merged":[]}
[null,"Year",null,null,2010,2011,2012,2013,2014,2015,{"$f":"J1+1","v":2016},{"$f":"K1+1","v":2017},2018,2019,2020,2021,{"$f":"P1+1","v":2022}]
[null,"Historic Switch",null,null,{"$f":"E1<=$E$6","v":true},{"$f":"F1<=$E$6","v":true},true,false,false,false,false,false,false,false,false,false,false]
[null,"Explicit Period",null,null,{"$f":"AND(E1>$E$6,E1<=$E$8)","v":false},{"$f":"AND(F1>$E$6,F1<=$E$8)","v":false},false,true,true,true,true,true,false,false,false,false,false]
[null,"Terminal Period",null,null,{"$f":"E1=$E$8","v":false},{"$f":"F1=$E$8","v":false},false,false,false,false,false,true,false,false,false,false,false]
[]
[null,"Last Historic Year",null,null,2012]
[null,"Match column of last historic year",null,null,{"$f":"MATCH(E6,1:1)","v":7}]
[null,"Terminal Year",null,null,2017]
[]
["Historic Financials"]
[null,"Profit & Loss Statement"]
[null,null,"Total Revenue ",null,18982000,20880000,18010000]
[null,null,"Cost of Revenue",null,9371000,10920000,11561000]
[null,null,"Gross Profit ",null,{"$f":"E12-E13","v":9611000},{"$f":"F12-F13","v":9960000},{"$f":"G12-G13","v":6449000}]
[null,null,null,"Other Expenses",143000,271000,285000]
[null,null,null,"Selling General and Administrative",381000,415000,431000]
[null,null,null,"Non Recurring",19000,134000,{"$f":"-22000-59000","v":-81000}]
[null,null,"EBIT",null,{"$f":"E14-E15-E16-E17","v":9068000},{"$f":"F14-F15-F16-F17","v":9140000},{"$f":"G14-G15-G16-G17","v":5814000}]
[null,null,null,"Interest Income",-94000,-10000,-82000]
[null,null,null,"Interest Expense",462000,312000,186000]
[null,null,"Earnings Before Tax",null,{"$f":"E18-E19-E20","v":8700000},{"$f":"F18-F19-F20","v":8838000},5710000]
[null,null,null,"Income Tax Expense",2983000,3087000,1510000]
[null,null,null,"Minority Interest",-1208000,-1187000,-939000]
[null,null,"Net Income to Common Shares",null,{"$f":"E21-E22+E23","v":4509000},{"$f":"F21-F22+F23","v":4564000},{"$f":"G21-G22+G23","v":3261000}]
[null,null,"Preferred Stock And Other Adjustments",null,-63000,0,0]
[null,null,"Net Income Applicable To Common Shares ",null,{"$f":"E24+E25","v":4446000},{"$f":"F24+F25","v":4564000},3261000]
[]
[null,null,"Depreciation",null,{"$f":"E63","v":1036000},{"$f":"F63","v":1022000},{"$f":"G63","v":1179000}]
[null,null,"EBITDA",null,{"$f":"E18+E28","v":10104000},{"$f":"F18+F28","v":10162000},{"$f":"G18+G28","v":6993000}]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,"Current Assets"]
[null,null,null,"Cash And Cash Equivalents",3738000,4822000,3705000]
[null,null,null,"Net Receivables",2425000,1142000,1629000]
[null,null,null,"Inventory",3434000,3869000,4576000]
[null,null,null,"Other Current Assets",254000,214000,387000]
[null,null,"Total Current Assets ",null,9851000,10047000,10297000]
[null,null,"Non-Associated Investments",null,200000,675000,769000]
[null,null,"Property Plant and Equipment",null,18210000,20135000,22954000]
[null,null,"Intangible Assets",null,328000,0,0]
[null,null,"Other Assets",null,797000,1213000,1420000]
[null,null,"Total Assets ",null,29386000,32070000,35440000]
[null,null,"Liabilities"]
[null,null,"Current Liabilities"]
[null,null,null,"Accounts Payable",3329000,2700000,3100000]
[null,null,null,"Short/Current Long Term Debt",7095000,7004000,7002000,null,{"$f":"E47+7000000","v":14095000},{"$f":"F47+7000000","v":14004000},{"$f":"G47+7000000","v":14002000}]
[null,null,null,"Other Current Liabilities",339000,236000,241000]
[null,null,"Total Current Liabilities ",null,{"$f":"SUM(E46:E48)","v":10763000},{"$f":"SUM(F46:F48)","v":9940000},{"$f":"SUM(G46:G48)","v":10343000}]
[null,null,"Long Term Debt",null,4660000,3533000,3525000]
[null,null,"Reclamation Liabilities",null,3530000,3789000,3771000]
[null,null,"Deferred Taxes",null,2873000,3255000,3490000]
[null,null,"Minority Interest",null,2056000,2911000,3768000]
[null,null,"Total Liabilities ",null,{"$f":"SUM(E49:E53)","v":23882000},{"$f":"SUM(F49:F53)","v":23428000},{"$f":"SUM(G49:G53)","v":24897000}]
[null,null,"Stockholders' Equity"]
[null,null,"Total Stockholder Equity ",null,5504000,8642000,10543000,null,{"$f":"E56-7000000","v":-1496000},{"$f":"F56-7000000","v":1642000},{"$f":"G56-7000000","v":3543000}]
[null,null,null,"Total Liabilities + Equities",{"$f":"E56+E54","v":29386000},{"$f":"F56+F54","v":32070000},{"$f":"G56+G54","v":35440000}]
[null,null,null,"Test",{"$f":"E57=E43","v":true}]
[]
[null,null,"Shares Outstanding",null,949.53,949.53,949.53]
[]
[null,"Cashflow Items"]
[null,null,"Depreciation",null,1036000,1022000,1179000]
[null,null,"Capital Expenditures",null,-1412000,-2534000,-3494000]
[null,null,"Dividends Paid",null,-1796000,-1814000,-1242000]
[]
["Analysis of Historic Financials"]
[null,"Financial Statement Analysis"]
[null,null,"Revenue Growth",null,null,{"$f":"F12/E12-1","v":9.9989463702454984E-2},{"$f":"G12/F12-1","v":-0.13745210727969348}]
[null,null,"Revenues",null,{"$f":"E12","v":18982000},{"$f":"F12","v":20880000},{"$f":"G12","v":18010000}]
[null,null,"Volume",null,{"$f":"E12/E72","v":2519.2508672698964},{"$f":"F12/F72","v":2365.1513971582503},{"$f":"G12/G72","v":2254.9015131268311}]
[null,null,"Avg Price",null,{"$f":"TRANSPOSE('Copper Prices'!B55:B57)","v":7534.7795833333303},8828.1875,7987.0450638998682]
[]
[null,null,"Cash Cost of Goods Sold",null,{"$f":"E13-E28","v":8335000},{"$f":"F13-F28","v":9898000},{"$f":"G13-G28","v":10382000}]
[null,null,"COGS as % of Sales",null,{"$f":"E74/E12","v":0.43910020018965334},{"$f":"F74/F12","v":0.47404214559386976},{"$f":"G74/G12","v":0.57645752359800106}]
[]
[null,null,"Total SG&A",null,{"$f":"E15+E16","v":524000},{"$f":"F15+F16","v":686000},{"$f":"G15+G16","v":716000}]
[null,null,"SG&A as a % of sales",null,{"$f":"E77/E12","v":2.7605099568011802E-2},{"$f":"F77/F12","v":3.2854406130268202E-2},{"$f":"G77/G12","v":3.9755691282620763E-2}]
[null,null,"SG&A Growth",null,null,{"$f":"F77/E77-1","v":0.30916030534351147},{"$f":"G77/F77-1","v":4.3731778425655898E-2}]
[]
[null,null,"Depreciation Expense",null,{"$f":"E28","v":1036000},{"$f":"F28","v":1022000},{"$f":"G28","v":1179000}]
[null,null,"Depreciation Rate",null,{"$f":"E28/E40","v":5.689181768259198E-2},{"$f":"F28/F40","v":5.0757387633474052E-2},{"$f":"G28/G40","v":5.1363596758734864E-2}]
[]
[null,null,"Tax Expense",null,{"$f":"E22","v":2983000},{"$f":"F22","v":3087000},{"$f":"G22","v":1510000}]
[null,null,"EBT",null,{"$f":"E21","v":8700000},{"$f":"F21","v":8838000},{"$f":"G21","v":5710000}]
[null,null,"Average Tax Rate",null,{"$f":"E84/E85","v":0.3428735632183908},{"$f":"F84/F85","v":0.34928716904276985},{"$f":"G84/G85","v":0.26444833625218916}]
[]
[null,"Financial Income and Cost"]
[]
[null,null,"Interest Expense",null,{"$f":"E20","v":462000},{"$f":"F20","v":312000},{"$f":"G20","v":186000}]
[null,null,"Total Debt",null,{"$f":"E47+E50","v":11755000},{"$f":"F47+F50","v":10537000},{"$f":"G47+G50","v":10527000}]
[null,null,"Average Debt",null,{"$f":"AVERAGE(D91:E91)","v":11755000},{"$f":"AVERAGE(E91:F91)","v":11146000},{"$f":"AVERAGE(F91:G91)","v":10532000}]
[null,null,"Average Interest Rate",null,{"$f":"E90/E92","v":3.9302424500212672E-2},{"$f":"F90/F92","v":2.7992104790956398E-2},{"$f":"G90/G92","v":1.7660463349791114E-2}]
[]
[null,null,"Interest Inome",null,{"$f":"-E19","v":94000},{"$f":"-F19","v":10000},{"$f":"-G19","v":82000}]
[null,null,"Cash Balance",null,{"$f":"E34","v":3738000},{"$f":"F34","v":4822000},{"$f":"G34","v":3705000}]
[null,null,"Average Cash Balance",null,{"$f":"AVERAGE(D96:E96)","v":3738000},{"$f":"AVERAGE(E96:F96)","v":4280000},{"$f":"AVERAGE(F96:G96)","v":4263500}]
[null,null,"Average Interest Income Rate",null,{"$f":"E95/E97","v":2.514713750668807E-2},{"$f":"F95/F97","v":2.3364485981308409E-3},{"$f":"G95/G97","v":1.9233024510378796E-2}]
[]
[null,null,"Dividends Paid",null,{"$f":"-E65","v":1796000},{"$f":"-F65","v":1814000},{"$f":"-G65","v":1242000}]
[null,null,"Net Income to Common",null,{"$f":"E26","v":4446000},{"$f":"F26","v":4564000},{"$f":"G26","v":3261000}]
[null,null,"Dividend Payout Ratio",null,{"$f":"E100/E101","v":0.40395861448493026},{"$f":"F100/F101","v":0.39745836985100791},{"$f":"G100/G101","v":0.38086476540938363}]
[]
[null,null,"Minority Income",null,{"$f":"-E23","v":1208000},{"$f":"-F23","v":1187000},{"$f":"-G23","v":939000}]
[null,null,"Total Income",null,{"$f":"E24-E23","v":5717000},{"$f":"F24-F23","v":5751000},{"$f":"G24-G23","v":4200000}]
[null,null,"Minority Income Percent",null,{"$f":"E104/E105","v":0.21129963267447963},{"$f":"F104/F105","v":0.20639888715006086},{"$f":"G104/G105","v":0.22357142857142856}]
[]
[null,null,"Cash to Revenues",null,{"$f":"E97/E70","v":0.19692340111684753},{"$f":"F97/F70","v":0.2049808429118774},{"$f":"G97/G70","v":0.23672959466962798}]
[]
[null,"Working Capital"]
[null,null,"Accounts receivables % of Sales",null,{"$f":"E35/E12","v":0.12775260773364239},{"$f":"F35/F12","v":5.4693486590038316E-2},{"$f":"G35/G12","v":9.0449750138811777E-2}]
[null,null,"Inventory as % of COGS",null,{"$f":"E36/E74","v":0.41199760047990402},{"$f":"F36/F74","v":0.39088704788846229},{"$f":"G36/G74","v":0.44076285879406668}]
[null,null,"Total Cash Expenses",null,{"$f":"E74+E15+E16","v":8859000},{"$f":"F74+F15+F16","v":10584000},{"$f":"G74+G15+G16","v":11098000}]
[null,null,"Accounts Payable as % of Total Expenses",null,{"$f":"E46/E113","v":0.3757760469578959},{"$f":"F46/F113","v":0.25510204081632654},{"$f":"G46/G113","v":0.27932960893854747}]
[]
[null,null,"Capex Analysis"]
[null,null,null,"Capital Expenditures",{"$f":"-E64","v":1412000},{"$f":"-F64","v":2534000},{"$f":"-G64","v":3494000}]
[null,null,null,"Ratio of capexp to Depreciation",{"$f":"E117/E28","v":1.3629343629343629},{"$f":"F117/F28","v":2.4794520547945207},{"$f":"G117/G28","v":2.9635284139100935}]
[null,null,null,"Ratio of capexp to Sales",{"$f":"E117/E70","v":7.4386260668001261E-2},{"$f":"F117/F70","v":0.12136015325670498},{"$f":"G117/G70","v":0.19400333148250973}]
[null,null,null,"Ratio of capexp to Volumes",{"$f":"E117/E71","v":560.484078161767},{"$f":"F117/F71","v":1071.3901879789271},{"$f":"G117/G71","v":1549.513351097509}]
[]
[null,"Financial Ratios"]
[null,null,"Return on Common Equity"]
[null,null,null,"Net Income after Minority",{"$f":"E26","v":4446000},{"$f":"F26","v":4564000},{"$f":"G26","v":3261000}]
[null,null,null,"Common Equity",{"$f":"E56","v":5504000},{"$f":"F56","v":8642000},{"$f":"G56","v":10543000}]
[null,null,null,"ROE",{"$f":"E124/AVERAGE(D125:E125)","v":0.80777616279069764},{"$f":"F124/AVERAGE(E125:F125)","v":0.64527074791460481},{"$f":"G124/AVERAGE(F125:G125)","v":0.33995308835027366}]
[]
[null,null,"Return on Total Equity"]
[null,null,null,"Net Income Before Minority Interest",{"$f":"E24-E23","v":5717000},{"$f":"F24-F23","v":5751000},{"$f":"G24-G23","v":4200000}]
[null,null,null,"Total Equity",{"$f":"E56+E53","v":7560000},{"$f":"F56+F53","v":11553000},{"$f":"G56+G53","v":14311000}]
[null,null,null,"Return on Total Equity",{"$f":"E129/AVERAGE(D130:E130)","v":0.75621693121693123},{"$f":"F129/AVERAGE(E130:F130)","v":0.60178935802856692},{"$f":"G129/AVERAGE(F130:G130)","v":0.32477575007732756}]
[]
[null,null,"ROIC"]
[null,null,null,"EBIT",{"$f":"E18","v":9068000},{"$f":"F18","v":9140000},5814000]
[null,null,null,"Tax Rate",{"$f":"E86","v":0.3428735632183908},{"$f":"F86","v":0.34928716904276985},{"$f":"G86","v":0.26444833625218916}]
[null,null,null,"NOPLAT",{"$f":"E134*(1-E135)","v":5958822.5287356321},{"$f":"F134*(1-F135)","v":5947515.2749490831},4276497.3730297722]
[]
[null,null,"Invested Capital"]
[null,null,null,"Liabilities Side"]
[null,null,null,"Equity",{"$f":"E56","v":5504000},{"$f":"F56","v":8642000},{"$f":"G56","v":10543000}]
[null,null,null,"Debt",{"$f":"E91","v":11755000},{"$f":"F91","v":10537000},{"$f":"G91","v":10527000}]
[null,null,null,"Minority Interest",{"$f":"E53","v":2056000},{"$f":"F53","v":2911000},{"$f":"G53","v":3768000}]
[null,null,null,"Less cash",{"$f":"-E34","v":-3738000},{"$f":"-F34","v":-4822000},{"$f":"-G34","v":-3705000}]
[null,null,null,"Less Non-Associated Investment",{"$f":"-E39","v":-200000},{"$f":"-F39","v":-675000},{"$f":"-G39","v":-769000}]
[null,null,null,"Add: Reclamation Liabilities",{"$f":"E51","v":3530000},{"$f":"F51","v":3789000},{"$f":"G51","v":3771000}]
[null,null,null,"Total Invested Capital",{"$f":"SUM(E140:E145)","v":18907000},{"$f":"SUM(F140:F145)","v":20382000},{"$f":"SUM(G140:G145)","v":24135000}]
[]
[null,null,null,"Current Assets Less Cash",{"$f":"E38-E34","v":6113000},{"$f":"F38-F34","v":5225000},{"$f":"G38-G34","v":6592000}]
[null,null,null,"Less Current Liabilities except STD",{"$f":"(E49-E47)*-1","v":-3668000},{"$f":"(F49-F47)*-1","v":-2936000},{"$f":"(G49-G47)*-1","v":-3341000}]
[null,null,null,"Plant Assets",{"$f":"E40","v":18210000},20135000,22954000]
[null,null,null,"Intangible Assets",328000,0,0]
[null,null,null,"Other Assets Generating EBITDA",797000,1213000,1420000]
[null,null,null,"Less: Deferred Taxes",{"$f":"-E52","v":-2873000},{"$f":"-F52","v":-3255000},{"$f":"-G52","v":-3490000}]
[null,null,null,"Total Invested Capital",{"$f":"SUM(E148:E153)","v":18907000},{"$f":"SUM(F148:F153)","v":20382000},{"$f":"SUM(G148:G153)","v":24135000}]
[]
[null,null,null,"Difference",{"$f":"E154-E146","v":0},{"$f":"F154-F146","v":0},{"$f":"G154-G146","v":0}]
[null,null,null,"Test",{"$f":"E156=0","v":true},{"$f":"F156=0","v":true},{"$f":"G156=0","v":true}]
[]
[null,null,null,"Average Invested Capital",{"$f":"AVERAGE(D154:E154)","v":18907000},{"$f":"AVERAGE(E154:F154)","v":19644500},{"$f":"AVERAGE(F154:G154)","v":22258500}]
[null,null,null,"ROIC",{"$f":"E136/E159","v":0.31516488754089134},{"$f":"F136/F159","v":0.30275727429810295},0.1921287316319506]
[]
[null,null,"EBITDA Margin",null,{"$f":"E29/E12","v":0.53229375197555584},{"$f":"F29/F12","v":0.48668582375478925},{"$f":"G29/G12","v":0.38828428650749586}]
[]
[null,"Credit Ratios"]
[null,null,"Debt to Capital",null,{"$f":"E141/(E140+E141+E142)","v":0.608594356717577},{"$f":"F141/(F140+F141+F142)","v":0.47700316885468536},{"$f":"G141/(G140+G141+G142)","v":0.42382639503985831}]
[null,null,"Debt to EBITDA",null,{"$f":"E50/E29","v":0.46120348376880443},{"$f":"F50/F29","v":0.34766778193269043},{"$f":"G50/G29","v":0.50407550407550406}]
[null,null,"Interest Coverage",null,{"$f":"E18/E20","v":19.627705627705627},{"$f":"F18/F20","v":29.294871794871796},{"$f":"G18/G20","v":31.258064516129032}]
[]
["Assumptions"]
[null,"Revenues"]
[null,null,"Volumes Sold"]
[null,null,null,"History",{"$f":"E71","v":2519.2508672698964},{"$f":"F71","v":2365.1513971582503},{"$f":"G71","v":2254.9015131268311},{"$f":"H71","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Base Case",null,null,null,2400,{"$f":"H174*1.01","v":2424},{"$f":"I174*1.01","v":2448.2400000000002},2472.7224000000001,2497.4496240000003,2522.4241202400003,2547.6483614424005,2573.1248450568246,2598.8560935073929,2624.8446544424669]
[null,null,null,"Decline Case",null,null,null,2500,{"$f":"H175*0.94","v":2350},{"$f":"I175*0.94","v":2209},2076.46,1951.8724,1834.7600559999998,1724.6744526399998,1621.1939854815996,1523.9223463527035,1432.4870055715412]
[null,null,null,"Upside Case",null,null,null,2300,{"$f":"H176*1.03","v":2369},{"$f":"I176*1.03","v":2440.0700000000002},2513.2721000000001,2588.6702630000004,2666.3303708900007,2746.3202820167007,2828.709890477202,2913.5711871915182,3000.9783228072638]
[null,null,null,"Flat Case",null,null,null,{"$f":"$G$172","v":2254.9015131268311},{"$f":"$G$172","v":2254.9015131268311},2254.9015131268311,2254.9015131268311,2254.9015131268311,2254.9015131268311,2254.9015131268311,2254.9015131268311,2254.9015131268311,2254.9015131268311]
[null,null,null,"Sensitivity Case",null,null,null,1600,{"$f":"H178","v":1600},{"$f":"I178","v":1600},1600,1600,1600,1600,1600,1600,1600]
[]
[null,null,null,"Scenario Used",{"$f":"'Master Scenario'!C22","v":1}]
[]
[null,null,null,{"$f":"C171","v":"Volumes Sold"},{"$f":"IF(E2,E172,INDEX(E174:E178,$E$180))","v":2519.2508672698964},2365.1513971582503,2254.9015131268311,2400,2424,2448.2400000000002,2472.7224000000001,2497.4496240000003,2522.4241202400003,2547.6483614424005,2573.1248450568246,2598.8560935073929,2624.8446544424669]
[]
[null,null,"Copper Prices"]
[null,null,null,"History",{"$f":"E72","v":7534.7795833333303},{"$f":"F72","v":8828.1875},7987.0450638998682,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Base Case",null,null,null,{"$f":"G185","v":7987.0450638998682},{"$f":"H187*0.95","v":7587.6928107048743},{"$f":"I187*0.95","v":7208.3081701696301},6847.8927616611481,6505.4981235780906,6180.2232173991861,5871.2120565292262,5577.6514537027642,5298.768881017626,5033.8304369667449]
[null,null,null,"Low Case",null,null,null,7000,6000,5500,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,"High Case",null,null,null,8000,8500,8700,7000,7000,7000,7000,7000,7000,7000]
[null,null,null,"Sensitivity Case",null,null,null,5000,{"$f":"H190","v":5000},{"$f":"I190","v":5000},5000,5000,5000,5000,5000,5000,5000]
[]
[null,null,null,"Scenario Used",{"$f":"'Master Scenario'!B22","v":1}]
[]
[null,null,null,{"$f":"C184","v":"Copper Prices"},{"$f":"IF(E2,E185,INDEX(E187:E190,$E$192))","v":7534.7795833333303},8828.1875,7987.0450638998682,7987.0450638998682,7587.6928107048743,7208.3081701696301,6847.8927616611481,6505.4981235780906,6180.2232173991861,5871.2120565292262,5577.6514537027642,5298.768881017626,5033.8304369667449]
[]
[]
[null,"Operating Costs"]
[null,null,"COGS as a % of revenue"]
[null,null,null,"History",{"$f":"E75","v":0.43910020018965334},{"$f":"F75","v":0.47404214559386976},0.57645752359800106,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"COGS base Case",null,null,null,0.52,0.5,0.48,{"$f":"J201","v":0.48},{"$f":"K201","v":0.48},0.48,0.48,0.48,0.48,0.48]
[null,null,null,"COGS pessimistic case",null,null,null,0.56999999999999995,{"$f":"H202","v":0.56999999999999995},{"$f":"I202","v":0.56999999999999995},0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[null,null,null,"COGS high case",null,null,null,0.5,0.45,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43]
[null,null,null,"COGS sensitivity case",null,null,50,{"$f":"G204/100","v":0.5},{"$f":"H204","v":0.5},{"$f":"I204","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,null,"Scenario Used",{"$f":"'Master Scenario'!D22","v":1}]
[]
[null,null,null,{"$f":"C198","v":"COGS as a % of revenue"},{"$f":"IF(E2,E199,INDEX(E201:E204,$E$206))","v":0.43910020018965334},0.47404214559386976,0.57645752359800106,0.52,0.5,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48]
[]
[null,null,"SG&A as a % of revenue"]
[null,null,null,"Historic Growth",{"$f":"E79","v":0},{"$f":"F79","v":0.30916030534351147},4.3731778425655898E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast",null,null,null,{"$f":"'Master Scenario'!E22","v":0.05},{"$f":"H212","v":0.05},{"$f":"I212","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"C210","v":"SG&A as a % of revenue"},{"$f":"IF(E2,E211,E212)","v":0},0.30916030534351147,4.3731778425655898E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,"Cap Exp per Unit Sold"]
[null,null,"Historic Level",null,{"$f":"E120","v":560.484078161767},{"$f":"F120","v":1071.3901879789271},1549.513351097509,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base Case",null,null,null,null,1000,{"$f":"H218","v":1000},700,500,500,500,500,500,500,500]
[null,null,"High Cap Exp Case",null,null,null,null,1200,{"$f":"H219","v":1200},1000,800,750,750,750,750,750,750]
[null,null,"Low Cap Exp Case",null,null,null,null,1000,800,600,400,400,400,400,400,400,400]
[null,null,"Sensitivity  Case",null,null,null,2000,{"$f":"G221","v":2000},{"$f":"H221","v":2000},{"$f":"I221","v":2000},2000,2000,2000,2000,2000,2000,2000]
[]
[null,null,"Cap Exp Scenario",null,1]
[]
[null,null,null,{"$f":"B215","v":"Cap Exp per Unit Sold"},{"$f":"IF(E2,E216,INDEX(E218:E220,$E$223))","v":560.484078161767},1071.3901879789271,1549.513351097509,1000,1000,700,500,500,500,500,500,500,500]
[]
[null,"Depreciation Rate"]
[null,null,null,"Historic",{"$f":"E82","v":5.689181768259198E-2},{"$f":"F82","v":5.0757387633474052E-2},5.1363596758734864E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Forecast",null,null,null,5.1999999999999998E-2,{"$f":"H229","v":5.1999999999999998E-2},{"$f":"I229","v":5.1999999999999998E-2},5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
[null,null,null,{"$f":"B227","v":"Depreciation Rate"},{"$f":"IF(E2,E228,E229)","v":5.689181768259198E-2},5.0757387633474052E-2,5.1363596758734864E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
[]
[null,"A/R to Sales"]
[null,null,null,"Historic",{"$f":"E111","v":0.12775260773364239},{"$f":"F111","v":5.4693486590038316E-2},9.0449750138811777E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,{"$f":"'Master Scenario'!G22","v":0.1},{"$f":"H234","v":0.1},{"$f":"I234","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,{"$f":"B232","v":"A/R to Sales"},{"$f":"IF(E2,E233,E234)","v":0.12775260773364239},5.4693486590038316E-2,9.0449750138811777E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Inventories to CGS"]
[null,null,null,"Historic",{"$f":"E112","v":0.41199760047990402},{"$f":"F112","v":0.39088704788846229},0.44076285879406668,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,{"$f":"'Master Scenario'!H22","v":0.45},{"$f":"H239","v":0.45},{"$f":"I239","v":0.45},0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[null,null,null,{"$f":"B237","v":"Inventories to CGS"},{"$f":"IF(E2,E238,E239)","v":0.41199760047990402},0.39088704788846229,0.44076285879406668,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[]
[null,"A/P to Expenses"]
[null,null,null,"Historic",{"$f":"E114","v":0.3757760469578959},{"$f":"F114","v":0.25510204081632654},0.27932960893854747,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,0.26,{"$f":"H244","v":0.26},{"$f":"I244","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26]
[null,null,null,{"$f":"B242","v":"A/P to Expenses"},{"$f":"IF(E2,E243,E244)","v":0.3757760469578959},0.25510204081632654,0.27932960893854747,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26]
[]
[null,"Tax Rate"]
[null,null,null,"Historic",{"$f":"E86","v":0.3428735632183908},0.34928716904276985,0.26444833625218916,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected ",null,null,null,{"$f":"'Master Scenario'!J22","v":0.3},{"$f":"H249","v":0.3},{"$f":"I249","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,{"$f":"B247","v":"Tax Rate"},{"$f":"IF(E2,E248,E249)","v":0.3428735632183908},0.34928716904276985,0.26444833625218916,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
["Financing Assumptions"]
[null,"Interest Rate"]
[null,null,null,"Historic",{"$f":"E93","v":3.9302424500212672E-2},{"$f":"F93","v":2.7992104790956398E-2},1.7660463349791114E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,0.06,{"$f":"H255","v":0.06},{"$f":"I255","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,{"$f":"B253","v":"Interest Rate"},{"$f":"IF(E2,E254,E255)","v":3.9302424500212672E-2},2.7992104790956398E-2,1.7660463349791114E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,"Interest Income Rate"]
[null,null,null,"Historic",{"$f":"E98","v":2.514713750668807E-2},{"$f":"F98","v":2.3364485981308409E-3},1.9233024510378796E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,0.02,{"$f":"H260","v":0.02},{"$f":"I260","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,{"$f":"B258","v":"Interest Income Rate"},{"$f":"IF(E2,E259,E260)","v":2.514713750668807E-2},2.3364485981308409E-3,1.9233024510378796E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,"Dividend Payout Ratio"]
[null,null,null,"Historic",{"$f":"E102","v":0.40395861448493026},{"$f":"F102","v":0.39745836985100791},0.38086476540938363,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,0.4,{"$f":"H265","v":0.4},{"$f":"I265","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,{"$f":"B263","v":"Dividend Payout Ratio"},{"$f":"IF(E2,E264,E265)","v":0.40395861448493026},0.39745836985100791,0.38086476540938363,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[]
[null,"Minority Income Percent"]
[null,null,null,"Historic",{"$f":"E106","v":0.21129963267447963},{"$f":"F106","v":0.20639888715006086},0.22357142857142856,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,0.22,{"$f":"H270","v":0.22},{"$f":"I270","v":0.22},0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[null,null,null,{"$f":"B268","v":"Minority Income Percent"},{"$f":"IF(E2,E269,E270)","v":0.21129963267447963},0.20639888715006086,0.22357142857142856,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[]
[null,"Cash as Pct of Revenues"]
[null,null,null,"Historic",{"$f":"E108","v":0.19692340111684753},{"$f":"F108","v":0.2049808429118774},0.23672959466962798,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Projected",null,null,null,0.15,{"$f":"H275","v":0.15},{"$f":"I275","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,null,{"$f":"B273","v":"Cash as Pct of Revenues"},{"$f":"IF(E2,E274,E275)","v":0.19692340111684753},{"$f":"IF(F2,F274,F275)","v":0.2049808429118774},0.23672959466962798,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[]
["Valuation Assumptions"]
[]
[null,"Free Cash Flow Basis"]
[null,null,"WACC",null,{"$f":"F281/1000","v":8.2000000000000003E-2},82]
[null,null,"Terminal Growth Rate",null,{"$f":"F282/1000","v":1.9E-2},19]
[null,null,"Terminal EV/EBITDA",null,{"$f":"F283/10","v":7.4},74]
[null,null,"Terminal ROIC/WACC Spread",null,{"$f":"F284/1000","v":3.5000000000000003E-2},35]
[null,null,"Terminal ROIC  ",null,{"$f":"E284+E281","v":0.11700000000000001}]
[]
[null,"Equity Cash Flow Basis"]
[null,null,"Equity Cost of Capital",null,{"$f":"F288/1000","v":9.5000000000000001E-2},95]
[null,null,"Terminal Growth Rate",null,{"$f":"F289/1000","v":4.5999999999999999E-2},46]
[null,null,"Terminal PE Ratio",null,{"$f":"F290/10","v":15},150]
[null,null,"Terminal ROE/COE Spread",null,{"$f":"F291/1000","v":2.4E-2},24]
[null,null,"Terminal ROE ",null,{"$f":"E291+E288","v":0.11899999999999999}]
[]
[null,"Stable Period"]
[null,null,"Working Capital to EBITDA",null,{"$f":"L349","v":0.40013036736107027},{"$f":"MATCH(E295,'Stable Period'!D11:Z11)","v":16}]
[null,null,"Growth Rate",null,{"$f":"E282","v":1.9E-2},{"$f":"MATCH(E296,'Stable Period'!C12:C22)","v":8}]
[null,null,"Stable Period Change in WC to EBITDA",null,{"$f":"'Stable Period'!D8","v":7.8456934776680812E-3}]
[]
[null,null,"Depreciation Life",null,30]
[null,null,"Growth Rate",null,{"$f":"E282","v":1.9E-2}]
[null,null,"Stable Period Depreciation Rate",null,{"$f":"'Stable Period'!C29","v":5.9162431462881512E-2}]
[null,null,"Stable Period Cap/Exp to Depreication",null,{"$f":"'Stable Period'!C28","v":1.3211497487543342}]
[]
["Working Analysis of Revenues, Expenses and Capex"]
[]
[null,"Revenues"]
[null,null,"Volumes Sold",null,{"$f":"E182","v":2519.2508672698964},{"$f":"F182","v":2365.1513971582503},2254.9015131268311,2400,2424,2448.2400000000002,2472.7224000000001,2497.4496240000003,2522.4241202400003,2547.6483614424005,2573.1248450568246,2598.8560935073929,2624.8446544424669]
[null,null,"Price",null,{"$f":"E194","v":7534.7795833333303},{"$f":"F194","v":8828.1875},7987.0450638998682,7987.0450638998682,7587.6928107048743,7208.3081701696301,6847.8927616611481,6505.4981235780906,6180.2232173991861,5871.2120565292262,5577.6514537027642,5298.768881017626,5033.8304369667449]
[null,null,null,"Revenues",{"$f":"IF(E2,E12,E307*E308)","v":18982000},20880000,18010000,19168908.153359685,18392567.373148616,17647668.394536097,16932937.824557383,16247153.842662809,15589144.112034965,14957783.77549755,14351993.532589898,13770737.794520007,13213022.913841948]
[]
[null,"Operating Costs"]
[null,null,"CGS Percent",null,{"$f":"E208","v":0.43910020018965334},{"$f":"F208","v":0.47404214559386976},0.57645752359800106,0.52,0.5,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48]
[null,null,null,"Total CGS",{"$f":"E312*E309","v":8335000},{"$f":"F312*F309","v":9898000},10382000,9967832.2397470362,9196283.6865743082,8470880.8293773253,8127810.1557875434,7798633.844478148,7482789.173776783,7179736.212238824,6888956.8956431504,6609954.1413696036,6342250.998644135]
[]
[null,null,"SG&A Growth Rate",null,{"$f":"E213","v":0},{"$f":"F213","v":0.30916030534351147},4.3731778425655898E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Total SG&A",{"$f":"IF(E2,E77,D316*(1+E315))","v":524000},686000,716000,751800,789390,828859.5,870302.47500000009,913817.59875000012,959508.47868750012,1007483.9026218752,1057858.097752969,1110751.0026406175,1166288.5527726484]
[]
[null,"EBITDA",null,null,{"$f":"E309-E313-E316","v":10123000},{"$f":"F309-F313-F316","v":10296000},6912000,8449275.9136126488,8406893.6865743082,8347928.0651587714,7934825.1937698405,7534702.3994346624,7146846.4595706817,6770563.6606368506,6405178.5391937783,6050032.6505097859,5704483.3624251643]
[]
[]
[null,"Capex"]
[null,null,"Capex per unit sold",null,{"$f":"E225","v":560.484078161767},{"$f":"F225","v":1071.3901879789271},1549.513351097509,1000,1000,700,500,500,500,500,500,500,500]
[null,null,"Units sold",null,{"$f":"E307","v":2519.2508672698964},{"$f":"F307","v":2365.1513971582503},2254.9015131268311,2400,2424,2448.2400000000002,2472.7224000000001,2497.4496240000003,2522.4241202400003,2547.6483614424005,2573.1248450568246,2598.8560935073929,2624.8446544424669]
[null,null,null,"Total capex",{"$f":"E323*E322","v":1412000},{"$f":"F323*F322","v":2534000},3494000,2400000,2424000,1713768.0000000002,1236361.2,1248724.8120000002,1261212.0601200003,1273824.1807212003,1286562.4225284122,1299428.0467536964,1312422.3272212334]
[]
[]
["Working Capital Analysis"]
[]
[null,"Account Receivables"]
[null,null,"AR % of Revenue",null,{"$f":"E235","v":0.12775260773364239},{"$f":"F235","v":5.4693486590038316E-2},9.0449750138811777E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Revenue",null,{"$f":"E309","v":18982000},{"$f":"F309","v":20880000},18010000,19168908.153359685,18392567.373148616,17647668.394536097,16932937.824557383,16247153.842662809,15589144.112034965,14957783.77549755,14351993.532589898,13770737.794520007,13213022.913841948]
[null,null,null,"Level of AR",{"$f":"E330*E331","v":2425000},{"$f":"F330*F331","v":1142000},1629000,1916890.8153359685,1839256.7373148617,1764766.8394536097,1693293.7824557384,1624715.384266281,1558914.4112034966,1495778.3775497552,1435199.3532589898,1377073.7794520007,1321302.291384195]
[]
[null,"Inventory"]
[null,null,"Inventory as % of COGS",null,{"$f":"E240","v":0.41199760047990402},{"$f":"F240","v":0.39088704788846229},0.44076285879406668,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[null,null,"COGS",null,{"$f":"E313","v":8335000},{"$f":"F313","v":9898000},10382000,9967832.2397470362,9196283.6865743082,8470880.8293773253,8127810.1557875434,7798633.844478148,7482789.173776783,7179736.212238824,6888956.8956431504,6609954.1413696036,6342250.998644135]
[null,null,null,"Level of Inventory",{"$f":"E335*E336","v":3434000},{"$f":"F335*F336","v":3868999.9999999995},4576000,4485524.5078861667,4138327.6589584388,3811896.3732197965,3657514.5701043946,3509385.2300151666,3367255.1281995527,3230881.2955074711,3100030.6030394179,2974479.3636163217,2854012.949389861]
[]
[null,"Account Payable"]
[null,null,"AP as % of Expense",null,{"$f":"E245","v":0.3757760469578959},{"$f":"F245","v":0.25510204081632654},0.27932960893854747,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26]
[null,null,"Total Expenses",null,{"$f":"E313+E316","v":8859000},{"$f":"F313+F316","v":10584000},11098000,10719632.239747036,9985673.6865743082,9299740.3293773253,8998112.630787544,8712451.4432281479,8442297.6524642836,8187220.1148606995,7946814.9933961192,7720705.1440102216,7508539.5514167836]
[null,null,null,"Total level of AP",{"$f":"E341*E340","v":3329000},{"$f":"F341*F340","v":2700000},3100000,2787104.3823342295,2596275.1585093201,2417932.4856381048,2339509.2840047614,2265237.3752393187,2194997.389640714,2128677.2298637819,2066171.898282991,2007383.3374426577,1952220.2833683637]
[]
[null,null,"Other Current Assets",null,{"$f":"IF(E2,E37,D344)","v":254000},214000,387000,387000,387000,387000,387000,387000,387000,387000,387000,387000,387000]
[null,null,"Other Current Liabilities",null,{"$f":"IF(E2,E48,D345)","v":339000},236000,241000,241000,241000,241000,241000,241000,241000,241000,241000,241000,241000]
[]
[null,"Total Working Capital",null,null,{"$f":"E332+E337-E342+E344-E345","v":2445000},{"$f":"F332+F337-F342+F344-F345","v":2289000},3251000,3761310.9408879057,3527309.2377639799,3304730.7270353013,3157299.0685553714,3014863.2390421289,2877172.1497623352,2743982.4431934445,2615058.0580154164,2490169.805625665,2369094.957405692]
[null,null,"Movement in Working Capital",null,null,{"$f":"F347-E347","v":-156000},{"$f":"G347-F347","v":962000},510310.94088790566,-234001.70312392572,-222578.51072867867,-147431.6584799299,-142435.82951324247,-137691.08927979367,-133189.70656889072,-128924.38517802814,-124888.25238975137,-121074.84821997304]
[null,null,"Working Capital to EBITDA",null,{"$f":"E347/E318","v":0.24152919095129902},{"$f":"F347/F318","v":0.22231934731934733},0.47034143518518517,0.44516370152240486,0.41957343214617349,0.39587436561990164,0.39790404847662897,0.40013036736107027,0.40257925870358907,0.40528124107991048,0.40827246922371885,0.41159609368650912,0.41530403489484652]
[]
[]
["Depreciation Analysis"]
[]
[null,"Net Plant Balance"]
[null,null,"Opening balance",null,null,{"$f":"E358","v":18210000},{"$f":"F358","v":20135000},22954000,24160392,25328051.616,25724760.931968,25623434.563505664,25539740.778203368,25472886.317856796,25422120.410049442,25386732.571255282,25366050.524303705]
[null,null,"Plus Capex",null,null,{"$f":"F324","v":2534000},{"$f":"G324","v":3494000},2400000,2424000,1713768.0000000002,1236361.2,1248724.8120000002,1261212.0601200003,1273824.1807212003,1286562.4225284122,1299428.0467536964,1312422.3272212334]
[null,null,"Less Accumulated Depreciation",null,null,{"$f":"F362","v":1022000},{"$f":"G362","v":1179000},1193608,1256340.3839999998,1317058.6840319999,1337687.568462336,1332418.5973022946,1328066.5204665752,1324590.0885285533,1321950.261322571,1320110.0937052746,1319034.6272637926]
[null,null,"Closing balance",null,{"$f":"IF(E2,E40,E355+E356-E357)","v":18210000},20135000,22954000,24160392,25328051.616,25724760.931968,25623434.563505664,25539740.778203368,25472886.317856796,25422120.410049442,25386732.571255282,25366050.524303705,25359438.224261146]
[]
[null,null,"Depreciation rate",null,{"$f":"E230","v":5.689181768259198E-2},{"$f":"F230","v":5.0757387633474052E-2},5.1363596758734864E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
[]
[null,null,"Depreciation Expense",null,{"$f":"IF(E2,E28,E355*E360)","v":1036000},1022000,1179000,1193608,1256340.3839999998,1317058.6840319999,1337687.568462336,1332418.5973022946,1328066.5204665752,1324590.0885285533,1321950.261322571,1320110.0937052746,1319034.6272637926]
[]
[null,null,"EBIT",null,{"$f":"E318-E362","v":9087000},9274000,5733000,7255667.9136126488,7150553.3025743086,7030869.3811267717,6597137.6253075041,6202283.8021323681,5818779.9391041063,5445973.5721082976,5083228.2778712073,4729922.5568045117,4385448.7351613715]
[null,null,"Tax rate",null,{"$f":"E250","v":0.3428735632183908},{"$f":"F250","v":0.34928716904276985},0.26444833625218916,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[null,"Other Assets and Intangibles"]
[null,null,"Opening Balance",null,null,{"$f":"E370","v":1125000},{"$f":"F370","v":1213000},1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000]
[null,null,"Net Additions",null,null,{"$f":"IF(F2,F370-F368)","v":88000},207000,false,false,false,false,false,false,false,false,false,false]
[null,null,"Closing Balance",null,{"$f":"IF(E2,E41+E42,E368+E369)","v":1125000},1213000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000]
[]
[null,"Deferred Tax Liabilities"]
[null,null,"Opening Balance",null,null,{"$f":"E375","v":2873000},{"$f":"F375","v":3255000},3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000]
[null,null,"Net Changes",null,null,{"$f":"IF(F2,F375-F373)","v":382000},235000,false,false,false,false,false,false,false,false,false,false]
[null,null,"Closing Balance",null,{"$f":"IF(E2,E52,E373+E374)","v":2873000},3255000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000]
[]
["Stable Period Adjustments"]
[null,"Stable Period WC Change as Pct of EBTIDA",null,null,{"$f":"$E$297","v":7.8456934776680812E-3},{"$f":"$E$297","v":7.8456934776680812E-3},7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3,7.8456934776680812E-3]
[null,"Stable Period WC Change  ",null,null,{"$f":"E378*E318","v":79421.955074433979},{"$f":"F378*F318","v":80779.260046070558},54229.433317641779,66290.428926448774,65957.910964205017,65495.284772858497,62254.206269196409,59114.965471414573,56071.966653748917,53119.76715239507,50253.067488252193,47466.701705783562,44755.627910045194]
[]
[null,"Stable Period Depreciation Rate",null,null,{"$f":"$E$301","v":5.9162431462881512E-2},{"$f":"$E$301","v":5.9162431462881512E-2},5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2]
[null,"Stable Period Depreciation Expense",null,null,{"$f":"E381*E355","v":0},{"$f":"F381*F355","v":1077347.8769390723},1191235.5575051194,1358014.4517989822,1429387.5358163507,1498469.1178199253,1521939.4055365687,1515944.6912070331,1510993.163370217,1507037.8909419749,1504034.4564006713,1501940.8258133924,1500717.2256281076]
[]
[null,"Stable Period Cap Exp to Depreciation",null,null,{"$f":"E302","v":1.3211497487543342},{"$f":"E384","v":1.3211497487543342},{"$f":"F384","v":1.3211497487543342},1.3211497487543342,1.3211497487543342,1.3211497487543342,1.3211497487543342,1.3211497487543342,1.3211497487543342,1.3211497487543342,1.3211497487543342,1.3211497487543342,1.3211497487543342]
[null,"Stable Period Cap Exp  ",null,null,{"$f":"E384*E382","v":0},{"$f":"F384*F382","v":1423337.8769390706},1573800.5575051177,1794140.4517989804,1888434.9838163487,1979702.0985239232,2010709.8632439584,2002789.9479136385,1996248.2381560788,1991022.7309812519,1987054.7441916084,1984288.7446672407,1982672.1855898758]
[]
["Free Cash Flow"]
[null,"EBITDA",null,null,{"$f":"E318","v":10123000},{"$f":"F318","v":10296000},6912000,8449275.9136126488,8406893.6865743082,8347928.0651587714,7934825.1937698405,7534702.3994346624,7146846.4595706817,6770563.6606368506,6405178.5391937783,6050032.6505097859,5704483.3624251643]
[null,"less change in working capital",null,null,{"$f":"IF(E4,E379,E348)","v":0},-156000,962000,510310.94088790566,-234001.70312392572,-222578.51072867867,-147431.6584799299,59114.965471414573,-137691.08927979367,-133189.70656889072,-128924.38517802814,-124888.25238975137,-121074.84821997304]
[null,"less EBIT x tax",null,null,{"$f":"E364*E365","v":3115692.068965517},{"$f":"F364*F365","v":3239289.2057026476},1516082.3117338005,2176700.3740837947,2145165.9907722925,2109260.8143380312,1979141.2875922511,1860685.1406397105,1745633.9817312318,1633792.0716324893,1524968.4833613622,1418976.7670413535,1315634.6205484115]
[null,"less capex",null,null,{"$f":"IF(E4,E385,E324)","v":1412000},2534000,3494000,2400000,2424000,1713768.0000000002,1236361.2,2002789.9479136385,1261212.0601200003,1273824.1807212003,1286562.4225284122,1299428.0467536964,1312422.3272212334]
[null,null,"Free cash flow",null,{"$f":"E388-E389-E390-E391","v":5595307.931034483},{"$f":"F388-F389-F390-F391","v":4678710.7942973524},939917.68826619908,3362264.5986409485,4071729.3989259414,4747477.7615494179,4866754.3646575194,3612112.345409899,4277691.5069992421,3996137.1148520513,3722572.0184820322,3456516.0891044876,3197501.2628754927]
[]
[null,"FCF over the explicit period",null,null,{"$f":"IF(E3,E392)","v":false},false,false,3362264.5986409485,4071729.3989259414,4747477.7615494179,4866754.3646575194,3612112.345409899,false,false,false,false,false]
[null,"PV of FCF over the explicit period",null,null,{"$f":"NPV(E281,E394:Q394)","v":16319793.396520821}]
[]
[null,"Terminal Value",null,null,{"$f":"IF(E3,E394*(1+$E$282)/($E$281-$E$282)*E4)","v":false},false,false,0,0,0,0,58424483.809090264,false,false,false,false,false]
[null,"PV of Terminal Value",null,null,{"$f":"NPV(E281,E397:Q397)","v":39396585.226162933}]
[]
[null,"Enterprise Value",null,null,{"$f":"E395+E398","v":55716378.622683756}]
[]
[null,"Implied EV/EBITDA"]
[null,"Column no. for bridge",null,null,{"$f":"MATCH(E6,1:1)","v":7}]
[null,"Less debt",null,null,{"$f":"-INDEX(91:91,E403)","v":-10527000}]
[null,"Add cash",null,null,{"$f":"INDEX(96:96,E403)","v":3705000}]
[null,"Add Non-associated inv",null,null,{"$f":"INDEX(39:39,E403)","v":769000}]
[null,"Less minority interest",null,null,{"$f":"-INDEX(53:53,E403)","v":-3768000}]
[null,"Less Reclamation cost",null,null,{"$f":"-INDEX(51:51,E403)","v":-3771000}]
[null,null,null,"Bridge between eq & EV",{"$f":"SUM(E404:E408)","v":-13592000}]
[]
[null,"Equity Value",null,null,{"$f":"E400+E409","v":42124378.622683756}]
[null,"No of shares",null,null,{"$f":"INDEX(60:60,E403)*1000","v":949530}]
[null,null,"Stock Value",null,{"$f":"E411/E412","v":44.363399389891583}]
[]
[null,"Terminal value EV/EBITDA",null,null,{"$f":"IF(E3,E388*$E$283*E4)","v":false},false,false,0,0,0,0,55756797.755816504,false,false,false,false,false]
[null,"PV of terminal value",null,null,{"$f":"NPV(E281,E415:Q415)","v":37597720.878505774}]
[null,"EV",null,null,{"$f":"E416+E395","v":53917514.275026597}]
[null,"Bridge ",null,null,{"$f":"E409","v":-13592000}]
[null,"Equity value",null,null,{"$f":"E417+E418","v":40325514.275026597}]
[null,"Shares",null,null,{"$f":"E412","v":949530}]
[null,null,"Stock Value",null,{"$f":"E419/E420","v":42.468920702902061}]
[]
[null,"Terminal Value ROIC Method"]
[null,null,"Tax Rate",null,{"$f":"E365","v":0.3428735632183908},{"$f":"F365","v":0.34928716904276985},0.26444833625218916,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"EBIT",null,{"$f":"E364","v":9087000},{"$f":"F364","v":9274000},5733000,7255667.9136126488,7150553.3025743086,7030869.3811267717,6597137.6253075041,6202283.8021323681,5818779.9391041063,5445973.5721082976,5083228.2778712073,4729922.5568045117,4385448.7351613715]
[null,null,"NOPLAT",null,{"$f":"E425*(1-E424)","v":5971307.931034483},{"$f":"F425*(1-F424)","v":6034710.7942973515},4216917.6882661991,5078967.5395288542,5005387.3118020156,4921608.5667887395,4617996.3377152523,4341598.6614926578,4073145.957372874,3812181.500475808,3558259.7945098449,3310945.7897631582,3069814.1146129598]
[]
[null,null,"Formula: EV = NOPLAT x (1-G/ROIC)/(WACC-G)"]
[null,null,"Multiplier",null,{"$f":"(1-$E$282/$E$285)/($E$281-$E$282)","v":13.295346628679962},{"$f":"(1-$E$282/$E$285)/($E$281-$E$282)","v":13.295346628679962},13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962,13.295346628679962]
[null,null,"Terminal Value",null,{"$f":"IF(E3,E429*E426*E4)","v":false},false,false,0,0,0,0,57723059.127157845,false,false,false,false,false]
[]
[null,null,"PV of Terminal Value",null,{"$f":"NPV(E281,E430:Q430)","v":38923603.088198632}]
[null,null,"EV",null,{"$f":"E432+E395","v":55243396.484719455}]
[]
[]
[null,null,null,null,null,null,null,"WACC"]
[null,null,null,null,{"$f":"E400","v":55716378.622683756},7.0000000000000007E-2,7.4999999999999997E-2,0.08,8.5000000000000006E-2,0.09]
[null,null,null,null,0,57464333.028871149,53671263.257762477,50350279.295765899,47418138.812667847,44810095.530454233]
[null,null,null,"G",0.01,62365712.101270825,57677360.765956119,53655146.365846135,50165948.956216693,47109925.135745861]
[null,null,null,null,0.02,69107662.591740817,63033163.235216185,57965304.261373222,53671945.539425448,49987267.673535697]
[null,null,null,null,0.03,79083309.696308762,70649551.358675018,63893713.779850945,58358418.577286005,53738739.679973952]
[]
[]
[null,null,null,null,{"$f":"E417","v":53917514.275026597},6.5,7,7.5,8]
[null,null,null,null,0,69635904.065509036,73403255.265226364,77170606.464943707,80937957.66466102]
[null,null,null,null,0.01,66640556.675363302,70225062.07505846,73809567.474753618,77394072.874448776]
[null,null,null,null,0.02,63810020.24180086,67222226.294834539,70634432.347868219,74046638.400901914]
[null,null,null,null,0.03,61133585.874052584,64383336.112788968,67633086.351525366,70882836.590261757]
[]
[]
[]
[null,"Prospective ROIC"]
[]
[null,null,"Inveted Capital"]
[null,null,null,"Net Working Capital",{"$f":"E347","v":2445000},{"$f":"F347","v":2289000},3251000,3761310.9408879057,3527309.2377639799,3304730.7270353013,3157299.0685553714,3014863.2390421289,2877172.1497623352,2743982.4431934445,2615058.0580154164,2490169.805625665,2369094.957405692]
[null,null,null,"Plant Assets",{"$f":"E358","v":18210000},{"$f":"F358","v":20135000},22954000,24160392,25328051.616,25724760.931968,25623434.563505664,25539740.778203368,25472886.317856796,25422120.410049442,25386732.571255282,25366050.524303705,25359438.224261146]
[null,null,null,"Other Assets Generating EBITDA",{"$f":"E370","v":1125000},{"$f":"F370","v":1213000},1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000]
[null,null,null,"Less: Deferred Taxes",{"$f":"-E375","v":-2873000},{"$f":"-F375","v":-3255000},-3490000,-3490000,-3490000,-3490000,-3490000,-3490000,-3490000,-3490000,-3490000,-3490000,-3490000]
[null,null,null,"Total Invested Capital",{"$f":"SUM(E455:E458)","v":18907000},{"$f":"SUM(F455:F458)","v":20382000},24135000,25851702.940887906,26785360.853763979,26959491.659003302,26710733.632061034,26484604.017245498,26280058.467619132,26096102.853242885,25931790.629270699,25786220.32992937,25658533.181666836]
[]
[null,null,null,"NOPLAT",{"$f":"E426","v":5971307.931034483},{"$f":"F426","v":6034710.7942973515},4216917.6882661991,5078967.5395288542,5005387.3118020156,4921608.5667887395,4617996.3377152523,4341598.6614926578,4073145.957372874,3812181.500475808,3558259.7945098449,3310945.7897631582,3069814.1146129598]
[]
[null,null,null,"ROIC",{"$f":"E461/AVERAGE(D459:E459)","v":0.3158252462598235},{"$f":"F461/AVERAGE(E459:F459)","v":0.30719594768496788},0.18945201555658284,0.20321274421859828,0.19018489828114543,0.18314716058136335,0.17208783129457486,0.16323230017318091,0.15438915992464625,0.14556933552735843,0.1367827738674742,0.12803840396627539,0.1193441081964166]
[null,null,null,"EBITDA/Revenues",{"$f":"E388/E309","v":0.53329470024233483},{"$f":"F388/F309","v":0.49310344827586206},0.38378678511937814,0.44078023881249417,0.45708103257229693,0.4730329173537382,0.4686029840765244,0.46375521967728045,0.45845021434199518,0.45264484112464293,0.44629190534744673,0.43933976093258886,0.43173189054634531]
[]
[]
[]
[]
[]
["Debt Analysis"]
[null,null,"Historic Cash",null,{"$f":"E34","v":3738000},{"$f":"F34","v":4822000},3705000,0,0,0,0,0,0,0,0,0,0]
[null,null,"Historic Debt",null,{"$f":"E91","v":11755000},{"$f":"F91","v":10537000},10527000,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income",null,{"$f":"-E19","v":94000},{"$f":"-F19","v":10000},82000,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense",null,{"$f":"E20","v":462000},{"$f":"F20","v":312000},186000,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenues",null,{"$f":"E309","v":18982000},{"$f":"F309","v":20880000},18010000,19168908.153359685,18392567.373148616,17647668.394536097,16932937.824557383,16247153.842662809,15589144.112034965,14957783.77549755,14351993.532589898,13770737.794520007,13213022.913841948]
[null,null,"Minimum Cash Balance Pct",null,{"$f":"E276","v":0.19692340111684753},{"$f":"F276","v":0.2049808429118774},0.23672959466962798,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,"Minimum Cash Balance ",null,{"$f":"E477*E478","v":3738000},{"$f":"F477*F478","v":4280000},4263500,2875336.2230039528,2758885.1059722924,2647150.2591804145,2539940.6736836075,2437073.0763994213,2338371.6168052447,2243667.5663246326,2152799.0298884846,2065610.6691780011,1981953.437076292]
[]
[null,null,"Cash Minus Debt"]
[null,null,null,"Opening Balance",null,{"$f":"E484","v":-8017000},{"$f":"F484","v":-5715000},-6822000,-5725480.817170593,-3848494.1081046239,-1212991.0945752719,1731525.2350586187,4563577.4793753428,7250344.6542521883,9782512.0640096348,12163953.266025409,14398268.246659247]
[null,null,null,"Add: Net Cash Flow",null,{"$f":"F548","v":2109216.9149868535},{"$f":"G548","v":-676632.01471941127},1096519.1828294068,1876986.7090659691,2635503.0135293519,2944516.3296338907,2832052.2443167241,2686767.1748768459,2532167.4097574465,2381441.2020157739,2234314.9806338381,2090521.0703022457]
[null,null,null,"Closing Balance",{"$f":"IF(E2,E471-E472,E482+E483)","v":-8017000},-5715000,-6822000,-5725480.817170593,-3848494.1081046239,-1212991.0945752719,1731525.2350586187,4563577.4793753428,7250344.6542521883,9782512.0640096348,12163953.266025409,14398268.246659247,16488789.316961493]
[]
[null,null,null,"Cash Balance",{"$f":"IF(E2,E471,MAX(E479,E484))","v":3738000},4822000,3705000,2875336.2230039528,2758885.1059722924,2647150.2591804145,2539940.6736836075,4563577.4793753428,7250344.6542521883,9782512.0640096348,12163953.266025409,14398268.246659247,16488789.316961493]
[null,null,null,"Debt Balance",{"$f":"IF(E2,E472,MAX(-E484+E479,0))","v":11755000},10537000,10527000,8600817.0401745457,6607379.2140769158,3860141.3537556864,808415.43862498878,0,0,0,0,0,0]
[null,null,null,"Check",{"$f":"E486-E487=E484","v":true},{"$f":"F486-F487=F484","v":true},true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Interest Income Rate",{"$f":"E261","v":2.514713750668807E-2},{"$f":"F261","v":2.3364485981308409E-3},1.9233024510378796E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Interest Income  ",{"$f":"IF(E2,E474,E490*D486)","v":94000},10000,82000,74100,57506.724460079058,55177.70211944585,52943.005183608293,50798.813473672148,91271.549587506859,145006.89308504376,195650.24128019271,243279.06532050818,287965.36493318493]
[]
[null,null,null,"Interest Expense Rate",{"$f":"E256","v":3.9302424500212672E-2},{"$f":"F256","v":2.7992104790956398E-2},1.7660463349791114E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,"Interest Expense  ",{"$f":"IF(E2,E475,E493*D487)","v":462000},312000,186000,631620,516049.02241047274,396442.75284461491,231608.48122534118,48504.926317499325,0,0,0,0,0]
[]
[null,null,"Non-Recurring Income",null,{"$f":"IF(E2,E17,0)","v":19000},134000,-81000,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Non-Associated Investments",null,{"$f":"IF(E2,E39,D498)","v":200000},{"$f":"IF(F2,F39,E498)","v":675000},769000,769000,769000,769000,769000,769000,769000,769000,769000,769000,769000]
[null,null,"Reclamation",null,{"$f":"IF(E2,E51,D499)","v":3530000},{"$f":"IF(F2,F51,E499)","v":3789000},3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000]
[]
["Profit and Loss Statement"]
[null,null,"Tax Rate",null,{"$f":"E250","v":0.3428735632183908},{"$f":"F250","v":0.34928716904276985},0.26444833625218916,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,"Minority Inome Percent",null,{"$f":"E271","v":0.21129963267447963},{"$f":"F271","v":0.20639888715006086},0.22357142857142856,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[]
[null,"Profit & Loss Statement"]
[null,null,"Total Revenue ",null,{"$f":"E309","v":18982000},{"$f":"F309","v":20880000},18010000,19168908.153359685,18392567.373148616,17647668.394536097,16932937.824557383,16247153.842662809,15589144.112034965,14957783.77549755,14351993.532589898,13770737.794520007,13213022.913841948]
[null,null,"Cost of Revenue",null,{"$f":"E313","v":8335000},{"$f":"F313","v":9898000},10382000,9967832.2397470362,9196283.6865743082,8470880.8293773253,8127810.1557875434,7798633.844478148,7482789.173776783,7179736.212238824,6888956.8956431504,6609954.1413696036,6342250.998644135]
[null,null,"Gross Profit ",null,{"$f":"E506-E507","v":10647000},{"$f":"F506-F507","v":10982000},7628000,9201075.9136126488,9196283.6865743082,9176787.5651587714,8805127.6687698402,8448519.9981846623,8106354.9382581823,7778047.5632587261,7463036.6369467471,7160783.6531504039,6870771.915197813]
[null,null,null,"Other Expenses",{"$f":"E316","v":524000},{"$f":"F316","v":686000},716000,751800,789390,828859.5,870302.47500000009,913817.59875000012,959508.47868750012,1007483.9026218752,1057858.097752969,1110751.0026406175,1166288.5527726484]
[null,null,null,"Non Recurring",{"$f":"E496","v":19000},{"$f":"F496","v":134000},-81000,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,{"$f":"E508-E509-E510","v":10104000},{"$f":"F508-F509-F510","v":10162000},6993000,8449275.9136126488,8406893.6865743082,8347928.0651587714,7934825.1937698405,7534702.3994346624,7146846.4595706817,6770563.6606368506,6405178.5391937783,6050032.6505097859,5704483.3624251643]
[null,null,null,"Less: Depreciation",{"$f":"E362","v":1036000},{"$f":"F362","v":1022000},1179000,1193608,1256340.3839999998,1317058.6840319999,1337687.568462336,1332418.5973022946,1328066.5204665752,1324590.0885285533,1321950.261322571,1320110.0937052746,1319034.6272637926]
[null,null,"EBIT",null,{"$f":"E511-E512","v":9068000},{"$f":"F511-F512","v":9140000},5814000,7255667.9136126488,7150553.3025743086,7030869.3811267717,6597137.6253075041,6202283.8021323681,5818779.9391041063,5445973.5721082976,5083228.2778712073,4729922.5568045117,4385448.7351613715]
[null,null,null,"Interest Income",{"$f":"E491","v":94000},{"$f":"F491","v":10000},82000,74100,57506.724460079058,55177.70211944585,52943.005183608293,50798.813473672148,91271.549587506859,145006.89308504376,195650.24128019271,243279.06532050818,287965.36493318493]
[null,null,null,"Interest Expense",{"$f":"E494","v":462000},{"$f":"F494","v":312000},186000,631620,516049.02241047274,396442.75284461491,231608.48122534118,48504.926317499325,0,0,0,0,0]
[null,null,"Earnings Before Tax",null,{"$f":"E513+E514-E515","v":8700000},{"$f":"F513+F514-F515","v":8838000},5710000,6698147.9136126488,6692011.0046239151,6689604.3304016022,6418472.1492657708,6204577.6892885417,5910051.4886916131,5590980.4651933415,5278878.5191513998,4973201.6221250203,4673414.1000945568]
[null,null,null,"Income Tax Expense",{"$f":"E516*E502","v":2983000},{"$f":"F516*F502","v":3087000},1510000.0000000002,2009444.3740837947,2007603.3013871745,2006881.2991204807,1925541.6447797311,1861373.3067865625,1773015.4466074838,1677294.1395580024,1583663.5557454198,1491960.4866375059,1402024.2300283669]
[null,null,null,"Minority Interest",{"$f":"(E516-E517)*E503","v":1208000},{"$f":"(F516-F517)*F503","v":1187000},939000,1031514.778696348,1030569.6947120829,1030199.0668818466,988444.71098692867,955504.96415043541,910147.92925850849,861010.99163977464,812947.29194931558,765873.04980725318,719705.77141456178]
[null,null,"Net Income to Common Shares",null,{"$f":"E516-E517-E518","v":4509000},{"$f":"F516-F517-F518","v":4564000},3261000,3657188.7608325062,3653838.0085246572,3652523.9643992744,3504485.7934991107,3387699.4183515441,3226888.1128256209,3052675.3339955644,2882267.6714566643,2715368.0856802613,2551684.0986516285]
[null,null,"Preferred Stock And Other Adjustments",null,{"$f":"-E25","v":63000},{"$f":"-F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Income Applicable To Common Shares ",null,{"$f":"E519-E520","v":4446000},{"$f":"F519-F520","v":4564000},3261000,3657188.7608325062,3653838.0085246572,3652523.9643992744,3504485.7934991107,3387699.4183515441,3226888.1128256209,3052675.3339955644,2882267.6714566643,2715368.0856802613,2551684.0986516285]
[]
[null,null,"Actual",null,{"$f":"E26","v":4446000},{"$f":"F26","v":4564000},3261000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E521-E523","v":0},{"$f":"F521-F523","v":0},0,3657188.7608325062,3653838.0085246572,3652523.9643992744,3504485.7934991107,3387699.4183515441,3226888.1128256209,3052675.3339955644,2882267.6714566643,2715368.0856802613,2551684.0986516285]
[null,null,null,null,{"$f":"E524/2","v":0},{"$f":"F524/2","v":0},0,1828594.3804162531,1826919.0042623286,1826261.9821996372,1752242.8967495554,1693849.709175772,1613444.0564128105,1526337.6669977822,1441133.8357283322,1357684.0428401306,1275842.0493258142]
[]
[null,null,"Test",null,{"$f":"IF(E2,E521=E523,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Aggregate Test",null,{"$f":"AND(E527:Q527)","v":true}]
[]
[null,null,"Shares",null,{"$f":"IF(E2,E60,D530)","v":949.53},949.53,949.53,949.53,949.53,949.53,949.53,949.53,949.53,949.53,949.53,949.53,949.53]
[null,null,"Earnings per Share",null,{"$f":"E521/E530/1000","v":4.6823165144861143},{"$f":"F521/F530/1000","v":4.8065885227428309},3.4343306688572244,3.8515778973097285,3.8480490437633956,3.8466651547600121,3.6907583683497216,3.5677644922767517,3.3984056457675069,3.2149330026387419,3.0354677276722848,2.859696992912558,2.6873127743742993]
[]
["Cashflow Statement"]
[null,"Dividend Payout Ratio",null,null,{"$f":"E266","v":0.40395861448493026},{"$f":"F266","v":0.39745836985100791},0.38086476540938363,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[]
[null,"EBITDA",null,null,{"$f":"E318","v":10123000},{"$f":"F318","v":10296000},6912000,8449275.9136126488,8406893.6865743082,8347928.0651587714,7934825.1937698405,7534702.3994346624,7146846.4595706817,6770563.6606368506,6405178.5391937783,6050032.6505097859,5704483.3624251643]
[null,"Less: Taxes",null,null,{"$f":"E517","v":2983000},{"$f":"F517","v":3087000},1510000.0000000002,2009444.3740837947,2007603.3013871745,2006881.2991204807,1925541.6447797311,1861373.3067865625,1773015.4466074838,1677294.1395580024,1583663.5557454198,1491960.4866375059,1402024.2300283669]
[null,"Less: Other Income",null,null,{"$f":"E510","v":19000},{"$f":"F510","v":134000},-81000,0,0,0,0,0,0,0,0,0,0]
[null,"Less: WC Changes",null,null,{"$f":"E348","v":0},{"$f":"F348","v":-156000},962000,510310.94088790566,-234001.70312392572,-222578.51072867867,-147431.6584799299,-142435.82951324247,-137691.08927979367,-133189.70656889072,-128924.38517802814,-124888.25238975137,-121074.84821997304]
[null,null,"Funds from Operations",null,{"$f":"E536-E537-E539-E538","v":7121000},{"$f":"F536-F537-F539-F538","v":7231000},4521000,5929520.5986409485,6633292.0883110594,6563625.2767669698,6156715.2074700398,5815764.9221613426,5511522.1022429913,5226459.2276477385,4950439.3686263859,4682960.4162620315,4423533.9806167707]
[null,"Less: Capital Expenditures",null,null,{"$f":"E324","v":1412000},{"$f":"F324","v":2534000},3494000,2400000,2424000,1713768.0000000002,1236361.2,1248724.8120000002,1261212.0601200003,1273824.1807212003,1286562.4225284122,1299428.0467536964,1312422.3272212334]
[null,null,"Cash Flow Before Financing",null,{"$f":"E540-E541","v":5709000},{"$f":"F540-F541","v":4697000},1027000,3529520.5986409485,4209292.0883110594,4849857.2767669698,4920354.0074700397,4567040.1101613427,4250310.0421229908,3952635.0469265385,3663876.9460979737,3383532.3695083354,3111111.6533955373]
[null,"Less: Interest Expense",null,null,{"$f":"E515","v":462000},{"$f":"F515","v":312000},186000,631620,516049.02241047274,396442.75284461491,231608.48122534118,48504.926317499325,0,0,0,0,0]
[null,"Add: Interest Income",null,null,{"$f":"E514","v":94000},{"$f":"F514","v":10000},82000,74100,57506.724460079058,55177.70211944585,52943.005183608293,50798.813473672148,91271.549587506859,145006.89308504376,195650.24128019271,243279.06532050818,287965.36493318493]
[null,null,"Cash Flow After Interest",null,{"$f":"E542-E543+E544","v":5341000},{"$f":"F542-F543+F544","v":4395000},923000,2972000.5986409485,3750749.7903606654,4508592.2260418003,4741688.5314283064,4569333.9973175162,4341581.5917104976,4097641.9400115823,3859527.1873781662,3626811.4348288435,3399077.0183287221]
[null,"Less: Dividends on Common Stock",null,null,{"$f":"MAX(E534*E521,0)","v":1796000},{"$f":"MAX(F534*F521,0)","v":1814000},1242000,1462875.5043330025,1461535.2034098629,1461009.5857597098,1401794.3173996443,1355079.7673406177,1290755.2451302484,1221070.1335982259,1152907.0685826659,1086147.2342721045,1020673.6394606514]
[null,"Less: Dividends on Minoity Shares",null,null,{"$f":"MAX(E534*E518,0)","v":487982.00629779574},{"$f":"MAX(F534*F518,0)","v":471783.0850131464},357632.01471941121,412605.91147853923,412227.87788483314,412079.62675273867,395377.88439477148,382201.98566017416,364059.17170340341,344404.39665590989,325178.91677972628,306349.21992290131,287882.3085658247]
[null,null,"Net Cash Flow",null,{"$f":"E545-E546-E547","v":3057017.9937022044},{"$f":"F545-F546-F547","v":2109216.9149868535},-676632.01471941127,1096519.1828294068,1876986.7090659691,2635503.0135293519,2944516.3296338907,2832052.2443167241,2686767.1748768459,2532167.4097574465,2381441.2020157739,2234314.9806338381,2090521.0703022457]
[]
[null,null,"Dividends per Share",null,{"$f":"E546/E530/1000","v":1.8914620917717186},{"$f":"F546/F530/1000","v":1.9104188387939296},1.3080155445325583,1.5406311589238912,1.5392196175053585,1.5386660619040049,1.4763033473398883,1.4271057969107008,1.3593622583070029,1.285973201055497,1.2141870910689141,1.1438787971650231,1.0749251097497199]
[]
["Balance Sheet"]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,{"$f":"E557","v":5504000},{"$f":"F557","v":8642000},10543000,12737313.256499505,14929616.061614299,17121130.440253865,19223821.916353334,21256441.567364257,23192574.435059629,25024179.635456968,26753540.238330968,28382761.089739125]
[null,null,"Add: Net Income",null,null,{"$f":"F521","v":4564000},{"$f":"G521","v":3261000},3657188.7608325062,3653838.0085246572,3652523.9643992744,3504485.7934991107,3387699.4183515441,3226888.1128256209,3052675.3339955644,2882267.6714566643,2715368.0856802613,2551684.0986516285]
[null,null,"Less: Dividends",null,null,{"$f":"F546","v":1814000},{"$f":"G546","v":1242000},1462875.5043330025,1461535.2034098629,1461009.5857597098,1401794.3173996443,1355079.7673406177,1290755.2451302484,1221070.1335982259,1152907.0685826659,1086147.2342721045,1020673.6394606514]
[null,null,"Closing Balance",null,{"$f":"IF(E2,E56,E554+E555-E556)","v":5504000},8642000,10543000,12737313.256499505,14929616.061614299,17121130.440253865,19223821.916353334,21256441.567364257,23192574.435059629,25024179.635456968,26753540.238330968,28382761.089739125,29913771.548930101]
[]
[null,"Minority Share Balance"]
[null,null,"Opening Balance",null,null,{"$f":"E563","v":2056000},{"$f":"F563","v":2911000},3768000,4386908.867217809,5005250.6840450587,5623370.1241741665,6216436.9507663241,6789739.9292565854,7335828.6868116902,7852435.2817955548,8340203.656965144,8799727.4868494943]
[null,null,"Add: Net Income",null,null,{"$f":"F518","v":1187000},{"$f":"G518","v":939000},1031514.778696348,1030569.6947120829,1030199.0668818466,988444.71098692867,955504.96415043541,910147.92925850849,861010.99163977464,812947.29194931558,765873.04980725318,719705.77141456178]
[null,null,"Less: Dividends",null,null,{"$f":"F547","v":471783.0850131464},{"$f":"G547","v":357632.01471941121},412605.91147853923,412227.87788483314,412079.62675273867,395377.88439477148,382201.98566017416,364059.17170340341,344404.39665590989,325178.91677972628,306349.21992290131,287882.3085658247]
[null,null,"Closing Balance",null,{"$f":"IF(E2,E53,E560+E561-E562)","v":2056000},{"$f":"IF(F2,F53,F560+F561-F562)","v":2911000},3768000,4386908.867217809,5005250.6840450587,5623370.1241741665,6216436.9507663241,6789739.9292565854,7335828.6868116902,7852435.2817955548,8340203.656965144,8799727.4868494943,9231550.9496982303]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,"Current Assets"]
[null,null,null,"Cash And Cash Equivalents",{"$f":"E486","v":3738000},{"$f":"F486","v":4822000},3705000,2875336.2230039528,2758885.1059722924,2647150.2591804145,2539940.6736836075,4563577.4793753428,7250344.6542521883,9782512.0640096348,12163953.266025409,14398268.246659247,16488789.316961493]
[null,null,null,"Net Receivables",{"$f":"E332","v":2425000},{"$f":"F332","v":1142000},1629000,1916890.8153359685,1839256.7373148617,1764766.8394536097,1693293.7824557384,1624715.384266281,1558914.4112034966,1495778.3775497552,1435199.3532589898,1377073.7794520007,1321302.291384195]
[null,null,null,"Inventory",{"$f":"E337","v":3434000},{"$f":"F337","v":3868999.9999999995},4576000,4485524.5078861667,4138327.6589584388,3811896.3732197965,3657514.5701043946,3509385.2300151666,3367255.1281995527,3230881.2955074711,3100030.6030394179,2974479.3636163217,2854012.949389861]
[null,null,null,"Other Current Assets",{"$f":"E344","v":254000},{"$f":"F344","v":214000},387000,387000,387000,387000,387000,387000,387000,387000,387000,387000,387000]
[null,null,"Total Current Assets ",null,{"$f":"SUM(E568:E571)","v":9851000},{"$f":"SUM(F568:F571)","v":10047000},10297000,9664751.546226088,9123469.5022455938,8610813.4718538206,8277749.0262437407,10084678.09365679,12563514.193655238,14896171.737066861,17086183.222323816,19136821.38972757,21051104.557735547]
[null,null,"Non-Associated Investments",null,{"$f":"E498","v":200000},{"$f":"F498","v":675000},769000,769000,769000,769000,769000,769000,769000,769000,769000,769000,769000]
[null,null,"Property Plant and Equipment",null,{"$f":"E358","v":18210000},{"$f":"F358","v":20135000},22954000,24160392,25328051.616,25724760.931968,25623434.563505664,25539740.778203368,25472886.317856796,25422120.410049442,25386732.571255282,25366050.524303705,25359438.224261146]
[null,null,"Intangible Assets",null,{"$f":"E370","v":1125000},{"$f":"F370","v":1213000},1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000,1420000]
[null,null,"Total Assets ",null,{"$f":"E572+E573+E574+E575","v":29386000},{"$f":"F572+F573+F574+F575","v":32070000},35440000,36014143.546226084,36640521.118245594,36524574.403821819,36090183.589749403,37813418.871860161,40225400.511512034,42507292.147116303,44661915.793579102,46691871.914031275,48599542.781996697]
[null,null,null,null,{"$f":"E576=E43","v":true},{"$f":"F576=F43","v":true},true,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Liabilities"]
[null,null,"Current Liabilities"]
[null,null,null,"Accounts Payable",{"$f":"E342","v":3329000},{"$f":"F342","v":2700000},3100000,2787104.3823342295,2596275.1585093201,2417932.4856381048,2339509.2840047614,2265237.3752393187,2194997.389640714,2128677.2298637819,2066171.898282991,2007383.3374426577,1952220.2833683637]
[null,null,null,"Short/Current Long Term Debt",{"$f":"E487","v":11755000},{"$f":"F487","v":10537000},10527000,8600817.0401745457,6607379.2140769158,3860141.3537556864,808415.43862498878,0,0,0,0,0,0]
[null,null,null,"Other Current Liabilities",{"$f":"E345","v":339000},{"$f":"F345","v":236000},241000,241000,241000,241000,241000,241000,241000,241000,241000,241000,241000]
[null,null,"Total Current Liabilities ",null,{"$f":"SUM(E581:E583)","v":15423000},{"$f":"SUM(F581:F583)","v":13473000},13868000,11628921.422508776,9444654.3725862354,6519073.8393937908,3388924.7226297501,2506237.3752393187,2435997.389640714,2369677.2298637819,2307171.8982829908,2248383.3374426579,2193220.283368364]
[null,null,"Reclamation Liabilities",null,{"$f":"E499","v":3530000},{"$f":"F499","v":3789000},3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000,3771000]
[null,null,"Deferred Taxes",null,{"$f":"E375","v":2873000},{"$f":"F375","v":3255000},3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000,3490000]
[null,null,"Minority Interest",null,{"$f":"E563","v":2056000},{"$f":"F563","v":2911000},3768000,4386908.867217809,5005250.6840450587,5623370.1241741665,6216436.9507663241,6789739.9292565854,7335828.6868116902,7852435.2817955548,8340203.656965144,8799727.4868494943,9231550.9496982303]
[null,null,"Total Liabilities ",null,{"$f":"E584+E585+E586+E587","v":23882000},{"$f":"F584+F585+F586+F587","v":23428000},24897000,23276830.289726585,21710905.056631293,19403443.963567957,16866361.673396073,16556977.304495905,17032826.076452404,17483112.511659335,17908375.555248134,18309110.824292153,18685771.233066596]
[null,null,"Stockholders' Equity",null,{"$f":"E557","v":5504000},{"$f":"F557","v":8642000},10543000,12737313.256499505,14929616.061614299,17121130.440253865,19223821.916353334,21256441.567364257,23192574.435059629,25024179.635456968,26753540.238330968,28382761.089739125,29913771.548930101]
[null,null,null,"Total Liabilities + Equities",{"$f":"E588+E589","v":29386000},{"$f":"F588+F589","v":32070000},35440000,36014143.546226092,36640521.118245594,36524574.403821826,36090183.589749411,37813418.871860161,40225400.511512034,42507292.147116303,44661915.793579102,46691871.914031282,48599542.781996697]
[]
[null,null,null,"Difference",{"$f":"E590-E576","v":0},{"$f":"F590-F576","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test",{"$f":"E590=E576","v":true},{"$f":"F590=F576","v":true},true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Aggregate Test",{"$f":"AND(E594:Q594)","v":true},{"$f":"F588-F54","v":0}]
[]
["Credit Ratios"]
[null,"EBIT/Interest Coverage",null,null,{"$f":"IF(E515,E513/E515)","v":19.627705627705627},{"$f":"IF(F515,F513/F515)","v":29.294871794871796},31.258064516129032,11.487394182598159,13.856345021591101,17.734891937556768,28.484007107187427,127.86915212557996,false,false,false,false,false]
[null,"Debt to EBITDA",null,null,{"$f":"E582/E536","v":1.1612170305245482},{"$f":"F582/F536","v":1.0234071484071483},1.5230034722222223,1.0179353980283385,0.78594775435650011,0.46240711750578189,0.10188194684612958,0,0,0,0,0,0]
[null,"Debt to Capital",null,null,{"$f":"E582/(E582+E587+E589)","v":0.608594356717577},{"$f":"F582/(F582+F587+F589)","v":0.47700316885468536},0.42382639503985831,0.33433640218697164,0.24893821058323762,0.14509277612631052,3.0798334011408079E-2,0,0,0,0,0,0]
[]
[null,"FFO to Interest",null,null,{"$f":"IF(E543,E540/E543)","v":15.413419913419913},{"$f":"IF(F543,F540/F543)","v":23.176282051282051},24.306451612903224,9.387797407683335,12.853996035738723,16.556300322482052,26.582425543734406,119.90050008720794,false,false,false,false,false]
[null,"FFO to Debt",null,null,{"$f":"IF(E582,E540/E582)","v":0.6057847724372607},{"$f":"IF(F582,F540/F582)","v":0.6862484578153174},0.42946708463949845,0.68941364186031029,1.0039218082381192,1.7003587887736171,7.6157813338421949,false,false,false,false,false,false]
[null,"Debt to Equity",null,null,{"$f":"E582/(E587+E589)","v":1.55489417989418},{"$f":"F582/(F587+F589)","v":0.91205747424911277},0.73558800922367407,0.5022603057841839,0.33144837627347645,0.16971756943271266,3.1777013073944302E-2,0,0,0,0,0,0]
[]
["Equity Ratios"]
[null,"Return on Equity",null,null,{"$f":"E521/AVERAGE(D589:E589)","v":0.80777616279069764},{"$f":"F521/AVERAGE(E589:F589)","v":0.64527074791460481},0.33995308835027366,0.31418724658367519,0.26413036058414002,0.2279213037478785,0.19284580478268395,0.16737536403211314,0.14519503030841688,0.1266230128030208,0.11133235215773916,9.8496562891419684E-2,8.7541539201562976E-2]
[]
["Equity Valuation"]
[]
[null,"Dividends",null,null,{"$f":"IF(E3,E550)","v":false},{"$f":"IF(F3,F550)","v":false},false,1.5406311589238912,1.5392196175053585,1.5386660619040049,1.4763033473398883,1.4271057969107008,false,false,false,false,false]
[null,"Equity Cost of Capial",null,null,{"$f":"E288","v":9.5000000000000001E-2}]
[null,"NPV of Explicit",null,null,{"$f":"NPV(E612,E611:Q611)","v":5.7960418101930147}]
[null,"Terminal Value",null,null,{"$f":"IF(E3,E611*(1+$E$289)/($E$288-$E$289)*E4)","v":false},{"$f":"IF(F3,F611*(1+$E$289)/($E$288-$E$289)*F4)","v":false},false,0,0,0,0,30.464340072828428,false,false,false,false,false]
[null,"NPV of Terminal",null,null,{"$f":"NPV(E612,E614:Q614)","v":19.351791618815451}]
[null,"Total",null,null,{"$f":"E613+E615","v":25.147833429008465}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Assumptions Summary"]
[null,null,null,{"$f":"D182","v":"Volumes Sold"},{"$f":"E182","v":2519.2508672698964},2365.1513971582503,2254.9015131268311,2400,2424,2448.2400000000002,2472.7224000000001,2497.4496240000003,2522.4241202400003,2547.6483614424005,2573.1248450568246,2598.8560935073929,2624.8446544424669]
[null,null,null,{"$f":"D194","v":"Copper Prices"},{"$f":"E194","v":7534.7795833333303},8828.1875,7987.0450638998682,7987.0450638998682,7587.6928107048743,7208.3081701696301,6847.8927616611481,6505.4981235780906,6180.2232173991861,5871.2120565292262,5577.6514537027642,5298.768881017626,5033.8304369667449]
[null,null,null,{"$f":"D208","v":"COGS as a % of revenue"},{"$f":"E208","v":0.43910020018965334},0.47404214559386976,0.57645752359800106,0.52,0.5,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48]
[null,null,null,{"$f":"D213","v":"SG&A as a % of revenue"},{"$f":"E213","v":0},0.30916030534351147,4.3731778425655898E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"D225","v":"Cap Exp per Unit Sold"},{"$f":"E225","v":560.484078161767},1071.3901879789271,1549.513351097509,1000,1000,700,500,500,500,500,500,500,500]
[null,null,null,{"$f":"D230","v":"Depreciation Rate"},{"$f":"E230","v":5.689181768259198E-2},5.0757387633474052E-2,5.1363596758734864E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
[null,null,null,{"$f":"D235","v":"A/R to Sales"},{"$f":"E235","v":0.12775260773364239},5.4693486590038316E-2,9.0449750138811777E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,{"$f":"D240","v":"Inventories to CGS"},{"$f":"E240","v":0.41199760047990402},0.39088704788846229,0.44076285879406668,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[null,null,null,{"$f":"D245","v":"A/P to Expenses"},{"$f":"E245","v":0.3757760469578959},0.25510204081632654,0.27932960893854747,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26]
[]
[]
[null,null,null,null,1]
[]
[]
[]
[null,null,null,null,{"$f":"E1","v":2010},{"$f":"F1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,{"$f":"INDEX(D629:D637,$E$640)","v":"Volumes Sold"},{"$f":"INDEX(E629:E637,$E$640)","v":2519.2508672698964},2365.1513971582503,2254.9015131268311,2400,2424,2448.2400000000002,2472.7224000000001,2497.4496240000003,2522.4241202400003,2547.6483614424005,2573.1248450568246,2598.8560935073929,2624.8446544424669]
[]
[null,null,null,null,{"$f":"E644","v":2010},{"$f":"F644","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,{"$f":"D645","v":"Volumes Sold"},{"$f":"IF(E2,E645)","v":2519.2508672698964},2365.1513971582503,2254.9015131268311,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,{"$f":"IF(NOT(E2),E645)","v":false},false,false,2400,2424,2448.2400000000002,2472.7224000000001,2497.4496240000003,2522.4241202400003,2547.6483614424005,2573.1248450568246,2598.8560935073929,2624.8446544424669]
[]
[null,null,null,"Minimum",{"$f":"MIN(E645:Q645)*0.8","v":1803.9212105014649},{"$f":"min_round(E651)","v":1800}]
[]
["Ratios Summary"]
[null,null,null,{"$f":"D463","v":"ROIC"},{"$f":"E463","v":0.3158252462598235},{"$f":"F463","v":0.30719594768496788},0.18945201555658284,0.20321274421859828,0.19018489828114543,0.18314716058136335,0.17208783129457486,0.16323230017318091,0.15438915992464625,0.14556933552735843,0.1367827738674742,0.12803840396627539,0.1193441081964166]
[null,null,null,{"$f":"D464","v":"EBITDA/Revenues"},{"$f":"E464","v":0.53329470024233483},0.49310344827586206,0.38378678511937814,0.44078023881249417,0.45708103257229693,0.4730329173537382,0.4686029840765244,0.46375521967728045,0.45845021434199518,0.45264484112464293,0.44629190534744673,0.43933976093258886,0.43173189054634531]
[null,null,null,"Earnings per Share",{"$f":"E531","v":4.6823165144861143},{"$f":"F531","v":4.8065885227428309},3.4343306688572244,3.8515778973097285,3.8480490437633956,3.8466651547600121,3.6907583683497216,3.5677644922767517,3.3984056457675069,3.2149330026387419,3.0354677276722848,2.859696992912558,2.6873127743742993]
[null,null,null,{"$f":"B607","v":"Return on Equity"},{"$f":"E607","v":0.80777616279069764},{"$f":"F607","v":0.64527074791460481},0.33995308835027366,0.31418724658367519,0.26413036058414002,0.2279213037478785,0.19284580478268395,0.16737536403211314,0.14519503030841688,0.1266230128030208,0.11133235215773916,9.8496562891419684E-2,8.7541539201562976E-2]
[null,null,null,{"$f":"B598","v":"EBIT/Interest Coverage"},{"$f":"E598","v":19.627705627705627},{"$f":"F598","v":29.294871794871796},31.258064516129032,11.487394182598159,13.856345021591101,17.734891937556768,28.484007107187427,127.86915212557996,false,false,false,false,false]
[null,null,null,{"$f":"B599","v":"Debt to EBITDA"},{"$f":"E599","v":1.1612170305245482},{"$f":"F599","v":1.0234071484071483},1.5230034722222223,1.0179353980283385,0.78594775435650011,0.46240711750578189,0.10188194684612958,0,0,0,0,0,0]
[null,null,null,{"$f":"B600","v":"Debt to Capital"},{"$f":"E600","v":0.608594356717577},{"$f":"F600","v":0.47700316885468536},0.42382639503985831,0.33433640218697164,0.24893821058323762,0.14509277612631052,3.0798334011408079E-2,0,0,0,0,0,0]
[null,null,null,{"$f":"B602","v":"FFO to Interest"},{"$f":"E602","v":15.413419913419913},{"$f":"F602","v":23.176282051282051},24.306451612903224,9.387797407683335,12.853996035738723,16.556300322482052,26.582425543734406,119.90050008720794,false,false,false,false,false]
[null,null,null,{"$f":"B603","v":"FFO to Debt"},{"$f":"E603","v":0.6057847724372607},{"$f":"F603","v":0.6862484578153174},0.42946708463949845,0.68941364186031029,1.0039218082381192,1.7003587887736171,7.6157813338421949,false,false,false,false,false,false]
[null,null,null,{"$f":"B604","v":"Debt to Equity"},{"$f":"E604","v":1.55489417989418},{"$f":"F604","v":0.91205747424911277},0.73558800922367407,0.5022603057841839,0.33144837627347645,0.16971756943271266,3.1777013073944302E-2,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,1]
[]
[null,null,null,null,{"$f":"E1","v":2010},{"$f":"F1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,null,null,{"$f":"INDEX(D654:D663,$G$665)","v":"ROIC"},{"$f":"INDEX(E654:E663,$G$665)","v":0.3158252462598235},0.30719594768496788,0.18945201555658284,0.20321274421859828,0.19018489828114543,0.18314716058136335,0.17208783129457486,0.16323230017318091,0.15438915992464625,0.14556933552735843,0.1367827738674742,0.12803840396627539,0.1193441081964166]

{"sheet":"Credit Analysis Summary","index":3,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Business Profile",null,7]
[]
[null,"Debt to EBITDA",null,"AA","A","BBB","BB"]
[null,null,null,"1.5x","2.5x","4x","6x"]
[]
[null,"Model",null,"3.5x"]

{"sheet":"Copper Prices","index":4,"n_rows":643,"n_cols":10,"rows_kept":643,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Copper",null,null,null,null,null,null,null,"Copper"]
[null,"($/mt)",null,null,null,null,null,null,null,"($/mt)"]
[null,"COPPER",null,null,null,null,null,"Year","month end","COPPER"]
[1960,678.75583333332997,null,"1960M01",{"$f":"LEFT(D5,4)","v":"1960"},{"$f":"VALUE(RIGHT(D5,2))","v":1},{"$f":"EOMONTH(DATE(E5,F5,1),0)","v":"1960-01-31"},{"$f":"YEAR(G5)","v":1960},{"$f":"EOMONTH(G5,0)","v":"1960-01-31"},715.4]
[1961,633.08416666666994,null,"1960M02",{"$f":"LEFT(D6,4)","v":"1960"},{"$f":"VALUE(RIGHT(D6,2))","v":2},{"$f":"EOMONTH(DATE(E6,F6,1),0)","v":"1960-02-29"},{"$f":"YEAR(G6)","v":1960},{"$f":"EOMONTH(G6,0)","v":"1960-02-29"},728.19]
[1962,645.14333333333002,null,"1960M03","1960",3,"1960-03-31",1960,"1960-03-31",684.94]
[1963,645.95083333333002,null,"1960M04","1960",4,"1960-04-30",1960,"1960-04-30",723.11]
[1964,969.75333333333003,null,"1960M05","1960",5,"1960-05-31",1960,"1960-05-31",684.75]
[1965,1292.8441666666699,null,"1960M06","1960",6,"1960-06-30",1960,"1960-06-30",691.59]
[1966,1531.5133333333299,null,"1960M07","1960",7,"1960-07-31",1960,"1960-07-31",702.39]
[1967,1134.7725,null,"1960M08","1960",8,"1960-08-31",1960,"1960-08-31",675.94]
[1968,1241.9525000000001,null,"1960M09","1960",9,"1960-09-30",1960,"1960-09-30",647.05999999999995]
[1969,1467.34,null,"1960M10","1960",10,"1960-10-31",1960,"1960-10-31",612.66]
[1970,1415.7,null,"1960M11","1960",11,"1960-11-30",1960,"1960-11-30",642.13]
[1971,1081.4166666666699,null,"1960M12","1960",12,"1960-12-31",1960,"1960-12-31",636.91]
[1972,1057.675,null,"1961M01","1961",1,"1961-01-31",1961,"1961-01-31",606.71]
[1973,1785.3583333333299,null,"1961M02","1961",2,"1961-02-28",1961,"1961-02-28",616.63]
[1974,2058.5,null,"1961M03","1961",3,"1961-03-31",1961,"1961-03-31",621.26]
[1975,1234.75,null,"1961M04","1961",4,"1961-04-30",1961,"1961-04-30",631.84]
[1976,1400.75,null,"1961M05","1961",5,"1961-05-31",1961,"1961-05-31",668.44]
[1977,1308.75,null,"1961M06","1961",6,"1961-06-30",1961,"1961-06-30",652.12]
[1978,1364.8333333333301,null,"1961M07","1961",7,"1961-07-31",1961,"1961-07-31",633.39]
[1979,1985.25833333333,null,"1961M08","1961",8,"1961-08-31",1961,"1961-08-31",636.47]
[1980,2182.0916666666699,null,"1961M09","1961",9,"1961-09-30",1961,"1961-09-30",632.72]
[1981,1741.95,null,"1961M10","1961",10,"1961-10-31",1961,"1961-10-31",630.29999999999995]
[1982,1480.44166666667,null,"1961M11","1961",11,"1961-11-30",1961,"1961-11-30",632.28]
[1983,1591.925,null,"1961M12","1961",12,"1961-12-31",1961,"1961-12-31",634.85]
[1984,1377.31666666667,null,"1962M01","1962",1,"1962-01-31",1962,"1962-01-31",635.37]
[1985,1417.38333333333,null,"1962M02","1962",2,"1962-02-28",1962,"1962-02-28",647.94000000000005]
[1986,1373.7816666666699,null,"1962M03","1962",3,"1962-03-31",1962,"1962-03-31",647.5]
[1987,1782.5033333333299,null,"1962M04","1962",4,"1962-04-30",1962,"1962-04-30",645.95000000000005]
[1988,2601.6716666666698,null,"1962M05","1962",5,"1962-05-31",1962,"1962-05-31",645.73]
[1989,2848.41,null,"1962M06","1962",6,"1962-06-30",1962,"1962-06-30",645.51]
[1990,2661.4825000000001,null,"1962M07","1962",7,"1962-07-31",1962,"1962-07-31",645.51]
[1991,2338.7824999999998,null,"1962M08","1962",8,"1962-08-31",1962,"1962-08-31",645.51]
[1992,2281.1574999999998,null,"1962M09","1962",9,"1962-09-30",1962,"1962-09-30",645.51]
[1993,1913.07666666667,null,"1962M10","1962",10,"1962-10-31",1962,"1962-10-31",645.95000000000005]
[1994,2307.4175,null,"1962M11","1962",11,"1962-11-30",1962,"1962-11-30",645.51]
[1995,2935.6058333333299,null,"1962M12","1962",12,"1962-12-31",1962,"1962-12-31",645.73]
[1996,2294.8566666666702,null,"1963M01","1963",1,"1963-01-31",1963,"1963-01-31",645.51]
[1997,2276.7666666666701,null,"1963M02","1963",2,"1963-02-28",1963,"1963-02-28",645.51]
[1998,1654.05833333333,null,"1963M03","1963",3,"1963-03-31",1963,"1963-03-31",645.51]
[1999,1572.86083333333,null,"1963M04","1963",4,"1963-04-30",1963,"1963-04-30",645.73]
[2000,1813.4691666666699,null,"1963M05","1963",5,"1963-05-31",1963,"1963-05-31",645.51]
[2001,1578.28833333333,null,"1963M06","1963",6,"1963-06-30",1963,"1963-06-30",645.73]
[2002,1559.4775,null,"1963M07","1963",7,"1963-07-31",1963,"1963-07-31",645.51]
[2003,1779.1448333333301,null,"1963M08","1963",8,"1963-08-31",1963,"1963-08-31",645.51]
[2004,2865.8849166666701,null,"1963M09","1963",9,"1963-09-30",1963,"1963-09-30",645.51]
[2005,3678.8764166666701,null,"1963M10","1963",10,"1963-10-31",1963,"1963-10-31",645.51]
[2006,6722.1345000000001,null,"1963M11","1963",11,"1963-11-30",1963,"1963-11-30",645.73]
[2007,7118.2259999999997,null,"1963M12","1963",12,"1963-12-31",1963,"1963-12-31",650.14]
[2008,6955.8798333333298,null,"1964M01","1964",1,"1964-01-31",1964,"1964-01-31",655.65]
[2009,5149.7385833333301,null,"1964M02","1964",2,"1964-02-29",1964,"1964-02-29",693.79]
[2010,7534.7795833333303,null,"1964M03","1964",3,"1964-03-31",1964,"1964-03-31",745.16]
[2011,8828.1875,null,"1964M04","1964",4,"1964-04-30",1964,"1964-04-30",861.56]
[2012,{"$f":"J643","v":7987.0450638998682},null,"1964M05","1964",5,"1964-05-31",1964,"1964-05-31",828.28]
[null,null,null,"1964M06","1964",6,"1964-06-30",1964,"1964-06-30",808.43]
[null,null,null,"1964M07","1964",7,"1964-07-31",1964,"1964-07-31",854.95]
[null,null,null,"1964M08","1964",8,"1964-08-31",1964,"1964-08-31",999.33]
[null,null,null,"1964M09","1964",9,"1964-09-30",1964,"1964-09-30",1162.05]
[null,null,null,"1964M10","1964",10,"1964-10-31",1964,"1964-10-31",1358.27]
[null,null,null,"1964M11","1964",11,"1964-11-30",1964,"1964-11-30",1400.37]
[null,null,null,"1964M12","1964",12,"1964-12-31",1964,"1964-12-31",1269.2]
[null,null,null,"1965M01","1965",1,"1965-01-31",1965,"1965-01-31",1000.68]
[null,null,null,"1965M02","1965",2,"1965-02-28",1965,"1965-02-28",1179.9100000000001]
[null,null,null,"1965M03","1965",3,"1965-03-31",1965,"1965-03-31",1237.23]
[null,null,null,"1965M04","1965",4,"1965-04-30",1965,"1965-04-30",1348.34]
[null,null,null,"1965M05","1965",5,"1965-05-31",1965,"1965-05-31",1378.55]
[null,null,null,"1965M06",{"$f":"LEFT(D70,4)","v":"1965"},{"$f":"VALUE(RIGHT(D70,2))","v":6},{"$f":"EOMONTH(DATE(E70,F70,1),0)","v":"1965-06-30"},{"$f":"YEAR(G70)","v":1965},{"$f":"EOMONTH(G70,0)","v":"1965-06-30"},1308.8800000000001]
[null,null,null,"1965M07","1965",7,"1965-07-31",1965,"1965-07-31",1134.06]
[null,null,null,"1965M08","1965",8,"1965-08-31",1965,"1965-08-31",1209.9000000000001]
[null,null,null,"1965M09","1965",9,"1965-09-30",1965,"1965-09-30",1327.84]
[null,null,null,"1965M10","1965",10,"1965-10-31",1965,"1965-10-31",1401.92]
[null,null,null,"1965M11","1965",11,"1965-11-30",1965,"1965-11-30",1469.16]
[null,null,null,"1965M12","1965",12,"1965-12-31",1965,"1965-12-31",1517.66]
[null,null,null,"1966M01","1966",1,"1966-01-31",1966,"1966-01-31",1679.04]
[null,null,null,"1966M02","1966",2,"1966-02-28",1966,"1966-02-28",1874.37]
[null,null,null,"1966M03","1966",3,"1966-03-31",1966,"1966-03-31",1874.81]
[null,null,null,"1966M04","1966",4,"1966-04-30",1966,"1966-04-30",1907.44]
[null,null,null,"1966M05","1966",5,"1966-05-31",1966,"1966-05-31",1663.61]
[null,null,null,"1966M06","1966",6,"1966-06-30",1966,"1966-06-30",1695.79]
[null,null,null,"1966M07","1966",7,"1966-07-31",1966,"1966-07-31",1567.93]
[null,null,null,"1966M08","1966",8,"1966-08-31",1966,"1966-08-31",1195.3399999999999]
[null,null,null,"1966M09","1966",9,"1966-09-30",1966,"1966-09-30",1128.32]
[null,null,null,"1966M10","1966",10,"1966-10-31",1966,"1966-10-31",1275.3699999999999]
[null,null,null,"1966M11","1966",11,"1966-11-30",1966,"1966-11-30",1301.6099999999999]
[null,null,null,"1966M12","1966",12,"1966-12-31",1966,"1966-12-31",1214.53]
[null,null,null,"1967M01","1967",1,"1967-01-31",1967,"1967-01-31",1243.8499999999999]
[null,null,null,"1967M02","1967",2,"1967-02-28",1967,"1967-02-28",1220.48]
[null,null,null,"1967M03","1967",3,"1967-03-31",1967,"1967-03-31",1098.3399999999999]
[null,null,null,"1967M04","1967",4,"1967-04-30",1967,"1967-04-30",994.72]
[null,null,null,"1967M05","1967",5,"1967-05-31",1967,"1967-05-31",1036.17]
[null,null,null,"1967M06","1967",6,"1967-06-30",1967,"1967-06-30",1015.22]
[null,null,null,"1967M07","1967",7,"1967-07-31",1967,"1967-07-31",997.37]
[null,null,null,"1967M08","1967",8,"1967-08-31",1967,"1967-08-31",1044.55]
[null,null,null,"1967M09","1967",9,"1967-09-30",1967,"1967-09-30",1060.2]
[null,null,null,"1967M10","1967",10,"1967-10-31",1967,"1967-10-31",1138.47]
[null,null,null,"1967M11","1967",11,"1967-11-30",1967,"1967-11-30",1443.81]
[null,null,null,"1967M12","1967",12,"1967-12-31",1967,"1967-12-31",1324.09]
[null,null,null,"1968M01","1968",1,"1968-01-31",1968,"1968-01-31",1408.75]
[null,null,null,"1968M02","1968",2,"1968-02-29",1968,"1968-02-29",1719.82]
[null,null,null,"1968M03","1968",3,"1968-03-31",1968,"1968-03-31",1701.08]
[null,null,null,"1968M04","1968",4,"1968-04-30",1968,"1968-04-30",1255.0899999999999]
[null,null,null,"1968M05","1968",5,"1968-05-31",1968,"1968-05-31",1096.58]
[null,null,null,"1968M06","1968",6,"1968-06-30",1968,"1968-06-30",1136.7]
[null,null,null,"1968M07","1968",7,"1968-07-31",1968,"1968-07-31",1054.25]
[null,null,null,"1968M08","1968",8,"1968-08-31",1968,"1968-08-31",1056.45]
[null,null,null,"1968M09","1968",9,"1968-09-30",1968,"1968-09-30",1110.03]
[null,null,null,"1968M10","1968",10,"1968-10-31",1968,"1968-10-31",1079.82]
[null,null,null,"1968M11","1968",11,"1968-11-30",1968,"1968-11-30",1099.8800000000001]
[null,null,null,"1968M12","1968",12,"1968-12-31",1968,"1968-12-31",1184.98]
[null,null,null,"1969M01","1969",1,"1969-01-31",1969,"1969-01-31",1255.53]
[null,null,null,"1969M02","1969",2,"1969-02-28",1969,"1969-02-28",1285.29]
[null,null,null,"1969M03","1969",3,"1969-03-31",1969,"1969-03-31",1278.46]
[null,null,null,"1969M04","1969",4,"1969-04-30",1969,"1969-04-30",1388.03]
[null,null,null,"1969M05","1969",5,"1969-05-31",1969,"1969-05-31",1392.44]
[null,null,null,"1969M06","1969",6,"1969-06-30",1969,"1969-06-30",1483.04]
[null,null,null,"1969M07","1969",7,"1969-07-31",1969,"1969-07-31",1453.95]
[null,null,null,"1969M08","1969",8,"1969-08-31",1969,"1969-08-31",1606.73]
[null,null,null,"1969M09","1969",9,"1969-09-30",1969,"1969-09-30",1578.95]
[null,null,null,"1969M10","1969",10,"1969-10-31",1969,"1969-10-31",1554.48]
[null,null,null,"1969M11","1969",11,"1969-11-30",1969,"1969-11-30",1631.42]
[null,null,null,"1969M12","1969",12,"1969-12-31",1969,"1969-12-31",1699.76]
[null,null,null,"1970M01","1970",1,"1970-01-31",1970,"1970-01-31",1626.3]
[null,null,null,"1970M02","1970",2,"1970-02-28",1970,"1970-02-28",1657.2]
[null,null,null,"1970M03","1970",3,"1970-03-31",1970,"1970-03-31",1754]
[null,null,null,"1970M04","1970",4,"1970-04-30",1970,"1970-04-30",1741.6]
[null,null,null,"1970M05","1970",5,"1970-05-31",1970,"1970-05-31",1597.9]
[null,null,null,"1970M06","1970",6,"1970-06-30",1970,"1970-06-30",1458]
[null,null,null,"1970M07","1970",7,"1970-07-31",1970,"1970-07-31",1366.6]
[null,null,null,"1970M08","1970",8,"1970-08-31",1970,"1970-08-31",1266.5]
[null,null,null,"1970M09","1970",9,"1970-09-30",1970,"1970-09-30",1246.9000000000001]
[null,null,null,"1970M10",{"$f":"LEFT(D134,4)","v":"1970"},{"$f":"VALUE(RIGHT(D134,2))","v":10},{"$f":"EOMONTH(DATE(E134,F134,1),0)","v":"1970-10-31"},{"$f":"YEAR(G134)","v":1970},{"$f":"EOMONTH(G134,0)","v":"1970-10-31"},1142.4000000000001]
[null,null,null,"1970M11","1970",11,"1970-11-30",1970,"1970-11-30",1085.3]
[null,null,null,"1970M12","1970",12,"1970-12-31",1970,"1970-12-31",1045.7]
[null,null,null,"1971M01","1971",1,"1971-01-31",1971,"1971-01-31",1010]
[null,null,null,"1971M02","1971",2,"1971-02-28",1971,"1971-02-28",1020.2]
[null,null,null,"1971M03","1971",3,"1971-03-31",1971,"1971-03-31",1144.0999999999999]
[null,null,null,"1971M04","1971",4,"1971-04-30",1971,"1971-04-30",1251.5]
[null,null,null,"1971M05","1971",5,"1971-05-31",1971,"1971-05-31",1114.4000000000001]
[null,null,null,"1971M06","1971",6,"1971-06-30",1971,"1971-06-30",1074.2]
[null,null,null,"1971M07","1971",7,"1971-07-31",1971,"1971-07-31",1115.3]
[null,null,null,"1971M08","1971",8,"1971-08-31",1971,"1971-08-31",1097.9000000000001]
[null,null,null,"1971M09","1971",9,"1971-09-30",1971,"1971-09-30",1056.4000000000001]
[null,null,null,"1971M10","1971",10,"1971-10-31",1971,"1971-10-31",1041.2]
[null,null,null,"1971M11","1971",11,"1971-11-30",1971,"1971-11-30",1013.9]
[null,null,null,"1971M12","1971",12,"1971-12-31",1971,"1971-12-31",1037.9000000000001]
[null,null,null,"1972M01","1972",1,"1972-01-31",1972,"1972-01-31",1078]
[null,null,null,"1972M02","1972",2,"1972-02-29",1972,"1972-02-29",1112.4000000000001]
[null,null,null,"1972M03","1972",3,"1972-03-31",1972,"1972-03-31",1108.2]
[null,null,null,"1972M04","1972",4,"1972-04-30",1972,"1972-04-30",1133]
[null,null,null,"1972M05","1972",5,"1972-05-31",1972,"1972-05-31",1106.4000000000001]
[null,null,null,"1972M06","1972",6,"1972-06-30",1972,"1972-06-30",1063.2]
[null,null,null,"1972M07","1972",7,"1972-07-31",1972,"1972-07-31",1034.5999999999999]
[null,null,null,"1972M08","1972",8,"1972-08-31",1972,"1972-08-31",1046.7]
[null,null,null,"1972M09","1972",9,"1972-09-30",1972,"1972-09-30",1060.5999999999999]
[null,null,null,"1972M10","1972",10,"1972-10-31",1972,"1972-10-31",917.5]
[null,null,null,"1972M11","1972",11,"1972-11-30",1972,"1972-11-30",1007.1]
[null,null,null,"1972M12","1972",12,"1972-12-31",1972,"1972-12-31",1024.4000000000001]
[null,null,null,"1973M01","1973",1,"1973-01-31",1973,"1973-01-31",1119]
[null,null,null,"1973M02","1973",2,"1973-02-28",1973,"1973-02-28",1243.5999999999999]
[null,null,null,"1973M03","1973",3,"1973-03-31",1973,"1973-03-31",1509.5]
[null,null,null,"1973M04","1973",4,"1973-04-30",1973,"1973-04-30",1588.4]
[null,null,null,"1973M05","1973",5,"1973-05-31",1973,"1973-05-31",1552.2]
[null,null,null,"1973M06","1973",6,"1973-06-30",1973,"1973-06-30",1748.7]
[null,null,null,"1973M07","1973",7,"1973-07-31",1973,"1973-07-31",2021.2]
[null,null,null,"1973M08","1973",8,"1973-08-31",1973,"1973-08-31",2123]
[null,null,null,"1973M09","1973",9,"1973-09-30",1973,"1973-09-30",1936.1]
[null,null,null,"1973M10","1973",10,"1973-10-31",1973,"1973-10-31",2065.3000000000002]
[null,null,null,"1973M11","1973",11,"1973-11-30",1973,"1973-11-30",2273]
[null,null,null,"1973M12","1973",12,"1973-12-31",1973,"1973-12-31",2244.3000000000002]
[null,null,null,"1974M01","1974",1,"1974-01-31",1974,"1974-01-31",2032.4]
[null,null,null,"1974M02","1974",2,"1974-02-28",1974,"1974-02-28",2291.6999999999998]
[null,null,null,"1974M03","1974",3,"1974-03-31",1974,"1974-03-31",2743.4]
[null,null,null,"1974M04","1974",4,"1974-04-30",1974,"1974-04-30",3031.8]
[null,null,null,"1974M05","1974",5,"1974-05-31",1974,"1974-05-31",2875.7]
[null,null,null,"1974M06","1974",6,"1974-06-30",1974,"1974-06-30",2440]
[null,null,null,"1974M07","1974",7,"1974-07-31",1974,"1974-07-31",1919.1]
[null,null,null,"1974M08","1974",8,"1974-08-31",1974,"1974-08-31",1802.9]
[null,null,null,"1974M09","1974",9,"1974-09-30",1974,"1974-09-30",1460.5]
[null,null,null,"1974M10","1974",10,"1974-10-31",1974,"1974-10-31",1398.8]
[null,null,null,"1974M11","1974",11,"1974-11-30",1974,"1974-11-30",1416.7]
[null,null,null,"1974M12","1974",12,"1974-12-31",1974,"1974-12-31",1289]
[null,null,null,"1975M01","1975",1,"1975-01-31",1975,"1975-01-31",1211.2]
[null,null,null,"1975M02","1975",2,"1975-02-28",1975,"1975-02-28",1266.5]
[null,null,null,"1975M03","1975",3,"1975-03-31",1975,"1975-03-31",1344.2]
[null,null,null,"1975M04","1975",4,"1975-04-30",1975,"1975-04-30",1329.2]
[null,null,null,"1975M05","1975",5,"1975-05-31",1975,"1975-05-31",1253.8]
[null,null,null,"1975M06","1975",6,"1975-06-30",1975,"1975-06-30",1193]
[null,null,null,"1975M07","1975",7,"1975-07-31",1975,"1975-07-31",1222.4000000000001]
[null,null,null,"1975M08","1975",8,"1975-08-31",1975,"1975-08-31",1277.0999999999999]
[null,null,null,"1975M09","1975",9,"1975-09-30",1975,"1975-09-30",1210.0999999999999]
[null,null,null,"1975M10","1975",10,"1975-10-31",1975,"1975-10-31",1178.8]
[null,null,null,"1975M11","1975",11,"1975-11-30",1975,"1975-11-30",1179.7]
[null,null,null,"1975M12","1975",12,"1975-12-31",1975,"1975-12-31",1151]
[null,null,null,"1976M01","1976",1,"1976-01-31",1976,"1976-01-31",1193]
[null,null,null,"1976M02",{"$f":"LEFT(D198,4)","v":"1976"},{"$f":"VALUE(RIGHT(D198,2))","v":2},{"$f":"EOMONTH(DATE(E198,F198,1),0)","v":"1976-02-29"},{"$f":"YEAR(G198)","v":1976},{"$f":"EOMONTH(G198,0)","v":"1976-02-29"},1219]
[null,null,null,"1976M03","1976",3,"1976-03-31",1976,"1976-03-31",1329]
[null,null,null,"1976M04","1976",4,"1976-04-30",1976,"1976-04-30",1510]
[null,null,null,"1976M05","1976",5,"1976-05-31",1976,"1976-05-31",1512]
[null,null,null,"1976M06","1976",6,"1976-06-30",1976,"1976-06-30",1550]
[null,null,null,"1976M07","1976",7,"1976-07-31",1976,"1976-07-31",1647]
[null,null,null,"1976M08","1976",8,"1976-08-31",1976,"1976-08-31",1539]
[null,null,null,"1976M09","1976",9,"1976-09-30",1976,"1976-09-30",1459]
[null,null,null,"1976M10","1976",10,"1976-10-31",1976,"1976-10-31",1285]
[null,null,null,"1976M11","1976",11,"1976-11-30",1976,"1976-11-30",1279]
[null,null,null,"1976M12","1976",12,"1976-12-31",1976,"1976-12-31",1287]
[null,null,null,"1977M01","1977",1,"1977-01-31",1977,"1977-01-31",1396]
[null,null,null,"1977M02","1977",2,"1977-02-28",1977,"1977-02-28",1426]
[null,null,null,"1977M03","1977",3,"1977-03-31",1977,"1977-03-31",1515]
[null,null,null,"1977M04","1977",4,"1977-04-30",1977,"1977-04-30",1429]
[null,null,null,"1977M05","1977",5,"1977-05-31",1977,"1977-05-31",1371]
[null,null,null,"1977M06","1977",6,"1977-06-30",1977,"1977-06-30",1312]
[null,null,null,"1977M07","1977",7,"1977-07-31",1977,"1977-07-31",1248]
[null,null,null,"1977M08","1977",8,"1977-08-31",1977,"1977-08-31",1160]
[null,null,null,"1977M09","1977",9,"1977-09-30",1977,"1977-09-30",1195]
[null,null,null,"1977M10","1977",10,"1977-10-31",1977,"1977-10-31",1210]
[null,null,null,"1977M11","1977",11,"1977-11-30",1977,"1977-11-30",1182]
[null,null,null,"1977M12","1977",12,"1977-12-31",1977,"1977-12-31",1261]
[null,null,null,"1978M01","1978",1,"1978-01-31",1978,"1978-01-31",1261]
[null,null,null,"1978M02","1978",2,"1978-02-28",1978,"1978-02-28",1217]
[null,null,null,"1978M03","1978",3,"1978-03-31",1978,"1978-03-31",1254]
[null,null,null,"1978M04","1978",4,"1978-04-30",1978,"1978-04-30",1285]
[null,null,null,"1978M05","1978",5,"1978-05-31",1978,"1978-05-31",1303]
[null,null,null,"1978M06","1978",6,"1978-06-30",1978,"1978-06-30",1333]
[null,null,null,"1978M07","1978",7,"1978-07-31",1978,"1978-07-31",1337]
[null,null,null,"1978M08","1978",8,"1978-08-31",1978,"1978-08-31",1426]
[null,null,null,"1978M09","1978",9,"1978-09-30",1978,"1978-09-30",1442]
[null,null,null,"1978M10","1978",10,"1978-10-31",1978,"1978-10-31",1506]
[null,null,null,"1978M11","1978",11,"1978-11-30",1978,"1978-11-30",1481]
[null,null,null,"1978M12","1978",12,"1978-12-31",1978,"1978-12-31",1533]
[null,null,null,"1979M01","1979",1,"1979-01-31",1979,"1979-01-31",1659]
[null,null,null,"1979M02","1979",2,"1979-02-28",1979,"1979-02-28",1944]
[null,null,null,"1979M03","1979",3,"1979-03-31",1979,"1979-03-31",2050]
[null,null,null,"1979M04","1979",4,"1979-04-30",1979,"1979-04-30",2100]
[null,null,null,"1979M05","1979",5,"1979-05-31",1979,"1979-05-31",1926]
[null,null,null,"1979M06","1979",6,"1979-06-30",1979,"1979-06-30",1877.9]
[null,null,null,"1979M07","1979",7,"1979-07-31",1979,"1979-07-31",1814]
[null,null,null,"1979M08","1979",8,"1979-08-31",1979,"1979-08-31",1976.4]
[null,null,null,"1979M09","1979",9,"1979-09-30",1979,"1979-09-30",2095.9]
[null,null,null,"1979M10","1979",10,"1979-10-31",1979,"1979-10-31",2075.9]
[null,null,null,"1979M11","1979",11,"1979-11-30",1979,"1979-11-30",2090]
[null,null,null,"1979M12","1979",12,"1979-12-31",1979,"1979-12-31",2214]
[null,null,null,"1980M01","1980",1,"1980-01-31",1980,"1980-01-31",2601]
[null,null,null,"1980M02","1980",2,"1980-02-29",1980,"1980-02-29",2918]
[null,null,null,"1980M03","1980",3,"1980-03-31",1980,"1980-03-31",2306]
[null,null,null,"1980M04","1980",4,"1980-04-30",1980,"1980-04-30",2070]
[null,null,null,"1980M05","1980",5,"1980-05-31",1980,"1980-05-31",2037]
[null,null,null,"1980M06","1980",6,"1980-06-30",1980,"1980-06-30",2006]
[null,null,null,"1980M07","1980",7,"1980-07-31",1980,"1980-07-31",2176]
[null,null,null,"1980M08","1980",8,"1980-08-31",1980,"1980-08-31",2082.1]
[null,null,null,"1980M09","1980",9,"1980-09-30",1980,"1980-09-30",2060]
[null,null,null,"1980M10","1980",10,"1980-10-31",1980,"1980-10-31",2040]
[null,null,null,"1980M11","1980",11,"1980-11-30",1980,"1980-11-30",2010]
[null,null,null,"1980M12","1980",12,"1980-12-31",1980,"1980-12-31",1879]
[null,null,null,"1981M01","1981",1,"1981-01-31",1981,"1981-01-31",1869.1]
[null,null,null,"1981M02","1981",2,"1981-02-28",1981,"1981-02-28",1801]
[null,null,null,"1981M03","1981",3,"1981-03-31",1981,"1981-03-31",1818]
[null,null,null,"1981M04","1981",4,"1981-04-30",1981,"1981-04-30",1821]
[null,null,null,"1981M05","1981",5,"1981-05-31",1981,"1981-05-31",1742]
[null,null,null,"1981M06",{"$f":"LEFT(D262,4)","v":"1981"},{"$f":"VALUE(RIGHT(D262,2))","v":6},{"$f":"EOMONTH(DATE(E262,F262,1),0)","v":"1981-06-30"},{"$f":"YEAR(G262)","v":1981},{"$f":"EOMONTH(G262,0)","v":"1981-06-30"},1700]
[null,null,null,"1981M07","1981",7,"1981-07-31",1981,"1981-07-31",1681.9]
[null,null,null,"1981M08","1981",8,"1981-08-31",1981,"1981-08-31",1787]
[null,null,null,"1981M09","1981",9,"1981-09-30",1981,"1981-09-30",1710.4]
[null,null,null,"1981M10","1981",10,"1981-10-31",1981,"1981-10-31",1666.3]
[null,null,null,"1981M11","1981",11,"1981-11-30",1981,"1981-11-30",1651.4]
[null,null,null,"1981M12","1981",12,"1981-12-31",1981,"1981-12-31",1655.3]
[null,null,null,"1982M01","1982",1,"1982-01-31",1982,"1982-01-31",1610.6]
[null,null,null,"1982M02","1982",2,"1982-02-28",1982,"1982-02-28",1598]
[null,null,null,"1982M03","1982",3,"1982-03-31",1982,"1982-03-31",1510.4]
[null,null,null,"1982M04","1982",4,"1982-04-30",1982,"1982-04-30",1521.7]
[null,null,null,"1982M05","1982",5,"1982-05-31",1982,"1982-05-31",1527.7]
[null,null,null,"1982M06","1982",6,"1982-06-30",1982,"1982-06-30",1300]
[null,null,null,"1982M07","1982",7,"1982-07-31",1982,"1982-07-31",1440.9]
[null,null,null,"1982M08","1982",8,"1982-08-31",1982,"1982-08-31",1451.5]
[null,null,null,"1982M09","1982",9,"1982-09-30",1982,"1982-09-30",1426.5]
[null,null,null,"1982M10","1982",10,"1982-10-31",1982,"1982-10-31",1461]
[null,null,null,"1982M11","1982",11,"1982-11-30",1982,"1982-11-30",1443.8]
[null,null,null,"1982M12","1982",12,"1982-12-31",1982,"1982-12-31",1473.2]
[null,null,null,"1983M01","1983",1,"1983-01-31",1983,"1983-01-31",1571.9]
[null,null,null,"1983M02","1983",2,"1983-02-28",1983,"1983-02-28",1647.4]
[null,null,null,"1983M03","1983",3,"1983-03-31",1983,"1983-03-31",1597.7]
[null,null,null,"1983M04","1983",4,"1983-04-30",1983,"1983-04-30",1674.9]
[null,null,null,"1983M05","1983",5,"1983-05-31",1983,"1983-05-31",1765.7]
[null,null,null,"1983M06","1983",6,"1983-06-30",1983,"1983-06-30",1701.2]
[null,null,null,"1983M07","1983",7,"1983-07-31",1983,"1983-07-31",1704.3]
[null,null,null,"1983M08","1983",8,"1983-08-31",1983,"1983-08-31",1639.8]
[null,null,null,"1983M09","1983",9,"1983-09-30",1983,"1983-09-30",1560.7]
[null,null,null,"1983M10","1983",10,"1983-10-31",1983,"1983-10-31",1435.2]
[null,null,null,"1983M11","1983",11,"1983-11-30",1983,"1983-11-30",1389.1]
[null,null,null,"1983M12","1983",12,"1983-12-31",1983,"1983-12-31",1415.2]
[null,null,null,"1984M01","1984",1,"1984-01-31",1984,"1984-01-31",1375.7]
[null,null,null,"1984M02","1984",2,"1984-02-29",1984,"1984-02-29",1429.8]
[null,null,null,"1984M03","1984",3,"1984-03-31",1984,"1984-03-31",1501.2]
[null,null,null,"1984M04","1984",4,"1984-04-30",1984,"1984-04-30",1532.6]
[null,null,null,"1984M05","1984",5,"1984-05-31",1984,"1984-05-31",1420.9]
[null,null,null,"1984M06","1984",6,"1984-06-30",1984,"1984-06-30",1366.5]
[null,null,null,"1984M07","1984",7,"1984-07-31",1984,"1984-07-31",1330.8]
[null,null,null,"1984M08","1984",8,"1984-08-31",1984,"1984-08-31",1337.5]
[null,null,null,"1984M09","1984",9,"1984-09-30",1984,"1984-09-30",1293.5999999999999]
[null,null,null,"1984M10","1984",10,"1984-10-31",1984,"1984-10-31",1273]
[null,null,null,"1984M11","1984",11,"1984-11-30",1984,"1984-11-30",1345.1]
[null,null,null,"1984M12","1984",12,"1984-12-31",1984,"1984-12-31",1321.1]
[null,null,null,"1985M01","1985",1,"1985-01-31",1985,"1985-01-31",1359.1]
[null,null,null,"1985M02","1985",2,"1985-02-28",1985,"1985-02-28",1388.5]
[null,null,null,"1985M03","1985",3,"1985-03-31",1985,"1985-03-31",1389.9]
[null,null,null,"1985M04","1985",4,"1985-04-30",1985,"1985-04-30",1501.8]
[null,null,null,"1985M05","1985",5,"1985-05-31",1985,"1985-05-31",1530.6]
[null,null,null,"1985M06","1985",6,"1985-06-30",1985,"1985-06-30",1432.4]
[null,null,null,"1985M07","1985",7,"1985-07-31",1985,"1985-07-31",1474.6]
[null,null,null,"1985M08","1985",8,"1985-08-31",1985,"1985-08-31",1420.2]
[null,null,null,"1985M09","1985",9,"1985-09-30",1985,"1985-09-30",1366.4]
[null,null,null,"1985M10","1985",10,"1985-10-31",1985,"1985-10-31",1384.7]
[null,null,null,"1985M11","1985",11,"1985-11-30",1985,"1985-11-30",1369.5]
[null,null,null,"1985M12","1985",12,"1985-12-31",1985,"1985-12-31",1390.9]
[null,null,null,"1986M01","1986",1,"1986-01-31",1986,"1986-01-31",1418.3]
[null,null,null,"1986M02","1986",2,"1986-02-28",1986,"1986-02-28",1405.5]
[null,null,null,"1986M03","1986",3,"1986-03-31",1986,"1986-03-31",1445.1]
[null,null,null,"1986M04","1986",4,"1986-04-30",1986,"1986-04-30",1434.6]
[null,null,null,"1986M05","1986",5,"1986-05-31",1986,"1986-05-31",1418.74]
[null,null,null,"1986M06","1986",6,"1986-06-30",1986,"1986-06-30",1413.14]
[null,null,null,"1986M07","1986",7,"1986-07-31",1986,"1986-07-31",1344.3]
[null,null,null,"1986M08","1986",8,"1986-08-31",1986,"1986-08-31",1303.0999999999999]
[null,null,null,"1986M09","1986",9,"1986-09-30",1986,"1986-09-30",1347]
[null,null,null,"1986M10",{"$f":"LEFT(D326,4)","v":"1986"},{"$f":"VALUE(RIGHT(D326,2))","v":10},{"$f":"EOMONTH(DATE(E326,F326,1),0)","v":"1986-10-31"},{"$f":"YEAR(G326)","v":1986},{"$f":"EOMONTH(G326,0)","v":"1986-10-31"},1316.8]
[null,null,null,"1986M11","1986",11,"1986-11-30",1986,"1986-11-30",1303.2]
[null,null,null,"1986M12","1986",12,"1986-12-31",1986,"1986-12-31",1335.6]
[null,null,null,"1987M01","1987",1,"1987-01-31",1987,"1987-01-31",1346]
[null,null,null,"1987M02","1987",2,"1987-02-28",1987,"1987-02-28",1379.83]
[null,null,null,"1987M03","1987",3,"1987-03-31",1987,"1987-03-31",1465.72]
[null,null,null,"1987M04","1987",4,"1987-04-30",1987,"1987-04-30",1484.24]
[null,null,null,"1987M05","1987",5,"1987-05-31",1987,"1987-05-31",1520.44]
[null,null,null,"1987M06","1987",6,"1987-06-30",1987,"1987-06-30",1571.87]
[null,null,null,"1987M07","1987",7,"1987-07-31",1987,"1987-07-31",1694.62]
[null,null,null,"1987M08","1987",8,"1987-08-31",1987,"1987-08-31",1756.31]
[null,null,null,"1987M09","1987",9,"1987-09-30",1987,"1987-09-30",1811.01]
[null,null,null,"1987M10","1987",10,"1987-10-31",1987,"1987-10-31",1967.2]
[null,null,null,"1987M11","1987",11,"1987-11-30",1987,"1987-11-30",2523.9]
[null,null,null,"1987M12","1987",12,"1987-12-31",1987,"1987-12-31",2868.9]
[null,null,null,"1988M01","1988",1,"1988-01-31",1988,"1988-01-31",2663.2]
[null,null,null,"1988M02","1988",2,"1988-02-29",1988,"1988-02-29",2330.1999999999998]
[null,null,null,"1988M03","1988",3,"1988-03-31",1988,"1988-03-31",2359.3000000000002]
[null,null,null,"1988M04","1988",4,"1988-04-30",1988,"1988-04-30",2286.3000000000002]
[null,null,null,"1988M05","1988",5,"1988-05-31",1988,"1988-05-31",2447.9899999999998]
[null,null,null,"1988M06","1988",6,"1988-06-30",1988,"1988-06-30",2540.27]
[null,null,null,"1988M07","1988",7,"1988-07-31",1988,"1988-07-31",2213.5100000000002]
[null,null,null,"1988M08","1988",8,"1988-08-31",1988,"1988-08-31",2200.6799999999998]
[null,null,null,"1988M09","1988",9,"1988-09-30",1988,"1988-09-30",2435.5300000000002]
[null,null,null,"1988M10","1988",10,"1988-10-31",1988,"1988-10-31",2939.51]
[null,null,null,"1988M11","1988",11,"1988-11-30",1988,"1988-11-30",3304.66]
[null,null,null,"1988M12","1988",12,"1988-12-31",1988,"1988-12-31",3498.91]
[null,null,null,"1989M01","1989",1,"1989-01-31",1989,"1989-01-31",3394.06]
[null,null,null,"1989M02","1989",2,"1989-02-28",1989,"1989-02-28",3096.92]
[null,null,null,"1989M03","1989",3,"1989-03-31",1989,"1989-03-31",3264.14]
[null,null,null,"1989M04","1989",4,"1989-04-30",1989,"1989-04-30",3117.91]
[null,null,null,"1989M05","1989",5,"1989-05-31",1989,"1989-05-31",2738.98]
[null,null,null,"1989M06","1989",6,"1989-06-30",1989,"1989-06-30",2546.0100000000002]
[null,null,null,"1989M07","1989",7,"1989-07-31",1989,"1989-07-31",2505]
[null,null,null,"1989M08","1989",8,"1989-08-31",1989,"1989-08-31",2762.2]
[null,null,null,"1989M09","1989",9,"1989-09-30",1989,"1989-09-30",2884.4]
[null,null,null,"1989M10","1989",10,"1989-10-31",1989,"1989-10-31",2861.4]
[null,null,null,"1989M11","1989",11,"1989-11-30",1989,"1989-11-30",2591.3000000000002]
[null,null,null,"1989M12","1989",12,"1989-12-31",1989,"1989-12-31",2418.6]
[null,null,null,"1990M01","1990",1,"1990-01-31",1990,"1990-01-31",2366.64]
[null,null,null,"1990M02","1990",2,"1990-02-28",1990,"1990-02-28",2360.16]
[null,null,null,"1990M03","1990",3,"1990-03-31",1990,"1990-03-31",2625.61]
[null,null,null,"1990M04","1990",4,"1990-04-30",1990,"1990-04-30",2686.15]
[null,null,null,"1990M05","1990",5,"1990-05-31",1990,"1990-05-31",2741.95]
[null,null,null,"1990M06","1990",6,"1990-06-30",1990,"1990-06-30",2584.56]
[null,null,null,"1990M07","1990",7,"1990-07-31",1990,"1990-07-31",2769.49]
[null,null,null,"1990M08","1990",8,"1990-08-31",1990,"1990-08-31",2957.03]
[null,null,null,"1990M09","1990",9,"1990-09-30",1990,"1990-09-30",3031.37]
[null,null,null,"1990M10","1990",10,"1990-10-31",1990,"1990-10-31",2743.56]
[null,null,null,"1990M11","1990",11,"1990-11-30",1990,"1990-11-30",2585.89]
[null,null,null,"1990M12","1990",12,"1990-12-31",1990,"1990-12-31",2485.38]
[null,null,null,"1991M01","1991",1,"1991-01-31",1991,"1991-01-31",2448.52]
[null,null,null,"1991M02","1991",2,"1991-02-28",1991,"1991-02-28",2449.38]
[null,null,null,"1991M03","1991",3,"1991-03-31",1991,"1991-03-31",2409.63]
[null,null,null,"1991M04","1991",4,"1991-04-30",1991,"1991-04-30",2472.04]
[null,null,null,"1991M05","1991",5,"1991-05-31",1991,"1991-05-31",2305.88]
[null,null,null,"1991M06","1991",6,"1991-06-30",1991,"1991-06-30",2219.2800000000002]
[null,null,null,"1991M07","1991",7,"1991-07-31",1991,"1991-07-31",2236.2800000000002]
[null,null,null,"1991M08","1991",8,"1991-08-31",1991,"1991-08-31",2233.19]
[null,null,null,"1991M09","1991",9,"1991-09-30",1991,"1991-09-30",2324.5700000000002]
[null,null,null,"1991M10","1991",10,"1991-10-31",1991,"1991-10-31",2363.64]
[null,null,null,"1991M11","1991",11,"1991-11-30",1991,"1991-11-30",2379.84]
[null,null,null,"1991M12","1991",12,"1991-12-31",1991,"1991-12-31",2223.14]
[null,null,null,"1992M01","1992",1,"1992-01-31",1992,"1992-01-31",2139.23]
[null,null,null,"1992M02",{"$f":"LEFT(D390,4)","v":"1992"},{"$f":"VALUE(RIGHT(D390,2))","v":2},{"$f":"EOMONTH(DATE(E390,F390,1),0)","v":"1992-02-29"},{"$f":"YEAR(G390)","v":1992},{"$f":"EOMONTH(G390,0)","v":"1992-02-29"},2205.9699999999998]
[null,null,null,"1992M03","1992",3,"1992-03-31",1992,"1992-03-31",2227.33]
[null,null,null,"1992M04","1992",4,"1992-04-30",1992,"1992-04-30",2215.33]
[null,null,null,"1992M05","1992",5,"1992-05-31",1992,"1992-05-31",2216.52]
[null,null,null,"1992M06","1992",6,"1992-06-30",1992,"1992-06-30",2299.1999999999998]
[null,null,null,"1992M07","1992",7,"1992-07-31",1992,"1992-07-31",2520.3200000000002]
[null,null,null,"1992M08","1992",8,"1992-08-31",1992,"1992-08-31",2521.64]
[null,null,null,"1992M09","1992",9,"1992-09-30",1992,"1992-09-30",2414.06]
[null,null,null,"1992M10","1992",10,"1992-10-31",1992,"1992-10-31",2249.15]
[null,null,null,"1992M11","1992",11,"1992-11-30",1992,"1992-11-30",2158.3200000000002]
[null,null,null,"1992M12","1992",12,"1992-12-31",1992,"1992-12-31",2206.8200000000002]
[null,null,null,"1993M01","1993",1,"1993-01-31",1993,"1993-01-31",2256.85]
[null,null,null,"1993M02","1993",2,"1993-02-28",1993,"1993-02-28",2212.6]
[null,null,null,"1993M03","1993",3,"1993-03-31",1993,"1993-03-31",2152.59]
[null,null,null,"1993M04","1993",4,"1993-04-30",1993,"1993-04-30",1949.88]
[null,null,null,"1993M05","1993",5,"1993-05-31",1993,"1993-05-31",1794.5]
[null,null,null,"1993M06","1993",6,"1993-06-30",1993,"1993-06-30",1853.42]
[null,null,null,"1993M07","1993",7,"1993-07-31",1993,"1993-07-31",1927.16]
[null,null,null,"1993M08","1993",8,"1993-08-31",1993,"1993-08-31",1947.45]
[null,null,null,"1993M09","1993",9,"1993-09-30",1993,"1993-09-30",1861.86]
[null,null,null,"1993M10","1993",10,"1993-10-31",1993,"1993-10-31",1646.4]
[null,null,null,"1993M11","1993",11,"1993-11-30",1993,"1993-11-30",1630.02]
[null,null,null,"1993M12","1993",12,"1993-12-31",1993,"1993-12-31",1724.19]
[null,null,null,"1994M01","1994",1,"1994-01-31",1994,"1994-01-31",1805.35]
[null,null,null,"1994M02","1994",2,"1994-02-28",1994,"1994-02-28",1866.4]
[null,null,null,"1994M03","1994",3,"1994-03-31",1994,"1994-03-31",1914.87]
[null,null,null,"1994M04","1994",4,"1994-04-30",1994,"1994-04-30",1881.82]
[null,null,null,"1994M05","1994",5,"1994-05-31",1994,"1994-05-31",2150.6]
[null,null,null,"1994M06","1994",6,"1994-06-30",1994,"1994-06-30",2364.1999999999998]
[null,null,null,"1994M07","1994",7,"1994-07-31",1994,"1994-07-31",2458.19]
[null,null,null,"1994M08","1994",8,"1994-08-31",1994,"1994-08-31",2406.23]
[null,null,null,"1994M09","1994",9,"1994-09-30",1994,"1994-09-30",2505.9299999999998]
[null,null,null,"1994M10","1994",10,"1994-10-31",1994,"1994-10-31",2547.67]
[null,null,null,"1994M11","1994",11,"1994-11-30",1994,"1994-11-30",2802.45]
[null,null,null,"1994M12","1994",12,"1994-12-31",1994,"1994-12-31",2985.3]
[null,null,null,"1995M01","1995",1,"1995-01-31",1995,"1995-01-31",3008.93]
[null,null,null,"1995M02","1995",2,"1995-02-28",1995,"1995-02-28",2877.65]
[null,null,null,"1995M03","1995",3,"1995-03-31",1995,"1995-03-31",2924.04]
[null,null,null,"1995M04","1995",4,"1995-04-30",1995,"1995-04-30",2903.5]
[null,null,null,"1995M05","1995",5,"1995-05-31",1995,"1995-05-31",2773.31]
[null,null,null,"1995M06","1995",6,"1995-06-30",1995,"1995-06-30",2994.64]
[null,null,null,"1995M07","1995",7,"1995-07-31",1995,"1995-07-31",3075.67]
[null,null,null,"1995M08","1995",8,"1995-08-31",1995,"1995-08-31",3036.84]
[null,null,null,"1995M09","1995",9,"1995-09-30",1995,"1995-09-30",2915.52]
[null,null,null,"1995M10","1995",10,"1995-10-31",1995,"1995-10-31",2813.55]
[null,null,null,"1995M11","1995",11,"1995-11-30",1995,"1995-11-30",2977.36]
[null,null,null,"1995M12","1995",12,"1995-12-31",1995,"1995-12-31",2926.26]
[null,null,null,"1996M01","1996",1,"1996-01-31",1996,"1996-01-31",2616.41]
[null,null,null,"1996M02","1996",2,"1996-02-29",1996,"1996-02-29",2537.71]
[null,null,null,"1996M03","1996",3,"1996-03-31",1996,"1996-03-31",2561.02]
[null,null,null,"1996M04","1996",4,"1996-04-30",1996,"1996-04-30",2595.7800000000002]
[null,null,null,"1996M05","1996",5,"1996-05-31",1996,"1996-05-31",2658.26]
[null,null,null,"1996M06","1996",6,"1996-06-30",1996,"1996-06-30",2173.4]
[null,null,null,"1996M07","1996",7,"1996-07-31",1996,"1996-07-31",1985.57]
[null,null,null,"1996M08","1996",8,"1996-08-31",1996,"1996-08-31",2008.57]
[null,null,null,"1996M09","1996",9,"1996-09-30",1996,"1996-09-30",1941.45]
[null,null,null,"1996M10","1996",10,"1996-10-31",1996,"1996-10-31",1961.17]
[null,null,null,"1996M11","1996",11,"1996-11-30",1996,"1996-11-30",2230.86]
[null,null,null,"1996M12","1996",12,"1996-12-31",1996,"1996-12-31",2268.08]
[null,null,null,"1997M01","1997",1,"1997-01-31",1997,"1997-01-31",2434.9299999999998]
[null,null,null,"1997M02","1997",2,"1997-02-28",1997,"1997-02-28",2405.85]
[null,null,null,"1997M03","1997",3,"1997-03-31",1997,"1997-03-31",2421.29]
[null,null,null,"1997M04","1997",4,"1997-04-30",1997,"1997-04-30",2391.1799999999998]
[null,null,null,"1997M05","1997",5,"1997-05-31",1997,"1997-05-31",2514.33]
[null,null,null,"1997M06",{"$f":"LEFT(D454,4)","v":"1997"},{"$f":"VALUE(RIGHT(D454,2))","v":6},{"$f":"EOMONTH(DATE(E454,F454,1),0)","v":"1997-06-30"},{"$f":"YEAR(G454)","v":1997},{"$f":"EOMONTH(G454,0)","v":"1997-06-30"},2612.62]
[null,null,null,"1997M07","1997",7,"1997-07-31",1997,"1997-07-31",2450.46]
[null,null,null,"1997M08","1997",8,"1997-08-31",1997,"1997-08-31",2251.1999999999998]
[null,null,null,"1997M09","1997",9,"1997-09-30",1997,"1997-09-30",2107.3000000000002]
[null,null,null,"1997M10","1997",10,"1997-10-31",1997,"1997-10-31",2052.2600000000002]
[null,null,null,"1997M11","1997",11,"1997-11-30",1997,"1997-11-30",1917.45]
[null,null,null,"1997M12","1997",12,"1997-12-31",1997,"1997-12-31",1762.33]
[null,null,null,"1998M01","1998",1,"1998-01-31",1998,"1998-01-31",1688.45]
[null,null,null,"1998M02","1998",2,"1998-02-28",1998,"1998-02-28",1664.8]
[null,null,null,"1998M03","1998",3,"1998-03-31",1998,"1998-03-31",1747.98]
[null,null,null,"1998M04","1998",4,"1998-04-30",1998,"1998-04-30",1800.9]
[null,null,null,"1998M05","1998",5,"1998-05-31",1998,"1998-05-31",1732.53]
[null,null,null,"1998M06","1998",6,"1998-06-30",1998,"1998-06-30",1660.52]
[null,null,null,"1998M07","1998",7,"1998-07-31",1998,"1998-07-31",1651.04]
[null,null,null,"1998M08","1998",8,"1998-08-31",1998,"1998-08-31",1620.93]
[null,null,null,"1998M09","1998",9,"1998-09-30",1998,"1998-09-30",1647.64]
[null,null,null,"1998M10","1998",10,"1998-10-31",1998,"1998-10-31",1586.39]
[null,null,null,"1998M11","1998",11,"1998-11-30",1998,"1998-11-30",1573.95]
[null,null,null,"1998M12","1998",12,"1998-12-31",1998,"1998-12-31",1473.57]
[null,null,null,"1999M01","1999",1,"1999-01-31",1999,"1999-01-31",1431.18]
[null,null,null,"1999M02","1999",2,"1999-02-28",1999,"1999-02-28",1410.78]
[null,null,null,"1999M03","1999",3,"1999-03-31",1999,"1999-03-31",1378.35]
[null,null,null,"1999M04","1999",4,"1999-04-30",1999,"1999-04-30",1466]
[null,null,null,"1999M05","1999",5,"1999-05-31",1999,"1999-05-31",1511.16]
[null,null,null,"1999M06","1999",6,"1999-06-30",1999,"1999-06-30",1422.48]
[null,null,null,"1999M07","1999",7,"1999-07-31",1999,"1999-07-31",1640]
[null,null,null,"1999M08","1999",8,"1999-08-31",1999,"1999-08-31",1647.62]
[null,null,null,"1999M09","1999",9,"1999-09-30",1999,"1999-09-30",1750.34]
[null,null,null,"1999M10","1999",10,"1999-10-31",1999,"1999-10-31",1724.12]
[null,null,null,"1999M11","1999",11,"1999-11-30",1999,"1999-11-30",1727.55]
[null,null,null,"1999M12","1999",12,"1999-12-31",1999,"1999-12-31",1764.75]
[null,null,null,"2000M01","2000",1,"2000-01-31",2000,"2000-01-31",1843.98]
[null,null,null,"2000M02","2000",2,"2000-02-29",2000,"2000-02-29",1800.83]
[null,null,null,"2000M03","2000",3,"2000-03-31",2000,"2000-03-31",1739.39]
[null,null,null,"2000M04","2000",4,"2000-04-30",2000,"2000-04-30",1678.75]
[null,null,null,"2000M05","2000",5,"2000-05-31",2000,"2000-05-31",1785.62]
[null,null,null,"2000M06","2000",6,"2000-06-30",2000,"2000-06-30",1753.18]
[null,null,null,"2000M07","2000",7,"2000-07-31",2000,"2000-07-31",1799.36]
[null,null,null,"2000M08","2000",8,"2000-08-31",2000,"2000-08-31",1855.86]
[null,null,null,"2000M09","2000",9,"2000-09-30",2000,"2000-09-30",1960.41]
[null,null,null,"2000M10","2000",10,"2000-10-31",2000,"2000-10-31",1898.59]
[null,null,null,"2000M11","2000",11,"2000-11-30",2000,"2000-11-30",1795.11]
[null,null,null,"2000M12","2000",12,"2000-12-31",2000,"2000-12-31",1850.55]
[null,null,null,"2001M01","2001",1,"2001-01-31",2001,"2001-01-31",1787.5]
[null,null,null,"2001M02","2001",2,"2001-02-28",2001,"2001-02-28",1765.65]
[null,null,null,"2001M03","2001",3,"2001-03-31",2001,"2001-03-31",1738.77]
[null,null,null,"2001M04","2001",4,"2001-04-30",2001,"2001-04-30",1664.16]
[null,null,null,"2001M05","2001",5,"2001-05-31",2001,"2001-05-31",1682.21]
[null,null,null,"2001M06","2001",6,"2001-06-30",2001,"2001-06-30",1608.45]
[null,null,null,"2001M07","2001",7,"2001-07-31",2001,"2001-07-31",1525.21]
[null,null,null,"2001M08","2001",8,"2001-08-31",2001,"2001-08-31",1464.43]
[null,null,null,"2001M09","2001",9,"2001-09-30",2001,"2001-09-30",1426.33]
[null,null,null,"2001M10","2001",10,"2001-10-31",2001,"2001-10-31",1377.28]
[null,null,null,"2001M11","2001",11,"2001-11-30",2001,"2001-11-30",1427.73]
[null,null,null,"2001M12","2001",12,"2001-12-31",2001,"2001-12-31",1471.74]
[null,null,null,"2002M01","2002",1,"2002-01-31",2002,"2002-01-31",1503.96]
[null,null,null,"2002M02","2002",2,"2002-02-28",2002,"2002-02-28",1561.9]
[null,null,null,"2002M03","2002",3,"2002-03-31",2002,"2002-03-31",1604.88]
[null,null,null,"2002M04","2002",4,"2002-04-30",2002,"2002-04-30",1590.33]
[null,null,null,"2002M05","2002",5,"2002-05-31",2002,"2002-05-31",1595.68]
[null,null,null,"2002M06","2002",6,"2002-06-30",2002,"2002-06-30",1647.53]
[null,null,null,"2002M07","2002",7,"2002-07-31",2002,"2002-07-31",1589.46]
[null,null,null,"2002M08","2002",8,"2002-08-31",2002,"2002-08-31",1479.55]
[null,null,null,"2002M09","2002",9,"2002-09-30",2002,"2002-09-30",1478.71]
[null,null,null,"2002M10",{"$f":"LEFT(D518,4)","v":"2002"},{"$f":"VALUE(RIGHT(D518,2))","v":10},{"$f":"EOMONTH(DATE(E518,F518,1),0)","v":"2002-10-31"},{"$f":"YEAR(G518)","v":2002},{"$f":"EOMONTH(G518,0)","v":"2002-10-31"},1483.76]
[null,null,null,"2002M11","2002",11,"2002-11-30",2002,"2002-11-30",1582.29]
[null,null,null,"2002M12","2002",12,"2002-12-31",2002,"2002-12-31",1595.68]
[null,null,null,"2003M01","2003",1,"2003-01-31",2003,"2003-01-31",1647.66]
[null,null,null,"2003M02","2003",2,"2003-02-28",2003,"2003-02-28",1683.8]
[null,null,null,"2003M03","2003",3,"2003-03-31",2003,"2003-03-31",1658.9760000000001]
[null,null,null,"2003M04","2003",4,"2003-04-30",2003,"2003-04-30",1587.4749999999999]
[null,null,null,"2003M05","2003",5,"2003-05-31",2003,"2003-05-31",1648.2750000000001]
[null,null,null,"2003M06","2003",6,"2003-06-30",2003,"2003-06-30",1686.5]
[null,null,null,"2003M07","2003",7,"2003-07-31",2003,"2003-07-31",1710]
[null,null,null,"2003M08","2003",8,"2003-08-31",2003,"2003-08-31",1760.2750000000001]
[null,null,null,"2003M09","2003",9,"2003-09-30",2003,"2003-09-30",1789.5229999999999]
[null,null,null,"2003M10","2003",10,"2003-10-31",2003,"2003-10-31",1920.5429999999999]
[null,null,null,"2003M11","2003",11,"2003-11-30",2003,"2003-11-30",2055.4250000000002]
[null,null,null,"2003M12","2003",12,"2003-12-31",2003,"2003-12-31",2201.2860000000001]
[null,null,null,"2004M01","2004",1,"2004-01-31",2004,"2004-01-31",2423.5709999999999]
[null,null,null,"2004M02","2004",2,"2004-02-29",2004,"2004-02-29",2759.5250000000001]
[null,null,null,"2004M03","2004",3,"2004-03-31",2004,"2004-03-31",3008.7170000000001]
[null,null,null,"2004M04","2004",4,"2004-04-30",2004,"2004-04-30",2948.7249999999999]
[null,null,null,"2004M05","2004",5,"2004-05-31",2004,"2004-05-31",2733.5]
[null,null,null,"2004M06","2004",6,"2004-06-30",2004,"2004-06-30",2686.7049999999999]
[null,null,null,"2004M07","2004",7,"2004-07-31",2004,"2004-07-31",2808.4319999999998]
[null,null,null,"2004M08","2004",8,"2004-08-31",2004,"2004-08-31",2846.0949999999998]
[null,null,null,"2004M09","2004",9,"2004-09-30",2004,"2004-09-30",2894.864]
[null,null,null,"2004M10","2004",10,"2004-10-31",2004,"2004-10-31",3012.2379999999998]
[null,null,null,"2004M11","2004",11,"2004-11-30",2004,"2004-11-30",3122.7950000000001]
[null,null,null,"2004M12","2004",12,"2004-12-31",2004,"2004-12-31",3145.4520000000002]
[null,null,null,"2005M01","2005",1,"2005-01-31",2005,"2005-01-31",3170]
[null,null,null,"2005M02","2005",2,"2005-02-28",2005,"2005-02-28",3253.7]
[null,null,null,"2005M03","2005",3,"2005-03-31",2005,"2005-03-31",3379.49]
[null,null,null,"2005M04","2005",4,"2005-04-30",2005,"2005-04-30",3394.4760000000001]
[null,null,null,"2005M05","2005",5,"2005-05-31",2005,"2005-05-31",3249.1]
[null,null,null,"2005M06","2005",6,"2005-06-30",2005,"2005-06-30",3524.0680000000002]
[null,null,null,"2005M07","2005",7,"2005-07-31",2005,"2005-07-31",3614.2139999999999]
[null,null,null,"2005M08","2005",8,"2005-08-31",2005,"2005-08-31",3797.75]
[null,null,null,"2005M09","2005",9,"2005-09-30",2005,"2005-09-30",3857.8409999999999]
[null,null,null,"2005M10","2005",10,"2005-10-31",2005,"2005-10-31",4059.7620000000002]
[null,null,null,"2005M11","2005",11,"2005-11-30",2005,"2005-11-30",4269.3410000000003]
[null,null,null,"2005M12","2005",12,"2005-12-31",2005,"2005-12-31",4576.7749999999996]
[null,null,null,"2006M01","2006",1,"2006-01-31",2006,"2006-01-31",4734.3329999999996]
[null,null,null,"2006M02","2006",2,"2006-02-28",2006,"2006-02-28",4982.3999999999996]
[null,null,null,"2006M03","2006",3,"2006-03-31",2006,"2006-03-31",5102.848]
[null,null,null,"2006M04","2006",4,"2006-04-30",2006,"2006-04-30",6387.7780000000002]
[null,null,null,"2006M05","2006",5,"2006-05-31",2006,"2006-05-31",8045.857]
[null,null,null,"2006M06","2006",6,"2006-06-30",2006,"2006-06-30",7197.6139999999996]
[null,null,null,"2006M07","2006",7,"2006-07-31",2006,"2006-07-31",7712.0950000000003]
[null,null,null,"2006M08","2006",8,"2006-08-31",2006,"2006-08-31",7695.6589999999997]
[null,null,null,"2006M09","2006",9,"2006-09-30",2006,"2006-09-30",7602.357]
[null,null,null,"2006M10","2006",10,"2006-10-31",2006,"2006-10-31",7500.3860000000004]
[null,null,null,"2006M11","2006",11,"2006-11-30",2006,"2006-11-30",7029.1819999999998]
[null,null,null,"2006M12","2006",12,"2006-12-31",2006,"2006-12-31",6675.1049999999996]
[null,null,null,"2007M01","2007",1,"2007-01-31",2007,"2007-01-31",5669.6589999999997]
[null,null,null,"2007M02","2007",2,"2007-02-28",2007,"2007-02-28",5676.45]
[null,null,null,"2007M03","2007",3,"2007-03-31",2007,"2007-03-31",6452.4769999999999]
[null,null,null,"2007M04","2007",4,"2007-04-30",2007,"2007-04-30",7766.4740000000002]
[null,null,null,"2007M05","2007",5,"2007-05-31",2007,"2007-05-31",7681.42]
[null,null,null,"2007M06","2007",6,"2007-06-30",2007,"2007-06-30",7474.38]
[null,null,null,"2007M07","2007",7,"2007-07-31",2007,"2007-07-31",7972.57]
[null,null,null,"2007M08","2007",8,"2007-08-31",2007,"2007-08-31",7513.5]
[null,null,null,"2007M09","2007",9,"2007-09-30",2007,"2007-09-30",7648.9750000000004]
[null,null,null,"2007M10","2007",10,"2007-10-31",2007,"2007-10-31",8008.4350000000004]
[null,null,null,"2007M11","2007",11,"2007-11-30",2007,"2007-11-30",6966.7049999999999]
[null,null,null,"2007M12","2007",12,"2007-12-31",2007,"2007-12-31",6587.6670000000004]
[null,null,null,"2008M01","2008",1,"2008-01-31",2008,"2008-01-31",7061.0230000000001]
[null,null,null,"2008M02",{"$f":"LEFT(D582,4)","v":"2008"},{"$f":"VALUE(RIGHT(D582,2))","v":2},{"$f":"EOMONTH(DATE(E582,F582,1),0)","v":"2008-02-29"},{"$f":"YEAR(G582)","v":2008},{"$f":"EOMONTH(G582,0)","v":"2008-02-29"},7887.69]
[null,null,null,"2008M03","2008",3,"2008-03-31",2008,"2008-03-31",8439.2890000000007]
[null,null,null,"2008M04","2008",4,"2008-04-30",2008,"2008-04-30",8684.9320000000007]
[null,null,null,"2008M05","2008",5,"2008-05-31",2008,"2008-05-31",8382.75]
[null,null,null,"2008M06","2008",6,"2008-06-30",2008,"2008-06-30",8260.5949999999993]
[null,null,null,"2008M07","2008",7,"2008-07-31",2008,"2008-07-31",8414.0429999999997]
[null,null,null,"2008M08","2008",8,"2008-08-31",2008,"2008-08-31",7634.7]
[null,null,null,"2008M09","2008",9,"2008-09-30",2008,"2008-09-30",6990.8639999999996]
[null,null,null,"2008M10","2008",10,"2008-10-31",2008,"2008-10-31",4925.6959999999999]
[null,null,null,"2008M11","2008",11,"2008-11-30",2008,"2008-11-30",3717]
[null,null,null,"2008M12","2008",12,"2008-12-31",2008,"2008-12-31",3071.9760000000001]
[null,null,null,"2009M01","2009",1,"2009-01-31",2009,"2009-01-31",3220.69]
[null,null,null,"2009M02","2009",2,"2009-02-28",2009,"2009-02-28",3314.7249999999999]
[null,null,null,"2009M03","2009",3,"2009-03-31",2009,"2009-03-31",3749.75]
[null,null,null,"2009M04","2009",4,"2009-04-30",2009,"2009-04-30",4406.55]
[null,null,null,"2009M05","2009",5,"2009-05-31",2009,"2009-05-31",4568.6319999999996]
[null,null,null,"2009M06","2009",6,"2009-06-30",2009,"2009-06-30",5013.9549999999999]
[null,null,null,"2009M07","2009",7,"2009-07-31",2009,"2009-07-31",5215.5429999999997]
[null,null,null,"2009M08","2009",8,"2009-08-31",2009,"2009-08-31",6165.3]
[null,null,null,"2009M09","2009",9,"2009-09-30",2009,"2009-09-30",6196.4319999999998]
[null,null,null,"2009M10","2009",10,"2009-10-31",2009,"2009-10-31",6287.9769999999999]
[null,null,null,"2009M11","2009",11,"2009-11-30",2009,"2009-11-30",6675.5950000000003]
[null,null,null,"2009M12","2009",12,"2009-12-31",2009,"2009-12-31",6981.7139999999999]
[null,null,null,"2010M01","2010",1,"2010-01-31",2010,"2010-01-31",7386.25]
[null,null,null,"2010M02","2010",2,"2010-02-28",2010,"2010-02-28",6848.1750000000002]
[null,null,null,"2010M03","2010",3,"2010-03-31",2010,"2010-03-31",7462.826]
[null,null,null,"2010M04","2010",4,"2010-04-30",2010,"2010-04-30",7745.0749999999998]
[null,null,null,"2010M05","2010",5,"2010-05-31",2010,"2010-05-31",6837.6840000000002]
[null,null,null,"2010M06","2010",6,"2010-06-30",2010,"2010-06-30",6499.2950000000001]
[null,null,null,"2010M07","2010",7,"2010-07-31",2010,"2010-07-31",6735.25]
[null,null,null,"2010M08","2010",8,"2010-08-31",2010,"2010-08-31",7283.9520000000002]
[null,null,null,"2010M09","2010",9,"2010-09-30",2010,"2010-09-30",7709.2950000000001]
[null,null,null,"2010M10","2010",10,"2010-10-31",2010,"2010-10-31",8292.4050000000007]
[null,null,null,"2010M11","2010",11,"2010-11-30",2010,"2010-11-30",8469.8860000000004]
[null,null,null,"2010M12","2010",12,"2010-12-31",2010,"2010-12-31",9147.2620000000006]
[null,null,null,"2011M01","2011",1,"2011-01-31",2011,"2011-01-31",9555.7000000000007]
[null,null,null,"2011M02","2011",2,"2011-02-28",2011,"2011-02-28",9867.6]
[null,null,null,"2011M03","2011",3,"2011-03-31",2011,"2011-03-31",9503.36]
[null,null,null,"2011M04","2011",4,"2011-04-30",2011,"2011-04-30",9492.7900000000009]
[null,null,null,"2011M05","2011",5,"2011-05-31",2011,"2011-05-31",8959.9]
[null,null,null,"2011M06","2011",6,"2011-06-30",2011,"2011-06-30",9066.85]
[null,null,null,"2011M07","2011",7,"2011-07-31",2011,"2011-07-31",9650.4599999999991]
[null,null,null,"2011M08","2011",8,"2011-08-31",2011,"2011-08-31",9000.76]
[null,null,null,"2011M09","2011",9,"2011-09-30",2011,"2011-09-30",8300.14]
[null,null,null,"2011M10","2011",10,"2011-10-31",2011,"2011-10-31",7394.19]
[null,null,null,"2011M11","2011",11,"2011-11-30",2011,"2011-11-30",7581.02]
[null,null,null,"2011M12","2011",12,"2011-12-31",2011,"2011-12-31",7565.48]
[null,null,null,"2012M01","2012",1,"2012-01-31",2012,"2012-01-31",8040.47]
[null,null,null,"2012M02","2012",2,"2012-02-29",2012,"2012-02-29",8441.49]
[null,null,null,"2012M03","2012",3,"2012-03-31",2012,"2012-03-31",8470.7800000000007]
[null,null,null,"2012M04","2012",4,"2012-04-30",2012,"2012-04-30",8289.48]
[null,null,null,"2012M05","2012",5,"2012-05-31",2012,"2012-05-31",7955.6428571428596]
[null,null,null,"2012M06","2012",6,"2012-06-30",2012,"2012-06-30",7423.0238095238101]
[null,null,null,"2012M07","2012",7,"2012-07-31",2012,"2012-07-31",7584.2613636363603]
[null,null,null,"2012M08","2012",8,"2012-08-31",2012,"2012-08-31",7515.5326086956502]
[null,null,null,"2012M09","2012",9,"2012-09-30",2012,"2012-09-30",8087.74]
[null,null,null,"2012M10","2012",10,"2012-10-31",2012,"2012-10-31",8062.03]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(J629:J638)","v":7987.0450638998682}]

{"sheet":"Stock Prices","index":8,"n_rows":1369,"n_cols":41,"rows_kept":1369,"cut":false,"hidden":false,"merged":[]}
["S&P 500",null,null,null,null,"BHP",null,null,"FCX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SLOPE(AH157:AH214,AJ157:AJ214)","v":1.9817162258988548},"5yrs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"beta","beta vs copper",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SLOPE(AH8:AH214,AI8:AI214)","v":0.96040627142822499}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SLOPE(S8:S24,U8:U24)","v":2.8164535135934934E-2},{"$f":"SLOPE(S8:S24,T8:T24)","v":0.73443611843767975},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SLOPE(AH8:AH214,AJ8:AJ214)","v":1.4040931719571204}]
["Date","Month end","Year","Adj Close",null,"Date","Adj Close",null,"Date","Year","MONTH END","Adj Close"]
["1987-01-05",{"$f":"EOMONTH(A5,0)","v":"1987-01-31"},{"$f":"YEAR(A5)","v":1987},258.73,null,"1987-05-29",2.12,null,"1995-07-10",{"$f":"YEAR(I5)","v":1995},{"$f":"EOMONTH(I5,0)","v":"1995-07-31"},8.91,null,null,null,null,null,null,"% change",null,null,null,null,null,"Index rebased"]
["1987-01-12",{"$f":"EOMONTH(A6,0)","v":"1987-01-31"},{"$f":"YEAR(A6)","v":1987},266.27999999999997,null,"1987-06-01",2.2000000000000002,null,"1995-07-17",{"$f":"YEAR(I6)","v":1995},{"$f":"EOMONTH(I6,0)","v":"1995-07-31"},8.26,null,null,"FCX","Copper  px","S&P index",null,"FCX","Copper  px","S&P index",null,null,"FCX","Copper  px","S&P index",null,null,"FCX","copper","S&P index",null,null,"FCX","copper","S&P index",null,null,"FCX","copper","S&P index"]
["1987-01-19","1987-01-31",1987,270.10000000000002,null,"1987-06-08",2.27,null,"1995-07-24",1995,"1995-07-31",9.3800000000000008,null,1995,{"$f":"AVERAGEIF(J:J,N7,L:L)","v":8.7899999999999991},{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N7,'Copper Prices'!J:J)","v":2935.6058333333331},{"$f":"AVERAGEIF(C:C,N7,D:D)","v":542.7815384615385},null,null,null,null,null,1995,1,1,1,null,{"$f":"K5","v":"1995-07-31"},{"$f":"AVERAGEIF(K:K,AB7,L:L)","v":8.81},{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB7,'Copper Prices'!J:J)","v":3075.67},{"$f":"AVERAGEIF(B:B,AB7,D:D)","v":558.35},null,null,null,null,null,null,"1995-07-31",1,1,1]
["1987-01-26","1987-01-31",1987,274.08,null,"1987-06-15",2.29,null,"1995-07-31",1995,"1995-07-31",8.69,null,1996,10.926037735849057,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N8,'Copper Prices'!J:J)","v":2294.856666666667},{"$f":"AVERAGEIF(C:C,N8,D:D)","v":672.7343396226413},null,{"$f":"LN(O8/O7)","v":0.21753401203663558},{"$f":"LN(P8/P7)","v":-0.24624346183700899},0.21464359547822048,null,1996,{"$f":"X7*(1+S8)","v":1.2175340120366356},{"$f":"Y7*(1+T8)","v":0.75375653816299104},{"$f":"Z7*(1+U8)","v":1.2146435954782204},null,{"$f":"EOMONTH(AB7,1)","v":"1995-08-31"},{"$f":"AVERAGEIF(K:K,AB8,L:L)","v":8.2750000000000004},{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB8,'Copper Prices'!J:J)","v":3036.84},{"$f":"AVERAGEIF(B:B,AB8,D:D)","v":559.56500000000005},null,null,{"$f":"LN(AC8/AC7)","v":-6.2648518684961588E-2},{"$f":"LN(AD8/AD7)","v":-1.2705262597124966E-2},2.1736902687576388E-3,null,"1995-08-31",{"$f":"AM7*(1+AH8)","v":0.93735148131503843},{"$f":"AN7*(1+AI8)","v":0.98729473740287499},1.0021736902687577]
["1987-02-02","1987-02-28",1987,280.04000000000002,null,"1987-06-22",2.2200000000000002,null,"1995-08-07",1995,"1995-08-31",8.57,null,1997,9.9011538461538446,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N9,'Copper Prices'!J:J)","v":2276.7666666666664},875.18403846153865,null,{"$f":"LN(O9/O8)","v":-9.8497423268063961E-2},{"$f":"LN(P9/P8)","v":-7.9140791353996646E-3},{"$f":"LN(Q9/Q8)","v":0.26308368272857835},null,1997,{"$f":"X8*(1+S9)","v":1.0976100491097989},{"$f":"Y8*(1+T9)","v":0.74779124927114426},{"$f":"Z8*(1+U9)","v":1.5341965057793121},null,{"$f":"EOMONTH(AB8,1)","v":"1995-09-30"},8.4175000000000004,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB9,'Copper Prices'!J:J)","v":2915.52},580.54250000000002,null,null,{"$f":"LN(AC9/AC8)","v":1.7073950789965989E-2},{"$f":"LN(AD9/AD8)","v":-4.0769309563115384E-2},{"$f":"LN(AE9/AE8)","v":3.6803315045096444E-2},null,"1995-09-30",{"$f":"AM8*(1+AH9)","v":0.95335577437991315},{"$f":"AN8*(1+AI9)","v":0.94704341262366243},{"$f":"AO8*(1+AJ9)","v":1.0390570043216256}]
["1987-02-09","1987-02-28",1987,279.7,null,"1987-06-29",2.2200000000000002,null,"1995-08-14",1995,"1995-08-31",8.39,null,1998,5.391346153846154,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N10,'Copper Prices'!J:J)","v":1654.0583333333334},1088.4846153846152,null,-0.60785619647740285,-0.31952444379858552,0.21810755288676725,null,1998,0.43042097944254115,0.50885366627033246,1.8688163513022671,null,"1995-10-31",8.4480000000000004,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB10,'Copper Prices'!J:J)","v":2813.55},584.94400000000007,null,null,3.6168549108130574E-3,-3.5601160351033653E-2,7.5531049484015992E-3,null,"1995-10-31",0.95680392389423119,0.91332756823145733,1.0469051109226386]
["1987-02-17","1987-02-28",1987,285.48,null,"1987-07-06",2.2599999999999998,null,"1995-08-21",1995,"1995-08-31",8.09,null,1999,5.4576000000000002,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N11,'Copper Prices'!J:J)","v":1572.8608333333332},1331.5026923076923,null,1.2214028693990117E-2,-5.0335715988354873E-2,0.20152168046444954,null,1999,0.43567815363594764,0.48324015264531589,2.2454233628961409,null,"1995-11-30",8.9675000000000011,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB11,'Copper Prices'!J:J)","v":2977.36},599.93499999999995,null,null,5.9677203460394956E-2,5.6589970638049839E-2,2.5305199860276871E-2,null,"1995-11-30",1.0139033063321714,0.96501274850059704,1.0733972539892813]
["1987-02-23","1987-02-28",1987,284.2,null,"1987-07-13",2.33,null,"1995-08-28",1995,"1995-08-31",8.0500000000000007,null,2000,3.9919230769230767,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N12,'Copper Prices'!J:J)","v":1813.4691666666668},1424.2415384615383,null,-0.3127360437265288,0.14234552945418222,6.7331270031284515E-2,null,2000,0.29942589152976262,0.55202722802713322,2.3966105696778559,null,"1995-12-31",9.9075000000000006,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB12,'Copper Prices'!J:J)","v":2926.26},615.42500000000007,null,null,9.9685115658152454E-2,-1.7311844670212462E-2,2.5491770032876639E-2,null,"1995-12-31",1.1149743746900771,0.9483065976937799,1.1007600499418975]
["1987-03-02","1987-03-31",1987,290.66000000000003,null,"1987-07-20",2.36,null,"1995-09-05",1995,"1995-09-30",7.97,null,2001,4.6224999999999987,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N13,'Copper Prices'!J:J)","v":1578.2883333333336},1193.4894230769228,null,0.14666259532342704,-0.1389007510066681,-0.17675811366028207,null,2001,0.34334046988854855,0.47535023147803518,1.9729902062033042,null,"1996-01-31",10.044,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB13,'Copper Prices'!J:J)","v":2616.41},617.56200000000001,null,null,1.3683395212885505E-2,-0.11192200801698486,3.4663822729911107E-3,null,"1996-01-31",1.1302310097112012,0.84217021906413703,1.1045757050658327]
["1987-03-09","1987-03-31",1987,289.89,null,"1987-07-27",2.34,null,"1995-09-11",1995,"1995-09-30",8.48,null,2002,5.8476923076923084,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N14,'Copper Prices'!J:J)","v":1559.4775},990.57826923076937,null,0.23511142182042344,-1.1990097215383784E-2,-0.18634770069727385,null,2002,0.42406373593253743,0.46965073599125834,1.6053280177790783,null,"1996-02-29",11.0875,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB14,'Copper Prices'!J:J)","v":2537.71},651.94999999999993,null,null,9.8842906340359332E-2,-3.0541049578885732E-2,5.4188403549279771E-2,null,"1996-02-29",1.2419463275470553,0.81644945664983815,1.1644308991226702]
["1987-03-16","1987-03-31",1987,298.17,null,"1987-08-03",2.2999999999999998,null,"1995-09-18",1995,"1995-09-30",8.44,null,2003,10.079230769230769,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N15,'Copper Prices'!J:J)","v":1779.1448333333331},967.7936538461538,null,0.54442984105539105,0.1317819888881179,-2.3269985897856504E-2,null,2003,0.65493668828364415,0.53154224406295481,1.5679720574439253,null,"1996-03-31",10.7675,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB15,'Copper Prices'!J:J)","v":2561.02},642.76249999999993,null,null,-2.9286009689569351E-2,9.1435170720387E-3,-1.4192578226860788E-2,null,"1996-03-31",1.2055746753645871,0.82391467619517267,1.1479046224970979]
["1987-03-23","1987-03-31",1987,296.13,null,"1987-08-10",2.29,null,"1995-09-25",1995,"1995-09-30",8.7799999999999994,null,2004,13.945384615384622,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N16,'Copper Prices'!J:J)","v":2865.8849166666673},1131.4055769230765,null,0.32467165442508344,0.47674435576405066,0.1561971150812117,null,2004,0.86757606641238005,0.78495200877012605,1.8128847693446186,null,"1996-04-30",11.462,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB16,'Copper Prices'!J:J)","v":2595.7800000000002},646.54600000000005,null,null,6.2504878183417101E-2,1.3481432851678387E-2,5.8690543969383089E-3,null,"1996-04-30",1.2809289735892633,0.83502222657781022,1.1546417371690305]
["1987-03-30","1987-03-31",1987,300.41000000000003,null,"1987-08-17",2.2799999999999998,null,"1995-10-02",1995,"1995-10-31",8.57,null,2005,16.697499999999994,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N17,'Copper Prices'!J:J)","v":3678.8764166666665},1207.7328846153846,null,0.18011040603761311,0.24973021009012925,6.5284219916491845E-2,null,2005,1.0238355440024289,0.98097823883095869,1.9312375373097712,null,"1996-05-31",12.0425,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB17,'Copper Prices'!J:J)","v":2658.26},667.15750000000003,null,null,4.9404843392693153E-2,2.3784723927389055E-2,3.1381801935341104E-2,null,"1996-05-31",1.3442130689266041,0.8548829997101971,1.1908764754711472]
["1987-04-06","1987-04-30",1987,292.49,null,"1987-08-24",2.2599999999999998,null,"1995-10-09",1995,"1995-10-31",8.86,null,2006,23.951153846153851,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N18,'Copper Prices'!J:J)","v":6722.1345000000001},1311.3955769230768,null,0.36075749237121846,0.60279835402590098,8.2346942997189004E-2,null,2006,1.3931918874572675,1.5723103065334878,2.0902690447086507,null,"1996-06-30",10.984999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB18,'Copper Prices'!J:J)","v":2173.4},669.15750000000003,null,null,-9.1911353685665304E-2,-0.20137901176878151,2.9933084539434224E-3,null,"1996-06-30",1.2206646261195975,0.68272750605062615,1.1944411360927774]
["1987-04-13","1987-04-30",1987,286.91000000000003,null,"1987-08-31",2.33,null,"1995-10-16",1995,"1995-10-31",8.56,null,2007,36.442452830188678,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N19,'Copper Prices'!J:J)","v":7118.2259999999997},1475.9764150943399,null,0.41971788161365853,5.7252799047022872E-2,0.11822785106563752,null,2007,1.9779394351421662,1.6623294725530124,2.3373970620135776,null,"1996-07-31",10.684000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB19,'Copper Prices'!J:J)","v":1985.57},648.15,null,null,-2.7783410588858963E-2,-9.0386735075786664E-2,-3.1897307382791174E-2,null,"1996-07-31",1.1867503996208209,0.62101799583227568,1.1563416800241757]
["1987-04-20","1987-04-30",1987,281.52,null,"1987-09-08",2.37,null,"1995-10-23",1995,"1995-10-31",8.2100000000000009,null,2008,35.42307692307692,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N20,'Copper Prices'!J:J)","v":6955.8798333333325},1211.5799999999997,null,-2.8370883368706013E-2,-2.3071215986835685E-2,-0.19739445418059312,null,2008,1.9218235461173836,1.6239775102504592,1.8760078447540856,null,"1996-08-31",10.33,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB20,'Copper Prices'!J:J)","v":2008.57},661.58249999999998,null,null,-3.3695012116167371E-2,1.1516999518571758E-2,2.051254128578376E-2,null,"1996-08-31",1.1467628305267308,0.62817025979130037,1.1800611864761443]
["1987-04-27","1987-04-30",1987,288.02999999999997,null,"1987-09-14",2.58,null,"1995-10-30",1995,"1995-10-31",8.0399999999999991,null,2009,25.247692307692301,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N21,'Copper Prices'!J:J)","v":5149.7385833333337},950.12980769230785,null,-0.33862874044387997,-0.30064136821935339,-0.24308195698243637,null,2009,1.2710388593402633,1.1357426896113021,1.4199841865368596,null,"1996-09-30",10.928000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB21,'Copper Prices'!J:J)","v":1941.45},682.18,null,null,5.6276019696887093E-2,-3.3987909514979382E-2,3.065886030710014E-2,null,"1996-09-30",1.211298078165111,0.60682006584151249,1.2162405175461473]
["1987-05-04","1987-05-31",1987,293.37,null,"1987-09-21",2.46,null,"1995-11-06",1995,"1995-11-30",8.56,null,2010,37.390384615384612,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N22,'Copper Prices'!J:J)","v":7534.779583333333},1139.3628846153847,null,0.39267881773040769,0.38058362640332027,0.18162589707998575,null,2010,1.7701488959154039,1.567987761084632,1.6778900882560106,null,"1996-10-31",11,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB22,'Copper Prices'!J:J)","v":1961.17},704.04250000000002,null,null,6.5669699699361433E-3,1.010611734643738E-2,3.1545171015134647E-2,null,"1996-10-31",1.2192526362690628,0.61295266063507969,1.2546070326676764]
["1987-05-11","1987-05-31",1987,287.43,null,"1987-09-28",2.42,null,"1995-11-13",1995,"1995-11-30",8.64,null,2011,44.597692307692306,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N23,'Copper Prices'!J:J)","v":8828.1875},1268.1690384615385,null,0.17626854018701024,0.15842014813491917,0.10710492518524342,null,2011,2.0821704577120603,1.8163886144693997,1.8576003806277321,null,"1996-11-30",11.077499999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB23,'Copper Prices'!J:J)","v":2230.86},743.54750000000001,null,null,7.0207512931367722E-3,0.12884592743145107,5.4593927226298015E-2,null,"1996-11-30",1.2278127057918093,0.69192911466618201,1.3231009577067372]
["1987-05-18","1987-05-31",1987,282.16000000000003,null,"1987-10-05",2.35,null,"1995-11-20",1995,"1995-11-30",9.16,null,2012,36.773207547169818,{"$f":"AVERAGEIF('Copper Prices'!H:H,'Stock Prices'!N24,'Copper Prices'!J:J)","v":7987.0450638998682},1381.7884905660376,null,-0.19291259147722767,-0.10012886533240424,8.5804509513199873E-2,null,2012,1.6804935588175016,1.6345156834998809,2.0169908701590282,null,"1996-12-31",10.866,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB24,'Copper Prices'!J:J)","v":2268.08},744.38600000000008,null,null,-1.9277375962176085E-2,1.6546497259713536E-2,1.127066617911009E-3,null,"1996-12-31",1.204143698651124,0.70337811786592208,1.3245921806282945]
["1987-05-26","1987-05-31",1987,290.10000000000002,null,"1987-10-12",2.23,null,"1995-11-27",1995,"1995-11-30",9.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-01-31",10.61,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB25,'Copper Prices'!J:J)","v":2434.9299999999998},773.08749999999998,null,null,-2.3841695503439557E-2,7.0984350076051153E-2,3.7832520025853175E-2,null,"1997-01-31",1.1754348712454985,0.75330695642035073,1.3747048408280029]
["1987-06-01","1987-06-30",1987,293.45,null,"1987-10-19",1.81,null,"1995-12-04",1995,"1995-12-31",10.07,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-02-28",11.3,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB26,'Copper Prices'!J:J)","v":2405.85},797.65750000000003,null,null,6.3005773092403294E-2,-1.2014737218713198E-2,3.1287069798866335E-2,null,"1997-02-28",1.2494940540280908,0.74425617129393162,1.417715327135828]
["1987-06-08","1987-06-30",1987,301.62,null,"1987-10-26",1.63,null,"1995-12-11",1995,"1995-12-31",10.199999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-03-31",10.962,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB27,'Copper Prices'!J:J)","v":2421.29},782.80399999999997,null,null,-3.036797909437032E-2,6.3971845256081085E-3,-1.8796961952099567E-2,null,"1997-03-31",1.2115494447168258,0.74901731535602145,1.3910665860727476]
["1987-06-15","1987-06-30",1987,306.97000000000003,null,"1987-11-02",1.68,null,"1995-12-18",1995,"1995-12-31",9.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-04-30",10.3225,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB28,'Copper Prices'!J:J)","v":2391.1799999999998},770.58249999999998,null,null,-6.0108767845816424E-2,-1.2513488043693403E-2,-1.5735623013661784E-2,null,"1997-04-30",1.1387247004106142,0.73964449613579453,1.3691772866874052]
["1987-06-22","1987-06-30",1987,307.16000000000003,null,"1987-11-09",1.6,null,"1995-12-26",1995,"1995-12-31",9.7200000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-05-31",10.837499999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB29,'Copper Prices'!J:J)","v":2514.33},837.46,null,null,4.8686363328551814E-2,5.0219398518763884E-2,8.3226779007351676E-2,null,"1997-05-31",1.1941650649060018,0.77678899784944822,1.4831295021484234]
["1987-06-29","1987-06-30",1987,305.63,null,"1987-11-16",1.66,null,"1996-01-02",1996,"1996-01-31",9.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-06-30",10.399999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB30,'Copper Prices'!J:J)","v":2612.62},890.83999999999992,null,null,-4.1206535959333289E-2,3.8347182780356752E-2,6.1791336468059122E-2,null,"1997-06-30",1.144957659217573,0.80657666753175117,1.5747740562413817]
["1987-07-06","1987-07-31",1987,308.37,null,"1987-11-23",1.76,null,"1996-01-08",1996,"1996-01-31",9.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-07-31",10.1425,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB31,'Copper Prices'!J:J)","v":2450.46},929.47749999999996,null,null,-2.5071290048861588E-2,-6.40777872155016E-2,4.2457762473198442E-2,null,"1997-07-31",1.1162520936496636,0.75489301945666321,1.6416354390702337]
["1987-07-13","1987-07-31",1987,314.58999999999997,null,"1987-11-30",1.58,null,"1996-01-15",1996,"1996-01-31",9.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-08-31",10.530000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB32,'Copper Prices'!J:J)","v":2251.1999999999998},914.33999999999992,null,null,3.7493810047419029E-2,-8.4812354656905689E-2,-1.6420106776022746E-2,null,"1997-08-31",1.1581046376139978,0.69086876496248228,1.6146796098733973]
["1987-07-20","1987-07-31",1987,309.27,null,"1987-12-07",1.47,null,"1996-01-22",1996,"1996-01-31",10.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-09-30",10.178000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB33,'Copper Prices'!J:J)","v":2107.3000000000002},942.74400000000003,null,null,-3.399979797924322E-2,-6.6055900156957295E-2,3.0592278228803307E-2,null,"1997-09-30",1.1187293138962973,0.64523280680256012,1.6640763377490198]
["1987-07-27","1987-07-31",1987,318.66000000000003,null,"1987-12-14",1.61,null,"1996-01-29",1996,"1996-01-31",10.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-10-31",9.8324999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB34,'Copper Prices'!J:J)","v":2052.2600000000002},941.84999999999991,null,null,-3.4535302842813455E-2,-2.6465882285968793E-2,-9.4874553039959216E-4,null,"1997-10-31",1.0800936582417557,0.62815615129067837,1.6624975527613366]
["1987-08-03","1987-08-31",1987,323,null,"1987-12-21",1.82,null,"1996-02-05",1996,"1996-02-29",10.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-11-30",8.2249999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB35,'Copper Prices'!J:J)","v":1917.45},943.58750000000009,null,null,-0.17851492867239191,-6.7945446635057943E-2,1.8430740789298745E-3,null,"1997-11-30",0.88728081588122587,0.58547580103467423,1.6655616589071154]
["1987-08-10","1987-08-31",1987,333.99,null,"1987-12-28",1.79,null,"1996-02-12",1996,"1996-02-29",10.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-12-31",5.9919999999999991,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB36,'Copper Prices'!J:J)","v":1762.33},959.09199999999998,null,null,-0.31675305043651741,-8.4359381148402593E-2,1.629790323879558E-2,null,"1997-12-31",0.60623191085704553,0.53608542478202381,1.6927068216622314]
["1987-08-17","1987-08-31",1987,335.9,null,"1988-01-04",1.72,null,"1996-02-20",1996,"1996-02-29",11.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-01-31",5.2249999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB37,'Copper Prices'!J:J)","v":1688.45},956.76749999999993,null,null,-0.13697044836404357,-4.2825848828291116E-2,-2.4265883177954813E-3,null,"1998-01-31",0.5231960542143651,0.51312711142125866,1.688599319063333]
["1987-08-24","1987-08-31",1987,327.04000000000002,null,"1988-01-11",1.72,null,"1996-02-26",1996,"1996-02-29",11.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-02-28",5.4824999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB38,'Copper Prices'!J:J)","v":1664.8},1029.0250000000001,null,null,4.8106403459031617E-2,-1.4105952226022069E-2,7.2806615743221115E-2,null,"1998-02-28",0.54836513468657477,0.50588896490167368,1.8115405208306421]
["1987-08-31","1987-08-31",1987,316.7,null,"1988-01-18",1.64,null,"1996-03-04",1996,"1996-03-31",10.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-03-31",6.2559999999999993,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB39,'Copper Prices'!J:J)","v":1747.98},1088.32,null,null,0.13197980193310374,4.8755839423002677E-2,5.6023470847451434E-2,null,"1998-03-31",0.62073825654952863,0.53055400604028879,1.9130293083883745]
["1987-09-08","1987-09-30",1987,321.98,null,"1988-01-25",1.63,null,"1996-03-11",1996,"1996-03-31",10.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-04-30",7.1524999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB40,'Copper Prices'!J:J)","v":1800.9},1115.5725000000002,null,null,0.1339209426991185,2.9825704423479808E-2,2.4732503218343003E-2,null,"1998-04-30",0.70386810903604879,0.54637815300513959,1.9603433119148743]
["1987-09-14","1987-09-30",1987,314.86,null,"1988-02-01",1.65,null,"1996-03-18",1996,"1996-03-31",10.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-05-31",6.1125000000000007,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB41,'Copper Prices'!J:J)","v":1732.53},1104.54,null,null,-0.15712609114113776,-3.8703771994453379E-2,-9.938767350647762E-3,null,"1998-05-31",0.59327206438431035,0.5252312575484781,1.9408599158103539]
["1987-09-21","1987-09-30",1987,320.16000000000003,null,"1988-02-08",1.62,null,"1996-03-25",1996,"1996-03-31",10.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-06-30",5.78,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB42,'Copper Prices'!J:J)","v":1660.52},1118.5940000000001,null,null,-5.5932172116704371E-2,-4.245196162229764E-2,1.2643580838909783E-2,null,"1998-06-30",0.56008906916713463,0.502934160360199,1.9653993350529018]
["1987-09-28","1987-09-30",1987,328.07,null,"1988-02-16",1.67,null,"1996-04-01",1996,"1996-04-30",11.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-07-31",5.67,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB43,'Copper Prices'!J:J)","v":1651.04},1153.1375,null,null,-1.9214564944625472E-2,-5.7254139417519364E-3,3.041394875310419E-2,null,"1998-07-31",0.54932720137284785,0.50005465410668937,2.0251748897085857]
["1987-10-05","1987-10-31",1987,311.07,null,"1988-02-22",1.66,null,"1996-04-08",1996,"1996-04-30",11.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-08-31",4.878000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB44,'Copper Prices'!J:J)","v":1620.93},1046.894,null,null,-0.15045381794593196,-1.8405333784384605E-2,-9.66588031760727E-2,null,"1998-08-31",0.46667882662474913,0.49085098128742077,1.8294239086471189]
["1987-10-12","1987-10-31",1987,282.7,null,"1988-02-29",1.73,null,"1996-04-15",1996,"1996-04-30",11.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-09-30",4.6775000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB45,'Copper Prices'!J:J)","v":1647.64},1019.125,null,null,-4.1971520627621085E-2,1.6343902421521575E-2,-2.6883269119392053E-2,null,"1998-09-30",0.44709160662659447,0.49887340182909046,1.7802430133775082]
["1987-10-19","1987-10-31",1987,248.22,null,"1988-03-07",1.82,null,"1996-04-22",1996,"1996-04-30",11.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-10-31",4.3624999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB46,'Copper Prices'!J:J)","v":1586.39},1052.5374999999999,null,null,-6.9718491637562136E-2,-3.7882966399256202E-2,3.2259499392429253E-2,null,"1998-10-31",0.41592105418877401,0.4799745975101164,1.8376727617859363]
["1987-10-26","1987-10-31",1987,251.79,null,"1988-03-14",1.88,null,"1996-04-29",1996,"1996-04-30",11.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-11-30",5.0619999999999994,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB47,'Copper Prices'!J:J)","v":1573.95},1159.8699999999999,null,null,0.14871637459438677,-7.8726113332552392E-3,9.7104014479192979E-2,null,"1998-11-30",0.47777532548520391,0.47619594405408361,2.0161181642544164]
["1987-11-02","1987-11-30",1987,250.41,null,"1988-03-21",1.94,null,"1996-05-06",1996,"1996-05-31",12.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-12-31",3.9349999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB48,'Copper Prices'!J:J)","v":1473.57},1202.4974999999999,null,null,-0.25185078025356578,-6.5900355284409379E-2,3.6092714120978794E-2,null,"1998-12-31",0.35744723697585395,0.44481446215592474,2.0888853407909638]
["1987-11-09","1987-11-30",1987,245.64,null,"1988-03-28",1.98,null,"1996-05-13",1996,"1996-05-31",12.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-01-31",4.0724999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB49,'Copper Prices'!J:J)","v":1431.18},1255.7950000000001,null,null,3.4346179624696653E-2,-2.9188749178063519E-2,4.3368194170686047E-2,null,"1999-01-31",0.36972418398337814,0.43183088438928025,2.1794765258506859]
["1987-11-16","1987-11-30",1987,242,null,"1988-04-04",2.0099999999999998,null,"1996-05-20",1996,"1996-05-31",11.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-02-28",3.71,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB50,'Copper Prices'!J:J)","v":1410.78},1236.77,null,null,-9.3225184874719369E-2,-1.4356535901987228E-2,-1.5265695752279708E-2,null,"1999-02-28",0.33525657857887292,0.42563128879395862,2.1462053003078134]
["1987-11-23","1987-11-30",1987,240.34,null,"1988-04-11",2.0499999999999998,null,"1996-05-28",1996,"1996-05-31",11.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-03-31",3.7560000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB51,'Copper Prices'!J:J)","v":1378.35},1289.174,null,null,1.2322684726672764E-2,-2.3255611292566092E-2,4.1498560798067817E-2,null,"1999-03-31",0.33938783969924341,0.41573297298781237,2.2352697314477727]
["1987-11-30","1987-11-30",1987,223.92,null,"1988-04-18",2.09,null,"1996-06-03",1996,"1996-06-30",11.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-04-30",4.8525,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB52,'Copper Prices'!J:J)","v":1466},1339.845,null,null,0.25613947471501181,6.1650471831593265E-2,3.8552232420535397E-2,null,"1999-04-30",0.42631846268447027,0.44136310692846203,2.3214443696571352]
["1987-12-07","1987-12-31",1987,235.32,null,"1988-04-25",2.0699999999999998,null,"1996-06-10",1996,"1996-06-30",10.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-05-31",5.7174999999999994,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB53,'Copper Prices'!J:J)","v":1511.16},1328.7325000000001,null,null,0.16403761085377069,3.0339964359158617E-2,-8.3284553160695978E-3,null,"1999-05-31",0.49625072476608317,0.45475404786211909,2.3021103239557044]
["1987-12-14","1987-12-31",1987,249.16,null,"1988-05-02",2.02,null,"1996-06-17",1996,"1996-06-30",11.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-06-30",6.0659999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB54,'Copper Prices'!J:J)","v":1422.48},1334.1520000000003,null,null,5.9167762351590353E-2,-6.0475740658062986E-2,4.0704037164250896E-3,null,"1999-06-30",0.52561276971584725,0.42725246000040523,2.3114808423739546]
["1987-12-21","1987-12-31",1987,252.03,null,"1988-05-09",2,null,"1996-06-24",1996,"1996-06-30",11.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-07-31",6.665,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB55,'Copper Prices'!J:J)","v":1640},1376.93,null,null,9.4170544364282599E-2,0.14229441467055168,3.1560499274589364E-2,null,"1999-07-31",0.57511001036480691,0.48804809871271615,2.3844323318229246]
["1987-12-28","1987-12-31",1987,247.08,null,"1988-05-16",2.09,null,"1996-07-01",1996,"1996-07-31",11.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-08-31",6.3479999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB56,'Copper Prices'!J:J)","v":1647.62},1334.018,null,null,-4.8730150966509359E-2,4.6355805386634891E-3,-3.1660942649721358E-2,null,"1999-08-31",0.54708481273737908,0.49031048498104057,2.3089389565129377]
["1988-01-04","1988-01-31",1988,243.4,null,"1988-05-23",2.33,null,"1996-07-08",1996,"1996-07-31",10.91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-09-30",5.6875,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB57,'Copper Prices'!J:J)","v":1750.34},1311.8125,null,null,-0.10986901838709384,6.0478232403912736E-2,-1.6785671932074395E-2,null,"1999-09-30",0.4869771413874362,0.51996359644179913,2.2701818646777254]
["1988-01-11","1988-01-31",1988,252.05,null,"1988-05-31",2.4500000000000002,null,"1996-07-15",1996,"1996-07-31",10.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-10-31",6.2149999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB58,'Copper Prices'!J:J)","v":1724.12},1312.0025000000001,null,null,8.8694940685605697E-2,-1.5093279391091573E-2,1.448272841890189E-4,null,"1999-10-31",0.53016955005804067,0.51211564060750625,2.2705106489518019]
["1988-01-18","1988-01-31",1988,246.5,null,"1988-06-06",2.4700000000000002,null,"1996-07-22",1996,"1996-07-31",10.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-11-30",6.2680000000000007,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB59,'Copper Prices'!J:J)","v":1727.55},1407.6420000000001,null,null,8.4915995311000605E-3,1.9874444132975309E-3,7.0361368034426663E-2,null,"1999-11-30",0.53467153756071706,0.51313344197639388,2.4302668843487845]
["1988-01-25","1988-01-31",1988,257.07,null,"1988-06-13",2.44,null,"1996-07-29",1996,"1996-07-31",10.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-12-31",6.585,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB60,'Copper Prices'!J:J)","v":1764.75},1441.415,null,null,4.933701070146982E-2,2.1304817492555424E-2,2.3709305960930651E-2,null,"1999-12-31",0.56105063293112156,0.52406565630702773,2.4878868254765272]
["1988-02-01","1988-02-29",1988,250.96,null,"1988-06-20",2.36,null,"1996-08-05",1996,"1996-08-31",10.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-01-31",6.8719999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB61,'Copper Prices'!J:J)","v":1843.98},1426.502,null,null,4.2660849486709923E-2,4.3917241795154612E-2,-1.0399976299861606E-2,null,"2000-01-31",0.58498552953701954,0.54708117445159987,2.4620128614548333]
["1988-02-08","1988-02-29",1988,257.63,null,"1988-06-27",2.27,null,"1996-08-12",1996,"1996-08-31",10.119999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-02-29",5.8999999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB62,'Copper Prices'!J:J)","v":1800.83},1368.9349999999999,null,null,-0.15250283377028051,-2.3678609354427765E-2,-4.119222843662218E-2,null,"2000-02-29",0.49577357856801596,0.53412705303659891,2.3605970652518842]
["1988-02-16","1988-02-29",1988,261.61,null,"1988-07-05",2.36,null,"1996-08-19",1996,"1996-08-31",10.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-03-31",4.7924999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB63,'Copper Prices'!J:J)","v":1739.39},1471.395,null,null,-0.20790015497401126,-3.471319268605793E-2,7.2177865119257709E-2,null,"2000-03-31",0.39270217475170527,0.51558579772570323,2.5309799218285502]
["1988-02-22","1988-02-29",1988,262.45999999999998,null,"1988-07-11",2.37,null,"1996-08-26",1996,"1996-08-31",10.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-04-30",3.8350000000000004,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB64,'Copper Prices'!J:J)","v":1678.75},1439.97,null,null,-0.22288276111844282,-3.5485008192803168E-2,-2.1588650348458908E-2,null,"2000-04-30",0.30517562974582796,0.49729023146931367,2.4763394812572237]
["1988-02-29","1988-02-29",1988,267.3,null,"1988-07-18",2.4500000000000002,null,"1996-09-03",1996,"1996-09-30",10.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-05-31",3.8140000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB65,'Copper Prices'!J:J)","v":1785.62},1423.164,null,null,-5.4909276409923309E-3,6.1716225003662792E-2,-1.1739718097609531E-2,null,"2000-05-31",0.30349993244509932,0.52798110728679737,2.4472679538332831]
["1988-03-07","1988-03-31",1988,264.94,null,"1988-07-25",2.4,null,"1996-09-09",1996,"1996-09-30",11.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-06-30",3.4649999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB66,'Copper Prices'!J:J)","v":1753.18},1454.3724999999999,null,null,-9.5965874536360768E-2,-1.8334412073137456E-2,2.1691974181552481E-2,null,"2000-06-30",0.27437429600627894,0.51830088409896979,2.5003540271031754]
["1988-03-14","1988-03-31",1988,271.12,null,"1988-08-01",2.4,null,"1996-09-16",1996,"1996-09-30",11.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-07-31",3.2299999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB67,'Copper Prices'!J:J)","v":1799.36},1470.3780000000002,null,null,-7.023049540730146E-2,2.5999764335864081E-2,1.0944974470727837E-2,null,"2000-07-31",0.2551048532707284,0.53177658494061297,2.527720338097601]
["1988-03-21","1988-03-31",1988,258.51,null,"1988-08-08",2.37,null,"1996-09-23",1996,"1996-09-30",11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-08-31",3.3925000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB68,'Copper Prices'!J:J)","v":1855.86},1497.6950000000002,null,null,4.908497549232211E-2,3.091715436276276E-2,1.8407748966116941E-2,null,"2000-08-31",0.26762666874149454,0.54821760370372463,2.57424997953785]
["1988-03-28","1988-03-31",1988,258.89,null,"1988-08-15",2.42,null,"1996-09-30",1996,"1996-09-30",10.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-09-30",3.4775,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB69,'Copper Prices'!J:J)","v":1960.41},1461.385,null,null,2.4746532088573674E-2,5.4805434555578944E-2,-2.4542643366328932E-2,null,"2000-09-30",0.274249500687264,0.57826290770572542,2.5110710803542728]
["1988-04-04",{"$f":"EOMONTH(A70,0)","v":"1988-04-30"},{"$f":"YEAR(A70)","v":1988},269.43,null,"1988-08-22",2.37,null,"1996-10-07",{"$f":"YEAR(I70)","v":1996},{"$f":"EOMONTH(I70,0)","v":"1996-10-31"},10.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-10-31",2.9739999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB70,'Copper Prices'!J:J)","v":1898.59},1397.2720000000002,null,null,-0.15640579677749764,-3.2042129627221944E-2,-4.4862851934489002E-2,null,"2000-10-31",0.23135528901644159,0.55973413265840422,2.3984172702793618]
["1988-04-11","1988-04-30",1988,259.77,null,"1988-08-29",2.27,null,"1996-10-14",1996,"1996-10-31",11.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-11-30",2.7549999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB71,'Copper Prices'!J:J)","v":1795.11},1347.675,null,null,-7.6490405433085468E-2,-5.6045204013154278E-2,-3.6140878759038805E-2,null,"2000-11-30",0.21365882916048531,0.52836371900043799,2.3117363625006107]
["1988-04-18","1988-04-30",1988,260.14,null,"1988-09-06",2.31,null,"1996-10-21",1996,"1996-10-31",11.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-12-31",{"$f":"AVERAGEIF(K:K,AB72,L:L)","v":3.165},{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB72,'Copper Prices'!J:J)","v":1850.55},{"$f":"AVERAGEIF(B:B,AB72,D:D)","v":1327.0674999999999},null,null,0.1387356129912618,3.0416590803781243E-2,-1.5409264825654124E-2,null,"2000-12-31",0.24330091779506052,0.54443474203683839,2.2761142046837444]
["1988-04-25","1988-04-30",1988,261.33,null,"1988-09-12",2.23,null,"1996-10-28",1996,"1996-10-31",10.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(AB72,1)","v":"2001-01-31"},3.8439999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB73,'Copper Prices'!J:J)","v":1787.5},1332.7719999999999,null,null,{"$f":"LN(AC73/AC72)","v":0.19436043551190652},{"$f":"LN(AD73/AD72)","v":-3.4664896617420608E-2},{"$f":"LN(AE73/AE72)","v":4.2893631335641719E-3},null,"2001-01-31",{"$f":"AM72*(1+AH73)","v":0.29058899013815509},{"$f":"AN72*(1+AI73)","v":0.52556196798919941},{"$f":"AO72*(1+AJ73)","v":2.2858772850410962}]
["1988-05-02","1988-05-31",1988,257.48,null,"1988-09-19",2.2400000000000002,null,"1996-11-04",1996,"1996-11-30",10.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-02-28",4.8525,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB74,'Copper Prices'!J:J)","v":1765.65},1274.0825,null,null,0.23298054495298223,-1.2299101041563291E-2,-4.5034672081151812E-2,null,"2001-02-28",0.35829057141787923,0.51909802824129736,2.1829335510915167]
["1988-05-09","1988-05-31",1988,256.77999999999997,null,"1988-09-26",2.2400000000000002,null,"1996-11-11",1996,"1996-11-30",11.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-03-31",4.8374999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB75,'Copper Prices'!J:J)","v":1738.77},1171.0274999999999,null,null,-3.095977705128232E-3,-1.5340927838924793E-2,-8.4344743183880549E-2,null,"2001-03-31",0.35718131179681184,0.51113458284871949,1.9988145813372264]
["1988-05-16","1988-05-31",1988,253.02,null,"1988-10-03",2.19,null,"1996-11-18",1996,"1996-11-30",11.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-04-30",5.1159999999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB76,'Copper Prices'!J:J)","v":1664.16},1214.914,null,null,5.5974825360696139E-2,-4.3857475082851545E-2,3.679172385298346E-2,null,"2001-04-30",0.37717447334674276,0.48871751061744806,2.0723544154471023]
["1988-05-23","1988-05-31",1988,253.42,null,"1988-10-10",2.2799999999999998,null,"1996-11-25",1996,"1996-11-30",11.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-05-31",5.7975000000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB77,'Copper Prices'!J:J)","v":1682.21},1269.0475000000001,null,null,0.12505390643095343,1.078791350220666E-2,4.3593326685444682E-2,null,"2001-05-31",0.42434161464479048,0.49398975284900287,2.1626952384877116]
["1988-05-31","1988-05-31",1988,266.45,null,"1988-10-17",2.36,null,"1996-12-02",1996,"1996-12-31",11.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-06-30",5.0875000000000004,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB78,'Copper Prices'!J:J)","v":1608.45},1232.2624999999998,null,null,-0.13064023937883629,-4.4837422772765458E-2,-2.9414708482451108E-2,null,"2001-06-30",0.36890552452919317,0.47184052545509819,2.0990801885112105]
["1988-06-06","1988-06-30",1988,271.26,null,"1988-10-24",2.2599999999999998,null,"1996-12-09",1996,"1996-12-31",10.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-07-31",4.282,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB79,'Copper Prices'!J:J)","v":1525.21},1207.4579999999999,null,null,-0.1723663606012224,-5.3138876855171484E-2,-2.0334587266378823E-2,null,"2001-07-31",0.30531862186041114,0.44676744987766032,2.0563962592388023]
["1988-06-13","1988-06-30",1988,270.68,null,"1988-10-31",2.25,null,"1996-12-16",1996,"1996-12-31",10.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-08-31",4.3975,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB80,'Copper Prices'!J:J)","v":1464.43},1167.6600000000001,null,null,2.6616007462085138E-2,-4.0666017236896571E-2,-3.3515577191974233E-2,null,"2001-08-31",0.31344498457816139,0.42859919706005106,1.9874749516749972]
["1988-06-20","1988-06-30",1988,273.77999999999997,null,"1988-11-07",2.29,null,"1996-12-23",1996,"1996-12-31",10.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-09-30",4.3133333333333326,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB81,'Copper Prices'!J:J)","v":1426.33},1030.8399999999999,null,null,-1.9325197224931492E-2,-2.6361376490844999E-2,-0.1246277422840094,null,"2001-09-30",0.30738759843202279,0.41730073226267717,1.7397804356017217]
["1988-06-27","1988-06-30",1988,271.77999999999997,null,"1988-11-14",2.2000000000000002,null,"1996-12-30",1996,"1996-12-31",10.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-10-31",3.8540000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB82,'Copper Prices'!J:J)","v":1377.28},1085.664,null,null,-0.11259943041246992,-3.499417209809591E-2,5.1817777519906787E-2,null,"2001-10-31",0.27277592993271998,0.40269763862121555,1.8299319911472181]
["1988-07-05","1988-07-31",1988,270.02,null,"1988-11-21",2.23,null,"1997-01-06",1997,"1997-01-31",10.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-11-30",4.4824999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB83,'Copper Prices'!J:J)","v":1427.73},1137.1875,null,null,0.15106935650497624,3.5975230738971589E-2,4.6366327449452828E-2,null,"2001-11-30",0.31398401413770249,0.41718477908865276,1.914779217058979]
["1988-07-11","1988-07-31",1988,272.05,null,"1988-11-28",2.13,null,"1997-01-13",1997,"1997-01-31",11.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-12-31",4.8260000000000005,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB84,'Copper Prices'!J:J)","v":1471.74},1151.9639999999999,null,null,7.3837040705689305E-2,3.0359603860819422E-2,1.2910202961066181E-2,null,"2001-12-31",0.33716766457052372,0.42985034371854769,1.9394994053768417]
["1988-07-18","1988-07-31",1988,263.5,null,"1988-12-05",2.16,null,"1997-01-20",1997,"1997-01-31",10.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-01-31",5.3549999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB85,'Copper Prices'!J:J)","v":1503.96},1132.165,null,null,0.10401273669687189,2.1656255158384527E-2,-1.7336582909017843E-2,null,"2002-01-31",0.37223739608819684,0.43915929244203583,1.9058751131335352]
["1988-07-25","1988-07-31",1988,272.02,null,"1988-12-12",2.13,null,"1997-01-27",1997,"1997-01-31",10.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-02-28",5.6049999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB86,'Copper Prices'!J:J)","v":1561.9},1105.5049999999999,null,null,4.5628352624411193E-2,3.7801399452245685E-2,-2.3829484730910656E-2,null,"2002-02-28",0.38922197525690172,0.4557601282788028,1.860459091226097]
["1988-08-01","1988-08-31",1988,271.14999999999998,null,"1988-12-19",2.21,null,"1997-02-03",1997,"1997-02-28",10.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-03-31",5.9425000000000008,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB87,'Copper Prices'!J:J)","v":1604.88},1156.6400000000001,null,null,5.8470863728088907E-2,2.7145958550155985E-2,4.5217006124370511E-2,null,"2002-03-31",0.41198012033212561,0.46813217382987293,1.9445834813482079]
["1988-08-08","1988-08-31",1988,262.55,null,"1988-12-27",2.1800000000000002,null,"1997-02-10",1997,"1997-02-28",11.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-04-30",6.5680000000000005,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB88,'Copper Prices'!J:J)","v":1590.33},1101.732,null,null,0.10007945189791502,-9.1074455646786134E-3,-4.8635763308007784E-2,null,"2002-04-30",0.45321086496780183,0.46386868553964272,1.8500071794166948]
["1988-08-15","1988-08-31",1988,260.24,null,"1989-01-03",2.2000000000000002,null,"1997-02-18",1997,"1997-02-28",11.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-05-31",7.0875000000000004,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB89,'Copper Prices'!J:J)","v":1595.68},1078.135,null,null,7.6123296903743337E-2,3.3584358044034882E-3,-2.1650790404951843E-2,null,"2002-05-31",0.48771077020174813,0.46542655874170064,1.8099530617274877]
["1988-08-22","1988-08-31",1988,259.68,null,"1989-01-09",2.31,null,"1997-02-24",1997,"1997-02-28",12.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-06-30",6.9375,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB90,'Copper Prices'!J:J)","v":1647.53},1003.44,null,null,-2.139118998131756E-2,3.1977218965509403E-2,-7.1798599822608181E-2,null,"2002-06-30",0.47727805646042787,0.48030960572294751,1.6800009661508115]
["1988-08-29","1988-08-31",1988,264.48,null,"1989-01-16",2.34,null,"1997-03-03",1997,"1997-03-31",11.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-07-31",5.8579999999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB91,'Copper Prices'!J:J)","v":1589.46},895.05,null,null,-0.16913323066701128,-3.5882860731129819E-2,-0.11430979308021873,null,"2002-07-31",0.39655447684480349,0.46307472303296715,1.4879604033355447]
["1988-09-06","1988-09-30",1988,266.83999999999997,null,"1989-01-23",2.39,null,"1997-03-10",1997,"1997-03-31",11.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-08-31",5.9724999999999993,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB92,'Copper Prices'!J:J)","v":1479.55},923.58500000000004,null,null,1.9357351812285775E-2,-7.1656348417636531E-2,3.1383253915374845E-2,null,"2002-08-31",0.40423072136582533,0.42989247933591629,1.5346574424894477]
["1988-09-12","1988-09-30",1988,270.64999999999998,null,"1989-01-30",2.36,null,"1997-03-17",1997,"1997-03-31",10.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-09-30",5.0140000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB93,'Copper Prices'!J:J)","v":1478.71},851.41399999999999,null,null,-0.17493160048172574,-5.6790141676244356E-4,-8.1364339787900739E-2,null,"2002-09-30",0.333517994313419,0.42964834278784592,1.4097910528807056]
["1988-09-19","1988-09-30",1988,269.76,null,"1989-02-06",2.2999999999999998,null,"1997-03-24",1997,"1997-03-31",10.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-10-31",4.5699999999999994,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB94,'Copper Prices'!J:J)","v":1483.76},879.58,null,null,-9.2720794829988434E-2,3.4093205274931143E-3,3.2546024050424602E-2,null,"2002-10-31",0.30259394079057522,0.43111315170251596,1.4556741463938343]
["1988-09-26","1988-09-30",1988,271.91000000000003,null,"1989-02-13",2.06,null,"1997-03-31",1997,"1997-03-31",10.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-11-30",5.2874999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB95,'Copper Prices'!J:J)","v":1582.29},917.85749999999996,null,null,0.1458323394662831,6.4293758209886046E-2,4.2597628998990743E-2,null,"2002-11-30",0.34672192308438676,0.4588310364391795,1.5176824136253413]
["1988-10-03","1988-10-31",1988,278.07,null,"1989-02-21",2.14,null,"1997-04-07",1997,"1997-04-30",9.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-12-31",5.9699999999999989,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB96,'Copper Prices'!J:J)","v":1595.68},896.29200000000003,null,null,0.12140138303211423,8.4268128626402965E-3,-2.3775897072559199E-2,null,"2002-12-31",0.38881444407438559,0.46269751971882378,1.4815981527701518]
["1988-10-10","1988-10-31",1988,275.5,null,"1989-02-27",2.23,null,"1997-04-14",1997,"1997-04-30",10.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-01-31",6.7950000000000008,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB97,'Copper Prices'!J:J)","v":1647.66},886.61249999999995,null,null,0.12944012019859669,3.2056121851271789E-2,-1.0858231724543406E-2,null,"2003-01-31",0.43914263245032459,0.47752980779121162,1.465510616704718]
["1988-10-17","1988-10-31",1988,283.66000000000003,null,"1989-03-06",2.1800000000000002,null,"1997-04-21",1997,"1997-04-30",10.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-02-28",6.2924999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB98,'Copper Prices'!J:J)","v":1683.8},838.47500000000002,null,null,-7.6828599575773315E-2,2.1697044398733999E-2,-5.5823255343298274E-2,null,"2003-02-28",0.4054039189851476,0.4878907932325765,1.383701043340096]
["1988-10-24","1988-10-31",1988,278.52999999999997,null,"1989-03-13",2.1800000000000002,null,"1997-04-28",1997,"1997-04-30",10.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-03-31",6.3819999999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB99,'Copper Prices'!J:J)","v":1658.9760000000001},860.06000000000006,null,null,1.412307982871791E-2,-1.4852599363872608E-2,2.5417388583090072E-2,null,"2003-03-31",0.41112947089584995,0.48064434674737105,1.4188711104414986]
["1988-10-31","1988-10-31",1988,276.31,null,"1989-03-20",2.2599999999999998,null,"1997-05-05",1997,"1997-05-31",11.07,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-04-30",6.7025000000000006,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB100,'Copper Prices'!J:J)","v":1587.4749999999999},897.6925,null,null,4.8999063271925589E-2,-4.4055840928341902E-2,4.2825427787770098E-2,null,"2003-04-30",0.43127442985322895,0.45946915586396209,1.4796348727218642]
["1988-11-07","1988-11-30",1988,267.92,null,"1989-03-27",2.2200000000000002,null,"1997-05-12",1997,"1997-05-31",10.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-05-31",7.5325000000000006,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB101,'Copper Prices'!J:J)","v":1648.2750000000001},943.63000000000011,null,null,0.11674640089434189,3.7584582869035266E-2,4.9906558117263217E-2,null,"2003-05-31",0.48162416733635277,0.47673811242829689,1.5534783564896875]
["1988-11-14","1988-11-30",1988,266.47000000000003,null,"1989-04-03",2.1800000000000002,null,"1997-05-19",1997,"1997-05-31",10.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-06-30",8.8680000000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB102,'Copper Prices'!J:J)","v":1686.5},986.79599999999994,null,null,0.16322229973174582,2.2926089021320654E-2,4.4729190979890691E-2,null,"2003-06-30",0.56023597153537941,0.48766785283368447,1.6229641865802413]
["1988-11-21","1988-11-30",1988,267.23,null,"1989-04-10",2.2400000000000002,null,"1997-05-27",1997,"1997-05-31",10.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-07-31",9.7125000000000004,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB103,'Copper Prices'!J:J)","v":1710},992.57249999999999,null,null,9.0964423939700792E-2,1.3837994995000611E-2,5.8367266117195626E-3,null,"2003-07-31",0.61119751395639377,0.49441619814041976,1.6324369848379221]
["1988-11-28","1988-11-30",1988,271.81,null,"1989-04-17",2.14,null,"1997-06-02",1997,"1997-06-30",10.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-08-31",10.58,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB104,'Copper Prices'!J:J)","v":1760.2750000000001},992.33249999999998,null,null,8.5551710736387385E-2,2.8976676329732064E-2,-2.4182517669070155E-4,null,"2003-08-31",0.66348650687319033,0.50874273628611144,1.6320422204756273]
["1988-12-05","1988-12-31",1988,277.02999999999997,null,"1989-04-24",2.16,null,"1997-06-09",1997,"1997-06-30",10.220000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-09-30",12.052000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB105,'Copper Prices'!J:J)","v":1789.5229999999999},1020.6039999999999,null,null,0.13026519483790155,1.647905704921233E-2,2.8091655309637299E-2,null,"2003-09-30",0.74991570596334511,0.51712633686074272,1.6778889879840038]
["1988-12-12","1988-12-31",1988,276.29000000000002,null,"1989-05-01",2.2400000000000002,null,"1997-06-16",1997,"1997-06-30",10.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-10-31",13.842500000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB106,'Copper Prices'!J:J)","v":1920.5429999999999},1039.25,null,null,0.13851294844693035,7.0658854662260698E-2,1.8104690247377538E-2,null,"2003-10-31",0.85378874148298922,0.55366589153901313,1.7082666483809401]
["1988-12-19","1988-12-31",1988,277.87,null,"1989-05-08",2.29,null,"1997-06-23",1997,"1997-06-30",10.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-11-30",15.377500000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB107,'Copper Prices'!J:J)","v":2055.4250000000002},1049.26,null,null,0.10516183238540101,6.7874680661704212E-2,9.5858546526448162E-3,null,"2003-11-30",0.94357473000736591,0.59124578712050135,1.7246418441802804]
["1988-12-27","1988-12-31",1988,277.72000000000003,null,"1989-05-15",2.36,null,"1997-06-30",1997,"1997-06-30",10.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-12-31",16.054000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB108,'Copper Prices'!J:J)","v":2201.2860000000001},1085.7339999999999,null,null,4.3052637608998828E-2,6.8559095821192892E-2,3.4171102163601585E-2,null,"2003-12-31",0.9841981109153819,0.63178106369357234,1.7835747568333868]
["1989-01-03","1989-01-31",1989,280.67,null,"1989-05-22",2.2999999999999998,null,"1997-07-07",1997,"1997-07-31",10.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-01-31",14.557500000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB109,'Copper Prices'!J:J)","v":2423.5709999999999},1133.5925,null,null,-9.7851714980247168E-2,9.6200337307534287E-2,4.3135537315259209E-2,null,"2004-01-31",0.88789263788199224,0.69255861512540673,1.860510212311328]
["1989-01-09","1989-01-31",1989,283.87,null,"1989-05-30",2.37,null,"1997-07-14",1997,"1997-07-31",9.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-02-29",15.4175,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB110,'Copper Prices'!J:J)","v":2759.5250000000001},1144.4049999999997,null,null,5.7396903154372798E-2,0.1298164911224246,9.4930580038705675E-3,null,"2004-02-29",0.93885492562998563,0.78246414443759282,1.878172143673593]
["1989-01-16","1989-01-31",1989,286.63,null,"1989-06-05",2.36,null,"1997-07-21",1997,"1997-07-31",9.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-03-31",15.426000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB111,'Copper Prices'!J:J)","v":3008.7170000000001},1127.4159999999999,null,null,5.5116962829679394E-4,8.6455178576395245E-2,-1.4956562775282674E-2,null,"2004-03-31",0.93937239395036964,0.85011222177457113,1.8500811441039517]
["1989-01-23","1989-01-31",1989,293.82,null,"1989-06-12",2.31,null,"1997-07-28",1997,"1997-07-31",10.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-04-30",12.9275,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB112,'Copper Prices'!J:J)","v":2948.7249999999999},1130.4575,null,null,-0.17669757222356805,-2.0140868509932387E-2,2.6941295335501454E-3,null,"2004-04-30",0.77338757252549817,0.83299022329712302,1.8550655023537463]
["1989-01-30","1989-01-31",1989,296.97000000000003,null,"1989-06-19",2.41,null,"1997-08-04",1997,"1997-08-31",10.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-05-31",11.6325,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB113,'Copper Prices'!J:J)","v":2733.5},1102.1600000000001,null,null,-0.10555392055157298,-7.5790034182175323E-2,-2.5350527290046873E-2,null,"2004-05-31",0.69175348213956789,0.76985786580001625,1.8080386137115032]
["1989-02-06","1989-02-28",1989,292.02,null,"1989-06-26",2.4300000000000002,null,"1997-08-11",1997,"1997-08-31",10.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-06-30",12.304000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB114,'Copper Prices'!J:J)","v":2686.7049999999999},1130.76,null,null,5.6121508026621858E-2,-1.7267303614202017E-2,2.5618082270321405E-2,null,"2004-06-30",0.73057573073990723,0.75656449629146572,1.8543570956654822]
["1989-02-13","1989-02-28",1989,296.76,null,"1989-07-03",2.5,null,"1997-08-18",1997,"1997-08-31",10.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-07-31",13.247500000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB115,'Copper Prices'!J:J)","v":2808.4319999999998},1100.53,null,null,7.3884442621491991E-2,4.4310784745590137E-2,-2.7098091075494282E-2,null,"2004-07-31",0.78455391139841446,0.79008846283279266,1.8041075582006498]
["1989-02-21","1989-02-28",1989,287.13,null,"1989-07-10",2.58,null,"1997-08-25",1997,"1997-08-31",10.130000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-08-31",13.298000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB116,'Copper Prices'!J:J)","v":2846.0949999999998},1089.704,null,null,3.8047925954830522E-3,1.3321558808962429E-2,-9.8857822200029977E-3,null,"2004-08-31",0.78753897631126035,0.80061367275470241,1.7862725437788167]
["1989-02-27","1989-02-28",1989,291.18,null,"1989-07-17",2.64,null,"1997-09-02",1997,"1997-09-30",10.130000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-09-30",14.7125,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB117,'Copper Prices'!J:J)","v":2894.864},1123.52,null,null,0.10108382460613172,1.6990253080716122E-2,3.0560514268899407E-2,null,"2004-09-30",0.8671464280632003,0.8142163016746865,1.8408619513411124]
["1989-03-06","1989-03-31",1989,292.88,null,"1989-07-24",2.69,null,"1997-09-08",1997,"1997-09-30",10.039999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-10-31",14.379999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB118,'Copper Prices'!J:J)","v":3012.2379999999998},1114.07,null,null,-2.2859120293494597E-2,3.9745191706240302E-2,-8.4466378422005262E-3,null,"2004-10-31",0.84732422355202952,0.84657748467509297,1.8253128571206474]
["1989-03-13","1989-03-31",1989,292.69,null,"1989-07-31",2.76,null,"1997-09-15",1997,"1997-09-30",9.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-11-30",14.969999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB119,'Copper Prices'!J:J)","v":3122.7950000000001},1178.9000000000001,null,null,4.0209846138636422E-2,3.6045110055299812E-2,5.6561824160214914E-2,null,"2004-11-30",0.88139500021059625,0.87709246328054569,1.9285558819824848]
["1989-03-20","1989-03-31",1989,288.98,null,"1989-08-07",2.8,null,"1997-09-22",1997,"1997-09-30",10.130000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-12-31",14.4175,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB120,'Copper Prices'!J:J)","v":3145.4520000000002},1201.0625,null,null,-3.7605451924106206E-2,7.2291658809021759E-3,1.8624781394563961E-2,null,"2004-12-31",0.8482497429040291,0.88343311019048998,1.964474813691609]
["1989-03-27","1989-03-31",1989,294.87,null,"1989-08-14",2.82,null,"1997-09-29",1997,"1997-09-30",10.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-01-31",14.124000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB121,'Copper Prices'!J:J)","v":3170},1182.5939999999998,null,null,-2.0567268441290702E-2,7.773987872763539E-3,-1.549625088550447E-2,null,"2005-01-31",0.83080356273646605,0.89030090847550869,1.9340328191203893]
["1989-04-03","1989-04-30",1989,297.16000000000003,null,"1989-08-21",2.88,null,"1997-10-06",1997,"1997-10-31",10.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-02-28",15.74,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB122,'Copper Prices'!J:J)","v":3253.7},1210.0949999999998,null,null,0.10832976492311708,2.6061222435012812E-2,2.2988538098402584E-2,null,"2005-02-28",0.92080431738499569,0.91350323848538284,1.9784934062662991]
["1989-04-10","1989-04-30",1989,301.36,null,"1989-08-28",2.91,null,"1997-10-13",1997,"1997-10-31",10.210000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-03-31",15.754999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB123,'Copper Prices'!J:J)","v":3379.49},1183.5174999999999,null,null,9.5253221998073368E-4,3.7932000212085516E-2,-2.2207932411059131E-2,null,"2005-03-31",0.92168141316560237,0.94815424352135125,1.9345551584242111]
["1989-04-17","1989-04-30",1989,309.61,null,"1989-09-05",2.9,null,"1997-10-20",1997,"1997-10-31",10.050000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-04-30",14.1325,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB124,'Copper Prices'!J:J)","v":3394.4760000000001},1158.1974999999998,null,null,-0.10868066564192903,4.4245939375667656E-3,-2.162601922696944E-2,null,"2005-04-30",0.82151246367297093,0.9523494410391139,1.8927184313724961]
["1989-04-24","1989-04-30",1989,309.64,null,"1989-09-11",2.8,null,"1997-10-27",1997,"1997-10-31",8.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-05-31",13.764000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB125,'Copper Prices'!J:J)","v":3249.1},1181.896,null,null,-2.6420621632074811E-2,-4.377136955940697E-2,2.0255011363871086E-2,null,"2005-05-31",0.79980759370423371,0.91066380170569616,1.9310554647085543]
["1989-05-01","1989-05-31",1989,307.61,null,"1989-09-18",2.79,null,"1997-11-03",1997,"1997-11-30",8.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-06-30",14.685,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB126,'Copper Prices'!J:J)","v":3524.0680000000002},1200.27,null,null,6.4770076715349442E-2,8.1237969227571816E-2,1.5426602836001266E-2,null,"2005-06-30",0.85161119290597598,0.98464427960532697,1.960845090416903]
["1989-05-08","1989-05-31",1989,313.83999999999997,null,"1989-09-25",2.82,null,"1997-11-10",1997,"1997-11-30",8.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-07-31",15.657500000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB127,'Copper Prices'!J:J)","v":3614.2139999999999},1226.9100000000001,null,null,6.4123470766847532E-2,2.5258400442055701E-2,2.1952281920055845E-2,null,"2005-07-31",0.90621945833900241,1.0095148191125778,2.0038901146432924]
["1989-05-15","1989-05-31",1989,321.24,null,"1989-10-02",2.96,null,"1997-11-17",1997,"1997-11-30",8.1999999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-08-31",16.542000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB128,'Copper Prices'!J:J)","v":3797.75},1219.9280000000003,null,null,5.4952565852283898E-2,4.953438152156002E-2,-5.706972795119762E-3,null,"2005-08-31",0.95601854279999743,1.059520511314169,1.9924539682746136]
["1989-05-22","1989-05-31",1989,321.58999999999997,null,"1989-10-09",2.76,null,"1997-11-24",1997,"1997-11-30",7.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-09-30",18.21,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB129,'Copper Prices'!J:J)","v":3857.8409999999999},1230.8724999999999,null,null,9.6068292469801933E-2,1.5698914464857133E-2,8.9314268981249747E-3,null,"2005-09-30",1.0478616117762616,1.076153833195052,2.0102494252401373]
["1989-05-30","1989-05-31",1989,325.52,null,"1989-10-16",2.71,null,"1997-12-01",1997,"1997-12-31",7.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-10-31",19.277999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB130,'Copper Prices'!J:J)","v":4059.7620000000002},1196.1220000000001,null,null,5.6993655622259672E-2,5.1016650635234244E-2,-2.8638610493237165E-2,null,"2005-10-31",1.1075830756176237,1.1310555973329321,1.9526786749564311]
["1989-06-05","1989-06-30",1989,326.69,null,"1989-10-23",2.65,null,"1997-12-08",1997,"1997-12-31",5.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-11-30",21.122499999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB131,'Copper Prices'!J:J)","v":4269.3410000000003},1254.08,null,null,9.1374273683086191E-2,5.0335131571619722E-2,4.7317579014054791E-2,null,"2005-11-30",1.2087876746958628,1.1879874296395021,2.0450747024477418]
["1989-06-12","1989-06-30",1989,321.35000000000002,null,"1989-10-30",2.77,null,"1997-12-15",1997,"1997-12-31",5.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-12-31",22.130000000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB132,'Copper Prices'!J:J)","v":4576.7749999999996},1260.9099999999999,null,null,4.6595331018095765E-2,6.9535118848156927E-2,5.4314464795135776E-3,null,"2005-12-31",1.2651115365289107,1.2705942767496015,2.0561824162406936]
["1989-06-19","1989-06-30",1989,328,null,"1989-11-06",2.71,null,"1997-12-22",1997,"1997-12-31",5.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-01-31",24.695999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB133,'Copper Prices'!J:J)","v":4734.3329999999996},1276.46,null,null,0.10970713313689971,3.3846249197715346E-2,1.2256939016275999E-2,null,"2006-01-31",1.4039032962999156,1.3135991272696594,2.0813849187228946]
["1989-06-26",{"$f":"EOMONTH(A134,0)","v":"1989-06-30"},{"$f":"YEAR(A134)","v":1989},317.98,null,"1989-11-13",2.59,null,"1997-12-29",{"$f":"YEAR(I134)","v":1997},{"$f":"EOMONTH(I134,0)","v":"1997-12-31"},5.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-02-28",21.634999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB134,'Copper Prices'!J:J)","v":4982.3999999999996},1282.7224999999999,null,null,-0.13232891352301007,5.1070851834323777E-2,4.8941507690962041E-3,null,"2006-02-28",1.2181262984091752,1.3806857536681452,2.0915715303236477]
["1989-07-03","1989-07-31",1989,324.91000000000003,null,"1989-11-20",2.6,null,"1998-01-05",1998,"1998-01-31",5.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-03-31",22.37,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB135,'Copper Prices'!J:J)","v":5102.848},1296.6224999999999,null,null,3.3408401825190316E-2,2.3887112580511953E-2,1.0778034391458994E-2,null,"2006-03-31",1.2588219512602605,1.4136663497043251,2.1141145602096723]
["1989-07-10","1989-07-31",1989,331.84,null,"1989-11-27",2.69,null,"1998-01-12",1998,"1998-01-31",5.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-04-30",{"$f":"AVERAGEIF(K:K,AB136,L:L)","v":26.54},{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB136,'Copper Prices'!J:J)","v":6387.7780000000002},{"$f":"AVERAGEIF(B:B,AB136,D:D)","v":1301.6274999999998},null,null,0.17093225340202306,0.22458766184958451,3.8525978566820497E-3,null,"2006-04-30",1.4739952240211085,1.7311583698198567,2.1222593934331164]
["1989-07-17","1989-07-31",1989,335.9,null,"1989-12-04",2.66,null,"1998-01-20",1998,"1998-01-31",5.0999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(AB136,1)","v":"2006-05-31"},24.954000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB137,'Copper Prices'!J:J)","v":8045.857},1290.482,null,null,{"$f":"LN(AC137/AC136)","v":-6.1618898915231812E-2},{"$f":"LN(AD137/AD136)","v":0.23077082347565639},{"$f":"LN(AE137/AE136)","v":-8.5996125450389302E-3},null,"2006-05-31",{"$f":"AM136*(1+AH137)","v":1.3831692613106175},{"$f":"AN136*(1+AI137)","v":2.1306592123899599},{"$f":"AO136*(1+AJ137)","v":2.1040087849295221}]
["1989-07-24","1989-07-31",1989,342.15,null,"1989-12-11",2.63,null,"1998-01-26",1998,"1998-01-31",5.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-06-30",21.3125,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB138,'Copper Prices'!J:J)","v":7197.6139999999996},1254.635,null,null,-0.15774037494509413,-0.11140771835160589,-2.8171098367938088E-2,null,"2006-06-30",1.1649876234189518,1.8932873309527649,2.0447365464822669]
["1989-07-31","1989-07-31",1989,343.92,null,"1989-12-18",2.74,null,"1998-02-02",1998,"1998-02-28",5.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-07-31",22.839999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB139,'Copper Prices'!J:J)","v":7712.0950000000003},1259.9760000000001,null,null,6.9219629744073793E-2,6.9040293485414267E-2,4.2479795337517501E-3,null,"2006-07-31",1.2456276353684399,2.0240004439339603,2.0534225454836377]
["1989-08-07","1989-08-31",1989,344.74,null,"1989-12-26",2.77,null,"1998-02-09",1998,"1998-02-28",5.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-08-31",23.8825,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB140,'Copper Prices'!J:J)","v":7695.6589999999997},1293.7850000000001,null,null,4.4632588374217144E-2,-2.1334720471674565E-3,2.6479357642778412E-2,null,"2006-08-31",1.3012232208853889,2.0196822955633729,2.1077958554572436]
["1989-08-14","1989-08-31",1989,346.03,null,"1990-01-02",2.9,null,"1998-02-17",1998,"1998-02-28",5.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-09-30",23.017500000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB141,'Copper Prices'!J:J)","v":7602.357},1317.3024999999998,null,null,-3.6891176982162391E-2,-1.2198072859560413E-2,1.8014054267435301E-2,null,"2006-09-30",1.2532195647504067,1.9950460637689267,2.1457658043821257]
["1989-08-21","1989-08-31",1989,350.52,null,"1990-01-08",2.92,null,"1998-02-23",1998,"1998-02-28",5.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-10-31",24.762,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB142,'Copper Prices'!J:J)","v":7500.3860000000004},1365.09,null,null,7.3055423818635723E-2,-1.3503844905807232E-2,3.5634275456157515E-2,null,"2006-10-31",1.344774051191054,1.9681052711438498,2.2222286141198819]
["1989-08-28","1989-08-31",1989,353.73,null,"1990-01-15",2.9,null,"1998-03-02",1998,"1998-03-31",5.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-11-30",25.959999999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB143,'Copper Prices'!J:J)","v":7029.1819999999998},1394.94,null,null,4.7246671837389322E-2,-6.4884145295892662E-2,2.1631043066349821E-2,null,"2006-11-30",1.4083101494831145,1.84040644277334,2.2702977369751838]
["1989-09-05","1989-09-30",1989,348.76,null,"1990-01-22",2.85,null,"1998-03-09",1998,"1998-03-31",5.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-12-31",25.0825,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB144,'Copper Prices'!J:J)","v":6675.1049999999996},1416.4974999999999,null,null,-3.4386500018258395E-2,-5.1685406089004043E-2,1.5335871777705476E-2,null,"2006-12-31",1.3598832925022,1.7452842884097806,2.3051147319666501]
["1989-09-11","1989-09-30",1989,345.06,null,"1990-01-29",2.92,null,"1998-03-16",1998,"1998-03-31",6.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-01-31",23.878,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB145,'Copper Prices'!J:J)","v":5669.6589999999997},1428.3020000000001,null,null,-4.9212858894434254E-2,-0.16325595966203316,8.299050778158467E-3,null,"2007-01-31",1.2929595479153906,1.4603562270223733,2.3242449961767222]
["1989-09-18","1989-09-30",1989,347.05,null,"1990-02-05",2.74,null,"1998-03-23",1998,"1998-03-31",7.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-02-28",24.607500000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB146,'Copper Prices'!J:J)","v":5676.45},1432.99,null,null,3.0093741598032932E-2,1.1970625015034243E-3,3.2768443031077478E-3,null,"2007-02-28",1.3318695384470658,1.4621043647005789,2.3318611851514706]
["1989-09-25","1989-09-30",1989,349.15,null,"1990-02-12",2.83,null,"1998-03-30",1998,"1998-03-31",7.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-03-31",26.807499999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB147,'Copper Prices'!J:J)","v":6452.4769999999999},1411.6899999999998,null,null,8.5630424590934257E-2,0.12813805075525747,-1.4975602229697174E-2,null,"2007-03-31",1.4459180925240198,1.649455567994065,2.2969401595877721]
["1989-10-02","1989-10-31",1989,358.78,null,"1990-02-20",2.78,null,"1998-04-06",1998,"1998-04-30",7.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-04-30",30.490000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB148,'Copper Prices'!J:J)","v":7766.4740000000002},1476.1299999999997,null,null,0.12871706188799995,0.18535217663449791,4.463622995566003E-2,null,"2007-04-30",1.632032421124413,1.9551857477836569,2.3994669087455223]
["1989-10-09","1989-10-31",1989,333.65,null,"1990-02-26",2.78,null,"1998-04-13",1998,"1998-04-30",7.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-05-31",32.65,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB149,'Copper Prices'!J:J)","v":7681.42},1520.1675,null,null,6.8446094722276613E-2,-1.1011838827110767E-2,2.9396727974735522E-2,null,"2007-05-31",1.7437386668105213,1.9336555574519994,2.4700033847462941]
["1989-10-16","1989-10-31",1989,347.16,null,"1990-03-05",2.79,null,"1998-04-20",1998,"1998-04-30",7.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-06-30",35.72,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB150,'Copper Prices'!J:J)","v":7474.38},1511.6224999999999,null,null,8.9865900285858197E-2,-2.7323253208821618E-2,-5.6369488827215297E-3,null,"2007-06-30",1.9004413119667107,1.8808217970370931,2.4560801019263301]
["1989-10-23","1989-10-31",1989,335.06,null,"1990-03-12",2.79,null,"1998-04-27",1998,"1998-04-30",6.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-07-31",40.21,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB151,'Copper Prices'!J:J)","v":7972.57},1501.81,null,null,0.11840496490088442,6.4525727352440512E-2,-6.5125299348678615E-3,null,"2007-07-31",2.1254629988063201,2.0021831915112358,2.4400848067401015]
["1989-10-30","1989-10-31",1989,337.62,null,"1990-03-19",2.79,null,"1998-05-04",1998,"1998-05-31",6.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-08-31",37.127499999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB152,'Copper Prices'!J:J)","v":7513.5},1463.2349999999999,null,null,-7.9757785986219534E-2,-5.9305497561761129E-2,-2.6021309354337732E-2,null,"2007-08-31",1.9559407758258973,1.8834427211288669,2.3765906051330981]
["1989-11-06","1989-11-30",1989,339.1,null,"1990-03-26",2.71,null,"1998-05-11",1998,"1998-05-31",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-09-30",44.107499999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB153,'Copper Prices'!J:J)","v":7648.9750000000004},1497.575,null,null,0.17227190109712046,1.7870249449645482E-2,2.3197395242391151E-2,null,"2007-09-30",2.2928944117108014,1.9171003123795587,2.4317213167297242]
["1989-11-13","1989-11-30",1989,341.61,null,"1990-04-02",2.71,null,"1998-05-18",1998,"1998-05-31",6.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-10-31",49.896000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB154,'Copper Prices'!J:J)","v":8008.4350000000004},1532.9900000000002,null,null,0.123311003203738,4.5923709283635976E-2,2.3372943485407107E-2,null,"2007-10-31",2.5756335218591047,2.0051406697928451,2.4885578016379077]
["1989-11-20","1989-11-30",1989,343.97,null,"1990-04-09",2.64,null,"1998-05-26",1998,"1998-05-31",6.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-11-30",44.255000000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB155,'Copper Prices'!J:J)","v":6966.7049999999999},1458.5700000000002,null,null,-0.1199724798029812,-0.13935298853706352,-4.9763573022341426E-2,null,"2007-11-30",2.2666283811779819,1.725718325020003,2.3647182737557824]
["1989-11-27","1989-11-30",1989,350.63,null,"1990-04-16",2.61,null,"1998-06-01",1998,"1998-06-30",6.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-12-31",45.595999999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB156,'Copper Prices'!J:J)","v":6587.6670000000004},1469.4379999999999,null,null,2.9851633953691805E-2,-5.5943108090070234E-2,7.4235110764044147E-3,null,"2007-12-31",2.3342909419219562,1.629176278230394,2.3822727860535844]
["1989-12-04","1989-12-31",1989,348.69,null,"1990-04-23",2.5,null,"1998-06-08",1998,"1998-06-30",5.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-01-31",39.237500000000004,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB157,'Copper Prices'!J:J)","v":7061.0230000000001},1363.06,null,null,-0.15018707120645994,6.9390677268103135E-2,-7.5147842476816482E-2,null,"2008-01-31",1.9837106220109291,1.7422259235659288,2.2032501259904227]
["1989-12-11","1989-12-31",1989,350.14,null,"1990-04-30",2.61,null,"1998-06-15",1998,"1998-06-30",5.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-02-29",42.524999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB158,'Copper Prices'!J:J)","v":7887.69},1341.2549999999999,null,null,8.0459216113853343E-2,0.11071337446732632,-1.6126429466820424E-2,null,"2008-02-29",2.143318423654653,1.9351136346483668,2.1677195682358747]
["1989-12-18","1989-12-31",1989,347.42,null,"1990-05-07",2.72,null,"1998-06-22",1998,"1998-06-30",5.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-03-31",43.634,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB159,'Copper Prices'!J:J)","v":8439.2890000000007},1319.3280000000002,null,null,2.5744524687907045E-2,6.7594747027951499E-2,-1.6483226763205325E-2,null,"2008-03-31",2.1984971377264761,2.065917151252763,2.1319885550336051]
["1989-12-26","1989-12-31",1989,353.4,null,"1990-05-14",2.61,null,"1998-06-29",1998,"1998-06-30",5.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-04-30",49.7,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB160,'Copper Prices'!J:J)","v":8684.9320000000007},1383.7249999999999,null,null,0.13016827013275054,2.8691506717994763E-2,4.7656621971752917E-2,null,"2008-04-30",2.4846717070361346,2.1251914270767522,2.2335919276489453]
["1990-01-02","1990-01-31",1990,352.2,null,"1990-05-21",2.62,null,"1998-07-06",1998,"1998-07-31",5.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-05-31",52.362499999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB161,'Copper Prices'!J:J)","v":8382.75},1397.4850000000001,null,null,5.2185753170570039E-2,-3.5413547119474163E-2,9.8950545067524737E-3,null,"2008-05-31",2.6143361714494211,2.0499308603360671,2.2556934415188739]
["1990-01-08","1990-01-31",1990,339.93,null,"1990-05-29",2.78,null,"1998-07-13",1998,"1998-07-31",5.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-06-30",51.646000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB162,'Copper Prices'!J:J)","v":8260.5949999999993},1315.9839999999999,null,null,-1.3777938043355947E-2,-1.4679404114818509E-2,-6.008951776241505E-2,null,"2008-06-30",2.5783160096546864,2.0198390968297564,2.1201499103981623]
["1990-01-15","1990-01-31",1990,339.15,null,"1990-06-04",2.74,null,"1998-07-20",1998,"1998-07-31",5.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-07-31",44.465000000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB163,'Copper Prices'!J:J)","v":8414.0429999999997},1254.56,null,null,-0.14971038537819381,1.840547684846424E-2,-4.7799761274029684E-2,null,"2008-07-31",2.1923153262225163,2.0570151985640797,2.0188072508159745]
["1990-01-22","1990-01-31",1990,325.8,null,"1990-06-11",2.77,null,"1998-07-27",1998,"1998-07-31",5.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-08-31",39.027500000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB164,'Copper Prices'!J:J)","v":7634.7},1292.3875,null,null,-0.13043583700291878,-9.7198450517567939E-2,2.9706369492762525E-2,null,"2008-08-31",1.9063588416723554,1.8570765085725638,2.0787786849433822]
["1990-01-29","1990-01-31",1990,330.92,null,"1990-06-18",2.84,null,"1998-08-03",1998,"1998-08-31",5.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-09-30",29.451999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB165,'Copper Prices'!J:J)","v":6990.8639999999996},1212.318,null,null,-0.28150470634221436,-8.8099491410325109E-2,-6.3957053523116203E-2,null,"2008-09-30",1.3697098557644951,1.6934690126572587,1.9458261253277451]
["1990-02-05","1990-02-28",1990,333.62,null,"1990-06-25",2.84,null,"1998-08-10",1998,"1998-08-31",4.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-10-31",13.9275,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB166,'Copper Prices'!J:J)","v":4925.6959999999999},921.32249999999999,null,null,-0.74889651659363687,-0.35013856932114162,-0.27447937062321043,null,"2008-10-31",0.34393891603849192,1.10052019537576,1.4117369951055854]
["1990-02-12","1990-02-28",1990,332.72,null,"1990-07-02",3.04,null,"1998-08-17",1998,"1998-08-31",4.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-11-30",10.71,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB167,'Copper Prices'!J:J)","v":3717},875.13750000000005,null,null,-0.262687418453176,-0.28154869312118952,-5.1429120959935785E-2,null,"2008-11-30",0.25359049007875684,0.79067017261423866,1.339132602420684]
["1990-02-20","1990-02-28",1990,324.14999999999998,null,"1990-07-09",3.25,null,"1998-08-24",1998,"1998-08-31",4.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-12-31",10.104000000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB168,'Copper Prices'!J:J)","v":3071.9760000000001},889.65600000000018,null,null,-5.8246499411467201E-2,-0.19059588856020707,1.6453854286248543E-2,null,"2008-12-31",0.23881973174763085,0.63997168850677555,1.3611664951308786]
["1990-02-26","1990-02-28",1990,335.54,null,"1990-07-16",3.21,null,"1998-08-31",1998,"1998-08-31",4.9400000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-01-31",11.4275,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB169,'Copper Prices'!J:J)","v":3220.69},849.57500000000005,null,null,0.12309134617557224,4.7274619559790385E-2,-4.6098646712680491E-2,null,"2009-01-31",0.26821637402173581,0.67022610660997006,1.2984185617547026]
["1990-03-05","1990-03-31",1990,337.93,null,"1990-07-23",3.18,null,"1998-09-08",1998,"1998-09-30",4.9400000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-02-28",13.51,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB170,'Copper Prices'!J:J)","v":3314.7249999999999},800.14499999999998,null,null,0.16740742074834503,2.877904162263974E-2,-5.9943263198549313E-2,null,"2009-02-28",0.313117785399188,0.68951457162867813,1.2205871161655586]
["1990-03-12","1990-03-31",1990,341.91,null,"1990-07-30",3.32,null,"1998-09-14",1998,"1998-09-30",4.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-03-31",17.606000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB171,'Copper Prices'!J:J)","v":3749.75},773.38199999999995,null,null,0.26480960106660706,0.12331450715599361,-3.4019856197476342E-2,null,"2009-03-31",0.39603438123760643,0.77454172120594456,1.1790629179971139]
["1990-03-19","1990-03-31",1990,337.22,null,"1990-08-06",3.41,null,"1998-09-21",1998,"1998-09-30",4.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-04-30",19.545000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB172,'Copper Prices'!J:J)","v":4406.55},867.47749999999996,null,null,0.10447974620620375,0.16140289927380733,0.11481646983857699,null,"2009-04-30",0.43741195287824247,0.89955500061710891,1.3144387599591141]
["1990-03-26","1990-03-31",1990,339.94,null,"1990-08-13",3.43,null,"1998-09-28",1998,"1998-09-30",4.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-05-31",22.577500000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB173,'Copper Prices'!J:J)","v":4568.6319999999996},904.5625,null,null,0.14423433589789858,3.6121746181894385E-2,4.1861826512592126E-2,null,"2009-05-31",0.50050177541543872,0.93204849802605394,1.3694635672899491]
["1990-04-02","1990-04-30",1990,340.08,null,"1990-08-20",3.51,null,"1998-10-05",1998,"1998-10-31",4.1399999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-06-30",24.134,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB174,'Copper Prices'!J:J)","v":5013.9549999999999},924.57,null,null,6.6667799508592251E-2,9.301120827643071E-2,2.1877363166568461E-2,null,"2009-06-30",0.53386912743252968,1.0187394549996898,1.3994238190949357]
["1990-04-09","1990-04-30",1990,344.34,null,"1990-08-27",3.5,null,"1998-10-12",1998,"1998-10-31",4.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-07-31",25.122500000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB175,'Copper Prices'!J:J)","v":5215.5429999999997},946.5625,null,null,4.0142224289567721E-2,3.9418180929791741E-2,2.3508236657164623E-2,null,"2009-07-31",0.55529982168720204,1.058896311157185,1.4323218054178926]
["1990-04-16","1990-04-30",1990,335.12,null,"1990-09-04",3.45,null,"1998-10-19",1998,"1998-10-31",4.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-08-31",29.263999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB176,'Copper Prices'!J:J)","v":6165.3},1017.2059999999999,null,null,0.15259423270753308,0.16729359147759132,7.1977930854037156E-2,null,"2009-08-31",0.64003537190019066,1.2360428780530435,1.5354173652889913]
["1990-04-23","1990-04-30",1990,329.11,null,"1990-09-10",3.54,null,"1998-10-26",1998,"1998-10-31",4.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-09-30",30.865000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB177,'Copper Prices'!J:J)","v":6196.4319999999998},1045.155,null,null,5.3264764197349393E-2,5.0368452928305132E-3,2.710554668305086E-2,null,"2009-09-30",0.67412670506241712,1.2422686348051015,1.577035692361799]
["1990-04-30","1990-04-30",1990,338.39,null,"1990-09-17",3.49,null,"1998-11-02",1998,"1998-11-30",5.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-10-31",34.450000000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB178,'Copper Prices'!J:J)","v":6287.9769999999999},1068.74,null,null,0.10988614161380847,1.4665754833723623E-2,2.2315184723404716E-2,null,"2009-10-31",0.7482038876405559,1.2604874420407777,1.6122275351522548]
["1990-05-07","1990-05-31",1990,352,null,"1990-09-24",3.37,null,"1998-11-09",1998,"1998-11-30",5.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-11-30",37.048000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB179,'Copper Prices'!J:J)","v":6675.5950000000003},1090.3259999999998,null,null,7.270537171878326E-2,5.9818941531083969E-2,1.99963495936714E-2,null,"2009-11-30",0.80260232941290133,1.3358884666368804,1.6444662005697026]
["1990-05-14","1990-05-31",1990,354.64,null,"1990-10-01",3.22,null,"1998-11-16",1998,"1998-11-30",5.0999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-31",35.657499999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB180,'Copper Prices'!J:J)","v":6981.7139999999999},1112.615,null,null,-3.8254865763010591E-2,4.4836106478438296E-2,2.0236366408799718E-2,null,"2009-12-31",0.77189888504013116,1.3957845041703294,1.6777442211513178]
["1990-05-21","1990-05-31",1990,354.58,null,"1990-10-08",3.14,null,"1998-11-23",1998,"1998-11-30",5.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-31",35.46,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB181,'Copper Prices'!J:J)","v":7386.25},1111.6600000000001,null,null,-5.5542027693783764E-3,5.6325718308823595E-2,-8.5870682238745858E-4,null,"2010-01-31",0.76761160211516122,1.4744030689720482,1.6763035307423941]
["1990-05-29","1990-05-31",1990,363.16,null,"1990-10-15",3.08,null,"1998-11-30",1998,"1998-11-30",4.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-28",33.542499999999997,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB182,'Copper Prices'!J:J)","v":6848.1750000000002},1088.8399999999999,null,null,-5.5592009163572285E-2,-7.5637970258285267E-2,-2.0741484306816469E-2,null,"2010-02-28",0.72493853089631077,1.3628822134924159,1.6415345073660397]
["1990-06-04","1990-06-30",1990,358.71,null,"1990-10-22",3.12,null,"1998-12-07",1998,"1998-12-31",4.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-31",36.707999999999991,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB183,'Copper Prices'!J:J)","v":7462.826},1158.6560000000002,null,null,9.0181423474276878E-2,8.5951969437219888E-2,6.2147803335591563E-2,null,"2010-03-31",0.79031451954389109,1.4800246238530468,1.7435522710984115]
["1990-06-11","1990-06-30",1990,362.91,null,"1990-10-29",3.08,null,"1998-12-14",1998,"1998-12-31",3.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-30",36.502500000000005,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB184,'Copper Prices'!J:J)","v":7745.0749999999998},1197.6174999999998,null,null,-5.6139635631843867E-3,3.7122994632145363E-2,3.3073453866197977E-2,null,"2010-04-30",0.78587772262771616,1.5349675700197865,1.8012175666998893]
["1990-06-18","1990-06-30",1990,355.43,null,"1990-11-05",3.22,null,"1998-12-21",1998,"1998-12-31",3.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-31",31.127499999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB185,'Copper Prices'!J:J)","v":6837.6840000000002},1105.9150000000002,null,null,-0.15928907854915164,-0.12460807968233133,-7.9661119954430218E-2,null,"2010-05-31",0.66069598433804144,1.3436982087449665,1.6577305580549824]
["1990-06-25","1990-06-30",1990,358.02,null,"1990-11-12",3.25,null,"1998-12-28",1998,"1998-12-31",3.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-30",28.925999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB186,'Copper Prices'!J:J)","v":6499.2950000000001},1074.6659999999999,null,null,-7.3350828192890266E-2,-5.0755368325744184E-2,-2.8663130991853854E-2,null,"2010-06-30",0.61223338670312921,1.2754983112414731,1.6102148099202536]
["1990-07-02","1990-07-31",1990,358.42,null,"1990-11-19",3.3,null,"1999-01-04",1999,"1999-01-31",4.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-31",30.589999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB187,'Copper Prices'!J:J)","v":6735.25},1086.7750000000001,null,null,5.5932313511271849E-2,3.5661219217533062E-2,1.1204679364313283E-2,null,"2010-07-31",0.64647701643027644,1.3209841361302483,1.6282567505730785]
["1990-07-09","1990-07-31",1990,367.31,null,"1990-11-26",3.27,null,"1999-01-11",1999,"1999-01-31",4.1399999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-31",33.356000000000002,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB188,'Copper Prices'!J:J)","v":7283.9520000000002},1088.336,null,null,8.6564508061926976E-2,7.8318643359532009E-2,1.4353292939934615E-3,null,"2010-08-31",0.70243898133090565,1.4244418215714327,1.6305938351853186]
["1990-07-16","1990-07-31",1990,361.61,null,"1990-12-03",3.21,null,"1999-01-19",1999,"1999-01-31",4.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-30",38.387500000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB189,'Copper Prices'!J:J)","v":7709.2950000000001},1132.5125,null,null,0.14049421954220184,5.6753171647842195E-2,3.9788691554740928E-2,null,"2010-09-30",0.80112759778901055,1.5052834127734414,1.6954730303445693]
["1990-07-23","1990-07-31",1990,353.44,null,"1990-12-10",3.13,null,"1999-01-25",1999,"1999-01-31",3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-31",43.684999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB190,'Copper Prices'!J:J)","v":8292.4050000000007},1176.92,null,null,0.129272907983117,7.291329193272772E-2,3.8462240712617918E-2,null,"2010-10-31",0.90469169202072486,1.615038581690484,1.7606847221594337]
["1990-07-30","1990-07-31",1990,344.86,null,"1990-12-17",3.02,null,"1999-02-01",1999,"1999-02-28",4.1100000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-30",47.330000000000005,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB191,'Copper Prices'!J:J)","v":8469.8860000000004},1207.7800000000002,null,null,8.0139550168098928E-2,2.1177013666994853E-2,2.5883107167258414E-2,null,"2010-11-30",0.97719327726008209,1.6492402758076674,1.8062567135108412]
["1990-08-06","1990-08-31",1990,335.52,null,"1990-12-24",3.04,null,"1999-02-08",1999,"1999-02-28",3.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-31",53.879999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB192,'Copper Prices'!J:J)","v":9147.2620000000006},1249.68,null,null,0.12961500762400632,7.6937550229652971E-2,3.4103554819007093E-2,null,"2010-12-31",1.1038521913422754,1.7761287823683867,1.8678564883572579]
["1990-08-13","1990-08-31",1990,327.83,null,"1990-12-31",2.94,null,"1999-02-16",1999,"1999-02-28",3.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-31",52.69,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB193,'Copper Prices'!J:J)","v":9555.7000000000007},1287.06,null,null,-2.233366732096884E-2,4.3683235547073651E-2,2.947302903331276E-2,null,"2011-01-31",1.0791991237293146,1.8537158343305218,1.9229078768686729]
["1990-08-20","1990-08-31",1990,311.51,null,"1991-01-07",2.92,null,"1999-02-22",1999,"1999-02-28",3.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-28",49.245000000000005,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB194,'Copper Prices'!J:J)","v":9867.6},1328.2975000000001,null,null,-6.7617844599528618E-2,3.2118827700604771E-2,3.1537499475674365E-2,null,"2011-02-28",1.0062260050890384,1.9132550138192668,1.9835515830271886]
["1990-08-27","1990-08-31",1990,322.56,null,"1991-01-14",3.02,null,"1999-03-01",1999,"1999-03-31",3.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-31",49.302499999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB195,'Copper Prices'!J:J)","v":9503.36},1307.425,null,null,1.1669500804211081E-3,-3.7611242497208063E-2,-1.583849311456224E-2,null,"2011-03-31",1.0074002206065986,1.8412951155355113,1.9521351149370334]
["1990-09-04","1990-09-30",1990,323.39999999999998,null,"1991-01-21",3.07,null,"1999-03-08",1999,"1999-03-31",3.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-30",51.204999999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB196,'Copper Prices'!J:J)","v":9492.7900000000009},1337.21,null,null,3.7862393825313929E-2,-1.1128571937860036E-3,2.2525799913695532E-2,null,"2011-04-30",1.0455428044989139,1.8392460170203047,1.9961085199406043]
["1990-09-10","1990-09-30",1990,316.83,null,"1991-01-28",3.08,null,"1999-03-15",1999,"1999-03-31",3.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-31",47.058000000000007,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB197,'Copper Prices'!J:J)","v":8959.9},1328.5,null,null,-8.4456300068816312E-2,-5.7773496881446923E-2,-6.5348676310055982E-3,null,"2011-05-31",0.95724012766736188,1.7329863429917685,1.9830642149856699]
["1990-09-17",{"$f":"EOMONTH(A198,0)","v":"1990-09-30"},{"$f":"YEAR(A198)","v":1990},311.32,null,"1991-02-04",3.08,null,"1999-03-22",{"$f":"YEAR(I198)","v":1999},{"$f":"EOMONTH(I198,0)","v":"1999-03-31"},4.1100000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-30",47.15,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB198,'Copper Prices'!J:J)","v":9066.85},1287.6500000000001,null,null,1.9531256208818485E-3,1.1865838807371831E-2,-3.1231634593771419E-2,null,"2011-06-30",0.95910973788604514,1.7535496795930856,1.9211298780472532]
["1990-09-24","1990-09-30",1990,306.05,null,"1991-02-11",3.19,null,"1999-03-29",1999,"1999-03-31",3.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-31",52.144999999999996,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB199,'Copper Prices'!J:J)","v":9650.4599999999991},1324.31,null,null,0.10069429049370962,6.2380677590931077E-2,2.8072717457414836E-2,null,"2011-07-31",1.0556866124480881,1.8629372967954623,1.9750612143126718]
["1990-10-01","1990-10-31",1990,311.5,null,"1991-02-19",3.21,null,"1999-04-05",1999,"1999-04-30",4.0199999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-31",{"$f":"AVERAGEIF(K:K,AB200,L:L)","v":42.472000000000001},{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB200,'Copper Prices'!J:J)","v":9000.76},{"$f":"AVERAGEIF(B:B,AB200,D:D)","v":1170.498},null,null,-0.20518326429180578,-6.969656439314266E-2,-0.12346226980551389,null,"2011-08-31",0.8390773872368309,1.7330969675289702,1.7312156737887947]
["1990-10-08","1990-10-31",1990,300.02999999999997,null,"1991-02-25",3.24,null,"1999-04-12",1999,"1999-04-30",4.9000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(AB200,1)","v":"2011-09-30"},34.8825,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB201,'Copper Prices'!J:J)","v":8300.14},1159.5225,null,null,{"$f":"LN(AC201/AC200)","v":-0.19685976449714571},{"$f":"LN(AD201/AD200)","v":-8.1036636085254993E-2},{"$f":"LN(AE201/AE200)","v":-9.4210168347723944E-3},null,"2011-09-30",{"$f":"AM200*(1+AH201)","v":0.67389681039050808},{"$f":"AN200*(1+AI201)","v":1.5926526192708661},{"$f":"AO200*(1+AJ201)","v":1.7149058617814086}]
["1990-10-15","1990-10-31",1990,312.48,null,"1991-03-04",3.3,null,"1999-04-19",1999,"1999-04-30",4.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-31",36.522000000000006,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB202,'Copper Prices'!J:J)","v":7394.19},1231.3220000000001,null,null,4.5929547955617815E-2,-0.1155778254352027,6.0080106510711322E-2,null,"2011-10-31",0.70484858626047686,1.4085772928618596,1.8179375886130786]
["1990-10-22","1990-10-31",1990,304.70999999999998,null,"1991-03-11",3.38,null,"1999-04-26",1999,"1999-04-30",5.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-30",35.975000000000001,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB203,'Copper Prices'!J:J)","v":7581.02},1220.6125,null,null,-1.5090565966410955E-2,2.4953198550095517E-2,-8.7356070108312815E-3,null,"2011-11-30",0.69421202217318156,1.4437258017237975,1.8020568002687365]
["1990-10-29","1990-10-31",1990,311.85000000000002,null,"1991-03-18",3.27,null,"1999-05-03",1999,"1999-05-31",5.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-31",36.4375,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB204,'Copper Prices'!J:J)","v":7565.48},1249.4450000000002,null,null,1.2774211337279589E-2,-2.0519599184826865E-3,2.3346670776055539E-2,null,"2011-12-31",0.70308003325730195,1.4407633342453809,1.8441288271043625]
["1990-11-05","1990-11-30",1990,313.74,null,"1991-03-25",3.33,null,"1999-05-10",1999,"1999-05-31",6.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-31",41.791999999999994,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB205,'Copper Prices'!J:J)","v":8040.47},1308.702,null,null,0.13710646954325459,6.0891743867144736E-2,4.6336353595231618E-2,null,"2012-01-31",0.79947685442356475,1.5284939261674242,1.9295790325122302]
["1990-11-12","1990-11-30",1990,317.12,null,"1991-04-01",3.41,null,"1999-05-17",1999,"1999-05-31",5.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-29",41.997499999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB206,'Copper Prices'!J:J)","v":8441.49},1359.81,null,null,4.9051590482664066E-3,4.8671294117091347E-2,3.8309177793576177E-2,null,"2012-02-29",0.80339841554992009,1.6028877036041065,2.0034996187354981]
["1990-11-19","1990-11-30",1990,315.10000000000002,null,"1991-04-08",3.41,null,"1999-05-24",1999,"1999-05-31",5.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-31",37.152500000000003,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB207,'Copper Prices'!J:J)","v":8470.7800000000007},1395.155,null,null,-0.12257902905164468,3.4637608415940633E-3,2.5660536106225946E-2,null,"2012-03-31",0.70491861783018117,1.6084397232653231,2.0549104930408699]
["1990-11-26","1990-11-30",1990,322.22000000000003,null,"1991-04-15",3.56,null,"1999-06-01",1999,"1999-06-30",5.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-30",36.341999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB208,'Copper Prices'!J:J)","v":8289.48},1383.866,null,null,-2.2056966423722447E-2,-2.163535314869889E-2,-8.1244885132655507E-3,null,"2012-04-30",0.68937025154524401,1.5736405618340823,2.0382153963443708]
["1990-12-03","1990-12-31",1990,327.75,null,"1991-04-22",3.73,null,"1999-06-07",1999,"1999-06-30",6.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-31",31.91,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB209,'Copper Prices'!J:J)","v":7955.6428571428596},1311.1175000000001,null,null,-0.13005465693671292,-4.1105770770339951E-2,-5.4001204693908865E-2,null,"2012-05-31",0.59971443997815177,1.5089548536244215,1.9281493095161018]
["1990-12-10","1990-12-31",1990,326.82,null,"1991-04-29",3.69,null,"1999-06-14",1999,"1999-06-30",5.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-30",32.767499999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB210,'Copper Prices'!J:J)","v":7423.0238095238101},1341.42,null,null,2.6517730221411448E-2,-6.9294974569257567E-2,2.2848927363202615E-2,null,"2012-06-30",0.61561750570737728,1.4043918654163594,1.9722054530346445]
["1990-12-17","1990-12-31",1990,331.75,null,"1991-05-06",3.94,null,"1999-06-21",1999,"1999-06-30",6.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-31",33.173999999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB211,'Copper Prices'!J:J)","v":7584.2613636363603},1370.2159999999999,null,null,1.2329266072287296E-2,2.1488731199575076E-2,2.1239637277825272E-2,null,"2012-07-31",0.62320761773400146,1.4345704647111615,2.0140943814944494]
["1990-12-24","1990-12-31",1990,328.72,null,"1991-05-13",3.86,null,"1999-06-28",1999,"1999-06-30",6.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-31",35.377499999999998,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB212,'Copper Prices'!J:J)","v":7515.5326086956502},1410.4349999999999,null,null,6.4309588260538425E-2,-9.1033334228543955E-3,2.8929775802842329E-2,null,"2012-08-31",0.66328584303130611,1.4215110914523166,2.0723616803968485]
["1990-12-31","1990-12-31",1990,321,null,"1991-05-20",3.8,null,"1999-07-06",1999,"1999-07-31",6.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-30",39.907499999999999,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB213,'Copper Prices'!J:J)","v":8087.74},1451.1275000000001,null,null,0.12048825131210768,7.3377441370908708E-2,2.8442673027100331E-2,null,"2012-09-30",0.74320399437822537,1.5258179382234554,2.1313051860662684]
["1991-01-07","1991-01-31",1991,315.23,null,"1991-05-28",3.75,null,"1999-07-12",1999,"1999-07-31",6.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-31",39.617999999999995,{"$f":"AVERAGEIF('Copper Prices'!I:I,'Stock Prices'!AB214,'Copper Prices'!J:J)","v":8062.03},1429.77,null,null,-7.2807157160077905E-3,-3.1839489626981242E-3,-1.4827248300881932E-2,null,"2012-10-31",0.73779293737615614,1.5209598117817826,2.0997037948675064]
[]
[]
["1991-01-28","1991-01-31",1991,343.05,null,"1991-06-17",3.8,null,"1999-08-02",1999,"1999-08-31",6.35]
["1991-02-04","1991-02-28",1991,359.35,null,"1991-06-24",3.81,null,"1999-08-09",1999,"1999-08-31",6.47]
["1991-02-11","1991-02-28",1991,369.06,null,"1991-07-01",3.9,null,"1999-08-16",1999,"1999-08-31",6.4]
["1991-02-19","1991-02-28",1991,365.65,null,"1991-07-08",3.97,null,"1999-08-23",1999,"1999-08-31",6.47]
["1991-02-25","1991-02-28",1991,370.47,null,"1991-07-15",4.09,null,"1999-08-30",1999,"1999-08-31",6.05]
["1991-03-04","1991-03-31",1991,374.95,null,"1991-07-22",4.1100000000000003,null,"1999-09-07",1999,"1999-09-30",5.84]
["1991-03-11","1991-03-31",1991,373.59,null,"1991-07-29",4.2,null,"1999-09-13",1999,"1999-09-30",5.31]
["1991-03-18","1991-03-31",1991,367.48,null,"1991-08-05",4.3099999999999996,null,"1999-09-20",1999,"1999-09-30",5.41]
["1991-03-25","1991-03-31",1991,375.22,null,"1991-08-12",4.24,null,"1999-09-27",1999,"1999-09-30",6.19]
["1991-04-01","1991-04-30",1991,375.36,null,"1991-08-19",4.24,null,"1999-10-04",1999,"1999-10-31",6.33]
["1991-04-08","1991-04-30",1991,380.4,null,"1991-08-26",4.21,null,"1999-10-11",1999,"1999-10-31",6.33]
["1991-04-15","1991-04-30",1991,384.2,null,"1991-09-03",4.3499999999999996,null,"1999-10-18",1999,"1999-10-31",6.03]
["1991-04-22","1991-04-30",1991,379.02,null,"1991-09-09",4.3600000000000003,null,"1999-10-25",1999,"1999-10-31",6.17]
["1991-04-29","1991-04-30",1991,380.8,null,"1991-09-16",4.3600000000000003,null,"1999-11-01",1999,"1999-11-30",6.26]
["1991-05-06","1991-05-31",1991,375.74,null,"1991-09-23",4.38,null,"1999-11-08",1999,"1999-11-30",6.72]
["1991-05-13","1991-05-31",1991,372.39,null,"1991-09-30",4.42,null,"1999-11-15",1999,"1999-11-30",6.26]
["1991-05-20","1991-05-31",1991,377.49,null,"1991-10-07",4.38,null,"1999-11-22",1999,"1999-11-30",6.17]
["1991-05-28","1991-05-31",1991,389.83,null,"1991-10-14",4.58,null,"1999-11-29",1999,"1999-11-30",5.93]
["1991-06-03","1991-06-30",1991,379.43,null,"1991-10-21",4.5599999999999996,null,"1999-12-06",1999,"1999-12-31",5.89]
["1991-06-10","1991-06-30",1991,382.29,null,"1991-10-28",4.78,null,"1999-12-13",1999,"1999-12-31",6.44]
["1991-06-17","1991-06-30",1991,377.75,null,"1991-11-04",4.76,null,"1999-12-20",1999,"1999-12-31",6.21]
["1991-06-24","1991-06-30",1991,371.16,null,"1991-11-11",4.67,null,"1999-12-27",1999,"1999-12-31",7.8]
["1991-07-01","1991-07-31",1991,374.08,null,"1991-11-18",4.5199999999999996,null,"2000-01-03",2000,"2000-01-31",7.25]
["1991-07-08","1991-07-31",1991,380.25,null,"1991-11-25",4.37,null,"2000-01-10",2000,"2000-01-31",7.02]
["1991-07-15","1991-07-31",1991,384.22,null,"1991-12-02",4.2300000000000004,null,"2000-01-18",2000,"2000-01-31",6.79]
["1991-07-22","1991-07-31",1991,380.93,null,"1991-12-09",4.2,null,"2000-01-24",2000,"2000-01-31",6.44]
["1991-07-29","1991-07-31",1991,387.18,null,"1991-12-16",3.99,null,"2000-01-31",2000,"2000-01-31",6.86]
["1991-08-05","1991-08-31",1991,387.12,null,"1991-12-23",3.99,null,"2000-02-07",2000,"2000-02-29",6.72]
["1991-08-12","1991-08-31",1991,385.58,null,"1991-12-30",4.1900000000000004,null,"2000-02-14",2000,"2000-02-29",6.65]
["1991-08-19","1991-08-31",1991,394.17,null,"1992-01-06",4.0999999999999996,null,"2000-02-22",2000,"2000-02-29",5.17]
["1991-08-26","1991-08-31",1991,395.43,null,"1992-01-13",4.25,null,"2000-02-28",2000,"2000-02-29",5.0599999999999996]
["1991-09-03","1991-09-30",1991,389.1,null,"1992-01-20",4.05,null,"2000-03-06",2000,"2000-03-31",4.83]
["1991-09-09","1991-09-30",1991,383.59,null,"1992-01-27",4.13,null,"2000-03-13",2000,"2000-03-31",4.87]
["1991-09-16","1991-09-30",1991,387.92,null,"1992-02-03",4.01,null,"2000-03-20",2000,"2000-03-31",5.01]
["1991-09-23","1991-09-30",1991,385.9,null,"1992-02-10",4.1100000000000003,null,"2000-03-27",2000,"2000-03-31",4.46]
["1991-09-30","1991-09-30",1991,381.25,null,"1992-02-18",4.1500000000000004,null,"2000-04-03",2000,"2000-04-30",4.04]
["1991-10-07","1991-10-31",1991,381.45,null,"1992-02-24",4.1500000000000004,null,"2000-04-10",2000,"2000-04-30",4.04]
["1991-10-14","1991-10-31",1991,392.5,null,"1992-03-02",4.05,null,"2000-04-17",2000,"2000-04-30",3.7]
["1991-10-21","1991-10-31",1991,384.2,null,"1992-03-09",4.09,null,"2000-04-24",2000,"2000-04-30",3.56]
["1991-10-28","1991-10-31",1991,391.32,null,"1992-03-16",4.13,null,"2000-05-01",2000,"2000-05-31",4.2300000000000004]
["1991-11-04","1991-11-30",1991,392.89,null,"1992-03-23",4.0599999999999996,null,"2000-05-08",2000,"2000-05-31",3.93]
["1991-11-11","1991-11-30",1991,382.62,null,"1992-03-30",4.09,null,"2000-05-15",2000,"2000-05-31",3.93]
["1991-11-18","1991-11-30",1991,376.14,null,"1992-04-06",4.21,null,"2000-05-22",2000,"2000-05-31",3.51]
["1991-11-25","1991-11-30",1991,375.22,null,"1992-04-13",4.18,null,"2000-05-30",2000,"2000-05-31",3.47]
["1991-12-02","1991-12-31",1991,379.1,null,"1992-04-20",4.1900000000000004,null,"2000-06-05",2000,"2000-06-30",3.28]
["1991-12-09",{"$f":"EOMONTH(A262,0)","v":"1991-12-31"},{"$f":"YEAR(A262)","v":1991},384.47,null,"1992-04-27",4.32,null,"2000-06-12",{"$f":"YEAR(I262)","v":2000},{"$f":"EOMONTH(I262,0)","v":"2000-06-30"},3.58]
["1991-12-16","1991-12-31",1991,387.04,null,"1992-05-04",4.37,null,"2000-06-19",2000,"2000-06-30",3.58]
["1991-12-23","1991-12-31",1991,406.46,null,"1992-05-11",4.33,null,"2000-06-26",2000,"2000-06-30",3.42]
["1991-12-30","1991-12-31",1991,419.34,null,"1992-05-18",4.4800000000000004,null,"2000-07-03",2000,"2000-07-31",3.35]
["1992-01-06","1992-01-31",1992,415.1,null,"1992-05-26",4.5,null,"2000-07-10",2000,"2000-07-31",3.21]
["1992-01-13","1992-01-31",1992,418.86,null,"1992-06-01",4.53,null,"2000-07-17",2000,"2000-07-31",3.07]
["1992-01-20","1992-01-31",1992,415.48,null,"1992-06-08",4.5,null,"2000-07-24",2000,"2000-07-31",3.26]
["1992-01-27","1992-01-31",1992,408.78,null,"1992-06-15",4.3899999999999997,null,"2000-07-31",2000,"2000-07-31",3.26]
["1992-02-03","1992-02-29",1992,411.09,null,"1992-06-22",4.38,null,"2000-08-07",2000,"2000-08-31",3.26]
["1992-02-10","1992-02-29",1992,412.48,null,"1992-06-29",4.37,null,"2000-08-14",2000,"2000-08-31",3.26]
["1992-02-18","1992-02-29",1992,411.43,null,"1992-07-06",4.25,null,"2000-08-21",2000,"2000-08-31",3.47]
["1992-02-24","1992-02-29",1992,412.7,null,"1992-07-13",4.1900000000000004,null,"2000-08-28",2000,"2000-08-31",3.58]
["1992-03-02","1992-03-31",1992,404.44,null,"1992-07-20",4.1500000000000004,null,"2000-09-05",2000,"2000-09-30",3.65]
["1992-03-09","1992-03-31",1992,405.84,null,"1992-07-27",4.1399999999999997,null,"2000-09-11",2000,"2000-09-30",3.67]
["1992-03-16","1992-03-31",1992,411.3,null,"1992-08-03",4.0599999999999996,null,"2000-09-18",2000,"2000-09-30",3.33]
["1992-03-23","1992-03-31",1992,403.5,null,"1992-08-10",3.84,null,"2000-09-25",2000,"2000-09-30",3.26]
["1992-03-30","1992-03-31",1992,401.55,null,"1992-08-17",3.79,null,"2000-10-02",2000,"2000-10-31",3.14]
["1992-04-06","1992-04-30",1992,404.29,null,"1992-08-24",3.82,null,"2000-10-09",2000,"2000-10-31",3.14]
["1992-04-13","1992-04-30",1992,416.04,null,"1992-08-31",3.71,null,"2000-10-16",2000,"2000-10-31",2.96]
["1992-04-20","1992-04-30",1992,409.02,null,"1992-09-08",3.64,null,"2000-10-23",2000,"2000-10-31",2.86]
["1992-04-27","1992-04-30",1992,412.53,null,"1992-09-14",3.69,null,"2000-10-30",2000,"2000-10-31",2.77]
["1992-05-04","1992-05-31",1992,416.05,null,"1992-09-21",3.6,null,"2000-11-06",2000,"2000-11-30",2.7]
["1992-05-11","1992-05-31",1992,410.09,null,"1992-09-28",3.47,null,"2000-11-13",2000,"2000-11-30",2.4900000000000002]
["1992-05-18","1992-05-31",1992,414.02,null,"1992-10-05",3.43,null,"2000-11-20",2000,"2000-11-30",2.73]
["1992-05-26","1992-05-31",1992,415.35,null,"1992-10-12",3.28,null,"2000-11-27",2000,"2000-11-30",3.1]
["1992-06-01","1992-06-30",1992,413.48,null,"1992-10-19",3.39,null,"2000-12-04",2000,"2000-12-31",3.26]
["1992-06-08","1992-06-30",1992,409.76,null,"1992-10-26",3.25,null,"2000-12-11",2000,"2000-12-31",2.96]
["1992-06-15","1992-06-30",1992,403.67,null,"1992-11-02",3.2,null,"2000-12-18",2000,"2000-12-31",3.28]
["1992-06-22","1992-06-30",1992,403.45,null,"1992-11-09",3.07,null,"2000-12-26",2000,"2000-12-31",3.16]
["1992-06-29","1992-06-30",1992,411.77,null,"1992-11-16",3.13,null,"2001-01-02",2001,"2001-01-31",3.07]
["1992-07-06","1992-07-31",1992,414.62,null,"1992-11-23",3.37,null,"2001-01-08",2001,"2001-01-31",3.3]
["1992-07-13","1992-07-31",1992,415.62,null,"1992-11-30",3.26,null,"2001-01-16",2001,"2001-01-31",4.0199999999999996]
["1992-07-20","1992-07-31",1992,411.6,null,"1992-12-07",3.63,null,"2001-01-22",2001,"2001-01-31",4.1100000000000003]
["1992-07-27","1992-07-31",1992,424.21,null,"1992-12-14",3.72,null,"2001-01-29",2001,"2001-01-31",4.72]
["1992-08-03","1992-08-31",1992,418.88,null,"1992-12-21",3.75,null,"2001-02-05",2001,"2001-02-28",4.76]
["1992-08-10","1992-08-31",1992,419.91,null,"1992-12-28",3.82,null,"2001-02-12",2001,"2001-02-28",4.5999999999999996]
["1992-08-17","1992-08-31",1992,414.85,null,"1993-01-04",3.59,null,"2001-02-20",2001,"2001-02-28",4.8600000000000003]
["1992-08-24","1992-08-31",1992,414.84,null,"1993-01-11",3.68,null,"2001-02-26",2001,"2001-02-28",5.19]
["1992-08-31","1992-08-31",1992,417.08,null,"1993-01-18",3.68,null,"2001-03-05",2001,"2001-03-31",5.3]
["1992-09-08","1992-09-30",1992,419.58,null,"1993-01-25",3.69,null,"2001-03-12",2001,"2001-03-31",4.5999999999999996]
["1992-09-14","1992-09-30",1992,422.93,null,"1993-02-01",3.84,null,"2001-03-19",2001,"2001-03-31",4.63]
["1992-09-21","1992-09-30",1992,414.35,null,"1993-02-08",4.01,null,"2001-03-26",2001,"2001-03-31",4.82]
["1992-09-28","1992-09-30",1992,410.47,null,"1993-02-16",4.05,null,"2001-04-02",2001,"2001-04-30",4.8499999999999996]
["1992-10-05","1992-10-31",1992,402.66,null,"1993-02-22",4.1100000000000003,null,"2001-04-09",2001,"2001-04-30",5.16]
["1992-10-12","1992-10-31",1992,411.73,null,"1993-03-01",4.18,null,"2001-04-16",2001,"2001-04-30",5.13]
["1992-10-19","1992-10-31",1992,414.1,null,"1993-03-08",4.32,null,"2001-04-23",2001,"2001-04-30",5.27]
["1992-10-26","1992-10-31",1992,418.68,null,"1993-03-15",4.4000000000000004,null,"2001-04-30",2001,"2001-04-30",5.17]
["1992-11-02","1992-11-30",1992,417.58,null,"1993-03-22",4.37,null,"2001-05-07",2001,"2001-05-31",5.31]
["1992-11-09","1992-11-30",1992,422.43,null,"1993-03-29",4.28,null,"2001-05-14",2001,"2001-05-31",5.99]
["1992-11-16","1992-11-30",1992,426.65,null,"1993-04-05",4.32,null,"2001-05-21",2001,"2001-05-31",5.98]
["1992-11-23","1992-11-30",1992,430.16,null,"1993-04-12",4.49,null,"2001-05-29",2001,"2001-05-31",5.91]
["1992-11-30","1992-11-30",1992,432.06,null,"1993-04-19",4.3899999999999997,null,"2001-06-04",2001,"2001-06-30",5.89]
["1992-12-07","1992-12-31",1992,433.73,null,"1993-04-26",4.2699999999999996,null,"2001-06-11",2001,"2001-06-30",5.54]
["1992-12-14","1992-12-31",1992,441.28,null,"1993-05-03",4.21,null,"2001-06-18",2001,"2001-06-30",4.84]
["1992-12-21","1992-12-31",1992,439.77,null,"1993-05-10",4.12,null,"2001-06-25",2001,"2001-06-30",4.08]
["1992-12-28","1992-12-31",1992,435.71,null,"1993-05-17",4.03,null,"2001-07-02",2001,"2001-07-31",3.84]
["1993-01-04","1993-01-31",1993,429.05,null,"1993-05-24",4.22,null,"2001-07-09",2001,"2001-07-31",4.3899999999999997]
["1993-01-11","1993-01-31",1993,437.15,null,"1993-06-01",4.07,null,"2001-07-16",2001,"2001-07-31",4.67]
["1993-01-18","1993-01-31",1993,436.11,null,"1993-06-07",4.09,null,"2001-07-23",2001,"2001-07-31",4.47]
["1993-01-25","1993-01-31",1993,438.78,null,"1993-06-14",4.07,null,"2001-07-30",2001,"2001-07-31",4.04]
["1993-02-01","1993-02-28",1993,448.93,null,"1993-06-21",4,null,"2001-08-06",2001,"2001-08-31",4.03]
["1993-02-08","1993-02-28",1993,444.58,null,"1993-06-28",4.04,null,"2001-08-13",2001,"2001-08-31",4.3600000000000003]
["1993-02-16","1993-02-28",1993,434.22,null,"1993-07-06",4.18,null,"2001-08-20",2001,"2001-08-31",4.63]
["1993-02-22","1993-02-28",1993,443.38,null,"1993-07-12",4.2,null,"2001-08-27",2001,"2001-08-31",4.57]
["1993-03-01",{"$f":"EOMONTH(A326,0)","v":"1993-03-31"},{"$f":"YEAR(A326)","v":1993},446.11,null,"1993-07-19",4.22,null,"2001-09-04",{"$f":"YEAR(I326)","v":2001},{"$f":"EOMONTH(I326,0)","v":"2001-09-30"},4.46]
["1993-03-08","1993-03-31",1993,449.83,null,"1993-07-26",4.34,null,"2001-09-10",2001,"2001-09-30",4.42]
["1993-03-15","1993-03-31",1993,450.18,null,"1993-08-02",4.3,null,"2001-09-24",2001,"2001-09-30",4.0599999999999996]
["1993-03-22","1993-03-31",1993,447.78,null,"1993-08-09",4.28,null,"2001-10-01",2001,"2001-10-31",3.86]
["1993-03-29","1993-03-31",1993,441.39,null,"1993-08-16",4.41,null,"2001-10-08",2001,"2001-10-31",3.69]
["1993-04-05","1993-04-30",1993,441.84,null,"1993-08-23",4.5199999999999996,null,"2001-10-15",2001,"2001-10-31",3.7]
["1993-04-12","1993-04-30",1993,448.94,null,"1993-08-30",4.32,null,"2001-10-22",2001,"2001-10-31",3.92]
["1993-04-19","1993-04-30",1993,437.03,null,"1993-09-07",4.4000000000000004,null,"2001-10-29",2001,"2001-10-31",4.0999999999999996]
["1993-04-26","1993-04-30",1993,440.19,null,"1993-09-13",4.4000000000000004,null,"2001-11-05",2001,"2001-11-30",4.4400000000000004]
["1993-05-03","1993-05-31",1993,442.31,null,"1993-09-20",4.49,null,"2001-11-12",2001,"2001-11-30",4.2699999999999996]
["1993-05-10","1993-05-31",1993,439.56,null,"1993-09-27",4.53,null,"2001-11-19",2001,"2001-11-30",4.29]
["1993-05-17","1993-05-31",1993,445.84,null,"1993-10-04",4.74,null,"2001-11-26",2001,"2001-11-30",4.93]
["1993-05-24","1993-05-31",1993,450.19,null,"1993-10-11",4.91,null,"2001-12-03",2001,"2001-12-31",5.0999999999999996]
["1993-06-01","1993-06-30",1993,450.06,null,"1993-10-18",4.87,null,"2001-12-10",2001,"2001-12-31",4.72]
["1993-06-07","1993-06-30",1993,447.26,null,"1993-10-25",5.07,null,"2001-12-17",2001,"2001-12-31",4.62]
["1993-06-14","1993-06-30",1993,443.68,null,"1993-11-01",5.01,null,"2001-12-24",2001,"2001-12-31",4.79]
["1993-06-21","1993-06-30",1993,447.6,null,"1993-11-08",5,null,"2001-12-31",2001,"2001-12-31",4.9000000000000004]
["1993-06-28","1993-06-30",1993,445.84,null,"1993-11-15",5,null,"2002-01-07",2002,"2002-01-31",5.0599999999999996]
["1993-07-06","1993-07-31",1993,448.11,null,"1993-11-22",4.82,null,"2002-01-14",2002,"2002-01-31",5.03]
["1993-07-12","1993-07-31",1993,445.75,null,"1993-11-29",4.7699999999999996,null,"2002-01-22",2002,"2002-01-31",5.47]
["1993-07-19","1993-07-31",1993,447.1,null,"1993-12-06",4.8600000000000003,null,"2002-01-28",2002,"2002-01-31",5.86]
["1993-07-26","1993-07-31",1993,448.13,null,"1993-12-13",4.8899999999999997,null,"2002-02-04",2002,"2002-02-28",5.75]
["1993-08-02","1993-08-31",1993,448.68,null,"1993-12-20",4.8099999999999996,null,"2002-02-11",2002,"2002-02-28",5.8]
["1993-08-09","1993-08-31",1993,450.14,null,"1993-12-27",5.09,null,"2002-02-19",2002,"2002-02-28",5.17]
["1993-08-16","1993-08-31",1993,456.16,null,"1994-01-03",5.41,null,"2002-02-25",2002,"2002-02-28",5.7]
["1993-08-23","1993-08-31",1993,460.54,null,"1994-01-10",5.47,null,"2002-03-04",2002,"2002-03-31",5.65]
["1993-08-30","1993-08-31",1993,461.34,null,"1994-01-17",5.72,null,"2002-03-11",2002,"2002-03-31",5.63]
["1993-09-07","1993-09-30",1993,461.72,null,"1994-01-24",5.7,null,"2002-03-18",2002,"2002-03-31",5.98]
["1993-09-13","1993-09-30",1993,458.83,null,"1994-01-31",5.79,null,"2002-03-25",2002,"2002-03-31",6.51]
["1993-09-20","1993-09-30",1993,457.63,null,"1994-02-07",5.67,null,"2002-04-01",2002,"2002-04-30",6.33]
["1993-09-27","1993-09-30",1993,461.28,null,"1994-02-14",5.53,null,"2002-04-08",2002,"2002-04-30",6.49]
["1993-10-04","1993-10-31",1993,460.31,null,"1994-02-22",5.56,null,"2002-04-15",2002,"2002-04-30",6.73]
["1993-10-11","1993-10-31",1993,469.5,null,"1994-02-28",5.33,null,"2002-04-22",2002,"2002-04-30",6.68]
["1993-10-18","1993-10-31",1993,463.27,null,"1994-03-07",5.31,null,"2002-04-29",2002,"2002-04-30",6.61]
["1993-10-25","1993-10-31",1993,467.83,null,"1994-03-14",5.31,null,"2002-05-06",2002,"2002-05-31",6.77]
["1993-11-01","1993-11-30",1993,459.57,null,"1994-03-21",5.29,null,"2002-05-13",2002,"2002-05-31",6.87]
["1993-11-08","1993-11-30",1993,465.39,null,"1994-03-28",4.96,null,"2002-05-20",2002,"2002-05-31",7.41]
["1993-11-15","1993-11-30",1993,462.6,null,"1994-04-04",5.23,null,"2002-05-28",2002,"2002-05-31",7.3]
["1993-11-22","1993-11-30",1993,463.06,null,"1994-04-11",5.27,null,"2002-06-03",2002,"2002-06-30",7.08]
["1993-11-29","1993-11-30",1993,464.89,null,"1994-04-18",5.15,null,"2002-06-10",2002,"2002-06-30",6.95]
["1993-12-06","1993-12-31",1993,463.93,null,"1994-04-25",5.21,null,"2002-06-17",2002,"2002-06-30",7.12]
["1993-12-13","1993-12-31",1993,466.38,null,"1994-05-02",5.05,null,"2002-06-24",2002,"2002-06-30",6.6]
["1993-12-20","1993-12-31",1993,467.38,null,"1994-05-09",5.57,null,"2002-07-01",2002,"2002-07-31",6.32]
["1993-12-27","1993-12-31",1993,466.45,null,"1994-05-16",5.81,null,"2002-07-08",2002,"2002-07-31",6.37]
["1994-01-03","1994-01-31",1994,469.9,null,"1994-05-23",5.86,null,"2002-07-15",2002,"2002-07-31",5.81]
["1994-01-10","1994-01-31",1994,474.91,null,"1994-05-31",5.92,null,"2002-07-22",2002,"2002-07-31",5.36]
["1994-01-17","1994-01-31",1994,474.72,null,"1994-06-06",5.95,null,"2002-07-29",2002,"2002-07-31",5.43]
["1994-01-24","1994-01-31",1994,478.7,null,"1994-06-13",5.91,null,"2002-08-05",2002,"2002-08-31",5.98]
["1994-01-31","1994-01-31",1994,469.81,null,"1994-06-20",5.8,null,"2002-08-12",2002,"2002-08-31",5.88]
["1994-02-07","1994-02-28",1994,470.18,null,"1994-06-27",5.65,null,"2002-08-19",2002,"2002-08-31",5.97]
["1994-02-14","1994-02-28",1994,467.69,null,"1994-07-05",5.6,null,"2002-08-26",2002,"2002-08-31",6.06]
["1994-02-22","1994-02-28",1994,466.07,null,"1994-07-11",5.96,null,"2002-09-03",2002,"2002-09-30",5.54]
["1994-02-28","1994-02-28",1994,464.74,null,"1994-07-18",5.99,null,"2002-09-09",2002,"2002-09-30",5.32]
["1994-03-07","1994-03-31",1994,466.44,null,"1994-07-25",6.1,null,"2002-09-16",2002,"2002-09-30",4.99]
["1994-03-14","1994-03-31",1994,471.06,null,"1994-08-01",6.28,null,"2002-09-23",2002,"2002-09-30",4.79]
["1994-03-21","1994-03-31",1994,460.58,null,"1994-08-08",6.25,null,"2002-09-30",2002,"2002-09-30",4.43]
["1994-03-28","1994-03-31",1994,445.77,null,"1994-08-15",6.19,null,"2002-10-07",2002,"2002-10-31",4.5599999999999996]
["1994-04-04","1994-04-30",1994,447.1,null,"1994-08-22",6.52,null,"2002-10-14",2002,"2002-10-31",4.47]
["1994-04-11","1994-04-30",1994,446.18,null,"1994-08-29",6.56,null,"2002-10-21",2002,"2002-10-31",4.53]
["1994-04-18","1994-04-30",1994,447.63,null,"1994-09-06",6.49,null,"2002-10-28",2002,"2002-10-31",4.72]
["1994-04-25","1994-04-30",1994,450.91,null,"1994-09-12",6.53,null,"2002-11-04",2002,"2002-11-30",4.8099999999999996]
["1994-05-02","1994-05-31",1994,447.82,null,"1994-09-19",6.4,null,"2002-11-11",2002,"2002-11-30",5.09]
["1994-05-09","1994-05-31",1994,444.14,null,"1994-09-26",6.29,null,"2002-11-18",2002,"2002-11-30",5.52]
["1994-05-16","1994-05-31",1994,454.92,null,"1994-10-03",6.14,null,"2002-11-25",2002,"2002-11-30",5.73]
["1994-05-23",{"$f":"EOMONTH(A390,0)","v":"1994-05-31"},{"$f":"YEAR(A390)","v":1994},457.33,null,"1994-10-10",6.32,null,"2002-12-02",{"$f":"YEAR(I390)","v":2002},{"$f":"EOMONTH(I390,0)","v":"2002-12-31"},5.41]
["1994-05-31","1994-05-31",1994,460.13,null,"1994-10-17",6.44,null,"2002-12-09",2002,"2002-12-31",5.72]
["1994-06-06","1994-06-30",1994,458.67,null,"1994-10-24",6.63,null,"2002-12-16",2002,"2002-12-31",6.04]
["1994-06-13","1994-06-30",1994,458.45,null,"1994-10-31",6.57,null,"2002-12-23",2002,"2002-12-31",6.17]
["1994-06-20","1994-06-30",1994,442.8,null,"1994-11-07",6.38,null,"2002-12-30",2002,"2002-12-31",6.51]
["1994-06-27","1994-06-30",1994,446.2,null,"1994-11-14",6.27,null,"2003-01-06",2003,"2003-01-31",6.61]
["1994-07-05","1994-07-31",1994,449.55,null,"1994-11-21",6.28,null,"2003-01-13",2003,"2003-01-31",6.76]
["1994-07-11","1994-07-31",1994,454.16,null,"1994-11-28",6.38,null,"2003-01-21",2003,"2003-01-31",6.87]
["1994-07-18","1994-07-31",1994,453.11,null,"1994-12-05",6.31,null,"2003-01-27",2003,"2003-01-31",6.94]
["1994-07-25","1994-07-31",1994,458.26,null,"1994-12-12",6.55,null,"2003-02-03",2003,"2003-02-28",6.26]
["1994-08-01","1994-08-31",1994,457.09,null,"1994-12-19",6.73,null,"2003-02-10",2003,"2003-02-28",6.25]
["1994-08-08","1994-08-31",1994,461.94,null,"1994-12-27",6.77,null,"2003-02-18",2003,"2003-02-28",6.37]
["1994-08-15","1994-08-31",1994,463.68,null,"1995-01-03",6.46,null,"2003-02-24",2003,"2003-02-28",6.29]
["1994-08-22","1994-08-31",1994,473.8,null,"1995-01-09",6.42,null,"2003-03-03",2003,"2003-03-31",6.29]
["1994-08-29","1994-08-31",1994,470.99,null,"1995-01-16",6.42,null,"2003-03-10",2003,"2003-03-31",6.32]
["1994-09-06","1994-09-30",1994,468.18,null,"1995-01-23",6.35,null,"2003-03-17",2003,"2003-03-31",6.46]
["1994-09-12","1994-09-30",1994,471.19,null,"1995-01-30",6.14,null,"2003-03-24",2003,"2003-03-31",6.41]
["1994-09-19","1994-09-30",1994,459.67,null,"1995-02-06",5.92,null,"2003-03-31",2003,"2003-03-31",6.43]
["1994-09-26","1994-09-30",1994,462.71,null,"1995-02-13",5.83,null,"2003-04-07",2003,"2003-04-30",6.87]
["1994-10-03","1994-10-31",1994,455.1,null,"1995-02-21",6.03,null,"2003-04-14",2003,"2003-04-30",6.75]
["1994-10-10","1994-10-31",1994,469.1,null,"1995-02-27",5.99,null,"2003-04-21",2003,"2003-04-30",6.44]
["1994-10-17","1994-10-31",1994,464.89,null,"1995-03-06",5.95,null,"2003-04-28",2003,"2003-04-30",6.75]
["1994-10-24","1994-10-31",1994,473.77,null,"1995-03-13",6.01,null,"2003-05-05",2003,"2003-05-31",6.88]
["1994-10-31","1994-10-31",1994,462.28,null,"1995-03-20",5.84,null,"2003-05-12",2003,"2003-05-31",7.35]
["1994-11-07","1994-11-30",1994,462.35,null,"1995-03-27",5.8,null,"2003-05-19",2003,"2003-05-31",7.75]
["1994-11-14","1994-11-30",1994,461.47,null,"1995-04-03",6.14,null,"2003-05-27",2003,"2003-05-31",8.15]
["1994-11-21","1994-11-30",1994,452.29,null,"1995-04-10",6.4,null,"2003-06-02",2003,"2003-06-30",8.58]
["1994-11-28","1994-11-30",1994,453.3,null,"1995-04-17",6.25,null,"2003-06-09",2003,"2003-06-30",8.7200000000000006]
["1994-12-05","1994-12-31",1994,446.96,null,"1995-04-24",6.35,null,"2003-06-16",2003,"2003-06-30",9.06]
["1994-12-12","1994-12-31",1994,458.8,null,"1995-05-01",6.6,null,"2003-06-23",2003,"2003-06-30",8.98]
["1994-12-19","1994-12-31",1994,459.83,null,"1995-05-08",6.43,null,"2003-06-30",2003,"2003-06-30",9]
["1994-12-27","1994-12-31",1994,459.27,null,"1995-05-15",6.13,null,"2003-07-07",2003,"2003-07-31",9.26]
["1995-01-03","1995-01-31",1995,460.68,null,"1995-05-22",6.25,null,"2003-07-14",2003,"2003-07-31",9.32]
["1995-01-09","1995-01-31",1995,465.97,null,"1995-05-30",6.1,null,"2003-07-21",2003,"2003-07-31",10.28]
["1995-01-16","1995-01-31",1995,464.78,null,"1995-06-05",5.97,null,"2003-07-28",2003,"2003-07-31",9.99]
["1995-01-23","1995-01-31",1995,470.39,null,"1995-06-12",6.02,null,"2003-08-04",2003,"2003-08-31",10.28]
["1995-01-30","1995-01-31",1995,478.65,null,"1995-06-19",6.16,null,"2003-08-11",2003,"2003-08-31",10.69]
["1995-02-06","1995-02-28",1995,481.46,null,"1995-06-26",6.03,null,"2003-08-18",2003,"2003-08-31",10.17]
["1995-02-13","1995-02-28",1995,481.97,null,"1995-07-03",6.35,null,"2003-08-25",2003,"2003-08-31",11.18]
["1995-02-21","1995-02-28",1995,488.11,null,"1995-07-10",6.77,null,"2003-09-02",2003,"2003-09-30",11.36]
["1995-02-27","1995-02-28",1995,485.42,null,"1995-07-17",7.09,null,"2003-09-08",2003,"2003-09-30",11.74]
["1995-03-06","1995-03-31",1995,489.57,null,"1995-07-24",7.03,null,"2003-09-15",2003,"2003-09-30",12.56]
["1995-03-13","1995-03-31",1995,495.52,null,"1995-07-31",7.29,null,"2003-09-22",2003,"2003-09-30",12.01]
["1995-03-20","1995-03-31",1995,500.97,null,"1995-08-07",6.98,null,"2003-09-29",2003,"2003-09-30",12.59]
["1995-03-27","1995-03-31",1995,500.71,null,"1995-08-14",6.83,null,"2003-10-06",2003,"2003-10-31",13.4]
["1995-04-03","1995-04-30",1995,506.42,null,"1995-08-21",6.93,null,"2003-10-13",2003,"2003-10-31",13.64]
["1995-04-10","1995-04-30",1995,509.23,null,"1995-08-28",7.03,null,"2003-10-20",2003,"2003-10-31",13.85]
["1995-04-17","1995-04-30",1995,508.49,null,"1995-09-05",6.98,null,"2003-10-27",2003,"2003-10-31",14.48]
["1995-04-24","1995-04-30",1995,514.71,null,"1995-09-11",7.03,null,"2003-11-03",2003,"2003-11-30",15.32]
["1995-05-01","1995-05-31",1995,520.12,null,"1995-09-18",6.69,null,"2003-11-10",2003,"2003-11-30",14.75]
["1995-05-08","1995-05-31",1995,525.54999999999995,null,"1995-09-25",6.69,null,"2003-11-17",2003,"2003-11-30",15.18]
["1995-05-15","1995-05-31",1995,519.19000000000005,null,"1995-10-02",6.68,null,"2003-11-24",2003,"2003-11-30",16.260000000000002]
["1995-05-22","1995-05-31",1995,523.65,null,"1995-10-09",6.75,null,"2003-12-01",2003,"2003-12-31",16.91]
["1995-05-30","1995-05-31",1995,532.51,null,"1995-10-16",6.57,null,"2003-12-08",2003,"2003-12-31",16.71]
["1995-06-05","1995-06-30",1995,527.94000000000005,null,"1995-10-23",6.57,null,"2003-12-15",2003,"2003-12-31",15.42]
["1995-06-12","1995-06-30",1995,539.83000000000004,null,"1995-10-30",6.68,null,"2003-12-22",2003,"2003-12-31",15.57]
["1995-06-19","1995-06-30",1995,549.71,null,"1995-11-06",6.64,null,"2003-12-29",2003,"2003-12-31",15.66]
["1995-06-26","1995-06-30",1995,544.75,null,"1995-11-13",6.64,null,"2004-01-05",2004,"2004-01-31",16.61]
["1995-07-03","1995-07-31",1995,556.37,null,"1995-11-20",6.66,null,"2004-01-12",2004,"2004-01-31",13.53]
["1995-07-10","1995-07-31",1995,559.89,null,"1995-11-27",6.77,null,"2004-01-20",2004,"2004-01-31",14.25]
["1995-07-17","1995-07-31",1995,553.62,null,"1995-12-04",6.95,null,"2004-01-26",2004,"2004-01-31",13.84]
["1995-07-24","1995-07-31",1995,562.92999999999995,null,"1995-12-11",6.97,null,"2004-02-02",2004,"2004-02-29",14.82]
["1995-07-31","1995-07-31",1995,558.94000000000005,null,"1995-12-18",7.05,null,"2004-02-09",2004,"2004-02-29",15.47]
["1995-08-07","1995-08-31",1995,555.11,null,"1995-12-26",7,null,"2004-02-17",2004,"2004-02-29",15.37]
["1995-08-14",{"$f":"EOMONTH(A454,0)","v":"1995-08-31"},{"$f":"YEAR(A454)","v":1995},559.21,null,"1996-01-02",7.11,null,"2004-02-23",{"$f":"YEAR(I454)","v":2004},{"$f":"EOMONTH(I454,0)","v":"2004-02-29"},16.010000000000002]
["1995-08-21","1995-08-31",1995,560.1,null,"1996-01-08",6.97,null,"2004-03-01",2004,"2004-03-31",16.260000000000002]
["1995-08-28","1995-08-31",1995,563.84,null,"1996-01-15",6.84,null,"2004-03-08",2004,"2004-03-31",15.74]
["1995-09-05","1995-09-30",1995,572.67999999999995,null,"1996-01-22",6.83,null,"2004-03-15",2004,"2004-03-31",15.75]
["1995-09-11","1995-09-30",1995,583.35,null,"1996-01-29",7.12,null,"2004-03-22",2004,"2004-03-31",14.48]
["1995-09-18","1995-09-30",1995,581.73,null,"1996-02-05",7.02,null,"2004-03-29",2004,"2004-03-31",14.9]
["1995-09-25","1995-09-30",1995,584.41,null,"1996-02-12",7,null,"2004-04-05",2004,"2004-04-30",14.36]
["1995-10-02","1995-10-31",1995,582.49,null,"1996-02-20",6.97,null,"2004-04-12",2004,"2004-04-30",13.54]
["1995-10-09","1995-10-31",1995,584.5,null,"1996-02-26",7.22,null,"2004-04-19",2004,"2004-04-30",12.3]
["1995-10-16","1995-10-31",1995,587.46,null,"1996-03-04",6.98,null,"2004-04-26",2004,"2004-04-30",11.51]
["1995-10-23","1995-10-31",1995,579.70000000000005,null,"1996-03-11",7.03,null,"2004-05-03",2004,"2004-05-31",10.8]
["1995-10-30","1995-10-31",1995,590.57000000000005,null,"1996-03-18",6.89,null,"2004-05-10",2004,"2004-05-31",10.88]
["1995-11-06","1995-11-30",1995,592.72,null,"1996-03-25",7.03,null,"2004-05-17",2004,"2004-05-31",12.16]
["1995-11-13","1995-11-30",1995,600.07000000000005,null,"1996-04-01",7.03,null,"2004-05-24",2004,"2004-05-31",12.69]
["1995-11-20","1995-11-30",1995,599.97,null,"1996-04-08",7.5,null,"2004-06-01",2004,"2004-06-30",12.05]
["1995-11-27","1995-11-30",1995,606.98,null,"1996-04-15",7.43,null,"2004-06-07",2004,"2004-06-30",11.94]
["1995-12-04","1995-12-31",1995,617.48,null,"1996-04-22",7.76,null,"2004-06-14",2004,"2004-06-30",12.27]
["1995-12-11","1995-12-31",1995,616.34,null,"1996-04-29",7.74,null,"2004-06-21",2004,"2004-06-30",12.81]
["1995-12-18","1995-12-31",1995,611.95000000000005,null,"1996-05-06",7.82,null,"2004-06-28",2004,"2004-06-30",12.45]
["1995-12-26","1995-12-31",1995,615.92999999999995,null,"1996-05-13",7.72,null,"2004-07-06",2004,"2004-07-31",13.44]
["1996-01-02","1996-01-31",1996,616.71,null,"1996-05-20",7.61,null,"2004-07-12",2004,"2004-07-31",13.66]
["1996-01-08","1996-01-31",1996,601.80999999999995,null,"1996-05-28",7.58,null,"2004-07-19",2004,"2004-07-31",12.66]
["1996-01-15","1996-01-31",1996,611.83000000000004,null,"1996-06-03",7.4,null,"2004-07-26",2004,"2004-07-31",13.23]
["1996-01-22","1996-01-31",1996,621.62,null,"1996-06-10",7.42,null,"2004-08-02",2004,"2004-08-31",12.17]
["1996-01-29","1996-01-31",1996,635.84,null,"1996-06-17",7.31,null,"2004-08-09",2004,"2004-08-31",12.26]
["1996-02-05","1996-02-29",1996,656.37,null,"1996-06-24",6.99,null,"2004-08-16",2004,"2004-08-31",13.75]
["1996-02-12","1996-02-29",1996,647.98,null,"1996-07-01",6.84,null,"2004-08-23",2004,"2004-08-31",14.13]
["1996-02-20","1996-02-29",1996,659.08,null,"1996-07-08",6.65,null,"2004-08-30",2004,"2004-08-31",14.18]
["1996-02-26","1996-02-29",1996,644.37,null,"1996-07-15",6.62,null,"2004-09-07",2004,"2004-09-30",14.39]
["1996-03-04","1996-03-31",1996,633.5,null,"1996-07-22",6.68,null,"2004-09-13",2004,"2004-09-30",14.13]
["1996-03-11","1996-03-31",1996,641.42999999999995,null,"1996-07-29",6.62,null,"2004-09-20",2004,"2004-09-30",15.11]
["1996-03-18","1996-03-31",1996,650.62,null,"1996-08-05",6.68,null,"2004-09-27",2004,"2004-09-30",15.22]
["1996-03-25","1996-03-31",1996,645.5,null,"1996-08-12",6.84,null,"2004-10-04",2004,"2004-10-31",15.94]
["1996-04-01","1996-04-30",1996,655.86,null,"1996-08-19",7.03,null,"2004-10-11",2004,"2004-10-31",14.11]
["1996-04-08","1996-04-30",1996,636.71,null,"1996-08-26",6.87,null,"2004-10-18",2004,"2004-10-31",13.64]
["1996-04-15","1996-04-30",1996,645.07000000000005,null,"1996-09-03",6.84,null,"2004-10-25",2004,"2004-10-31",13.83]
["1996-04-22","1996-04-30",1996,653.46,null,"1996-09-09",6.65,null,"2004-11-01",2004,"2004-11-30",14.72]
["1996-04-29","1996-04-30",1996,641.63,null,"1996-09-16",6.43,null,"2004-11-08",2004,"2004-11-30",15.42]
["1996-05-06","1996-05-31",1996,652.09,null,"1996-09-23",6.49,null,"2004-11-15",2004,"2004-11-30",14.94]
["1996-05-13","1996-05-31",1996,668.91,null,"1996-09-30",6.62,null,"2004-11-22",2004,"2004-11-30",15.49]
["1996-05-20","1996-05-31",1996,678.51,null,"1996-10-07",6.56,null,"2004-11-29",2004,"2004-11-30",14.28]
["1996-05-28","1996-05-31",1996,669.12,null,"1996-10-14",6.84,null,"2004-12-06",2004,"2004-12-31",13.98]
["1996-06-03","1996-06-30",1996,673.31,null,"1996-10-21",6.87,null,"2004-12-13",2004,"2004-12-31",14.46]
["1996-06-10","1996-06-30",1996,665.85,null,"1996-10-28",6.81,null,"2004-12-20",2004,"2004-12-31",14.53]
["1996-06-17","1996-06-30",1996,666.84,null,"1996-11-04",6.69,null,"2004-12-27",2004,"2004-12-31",14.7]
["1996-06-24","1996-06-30",1996,670.63,null,"1996-11-11",7.13,null,"2005-01-03",2005,"2005-01-31",13.69]
["1996-07-01","1996-07-31",1996,657.44,null,"1996-11-18",7.51,null,"2005-01-10",2005,"2005-01-31",14.17]
["1996-07-08","1996-07-31",1996,646.19000000000005,null,"1996-11-25",7.54,null,"2005-01-18",2005,"2005-01-31",14.46]
["1996-07-15","1996-07-31",1996,638.73,null,"1996-12-02",7.26,null,"2005-01-24",2005,"2005-01-31",13.92]
["1996-07-22","1996-07-31",1996,635.9,null,"1996-12-09",7.03,null,"2005-01-31",2005,"2005-01-31",14.38]
["1996-07-29","1996-07-31",1996,662.49,null,"1996-12-16",7.1,null,"2005-02-07",2005,"2005-02-28",14.74]
["1996-08-05","1996-08-31",1996,662.1,null,"1996-12-23",7.13,null,"2005-02-14",2005,"2005-02-28",15.38]
["1996-08-12","1996-08-31",1996,665.21,null,"1996-12-30",7.16,null,"2005-02-22",2005,"2005-02-28",15.91]
["1996-08-19","1996-08-31",1996,667.03,null,"1997-01-06",7.23,null,"2005-02-28",2005,"2005-02-28",16.93]
["1996-08-26","1996-08-31",1996,651.99,null,"1997-01-13",7.48,null,"2005-03-07",2005,"2005-03-31",16.010000000000002]
["1996-09-03","1996-09-30",1996,655.68,null,"1997-01-20",7,null,"2005-03-14",2005,"2005-03-31",16.149999999999999]
["1996-09-09","1996-09-30",1996,680.54,null,"1997-01-27",6.94,null,"2005-03-21",2005,"2005-03-31",15.18]
["1996-09-16","1996-09-30",1996,687.03,null,"1997-02-03",6.91,null,"2005-03-28",2005,"2005-03-31",15.68]
["1996-09-23","1996-09-30",1996,686.19,null,"1997-02-10",7,null,"2005-04-04",2005,"2005-04-30",15.07]
["1996-09-30","1996-09-30",1996,701.46,null,"1997-02-18",7.07,null,"2005-04-11",2005,"2005-04-30",13.49]
["1996-10-07","1996-10-31",1996,700.66,null,"1997-02-24",6.78,null,"2005-04-18",2005,"2005-04-30",14.3]
["1996-10-14","1996-10-31",1996,710.82,null,"1997-03-03",6.84,null,"2005-04-25",2005,"2005-04-30",13.67]
["1996-10-21","1996-10-31",1996,700.92,null,"1997-03-10",6.97,null,"2005-05-02",2005,"2005-05-31",14.3]
["1996-10-28","1996-10-31",1996,703.77,null,"1997-03-17",6.81,null,"2005-05-09",2005,"2005-05-31",12.65]
["1996-11-04",{"$f":"EOMONTH(A518,0)","v":"1996-11-30"},{"$f":"YEAR(A518)","v":1996},730.82,null,"1997-03-24",6.78,null,"2005-05-16",{"$f":"YEAR(I518)","v":2005},{"$f":"EOMONTH(I518,0)","v":"2005-05-31"},13.32]
["1996-11-11","1996-11-30",1996,737.62,null,"1997-03-31",6.72,null,"2005-05-23",2005,"2005-05-31",14.02]
["1996-11-18","1996-11-30",1996,748.73,null,"1997-04-07",6.62,null,"2005-05-31",2005,"2005-05-31",14.53]
["1996-11-25","1996-11-30",1996,757.02,null,"1997-04-14",6.81,null,"2005-06-06",2005,"2005-06-30",14.1]
["1996-12-02","1996-12-31",1996,739.6,null,"1997-04-21",6.94,null,"2005-06-13",2005,"2005-06-30",15.21]
["1996-12-09","1996-12-31",1996,728.64,null,"1997-04-28",7.26,null,"2005-06-20",2005,"2005-06-30",14.47]
["1996-12-16","1996-12-31",1996,748.87,null,"1997-05-05",7.29,null,"2005-06-27",2005,"2005-06-30",14.96]
["1996-12-23","1996-12-31",1996,756.79,null,"1997-05-12",7.49,null,"2005-07-05",2005,"2005-07-31",15.31]
["1996-12-30","1996-12-31",1996,748.03,null,"1997-05-19",7.69,null,"2005-07-11",2005,"2005-07-31",15.33]
["1997-01-06","1997-01-31",1997,759.5,null,"1997-05-27",7.46,null,"2005-07-18",2005,"2005-07-31",16]
["1997-01-13","1997-01-31",1997,776.17,null,"1997-06-02",7.46,null,"2005-07-25",2005,"2005-07-31",15.99]
["1997-01-20","1997-01-31",1997,770.52,null,"1997-06-09",7.43,null,"2005-08-01",2005,"2005-08-31",16.29]
["1997-01-27","1997-01-31",1997,786.16,null,"1997-06-16",7.72,null,"2005-08-08",2005,"2005-08-31",17.21]
["1997-02-03","1997-02-28",1997,789.56,null,"1997-06-23",7.48,null,"2005-08-15",2005,"2005-08-31",16.329999999999998]
["1997-02-10","1997-02-28",1997,808.48,null,"1997-06-30",7.73,null,"2005-08-22",2005,"2005-08-31",15.82]
["1997-02-18","1997-02-28",1997,801.77,null,"1997-07-07",7.26,null,"2005-08-29",2005,"2005-08-31",17.059999999999999]
["1997-02-24","1997-02-28",1997,790.82,null,"1997-07-14",6.96,null,"2005-09-06",2005,"2005-09-30",17.36]
["1997-03-03","1997-03-31",1997,804.97,null,"1997-07-21",6.86,null,"2005-09-12",2005,"2005-09-30",17.59]
["1997-03-10","1997-03-31",1997,793.17,null,"1997-07-28",6.88,null,"2005-09-19",2005,"2005-09-30",18.38]
["1997-03-17","1997-03-31",1997,784.1,null,"1997-08-04",6.38,null,"2005-09-26",2005,"2005-09-30",19.510000000000002]
["1997-03-24","1997-03-31",1997,773.88,null,"1997-08-11",6.68,null,"2005-10-03",2005,"2005-10-31",18.88]
["1997-03-31","1997-03-31",1997,757.9,null,"1997-08-18",6.59,null,"2005-10-10",2005,"2005-10-31",18.63]
["1997-04-07","1997-04-30",1997,737.65,null,"1997-08-25",6.49,null,"2005-10-17",2005,"2005-10-31",18.649999999999999]
["1997-04-14","1997-04-30",1997,766.34,null,"1997-09-02",6.39,null,"2005-10-24",2005,"2005-10-31",19.93]
["1997-04-21","1997-04-30",1997,765.37,null,"1997-09-08",6.14,null,"2005-10-31",2005,"2005-10-31",20.3]
["1997-04-28","1997-04-30",1997,812.97,null,"1997-09-15",5.89,null,"2005-11-07",2005,"2005-11-30",20.58]
["1997-05-05","1997-05-31",1997,824.78,null,"1997-09-22",6.1,null,"2005-11-14",2005,"2005-11-30",20.74]
["1997-05-12","1997-05-31",1997,829.75,null,"1997-09-29",6.2,null,"2005-11-21",2005,"2005-11-30",21.49]
["1997-05-19","1997-05-31",1997,847.03,null,"1997-10-06",6.04,null,"2005-11-28",2005,"2005-11-30",21.68]
["1997-05-27","1997-05-31",1997,848.28,null,"1997-10-13",5.76,null,"2005-12-05",2005,"2005-12-31",22.23]
["1997-06-02","1997-06-30",1997,858.01,null,"1997-10-20",5.13,null,"2005-12-12",2005,"2005-12-31",21.92]
["1997-06-09","1997-06-30",1997,893.27,null,"1997-10-27",5.2,null,"2005-12-19",2005,"2005-12-31",22.45]
["1997-06-16","1997-06-30",1997,898.7,null,"1997-11-03",5.26,null,"2005-12-27",2005,"2005-12-31",21.92]
["1997-06-23","1997-06-30",1997,887.3,null,"1997-11-10",5.24,null,"2006-01-03",2006,"2006-01-31",24.06]
["1997-06-30","1997-06-30",1997,916.92,null,"1997-11-17",4.93,null,"2006-01-09",2006,"2006-01-31",24.88]
["1997-07-07","1997-07-31",1997,916.68,null,"1997-11-24",4.8,null,"2006-01-17",2006,"2006-01-31",23.5]
["1997-07-14","1997-07-31",1997,915.3,null,"1997-12-01",5.08,null,"2006-01-23",2006,"2006-01-31",25.79]
["1997-07-21","1997-07-31",1997,938.79,null,"1997-12-08",4.5199999999999996,null,"2006-01-30",2006,"2006-01-31",25.25]
["1997-07-28","1997-07-31",1997,947.14,null,"1997-12-15",4.7300000000000004,null,"2006-02-06",2006,"2006-02-28",21.27]
["1997-08-04","1997-08-31",1997,933.54,null,"1997-12-22",4.78,null,"2006-02-13",2006,"2006-02-28",21.69]
["1997-08-11","1997-08-31",1997,900.81,null,"1997-12-29",4.96,null,"2006-02-21",2006,"2006-02-28",21.65]
["1997-08-18","1997-08-31",1997,923.54,null,"1998-01-05",4.55,null,"2006-02-27",2006,"2006-02-28",21.93]
["1997-08-25","1997-08-31",1997,899.47,null,"1998-01-12",4.8899999999999997,null,"2006-03-06",2006,"2006-03-31",20.52]
["1997-09-02","1997-09-30",1997,929.05,null,"1998-01-20",4.8499999999999996,null,"2006-03-13",2006,"2006-03-31",22.02]
["1997-09-08","1997-09-30",1997,923.91,null,"1998-01-26",5.14,null,"2006-03-20",2006,"2006-03-31",22.21]
["1997-09-15","1997-09-30",1997,950.51,null,"1998-02-02",5.35,null,"2006-03-27",2006,"2006-03-31",24.73]
["1997-09-22","1997-09-30",1997,945.22,null,"1998-02-09",5.08,null,"2006-04-03",2006,"2006-04-30",25.24]
["1997-09-29","1997-09-30",1997,965.03,null,"1998-02-17",5.14,null,"2006-04-10",2006,"2006-04-30",26.42]
["1997-10-06","1997-10-31",1997,966.98,null,"1998-02-23",5.18,null,"2006-04-17",2006,"2006-04-30",27.65]
["1997-10-13","1997-10-31",1997,944.16,null,"1998-03-02",5.49,null,"2006-04-24",2006,"2006-04-30",26.85]
["1997-10-20","1997-10-31",1997,941.64,null,"1998-03-09",5.64,null,"2006-05-01",2006,"2006-05-31",27.64]
["1997-10-27","1997-10-31",1997,914.62,null,"1998-03-16",5.5,null,"2006-05-08",2006,"2006-05-31",27.2]
["1997-11-03","1997-11-30",1997,927.51,null,"1998-03-23",5.55,null,"2006-05-15",2006,"2006-05-31",22.77]
["1997-11-10","1997-11-30",1997,928.35,null,"1998-03-30",5.32,null,"2006-05-22",2006,"2006-05-31",23.57]
["1997-11-17","1997-11-30",1997,963.09,null,"1998-04-06",5.35,null,"2006-05-30",2006,"2006-05-31",23.59]
["1997-11-24","1997-11-30",1997,955.4,null,"1998-04-13",5.37,null,"2006-06-05",2006,"2006-06-30",20.39]
["1997-12-01","1997-12-31",1997,983.79,null,"1998-04-20",5.24,null,"2006-06-12",2006,"2006-06-30",20.41]
["1997-12-08","1997-12-31",1997,953.39,null,"1998-04-27",5.19,null,"2006-06-19",2006,"2006-06-30",21.04]
["1997-12-15","1997-12-31",1997,946.78,null,"1998-05-04",4.91,null,"2006-06-26",2006,"2006-06-30",23.41]
["1997-12-22","1997-12-31",1997,936.46,null,"1998-05-11",4.75,null,"2006-07-03",2006,"2006-07-31",23.72]
["1997-12-29","1997-12-31",1997,975.04,null,"1998-05-18",4.62,null,"2006-07-10",2006,"2006-07-31",23.11]
["1998-01-05","1998-01-31",1998,927.69,null,"1998-05-26",4.5999999999999996,null,"2006-07-17",2006,"2006-07-31",21.46]
["1998-01-12","1998-01-31",1998,961.51,null,"1998-06-01",4.47,null,"2006-07-24",2006,"2006-07-31",22.48]
["1998-01-20","1998-01-31",1998,957.59,null,"1998-06-08",4.2300000000000004,null,"2006-07-31",2006,"2006-07-31",23.43]
["1998-01-26",{"$f":"EOMONTH(A582,0)","v":"1998-01-31"},{"$f":"YEAR(A582)","v":1998},980.28,null,"1998-06-15",4.34,null,"2006-08-07",{"$f":"YEAR(I582)","v":2006},{"$f":"EOMONTH(I582,0)","v":"2006-08-31"},22.73]
["1998-02-02","1998-02-28",1998,1012.46,null,"1998-06-22",4.54,null,"2006-08-14",2006,"2006-08-31",23.19]
["1998-02-09","1998-02-28",1998,1020.09,null,"1998-06-29",4.57,null,"2006-08-21",2006,"2006-08-31",24.39]
["1998-02-17","1998-02-28",1998,1034.21,null,"1998-07-06",4.72,null,"2006-08-28",2006,"2006-08-31",25.22]
["1998-02-23","1998-02-28",1998,1049.3399999999999,null,"1998-07-13",4.97,null,"2006-09-05",2006,"2006-09-30",24.78]
["1998-03-02","1998-03-31",1998,1055.69,null,"1998-07-20",4.62,null,"2006-09-11",2006,"2006-09-30",22.45]
["1998-03-09","1998-03-31",1998,1068.6099999999999,null,"1998-07-27",4.28,null,"2006-09-18",2006,"2006-09-30",21.89]
["1998-03-16","1998-03-31",1998,1099.1600000000001,null,"1998-08-03",4.28,null,"2006-09-25",2006,"2006-09-30",22.95]
["1998-03-23","1998-03-31",1998,1095.44,null,"1998-08-10",4.08,null,"2006-10-02",2006,"2006-10-31",22.75]
["1998-03-30","1998-03-31",1998,1122.7,null,"1998-08-17",4.08,null,"2006-10-09",2006,"2006-10-31",24.49]
["1998-04-06","1998-04-30",1998,1110.67,null,"1998-08-24",3.75,null,"2006-10-16",2006,"2006-10-31",24.48]
["1998-04-13","1998-04-30",1998,1122.72,null,"1998-08-31",4.03,null,"2006-10-23",2006,"2006-10-31",25.59]
["1998-04-20","1998-04-30",1998,1107.9000000000001,null,"1998-09-08",4,null,"2006-10-30",2006,"2006-10-31",26.5]
["1998-04-27","1998-04-30",1998,1121,null,"1998-09-14",3.98,null,"2006-11-06",2006,"2006-11-30",25.49]
["1998-05-04","1998-05-31",1998,1108.1400000000001,null,"1998-09-21",3.85,null,"2006-11-13",2006,"2006-11-30",24.88]
["1998-05-11","1998-05-31",1998,1108.73,null,"1998-09-28",3.8,null,"2006-11-20",2006,"2006-11-30",26.81]
["1998-05-18","1998-05-31",1998,1110.47,null,"1998-10-05",4.03,null,"2006-11-27",2006,"2006-11-30",26.66]
["1998-05-26","1998-05-31",1998,1090.82,null,"1998-10-12",4.32,null,"2006-12-04",2006,"2006-12-31",26.79]
["1998-06-01","1998-06-30",1998,1113.8599999999999,null,"1998-10-19",4.32,null,"2006-12-11",2006,"2006-12-31",26.04]
["1998-06-08","1998-06-30",1998,1098.8399999999999,null,"1998-10-26",4.57,null,"2006-12-18",2006,"2006-12-31",23.34]
["1998-06-15","1998-06-30",1998,1100.6500000000001,null,"1998-11-02",4.7,null,"2006-12-26",2006,"2006-12-31",24.16]
["1998-06-22","1998-06-30",1998,1133.2,null,"1998-11-09",4.6500000000000004,null,"2007-01-03",2007,"2007-01-31",22.31]
["1998-06-29","1998-06-30",1998,1146.42,null,"1998-11-16",4.53,null,"2007-01-08",2007,"2007-01-31",23.98]
["1998-07-06","1998-07-31",1998,1164.33,null,"1998-11-23",4.3899999999999997,null,"2007-01-16",2007,"2007-01-31",23.52]
["1998-07-13","1998-07-31",1998,1186.75,null,"1998-11-30",4.07,null,"2007-01-22",2007,"2007-01-31",25.5]
["1998-07-20","1998-07-31",1998,1140.8,null,"1998-12-07",3.75,null,"2007-01-29",2007,"2007-01-31",24.08]
["1998-07-27","1998-07-31",1998,1120.67,null,"1998-12-14",4.09,null,"2007-02-05",2007,"2007-02-28",23.39]
["1998-08-03","1998-08-31",1998,1089.45,null,"1998-12-21",3.93,null,"2007-02-12",2007,"2007-02-28",25.1]
["1998-08-10","1998-08-31",1998,1062.75,null,"1998-12-28",3.92,null,"2007-02-20",2007,"2007-02-28",26.12]
["1998-08-17","1998-08-31",1998,1081.24,null,"1999-01-04",4.07,null,"2007-02-26",2007,"2007-02-28",23.82]
["1998-08-24","1998-08-31",1998,1027.1400000000001,null,"1999-01-11",4.33,null,"2007-03-05",2007,"2007-03-31",24.74]
["1998-08-31","1998-08-31",1998,973.89,null,"1999-01-19",4.12,null,"2007-03-12",2007,"2007-03-31",26.47]
["1998-09-08","1998-09-30",1998,1009.06,null,"1999-01-25",4.0199999999999996,null,"2007-03-19",2007,"2007-03-31",27.16]
["1998-09-14","1998-09-30",1998,1020.09,null,"1999-02-01",4.21,null,"2007-03-26",2007,"2007-03-31",28.86]
["1998-09-21","1998-09-30",1998,1044.75,null,"1999-02-08",4.12,null,"2007-04-02",2007,"2007-04-30",29.46]
["1998-09-28","1998-09-30",1998,1002.6,null,"1999-02-16",4.09,null,"2007-04-09",2007,"2007-04-30",31.17]
["1998-10-05","1998-10-31",1998,984.39,null,"1999-02-22",4.0999999999999996,null,"2007-04-16",2007,"2007-04-30",30.66]
["1998-10-12","1998-10-31",1998,1056.42,null,"1999-03-01",4.26,null,"2007-04-23",2007,"2007-04-30",29.79]
["1998-10-19","1998-10-31",1998,1070.67,null,"1999-03-08",4.46,null,"2007-04-30",2007,"2007-04-30",31.37]
["1998-10-26","1998-10-31",1998,1098.67,null,"1999-03-15",4.46,null,"2007-05-07",2007,"2007-05-31",31.94]
["1998-11-02","1998-11-30",1998,1141.01,null,"1999-03-22",4.8899999999999997,null,"2007-05-14",2007,"2007-05-31",31.16]
["1998-11-09","1998-11-30",1998,1125.72,null,"1999-03-29",4.72,null,"2007-05-21",2007,"2007-05-31",32.68]
["1998-11-16","1998-11-30",1998,1163.55,null,"1999-04-05",4.7,null,"2007-05-29",2007,"2007-05-31",34.82]
["1998-11-23","1998-11-30",1998,1192.33,null,"1999-04-12",5.77,null,"2007-06-04",2007,"2007-06-30",33.36]
["1998-11-30","1998-11-30",1998,1176.74,null,"1999-04-19",5.59,null,"2007-06-11",2007,"2007-06-30",36.97]
["1998-12-07","1998-12-31",1998,1166.46,null,"1999-04-26",6.13,null,"2007-06-18",2007,"2007-06-30",36.28]
["1998-12-14","1998-12-31",1998,1188.03,null,"1999-05-03",6.44,null,"2007-06-25",2007,"2007-06-30",36.270000000000003]
["1998-12-21","1998-12-31",1998,1226.27,null,"1999-05-10",6.04,null,"2007-07-02",2007,"2007-07-31",38.72]
["1998-12-28","1998-12-31",1998,1229.23,null,"1999-05-17",6.15,null,"2007-07-09",2007,"2007-07-31",41.42]
["1999-01-04","1999-01-31",1999,1275.0899999999999,null,"1999-05-24",5.73,null,"2007-07-16",2007,"2007-07-31",43.52]
["1999-01-11","1999-01-31",1999,1243.26,null,"1999-06-01",5.92,null,"2007-07-23",2007,"2007-07-31",39.53]
["1999-01-19","1999-01-31",1999,1225.19,null,"1999-06-07",6.41,null,"2007-07-30",2007,"2007-07-31",37.86]
["1999-01-25","1999-01-31",1999,1279.6400000000001,null,"1999-06-14",6.36,null,"2007-08-06",2007,"2007-08-31",38]
["1999-02-01","1999-02-28",1999,1239.4000000000001,null,"1999-06-21",6.23,null,"2007-08-13",2007,"2007-08-31",33.799999999999997]
["1999-02-08","1999-02-28",1999,1230.1300000000001,null,"1999-06-28",6.65,null,"2007-08-20",2007,"2007-08-31",38.29]
["1999-02-16","1999-02-28",1999,1239.22,null,"1999-07-06",6.84,null,"2007-08-27",2007,"2007-08-31",38.42]
["1999-02-22","1999-02-28",1999,1238.33,null,"1999-07-12",6.91,null,"2007-09-04",2007,"2007-09-30",39.630000000000003]
["1999-03-01","1999-03-31",1999,1275.47,null,"1999-07-19",6.36,null,"2007-09-10",2007,"2007-09-30",42.94]
["1999-03-08","1999-03-31",1999,1294.5899999999999,null,"1999-07-26",6.11,null,"2007-09-17",2007,"2007-09-30",47.76]
["1999-03-15","1999-03-31",1999,1299.29,null,"1999-08-02",6.46,null,"2007-09-24",2007,"2007-09-30",46.1]
["1999-03-22","1999-03-31",1999,1282.8,null,"1999-08-09",6.67,null,"2007-10-01",2007,"2007-10-31",48.63]
["1999-03-29","1999-03-31",1999,1293.72,null,"1999-08-16",6.55,null,"2007-10-08",2007,"2007-10-31",51.3]
["1999-04-05","1999-04-30",1999,1348.35,null,"1999-08-23",6.03,null,"2007-10-15",2007,"2007-10-31",48.36]
["1999-04-12","1999-04-30",1999,1319,null,"1999-08-30",6.43,null,"2007-10-22",2007,"2007-10-31",51.49]
["1999-04-19",{"$f":"EOMONTH(A646,0)","v":"1999-04-30"},{"$f":"YEAR(A646)","v":1999},1356.85,null,"1999-09-07",6.44,null,"2007-10-29",{"$f":"YEAR(I646)","v":2007},{"$f":"EOMONTH(I646,0)","v":"2007-10-31"},49.7]
["1999-04-26","1999-04-30",1999,1335.18,null,"1999-09-13",6.63,null,"2007-11-05",2007,"2007-11-30",48.3]
["1999-05-03","1999-05-31",1999,1345,null,"1999-09-20",6.39,null,"2007-11-12",2007,"2007-11-30",44.08]
["1999-05-10","1999-05-31",1999,1337.8,null,"1999-09-27",6.48,null,"2007-11-19",2007,"2007-11-30",41.05]
["1999-05-17","1999-05-31",1999,1330.29,null,"1999-10-04",6.36,null,"2007-11-26",2007,"2007-11-30",43.59]
["1999-05-24","1999-05-31",1999,1301.8399999999999,null,"1999-10-11",6.39,null,"2007-12-03",2007,"2007-12-31",47.63]
["1999-06-01","1999-06-30",1999,1327.75,null,"1999-10-18",6.2,null,"2007-12-10",2007,"2007-12-31",44.99]
["1999-06-07","1999-06-30",1999,1293.6400000000001,null,"1999-10-25",5.84,null,"2007-12-17",2007,"2007-12-31",45.35]
["1999-06-14","1999-06-30",1999,1342.84,null,"1999-11-01",5.83,null,"2007-12-24",2007,"2007-12-31",46.07]
["1999-06-21","1999-06-30",1999,1315.31,null,"1999-11-08",6.19,null,"2007-12-31",2007,"2007-12-31",43.94]
["1999-06-28","1999-06-30",1999,1391.22,null,"1999-11-15",6.63,null,"2008-01-07",2008,"2008-01-31",41.66]
["1999-07-06","1999-07-31",1999,1403.28,null,"1999-11-22",6.39,null,"2008-01-14",2008,"2008-01-31",37.24]
["1999-07-12","1999-07-31",1999,1418.78,null,"1999-11-29",6.46,null,"2008-01-22",2008,"2008-01-31",37.28]
["1999-07-19","1999-07-31",1999,1356.94,null,"1999-12-06",6.26,null,"2008-01-28",2008,"2008-01-31",40.770000000000003]
["1999-07-26","1999-07-31",1999,1328.72,null,"1999-12-13",7.12,null,"2008-02-04",2008,"2008-02-29",40.22]
["1999-08-02","1999-08-31",1999,1300.29,null,"1999-12-20",7.28,null,"2008-02-11",2008,"2008-02-29",41.25]
["1999-08-09","1999-08-31",1999,1327.68,null,"1999-12-27",7.46,null,"2008-02-19",2008,"2008-02-29",43.98]
["1999-08-16","1999-08-31",1999,1336.61,null,"2000-01-03",8,null,"2008-02-25",2008,"2008-02-29",44.65]
["1999-08-23","1999-08-31",1999,1348.27,null,"2000-01-10",7.65,null,"2008-03-03",2008,"2008-03-31",44.21]
["1999-08-30","1999-08-31",1999,1357.24,null,"2000-01-18",7.3,null,"2008-03-10",2008,"2008-03-31",44.98]
["1999-09-07","1999-09-30",1999,1351.66,null,"2000-01-24",6.7,null,"2008-03-17",2008,"2008-03-31",38.549999999999997]
["1999-09-13","1999-09-30",1999,1335.42,null,"2000-01-31",6.63,null,"2008-03-24",2008,"2008-03-31",42.76]
["1999-09-20","1999-09-30",1999,1277.3599999999999,null,"2000-02-07",6.16,null,"2008-03-31",2008,"2008-03-31",47.67]
["1999-09-27","1999-09-30",1999,1282.81,null,"2000-02-14",5.91,null,"2008-04-07",2008,"2008-04-30",47.2]
["1999-10-04","1999-10-31",1999,1336.02,null,"2000-02-22",5.91,null,"2008-04-14",2008,"2008-04-30",50.62]
["1999-10-11","1999-10-31",1999,1247.4100000000001,null,"2000-02-28",5.67,null,"2008-04-21",2008,"2008-04-30",51.99]
["1999-10-18","1999-10-31",1999,1301.6500000000001,null,"2000-03-06",5.79,null,"2008-04-28",2008,"2008-04-30",48.99]
["1999-10-25","1999-10-31",1999,1362.93,null,"2000-03-13",6.02,null,"2008-05-05",2008,"2008-05-31",50.76]
["1999-11-01","1999-11-30",1999,1370.23,null,"2000-03-20",6.05,null,"2008-05-12",2008,"2008-05-31",55.19]
["1999-11-08","1999-11-30",1999,1396.06,null,"2000-03-27",6.11,null,"2008-05-19",2008,"2008-05-31",52.08]
["1999-11-15","1999-11-30",1999,1422,null,"2000-04-03",6.32,null,"2008-05-27",2008,"2008-05-31",51.42]
["1999-11-22","1999-11-30",1999,1416.62,null,"2000-04-10",5.76,null,"2008-06-02",2008,"2008-06-30",51.45]
["1999-11-29","1999-11-30",1999,1433.3,null,"2000-04-17",5.9,null,"2008-06-09",2008,"2008-06-30",54.8]
["1999-12-06","1999-12-31",1999,1417.04,null,"2000-04-24",5.95,null,"2008-06-16",2008,"2008-06-30",52.01]
["1999-12-13","1999-12-31",1999,1421.03,null,"2000-05-01",6.04,null,"2008-06-23",2008,"2008-06-30",51.69]
["1999-12-20","1999-12-31",1999,1458.34,null,"2000-05-08",5.55,null,"2008-06-30",2008,"2008-06-30",48.28]
["1999-12-27","1999-12-31",1999,1469.25,null,"2000-05-15",5.58,null,"2008-07-07",2008,"2008-07-31",48.08]
["2000-01-03","2000-01-31",2000,1441.47,null,"2000-05-22",5.63,null,"2008-07-14",2008,"2008-07-31",46.07]
["2000-01-10","2000-01-31",2000,1465.15,null,"2000-05-30",5.91,null,"2008-07-21",2008,"2008-07-31",42.96]
["2000-01-18","2000-01-31",2000,1441.36,null,"2000-06-05",5.7,null,"2008-07-28",2008,"2008-07-31",40.75]
["2000-01-24","2000-01-31",2000,1360.16,null,"2000-06-12",6.46,null,"2008-08-04",2008,"2008-08-31",38.159999999999997]
["2000-01-31","2000-01-31",2000,1424.37,null,"2000-06-19",6.42,null,"2008-08-11",2008,"2008-08-31",37.659999999999997]
["2000-02-07","2000-02-29",2000,1387.12,null,"2000-06-26",6.76,null,"2008-08-18",2008,"2008-08-31",40.43]
["2000-02-14","2000-02-29",2000,1346.09,null,"2000-07-03",6.32,null,"2008-08-25",2008,"2008-08-31",39.86]
["2000-02-22","2000-02-29",2000,1333.36,null,"2000-07-10",6.46,null,"2008-09-02",2008,"2008-09-30",32.979999999999997]
["2000-02-28","2000-02-29",2000,1409.17,null,"2000-07-17",6.28,null,"2008-09-08",2008,"2008-09-30",32.97]
["2000-03-06","2000-03-31",2000,1395.07,null,"2000-07-24",6.01,null,"2008-09-15",2008,"2008-09-30",32.81]
["2000-03-13","2000-03-31",2000,1464.47,null,"2000-07-31",6,null,"2008-09-22",2008,"2008-09-30",28.48]
["2000-03-20","2000-03-31",2000,1527.46,null,"2000-08-07",6.34,null,"2008-09-29",2008,"2008-09-30",20.02]
["2000-03-27","2000-03-31",2000,1498.58,null,"2000-08-14",6.37,null,"2008-10-06",2008,"2008-10-31",16.440000000000001]
["2000-04-03","2000-04-30",2000,1516.35,null,"2000-08-21",6.55,null,"2008-10-13",2008,"2008-10-31",14.89]
["2000-04-10","2000-04-30",2000,1356.56,null,"2000-08-28",6.23,null,"2008-10-20",2008,"2008-10-31",11.24]
["2000-04-17","2000-04-30",2000,1434.54,null,"2000-09-05",6.37,null,"2008-10-27",2008,"2008-10-31",13.14]
["2000-04-24","2000-04-30",2000,1452.43,null,"2000-09-11",6.42,null,"2008-11-03",2008,"2008-11-30",12.24]
["2000-05-01","2000-05-31",2000,1432.63,null,"2000-09-18",6.3,null,"2008-11-10",2008,"2008-11-30",11.01]
["2000-05-08","2000-05-31",2000,1420.96,null,"2000-09-25",5.84,null,"2008-11-17",2008,"2008-11-30",8.74]
["2000-05-15","2000-05-31",2000,1406.95,null,"2000-10-02",5.75,null,"2008-11-24",2008,"2008-11-30",10.85]
["2000-05-22","2000-05-31",2000,1378.02,null,"2000-10-09",5.8,null,"2008-12-01",2008,"2008-12-31",7.6]
["2000-05-30","2000-05-31",2000,1477.26,null,"2000-10-16",5.66,null,"2008-12-08",2008,"2008-12-31",10.07]
["2000-06-05","2000-06-30",2000,1456.95,null,"2000-10-23",5.57,null,"2008-12-15",2008,"2008-12-31",10.55]
["2000-06-12","2000-06-30",2000,1464.46,null,"2000-10-30",5.81,null,"2008-12-22",2008,"2008-12-31",10.210000000000001]
["2000-06-19","2000-06-30",2000,1441.48,null,"2000-11-06",5.64,null,"2008-12-29",2008,"2008-12-31",12.09]
["2000-06-26","2000-06-30",2000,1454.6,null,"2000-11-13",5.61,null,"2009-01-05",2009,"2009-01-31",13]
["2000-07-03","2000-07-31",2000,1478.9,null,"2000-11-20",5.81,null,"2009-01-12",2009,"2009-01-31",11.03]
["2000-07-10",{"$f":"EOMONTH(A710,0)","v":"2000-07-31"},{"$f":"YEAR(A710)","v":2000},1509.98,null,"2000-11-27",5.99,null,"2009-01-20",{"$f":"YEAR(I710)","v":2009},{"$f":"EOMONTH(I710,0)","v":"2009-01-31"},10.31]
["2000-07-17","2000-07-31",2000,1480.19,null,"2000-12-04",6.23,null,"2009-01-26",2009,"2009-01-31",11.37]
["2000-07-24","2000-07-31",2000,1419.89,null,"2000-12-11",6.12,null,"2009-02-02",2009,"2009-02-28",13.48]
["2000-07-31","2000-07-31",2000,1462.93,null,"2000-12-18",6.12,null,"2009-02-09",2009,"2009-02-28",13.8]
["2000-08-07","2000-08-31",2000,1471.84,null,"2000-12-26",6.16,null,"2009-02-17",2009,"2009-02-28",13.01]
["2000-08-14","2000-08-31",2000,1491.72,null,"2001-01-02",6.49,null,"2009-02-23",2009,"2009-02-28",13.75]
["2000-08-21","2000-08-31",2000,1506.45,null,"2001-01-08",6.27,null,"2009-03-02",2009,"2009-03-31",15.32]
["2000-08-28","2000-08-31",2000,1520.77,null,"2001-01-16",6.14,null,"2009-03-09",2009,"2009-03-31",16.75]
["2000-09-05","2000-09-30",2000,1494.5,null,"2001-01-22",5.87,null,"2009-03-16",2009,"2009-03-31",17.63]
["2000-09-11","2000-09-30",2000,1465.81,null,"2001-01-29",6.16,null,"2009-03-23",2009,"2009-03-31",19.04]
["2000-09-18","2000-09-30",2000,1448.72,null,"2001-02-05",5.87,null,"2009-03-30",2009,"2009-03-31",19.29]
["2000-09-25","2000-09-30",2000,1436.51,null,"2001-02-12",6.14,null,"2009-04-06",2009,"2009-04-30",19.940000000000001]
["2000-10-02","2000-10-31",2000,1408.99,null,"2001-02-20",6.12,null,"2009-04-13",2009,"2009-04-30",19.62]
["2000-10-09","2000-10-31",2000,1374.17,null,"2001-02-26",6.44,null,"2009-04-20",2009,"2009-04-30",18.510000000000002]
["2000-10-16","2000-10-31",2000,1396.93,null,"2001-03-05",6.06,null,"2009-04-27",2009,"2009-04-30",20.11]
["2000-10-23","2000-10-31",2000,1379.58,null,"2001-03-12",5.97,null,"2009-05-04",2009,"2009-05-31",23.42]
["2000-10-30","2000-10-31",2000,1426.69,null,"2001-03-19",5.81,null,"2009-05-11",2009,"2009-05-31",20.420000000000002]
["2000-11-06","2000-11-30",2000,1365.98,null,"2001-03-26",5.66,null,"2009-05-18",2009,"2009-05-31",21.86]
["2000-11-13","2000-11-30",2000,1367.72,null,"2001-04-02",5.85,null,"2009-05-26",2009,"2009-05-31",24.61]
["2000-11-20","2000-11-30",2000,1341.77,null,"2001-04-09",6.32,null,"2009-06-01",2009,"2009-06-30",25.84]
["2000-11-27","2000-11-30",2000,1315.23,null,"2001-04-16",6.69,null,"2009-06-08",2009,"2009-06-30",26.46]
["2000-12-04","2000-12-31",2000,1369.89,null,"2001-04-23",6.28,null,"2009-06-15",2009,"2009-06-30",23.03]
["2000-12-11","2000-12-31",2000,1312.15,null,"2001-04-30",6.59,null,"2009-06-22",2009,"2009-06-30",22.86]
["2000-12-18","2000-12-31",2000,1305.95,null,"2001-05-07",6.73,null,"2009-06-29",2009,"2009-06-30",22.48]
["2000-12-26","2000-12-31",2000,1320.28,null,"2001-05-14",7.14,null,"2009-07-06",2009,"2009-07-31",21.09]
["2001-01-02","2001-01-31",2001,1298.3499999999999,null,"2001-05-21",6.9,null,"2009-07-13",2009,"2009-07-31",25.09]
["2001-01-08","2001-01-31",2001,1318.55,null,"2001-05-29",6.73,null,"2009-07-20",2009,"2009-07-31",27.05]
["2001-01-16","2001-01-31",2001,1342.54,null,"2001-06-04",6.96,null,"2009-07-27",2009,"2009-07-31",27.26]
["2001-01-22","2001-01-31",2001,1354.95,null,"2001-06-11",6.8,null,"2009-08-03",2009,"2009-08-31",28.67]
["2001-01-29","2001-01-31",2001,1349.47,null,"2001-06-18",6.47,null,"2009-08-10",2009,"2009-08-31",28.78]
["2001-02-05","2001-02-28",2001,1314.76,null,"2001-06-25",6.45,null,"2009-08-17",2009,"2009-08-31",29.42]
["2001-02-12","2001-02-28",2001,1301.53,null,"2001-07-02",6.53,null,"2009-08-24",2009,"2009-08-31",29.61]
["2001-02-20","2001-02-28",2001,1245.8599999999999,null,"2001-07-09",6.62,null,"2009-08-31",2009,"2009-08-31",29.84]
["2001-02-26","2001-02-28",2001,1234.18,null,"2001-07-16",6.35,null,"2009-09-08",2009,"2009-09-30",31.82]
["2001-03-05","2001-03-31",2001,1233.42,null,"2001-07-23",5.94,null,"2009-09-14",2009,"2009-09-30",31.71]
["2001-03-12","2001-03-31",2001,1150.53,null,"2001-07-30",6.34,null,"2009-09-21",2009,"2009-09-30",30.15]
["2001-03-19","2001-03-31",2001,1139.83,null,"2001-08-06",6.1,null,"2009-09-28",2009,"2009-09-30",29.78]
["2001-03-26","2001-03-31",2001,1160.33,null,"2001-08-13",6.25,null,"2009-10-05",2009,"2009-10-31",33.61]
["2001-04-02","2001-04-30",2001,1128.43,null,"2001-08-20",6.14,null,"2009-10-12",2009,"2009-10-31",34.24]
["2001-04-09","2001-04-30",2001,1183.5,null,"2001-08-27",6.15,null,"2009-10-19",2009,"2009-10-31",36.78]
["2001-04-16","2001-04-30",2001,1242.98,null,"2001-09-04",6.1,null,"2009-10-26",2009,"2009-10-31",33.17]
["2001-04-23","2001-04-30",2001,1253.05,null,"2001-09-10",4.8600000000000003,null,"2009-11-02",2009,"2009-11-30",35.97]
["2001-04-30","2001-04-30",2001,1266.6099999999999,null,"2001-09-24",5.27,null,"2009-11-09",2009,"2009-11-30",36.880000000000003]
["2001-05-07","2001-05-31",2001,1245.67,null,"2001-10-01",5.61,null,"2009-11-16",2009,"2009-11-30",38.24]
["2001-05-14","2001-05-31",2001,1291.96,null,"2001-10-08",5.74,null,"2009-11-23",2009,"2009-11-30",38.04]
["2001-05-21","2001-05-31",2001,1277.8900000000001,null,"2001-10-15",5.73,null,"2009-11-30",2009,"2009-11-30",36.11]
["2001-05-29","2001-05-31",2001,1260.67,null,"2001-10-22",5.79,null,"2009-12-07",2009,"2009-12-31",34.729999999999997]
["2001-06-04","2001-06-30",2001,1264.96,null,"2001-10-29",5.64,null,"2009-12-14",2009,"2009-12-31",34.61]
["2001-06-11","2001-06-30",2001,1214.3599999999999,null,"2001-11-05",5.77,null,"2009-12-21",2009,"2009-12-31",36.99]
["2001-06-18","2001-06-30",2001,1225.3499999999999,null,"2001-11-12",6.21,null,"2009-12-28",2009,"2009-12-31",36.299999999999997]
["2001-06-25","2001-06-30",2001,1224.3800000000001,null,"2001-11-19",6.15,null,"2010-01-04",2010,"2010-01-31",39.83]
["2001-07-02","2001-07-31",2001,1190.5899999999999,null,"2001-11-26",6.58,null,"2010-01-11",2010,"2010-01-31",38.18]
["2001-07-09","2001-07-31",2001,1215.68,null,"2001-12-03",6.83,null,"2010-01-19",2010,"2010-01-31",33.619999999999997]
["2001-07-16","2001-07-31",2001,1210.8499999999999,null,"2001-12-10",6.49,null,"2010-01-25",2010,"2010-01-31",30.21]
["2001-07-23","2001-07-31",2001,1205.82,null,"2001-12-17",6.62,null,"2010-02-01",2010,"2010-02-28",31.81]
["2001-07-30","2001-07-31",2001,1214.3499999999999,null,"2001-12-24",6.52,null,"2010-02-08",2010,"2010-02-28",33.369999999999997]
["2001-08-06","2001-08-31",2001,1190.1600000000001,null,"2001-12-31",7.09,null,"2010-02-16",2010,"2010-02-28",34.950000000000003]
["2001-08-13","2001-08-31",2001,1161.97,null,"2002-01-07",7.24,null,"2010-02-22",2010,"2010-02-28",34.04]
["2001-08-20","2001-08-31",2001,1184.93,null,"2002-01-14",6.86,null,"2010-03-01",2010,"2010-03-31",36.56]
["2001-08-27","2001-08-31",2001,1133.58,null,"2002-01-22",7.35,null,"2010-03-08",2010,"2010-03-31",36.479999999999997]
["2001-09-04","2001-09-30",2001,1085.78,null,"2002-01-28",7.23,null,"2010-03-15",2010,"2010-03-31",35.56]
["2001-09-10","2001-09-30",2001,965.8,null,"2002-02-04",7.46,null,"2010-03-22",2010,"2010-03-31",35.86]
["2001-09-24","2001-09-30",2001,1040.94,null,"2002-02-11",7.54,null,"2010-03-29",2010,"2010-03-31",39.08]
["2001-10-01","2001-10-31",2001,1071.3800000000001,null,"2002-02-19",7.39,null,"2010-04-05",2010,"2010-04-30",38.799999999999997]
["2001-10-08",{"$f":"EOMONTH(A774,0)","v":"2001-10-31"},{"$f":"YEAR(A774)","v":2001},1091.6500000000001,null,"2002-02-25",7.64,null,"2010-04-12",{"$f":"YEAR(I774)","v":2010},{"$f":"EOMONTH(I774,0)","v":"2010-04-30"},36.840000000000003]
["2001-10-15","2001-10-31",2001,1073.48,null,"2002-03-04",7.77,null,"2010-04-19",2010,"2010-04-30",36.1]
["2001-10-22","2001-10-31",2001,1104.6099999999999,null,"2002-03-11",7.71,null,"2010-04-26",2010,"2010-04-30",34.270000000000003]
["2001-10-29","2001-10-31",2001,1087.2,null,"2002-03-18",7.45,null,"2010-05-03",2010,"2010-05-31",30.67]
["2001-11-05","2001-11-30",2001,1120.31,null,"2002-03-25",7.6,null,"2010-05-10",2010,"2010-05-31",31.64]
["2001-11-12","2001-11-30",2001,1138.6500000000001,null,"2002-04-01",7.69,null,"2010-05-17",2010,"2010-05-31",30.41]
["2001-11-19","2001-11-30",2001,1150.3399999999999,null,"2002-04-08",7.73,null,"2010-05-24",2010,"2010-05-31",31.79]
["2001-11-26","2001-11-30",2001,1139.45,null,"2002-04-15",7.75,null,"2010-06-01",2010,"2010-06-30",28.5]
["2001-12-03","2001-12-31",2001,1158.31,null,"2002-04-22",7.33,null,"2010-06-07",2010,"2010-06-30",29.46]
["2001-12-10","2001-12-31",2001,1123.0899999999999,null,"2002-04-29",7.43,null,"2010-06-14",2010,"2010-06-30",29.9]
["2001-12-17","2001-12-31",2001,1144.8900000000001,null,"2002-05-06",7.58,null,"2010-06-21",2010,"2010-06-30",30.21]
["2001-12-24","2001-12-31",2001,1161.02,null,"2002-05-13",7.97,null,"2010-06-28",2010,"2010-06-30",26.56]
["2001-12-31","2001-12-31",2001,1172.51,null,"2002-05-20",7.67,null,"2010-07-06",2010,"2010-07-31",29.94]
["2002-01-07","2002-01-31",2002,1145.5999999999999,null,"2002-05-28",7.69,null,"2010-07-12",2010,"2010-07-31",27.39]
["2002-01-14","2002-01-31",2002,1127.58,null,"2002-06-03",7.43,null,"2010-07-19",2010,"2010-07-31",32.409999999999997]
["2002-01-22","2002-01-31",2002,1133.28,null,"2002-06-10",7.22,null,"2010-07-26",2010,"2010-07-31",32.619999999999997]
["2002-01-28","2002-01-31",2002,1122.2,null,"2002-06-17",7.31,null,"2010-08-02",2010,"2010-08-31",34.020000000000003]
["2002-02-04","2002-02-28",2002,1096.22,null,"2002-06-24",7.41,null,"2010-08-09",2010,"2010-08-31",31.95]
["2002-02-11","2002-02-28",2002,1104.18,null,"2002-07-01",7.61,null,"2010-08-16",2010,"2010-08-31",32.54]
["2002-02-19","2002-02-28",2002,1089.8399999999999,null,"2002-07-08",7.31,null,"2010-08-23",2010,"2010-08-31",32.46]
["2002-02-25","2002-02-28",2002,1131.78,null,"2002-07-15",8.31,null,"2010-08-30",2010,"2010-08-31",35.81]
["2002-03-04","2002-03-31",2002,1164.31,null,"2002-07-22",7.68,null,"2010-09-07",2010,"2010-09-30",36.159999999999997]
["2002-03-11","2002-03-31",2002,1166.1600000000001,null,"2002-07-29",7.44,null,"2010-09-13",2010,"2010-09-30",37.26]
["2002-03-18","2002-03-31",2002,1148.7,null,"2002-08-05",7.89,null,"2010-09-20",2010,"2010-09-30",39.49]
["2002-03-25","2002-03-31",2002,1147.3900000000001,null,"2002-08-12",7.61,null,"2010-09-27",2010,"2010-09-30",40.64]
["2002-04-01","2002-04-30",2002,1122.73,null,"2002-08-19",7.91,null,"2010-10-04",2010,"2010-10-31",43.54]
["2002-04-08","2002-04-30",2002,1111.01,null,"2002-08-26",7.79,null,"2010-10-11",2010,"2010-10-31",44.84]
["2002-04-15","2002-04-30",2002,1125.17,null,"2002-09-03",7.79,null,"2010-10-18",2010,"2010-10-31",43.01]
["2002-04-22","2002-04-30",2002,1076.32,null,"2002-09-09",8.09,null,"2010-10-25",2010,"2010-10-31",43.35]
["2002-04-29","2002-04-30",2002,1073.43,null,"2002-09-16",7.71,null,"2010-11-01",2010,"2010-11-30",47.95]
["2002-05-06","2002-05-31",2002,1054.99,null,"2002-09-23",7.91,null,"2010-11-08",2010,"2010-11-30",47.53]
["2002-05-13","2002-05-31",2002,1106.5899999999999,null,"2002-09-30",7.89,null,"2010-11-15",2010,"2010-11-30",46.56]
["2002-05-20","2002-05-31",2002,1083.82,null,"2002-10-07",8.1,null,"2010-11-22",2010,"2010-11-30",44.78]
["2002-05-28","2002-05-31",2002,1067.1400000000001,null,"2002-10-14",8.43,null,"2010-11-29",2010,"2010-11-30",49.83]
["2002-06-03","2002-06-30",2002,1027.53,null,"2002-10-21",8.14,null,"2010-12-06",2010,"2010-12-31",51.62]
["2002-06-10","2002-06-30",2002,1007.27,null,"2002-10-28",8.2899999999999991,null,"2010-12-13",2010,"2010-12-31",52.95]
["2002-06-17","2002-06-30",2002,989.14,null,"2002-11-04",8.49,null,"2010-12-20",2010,"2010-12-31",55.03]
["2002-06-24","2002-06-30",2002,989.82,null,"2002-11-11",8.4600000000000009,null,"2010-12-27",2010,"2010-12-31",55.92]
["2002-07-01","2002-07-31",2002,989.03,null,"2002-11-18",8.82,null,"2011-01-03",2011,"2011-01-31",54.7]
["2002-07-08","2002-07-31",2002,921.39,null,"2002-11-25",9.06,null,"2011-01-10",2011,"2011-01-31",55.34]
["2002-07-15","2002-07-31",2002,847.75,null,"2002-12-02",9.08,null,"2011-01-18",2011,"2011-01-31",50.69]
["2002-07-22","2002-07-31",2002,852.84,null,"2002-12-09",8.66,null,"2011-01-24",2011,"2011-01-31",49.64]
["2002-07-29","2002-07-31",2002,864.24,null,"2002-12-16",8.8800000000000008,null,"2011-01-31",2011,"2011-01-31",53.08]
["2002-08-05","2002-08-31",2002,908.64,null,"2002-12-23",8.89,null,"2011-02-07",2011,"2011-02-28",50.05]
["2002-08-12","2002-08-31",2002,928.77,null,"2002-12-30",9.2200000000000006,null,"2011-02-14",2011,"2011-02-28",49.52]
["2002-08-19","2002-08-31",2002,940.86,null,"2003-01-06",9.0399999999999991,null,"2011-02-22",2011,"2011-02-28",49.05]
["2002-08-26","2002-08-31",2002,916.07,null,"2003-01-13",8.9600000000000009,null,"2011-02-28",2011,"2011-02-28",48.36]
["2002-09-03","2002-09-30",2002,893.92,null,"2003-01-21",8.7200000000000006,null,"2011-03-07",2011,"2011-03-31",46.27]
["2002-09-09","2002-09-30",2002,889.81,null,"2003-01-27",8.33,null,"2011-03-14",2011,"2011-03-31",48.42]
["2002-09-16","2002-09-30",2002,845.39,null,"2003-02-03",8.57,null,"2011-03-21",2011,"2011-03-31",51.01]
["2002-09-23","2002-09-30",2002,827.37,null,"2003-02-10",8.52,null,"2011-03-28",2011,"2011-03-31",51.51]
["2002-09-30","2002-09-30",2002,800.58,null,"2003-02-18",8.8000000000000007,null,"2011-04-04",2011,"2011-04-30",53.52]
["2002-10-07","2002-10-31",2002,835.32,null,"2003-02-24",8.8699999999999992,null,"2011-04-11",2011,"2011-04-30",48.08]
["2002-10-14","2002-10-31",2002,884.39,null,"2003-03-03",8.5500000000000007,null,"2011-04-18",2011,"2011-04-30",51.53]
["2002-10-21","2002-10-31",2002,897.65,null,"2003-03-10",8.5299999999999994,null,"2011-04-25",2011,"2011-04-30",51.69]
["2002-10-28","2002-10-31",2002,900.96,null,"2003-03-17",9.0500000000000007,null,"2011-05-02",2011,"2011-05-31",47.14]
["2002-11-04","2002-11-30",2002,894.74,null,"2003-03-24",8.73,null,"2011-05-09",2011,"2011-05-31",45.8]
["2002-11-11","2002-11-30",2002,909.83,null,"2003-03-31",8.92,null,"2011-05-16",2011,"2011-05-31",45.9]
["2002-11-18","2002-11-30",2002,930.55,null,"2003-04-07",8.9,null,"2011-05-23",2011,"2011-05-31",49.08]
["2002-11-25","2002-11-30",2002,936.31,null,"2003-04-14",9.16,null,"2011-05-31",2011,"2011-05-31",47.37]
["2002-12-02","2002-12-31",2002,912.23,null,"2003-04-21",8.5299999999999994,null,"2011-06-06",2011,"2011-06-30",46.42]
["2002-12-09","2002-12-31",2002,889.48,null,"2003-04-28",8.85,null,"2011-06-13",2011,"2011-06-30",45.47]
["2002-12-16","2002-12-31",2002,895.76,null,"2003-05-05",8.8800000000000008,null,"2011-06-20",2011,"2011-06-30",45.95]
["2002-12-23","2002-12-31",2002,875.4,null,"2003-05-12",8.6,null,"2011-06-27",2011,"2011-06-30",50.76]
["2002-12-30",{"$f":"EOMONTH(A838,0)","v":"2002-12-31"},{"$f":"YEAR(A838)","v":2002},908.59,null,"2003-05-19",8.92,null,"2011-07-05",{"$f":"YEAR(I838)","v":2011},{"$f":"EOMONTH(I838,0)","v":"2011-07-31"},52.29]
["2003-01-06","2003-01-31",2003,927.57,null,"2003-05-27",9.08,null,"2011-07-11",2011,"2011-07-31",52.75]
["2003-01-13","2003-01-31",2003,901.78,null,"2003-06-02",9.27,null,"2011-07-18",2011,"2011-07-31",53.06]
["2003-01-21","2003-01-31",2003,861.4,null,"2003-06-09",9.64,null,"2011-07-25",2011,"2011-07-31",50.48]
["2003-01-27","2003-01-31",2003,855.7,null,"2003-06-16",9.58,null,"2011-08-01",2011,"2011-08-31",43.84]
["2003-02-03","2003-02-28",2003,829.69,null,"2003-06-23",9.1999999999999993,null,"2011-08-08",2011,"2011-08-31",43.27]
["2003-02-10","2003-02-28",2003,834.89,null,"2003-06-30",9.2100000000000009,null,"2011-08-15",2011,"2011-08-31",39.979999999999997]
["2003-02-18","2003-02-28",2003,848.17,null,"2003-07-07",9.6,null,"2011-08-22",2011,"2011-08-31",42.44]
["2003-02-24","2003-02-28",2003,841.15,null,"2003-07-14",9.77,null,"2011-08-29",2011,"2011-08-31",42.83]
["2003-03-03","2003-03-31",2003,828.89,null,"2003-07-21",10.64,null,"2011-09-06",2011,"2011-09-30",40.020000000000003]
["2003-03-10","2003-03-31",2003,833.27,null,"2003-07-28",10.52,null,"2011-09-12",2011,"2011-09-30",39.64]
["2003-03-17","2003-03-31",2003,895.79,null,"2003-08-04",10.64,null,"2011-09-19",2011,"2011-09-30",30.85]
["2003-03-24","2003-03-31",2003,863.5,null,"2003-08-11",10.95,null,"2011-09-26",2011,"2011-09-30",29.02]
["2003-03-31","2003-03-31",2003,878.85,null,"2003-08-18",11.04,null,"2011-10-03",2011,"2011-10-31",32.42]
["2003-04-07","2003-04-30",2003,868.3,null,"2003-08-25",11.41,null,"2011-10-10",2011,"2011-10-31",35.299999999999997]
["2003-04-14","2003-04-30",2003,893.58,null,"2003-09-02",11.68,null,"2011-10-17",2011,"2011-10-31",35.11]
["2003-04-21","2003-04-30",2003,898.81,null,"2003-09-08",11.55,null,"2011-10-24",2011,"2011-10-31",41.08]
["2003-04-28","2003-04-30",2003,930.08,null,"2003-09-15",11.68,null,"2011-10-31",2011,"2011-10-31",38.700000000000003]
["2003-05-05","2003-05-31",2003,933.41,null,"2003-09-22",11.24,null,"2011-11-07",2011,"2011-11-30",38.26]
["2003-05-12","2003-05-31",2003,944.3,null,"2003-09-29",11.88,null,"2011-11-14",2011,"2011-11-30",35.46]
["2003-05-19","2003-05-31",2003,933.22,null,"2003-10-06",12.6,null,"2011-11-21",2011,"2011-11-30",32.46]
["2003-05-27","2003-05-31",2003,963.59,null,"2003-10-13",13.22,null,"2011-11-28",2011,"2011-11-30",37.72]
["2003-06-02","2003-06-30",2003,987.76,null,"2003-10-20",12.65,null,"2011-12-05",2011,"2011-12-31",38.14]
["2003-06-09","2003-06-30",2003,988.61,null,"2003-10-27",13.18,null,"2011-12-12",2011,"2011-12-31",35.51]
["2003-06-16","2003-06-30",2003,995.69,null,"2003-11-03",13.32,null,"2011-12-19",2011,"2011-12-31",36.78]
["2003-06-23","2003-06-30",2003,976.22,null,"2003-11-10",12.99,null,"2011-12-27",2011,"2011-12-31",35.32]
["2003-06-30","2003-06-30",2003,985.7,null,"2003-11-17",12.66,null,"2012-01-03",2012,"2012-01-31",37.31]
["2003-07-07","2003-07-31",2003,998.14,null,"2003-11-24",13.28,null,"2012-01-09",2012,"2012-01-31",40.57]
["2003-07-14","2003-07-31",2003,993.32,null,"2003-12-01",13.79,null,"2012-01-17",2012,"2012-01-31",41.63]
["2003-07-21","2003-07-31",2003,998.68,null,"2003-12-08",14.08,null,"2012-01-23",2012,"2012-01-31",44.56]
["2003-07-28","2003-07-31",2003,980.15,null,"2003-12-15",14.43,null,"2012-01-30",2012,"2012-01-31",44.89]
["2003-08-04","2003-08-31",2003,977.59,null,"2003-12-22",14.75,null,"2012-02-06",2012,"2012-02-29",43.41]
["2003-08-11","2003-08-31",2003,990.67,null,"2003-12-29",15,null,"2012-02-13",2012,"2012-02-29",41.57]
["2003-08-18","2003-08-31",2003,993.06,null,"2004-01-05",14.64,null,"2012-02-21",2012,"2012-02-29",42.41]
["2003-08-25","2003-08-31",2003,1008.01,null,"2004-01-12",14.18,null,"2012-02-27",2012,"2012-02-29",40.6]
["2003-09-02","2003-09-30",2003,1021.39,null,"2004-01-20",14.82,null,"2012-03-05",2012,"2012-03-31",37.46]
["2003-09-08","2003-09-30",2003,1018.63,null,"2004-01-26",13.81,null,"2012-03-12",2012,"2012-03-31",37.24]
["2003-09-15","2003-09-30",2003,1036.3,null,"2004-02-02",14.28,null,"2012-03-19",2012,"2012-03-31",37.17]
["2003-09-22","2003-09-30",2003,996.85,null,"2004-02-09",15.14,null,"2012-03-26",2012,"2012-03-31",36.74]
["2003-09-29","2003-09-30",2003,1029.8499999999999,null,"2004-02-17",15.59,null,"2012-04-02",2012,"2012-04-30",36.51]
["2003-10-06","2003-10-31",2003,1038.06,null,"2004-02-23",15.43,null,"2012-04-09",2012,"2012-04-30",35.99]
["2003-10-13","2003-10-31",2003,1039.32,null,"2004-03-01",15.5,null,"2012-04-16",2012,"2012-04-30",36.6]
["2003-10-20","2003-10-31",2003,1028.9100000000001,null,"2004-03-08",14.58,null,"2012-04-23",2012,"2012-04-30",37.15]
["2003-10-27","2003-10-31",2003,1050.71,null,"2004-03-15",14.97,null,"2012-04-30",2012,"2012-04-30",35.46]
["2003-11-03","2003-11-30",2003,1053.21,null,"2004-03-22",14.67,null,"2012-05-07",2012,"2012-05-31",33.840000000000003]
["2003-11-10","2003-11-30",2003,1050.3499999999999,null,"2004-03-29",15.65,null,"2012-05-14",2012,"2012-05-31",30.99]
["2003-11-17","2003-11-30",2003,1035.28,null,"2004-04-05",15.3,null,"2012-05-21",2012,"2012-05-31",31.57]
["2003-11-24","2003-11-30",2003,1058.2,null,"2004-04-12",14.85,null,"2012-05-29",2012,"2012-05-31",31.24]
["2003-12-01","2003-12-31",2003,1061.5,null,"2004-04-19",14.59,null,"2012-06-04",2012,"2012-06-30",32.96]
["2003-12-08","2003-12-31",2003,1074.1400000000001,null,"2004-04-26",13.37,null,"2012-06-11",2012,"2012-06-30",33.450000000000003]
["2003-12-15","2003-12-31",2003,1088.6600000000001,null,"2004-05-03",13.23,null,"2012-06-18",2012,"2012-06-30",31.47]
["2003-12-22","2003-12-31",2003,1095.8900000000001,null,"2004-05-10",13.04,null,"2012-06-25",2012,"2012-06-30",33.19]
["2003-12-29","2003-12-31",2003,1108.48,null,"2004-05-17",13.62,null,"2012-07-02",2012,"2012-07-31",34.11]
["2004-01-05","2004-01-31",2004,1121.8599999999999,null,"2004-05-24",14.05,null,"2012-07-09",2012,"2012-07-31",32.68]
["2004-01-12","2004-01-31",2004,1139.83,null,"2004-06-01",13.63,null,"2012-07-16",2012,"2012-07-31",33.21]
["2004-01-20","2004-01-31",2004,1141.55,null,"2004-06-07",13.82,null,"2012-07-23",2012,"2012-07-31",32.92]
["2004-01-26","2004-01-31",2004,1131.1300000000001,null,"2004-06-14",14,null,"2012-07-30",2012,"2012-07-31",32.950000000000003]
["2004-02-02","2004-02-29",2004,1142.76,null,"2004-06-21",14.25,null,"2012-08-06",2012,"2012-08-31",35.71]
["2004-02-09","2004-02-29",2004,1145.81,null,"2004-06-28",14.42,null,"2012-08-13",2012,"2012-08-31",34.76]
["2004-02-17","2004-02-29",2004,1144.1099999999999,null,"2004-07-06",15.09,null,"2012-08-20",2012,"2012-08-31",35.53]
["2004-02-23","2004-02-29",2004,1144.94,null,"2004-07-12",15.29,null,"2012-08-27",2012,"2012-08-31",35.51]
["2004-03-01","2004-03-31",2004,1156.8599999999999,null,"2004-07-19",14.39,null,"2012-09-04",2012,"2012-09-30",38.78]
["2004-03-08","2004-03-31",2004,1120.57,null,"2004-07-26",15.06,null,"2012-09-10",2012,"2012-09-30",41.94]
["2004-03-15","2004-03-31",2004,1109.78,null,"2004-08-02",15.15,null,"2012-09-17",2012,"2012-09-30",39.979999999999997]
["2004-03-22",{"$f":"EOMONTH(A902,0)","v":"2004-03-31"},{"$f":"YEAR(A902)","v":2004},1108.06,null,"2004-08-09",15.3,null,"2012-09-24",{"$f":"YEAR(I902)","v":2012},{"$f":"EOMONTH(I902,0)","v":"2012-09-30"},38.93]
["2004-03-29","2004-03-31",2004,1141.81,null,"2004-08-16",15.81,null,"2012-10-01",2012,"2012-10-31",39.840000000000003]
["2004-04-05","2004-04-30",2004,1139.32,null,"2004-08-23",15.38,null,"2012-10-08",2012,"2012-10-31",39.79]
["2004-04-12","2004-04-30",2004,1134.6099999999999,null,"2004-08-30",15.23,null,"2012-10-15",2012,"2012-10-31",40.82]
["2004-04-19","2004-04-30",2004,1140.5999999999999,null,"2004-09-07",15.15,null,"2012-10-22",2012,"2012-10-31",38.729999999999997]
["2004-04-26","2004-04-30",2004,1107.3,null,"2004-09-13",15.95,null,"2012-10-31",2012,"2012-10-31",38.909999999999997]
["2004-05-03","2004-05-31",2004,1098.7,null,"2004-09-20",16.3,null,"2012-11-05",2012,"2012-11-30",38.01]
["2004-05-10","2004-05-31",2004,1095.7,null,"2004-09-27",17.43,null,"2012-11-12",2012,"2012-11-30",36.47]
["2004-05-17","2004-05-31",2004,1093.56,null,"2004-10-04",17.940000000000001,null,"2012-11-19",2012,"2012-11-30",38.54]
["2004-05-24","2004-05-31",2004,1120.68,null,"2004-10-11",16.89,null,"2012-11-26",2012,"2012-11-30",38.67]
["2004-06-01","2004-06-30",2004,1122.5,null,"2004-10-18",16.82,null,"2012-12-03",2012,"2012-12-31",31.42]
["2004-06-07","2004-06-30",2004,1136.47,null,"2004-10-25",17.010000000000002,null,"2012-12-10",2012,"2012-12-31",33.479999999999997]
["2004-06-14","2004-06-30",2004,1135.02,null,"2004-11-01",17.57,null,"2012-12-17",2012,"2012-12-31",33.28]
["2004-06-21","2004-06-30",2004,1134.43,null,"2004-11-08",18.190000000000001,null,"2012-12-24",2012,"2012-12-31",32.85]
["2004-06-28","2004-06-30",2004,1125.3800000000001,null,"2004-11-15",18.760000000000002,null,"2012-12-31",2012,"2012-12-31",35.18]
["2004-07-06","2004-07-31",2004,1112.81,null,"2004-11-22",20,null,"2013-01-07",2013,"2013-01-31",35]
["2004-07-12","2004-07-31",2004,1101.3900000000001,null,"2004-11-29",19.62,null,"2013-01-14",2013,"2013-01-31",33.64]
["2004-07-19","2004-07-31",2004,1086.2,null,"2004-12-06",18.309999999999999,null,"2013-01-22",2013,"2013-01-31",34.869999999999997]
["2004-07-26","2004-07-31",2004,1101.72,null,"2004-12-13",19.18,null,"2013-01-28",2013,"2013-01-31",35.729999999999997]
["2004-08-02","2004-08-31",2004,1063.97,null,"2004-12-20",19.489999999999998,null,"2013-02-04",2013,"2013-02-28",35.64]
["2004-08-09","2004-08-31",2004,1064.8,null,"2004-12-27",19.77,null,"2013-02-11",2013,"2013-02-28",35.04]
["2004-08-16","2004-08-31",2004,1098.3499999999999,null,"2005-01-03",18.89,null,"2013-02-19",2013,"2013-02-28",32.450000000000003]
["2004-08-23","2004-08-31",2004,1107.77,null,"2005-01-10",19.670000000000002,null,"2013-02-25",2013,"2013-02-28",31.49]
["2004-08-30","2004-08-31",2004,1113.6300000000001,null,"2005-01-18",20.05,null,"2013-03-04",2013,"2013-03-31",33.28]
["2004-09-07","2004-09-30",2004,1123.92,null,"2005-01-24",20.6]
["2004-09-13","2004-09-30",2004,1128.55,null,"2005-01-31",21.32]
["2004-09-20","2004-09-30",2004,1110.1099999999999,null,"2005-02-07",21.71]
["2004-09-27","2004-09-30",2004,1131.5,null,"2005-02-14",23.52]
["2004-10-04","2004-10-31",2004,1122.1400000000001,null,"2005-02-22",24.87]
["2004-10-11","2004-10-31",2004,1108.2,null,"2005-02-28",25.32]
["2004-10-18","2004-10-31",2004,1095.74,null,"2005-03-07",24.59]
["2004-10-25","2004-10-31",2004,1130.2,null,"2005-03-14",25.17]
["2004-11-01","2004-11-30",2004,1166.17,null,"2005-03-21",23.23]
["2004-11-08","2004-11-30",2004,1184.17,null,"2005-03-28",23.58]
["2004-11-15","2004-11-30",2004,1170.3399999999999,null,"2005-04-04",23.44]
["2004-11-22","2004-11-30",2004,1182.6500000000001,null,"2005-04-11",20.73]
["2004-11-29","2004-11-30",2004,1191.17,null,"2005-04-18",21.91]
["2004-12-06","2004-12-31",2004,1188,null,"2005-04-25",21]
["2004-12-13","2004-12-31",2004,1194.2,null,"2005-05-02",21.38]
["2004-12-20","2004-12-31",2004,1210.1300000000001,null,"2005-05-09",19.73]
["2004-12-27","2004-12-31",2004,1211.92,null,"2005-05-16",19.809999999999999]
["2005-01-03","2005-01-31",2005,1186.19,null,"2005-05-23",20.97]
["2005-01-10","2005-01-31",2005,1184.52,null,"2005-05-31",21.75]
["2005-01-18","2005-01-31",2005,1167.8699999999999,null,"2005-06-06",21.81]
["2005-01-24","2005-01-31",2005,1171.3599999999999,null,"2005-06-13",23.7]
["2005-01-31","2005-01-31",2005,1203.03,null,"2005-06-20",22.28]
["2005-02-07","2005-02-28",2005,1205.3,null,"2005-06-27",22.76]
["2005-02-14","2005-02-28",2005,1201.5899999999999,null,"2005-07-05",22.94]
["2005-02-22","2005-02-28",2005,1211.3699999999999,null,"2005-07-11",22.98]
["2005-02-28","2005-02-28",2005,1222.1199999999999,null,"2005-07-18",24.52]
["2005-03-07","2005-03-31",2005,1200.08,null,"2005-07-25",24.6]
["2005-03-14","2005-03-31",2005,1189.6500000000001,null,"2005-08-01",25]
["2005-03-21","2005-03-31",2005,1171.42,null,"2005-08-08",26.99]
["2005-03-28","2005-03-31",2005,1172.92,null,"2005-08-15",25.9]
["2005-04-04","2005-04-30",2005,1181.2,null,"2005-08-22",25.53]
["2005-04-11","2005-04-30",2005,1142.6199999999999,null,"2005-08-29",26.64]
["2005-04-18","2005-04-30",2005,1152.1199999999999,null,"2005-09-06",26.21]
["2005-04-25","2005-04-30",2005,1156.8499999999999,null,"2005-09-12",27.45]
["2005-05-02","2005-05-31",2005,1171.3499999999999,null,"2005-09-19",27.06]
["2005-05-09","2005-05-31",2005,1154.05,null,"2005-09-26",28.39]
["2005-05-16","2005-05-31",2005,1189.28,null,"2005-10-03",25.74]
["2005-05-23","2005-05-31",2005,1198.78,null,"2005-10-10",25.38]
["2005-05-31","2005-05-31",2005,1196.02,null,"2005-10-17",24.95]
["2005-06-06","2005-06-30",2005,1198.1099999999999,null,"2005-10-24",25.52]
["2005-06-13",{"$f":"EOMONTH(A966,0)","v":"2005-06-30"},{"$f":"YEAR(A966)","v":2005},1216.96,null,"2005-10-31",25.7]
["2005-06-20","2005-06-30",2005,1191.57,null,"2005-11-07",26.11]
["2005-06-27","2005-06-30",2005,1194.44,null,"2005-11-14",26.58]
["2005-07-05","2005-07-31",2005,1211.8599999999999,null,"2005-11-21",27.16]
["2005-07-11","2005-07-31",2005,1227.92,null,"2005-11-28",27.44]
["2005-07-18","2005-07-31",2005,1233.68,null,"2005-12-05",27.14]
["2005-07-25","2005-07-31",2005,1234.18,null,"2005-12-12",26.83]
["2005-08-01","2005-08-31",2005,1226.42,null,"2005-12-19",27.44]
["2005-08-08","2005-08-31",2005,1230.3900000000001,null,"2005-12-27",27.76]
["2005-08-15","2005-08-31",2005,1219.71,null,"2006-01-03",29.69]
["2005-08-22","2005-08-31",2005,1205.0999999999999,null,"2006-01-09",29.77]
["2005-08-29","2005-08-31",2005,1218.02,null,"2006-01-17",30.38]
["2005-09-06","2005-09-30",2005,1241.48,null,"2006-01-23",32.78]
["2005-09-12","2005-09-30",2005,1237.9100000000001,null,"2006-01-30",31.69]
["2005-09-19","2005-09-30",2005,1215.29,null,"2006-02-06",29.78]
["2005-09-26","2005-09-30",2005,1228.81,null,"2006-02-13",30.15]
["2005-10-03","2005-10-31",2005,1195.9000000000001,null,"2006-02-21",30.44]
["2005-10-10","2005-10-31",2005,1186.57,null,"2006-02-27",30.54]
["2005-10-17","2005-10-31",2005,1179.5899999999999,null,"2006-03-06",29.22]
["2005-10-24","2005-10-31",2005,1198.4100000000001,null,"2006-03-13",30.52]
["2005-10-31","2005-10-31",2005,1220.1400000000001,null,"2006-03-20",31.38]
["2005-11-07","2005-11-30",2005,1234.72,null,"2006-03-27",33.42]
["2005-11-14","2005-11-30",2005,1248.27,null,"2006-04-03",35.6]
["2005-11-21","2005-11-30",2005,1268.25,null,"2006-04-10",36.200000000000003]
["2005-11-28","2005-11-30",2005,1265.08,null,"2006-04-17",38.5]
["2005-12-05","2005-12-31",2005,1259.3699999999999,null,"2006-04-24",38.21]
["2005-12-12","2005-12-31",2005,1267.32,null,"2006-05-01",40.15]
["2005-12-19","2005-12-31",2005,1268.6600000000001,null,"2006-05-08",40.08]
["2005-12-27","2005-12-31",2005,1248.29,null,"2006-05-15",36.270000000000003]
["2006-01-03","2006-01-31",2006,1285.45,null,"2006-05-22",36.96]
["2006-01-09","2006-01-31",2006,1287.6099999999999,null,"2006-05-30",35.94]
["2006-01-17","2006-01-31",2006,1261.49,null,"2006-06-05",33.049999999999997]
["2006-01-23","2006-01-31",2006,1283.72,null,"2006-06-12",33.47]
["2006-01-30","2006-01-31",2006,1264.03,null,"2006-06-19",33.979999999999997]
["2006-02-06","2006-02-28",2006,1266.99,null,"2006-06-26",36.119999999999997]
["2006-02-13","2006-02-28",2006,1287.24,null,"2006-07-03",36.03]
["2006-02-21","2006-02-28",2006,1289.43,null,"2006-07-10",35.39]
["2006-02-27","2006-02-28",2006,1287.23,null,"2006-07-17",34.86]
["2006-03-06","2006-03-31",2006,1281.42,null,"2006-07-24",35.99]
["2006-03-13","2006-03-31",2006,1307.25,null,"2006-07-31",35.75]
["2006-03-20","2006-03-31",2006,1302.95,null,"2006-08-07",34.450000000000003]
["2006-03-27","2006-03-31",2006,1294.8699999999999,null,"2006-08-14",35.909999999999997]
["2006-04-03","2006-04-30",2006,1295.5,null,"2006-08-21",34.93]
["2006-04-10","2006-04-30",2006,1289.1199999999999,null,"2006-08-28",35.79]
["2006-04-17","2006-04-30",2006,1311.28,null,"2006-09-05",34.06]
["2006-04-24","2006-04-30",2006,1310.6099999999999,null,"2006-09-11",31.75]
["2006-05-01","2006-05-31",2006,1325.76,null,"2006-09-18",31.06]
["2006-05-08","2006-05-31",2006,1291.24,null,"2006-09-25",32.04]
["2006-05-15","2006-05-31",2006,1267.03,null,"2006-10-02",31.73]
["2006-05-22","2006-05-31",2006,1280.1600000000001,null,"2006-10-09",34.22]
["2006-05-30","2006-05-31",2006,1288.22,null,"2006-10-16",35.4]
["2006-06-05","2006-06-30",2006,1252.3,null,"2006-10-23",35.83]
["2006-06-12","2006-06-30",2006,1251.54,null,"2006-10-30",36.06]
["2006-06-19","2006-06-30",2006,1244.5,null,"2006-11-06",35.79]
["2006-06-26","2006-06-30",2006,1270.2,null,"2006-11-13",34.01]
["2006-07-03","2006-07-31",2006,1265.48,null,"2006-11-20",34.46]
["2006-07-10","2006-07-31",2006,1236.2,null,"2006-11-27",34.590000000000003]
["2006-07-17","2006-07-31",2006,1240.29,null,"2006-12-04",34.369999999999997]
["2006-07-24","2006-07-31",2006,1278.55,null,"2006-12-11",34.159999999999997]
["2006-07-31","2006-07-31",2006,1279.3599999999999,null,"2006-12-18",32.799999999999997]
["2006-08-07","2006-08-31",2006,1266.74,null,"2006-12-26",33.619999999999997]
["2006-08-14","2006-08-31",2006,1302.3,null,"2007-01-03",31.43]
["2006-08-21","2006-08-31",2006,1295.0899999999999,null,"2007-01-08",33.43]
["2006-08-28","2006-08-31",2006,1311.01,null,"2007-01-16",33.840000000000003]
["2006-09-05",{"$f":"EOMONTH(A1030,0)","v":"2006-09-30"},{"$f":"YEAR(A1030)","v":2006},1298.92,null,"2007-01-22",34.020000000000003]
["2006-09-11","2006-09-30",2006,1319.66,null,"2007-01-29",34.83]
["2006-09-18","2006-09-30",2006,1314.78,null,"2007-02-05",36.72]
["2006-09-25","2006-09-30",2006,1335.85,null,"2007-02-12",38.71]
["2006-10-02","2006-10-31",2006,1349.59,null,"2007-02-20",39.159999999999997]
["2006-10-09","2006-10-31",2006,1365.62,null,"2007-02-26",35.51]
["2006-10-16","2006-10-31",2006,1368.6,null,"2007-03-05",36.619999999999997]
["2006-10-23","2006-10-31",2006,1377.34,null,"2007-03-12",37.68]
["2006-10-30","2006-10-31",2006,1364.3,null,"2007-03-19",40.340000000000003]
["2006-11-06","2006-11-30",2006,1380.9,null,"2007-03-26",41.36]
["2006-11-13","2006-11-30",2006,1401.2,null,"2007-04-02",42.24]
["2006-11-20","2006-11-30",2006,1400.95,null,"2007-04-09",43.04]
["2006-11-27","2006-11-30",2006,1396.71,null,"2007-04-16",43.06]
["2006-12-04","2006-12-31",2006,1409.84,null,"2007-04-23",41.77]
["2006-12-11","2006-12-31",2006,1427.09,null,"2007-04-30",44.08]
["2006-12-18","2006-12-31",2006,1410.76,null,"2007-05-07",44.69]
["2006-12-26","2006-12-31",2006,1418.3,null,"2007-05-14",43.63]
["2007-01-03","2007-01-31",2007,1409.71,null,"2007-05-21",43.5]
["2007-01-08","2007-01-31",2007,1430.73,null,"2007-05-29",46.05]
["2007-01-16","2007-01-31",2007,1430.5,null,"2007-06-04",47.62]
["2007-01-22","2007-01-31",2007,1422.18,null,"2007-06-11",49.41]
["2007-01-29","2007-01-31",2007,1448.39,null,"2007-06-18",50.77]
["2007-02-05","2007-02-28",2007,1438.06,null,"2007-06-25",51.01]
["2007-02-12","2007-02-28",2007,1455.54,null,"2007-07-02",55.73]
["2007-02-20","2007-02-28",2007,1451.19,null,"2007-07-09",58.02]
["2007-02-26","2007-02-28",2007,1387.17,null,"2007-07-16",57.23]
["2007-03-05","2007-03-31",2007,1402.84,null,"2007-07-23",52.37]
["2007-03-12","2007-03-31",2007,1386.95,null,"2007-07-30",51.85]
["2007-03-19","2007-03-31",2007,1436.11,null,"2007-08-06",50.16]
["2007-03-26","2007-03-31",2007,1420.86,null,"2007-08-13",46.79]
["2007-04-02","2007-04-30",2007,1443.76,null,"2007-08-20",53.18]
["2007-04-09","2007-04-30",2007,1452.85,null,"2007-08-27",53.91]
["2007-04-16","2007-04-30",2007,1484.35,null,"2007-09-04",54.79]
["2007-04-23","2007-04-30",2007,1494.07,null,"2007-09-10",56.76]
["2007-04-30","2007-04-30",2007,1505.62,null,"2007-09-17",62.43]
["2007-05-07","2007-05-31",2007,1505.85,null,"2007-09-24",67.66]
["2007-05-14","2007-05-31",2007,1522.75,null,"2007-10-01",68.45]
["2007-05-21","2007-05-31",2007,1515.73,null,"2007-10-08",72.95]
["2007-05-29","2007-05-31",2007,1536.34,null,"2007-10-15",71.14]
["2007-06-04","2007-06-30",2007,1507.67,null,"2007-10-22",74.17]
["2007-06-11","2007-06-30",2007,1532.91,null,"2007-10-29",72.08]
["2007-06-18","2007-06-30",2007,1502.56,null,"2007-11-05",65.260000000000005]
["2007-06-25","2007-06-30",2007,1503.35,null,"2007-11-12",64.33]
["2007-07-02","2007-07-31",2007,1530.44,null,"2007-11-19",62.68]
["2007-07-09","2007-07-31",2007,1552.5,null,"2007-11-26",65.27]
["2007-07-16","2007-07-31",2007,1534.1,null,"2007-12-03",66.28]
["2007-07-23","2007-07-31",2007,1458.95,null,"2007-12-10",61.18]
["2007-07-30","2007-07-31",2007,1433.06,null,"2007-12-17",60.85]
["2007-08-06","2007-08-31",2007,1453.64,null,"2007-12-24",61.43]
["2007-08-13","2007-08-31",2007,1445.94,null,"2007-12-31",59.65]
["2007-08-20","2007-08-31",2007,1479.37,null,"2008-01-07",58.27]
["2007-08-27","2007-08-31",2007,1473.99,null,"2008-01-14",52.27]
["2007-09-04","2007-09-30",2007,1453.55,null,"2008-01-22",54.59]
["2007-09-10","2007-09-30",2007,1484.25,null,"2008-01-28",63.46]
["2007-09-17","2007-09-30",2007,1525.75,null,"2008-02-04",56.64]
["2007-09-24","2007-09-30",2007,1526.75,null,"2008-02-11",60.26]
["2007-10-01","2007-10-31",2007,1557.59,null,"2008-02-19",63.55]
["2007-10-08","2007-10-31",2007,1561.8,null,"2008-02-25",63.49]
["2007-10-15","2007-10-31",2007,1500.63,null,"2008-03-03",61.5]
["2007-10-22","2007-10-31",2007,1535.28,null,"2008-03-10",61.26]
["2007-10-29","2007-10-31",2007,1509.65,null,"2008-03-17",54.5]
["2007-11-05","2007-11-30",2007,1453.7,null,"2008-03-24",56.88]
["2007-11-12","2007-11-30",2007,1458.74,null,"2008-03-31",63.53]
["2007-11-19","2007-11-30",2007,1440.7,null,"2008-04-07",66.849999999999994]
["2007-11-26",{"$f":"EOMONTH(A1094,0)","v":"2007-11-30"},{"$f":"YEAR(A1094)","v":2007},1481.14,null,"2008-04-14",70.239999999999995]
["2007-12-03","2007-12-31",2007,1504.66,null,"2008-04-21",73.31]
["2007-12-10","2007-12-31",2007,1467.95,null,"2008-04-28",72.88]
["2007-12-17","2007-12-31",2007,1484.46,null,"2008-05-05",76.28]
["2007-12-24","2007-12-31",2007,1478.49,null,"2008-05-12",82.42]
["2007-12-31","2007-12-31",2007,1411.63,null,"2008-05-19",77.650000000000006]
["2008-01-07","2008-01-31",2008,1401.02,null,"2008-05-27",73.180000000000007]
["2008-01-14","2008-01-31",2008,1325.19,null,"2008-06-02",72.72]
["2008-01-22","2008-01-31",2008,1330.61,null,"2008-06-09",71.39]
["2008-01-28","2008-01-31",2008,1395.42,null,"2008-06-16",72.55]
["2008-02-04","2008-02-29",2008,1331.29,null,"2008-06-23",71.930000000000007]
["2008-02-11","2008-02-29",2008,1349.99,null,"2008-06-30",67.06]
["2008-02-19","2008-02-29",2008,1353.11,null,"2008-07-07",66.62]
["2008-02-25","2008-02-29",2008,1330.63,null,"2008-07-14",62.35]
["2008-03-03","2008-03-31",2008,1293.3699999999999,null,"2008-07-21",61.51]
["2008-03-10","2008-03-31",2008,1288.1400000000001,null,"2008-07-28",60.95]
["2008-03-17","2008-03-31",2008,1329.51,null,"2008-08-04",57.06]
["2008-03-24","2008-03-31",2008,1315.22,null,"2008-08-11",56.59]
["2008-03-31","2008-03-31",2008,1370.4,null,"2008-08-18",60.33]
["2008-04-07","2008-04-30",2008,1332.83,null,"2008-08-25",61.18]
["2008-04-14","2008-04-30",2008,1390.33,null,"2008-09-02",52.47]
["2008-04-21","2008-04-30",2008,1397.84,null,"2008-09-08",54.04]
["2008-04-28","2008-04-30",2008,1413.9,null,"2008-09-15",55.14]
["2008-05-05","2008-05-31",2008,1388.28,null,"2008-09-22",51.72]
["2008-05-12","2008-05-31",2008,1425.35,null,"2008-09-29",41.39]
["2008-05-19","2008-05-31",2008,1375.93,null,"2008-10-06",32.729999999999997]
["2008-05-27","2008-05-31",2008,1400.38,null,"2008-10-13",30.82]
["2008-06-02","2008-06-30",2008,1360.68,null,"2008-10-20",27.29]
["2008-06-09","2008-06-30",2008,1360.03,null,"2008-10-27",34.17]
["2008-06-16","2008-06-30",2008,1317.93,null,"2008-11-03",33.450000000000003]
["2008-06-23","2008-06-30",2008,1278.3800000000001,null,"2008-11-10",28.68]
["2008-06-30","2008-06-30",2008,1262.9000000000001,null,"2008-11-17",25.6]
["2008-07-07","2008-07-31",2008,1239.49,null,"2008-11-24",35.17]
["2008-07-14","2008-07-31",2008,1260.68,null,"2008-12-01",30.96]
["2008-07-21","2008-07-31",2008,1257.76,null,"2008-12-08",35.270000000000003]
["2008-07-28","2008-07-31",2008,1260.31,null,"2008-12-15",36.36]
["2008-08-04","2008-08-31",2008,1296.32,null,"2008-12-22",35.5]
["2008-08-11","2008-08-31",2008,1298.2,null,"2008-12-29",39.99]
["2008-08-18","2008-08-31",2008,1292.2,null,"2009-01-05",38.56]
["2008-08-25","2008-08-31",2008,1282.83,null,"2009-01-12",35.549999999999997]
["2008-09-02","2008-09-30",2008,1242.31,null,"2009-01-20",33.29]
["2008-09-08","2008-09-30",2008,1251.7,null,"2009-01-26",32.99]
["2008-09-15","2008-09-30",2008,1255.08,null,"2009-02-02",39.93]
["2008-09-22","2008-09-30",2008,1213.27,null,"2009-02-09",37.68]
["2008-09-29","2008-09-30",2008,1099.23,null,"2009-02-17",34.46]
["2008-10-06","2008-10-31",2008,899.22,null,"2009-02-23",32.68]
["2008-10-13","2008-10-31",2008,940.55,null,"2009-03-02",33.32]
["2008-10-20","2008-10-31",2008,876.77,null,"2009-03-09",37.44]
["2008-10-27","2008-10-31",2008,968.75,null,"2009-03-16",39.92]
["2008-11-03","2008-11-30",2008,930.99,null,"2009-03-23",41.22]
["2008-11-10","2008-11-30",2008,873.29,null,"2009-03-30",44.27]
["2008-11-17","2008-11-30",2008,800.03,null,"2009-04-06",41.97]
["2008-11-24","2008-11-30",2008,896.24,null,"2009-04-13",42.96]
["2008-12-01","2008-12-31",2008,876.07,null,"2009-04-20",42.53]
["2008-12-08","2008-12-31",2008,879.73,null,"2009-04-27",44.36]
["2008-12-15","2008-12-31",2008,887.88,null,"2009-05-04",48.86]
["2008-12-22","2008-12-31",2008,872.8,null,"2009-05-11",44.35]
["2008-12-29","2008-12-31",2008,931.8,null,"2009-05-18",47.17]
["2009-01-05","2009-01-31",2009,890.35,null,"2009-05-26",50.46]
["2009-01-12","2009-01-31",2009,850.12,null,"2009-06-01",54.1]
["2009-01-20","2009-01-31",2009,831.95,null,"2009-06-08",54.03]
["2009-01-26","2009-01-31",2009,825.88,null,"2009-06-15",50.34]
["2009-02-02","2009-02-28",2009,868.6,null,"2009-06-22",49.01]
["2009-02-09","2009-02-28",2009,826.84,null,"2009-06-29",48.08]
["2009-02-17",{"$f":"EOMONTH(A1158,0)","v":"2009-02-28"},{"$f":"YEAR(A1158)","v":2009},770.05,null,"2009-07-06",45.16]
["2009-02-23","2009-02-28",2009,735.09,null,"2009-07-13",51.24]
["2009-03-02","2009-03-31",2009,683.38,null,"2009-07-20",55.18]
["2009-03-09","2009-03-31",2009,756.55,null,"2009-07-27",56.49]
["2009-03-16","2009-03-31",2009,768.54,null,"2009-08-03",57.81]
["2009-03-23","2009-03-31",2009,815.94,null,"2009-08-10",56.48]
["2009-03-30","2009-03-31",2009,842.5,null,"2009-08-17",56.58]
["2009-04-06","2009-04-30",2009,856.56,null,"2009-08-24",57.48]
["2009-04-13","2009-04-30",2009,869.6,null,"2009-08-31",56.86]
["2009-04-20","2009-04-30",2009,866.23,null,"2009-09-08",60.54]
["2009-04-27","2009-04-30",2009,877.52,null,"2009-09-14",60.9]
["2009-05-04","2009-05-31",2009,929.23,null,"2009-09-21",58.37]
["2009-05-11","2009-05-31",2009,882.88,null,"2009-09-28",56.96]
["2009-05-18","2009-05-31",2009,887,null,"2009-10-05",62.51]
["2009-05-26","2009-05-31",2009,919.14,null,"2009-10-12",65.14]
["2009-06-01","2009-06-30",2009,940.09,null,"2009-10-19",66.36]
["2009-06-08","2009-06-30",2009,946.21,null,"2009-10-26",59.64]
["2009-06-15","2009-06-30",2009,921.23,null,"2009-11-02",61.8]
["2009-06-22","2009-06-30",2009,918.9,null,"2009-11-09",66.650000000000006]
["2009-06-29","2009-06-30",2009,896.42,null,"2009-11-16",66.72]
["2009-07-06","2009-07-31",2009,879.13,null,"2009-11-23",67.92]
["2009-07-13","2009-07-31",2009,940.38,null,"2009-11-30",68.45]
["2009-07-20","2009-07-31",2009,979.26,null,"2009-12-07",67.069999999999993]
["2009-07-27","2009-07-31",2009,987.48,null,"2009-12-14",66.66]
["2009-08-03","2009-08-31",2009,1010.48,null,"2009-12-21",69.040000000000006]
["2009-08-10","2009-08-31",2009,1004.09,null,"2009-12-28",69.64]
["2009-08-17","2009-08-31",2009,1026.1300000000001,null,"2010-01-04",73.92]
["2009-08-24","2009-08-31",2009,1028.93,null,"2010-01-11",72.069999999999993]
["2009-08-31","2009-08-31",2009,1016.4,null,"2010-01-19",66.58]
["2009-09-08","2009-09-30",2009,1042.73,null,"2010-01-25",63.09]
["2009-09-14","2009-09-30",2009,1068.3,null,"2010-02-01",62.93]
["2009-09-21","2009-09-30",2009,1044.3800000000001,null,"2010-02-08",65.599999999999994]
["2009-09-28","2009-09-30",2009,1025.21,null,"2010-02-16",68.150000000000006]
["2009-10-05","2009-10-31",2009,1071.49,null,"2010-02-22",66.69]
["2009-10-12","2009-10-31",2009,1087.68,null,"2010-03-01",72.819999999999993]
["2009-10-19","2009-10-31",2009,1079.5999999999999,null,"2010-03-08",72.150000000000006]
["2009-10-26","2009-10-31",2009,1036.19,null,"2010-03-15",71.55]
["2009-11-02","2009-11-30",2009,1069.3,null,"2010-03-22",72.27]
["2009-11-09","2009-11-30",2009,1093.48,null,"2010-03-29",75.92]
["2009-11-16","2009-11-30",2009,1091.3800000000001,null,"2010-04-05",75.69]
["2009-11-23","2009-11-30",2009,1091.49,null,"2010-04-12",72.83]
["2009-11-30","2009-11-30",2009,1105.98,null,"2010-04-19",71.819999999999993]
["2009-12-07","2009-12-31",2009,1106.4100000000001,null,"2010-04-26",66.94]
["2009-12-14","2009-12-31",2009,1102.47,null,"2010-05-03",60.68]
["2009-12-21","2009-12-31",2009,1126.48,null,"2010-05-10",61.05]
["2009-12-28","2009-12-31",2009,1115.0999999999999,null,"2010-05-17",57.5]
["2010-01-04","2010-01-31",2010,1144.98,null,"2010-05-24",59.63]
["2010-01-11","2010-01-31",2010,1136.03,null,"2010-06-01",54.91]
["2010-01-19","2010-01-31",2010,1091.76,null,"2010-06-07",60.03]
["2010-01-25","2010-01-31",2010,1073.8699999999999,null,"2010-06-14",62.38]
["2010-02-01","2010-02-28",2010,1066.19,null,"2010-06-21",62.53]
["2010-02-08","2010-02-28",2010,1075.51,null,"2010-06-28",57.67]
["2010-02-16","2010-02-28",2010,1109.17,null,"2010-07-06",62.39]
["2010-02-22","2010-02-28",2010,1104.49,null,"2010-07-12",60.26]
["2010-03-01","2010-03-31",2010,1138.7,null,"2010-07-19",65.91]
["2010-03-08","2010-03-31",2010,1149.99,null,"2010-07-26",66.430000000000007]
["2010-03-15","2010-03-31",2010,1159.9000000000001,null,"2010-08-02",69.44]
["2010-03-22","2010-03-31",2010,1166.5899999999999,null,"2010-08-09",65.55]
["2010-03-29","2010-03-31",2010,1178.0999999999999,null,"2010-08-16",62.02]
["2010-04-05","2010-04-30",2010,1194.3699999999999,null,"2010-08-23",61.96]
["2010-04-12","2010-04-30",2010,1192.1300000000001,null,"2010-08-30",65.11]
["2010-04-19","2010-04-30",2010,1217.28,null,"2010-09-07",65.81]
["2010-04-26","2010-04-30",2010,1186.69,null,"2010-09-13",67.569999999999993]
["2010-05-03","2010-05-31",2010,1110.8800000000001,null,"2010-09-20",70.760000000000005]
["2010-05-10",{"$f":"EOMONTH(A1222,0)","v":"2010-05-31"},{"$f":"YEAR(A1222)","v":2010},1135.68,null,"2010-09-27",72.38]
["2010-05-17","2010-05-31",2010,1087.69,null,"2010-10-04",75.989999999999995]
["2010-05-24","2010-05-31",2010,1089.4100000000001,null,"2010-10-11",76.78]
["2010-06-01","2010-06-30",2010,1064.8800000000001,null,"2010-10-18",75.38]
["2010-06-07","2010-06-30",2010,1091.5999999999999,null,"2010-10-25",76.930000000000007]
["2010-06-14","2010-06-30",2010,1117.51,null,"2010-11-01",85.84]
["2010-06-21","2010-06-30",2010,1076.76,null,"2010-11-08",81.03]
["2010-06-28","2010-06-30",2010,1022.58,null,"2010-11-15",80.58]
["2010-07-06","2010-07-31",2010,1077.96,null,"2010-11-22",77.67]
["2010-07-12","2010-07-31",2010,1064.8800000000001,null,"2010-11-29",82.61]
["2010-07-19","2010-07-31",2010,1102.6600000000001,null,"2010-12-06",83.66]
["2010-07-26","2010-07-31",2010,1101.5999999999999,null,"2010-12-13",83.04]
["2010-08-02","2010-08-31",2010,1121.6400000000001,null,"2010-12-20",86.02]
["2010-08-09","2010-08-31",2010,1079.25,null,"2010-12-27",86.57]
["2010-08-16","2010-08-31",2010,1071.69,null,"2011-01-03",82.38]
["2010-08-23","2010-08-31",2010,1064.5899999999999,null,"2011-01-10",84.37]
["2010-08-30","2010-08-31",2010,1104.51,null,"2011-01-18",82.16]
["2010-09-07","2010-09-30",2010,1109.55,null,"2011-01-24",81.239999999999995]
["2010-09-13","2010-09-30",2010,1125.5899999999999,null,"2011-01-31",87.84]
["2010-09-20","2010-09-30",2010,1148.67,null,"2011-02-07",87.32]
["2010-09-27","2010-09-30",2010,1146.24,null,"2011-02-14",86.08]
["2010-10-04","2010-10-31",2010,1165.1500000000001,null,"2011-02-22",87.49]
["2010-10-11","2010-10-31",2010,1176.19,null,"2011-02-28",89.22]
["2010-10-18","2010-10-31",2010,1183.08,null,"2011-03-07",84.29]
["2010-10-25","2010-10-31",2010,1183.26,null,"2011-03-14",83.32]
["2010-11-01","2010-11-30",2010,1225.8499999999999,null,"2011-03-21",85.31]
["2010-11-08","2010-11-30",2010,1199.21,null,"2011-03-28",91.11]
["2010-11-15","2010-11-30",2010,1199.73,null,"2011-04-04",95.33]
["2010-11-22","2010-11-30",2010,1189.4000000000001,null,"2011-04-11",93.9]
["2010-11-29","2010-11-30",2010,1224.71,null,"2011-04-18",96.18]
["2010-12-06","2010-12-31",2010,1240.4000000000001,null,"2011-04-25",95.25]
["2010-12-13","2010-12-31",2010,1243.9100000000001,null,"2011-05-02",89.85]
["2010-12-20","2010-12-31",2010,1256.77,null,"2011-05-09",87.15]
["2010-12-27","2010-12-31",2010,1257.6400000000001,null,"2011-05-16",87.67]
["2011-01-03","2011-01-31",2011,1271.5,null,"2011-05-23",88.86]
["2011-01-10","2011-01-31",2011,1293.24,null,"2011-05-31",86.42]
["2011-01-18","2011-01-31",2011,1283.3499999999999,null,"2011-06-06",84.46]
["2011-01-24","2011-01-31",2011,1276.3399999999999,null,"2011-06-13",83.31]
["2011-01-31","2011-01-31",2011,1310.87,null,"2011-06-20",83.37]
["2011-02-07","2011-02-28",2011,1329.15,null,"2011-06-27",89.8]
["2011-02-14","2011-02-28",2011,1343.01,null,"2011-07-05",90.17]
["2011-02-22","2011-02-28",2011,1319.88,null,"2011-07-11",85.69]
["2011-02-28","2011-02-28",2011,1321.15,null,"2011-07-18",88.56]
["2011-03-07","2011-03-31",2011,1304.28,null,"2011-07-25",86.13]
["2011-03-14","2011-03-31",2011,1279.21,null,"2011-08-01",74.459999999999994]
["2011-03-21","2011-03-31",2011,1313.8,null,"2011-08-08",75.930000000000007]
["2011-03-28","2011-03-31",2011,1332.41,null,"2011-08-15",73.02]
["2011-04-04","2011-04-30",2011,1328.17,null,"2011-08-22",77.11]
["2011-04-11","2011-04-30",2011,1319.68,null,"2011-08-29",77.13]
["2011-04-18","2011-04-30",2011,1337.38,null,"2011-09-06",73.61]
["2011-04-25","2011-04-30",2011,1363.61,null,"2011-09-12",75.22]
["2011-05-02","2011-05-31",2011,1340.2,null,"2011-09-19",64.61]
["2011-05-09","2011-05-31",2011,1337.77,null,"2011-09-26",63.37]
["2011-05-16","2011-05-31",2011,1333.27,null,"2011-10-03",68.23]
["2011-05-23","2011-05-31",2011,1331.1,null,"2011-10-10",74.11]
["2011-05-31","2011-05-31",2011,1300.1600000000001,null,"2011-10-17",71.61]
["2011-06-06","2011-06-30",2011,1270.98,null,"2011-10-24",79.31]
["2011-06-13","2011-06-30",2011,1271.5,null,"2011-10-31",75.349999999999994]
["2011-06-20","2011-06-30",2011,1268.45,null,"2011-11-07",74.27]
["2011-06-27","2011-06-30",2011,1339.67,null,"2011-11-14",68.599999999999994]
["2011-07-05","2011-07-31",2011,1343.8,null,"2011-11-21",63.26]
["2011-07-11","2011-07-31",2011,1316.14,null,"2011-11-28",71.83]
["2011-07-18","2011-07-31",2011,1345.02,null,"2011-12-05",71.58]
["2011-07-25","2011-07-31",2011,1292.28,null,"2011-12-12",66.56]
["2011-08-01",{"$f":"EOMONTH(A1286,0)","v":"2011-08-31"},{"$f":"YEAR(A1286)","v":2011},1199.3800000000001,null,"2011-12-19",67.87]
["2011-08-08","2011-08-31",2011,1178.81,null,"2011-12-27",67.37]
["2011-08-15","2011-08-31",2011,1123.53,null,"2012-01-03",69.11]
["2011-08-22","2011-08-31",2011,1176.8,null,"2012-01-09",71.489999999999995]
["2011-08-29","2011-08-31",2011,1173.97,null,"2012-01-17",74.540000000000006]
["2011-09-06","2011-09-30",2011,1154.23,null,"2012-01-23",76.45]
["2011-09-12","2011-09-30",2011,1216.01,null,"2012-01-30",78.36]
["2011-09-19","2011-09-30",2011,1136.43,null,"2012-02-06",73.540000000000006]
["2011-09-26","2011-09-30",2011,1131.42,null,"2012-02-13",72.599999999999994]
["2011-10-03","2011-10-31",2011,1155.46,null,"2012-02-21",74.2]
["2011-10-10","2011-10-31",2011,1224.58,null,"2012-02-27",73.53]
["2011-10-17","2011-10-31",2011,1238.25,null,"2012-03-05",71.72]
["2011-10-24","2011-10-31",2011,1285.0899999999999,null,"2012-03-12",72.25]
["2011-10-31","2011-10-31",2011,1253.23,null,"2012-03-19",69.239999999999995]
["2011-11-07","2011-11-30",2011,1263.8499999999999,null,"2012-03-26",70.040000000000006]
["2011-11-14","2011-11-30",2011,1215.6500000000001,null,"2012-04-02",67.75]
["2011-11-21","2011-11-30",2011,1158.67,null,"2012-04-09",68.150000000000006]
["2011-11-28","2011-11-30",2011,1244.28,null,"2012-04-16",71.010000000000005]
["2011-12-05","2011-12-31",2011,1255.19,null,"2012-04-23",71.83]
["2011-12-12","2011-12-31",2011,1219.6600000000001,null,"2012-04-30",69.39]
["2011-12-19","2011-12-31",2011,1265.33,null,"2012-05-07",66.569999999999993]
["2011-12-27","2011-12-31",2011,1257.5999999999999,null,"2012-05-14",60.45]
["2012-01-03","2012-01-31",2012,1277.81,null,"2012-05-21",59.79]
["2012-01-09","2012-01-31",2012,1289.0899999999999,null,"2012-05-29",59.06]
["2012-01-17","2012-01-31",2012,1315.38,null,"2012-06-04",60.95]
["2012-01-23","2012-01-31",2012,1316.33,null,"2012-06-11",62.88]
["2012-01-30","2012-01-31",2012,1344.9,null,"2012-06-18",61.24]
["2012-02-06","2012-02-29",2012,1342.64,null,"2012-06-25",63.17]
["2012-02-13","2012-02-29",2012,1361.23,null,"2012-07-02",62.83]
["2012-02-21","2012-02-29",2012,1365.74,null,"2012-07-09",61.16]
["2012-02-27","2012-02-29",2012,1369.63,null,"2012-07-16",61.96]
["2012-03-05","2012-03-31",2012,1370.87,null,"2012-07-23",64.8]
["2012-03-12","2012-03-31",2012,1404.17,null,"2012-07-30",65.790000000000006]
["2012-03-19","2012-03-31",2012,1397.11,null,"2012-08-06",67.63]
["2012-03-26","2012-03-31",2012,1408.47,null,"2012-08-13",66.83]
["2012-04-02","2012-04-30",2012,1398.08,null,"2012-08-20",66.55]
["2012-04-09","2012-04-30",2012,1370.26,null,"2012-08-27",63.65]
["2012-04-16","2012-04-30",2012,1378.53,null,"2012-09-04",66.66]
["2012-04-23","2012-04-30",2012,1403.36,null,"2012-09-10",71.17]
["2012-04-30","2012-04-30",2012,1369.1,null,"2012-09-17",68.88]
["2012-05-07","2012-05-31",2012,1353.39,null,"2012-09-24",67.56]
["2012-05-14","2012-05-31",2012,1295.22,null,"2012-10-01",67.010000000000005]
["2012-05-21","2012-05-31",2012,1317.82,null,"2012-10-08",67.290000000000006]
["2012-05-29","2012-05-31",2012,1278.04,null,"2012-10-15",70.05]
["2012-06-04","2012-06-30",2012,1325.66,null,"2012-10-22",69.430000000000007]
["2012-06-11","2012-06-30",2012,1342.84,null,"2012-10-31",69.84]
["2012-06-18","2012-06-30",2012,1335.02,null,"2012-11-05",70.13]
["2012-06-25","2012-06-30",2012,1362.16,null,"2012-11-12",67.7]
["2012-07-02","2012-07-31",2012,1354.68,null,"2012-11-19",69.83]
["2012-07-09","2012-07-31",2012,1356.78,null,"2012-11-26",70.930000000000007]
["2012-07-16","2012-07-31",2012,1362.66,null,"2012-12-03",71.8]
["2012-07-23","2012-07-31",2012,1385.97,null,"2012-12-10",75.14]
["2012-07-30","2012-07-31",2012,1390.99,null,"2012-12-17",75.790000000000006]
["2012-08-06","2012-08-31",2012,1405.87,null,"2012-12-24",75.680000000000007]
["2012-08-13","2012-08-31",2012,1418.16,null,"2012-12-31",78.180000000000007]
["2012-08-20","2012-08-31",2012,1411.13,null,"2013-01-07",75.48]
["2012-08-27","2012-08-31",2012,1406.58,null,"2013-01-14",75.69]
["2012-09-04","2012-09-30",2012,1437.92,null,"2013-01-22",76.150000000000006]
["2012-09-10","2012-09-30",2012,1465.77,null,"2013-01-28",78.17]
["2012-09-17","2012-09-30",2012,1460.15,null,"2013-02-04",76.739999999999995]
["2012-09-24","2012-09-30",2012,1440.67,null,"2013-02-11",78.34]
["2012-10-01","2012-10-31",2012,1460.93,null,"2013-02-19",74.61]
["2012-10-08","2012-10-31",2012,1428.59,null,"2013-02-25",72.790000000000006]
["2012-10-15","2012-10-31",2012,1433.19,null,"2013-03-04",73.58]
["2012-10-22",{"$f":"EOMONTH(A1350,0)","v":"2012-10-31"},{"$f":"YEAR(A1350)","v":2012},1411.94]
["2012-10-31","2012-10-31",2012,1414.2]
["2012-11-05","2012-11-30",2012,1379.85]
["2012-11-12","2012-11-30",2012,1359.88]
["2012-11-19","2012-11-30",2012,1409.15]
["2012-11-26","2012-11-30",2012,1416.18]
["2012-12-03","2012-12-31",2012,1418.07]
["2012-12-10","2012-12-31",2012,1413.58]
["2012-12-17","2012-12-31",2012,1430.15]
["2012-12-24","2012-12-31",2012,1402.43]
["2012-12-31","2012-12-31",2012,1466.47]
["2013-01-07","2013-01-31",2013,1472.05]
["2013-01-14","2013-01-31",2013,1485.98]
["2013-01-22","2013-01-31",2013,1502.96]
["2013-01-28","2013-01-31",2013,1513.17]
["2013-02-04","2013-02-28",2013,1517.93]
["2013-02-11","2013-02-28",2013,1519.79]
["2013-02-19","2013-02-28",2013,1515.6]
["2013-02-25","2013-02-28",2013,1518.2]
["2013-03-04","2013-03-31",2013,1551.18]

{"sheet":"Back-up Data","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Stable Period","index":10,"n_rows":50,"n_cols":103,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Working Capital to EBITDA",{"$f":"'Working Model'!E295","v":0.40013036736107027}]
[null,"EBITDA Growth",0.02]
[]
[null,"EBITDA",100,{"$f":"C5*(1+C3)","v":102}]
[null,"Working Capital",{"$f":"C5*$C$2","v":40.013036736107026},{"$f":"D5*$C$2","v":40.81329747082917}]
[null,"Change in Working Capital",null,{"$f":"D6-C6","v":0.80026073472214421}]
[null,"Percent of EBITDA",null,{"$f":"D7/D5","v":7.8456934776680812E-3}]
[null,"Model",null,{"$f":"'Working Model'!E297","v":7.8456934776680812E-3}]
[]
[null,null,{"$f":"D8","v":7.8456934776680812E-3},0.25,{"$f":"D11+1%","v":0.26},{"$f":"E11+1%","v":0.27},0.28000000000000003,0.29000000000000004,0.30000000000000004,0.31000000000000005,0.32000000000000006,0.33000000000000007,0.34000000000000008,0.35000000000000009,0.3600000000000001,0.37000000000000011,0.38000000000000012,0.39000000000000012,0.40000000000000013,0.41000000000000014,0.42000000000000015,0.43000000000000016,0.44000000000000017,0.45000000000000018,0.46000000000000019,1]
[null,"Growth",-0.02,-5.1020408163265302E-3,-5.3061224489795878E-3,-5.5102040816326445E-3,-5.7142857142857377E-3,-5.9183673469387944E-3,-6.1224489795918147E-3,-6.3265306122449079E-3,-6.5306122448979646E-3,-6.7346938775510578E-3,-6.938775510204079E-3,-7.1428571428570993E-3,-7.3469387755101924E-3,-7.5510204081632856E-3,-7.7551020408163788E-3,-7.9591836734693999E-3,-8.1632653061224931E-3,-8.3673469387755134E-3,-8.5714285714285337E-3,-8.7755102040816269E-3,-8.9795918367346472E-3,-9.1836734693877403E-3,-9.3877551020408335E-3,-2.0408163265306121E-2]
[null,null,{"$f":"C12+0.5%","v":-1.4999999999999999E-2},-3.8071065989847717E-3,-3.9593908629441685E-3,-4.1116751269035289E-3,-4.2639593908629612E-3,-4.4162436548223216E-3,-4.5685279187817184E-3,-4.7208121827411516E-3,-4.873096446700512E-3,-5.0253807106598724E-3,-5.1776649746192692E-3,-5.329949238578666E-3,-5.4822335025380628E-3,-5.6345177664975316E-3,-5.7868020304568555E-3,-5.9390862944162523E-3,-6.0913705583756491E-3,-6.2436548223350459E-3,-6.3959390862944419E-3,-6.5482233502537667E-3,-6.7005076142131635E-3,-6.8527918781725603E-3,-7.0050761421320291E-3,-1.5228426395939087E-2]
[null,null,-9.9999999999999985E-3,-2.5252525252525255E-3,-2.6262626262626063E-3,-2.7272727272727232E-3,-2.8282828282828396E-3,-2.9292929292929208E-3,-3.0303030303030377E-3,-3.1313131313131541E-3,-3.2323232323232354E-3,-3.3333333333333162E-3,-3.434343434343397E-3,-3.5353535353535499E-3,-3.6363636363636307E-3,-3.7373737373737831E-3,-3.8383838383838644E-3,-3.9393939393939448E-3,-4.0404040404040257E-3,-4.1414141414141074E-3,-4.2424242424242593E-3,-4.3434343434343402E-3,-4.4444444444444219E-3,-4.5454545454545027E-3,-4.6464646464646547E-3,-1.0101010101010102E-2]
[null,null,-4.9999999999999984E-3,-1.2562814070351759E-3,-1.3065326633165729E-3,-1.3567839195979699E-3,-1.4070351758794027E-3,-1.4572864321607997E-3,-1.5075376884421967E-3,-1.5577889447236295E-3,-1.6080402010050265E-3,-1.6582914572864237E-3,-1.7085427135678562E-3,-1.7587939698492177E-3,-1.8090452261306505E-3,-1.8592964824120832E-3,-1.9095477386935158E-3,-1.9597989949748772E-3,-2.0100502512563098E-3,-2.0603015075376712E-3,-2.1105527638191042E-3,-2.1608040201004652E-3,-2.2110552763818982E-3,-2.2613065326632592E-3,-2.3115577889447638E-3,-5.0251256281407036E-3]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5.0000000000000001E-3,1.243781094527328E-3,1.2935323383084125E-3,1.3432835820895326E-3,1.393034825870582E-3,1.4427860696517019E-3,1.4925373134327866E-3,1.5422885572138711E-3,1.5920398009949912E-3,1.6417910447760404E-3,1.6915422885571605E-3,1.7412935323382803E-3,1.7910447761194004E-3,1.8407960199003791E-3,1.890547263681499E-3,1.940298507462619E-3,1.9900497512437389E-3,2.0398009950247883E-3,2.0895522388059084E-3,2.139303482587028E-3,2.1890547263681481E-3,2.2388059701491975E-3,2.2885572139302469E-3,4.9751243781093121E-3]
[null,null,0.01,2.4752475247524753E-3,2.5742574257425896E-3,2.6732673267327043E-3,2.7722772277227483E-3,2.871287128712863E-3,2.9702970297029773E-3,3.0693069306930569E-3,3.1683168316831711E-3,3.2673267326732503E-3,3.3663366336634001E-3,3.4653465346534793E-3,3.5643564356435588E-3,3.663366336633638E-3,3.7623762376237171E-3,3.861386138613867E-3,3.9603960396039466E-3,4.0594059405940257E-3,4.1584158415841751E-3,4.2574257425742543E-3,4.3564356435644045E-3,4.4554455445544837E-3,4.5544554455445628E-3,9.9009900990099011E-3]
[null,null,1.4999999999999999E-2,3.6945812807881429E-3,3.8423645320196757E-3,3.9901477832512081E-3,4.1379310344827058E-3,4.2857142857142391E-3,4.4334975369457715E-3,4.5812807881772692E-3,4.7290640394088371E-3,4.8768472906403695E-3,5.0246305418719019E-3,5.1724137931034352E-3,5.3201970443349676E-3,5.4679802955664306E-3,5.615763546797963E-3,5.7635467980294963E-3,5.9113300492610286E-3,6.059113300492561E-3,6.2068965517240943E-3,6.3546798029556267E-3,6.5024630541871591E-3,6.6502463054186924E-3,6.7980295566501545E-3,1.4778325123152572E-2]
[null,null,0.02,4.9019607843137254E-3,5.0980392156862704E-3,5.2941176470588502E-3,5.4901960784313596E-3,5.6862745098039394E-3,5.8823529411764844E-3,6.0784313725489947E-3,6.2745098039215744E-3,6.4705882352941542E-3,6.6666666666666636E-3,6.8627450980392433E-3,7.0588235294118231E-3,7.2549019607842631E-3,7.4509803921568429E-3,7.6470588235294226E-3,7.8431372549019329E-3,8.0392156862745118E-3,8.2352941176470924E-3,8.4313725490196018E-3,8.6274509803921824E-3,8.8235294117647613E-3,9.0196078431372013E-3,1.9607843137254902E-2]
[null,null,2.5000000000000001E-2,6.0975609756097225E-3,6.3414634146341338E-3,6.5853658536585095E-3,6.8292682926828861E-3,7.0731707317072626E-3,7.3170731707316739E-3,7.5609756097560505E-3,7.8048780487804609E-3,8.0487804878048384E-3,8.2926829268292132E-3,8.5365853658536592E-3,8.7804878048780358E-3,9.024390243902343E-3,9.2682926829267889E-3,9.5121951219511655E-3,9.7560975609755421E-3,9.9999999999999187E-3,1.0243902439024365E-2,1.0487804878048739E-2,1.0731707317073116E-2,1.0975609756097562E-2,1.1219512195121869E-2,2.439024390243889E-2]
[null,null,3.0000000000000002E-2,7.2815533980582527E-3,7.5728155339805934E-3,7.864077669902934E-3,8.1553398058252409E-3,8.4466019417475825E-3,8.737864077669924E-3,9.0291262135922309E-3,9.3203883495145707E-3,9.6116504854369123E-3,9.9029126213592538E-3,1.0194174757281595E-2,1.0485436893203935E-2,1.0776699029126207E-2,1.1067961165048549E-2,1.135922330097089E-2,1.1650485436893232E-2,1.1941747572815572E-2,1.2233009708737844E-2,1.2524271844660186E-2,1.2815533980582527E-2,1.3106796116504869E-2,1.3398058252427141E-2,2.9126213592233011E-2]
[]
[]
[null,"Depreciation Life",{"$f":"'Working Model'!E299","v":30}]
[null,"Growth Rate",{"$f":"'Working Model'!E300","v":1.9E-2}]
[null,"Column Number",{"$f":"MATCH(C25,31:31)","v":33}]
[null,"Cap Exp to Depreciation",{"$f":"INDEX(49:49,C27)","v":1.3211497487543342}]
[null,"Depreication to Net Plant",{"$f":"INDEX(50:50,C27)","v":5.9162431462881512E-2}]
[]
[null,null,0,{"$f":"C31+1","v":1},{"$f":"D31+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BP31+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Plant Balance"]
[null,"Opening Balance",null,{"$f":"C36","v":100},{"$f":"D36","v":201.89999999999998},305.73609999999996,411.54508589999995,519.36444253209993,629.23236694020977,741.18778191207366,855.27034976840298,971.52048641400256,1089.9793756558686,1210.68898379333,1333.6920744854031,1459.0322239006257,1586.7538361547374,1716.9021590416774,1849.5233000634692,1984.6642427646748,2122.3728633772034,2262.6979477813702,2405.6892087892161,2551.3973037562109,2699.8738525275785,2851.1714557256023,3005.3437133843886,3162.4452439386919,3322.5317035735266,3485.6598059414232,3651.8873422543097,3821.2732017571411,3993.8773925905266,4069.7610630497466,4147.0865232476917,4225.8811671893982,4306.172909365996,4387.9901946439495,4471.3620083421847,4556.3178865006857,4642.8879263441977,4731.1027969447368,4820.9937500866863,4912.5926313383334,5005.9318913337611,5101.0445972691023,5197.9644446172142,5296.7257690649403,5397.3635586771734,5499.9134662920387,5604.4118221515873,5710.8956467724665,5819.4026640611437,5929.9713146783042,6042.6407696571914,6157.4509442806775,6274.44251222201,6393.6569199542273,6515.1364014333576,6638.9239930605909,6765.0635489287415,6893.5997563583869,7024.5781517291953,7158.0451366120496,7294.0479942076781,7432.6349060976227,7573.8549693134764,7717.7582137304316,{"$f":"BP36","v":7864.3956197913085},8013.819136567342,8166.0817001621217,8321.2372524652019,8479.3407602620391,8640.448234707017,8804.6167511664498,8971.9044694386102,9142.3706543579428,9316.0756967907419,9493.0811350297645,9673.4496765953281,9857.245220450639,10044.532879639199,10235.379004352342,10429.851205435036,10628.0183783383,10829.950727526728,11035.719791349735,11245.398467385377,11459.0610382657,11676.783197992747,11898.642078754609,12124.716278250946,12355.085887537713,12589.832519400929,12829.039337269545,13072.791084677665,13321.17411528654,13574.276423476982,13832.187675523044,14094.999241357982,14362.804226943783,14635.697507255712,14913.775759893571]
[null,"Add: Capital Expenditures",100,{"$f":"C34*(1+$C$26)","v":101.89999999999999},{"$f":"D34*(1+$C$26)","v":103.83609999999999},105.80898589999998,107.81935663209997,109.86792440810986,111.95541497186393,114.08256785632933,116.25013664559958,118.45888924186596,120.7096081374614,123.00309069207316,125.34014941522254,127.72161225411176,130.14832288693987,132.62114102179171,135.14094270120574,137.70862061252865,140.32508440416669,142.99126100784585,145.70809496699491,148.47654877136779,151.29760319802375,154.17225765878618,157.10153055430311,160.08645963483485,163.1281023678967,166.22753631288671,169.38585950283155,172.60419083338533,175.88367045921964,179.22546019794481,182.63074394170576,186.10072807659816,189.6366419100535,193.2397381063445,196.91129313036504,200.65260769984195,204.46500724613892,208.34984238381554,212.30848938910802,216.34235068750104,220.45285535056354,224.64145960222422,228.90964733466646,233.25893063402509,237.69085031607153,242.20697647207686,246.80890902504629,251.49827829652216,256.27674558415606,261.14600375025498,266.10777782150979,271.16382560011846,276.31593828652069,281.56594111396458,286.91569399512986,292.36709218103732,297.92206693247698,303.582586204194,309.35065534207365,315.22831779357301,321.21765583165086,327.32079129245221,333.53988632700879,339.8771441672219,{"$f":"BP34*(1+$C$26)","v":346.33480990639907},352.91517129462062,359.6205595492184,366.4533501806535,373.41596383408586,380.51086714693344,387.74057362272515,395.10764452155689,402.61468976746642,410.26436887304823,418.05939188163609,426.00252032738712,434.09656821360744,442.34440300966594,450.74894666684958,459.31317665351969,468.0401270099365,476.93288942312523,485.99461432216458,495.22851199428567,504.63785372217706,514.22597294289835,523.99626642881333,533.95219549096078,544.09728720528904,554.43513566218951,564.96940323977105,575.70382190132671,586.64219451745191,597.78839621328348,609.14637574133576,620.72015688042109,632.51383986114899,644.53160281851081,656.77770327206247]
[null,"Less: Retirements",null,{"$f":"IF(D31>=$C$25,OFFSET(D34,0,-$C$25))","v":false},{"$f":"IF(E31>=$C$25,OFFSET(E34,0,-$C$25))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,101.89999999999999,103.83609999999999,105.80898589999998,107.81935663209997,109.86792440810986,111.95541497186393,114.08256785632933,116.25013664559958,118.45888924186596,120.7096081374614,123.00309069207316,125.34014941522254,127.72161225411176,130.14832288693987,132.62114102179171,135.14094270120574,137.70862061252865,140.32508440416669,142.99126100784585,145.70809496699491,148.47654877136779,151.29760319802375,154.17225765878618,157.10153055430311,160.08645963483485,163.1281023678967,166.22753631288671,169.38585950283155,172.60419083338533,175.88367045921964,179.22546019794481,182.63074394170576,186.10072807659816,189.6366419100535,193.2397381063445,{"$f":"IF(BQ31>=$C$25,OFFSET(BQ34,0,-$C$25))","v":196.91129313036504},200.65260769984195,204.46500724613892,208.34984238381554,212.30848938910802,216.34235068750104,220.45285535056354,224.64145960222422,228.90964733466646,233.25893063402509,237.69085031607153,242.20697647207686,246.80890902504629,251.49827829652216,256.27674558415606,261.14600375025498,266.10777782150979,271.16382560011846,276.31593828652069,281.56594111396458,286.91569399512986,292.36709218103732,297.92206693247698,303.582586204194,309.35065534207365,315.22831779357301,321.21765583165086,327.32079129245221,333.53988632700879,339.8771441672219,346.33480990639907,352.91517129462062,359.6205595492184,366.4533501806535,373.41596383408586]
[null,"Closing Balance",{"$f":"C33+C34-C35","v":100},{"$f":"D33+D34-D35","v":201.89999999999998},{"$f":"E33+E34-E35","v":305.73609999999996},411.54508589999995,519.36444253209993,629.23236694020977,741.18778191207366,855.27034976840298,971.52048641400256,1089.9793756558686,1210.68898379333,1333.6920744854031,1459.0322239006257,1586.7538361547374,1716.9021590416774,1849.5233000634692,1984.6642427646748,2122.3728633772034,2262.6979477813702,2405.6892087892161,2551.3973037562109,2699.8738525275785,2851.1714557256023,3005.3437133843886,3162.4452439386919,3322.5317035735266,3485.6598059414232,3651.8873422543097,3821.2732017571411,3993.8773925905266,4069.7610630497466,4147.0865232476917,4225.8811671893982,4306.172909365996,4387.9901946439495,4471.3620083421847,4556.3178865006857,4642.8879263441977,4731.1027969447368,4820.9937500866863,4912.5926313383334,5005.9318913337611,5101.0445972691023,5197.9644446172142,5296.7257690649403,5397.3635586771734,5499.9134662920387,5604.4118221515873,5710.8956467724665,5819.4026640611437,5929.9713146783042,6042.6407696571914,6157.4509442806775,6274.44251222201,6393.6569199542273,6515.1364014333576,6638.9239930605909,6765.0635489287415,6893.5997563583869,7024.5781517291953,7158.0451366120496,7294.0479942076781,7432.6349060976227,7573.8549693134764,7717.7582137304316,7864.3956197913085,{"$f":"BQ33+BQ34-BQ35","v":8013.819136567342},8166.0817001621217,8321.2372524652019,8479.3407602620391,8640.448234707017,8804.6167511664498,8971.9044694386102,9142.3706543579428,9316.0756967907419,9493.0811350297645,9673.4496765953281,9857.245220450639,10044.532879639199,10235.379004352342,10429.851205435036,10628.0183783383,10829.950727526728,11035.719791349735,11245.398467385377,11459.0610382657,11676.783197992747,11898.642078754609,12124.716278250946,12355.085887537713,12589.832519400929,12829.039337269545,13072.791084677665,13321.17411528654,13574.276423476982,13832.187675523044,14094.999241357982,14362.804226943783,14635.697507255712,14913.775759893571,15197.137499331548]
[]
[null,"Depreication Rate",{"$f":"1/$C$25","v":3.3333333333333333E-2},{"$f":"1/$C$25","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$C$25","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2]
[null,"Depreciation Expense",{"$f":"C38*C33","v":0},{"$f":"D38*D33","v":3.3333333333333335},6.7299999999999995,10.191203333333332,13.718169529999997,17.312148084403329,20.974412231340324,24.706259397069122,28.509011658946765,32.384016213800088,36.332645855195622,40.356299459777667,44.456402482846769,48.634407463354187,52.891794538491247,57.23007196805591,61.650776668782306,66.155474758822493,70.745762112573445,75.423264926045675,80.189640292973863,85.04657679187369,89.99579508425262,95.03904852418674,100.17812377947962,105.41484146462307,110.75105678578421,116.18866019804744,121.72957807514365,127.3757733919047,133.12924641968422,135.65870210165821,138.23621744158973,140.86270557297993,143.53909697886652,146.26633982146498,149.04540027807283,151.8772628833562,154.76293087813991,157.70342656482455,160.69979166955622,163.75308771127777,166.86439637779205,170.03481990897006,173.26548148724046,176.557525635498,179.91211862257245,183.33044887640128,186.8137274050529,190.36318822574887,193.98008880203813,197.66571048927682,201.42135898857305,205.24836480935591,209.14808374073365,213.12189733180756,217.17121338111193,221.29746643535302,225.50211829762472,229.78665854527955,234.15260505763985,238.601504553735,243.13493314025592,247.75449686992076,252.46183231044921,{"$f":"BP38*BP33","v":257.25860712434769},262.14652065971029,267.12730455224471,272.20272333873737,277.37457508217341,282.64469200873464,288.01494115690059,293.48722503888166,299.06348231462033,304.74568847859808,310.53585655969141,316.43603783432548,322.4483225531776,328.57484068168799,334.81776265463998,341.17930014507806,347.66170684783452,354.26727927794332,360.99835758422427,367.8573263783245,374.84661557951256,381.9687012755233,389.22610659975823,396.62140262515362,404.15720927503151,411.83619625125709,419.66108398003092,427.63464457565152,435.75970282258885,444.03913717621799,452.47588078256604,461.07292251743479,469.83330804526605,478.76014089812611,487.85658357519043,497.12585866311906]
[]
[null,"Accumulated Depreciation"]
[null,"Opening Balance",0,{"$f":"C45","v":0},{"$f":"D45","v":3.3333333333333335},10.063333333333333,20.254536666666667,33.972706196666664,51.284854281069997,72.259266512410321,96.965525909479439,125.4745375684262,157.85855378222629,194.1911996374219,234.54749909719956,279.00390158004632,327.63830904340051,380.53010358189175,437.76017554994769,499.41095221873002,565.56642697755251,636.31218909012591,711.73545401617162,791.92509430914549,876.97167110101918,966.96746618527186,1062.0065147094585,1162.1846384889382,1267.5994799535613,1378.3505367393454,1494.5391969373929,1616.2687750125365,1743.6445484044411,1776.7737948241254,1810.5324969257836,1844.9326143673734,1879.9863340403533,1915.70607438712,1952.1044898004752,1989.1944751066842,2026.9891701337108,2065.5019643662513,2104.7465016892097,2144.7366852213045,2185.4866822405088,2227.0109292030784,2269.3241368579365,2312.4412954582372,2356.3776800719438,2401.1488559933105,2446.7706842571829,2493.2593272580689,2540.6312544759717,2588.903248311015,2638.092410028924,2688.2161658194732,2739.2922729700426,2791.3388261564728,2844.3742638534459,2898.4173748666612,2953.4873049891276,3009.6035637839209,3066.7860314958148,3125.0549660942352,3184.4310104500255,3244.9351996485757,3306.5889684418985,3369.414158842294,{"$f":"BP45","v":3433.433027860297},3498.6682553896426,3565.1429522420453,3632.8806683346438,3701.9054010330019,3772.2416036526283,3843.9141941220278,3916.9485638103461,3991.3705865227421,4067.2066276666737,4144.4835535923403,4223.2287411105945,4303.4700871916948,4385.2360188483372,4468.5555032064549,4553.4580577673769,4639.9737608649566,4728.1332623213902,4817.9677943054958,4909.5091823972998,5002.789856862847,5097.8428641432401,5194.7018785619612,5293.401214254638,5393.9758373254754,5496.4613782346587,5600.8941444211159,5707.3111331651171,5815.7500446952545,5926.2492955444641,6038.848032159809,6153.5861447708448,6270.5042815214902,6389.6438628703982,6511.0470962649351]
[null,"Add: Depreciation",null,{"$f":"D39","v":3.3333333333333335},{"$f":"E39","v":6.7299999999999995},10.191203333333332,13.718169529999997,17.312148084403329,20.974412231340324,24.706259397069122,28.509011658946765,32.384016213800088,36.332645855195622,40.356299459777667,44.456402482846769,48.634407463354187,52.891794538491247,57.23007196805591,61.650776668782306,66.155474758822493,70.745762112573445,75.423264926045675,80.189640292973863,85.04657679187369,89.99579508425262,95.03904852418674,100.17812377947962,105.41484146462307,110.75105678578421,116.18866019804744,121.72957807514365,127.3757733919047,133.12924641968422,135.65870210165821,138.23621744158973,140.86270557297993,143.53909697886652,146.26633982146498,149.04540027807283,151.8772628833562,154.76293087813991,157.70342656482455,160.69979166955622,163.75308771127777,166.86439637779205,170.03481990897006,173.26548148724046,176.557525635498,179.91211862257245,183.33044887640128,186.8137274050529,190.36318822574887,193.98008880203813,197.66571048927682,201.42135898857305,205.24836480935591,209.14808374073365,213.12189733180756,217.17121338111193,221.29746643535302,225.50211829762472,229.78665854527955,234.15260505763985,238.601504553735,243.13493314025592,247.75449686992076,252.46183231044921,257.25860712434769,{"$f":"BQ39","v":262.14652065971029},267.12730455224471,272.20272333873737,277.37457508217341,282.64469200873464,288.01494115690059,293.48722503888166,299.06348231462033,304.74568847859808,310.53585655969141,316.43603783432548,322.4483225531776,328.57484068168799,334.81776265463998,341.17930014507806,347.66170684783452,354.26727927794332,360.99835758422427,367.8573263783245,374.84661557951256,381.9687012755233,389.22610659975823,396.62140262515362,404.15720927503151,411.83619625125709,419.66108398003092,427.63464457565152,435.75970282258885,444.03913717621799,452.47588078256604,461.07292251743479,469.83330804526605,478.76014089812611,487.85658357519043,497.12585866311906]
[null,"Less: Retirements",null,{"$f":"D35","v":false},{"$f":"E35","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,101.89999999999999,103.83609999999999,105.80898589999998,107.81935663209997,109.86792440810986,111.95541497186393,114.08256785632933,116.25013664559958,118.45888924186596,120.7096081374614,123.00309069207316,125.34014941522254,127.72161225411176,130.14832288693987,132.62114102179171,135.14094270120574,137.70862061252865,140.32508440416669,142.99126100784585,145.70809496699491,148.47654877136779,151.29760319802375,154.17225765878618,157.10153055430311,160.08645963483485,163.1281023678967,166.22753631288671,169.38585950283155,172.60419083338533,175.88367045921964,179.22546019794481,182.63074394170576,186.10072807659816,189.6366419100535,193.2397381063445,{"$f":"BQ35","v":196.91129313036504},200.65260769984195,204.46500724613892,208.34984238381554,212.30848938910802,216.34235068750104,220.45285535056354,224.64145960222422,228.90964733466646,233.25893063402509,237.69085031607153,242.20697647207686,246.80890902504629,251.49827829652216,256.27674558415606,261.14600375025498,266.10777782150979,271.16382560011846,276.31593828652069,281.56594111396458,286.91569399512986,292.36709218103732,297.92206693247698,303.582586204194,309.35065534207365,315.22831779357301,321.21765583165086,327.32079129245221,333.53988632700879,339.8771441672219,346.33480990639907,352.91517129462062,359.6205595492184,366.4533501806535,373.41596383408586]
[null,"Closing Balance",{"$f":"C42+C43-C44","v":0},{"$f":"D42+D43-D44","v":3.3333333333333335},{"$f":"E42+E43-E44","v":10.063333333333333},20.254536666666667,33.972706196666664,51.284854281069997,72.259266512410321,96.965525909479439,125.4745375684262,157.85855378222629,194.1911996374219,234.54749909719956,279.00390158004632,327.63830904340051,380.53010358189175,437.76017554994769,499.41095221873002,565.56642697755251,636.31218909012591,711.73545401617162,791.92509430914549,876.97167110101918,966.96746618527186,1062.0065147094585,1162.1846384889382,1267.5994799535613,1378.3505367393454,1494.5391969373929,1616.2687750125365,1743.6445484044411,1776.7737948241254,1810.5324969257836,1844.9326143673734,1879.9863340403533,1915.70607438712,1952.1044898004752,1989.1944751066842,2026.9891701337108,2065.5019643662513,2104.7465016892097,2144.7366852213045,2185.4866822405088,2227.0109292030784,2269.3241368579365,2312.4412954582372,2356.3776800719438,2401.1488559933105,2446.7706842571829,2493.2593272580689,2540.6312544759717,2588.903248311015,2638.092410028924,2688.2161658194732,2739.2922729700426,2791.3388261564728,2844.3742638534459,2898.4173748666612,2953.4873049891276,3009.6035637839209,3066.7860314958148,3125.0549660942352,3184.4310104500255,3244.9351996485757,3306.5889684418985,3369.414158842294,3433.433027860297,{"$f":"BQ42+BQ43-BQ44","v":3498.6682553896426},3565.1429522420453,3632.8806683346438,3701.9054010330019,3772.2416036526283,3843.9141941220278,3916.9485638103461,3991.3705865227421,4067.2066276666737,4144.4835535923403,4223.2287411105945,4303.4700871916948,4385.2360188483372,4468.5555032064549,4553.4580577673769,4639.9737608649566,4728.1332623213902,4817.9677943054958,4909.5091823972998,5002.789856862847,5097.8428641432401,5194.7018785619612,5293.401214254638,5393.9758373254754,5496.4613782346587,5600.8941444211159,5707.3111331651171,5815.7500446952545,5926.2492955444641,6038.848032159809,6153.5861447708448,6270.5042815214902,6389.6438628703982,6511.0470962649351,6634.7569910939683]
[]
[null,"Net Plant",{"$f":"C36-C45","v":100},{"$f":"D36-D45","v":198.56666666666663},295.67276666666663,391.29054923333331,485.39173633543328,577.94751265913976,668.9285153996633,758.30482385892356,846.04594884557639,932.12082187364229,1016.497784155908,1099.1445753882035,1180.0283223205793,1259.1155271113369,1336.3720554597855,1411.7631245135215,1485.2532905459448,1556.8064363996509,1626.3857586912443,1693.9537547730445,1759.4722094470653,1822.9021814265593,1884.2039895403304,1943.3371986749301,2000.2606054497537,2054.932223619965,2107.3092692020778,2157.348145316917,2205.0044267446046,2250.2328441860855,2292.9872682256209,2336.5540263219082,2380.9485528220248,2426.1865753256425,2472.2841202568297,2519.2575185417095,2567.1234113940018,2615.8987562104867,2665.6008325784856,2716.2472483974766,2767.8559461170289,2820.4452090932523,2874.0336680660239,2928.6403077592777,2984.2844736067032,3040.9858786052296,3098.7646102987283,3157.6411378944044,3217.6363195143977,3278.771409585172,3341.0680663672892,3404.5483596282675,3469.2347784612043,3535.1502392519674,3602.3180937977545,3670.7621375799117,3740.5066181939296,3811.576243939614,3883.996192574466,3957.7921202333805,4032.9901705178145,4109.6169837576526,4187.699706449047,4267.2660008715775,4348.3440548881372,{"$f":"BP36-BP45","v":4430.962591931011},4515.1508811776994,4600.9387479200759,4688.3565841305581,4777.4353592290372,4868.2066310543887,4960.7025570444221,5054.9559056282642,5151.0000678352008,5248.8690691240681,5348.5975814374242,5450.2209354847337,5553.7751332589442,5659.2968607908615,5766.8235011458873,5876.3931476676589,5988.0446174733434,6101.8174652053376,6217.751997044239,6335.8892849880776,6456.2711814028526,6578.9403338495067,6703.9402001926474,6831.3150639963078,6961.1100502122372,7093.3711411662698,7228.1451928484294,7365.4799515125478,7505.4240705912853,7648.0271279325179,7793.3396433632352,7941.4130965871373,8092.2999454222927,8246.0536443853143,8402.7286636286372,8562.3805082375802]
[]
[null,"Cap Exp to Depreciation",null,{"$f":"D34/D39","v":30.569999999999997},{"$f":"E34/E39","v":15.428841010401188},10.382383948117345,7.859602288505906,6.3462907013307532,5.3377140554421949,4.6175572765929447,4.0776628118961007,3.657943117981334,3.322345656260532,3.0479278907786855,2.819394787141948,2.6261574657889981,2.4606524324340384,2.3173331163346571,2.1920395817111604,2.0815906939608779,1.9835122304693797,1.8958508511671064,1.8170438779204963,1.7458262798127686,1.6811630260767334,1.6221990860898663,1.5682219293718058,1.5186330255835885,1.4729259214512118,1.4306691894849837,1.3914930305457043,1.35507864829463,1.3211497487543342,1.3211497487543342,1.321149748754334,1.321149748754334,1.321149748754334,1.321149748754334,1.3211497487543338,1.3211497487543338,1.3211497487543342,1.3211497487543342,1.321149748754334,1.321149748754334,1.3211497487543338,1.321149748754334,1.321149748754334,1.3211497487543342,1.321149748754334,1.3211497487543342,1.321149748754334,1.3211497487543342,1.321149748754334,1.321149748754334,1.321149748754334,1.321149748754334,1.321149748754334,1.3211497487543342,1.321149748754334,1.321149748754334,1.321149748754334,1.321149748754334,1.3211497487543338,1.3211497487543338,1.3211497487543338,1.321149748754334,1.321149748754334,1.3211497487543342,{"$f":"BQ34/BQ39","v":1.321149748754334},1.3211497487543342,1.3211497487543342,1.3211497487543338,1.321149748754334,1.3211497487543338,1.3211497487543338,1.3211497487543342,1.321149748754334,1.321149748754334,1.3211497487543342,1.3211497487543342,1.321149748754334,1.3211497487543342,1.3211497487543347,1.3211497487543344,1.3211497487543347,1.3211497487543344,1.3211497487543344,1.3211497487543347,1.3211497487543344,1.3211497487543344,1.3211497487543342,1.3211497487543342,1.3211497487543344,1.3211497487543344,1.3211497487543342,1.3211497487543344,1.3211497487543347,1.3211497487543349,1.3211497487543347,1.3211497487543344,1.3211497487543342,1.3211497487543344,1.3211497487543344]
[null,"Depreciation to Net Plant",null,{"$f":"D39/C47","v":3.3333333333333333E-2},{"$f":"E39/D47","v":3.389289911029042E-2},3.4467845815582383E-2,3.505878063469306E-2,3.5666342849396286E-2,3.6291205986572962E-2,3.693408014204317E-2,3.7595714496273115E-2,3.8276900040698551E-2,3.8978472535528073E-2,3.9701315722285836E-2,4.0446364817062715E-2,4.1214610313515539E-2,4.2007102128138803E-2,4.2824954124295586E-2,4.3669349056008604E-2,4.4541543977664085E-2,4.5442876171673377E-2,4.6374769652889065E-2,4.7338742316325899E-2,4.833641380366023E-2,4.9369514174273509E-2,5.0439893478504111E-2,5.1549532344559841E-2,5.270055370656105E-2,5.3895235819839037E-2,5.5136026731397475E-2,5.6425560398950553E-2,5.7766674681899874E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881498E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881512E-2,5.9162431462881505E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881519E-2,5.9162431462881505E-2,5.9162431462881512E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881526E-2,5.9162431462881519E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881505E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881505E-2,5.9162431462881498E-2,5.9162431462881492E-2,5.9162431462881505E-2,5.9162431462881498E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881498E-2,5.9162431462881512E-2,5.9162431462881519E-2,5.9162431462881512E-2,{"$f":"BQ39/BP47","v":5.9162431462881519E-2},5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881505E-2,5.9162431462881512E-2,5.9162431462881512E-2,5.9162431462881519E-2,5.9162431462881519E-2,5.9162431462881526E-2,5.9162431462881526E-2,5.916243146288154E-2,5.9162431462881526E-2,5.9162431462881526E-2,5.9162431462881526E-2,5.9162431462881526E-2,5.9162431462881519E-2,5.9162431462881519E-2,5.9162431462881512E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881498E-2,5.9162431462881498E-2,5.9162431462881492E-2,5.9162431462881492E-2,5.9162431462881498E-2,5.9162431462881498E-2,5.9162431462881498E-2,5.9162431462881505E-2,5.9162431462881498E-2,5.9162431462881505E-2,5.9162431462881505E-2,5.9162431462881498E-2]

{"sheet":"Sheet1","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"FCX_BS","index":12,"n_rows":56,"n_cols":6,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["View: Annual Data | Quarterly Data"]
["Period Ending",null,"2010-12-30","2011-12-30","2012-12-30"]
["Assets"]
["Current Assets"]
[null,"Cash And Cash Equivalents","3,738,000  ","4,822,000  ","3,705,000  ",{"$f":"E5","v":"3,705,000  "}]
[null,"Short Term Investments","-  ","-  ","-  "]
[null,"Net Receivables","2,425,000  ","1,142,000  ","1,629,000  "]
[null,"Inventory","3,434,000  ","3,869,000  ","4,576,000  "]
[null,"Other Current Assets","254,000  ","214,000  ","387,000  "]
["Total Current Assets ",null,"9,851,000   ","10,047,000   ","10,297,000   "]
["Long Term Investments",null,"200,000  ","675,000  ","769,000  "]
["Property Plant and Equipment",null,"18,210,000  ","20,135,000  ","22,954,000  "]
["Goodwill",null,"-  ","-  ","-  "]
["Intangible Assets",null,"328,000  ","-  ","-  "]
["Accumulated Amortization",null,"-  ","-  ","-  "]
["Other Assets",null,"797,000  ","1,213,000  ","1,420,000  "]
["Deferred Long Term Asset Charges",null,"-  ","-  ","-  "]
["Total Assets ",null,29386000,"32,070,000   ","35,440,000   "]
["Liabilities"]
["Current Liabilities"]
[null,"Accounts Payable","3,329,000  ","2,700,000  ","3,100,000  "]
[null,"Short/Current Long Term Debt","95,000  ","4,000  ","2,000  "]
[null,"Other Current Liabilities","339,000  ","236,000  ","241,000  "]
["Total Current Liabilities ",null,"3,763,000   ","2,940,000   ","3,343,000   "]
["Long Term Debt",null,"4,660,000  ","3,533,000  ","3,525,000  "]
["Other Liabilities",null,"3,530,000  ","3,789,000  ","3,771,000  "]
["Deferred Long Term Liability Charges",null,"2,873,000  ","3,255,000  ","3,490,000  "]
["Minority Interest",null,"2,056,000  ","2,911,000  ","3,768,000  "]
["Negative Goodwill",null,"-  ","-  ","-  "]
["Total Liabilities ",null,16882000,"16,428,000   ","17,897,000   "]
["Stockholders' Equity"]
["Misc Stocks Options Warrants",null,"-  ","-  ","-  "]
["Redeemable Preferred Stock",null,"-  ","-  ","-  "]
["Preferred Stock",null,"-  ","-  ","-  "]
["Common Stock",null,"107,000  ","107,000  ","107,000  "]
["Retained Earnings",null,-2590000,"546,000  ","2,399,000  "]
["Treasury Stock",null,-3441000,-3553000,-3576000]
["Capital Surplus",null,"18,751,000  ","19,007,000  ","19,119,000  "]
["Other Stockholder Equity",null,-323000,-465000,-506000]
["Total Stockholder Equity ",null,12504000,"15,642,000   ","17,543,000   "]
[null,"Total Liabilities + Equities",{"$f":"C40+C30","v":29386000},{"$f":"D40+D30","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,"Test",{"$f":"C41=C18","v":true}]
["Net Tangible Assets ",null,"12,176,000   ","15,642,000   ","17,543,000   "]
["Sign Up for a Free Trial to EDGAR Online Premium!"]
["Get the critical business and financial information you need for more than 15,000 U.S. public companies."]
["Sign Up Now - Learn More"]
["Currency in USD."]
[]
[]
["Copyright © 2013 Yahoo! Inc. All rights reserved. Privacy Policy - About Our Ads - Terms of Service - Copyright/IP Policy - Send Feedback - Yahoo! - ABC News Network"]
["Quotes are real-time for NASDAQ, NYSE, and NYSE MKT. See also delay times for other exchanges. All information provided \"as is\" for informational purposes only, not intended for trading purposes or advice. Neither Yahoo! nor any of independent providers is liable for any informational errors, incompleteness, or delays, or for any actions taken in reliance on information contained herein. By accessing the Yahoo! site, you agree not to redistribute the information found therein. Real-Time continuous streaming quotes are available through our premium service. You may turn streaming quotes on or off."]
[]
["US Financials data provided by Edgar Online and all other Financials provided by Capital IQ."]
[]
[]
[95941443]

{"sheet":"FCX_IS","index":13,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["View: Annual Data | Quarterly Data",null,null,null,null,"All numbers in thousands"]
["Period Ending",null,"2010-12-30","2011-12-30","2012-12-30"]
["Total Revenue ",null,"18,982,000   ","20,880,000   ","18,010,000   "]
["Cost of Revenue",null,"9,371,000  ","10,920,000  ","11,561,000  "]
["Gross Profit ",null,"9,611,000   ","9,960,000   ","6,449,000   "]
[null,"Operating Expenses"]
[null,"Research Development","143,000  ","271,000  ","285,000  "]
[null,"Selling General and Administrative","381,000  ","415,000  ","431,000  "]
[null,"Non Recurring","19,000  ","134,000  ",-22000]
[null,"Others","-  ","-  ","-  "]
[null,"Total Operating Expenses","-  ","-  ","-  "]
["Operating Income or Loss ",null,"9,068,000   ","9,140,000   ","5,814,000   "]
[null,"Income from Continuing Operations"]
[null,"Total Other Income/Expenses Net",-94000,-10000,-82000]
[null,"Earnings Before Interest And Taxes","9,055,000  ","9,198,000  ","5,900,000  "]
[null,"Interest Expense","462,000  ","312,000  ","186,000  "]
[null,"Income Before Tax","8,593,000  ","8,886,000  ","5,714,000  "]
[null,"Income Tax Expense","2,983,000  ","3,087,000  ","1,510,000  "]
[null,"Minority Interest",-1208000,-1187000,-939000]
[null,"Net Income From Continuing Ops","4,336,000  ","4,560,000  ","3,100,000  "]
[null,"Non-recurring Events"]
[null,"Discontinued Operations","-  ","-  ","-  "]
[null,"Extraordinary Items","-  ","-  ","-  "]
[null,"Effect Of Accounting Changes","-  ","-  ","-  "]
[null,"Other Items","-  ","-  ","-  "]
["Net Income ",null,"4,336,000   ","4,560,000   ","3,100,000   "]
["Preferred Stock And Other Adjustments",null,-63000,"-  ","-  "]
["Net Income Applicable To Common Shares ",null,"4,273,000   ","4,560,000   ","3,041,000   "]
["Sign Up for a Free Trial to EDGAR Online Premium!"]
["Get the critical business and financial information you need for more than 15,000 U.S. public companies."]
["Sign Up Now - Learn More"]
["Currency in USD."]
[]
[]
["Copyright © 2013 Yahoo! Inc. All rights reserved. Privacy Policy - About Our Ads - Terms of Service - Copyright/IP Policy - Send Feedback - Yahoo! - ABC News Network"]
["Quotes are real-time for NASDAQ, NYSE, and NYSE MKT. See also delay times for other exchanges. All information provided \"as is\" for informational purposes only, not intended for trading purposes or advice. Neither Yahoo! nor any of independent providers is liable for any informational errors, incompleteness, or delays, or for any actions taken in reliance on information contained herein. By accessing the Yahoo! site, you agree not to redistribute the information found therein. Real-Time continuous streaming quotes are available through our premium service. You may turn streaming quotes on or off."]
[]
["US Financials data provided by Edgar Online and all other Financials provided by Capital IQ."]
[]
[]
[95941440]

{"sheet":"FCX_CF","index":14,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Depreciation",null,"1,036,000  ","1,022,000  ","1,179,000  "]
["Capital Expenditures",null,-1412000,-2534000,-3494000]
["Dividends Paid",null,-1796000,-1814000,-1242000]
[]
[]
["Copyright © 2013 Yahoo! Inc. All rights reserved. Privacy Policy - About Our Ads - Terms of Service - Copyright/IP Policy - Send Feedback - Yahoo! - ABC News Network"]
["Quotes are real-time for NASDAQ, NYSE, and NYSE MKT. See also delay times for other exchanges. All information provided \"as is\" for informational purposes only, not intended for trading purposes or advice. Neither Yahoo! nor any of independent providers is liable for any informational errors, incompleteness, or delays, or for any actions taken in reliance on information contained herein. By accessing the Yahoo! site, you agree not to redistribute the information found therein. Real-Time continuous streaming quotes are available through our premium service. You may turn streaming quotes on or off."]
[]
["US Financials data provided by Edgar Online and all other Financials provided by Capital IQ."]
[]
[]
[95941457]

{"sheet":"Sheet4","index":15,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,null,"Industry Demand"]
[null,null,"Industry Growth"]
[null,null,null,"Base case"]
[null,null,null,"High Demand case"]
[null,null,null,"Low demand Case"]
[null,null,null,"Special Case (Sudden Decline)"]
[]
[null,null,null,"Industry Growth Scenario",2]
[null,null,null,{"$f":"INDEX(D3:D6,$E$8)","v":"High Demand case"}]
[]
[null,null,"Industry Supply"]
[null,null,null,"Supply base case"]
[null,null,null,"Oversupply case"]
[null,null,null,"Constrained case"]
[]
[null,null,null,"Supply Scenario"]
[]
[null,null,"Price",null,"Surplus Supply","Price"]
[null,null,null,null,-1000,200]
[null,null,null,null,0,150]
[null,null,null,null,500,120]
[null,null,null,null,1000,100]
[null,null,null,null,1050,80]
[null,null,null,null,2000,40]